EX-13 7 snbc-ex13_20161231.htm EX-13 snbc-10k_20161231.htm

 

Exhibit 13

 

 

SUN BANCORP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA

(Dollars in thousands, except per share amounts)

 

At or for the Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Selected Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,262,262

 

 

$

2,210,584

 

 

$

2,715,348

 

 

$

3,087,553

 

 

$

3,224,031

 

Cash and investments

 

 

450,935

 

 

 

508,173

 

 

 

971,383

 

 

 

751,559

 

 

 

631,596

 

Loans receivable, net of allowance for loan losses

 

 

1,594,377

 

 

 

1,530,501

 

 

 

1,486,898

 

 

 

2,102,167

 

 

 

2,351,222

 

Total deposits

 

 

1,741,363

 

 

 

1,746,102

 

 

 

2,091,904

 

 

 

2,621,571

 

 

 

2,713,224

 

Borrowings

 

 

91,708

 

 

 

92,305

 

 

 

68,978

 

 

 

68,765

 

 

 

70,992

 

Junior subordinated debentures

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

 

 

92,786

 

Shareholders’ equity

 

 

319,709

 

 

 

256,388

 

 

 

245,323

 

 

 

245,337

 

 

 

262,595

 

Selected Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

69,610

 

 

$

70,208

 

 

$

90,212

 

 

$

105,082

 

 

$

115,433

 

Interest expense

 

 

10,706

 

 

 

9,610

 

 

 

12,261

 

 

 

15,313

 

 

 

17,585

 

Net interest income

 

 

58,904

 

 

 

60,598

 

 

 

77,951

 

 

 

89,769

 

 

 

97,848

 

(Release of) provision for loan losses

 

 

(1,682

)

 

 

(3,280

)

 

 

14,803

 

 

 

1,147

 

 

 

57,215

 

Net interest income after (release of) provision for loan losses

 

 

60,586

 

 

 

63,878

 

 

 

63,148

 

 

 

88,622

 

 

 

40,633

 

Non-interest income

 

 

13,389

 

 

 

27,625

 

 

 

17,763

 

 

 

31,681

 

 

 

28,675

 

Non-interest expense

 

 

64,953

 

 

 

80,086

 

 

 

109,402

 

 

 

129,949

 

 

 

119,833

 

Income (loss) before income taxes

 

 

9,022

 

 

 

11,417

 

 

 

(28,491

)

 

 

(9,646

)

 

 

(50,525

)

Income tax (benefit) expense

 

 

(52,395

)

 

 

1,197

 

 

 

1,317

 

 

 

297

 

 

 

(34

)

Net income (loss) available to common shareholders

 

 

61,417

 

 

 

10,220

 

 

 

(29,808

)

 

 

(9,943

)

 

 

(50,491

)

Per Share Data (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

3.26

 

 

$

0.55

 

 

$

(1.67

)

 

$

(0.58

)

 

$

(2.94

)

Diluted

 

 

3.24

 

 

 

0.55

 

 

 

(1.67

)

 

 

(0.58

)

 

 

(2.94

)

Book Value

 

 

16.90

 

 

 

13.72

 

 

 

13.18

 

 

 

14.15

 

 

 

15.28

 

Selected Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

2.8

%

 

 

0.4

%

 

 

(1.0

)%

 

 

(0.3

)%

 

 

(1.6

)%

Return on average equity

 

 

23.3

 

 

 

4.0

 

 

 

(12.0

)

 

 

(3.8

)

 

 

(17.2

)

Ratio of average equity to average assets

 

 

12.1

 

 

 

10.5

 

 

 

8.5

 

 

 

8.1

 

 

 

9.3

 

 

(1)

Prior period data for 2013 and 2012 is retroactively adjusted for the impact of a 1-for-5 reverse stock split effective August 11, 2014.

 

 

1


SUN BANCORP, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

(All dollar amounts except share and per share amounts presented in the tables are in thousands)

ORGANIZATION OF INFORMATION

Management’s Discussion and Analysis of Financial Condition and Results of Operations provides a narrative on the financial condition and results of operations and cash flows of Sun Bancorp, Inc. (the “Company”) and should be read in conjunction with the accompanying consolidated financial statements. It includes the following sections:

 

OVERVIEW

 

CRITICAL ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES

 

RECENT ACCOUNTING PRINCIPLES

 

RESULTS OF OPERATIONS

 

LIQUIDITY AND CAPITAL RESOURCES

 

MARKET RISK

 

FINANCIAL CONDITION

 

FORWARD-LOOKING STATEMENTS

OVERVIEW

General Overview

The Company is a bank holding company headquartered in Mount Laurel, New Jersey, with its principal subsidiary being Sun National Bank (the “Bank”). At December 31, 2016, the Company had total assets of $2.26 billion, total liabilities of $1.94 billion and total shareholders’ equity of $319.7 million. The Company’s principal business is to serve as a holding company for the Bank. As a registered bank holding company, the Company is subject to the supervision and regulation of the Board of Governors of the Federal Reserve System (the “FRB”). As a national bank, the Bank is subject to the supervision and regulation of the Office of the Comptroller of the Currency (the “OCC”).

As of December 31, 2016, the Company had 35 locations primarily throughout New Jersey, including 30 branch offices. The Company also had one loan production office in New York.

Through the Bank, the Company provides an array of community banking services to consumers, small businesses and mid-size companies. The Company’s lending services to businesses include term loans and lines of credit and commercial mortgages. The Company’s commercial deposit services include business checking and money market accounts and cash management solutions such as online banking, electronic bill payment and wire transfer services, lockbox services, remote deposit and controlled disbursement services. The Company’s consumer deposit services include checking accounts, savings accounts, money market accounts, certificates of deposit and individual retirement accounts. In addition, the Company, through its subsidiary, Prosperis Financial Solutions, LLC, offers client access to mutual funds, securities brokerage, annuities and investment advisory services. The Company’s lending services to consumers consist primarily of lines of credit of overdraft sweeps.  During 2014 and in prior years, the Company offered residential mortgage loans, but completed its exit from this business in the second half of 2014. Additionally, the Company ceased its offering of home equity term loans, home equity lines of credit and installment loans at that time.

The Company funds its lending activities primarily through retail, commercial and brokered deposits, the scheduled maturities of its investment portfolio and other wholesale funding sources.

As a financial institution with a primary focus on traditional banking activities, the Company generates the majority of its revenue through net interest income, which is defined as the difference between interest income earned on loans and investments and interest paid on deposits and borrowings. Growth in net interest income is dependent upon the Company’s ability to prudently manage the balance sheet for growth, combined with how successfully it maintains or increases net interest margin, which is net interest income as a percentage of average interest-earning assets.   The Company also generates revenue through fees earned on the various services and products offered to its customers.  Offsetting these revenue sources are provisions for credit losses on loans, operating expenses and income taxes.

2


In June, 2014, the Board of Directors of the Company and the Bank approved a comprehensive strategic restructuring plan (the “Restructuring Plan”) to refocus on serving commercial borrowers in the communities in which the Bank operates. Pursuant to the Restructuring Plan, during 2014 and 2015, the Bank exited Sun Home Loans, its residential mortgage banking origination business and its healthcare and asset-based lending businesses, it sold seven branch locations in the Cape May County area to Sturdy Savings Bank and sold its Hammonton branch to Cape Bank. In addition, the Bank consolidated nine branch locations, significantly reduced classified asset and operating expense and declared of a 1-for-5 reverse stock split. Upon finalization of the branch consolidation in the third quarter of 2015, the Company’s Restructuring Plan was completed.

On March 6, 2015, the Company completed the sale of seven branch locations to Sturdy Savings Bank. In accordance with the sale agreement, the Company sold $153.3 million of deposits, $63.8 million of loans, $4.0 million of fixed assets and $897 thousand of cash. The transaction resulted in a net cash payment of approximately $71.5 million by the Company to Sturdy Savings Bank. After transaction costs, the net gain on the branch sale transaction recorded by the Company in the first quarter of 2015 was $9.2 million.

On August 28, 2015, the Company sold its Hammonton branch location to Cape Bank.  In accordance with the sale, the Company sold $32.0 million in deposits, $4.8 million in loans, $354 thousand in fixed assets and $143 thousand of cash.  The transaction resulted in a net cash payment of approximately $25.5 million by the Company to Cape Bank.  After transaction costs, the net gain on the branch sale transaction recorded by the Company in the third quarter of 2015 was $1.3 million.  During the third quarter of 2015, the Bank also consolidated nine additional branches, which resulted in combined restructuring charges of $3.5 million in 2015.

As a result of the implementation and completion of the Restructuring Plan, the Company’s primary lending focus is centered around commercial relationships, specifically commercial real estate, multi-family and commercial and industrial loan originations. The Company will also selectively partner with high quality banks for loan participation opportunities. With the Bank’s branch network rationalized, the Company is focusing on enhancing its brand and building a relationship-based deposit gathering strategy which the Company anticipates will generate additional deposit-related income from service charges, cash management and related commercial banking products and services.

Market Overview

The economy has grown slowly with suggestions of inflationary pressure during 2016. The labor markets have continued to tighten and wages are accelerating. Interest rates have remained near historical lows with a market expectation of rising rates in 2017. The unemployment rate in the U.S. was 4.7% in December 2016 as compared to 5.0% in December 2015. While the unemployment rate has remained near an eight-year low, concerns still exist about economic growth as the labor participation rate continues to be low and wage growth has been minimal. Based upon initial estimates, the U.S. gross domestic product for the fourth quarter of 2016 increased at an annual rate of 1.9% as compared to a 3.5% increase in the third quarter of 2016. The deceleration in GDP from the prior quarter reflected a decrease in exports, an acceleration in imports, a decline in personal consumption expenditures and downturns in federal government spending, which were partly offset by an increase in residential and non-residential fixed investment, private inventory investment and state and local government spending.  Consumer spending is expected to increase resulting from higher hourly worker compensation, continued lower fuel costs, low unemployment rates fueled by higher job availability and low inflation which is expected to hover around 2%. The rate at which the economy will grow is still uncertain and will affect the Company and the markets in which it does business. At the state level, according to the latest South Jersey Business Survey produced by the Federal Reserve Bank of Philadelphia (the “Federal Reserve Bank”), growth in business activity and sales continued to improve and employment continued to expand in the fourth quarter of 2016. Expectations are for continued growth with employment either unchanged or experiencing a slight improvement. In Northern New Jersey, business activity is expected to continue to increase at a modest pace. New Jersey’s unemployment rate has declined to 4.7% as of December 2016 as compared to 5.1% in December 2015 as a result of private sector growth.

At its meeting in December 2016, the Federal Open Market Committee (the “FOMC”) raised the Federal Funds target rate by 25 basis points to a range of 0.50% to 0.75%.  The FOMC cited the strength of the labor market, the moderate expansion of economic activity and the anticipated rate of inflation of two percent over the medium term as justification for the increase. The FOMC expects economic conditions to warrant gradual increases in the fed funds rate in the near term. The FOMC is maintaining its existing policy of reinvesting principal payments from its holdings of agency debt and agency mortgage-backed securities and of rolling over maturing Treasury securities at auction.  With the new Administration under President Donald J. Trump, significant uncertainty exists around the timing, size and composition of any future fiscal and other economic policy initiatives. The prospects for more expansionary fiscal policies in coming years have increased forecasts for economic growth and possibly higher inflation.  However, the continued rise of the U.S. dollar may continue to hold down the level of inflation.

Although moderately improving, the economy is still experiencing uncertainty in certain sectors, and, together with the challenging regulatory environment and increasing rate environment, will continue to affect the Company and the markets in which it does business and may adversely impact the Company’s results in the future.

3


 

Regulatory Matters

Prior to 2016, the Bank was subject to the OCC Agreement, which imposed an individual capital requirement on the Bank, restricted the Bank’s ability to pay dividends and imposed a variety of other operating restrictions and requirements.  In addition, the Company had been required to seek prior approval from the Federal Reserve Bank before paying interest, principal or other sums on trust preferred securities or any related subordinated debentures, declaring or paying cash dividends or receiving dividends from the Bank, repurchasing outstanding stock or incurring indebtedness, among other individual restrictions and requirements.  The OCC terminated the OCC Agreement and the individual restrictions and requirements thereunder in January 2016.  Similarly, in October 2016, the Federal Reserve Bank terminated the individual restrictions and requirements placed on the Company.   

Separately, on January 21, 2016, without admitting or denying any wrongdoing, the Bank entered into a Consent Order with the OCC to pay a $25,000 civil money penalty in connection with various deficiencies identified by the OCC in the mortgage banking practices of Sun Home Loans, a former division of the Bank, which was closed in July 2014 when the Bank exited the residential mortgage lending business as part of its comprehensive restructuring plan. The identified deficiencies occurred from July 2011 through September 2013.

Executive Summary

In 2016, the Company recorded its second consecutive year of positive earnings and its eighth consecutive quarter of profitability, before taking into account the significant positive impact of the partial reversal of the deferred tax asset valuation allowance in the fourth quarter of 2016.  These results demonstrate the Company’s continued ability to generate operating earnings through successful execution of the Company’s business plan.  The Company has significantly enhanced its lending and credit teams and its expense management culture. Through the continuation of previously implemented workout strategies and conservative lending standards, the Company maintained a strong credit risk monitoring environment and focused on ensuring that high quality assets were added to the balance sheet.  During 2016, the Company continued to deploy its excess cash balances into loans. In 2017, the Company anticipates deploying the remaining excess cash to facilitate loan growth and investment purchases.

Net income available to common shareholders for 2016 was $61.4 million, or $3.24 per diluted share, compared to net income of $10.2 million, or $0.55 per diluted share in 2015.  As a result of the Company’s ability to generate positive earnings for eight consecutive quarters, along with its demonstrated ability to meet or exceed budget, the Company reversed $53.7 million of its deferred tax asset valuation allowance during the fourth quarter of 2016.  As a result of the reversal, the Company will begin recording federal and state tax expense on its earnings beginning in the first quarter of 2017. The following is an overview of key factors affecting the Company’s results and significant events for 2016 in addition to the partial reversal of the deferred tax asset valuation allowance:

 

Total risk-based capital for the Bank was 19.8% at December 31, 2016.

 

Loans receivable, net increased by 4.2% to $1.59 billion at December 31, 2016 from $1.53 billion at December 31, 2015 due to commercial loan originations, partially offset by pay downs of commercial and consumer loans.

 

The net interest margin equaled 2.94% for 2016 as compared to 2.74% in 2015. The net interest margin in 2016 was positively impacted by commercial loan growth along with a reduction of low-yielding interest-earning bank balances.

 

Non-interest expense decreased by 18.9% to $65.0 million in 2016 from $80.1 million in 2015 driven by lower salaries and benefits, occupancy expense and equipment expense due primarily to branch sales and consolidations which occurred in 2015, reflecting the completion of a restructuring that commenced in 2014.

 

A negative provision for loan losses of $1.7 million was recorded in 2016 as compared to a negative provision for loan losses of $3.3 million in 2015. The allowance for loan losses decreased to $15.5 million at December 31, 2016 from $18.0 million at December 31, 2015 as a result of the continued improvement in the risk profile of the loan portfolio with classified loans decreasing from December 31, 2015 to December 31, 2016. The allowance for loan losses equaled 0.97% of gross loans held-for-investment at December 31, 2016 as compared to 1.16% at December 31, 2015.

CRITICAL ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES

The discussion and analysis of the financial condition and results of operations are based on the Consolidated Financial Statements, which are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of these financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. Management evaluates these estimates and assumptions on an ongoing basis, including those related to the allowance for loan losses, income taxes and the fair value of financial instruments. Management bases its estimates on historical experience and

4


various other factors and assumptions that are believed to be reasonable under the circumstances. These form the basis for making judgments on the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

Allowance for Loan Losses. Through the Bank, the Company originates loans that it intends to hold for the foreseeable future or until maturity or repayment. The Company may not be able to collect all principal and interest due on these loans. The allowance for loan losses represents management’s estimate of probable credit losses inherent in the loan portfolio as of the balance sheet date. The determination of the allowance for loan losses requires management to make significant estimates with respect to the amounts and timing of losses, and market and economic conditions. The allowance for loan losses is maintained at a level that management considers adequate to provide for estimated losses and impairment based upon an evaluation of known and inherent risk in the loan portfolio. Loan impairment is evaluated based on the fair value of collateral or estimated net realizable value. A provision for loan losses is charged to operations based on management’s evaluation of the estimated losses that have been incurred in the Company’s loan portfolio. It is the policy of management to provide for unidentified losses on loans in its portfolio in addition to classified loans.

Management monitors its allowance for loan losses on a monthly basis and makes adjustments to the allowance through the provision for loan losses as economic conditions and other pertinent factors indicate. The Company’s allowance for loan losses methodology considers a number of quantitative and qualitative factors. The quarterly review and adjustment of the qualitative factors employed in the allowance methodology and the updating of historic loss experience allow for timely reaction to emerging conditions and trends. In this context, a series of qualitative factors are used in a methodology as a measurement of how current circumstances are affecting the loan portfolio. Included in these qualitative factors are:

 

Levels of past due, classified and non-accrual loans, troubled debt restructurings and modifications;

 

Nature and volume of loans;

 

Historical loss trends;

 

Changes in lending policies and procedures, underwriting standards, collections, and for commercial loans, the level of loans being approved with exceptions to policy;

 

Experience, ability and depth of management and staff;

 

National and local economic and business conditions, including various market segments;

 

Quality of the Company’s loan review system and degree of Board oversight; and

 

Effect of external factors, including the deterioration of collateral values, on the level of estimated credit losses in the current portfolio.

Additionally, for the commercial loan portfolio, historic loss and recovery experience over a two-year horizon, based on a rolling 28-quarter migration analysis, is taken into account for the quantitative factor component. The Company previously used a 12-quarter commercial loan migration analysis, however during the fourth quarter of 2015, the Company began to use a 28-quarter analysis to better align its allowance model with the Company’s credit cycle. This methodology change was completed in conjunction with the completion of the Company’s Restructuring Plan and resulted in a corresponding reduction in qualitative factor assumptions. For the non-commercial loan quantitative component, the average one-year loss history and recovery experience over a 12-quarter time period is utilized for the allowance calculation.

Values assigned to the qualitative factors and those developed from historic loss and recovery experience provide a dynamic basis for the calculation of reserve factors for both pass-rated loans and those criticized and classified loans through the use of both a general pooled allowance and a specific allowance. In determining the appropriate level of the general pooled allowance, management makes estimates based on internal risk ratings, which take into account such factors as debt service coverage, loan-to-value ratios and external factors. Estimates are periodically measured against actual loss experience. When a loan is determined to be non-performing, the Company typically performs an impairment analysis utilizing a current appraisal value discounted for an estimated cost of disposal.  In certain cases, a discounted cash flow analysis may be performed to determine whether an impairment exists. A specific allowance may be calculated on individually identified impaired loans. Loans not individually reviewed are evaluated as a group using reserve factor percentages based on historic loss and recovery experience and the qualitative factors described above.  

As changes in the Company’s operating environment occur and as recent loss experience fluctuates, the factors for each category of loan based on type and risk rating will change to reflect current circumstances and the quality of the loan portfolio. Given that the components of the allowance are based partially on historical losses, recoveries and on risk rating changes in response to recent events, required reserves may trail the emergence of any unforeseen deterioration in credit quality.

5


Although the Company maintains its allowance for loan losses at levels considered adequate to provide for the inherent risk of loss in its loan portfolio, if economic conditions differ substantially from the assumptions used in making the evaluations or loan performance deteriorates further from current levels, there can be no assurance that future losses will not exceed estimated amounts or that additional provisions for loan losses will not be required in future periods. Accordingly, the current state of the national economy and local economies of the areas in which the loans are concentrated and their slow recovery from a severe recession could result in an increase in loan delinquencies, foreclosures or repossessions resulting in increased charge-off amounts and the need for additional loan loss allowances in future periods.

Accounting for Income Taxes. The Company accounts for income taxes in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) 740, Income Taxes (“FASB ASC 740”). FASB ASC 740 requires the recording of deferred income taxes that reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Management exercises significant judgment in the evaluation of the amount and timing of the recognition of the resulting tax assets and liabilities and of its gross deferred tax assets and related valuation allowances. The judgments and estimates required for the evaluation are updated based upon changes in business factors and the tax laws as well as future earnings projections. If actual results differ from the assumptions and other considerations used in estimating the amount and timing of tax recognized, there can be no assurance that additional expenses will not be required in future periods. The recognition of the deferred tax asset valuation allowance differs between GAAP and regulatory accounting. While any reversal of a valuation allowance would be immediately recorded under GAAP, the amount of deferred tax asset includable in regulatory capital is generally limited to temporary tax differences and does not include net operating losses or tax credit carry-forwards.

The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in the provision for income taxes in the consolidated statements of operations. Assessment of uncertain tax positions under FASB ASC 740 requires careful consideration of the technical merits of a position based on management’s analysis of tax regulations and interpretations. Significant judgment may be involved in applying the requirements of FASB ASC 740.

In determining whether to establish or maintain a valuation allowance against a deferred tax asset, the Company reviews available evidence to determine whether it is more likely than not that all or a portion of the Company’s net deferred tax asset will be realized in future periods.  Consideration is given to various positive and negative factors that could affect the realization of the net deferred tax assets. In making such a determination, the Company considers, among other things, future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, historical financial performance, the ability to carry back losses to recoup taxes previously paid, the length of statutory carry forward periods and experience with operating loss and tax credit carry forwards not expiring unused. If the Company determines that it would be able to realize its deferred tax assets in the future in excess of their net recorded amount, the Company would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

Management expects that the Company’s adherence to FASB ASC 740 may result in increased volatility in quarterly and annual effective income tax rates, as FASB ASC 740 requires that any change in judgment or change in measurement of a tax position taken in a prior period be recognized as a discrete event in the period in which it occurs. Factors that could impact management’s judgment include changes in income, tax laws and regulations, and tax planning strategies.

Fair Value Measurement. The Company accounts for fair value measurement in accordance with FASB ASC 820, Fair Value Measurements and Disclosures (“FASB ASC 820”). FASB ASC 820 establishes a framework for measuring fair value. FASB ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, emphasizing that fair value is a market-based measurement and not an entity-specific measurement. FASB ASC 820 clarifies the application of fair value measurement in a market that is not active. FASB ASC 820 also includes additional factors for determining whether there has been a significant decrease in market activity, affirms the objective of fair value when a market is not active, eliminates the presumption that all transactions are not orderly unless proven otherwise, and requires an entity to disclose inputs and valuation techniques, and changes therein, used to measure fair value. FASB ASC 820 addresses the valuation techniques used to measure fair value. These valuation techniques include the market approach, income approach and cost approach. The market approach uses price or relevant information generated by market transactions involving identical or comparable assets or liabilities. The income approach involves converting future amounts to a single present amount. The measurement is valued based on current market expectations about those future amounts. The cost approach is based on the amount that currently would be required to replace the service capacity of the asset.

6


FASB ASC 820 establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the instrument’s fair value measurement. The three levels within the fair value hierarchy are described as follows:

 

 

Level 1-

 

Quoted prices in active markets for identical assets or liabilities.

 

 

 

 

 

 

Level 2-

 

Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

 

 

 

 

 

 

Level 3-

 

Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

The Company’s policy is to recognize transfers that occur between the fair value hierarchy, Levels 1, 2 and 3, at the beginning of the quarter of when the transfer occurred.

The Company measures financial assets and liabilities at fair value in accordance with FASB ASC 820. These measurements involve various valuation techniques and models, which involve inputs that are observable, when available, and include the following significant financial instruments: investment securities available for sale and derivative financial instruments. The following is a summary of valuation techniques utilized by the Company for its significant financial assets and liabilities which are measured at fair value on a recurring basis.

Investment securities available- for-sale. Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated using quoted prices of securities with similar characteristics or discounted cash flows based on observable market inputs and are classified within Level 2 of the fair value hierarchy. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. Level 3 market value measurements include an internally developed discounted cash flow model combined with using market data points of similar securities with comparable credit ratings in addition to market yield curves with similar maturities in determining the discount rate. In addition, significant estimates and unobservable inputs are required in the determination of Level 3 market value measurements. If actual results differ significantly from the estimates and inputs applied, it could have a material effect on the Company’s consolidated financial statements.

Derivative financial instruments. The Company’s derivative financial instruments are not exchange-traded and therefore are valued utilizing models that use as their basis readily observable market parameters, specifically the London Interbank Offered Rate (“LIBOR”) swap curve, and are classified within Level 2 of the valuation hierarchy.

In addition, certain assets are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The Company measures impaired loans, loans held-for-sale, bank properties and equipment, bank properties transferred to other real estate owned and SBA servicing assets at fair value on a non-recurring basis.

Valuation techniques and models utilized for measuring financial assets and liabilities are reviewed and validated by the Company on a quarterly basis.

RECENT ACCOUNTING PRINCIPLES

In November 2016, The FASB issued ASU 2016-18: Statement of Cash Flows (Topic 230): Restricted Cash.  The amendments in this Update require that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows.  The amendments in this Update apply to all entities that have restricted cash or restricted cash equivalents and are required to present a statement of cash flows under Topic 230. The amendments in this Update are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years.  Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an

7


interim period, any adjustment should be reflected as of the beginning of the fiscal year that includes that interim period. The Company is currently evaluating the adoption of this Accounting Standards Update of its financial statements.

In August 2016, the FASB issued ASU 2016-15: Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The amendments in this Update address the following eight specific cash flow issues with the objective of reducing the existing diversity in practice: (1) debt prepayments or debt extinguishment cost (cash outflow-financing), (2) settlement of debt instruments with coupon interest rates insignificant to the effective interest rate, Interest payment (cash outflow-operating), principal payment (cash outflow-financing), (3) contingent consideration payments made soon after business combination (cash outflow-investing), (4) proceeds from settlement of insurance claims (classification on basis of the nature of each loss), (5) proceeds from corporate/bank-owned life insurance, proceeds (cash inflow-investing), payments (cash outflow-investing/operating), (6) distribution received from equity method investees, cumulative earnings approach (cash inflow-investing), nature of distribution approach (cash inflow-operating/investing), (7) beneficial interest in securitization transactions, assets (noncash transaction), cash receipts from trade receivable (cash inflow-investing), (8) separately identifiable cash flows (classified based on source-financing/investing/operating).  The amendments in this Update are effective for public business entities for the fiscal years beginning after December 15, 2017 and interim periods within those fiscal years.  Early adoption is permitted, including adoption in an interim period.  If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period.  An entity that elects early adoption must adopt all of the amendments in the same period.   The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

In June 2016, the FASB issued ASU 2016-13: Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which applies to entities holding financial assets and net investment in leases that are not accounted for at fair value through net income.  The amendments affect loans, debt securities, trade receivables, net investments in leases, off-balance-sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash.  The amendments broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually.  The amendments in ASU 2016-13 for public business entities are effective for the fiscal years beginning after December 15, 2019.  Early adoption is permitted as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.  The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

In March 2016, the FASB issued ASU 2016-09: Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, which applies to all entities that issue share-based payment awards to their employees. The amendments involve several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The amendments are part of FASB's Simplification Initiative, the stated objective of which is to identify, evaluate, and improve areas of GAAP for which cost and complexity can be reduced while maintaining or improving the usefulness of the information provided to users of financial statements. The amendments in ASU 2016-09 for public business entities are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Early adoption is permitted for any entity in any interim or annual period and if so elected, adjustments should be reflected as of the beginning of the fiscal year that includes the interim period. An entity that elects early adoption must adopt all of the amendments in the same period. The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

In February 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-02: Leases (Topic 842). This ASU is intended to improve financial reporting about leasing transactions and affects all companies and other organizations that lease assets such as real estate, airplanes, and manufacturing equipment. The ASU will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with over twelve month terms. The accounting by organizations that own the assets leased by the lessee will remain largely unchanged from current requirements under GAAP. However, the ASU contains some targeted improvements that are intended to align, where necessary, lessor accounting with the lessee accounting model and with the updated revenue recognition guidance issued in 2014. The amendments in this ASU are effective for public business entities for fiscal years and interim periods beginning after December 15, 2018. The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

In January 2016, the FASB issued ASU 2016-01: Financial Instruments- Overall (Subtopic 825-10).  The amendments in this ASU affect all entities that hold financial assets or owe financial liabilities. The amendments in this ASU make targeted improvements to GAAP as follows: (1) Require certain equity investments to be measured at fair value with changes in fair value recognized in net income; (2) Simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (3) Eliminate the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (4) Eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (5) Require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (6) Require an entity to present separately in other

8


comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (7) Require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; and (8) Clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

In August 2014, the FASB issued ASU 2014-15: Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. The amendments in this ASU provide guidance about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. The amendments are intended to reduce diversity in the timing and content of footnote disclosures. The amendments in this ASU are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. The Company does not expect the adoption of this guidance to have an impact on its financial condition or results of operations.

In May 2014, the FASB issued ASU 2014-09: Revenue from Contracts with Customers (Topic 606): Summary and Amendments That Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs-Contracts with Customers (Subtopic 340-40), Conforming Amendments to Other Topics and Subtopics in the Codification and Status Tables, Background Information and Basis for Conclusions. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the considerations to which the entity expects to be entitled in exchange for those goods or services. The guidance in this Update affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets, unless those contracts are within the scope of other standards. For a public entity, the amendments in this Update are effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early adoption is not permitted. The Company does not expect the adoption of this guidance to have a material impact on its financial condition or results of operations.

RESULTS OF OPERATIONS

The following discussion focuses on the major components of the Company’s operations and presents an overview of the significant changes in the results of operations during the past three fiscal years. This discussion should be reviewed in conjunction with the consolidated financial statements and notes thereto presented elsewhere in this Report. All earnings per share amounts are presented assuming dilution.

Net Interest Income. Net interest income is the most significant component of the Company’s income from operations. Net interest income is the difference between interest earned on total interest-earning assets (primarily loans and investment securities), on a fully taxable equivalent basis, where appropriate, and interest paid on total interest-bearing liabilities (primarily deposits and borrowed funds). Fully taxable equivalent basis represents income on total interest-earning assets that is either tax-exempt or taxed at a reduced rate, adjusted to give effect to the prevailing incremental federal tax rate, and adjusted for nondeductible carrying costs and state income taxes, where applicable. Yield calculations, where appropriate, include these adjustments. Net interest income depends on the volume and interest rate earned on interest-earning assets, and the volume and interest rate paid on interest-bearing liabilities.

The Company’s net interest margin and interest rate spread in the year ended December 31, 2016 were 2.94% and 2.75%, respectively, as compared to 2.74% and 2.57%, respectively, for the year ended December 31, 2015 and 2.92% and 2.77%, respectively, for the year ended December 31, 2014. The margin increase from 2015 to 2016 is due primarily to commercial loan growth along with a reduction of excess liquidity through a decrease of lower yielding interest-earning bank balances. The increase in the average yield is primarily due to the increase of $98.1 million, or 8.9%, in average commercial loan receivable from 2015 to 2016, partially offset by the impact of a decrease of $48.9 million, or 13.8%, in average investment securities. The margin decrease from 2014 to 2015 was primarily due to a decrease of $263.5 million, or 19.3%, in average commercial loans receivable from 2014 to 2015 and a reduction of $87.5 million, or 19.9%, in average investment securities.

Net interest income (on a tax-equivalent basis) decreased by $2.1 million, or 3.52%, to $58.9 million for the year ended December 31, 2016 as compared to $61.1 million for the year ended December 31, 2015, reflecting an overall reduction in the average balance sheet. Average interest-earning assets decreased by $224.3 million, or 10.0%, from the year ended December 31, 2015 to the year ended December 31, 2016 due primarily to a decrease of $233.3 million, or 17.5%, in average deposits during that time period.  Net interest income (on a tax-equivalent basis) decreased $17.6 million, or 22.3%, to $61.1 million for the year ended December 31, 2015 compared to $78.6 million for the year ended December 31, 2014.

9


Table 1 provides detail regarding the Company’s average daily balances with corresponding interest income (on a tax-equivalent basis) and interest expense, as well as average yield and average cost information for the years ended December 31, 2016, 2015 and 2014. Average balances are derived from daily balances. Table 2 further provides certain information regarding changes in interest income and interest expense of the Company for the years ended December 31, 2016, 2015 and 2014.

10


TABLE 1: STATEMENTS OF AVERAGE BALANCES, INCOME OR EXPENSE, YIELD OR COST

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Cost

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Cost

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Cost

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (1), (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,202,992

 

 

$

48,405

 

 

 

4.02

%

 

$

1,104,871

 

 

$

45,234

 

 

 

4.09

%

 

$

1,368,385

 

 

$

58,773

 

 

 

4.30

%

Home equity

 

 

132,073

 

 

 

5,577

 

 

 

4.22

 

 

 

162,799

 

 

 

6,775

 

 

 

4.16

 

 

 

218,845

 

 

 

9,301

 

 

 

4.25

 

Residential real estate

 

 

235,458

 

 

 

8,031

 

 

 

3.41

 

 

 

268,890

 

 

 

9,260

 

 

 

3.44

 

 

 

323,301

 

 

 

11,352

 

 

 

3.51

 

Total loans receivable

 

 

1,570,523

 

 

 

62,013

 

 

 

3.95

 

 

 

1,536,560

 

 

 

61,269

 

 

 

3.99

 

 

 

1,910,531

 

 

 

79,426

 

 

 

4.16

 

Investment securities (3)

 

 

304,314

 

 

 

6,924

 

 

 

2.28

 

 

 

353,229

 

 

 

8,514

 

 

 

2.41

 

 

 

440,710

 

 

 

10,582

 

 

 

2.40

 

Interest-earning bank balances

 

 

129,016

 

 

 

672

 

 

 

0.52

 

 

 

338,365

 

 

 

880

 

 

 

0.26

 

 

 

344,326

 

 

 

866

 

 

 

0.25

 

Total interest-earning assets

 

 

2,003,853

 

 

 

69,609

 

 

 

3.47

 

 

 

2,228,154

 

 

 

70,663

 

 

 

3.17

 

 

 

2,695,567

 

 

 

90,874

 

 

 

3.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

182,363

 

 

 

 

 

 

 

 

 

 

 

192,268

 

 

 

 

 

 

 

 

 

 

 

230,156

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,186,216

 

 

 

 

 

 

 

 

 

 

$

2,420,422

 

 

 

 

 

 

 

 

 

 

$

2,925,723

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

692,105

 

 

$

1,507

 

 

 

0.22

%

 

$

790,237

 

 

$

1,416

 

 

 

0.18

%

 

$

1,052,717

 

 

$

2,869

 

 

 

0.27

%

Savings deposits

 

 

238,009

 

 

 

767

 

 

 

0.32

 

 

 

221,309

 

 

 

467

 

 

 

0.21

 

 

 

258,808

 

 

 

672

 

 

 

0.26

 

Time deposits

 

 

378,204

 

 

 

3,684

 

 

 

0.97

 

 

 

408,230

 

 

 

3,454

 

 

 

0.85

 

 

 

565,472

 

 

 

4,817

 

 

 

0.85

 

Total interest-bearing deposit

   accounts

 

 

1,308,318

 

 

 

5,958

 

 

 

0.46

 

 

 

1,419,776

 

 

 

5,337

 

 

 

0.38

 

 

 

1,876,997

 

 

 

8,358

 

 

 

0.45

 

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with

   customers

 

 

 

 

 

 

 

 

 

 

 

50

 

 

 

 

 

 

 

 

 

735

 

 

 

1

 

 

 

0.14

 

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY advances

 

 

85,513

 

 

 

1,728

 

 

 

2.02

 

 

 

78,704

 

 

 

1,603

 

 

 

2.04

 

 

 

60,865

 

 

 

1,264

 

 

 

2.08

 

Obligation under capital lease

 

 

6,489

 

 

 

445

 

 

 

6.86

 

 

 

6,870

 

 

 

470

 

 

 

6.84

 

 

 

7,181

 

 

 

489

 

 

 

6.81

 

Junior subordinated debentures

 

 

92,786

 

 

 

2,574

 

 

 

2.77

 

 

 

92,786

 

 

 

2,200

 

 

 

2.37

 

 

 

92,786

 

 

 

2,150

 

 

 

2.32

 

Total borrowings

 

 

184,788

 

 

 

4,747

 

 

 

2.57

 

 

 

178,410

 

 

 

4,273

 

 

 

2.40

 

 

 

161,567

 

 

 

3,904

 

 

 

2.42

 

Total interest-bearing liabilities

 

 

1,493,106

 

 

 

10,705

 

 

 

0.72

 

 

 

1,598,186

 

 

 

9,610

 

 

 

0.60

 

 

 

2,038,564

 

 

 

12,262

 

 

 

0.60

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing demand deposits

 

 

406,370

 

 

 

 

 

 

 

 

 

 

 

541,605

 

 

 

 

 

 

 

 

 

 

 

588,717

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

22,624

 

 

 

 

 

 

 

 

 

 

 

26,837

 

 

 

 

 

 

 

 

 

 

 

49,115

 

 

 

 

 

 

 

 

 

Total non-interest-bearing liabilities

 

 

428,994

 

 

 

 

 

 

 

 

 

 

 

568,442

 

 

 

 

 

 

 

 

 

 

 

637,832

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,922,100

 

 

 

 

 

 

 

 

 

 

 

2,166,628

 

 

 

 

 

 

 

 

 

 

 

2,676,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

264,116

 

 

 

 

 

 

 

 

 

 

 

253,795

 

 

 

 

 

 

 

 

 

 

 

249,327

 

 

 

 

 

 

 

 

 

Total liabilities and

   shareholders’ equity

 

$

2,186,216

 

 

 

 

 

 

 

 

 

 

$

2,420,423

 

 

 

 

 

 

 

 

 

 

$

2,925,723

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

58,904

 

 

 

 

 

 

 

 

 

 

$

61,053

 

 

 

 

 

 

 

 

 

 

$

78,612

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

2.75

%

 

 

 

 

 

 

 

 

 

 

2.57

%

 

 

 

 

 

 

 

 

 

 

2.77

%

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

2.94

%

 

 

 

 

 

 

 

 

 

 

2.74

%

 

 

 

 

 

 

 

 

 

 

2.92

%

Ratio of average interest-earning assets to

   average interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

134

%

 

 

 

 

 

 

 

 

 

 

139

%

 

 

 

 

 

 

 

 

 

 

132

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Average balances include non-accrual loans and loans held-for-sale (see “Non-Performing and Problem Assets”).

(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 years ended December 31, 2016, 2015 and 2014 was zero, $458 thousand and $664 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.

11


TABLE 2: RATE-VOLUME VARIANCE ANALYSIS (1)

 

Years Ended December 31,

 

2016 vs. 2015

 

 

2015 vs. 2014

 

 

 

Increase (Decrease) Due To

 

 

Increase (Decrease) Due To

 

 

 

Volume

 

 

Rate

 

 

Net

 

 

Volume

 

 

Rate

 

 

Net

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

3,917

 

 

$

(746

)

 

$

3,171

 

 

$

(10,800

)

 

$

(2,739

)

 

$

(13,539

)

Home equity

 

 

(1,298

)

 

 

100

 

 

 

(1,198

)

 

 

(2,333

)

 

 

(193

)

 

 

(2,526

)

Residential real estate

 

 

(1,150

)

 

 

(79

)

 

 

(1,229

)

 

 

(1,870

)

 

 

(222

)

 

 

(2,092

)

Total loans receivable

 

 

1,469

 

 

 

(725

)

 

 

744

 

 

 

(15,003

)

 

 

(3,154

)

 

 

(18,157

)

Investment securities

 

 

(1,133

)

 

 

(457

)

 

 

(1,590

)

 

 

(2,112

)

 

 

44

 

 

 

(2,068

)

Interest-earning deposits with banks

 

 

(751

)

 

 

543

 

 

 

(208

)

 

 

(14

)

 

 

28

 

 

 

14

 

Total interest-earning assets

 

 

(415

)

 

 

(639

)

 

 

(1,054

)

 

 

(17,129

)

 

 

(3,082

)

 

 

(20,211

)

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposit accounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

 

(187

)

 

 

278

 

 

 

91

 

 

 

(622

)

 

 

(831

)

 

 

(1,453

)

Savings deposits

 

 

37

 

 

 

263

 

 

 

300

 

 

 

(79

)

 

 

(126

)

 

 

(205

)

Time deposits

 

 

(261

)

 

 

491

 

 

 

230

 

 

 

(1,363

)

 

 

 

 

 

(1,363

)

Total interest-bearing deposit accounts

 

 

(411

)

 

 

1,032

 

 

 

621

 

 

 

(2,064

)

 

 

(957

)

 

 

(3,021

)

Short-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase agreements with customers

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

 

 

 

(1

)

Long-term borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLBNY advances

 

 

140

 

 

 

(15

)

 

 

125

 

 

 

364

 

 

 

(25

)

 

 

339

 

Obligation under capital lease

 

 

(26

)

 

 

1

 

 

 

(25

)

 

 

(21

)

 

 

2

 

 

 

(19

)

Junior subordinated

   debentures

 

 

 

 

 

374

 

 

 

374

 

 

 

 

 

 

50

 

 

 

50

 

Total borrowings

 

 

114

 

 

 

360

 

 

 

474

 

 

 

342

 

 

 

27

 

 

 

369

 

Total interest-bearing liabilities

 

 

(297

)

 

 

1,392

 

 

 

1,095

 

 

 

(1,722

)

 

 

(930

)

 

 

(2,652

)

Net change in net interest income

 

$

(118

)

 

$

(2,031

)

 

$

(2,149

)

 

$

(15,407

)

 

$

(2,152

)

 

$

(17,559

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (changes in average volume multiplied by the prior year average rate) and (ii) changes in rate (changes in average rate multiplied by the prior year average volume). The combined effect of changes in both volume and rate has been allocated to volume or rate changes in proportion to the absolute dollar amounts of the change in each.

Interest income (on a tax-equivalent basis) decreased $1.1 million, or 1.5%, to $69.6 million for 2016 compared to $70.7 million in 2015, primarily due to a decrease of $48.9 million, or 13.8%, in average investment securities. This decline was offset by an increase of $34.0 million, or 2.2%, in average loans receivable.  Average commercial loans increased by $98.1 million, or 8.9%, from 2015 to 2016 due to commercial real estate loan production in excess of pay downs.  Average residential real estate loans and average home equity loans decreased by a combined $64.1 million, or 14.9% from 2015 to 2016 due to continued run-off in this portfolio as a result of the Bank’s exit from its consumer loan business in 2014. The average yield on total interest earning assets increased by 30 basis points, from 2015 to 2016 as interest-earning bank balances were utilized to fund new loans.    

Interest income (on a tax-equivalent basis) decreased $20.2 million, or 22.2%, to $70.7 million for 2015 compared to $90.9 million in 2014, primarily due to a decrease of $263.5 million, or 19.3% in average commercial loan balances, and $87.5 million, or 19.9% decrease in average investment security balances. The decline in average commercial loan balances is due to pay down activity in 2015 as the Company exited certain relationships which were not in line with the Company’s long-term strategy. The decline in average investment security balances is due to sales and pay downs. The average yield on total interest earning assets decreased by 20 basis points, from 2014 to 2015. Significant pressures on loan yields existed through 2015 due to the competitive lending environment and the Bank’s strategic decision to maintain a very selective approach to new loan relationships. The decline in interest income also reflects the decline in the average balances of residential mortgage loans and home equity loans resulting from the Company’s exit from these businesses in 2014.

Interest expense increased by $1.1 million, or 11.4%, to $10.7 million for 2016 compared to $9.6 million in 2015, primarily due to an increase in the average cost to borrow of twelve basis points, from 0.60% at December 31, 2015, to 0.72% at December 31, 2016.  The average cost of interest-bearing deposit accounts increased by eight basis points to 0.46% at December 31, 2016 from

12


0.38% at December 31, 2015 due to increases in rates on savings and time deposit products in 2016, reflecting the overall modest increase in market rates. The impact of the average cost increase was partially offset by a decline in average interest-bearing deposits of $111.5 million, or 7.9%, from 2015 to 2016.  This decrease was primarily due to the timing of branch sales completed in 2015. The average cost of junior subordinated debentures also increased by 40 basis points during the fiscal year ending December 31, 2016, to end at 2.77% due to the LIBOR-based pricing of the debentures and the general rise in market interest rates during 2016.  Additionally, the average balance of FHLBNY advances increased $6.8 million, or 8.0%, from 2015 to 2016.  

Interest expense decreased by $2.7 million, or 21.6%, to $9.6 million for 2015 compared to $12.3 million in 2014. This was primarily driven by a decline in average interest-bearing deposits of $457.2 million, or 24.4%, reflecting the transfer of deposits in connection with the disposition of branches in accordance with the Company’s Comprehensive Restructuring plan as well as the Company’s effort to strategically reduce government deposits.  The cost of interest-bearing deposits also declined by seven basis points from 2014 to 2015, which was partially offset by an increase in interest expense on FHLBNY advances of $339 thousand, or 26.8%, due to an increase in the average balance of $17.8 million.

Provision for Loan Losses. The Company recorded a negative provision for loan losses of $1.7 million during 2016 as compared to a negative provision of $3.3 million during 2015 and a provision for loan losses of $14.8 million during 2014. The provision was negative in 2016 primarily due to periods of higher charge-offs falling out of the Company’s seven-year migration analysis. The amount of the negative provision in 2016 was lower than 2015 due to significant improvements in asset quality metrics and limited negative migration in commercial loans resulting in reductions in several qualitative factors during 2015.

The Company’s gross loans held-for-investment were $1.61 billion at December 31, 2016, as compared to $1.55 billion at December 31, 2015 and $1.51 billion at December 31, 2014. The ratio of allowance for loan losses to loans held-for-investment was 0.97% at December 31, 2016 compared to 1.16% at December 31, 2015 and 1.54% at December 31, 2014. Net charge-offs were $785 thousand, or 0.05% of average loans outstanding, for the year ended December 31, 2016 as compared to $2.0 million, or 0.13% of average loans outstanding, for the year ended December 31, 2015 and $27.1 million, or 1.42% of average loans outstanding for the year ended December 31, 2014.  Total gross charge-offs in 2016 were $2.4 million, of which $681 thousand related to the commercial portfolio. Approximately $860 thousand of the gross charge-offs recorded in 2016 were attributed to consumer loan sale activity.  Total gross charge-offs in 2015 were $7.5 million, of which $2.7 million related to the commercial portfolio. Approximately $5.1 million of the gross charge-offs recorded in 2015 were attributed to loan sale activity, of which $653 thousand related to the sale of classified commercial loans. Total gross charge-offs in 2014 were $31.1 million, of which $20.1 million related to the commercial portfolio. Approximately $20.9 million of the charge-offs recorded in 2014 were attributed to sale activity, of which $14.3 million related to the sale of classified commercial loans.

At least quarterly, management performs an analysis to identify the inherent risk of loss in the Company’s loan portfolio. This analysis includes a qualitative evaluation of concentrations of credit, past loss experience, current economic conditions, amount and composition of the loan portfolio (including loans being specifically monitored by management), estimated fair value of underlying collateral, delinquencies, and other factors. Additionally, management updates the migration analysis and historic loss experience on a quarterly basis. See “Non-Performing and Problem Assets” and “Allowance for Loan Losses.”

Non-Interest Income. Non-interest income decreased by $14.2 million, or 51.5%, to $13.4 million for 2016, as compared to $27.6 million for 2015. The primary drivers of this change were the gains recognized in 2015 on the sale of bank branches of $10.6 million, as well as gain on the sale of loans of $1.4 million as part of the Company’s restructuring efforts commenced in 2014, and a decrease of $1.0 million in the gain on the sale of investment securities.  In addition, service charges on deposit accounts decreased by $767 thousand from 2015 to 2016 due primarily to reduced volume resulting from branch sales in 2015, investment products income declined by $318 thousand and interchange fees decreased by $210 thousand from 2015.

Non-interest income increased by $9.9 million, or 55.5%, to $27.6 million for 2015, as compared to $17.8 million for 2014. The primary drivers of this change were the gain recognized on the sale of bank branches of $10.6 million, as well as the gain on the sale of investment securities of $1.5 million and the gain on the sale of loans of $1.4 million during 2015.  These items were partially offset by a decrease of $2.8 million in deposit service charges and fees to $7.0 million for 2015 as compared to $9.8 million for 2014.  This decrease was attributed to the smaller deposit base as a result of the sale of bank branches, managed runoff of certain accounts and implementation of a revised relationship-based retail deposit and pricing strategy.

Non-Interest Expense. Non-interest expense decreased by $15.1 million, or 18.9%, to $65.0 million for 2016 as compared to $80.1 million for 2015 primarily reflecting the positive results of the restructuring that occurred during 2014 and 2015. The primary driver of this decrease was the decrease in occupancy expense of $3.8 million from 2015, due primarily to the branch consolidations and sales which occurred during 2015.  Additionally, equipment expense declined by $3.6 million from 2015 as a result of prior year charges of $2.7 million due to branch consolidations and $1.1 million of lower depreciation expense.  Insurance expense decreased $2.4 million from 2015, attributed to lower rates on deposit insurance premiums.  Also, salaries and employee benefits declined by $2.0 million from 2015 as a result of headcount reductions from the Company’s prior year restructuring efforts. Finally, other expense

13


and professional fees declined by $1.1 million and $1.0 million, respectively, from 2015.  The decrease in other expense was mainly due to lower loan sale costs and the decline in professional fees was driven by lower consulting fees.

Non-interest expense decreased by $29.3 million, or 26.8%, to $80.1 million for 2015 as compared to $109.4 million for 2014. The primary driver of this decrease was the decrease in salaries and employee benefits of $14.8 million as a result of the headcount reductions from the Company restructuring that began in 2014 and continued in 2015, and the consolidation and sale of ten bank branches during 2015.  Occupancy expense declined by $3.4 million to $12.8 million for 2015, mainly as a result of the decrease in branch locations.  Additionally, professional fees declined by $3.3 million, to $3.2 million as a result of the reduction of regulatory remediation efforts and restructuring efforts that occurred in 2014 with the assistance of third-party consultants and professionals. Finally, other expense decreased by $6.6 million, mainly driven by loan sale fees incurred in 2014 of $1.9 million, reductions in other real estate expense and problem loan costs of $1.6 million and $780 thousand, respectively, from the prior year and an overall reduction in costs in conjunction with the Restructuring Plan. Equipment expense increased by $733 thousand due to the write-down of fixed assets resulting from branch consolidations.

During 2014, the Company identified seven leased facilities which were either fully or partially vacated and would not be occupied in the future due to the implementation of the Restructuring Plan. During 2015, an additional three locations were vacated. As a result, the Company recognized net charges of $619 thousand and $2.7 million for leased office vacancy costs in the years ended December 31, 2015 and 2014, respectively. For each of these leased facilities, a discounted cash flow analysis was performed over the remaining life of the lease inclusive of a sub-lease assumption based on current market rates, if applicable. During 2015, the Company recorded $486 thousand of reductions to the lease vacancy liability as a result of three sublease agreements obtained during the year with terms more favorable than previous expectations. At December 31, 2016, the Company had a liability of $2.0 million associated with these lease vacancy costs included in other liabilities on the consolidated statements of financial condition.  

In 2014, the Company renegotiated its existing lease with a related party for its operations facility in Vineland, New Jersey which resulted in a change in the lease termination date from October 2027 to October 2017. In connection with the renegotiation, the Company made a one-time payment of $583 thousand in January 2015 to the landlord and the monthly payments were adjusted retroactively to November 2014. As this facility was partially vacated during 2014, this payment was included in the overall analysis to determine the lease vacancy charge noted above.

Income Tax (Benefit) Expense. The income tax benefit was $52.4 million for the year ended December 31, 2016 as compared to income tax expense of $1.2 million for the year ended December 31, 2015 and $1.3 million of expense for the year ended December 31, 2014. The tax benefit in 2016 relates to a deferred tax asset valuation allowance reversal of $53.7 million recorded in the fourth quarter of 2016. The Company 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 gross deferred tax assets. Accordingly, during the fourth quarter of 2016, the Company recorded the reversal of a portion of the valuation allowance established against the deferred tax assets of the Company. The Company has considered all positive and negative evidence regarding the ability to fully realize the deferred tax asset, including past operating results and the forecast of future taxable income. 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, its forecast of future profitability under multiple scenarios that support the partial utilization of net operating loss carryforwards prior to their expiration and improvements in credit risk management and credit quality measures that have resulted in reduced credit risk and improve management’s ability to forecast future credit losses, among others.  See Note 18 of the Notes to Consolidated Financial Statements for additional information on the deferred tax asset valuation allowance reversal.

LIQUIDITY AND CAPITAL RESOURCES

The liquidity of the Company is the ability to maintain cash flows that are adequate to fund operations and meet its other obligations on a timely and cost-effective basis in various market conditions. The ability of the Company to meet its current financial obligations is a function of balance sheet structure, the ability to liquidate assets and the availability of alternative sources of funds. To meet the needs of the clients and manage the risk of the Company, the Company engages in liquidity planning and management.

The major source of the Company’s funding on a consolidated basis is deposits, which management believes will be sufficient to meet the Company’s daily and long-term operating liquidity needs. The ability of the Company to retain and attract new deposits is dependent upon the variety and effectiveness of its customer account products, customer service and convenience, and rates paid to customers. The Company also obtains funds from the repayment and maturities of loans, loan sales or participations and maturities or calls of investment securities. Additional liquidity can be obtained in a variety of wholesale funding sources as well, including, but not limited to, federal funds purchased, FHLBNY advances, securities sold under agreements to repurchase, and other secured and unsecured borrowings. The Company also purchases brokered deposits for funding purposes and takes listing service deposits. In a continued effort to balance deposit growth and net interest margin, especially in the current interest rate environment and with competitive local deposit pricing, the Company continually evaluates these other funding sources for funding cost efficiencies. During

14


2016, the Company increased its deposit rates to align itself with the market and continued to manage its excess cash position. The Company’s deposit strategy is to lessen volatility and costs associated with excessive low-balance single product accounts and to grow core relationship balances while reducing high-cost or rate-sensitive balances. The Company experienced a net decrease in deposits of $4.7 million in 2016 as compared to a net decrease of $345.7 million in 2015, reflecting the stabilization of the Company’s deposit base in 2016, due to the completion of the Company’s Restructuring Plan beginning in 2014.

Core deposits, which exclude all certificates of deposit, decreased by $71.2 million to $1.34 billion, or 76.8% of total deposits, at December 31, 2016, as compared to $1.41 billion, or 80.6% of total deposits, at December 31, 2015. At December 31, 2016, the Company had additional secured borrowing capacity with the Federal Reserve Bank (“FRB”) of approximately $88.7 million, of which none was utilized, and the FHLBNY of approximately $128.6 million, of which $85.4 million was utilized. In addition to secured borrowings, the Company also has unsecured borrowing capacity through lines of credit with other financial institutions of $25.0 million, of which none were utilized as of December 31, 2016. Management continues to monitor the Company’s liquidity and has taken measures to increase its borrowing capacity by providing additional collateral through the pledging of loans. As of December 31, 2016, the Company had a par value of $217.2 million and $64.5 million in loans and securities, respectively, pledged as collateral on secured borrowings.

The Company’s primary uses of funds are commercial loan originations, the funding of the Company’s maturing certificates of deposit, deposit withdrawals, the repayment of borrowings and general operating expenses. Commercial loan originations totaled $379.8 million in 2016 and pay downs were $318.3 million. Certificates of deposit scheduled to mature during the 12 months ending December 31, 2016 total $279.6 million, or approximately 69.1% of total certificates of deposit. The Company continues to operate with a core deposit relationship strategy that values a long-term stable customer relationship. This strategy employs a pricing strategy that rewards customers that establish core accounts and maintain a certain minimum threshold account balance. Based on market conditions and other liquidity considerations, the Company may also avail itself to the secondary borrowings discussed above. Investment purchases totaled $99.0 million in 2016 while payments were $86.0 million.

The Company anticipates that deposits, cash and cash equivalents on hand, the cash flow from assets, as well as other sources of funds will provide adequate liquidity for the Company’s future operating, investing and financing needs. At December 31, 2016, the Company had $114.4 million of cash held at the FRB. It is anticipated these excess funds will be strategically deployed in 2017.

Management currently operates under a capital plan for the Company that is expected to allow the Company to grow capital internally at levels sufficient for achieving its internal growth projections while managing its operating and financial risks. The principal components of the capital plan are to generate additional capital through retained earnings from internal growth, access the capital markets for external sources of capital, such as common equity, when necessary or appropriate, redeem existing capital instruments and refinance such instruments at lower rates when conditions permit, and maintain sufficient capital for safe and sound operations. The Company continues to assess its plan for contingency capital needs, and when appropriate, the Company’s Board of Directors may consider various capital raising alternatives. As part of its assessment, the Company performs stress tests on select balance sheet components, deemed to have inherent risk given relevant economic and regulatory conditions, in an effort to gauge potential exposure on its capital position.

The Company is subject to regulatory capital requirements adopted by the FRB for bank holding companies. The Bank is also subject to similar capital requirements adopted by the OCC. The federal bank regulatory agencies established quantitative measures to ensure that minimum thresholds for Total Capital, Tier 1 Common Equity Capital, Tier 1 Capital and Leverage (Tier 1 Capital divided by average assets) ratios are maintained. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of their assets and certain off-balance sheet items as calculated under regulatory practices. The Company’s and the Bank’s capital amounts and classifications are also subject to qualitative judgments by the federal bank regulatory agencies about components, risk weightings and other factors. The Company’s and the Bank’s risk-based capital ratios have been computed in accordance with regulatory requirements. The Company and the Bank were in compliance with the regulatory capital requirements of the FRB and the OCC as of December 31, 2016. As discussed below and elsewhere herein, additional capital requirements had been imposed on the Bank by the OCC, which the Bank was also in full compliance with as of December 31, 2016.  

On April 15, 2010, the Bank entered into the OCC Agreement with the OCC which contained requirements to develop and implement a profitability and capital plan that would provide for the maintenance of adequate capital to support the Bank’s risk profile. 

In accordance with the OCC Agreement, the Bank also agreed to: (a) adopt and implement a program to protect the Bank’s interest in criticized or classified assets; (b) review and revise the Bank’s loan review program; (c) adopt and implement a program for

15


the maintenance of an adequate allowance for loan losses; and (d) revise the Bank’s credit administration policies. The Bank also agreed that its brokered deposits would not exceed 6.0% of its total liabilities unless approved by the OCC.  

The OCC also imposed an individual minimum capital requirement on the Bank which required the Bank to establish and maintain levels of capital greater than those generally required for a bank to be “well capitalized.” In accordance with the individual minimum capital requirement, through December 31, 2016, the Bank was required to maintain a Leverage ratio at least equal to 8.50% of adjusted total assets, a Tier 1 Capital ratio at least equal to 9.50% of risk-weighted assets and a Total Capital ratio at least equal to 11.50% of risk-weighted assets.

Effective January 21, 2016, the OCC terminated the OCC Agreement and the individual minimum capital requirement to which the Bank was subject and the requirements noted above were eliminated.

In addition, the Company was required to seek the prior approval of the Federal Reserve Bank, before paying interest, principal or other sums on trust preferred securities or any related subordinated debentures, declaring or paying cash dividends or taking dividends from the Bank, repurchasing outstanding stock or incurring indebtedness. The Company was also required to take certain remedial steps and submit plans and progress reports to the Federal Reserve Bank. These requirements were terminated by the Federal Reserve Bank in October 2016.

  

The Company’s ratio of tangible equity to tangible assets, which is a non-GAAP financial measure of risk, was 12.7% at December 31, 2016, compared with 10.0% at December 31, 2015. Tangible equity and tangible assets are calculated by subtracting identifiable intangible assets and goodwill from shareholders’ equity and total assets, respectively, and may be used by investors to assist them in understanding how much loss, exclusive of intangible assets and goodwill, can be absorbed before shareholders’ equity is depleted. The Company’s and Bank’s regulators also exclude intangible assets and goodwill from shareholders’ equity when assessing the capital adequacy of each.

The Company’s capital securities qualify as Tier 1 capital under federal regulatory guidelines. These instruments are subject to a 25% capital limitation under risk-based capital guidelines developed by the FRB. Under FRB results, restricted core capital elements, which are qualifying trust preferred securities, qualifying cumulative perpetual preferred stock (and related surplus) and certain minority interests in consolidated subsidiaries, are limited in the aggregate to no more than 25% of a bank holding company’s core capital elements (including restricted core capital elements), net of goodwill less any associated deferred tax liability. However, under the Dodd-Frank Act, bank holding companies are prohibited from including in their Tier 1 capital hybrid debt and equity securities, including trust preferred securities, issued on or after May 19, 2010. Any such instruments issued before May 19, 2010 by a bank holding company, such as the Company, with total consolidated assets of less than $15 billion as of December 31, 2009, may continue to be included as Tier 1 capital (subject to the 25% limitation). The portion that exceeds the 25 percent capital limitation qualifies as Tier 2, or supplementary capital of the Company. At December 31, 2016, $62.0 million of a total of $90.0 million in capital securities qualified as Tier 1 with $28.0 million qualifying as Tier 2.

Final Capital Rules

Pursuant to the Dodd-Frank Act, the federal bank regulatory agencies issued rules that subject many national banks and bank holding companies, including the Bank and the Company, to consolidated capital requirements effective January 1, 2015 (the “Final Capital Rules”). The Final Capital Rules also revised the quantity and quality of required minimum risk-based and leverage capital requirements applicable to the Bank and the Company, consistent with the Dodd-Frank Act and the Basel III capital standards. The Final Capital Rules revised the quantity and quality of capital required by (1) establishing a new minimum common equity Tier 1 capital ratio of 4.5% of risk-weighted assets; (2) increasing the minimum Tier 1 capital ratio from 4.0% to 6.0% of risk-weighted assets; (3) maintaining the minimum total capital ratio of 8.0% of risk-weighted assets; and (4) maintaining a minimum Tier 1 leverage capital ratio of 4.0%.

The Final Capital Rules further require that certain items be deducted from common equity Tier 1 capital, including (1) goodwill and other intangible assets, other than mortgage servicing rights, net of deferred tax liabilities (“DTLs”); (2) deferred tax assets that arise from operating losses and tax credit carryforwards, net of valuation allowances and DTLs; (3) after-tax gain-on-sale associated with a securitization exposure; and (4) defined benefit pension fund assets held by a depository institution holding company, net of DTLs.  In addition, banking organizations must deduct from common equity Tier 1 capital the amount of certain assets, including mortgage servicing assets, that exceed certain thresholds.  The Final Capital Rules also allow all but the largest banking organizations to make a one-time election not to recognize unrealized gains and losses on available-for-sale debt securities in regulatory capital, as under prior capital rules.

Furthermore, the Final Capital Rules added a requirement for a minimum common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets (the “Conservation Buffer”), to be applied to the common equity Tier 1 capital ratio, the Tier 1 capital ratio and the total capital ratio. The required minimum Conservation Buffer is being phased in incrementally between 2016 and 2019.

16


If a bank’s or bank holding company’s Conservation Buffer is less than the required minimum and its net income for the four calendar quarters preceding the applicable calendar quarter, net of any capital distributions and associated tax effects not already reflected in net income (“Eligible Retained Income”), is negative, it would be prohibited from making capital distributions or certain discretionary cash bonus payments to executive officers. As a result, under the Final Capital Rules, should the Company fail to maintain the Conservation Buffer, it would be subject to limits on, and in the event the Company has negative Eligible Retained Income for any four consecutive calendar quarters, the Company would be prohibited in, its ability to obtain capital distributions from the Bank.

The new minimum regulatory capital ratios and changes to the calculation of risk-weighted assets (each as described above) under the Final Capital Rules became effective for the Bank and the Company on January 1, 2015. The required minimum Conservation Buffer will be phased in incrementally, starting at 0.625% on January 1, 2016 increased to 1.25% on January 1, 2017, and will increase to 1.875% on January 1, 2018 and 2.5% on January 1, 2019.

The chart below sets forth the new regulatory capital levels including the Conservation Buffer, during the applicable transition period:

 

 

 

Regulatory Capital Levels

 

 

 

January 1,

2016

 

 

January 1,

2017

 

 

January 1,

2018

 

 

January 1,

2019

 

Tier 1 common equity

 

 

5.125

%

 

 

5.75

%

 

 

6.375

%

 

 

7.0

%

Tier 1 risk-based capital ratio

 

 

6.625

%

 

 

7.25

%

 

 

7.875

%

 

 

8.5

%

Total risk-based capital ratio

 

 

8.625

%

 

 

9.25

%

 

 

9.875

%

 

 

10.5

%

 

At December 31, 2016 the Bank exceeded all regulatory capital requirements, including the Conservation Buffer of 0.625%.  If the fully phased in conservation buffer of 2.5% were in effect at December 31, 2016, the Company would be in compliance.  

The Final Capital Rules also revised the “Prompt Corrective Action” regulations of FDICIA. To be deemed “well capitalized” a national bank must maintain a Total risk-based capital ratio of 10.0% or greater, a Tier 1 risk-based capital ratio of 8.0% or greater, a common equity Tier 1 risk-based capital ratio of 6.5% or greater and a Tier 1 leverage capital ratio of 5.0% or greater and not be subject to any order or directive by the OCC to meet a specific capital level.

TABLE 3A: REGULATORY CAPITAL LEVELS

 

 

Actual

 

 

For Capital

Adequacy Purposes

 

 

Minimum Capital

Requirement with

Conservation Buffer

To Be Well-Capitalized

Under Prompt Corrective

Action Provisions (1)

 

December 31, 2016

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

$

354,078

 

 

 

21.63

 

%

$

130,929

 

 

 

8.00

 

%

$

141,157

 

 

8.625

%

N/A

 

Sun National Bank

 

 

324,196

 

 

 

19.85

 

 

 

130,664

 

 

 

8.00

 

 

 

140,872

 

 

8.625

 

$

163,330

 

 

 

10.00

%

Tier 1 common equity capital ratio (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

262,386

 

 

 

16.03

 

 

 

73,647

 

 

 

4.50

 

 

 

83,876

 

 

5.125

 

N/A

 

Sun National Bank

 

 

308,043

 

 

 

18.86

 

 

 

73,498

 

 

 

4.50

 

 

 

83,707

 

 

5.125

 

 

106,164

 

 

 

6.50

 

Tier I capital (to risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

309,910

 

 

 

18.94

 

 

 

98,196

 

 

 

6.00

 

 

 

108,425

 

 

6.625

 

N/A

 

Sun National Bank

 

 

308,043

 

 

 

18.86

 

 

 

97,998

 

 

 

6.00

 

 

 

108,206

 

 

6.625

 

 

130,664

 

 

 

8.00

 

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

309,910

 

 

 

14.57

 

 

 

85,092

 

 

 

4.00

 

 

N/A

 

N/A

 

Sun National Bank

 

 

308,043

 

 

 

14.50

 

 

 

84,959

 

 

 

4.00

 

 

N/A

 

 

106,199

 

 

 

5.00

 

 

At December 31, 2016 Tier 1 capital at the Company and the Bank includes $15.4 million associated with temporary tax differences included in the deferred tax asset which was recovered in the fourth quarter of 2016.

 

 

17


Dividends

The Bank is subject to various statutory and regulatory restrictions on its ability to pay dividends to the Company. All national banks are limited in the payment of dividends without the approval of the OCC of a total amount not to exceed the net income for that year to date plus the retained net income for the preceding two years. Federal law also prohibits national banks from paying dividends that would be greater than the bank’s undivided profits after deducting statutory bad debt in excess of the bank’s allowance for loan losses. Due to the Bank’s history of losses, and current retained deficit as of December 31, 2016, the Bank may not pay dividends; however, federal law permits the Bank to distribute cash or other assets to the Company through a reduction of capital, subject to approval by the OCC.  At such time as the retained deficit is eliminated any proposed dividends from the Bank to the Company are subject to regulatory approval until such time as net income for the current year combined with the prior two years is sufficient. Under the Federal Deposit Insurance Corporation Improvement Act (“FDICIA”), an insured depository institution such as the Bank is prohibited from making capital distributions, including the payment of dividends, if, after making such distribution, the institution would become “undercapitalized” (as such term is used in the FDICIA). Payment of dividends by the Bank also may be restricted at any time at the discretion of the OCC if it deems the payment to constitute an unsafe and unsound banking practice. During 2015, the Bank was subject to the OCC Agreement, which prohibited the Bank from paying any dividends if it was not in compliance with its approved capital plan or if the effect of the dividend would be to cause the Bank to not be in compliance and, in either event, not without prior OCC approval. The Bank did not seek OCC approval to pay a dividend in 2016.  

MARKET RISK

Asset and Liability Management. Interest rate, credit and operational risks are among the most significant market risks impacting the performance of the Company. The Company and the Bank have an Asset Liability Committee (“ALCO”), composed of senior management representatives from a variety of areas within the Company. The Company and the Bank also have an ALCO composed of members of the Company’s and the Bank’s Board of Directors. ALCO devises strategies and tactics to maintain the net interest income of the Company within acceptable ranges over a variety of interest rate scenarios. Should the Company’s risk modeling indicate an undesired exposure to changes in interest rates, there are a number of remedial options available including changing the investment portfolio characteristics, and changing loan and deposit pricing strategies. Two of the tools used in monitoring the Company’s sensitivity to interest rate changes are gap analysis and net interest income simulation.

Gap Analysis. Banks are concerned with the extent to which they are able to match maturities or re-pricing characteristics of interest-earning assets and interest-bearing liabilities. Such matching is facilitated by examining the extent to which such assets and liabilities are interest-rate sensitive and by monitoring the bank’s interest rate sensitivity gap. Gap analysis measures the volume of interest-earning assets that will mature or re-price within a specific time period, compared to the interest-bearing liabilities maturing or re-pricing within that same time period. On a monthly basis, the Company and the Bank monitor their gap, primarily cumulative through both nine month and one year maturities.

18


TABLE 4: INTEREST RATE SENSITIVITY SCHEDULE

 

 

 

Maturity/Re-pricing Time Periods

 

December 31, 2016

 

0-3 Months

 

 

4-12

Months

 

 

1-5 Years

 

 

Over 5

Years

 

 

Total

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB interest- bearing deposits

 

$

137

 

 

$

 

 

$

 

 

$

 

 

$

137

 

Loans receivable

 

 

622,438

 

 

 

131,654

 

 

 

623,008

 

 

 

214,602

 

 

 

1,591,702

 

Investment securities

 

 

79,414

 

 

 

38,845

 

 

 

137,687

 

 

 

61,134

 

 

 

317,080

 

Interest-bearing cash

 

 

114,362

 

 

 

 

 

 

 

 

 

 

 

 

114,362

 

Total interest-earning assets

 

 

816,351

 

 

 

170,499

 

 

 

760,695

 

 

 

275,736

 

 

 

2,023,281

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing & non-interest demand deposits

 

 

258,867

 

 

 

240,210

 

 

 

190,107

 

 

 

8,522

 

 

 

697,706

 

Savings deposits

 

 

50,757

 

 

 

96,013

 

 

 

85,225

 

 

 

9,766

 

 

 

241,761

 

Time certificates

 

 

169,684

 

 

 

153,531

 

 

 

84,934

 

 

 

83

 

 

 

408,232

 

Federal Home Loan Bank Advances

 

 

52

 

 

 

160

 

 

 

40,205

 

 

 

45,000

 

 

 

85,417

 

Securities sold under agreements to repurchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed interest in Company’s subordinated debt

 

 

92,786

 

 

 

 

 

 

 

 

 

 

 

 

92,786

 

Other Borrowings

 

 

106

 

 

 

328

 

 

 

2,158

 

 

 

3,701

 

 

 

6,293

 

Total interest-bearing liabilities

 

 

572,252

 

 

 

490,242

 

 

 

402,629

 

 

 

67,072

 

 

 

1,532,195

 

Periodic gap

 

$

244,099

 

 

$

(319,743

)

 

$

358,066

 

 

$

208,664

 

 

$

491,086

 

Cumulative gap

 

$

244,099

 

 

$

(75,644

)

 

$

282,422

 

 

$

491,086

 

 

 

 

 

Cumulative gap as a % of total assets

 

 

10.79

%

 

 

-3.34

%

 

 

12.48

%

 

 

21.71

%

 

 

 

 

 

At December 31, 2016, the Company’s gap analysis showed a liability-sensitive position with total interest-bearing liabilities maturing or re-pricing within one year, exceeding interest-earning assets maturing or re-pricing during the same time period by $75.6 million, representing a negative one-year gap ratio of 3.3%. The one-year gap ratio was a positive 14.3% at December 31, 2015. The decrease in cumulative gap as a percentage of total assets compared to the prior year is primarily due to a shift in maturities from a time period of over one year to under one year.  All amounts are categorized by their actual maturity, anticipated call or re-pricing date with the exception of interest-bearing demand deposits and savings deposits. Though the rates on interest-bearing demand and savings deposits generally trend with open market rates, they often do not fully adjust to open market rates and frequently adjust with a time lag. As a result of prior experience during periods of rate volatility and management’s estimate of future rate sensitivities, the Company allocates the interest-bearing demand deposits and savings deposits based on an estimated duration for those deposits.

Net Interest Income Simulation. Due to the inherent limitations of gap analysis, the Company also uses simulation models to measure the impact of changing interest rates on its operations. The simulation model attempts to capture the cash flow and re-pricing characteristics of the current assets and liabilities on the Company’s balance sheet. Assumptions regarding such things as prepayments and rate change behaviors are incorporated into the simulation model. Net interest income is simulated over a 12-month horizon under a variety of linear yield curve shifts, subject to certain limits agreed to by ALCO.

Net interest income simulation analysis at December 31, 2016 shows a position that is asset sensitive and will benefit from a rise in interest rates. A large factor causing this asset sensitive position is the high levels of cash on the Company’s balance sheet, which the Company intends to strategically deploy in 2017. After this excess liquidity is deployed, the Company expects that its interest rate risk profile will be more neutral. The net income simulation results are impacted by high cash levels, an expected continuation of deposit pricing competition which may limit deposit pricing flexibility in both increasing and decreasing rate environments, floating-rate loan floors initially limiting loan rate increases and a relatively short liability maturity structure including retail certificates of deposits.

19


Actual results may differ from the simulated results due to such factors as the timing, magnitude and frequency of interest rate changes, changes in market conditions, management strategies and differences in actual versus forecasted balance sheet composition and activity. The percent change in net interest income at +300 basis points was 15.7% at December 31, 2015 as compared to 7.2% at December 31, 2016. Compared to the prior year, the percent change in net interest income declined primarily due to an increase in fixed rate loans, resulting in lower interest income.  Table 5 provides the Company’s estimated earnings sensitivity profile versus the most likely rate forecast as of December 31, 2016. The Company anticipates that strong deposit pricing competition will continue to limit deposit pricing flexibility in an increasing and a decreasing rate environment.

TABLE 5: SENSITIVITY PROFILE

 

Change in Interest Rates

(Basis Points)

 

 

Percentage Change in

Net Interest Income

Year 1

 

 

+300

 

 

 

7.2

%

 

+200

 

 

 

4.8

%

 

+100

 

 

 

2.4

%

 

-100

 

 

 

-1.2

%

 

Derivative Financial Instruments. The Company utilizes certain derivative financial instruments to enhance its ability to manage interest rate risk that exists as part of its ongoing business operations. In general, the derivative transactions entered into by the Company fall into one of two types: a fair value hedge of a specific fixed-rate loan agreement and an economic hedge of a derivative offering to a Bank customer. Derivative financial instruments involve, to varying degrees, interest rate, market and credit risk. The Company manages these risks as part of its asset and liability management process and through credit policies and procedures. The Company seeks to minimize counterparty credit risk by establishing credit limits and collateral agreements. The Company does not use derivative financial instruments for trading purposes. For more information on the Company’s financial derivative instruments, please see Note 18 of the Notes to Consolidated Financial Statements.

Disclosures about Contractual Obligations and Commercial Commitments. Purchase obligations include significant contractual cash obligations. Table 6 provides the Company’s contractual cash obligations at December 31, 2016. Included in Table 6 are the minimum contractual obligations under legally enforceable contracts with contract terms that are both fixed and determinable. The majority of these amounts are primarily for services, including core processing systems and telecommunications maintenance.

TABLE 6: CONTRACTUAL OBLIGATIONS  

 

 

 

 

 

 

 

Payments Due by Period

 

December 31, 2016

 

Total

 

 

Less Than

1 Year

 

 

1 to 3

Years

 

 

3 to 5

Years

 

 

After 5 Years

 

Time deposits (1)

 

$

404,597

 

 

$

279,634

 

 

$

113,016

 

 

$

8,644

 

 

$

3,303

 

Long-term debt

 

 

85,416

 

 

 

 

 

 

 

 

 

416

 

 

 

85,000

 

Capital Leases

 

 

8,660

 

 

 

839

 

 

 

1,678

 

 

 

1,773

 

 

 

4,370

 

Operating Leases

 

 

14,089

 

 

 

3,687

 

 

 

3,829

 

 

 

3,008

 

 

 

3,565

 

Purchase obligations (off-balance sheet)

 

 

22,212

 

 

 

7,252

 

 

 

9,975

 

 

 

4,985

 

 

 

 

Total contractual cash obligations

 

$

534,974

 

 

$

291,412

 

 

$

128,498

 

 

$

18,826

 

 

$

96,238

 

 

(1)

Amount represents the book value of time deposits, including brokered time deposits.

The Company maintains a reserve for unfunded loan commitments and letters of credit, which is reported in other liabilities in the Consolidated Statements of Financial Condition, consistent with FASB ASC 825, Financial Instruments. As of the balance sheet date, the Company records estimated losses inherent with unfunded loan commitments in accordance with FASB ASC 450, Contingencies, and estimated future obligations under letters of credit in accordance with FASB ASC 460, Guarantees. The methodology used to determine the adequacy of this reserve is integrated in the Company’s process for establishing the allowance for loan losses and considers the probability of future losses and obligations that may be incurred under these off-balance sheet agreements. The reserve for unfunded loan commitments and letters of credit at December 31, 2016 and December 31, 2015 was $611 thousand and $628 thousand, respectively. Management believes this reserve level is sufficient to absorb estimated probable losses related to these commitments.

20


Table 7 provides the Company’s off balance sheet commitments (see Note 17 of the Notes to Consolidated Financial Statements for additional information) at December 31, 2016.

TABLE 7: OFF BALANCE SHEET COMMITMENTS

 

 

 

 

 

 

 

Amount of Commitment Expiration Per Period

 

December 31, 2016

 

Unfunded

Commitments

 

 

Less Than

1 Year

 

 

1 to 3

Years

 

 

3 to 5

Years

 

 

After 5

Years

 

Lines of credit

 

$

343,216

 

 

$

116,168

 

 

$

92,275

 

 

$

7,726

 

 

$

127,046

 

Commercial standby letters of credit

 

 

10,123

 

 

 

9,683

 

 

 

440

 

 

 

 

 

 

 

Construction funding

 

 

42,340

 

 

 

3,102

 

 

 

39,238

 

 

 

 

 

 

 

Commitments to fund new loans

 

 

37,850

 

 

 

37,850

 

 

 

 

 

 

 

 

 

 

Total off balance sheet commitments

 

$

433,529

 

 

$

166,803

 

 

$

131,953

 

 

$

7,726

 

 

$

127,046

 

 

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The guarantees are primarily issued to support private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. In the event of a draw by the beneficiary that complies with the terms of the letter of credit, the Company would be required to honor the commitment. The Company takes various forms of collateral, such as real estate assets and customer business assets, to secure the commitment. Additionally, all letters of credit are supported by indemnification agreements executed by the customer. The maximum undiscounted exposure related to these commitments at December 31, 2016 was $10.1 million and the portion of the exposure not covered by collateral was approximately $1.2 million. The Company believes that the utilization rate of these letters of credit will continue to be substantially less than the amount of these commitments, as has been our experience to date.

Impact of Inflation and Changing Prices. The consolidated financial statements of the Company and notes thereto, presented elsewhere herein, have been prepared in accordance with GAAP, which requires the measurement of financial condition and operating results without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of the Company’s operations. Nearly all the assets and liabilities of the Company are monetary. As a result, interest rates have a greater impact on the Company’s performance than do the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the price of goods and services.

FINANCIAL CONDITION

The Company’s total assets were $2.26 billion at December 31, 2016 compared to $2.21 billion at December 31, 2015. Gross loans held for investment increased by $61.4 million, or 4.0%, to $1.61 billion at December 31, 2016 as compared to $1.55 billion at December 31, 2015. The investment portfolio increased $12.8 million, or 4.3%, to $311.7 million at December 31, 2016 from $298.9 million at December 31, 2015. The net deferred tax asset increased by $53.1 million from a liability of $1.5 million at December 31, 2015 due to a $53.7 million deferred tax asset valuation allowance reversal.  Cash and cash equivalents decreased by $70.1 million, or 34.3%, to $139.2 million at December 31, 2016 as compared to $209.3 million at December 31, 2015. Deposits decreased $4.7 million, or 0.27%, to $1.74 billion at December 31, 2016. Borrowings, excluding junior subordinated debentures, increased $597 thousand, or 6.3%, to $91.7 million at December 31, 2016.

Loans . Gross loans held-for-investment increased by $61.4 million to $1.61 billion at December 31, 2016 as compared to $1.55 billion at December 31, 2015. Commercial loans increased by $124.5 million during 2016 due in part to the purchase of $65.5 million in multifamily loan participations in 2016 as well as commercial real estate loan originations. The Company’s home equity portfolio, which includes home equity term loans, decreased by $23.3 million from December 31, 2015 to December 31, 2016. Additionally, residential mortgages decreased by $39.1 million, or 15.6%, from the prior year to $210.9 million as of December 31, 2016 due to pay downs as well as the sale of $1.5 million of residential mortgage loans from the portfolio. The declines in the home equity and residential loan portfolios reflect the Company’s exit from these businesses.

During 2015, the Company continued to focus on reducing the level of problem loans in its portfolio as well as exiting certain higher risk relationships.  This occurred through both loan sales to individual investors and strategic exits from certain relationships.  Loan production was slow during 2015 due to this initiative, the competitive lending environment, the Company maintaining a very selective approach to originating new loan relationships and the establishment of a new lending team.  Commercial loan production grew in 2016 as the Company returned its focus to originating relationship-based, consistent quality commercial real estate loans. The Company expects to see further loan growth in 2017, especially in the central and northern parts of New Jersey as well as the five boroughs of New York City.  

21


Table 8 provides selected data relating to the composition of the Company’s loan portfolio by type of loan and type of collateral at December 31, 2016, 2015, 2014, 2013 and 2012.

TABLE 8: SUMMARY OF LOAN PORTFOLIO

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

Type of Loan:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

235,945

 

 

 

14.80

%

 

$

230,681

 

 

 

15.07

%

 

$

242,494

 

 

 

16.31

%

 

$

478,735

 

 

 

22.77

%

 

$

556,966

 

 

 

24.97

%

Commercial real estate

 

 

974,010

 

 

 

61.09

 

 

 

853,892

 

 

 

55.79

 

 

 

740,282

 

 

 

49.79

 

 

 

1,044,526

 

 

 

49.69

 

 

 

1,112,682

 

 

 

49.89

 

Land & development

 

 

67,165

 

 

 

4.21

 

 

 

68,070

 

 

 

4.45

 

 

 

70,156

 

 

 

4.72

 

 

 

64,306

 

 

 

3.06

 

 

 

55,919

 

 

 

2.51

 

Home equity lines of credit

 

 

110,377

 

 

 

6.92

 

 

 

130,401

 

 

 

8.52

 

 

 

156,926

 

 

 

10.55

 

 

 

188,478

 

 

 

8.97

 

 

 

207,720

 

 

 

9.31

 

Home equity term loans

 

 

9,104

 

 

 

0.57

 

 

 

12,383

 

 

 

0.81

 

 

 

17,239

 

 

 

1.16

 

 

 

25,279

 

 

 

1.20

 

 

 

30,842

 

 

 

1.38

 

Residential real estate

 

 

210,874

 

 

 

13.23

 

 

 

249,975

 

 

 

16.33

 

 

 

276,993

 

 

 

18.63

 

 

 

305,552

 

 

 

14.54

 

 

 

273,413

 

 

 

12.26

 

Other

 

 

2,442

 

 

 

0.15

 

 

 

3,108

 

 

 

0.20

 

 

 

6,054

 

 

 

0.41

 

 

 

30,829

 

 

 

1.47

 

 

 

38,618

 

 

 

1.74

 

Less: Allowance for loan losses

 

 

(15,541

)

 

 

(0.97

)

 

 

(18,008

)

 

 

(1.16

)

 

 

(23,246

)

 

 

(1.56

)

 

 

(35,537

)

 

 

(1.69

)

 

 

(45,873

)

 

 

(2.06

)

Net loans receivable

 

$

1,594,376

 

 

 

100.0

%

 

$

1,530,502

 

 

 

100.0

%

 

$

1,486,898

 

 

 

100.0

%

 

$

2,102,167

 

 

 

100.0

%

 

$

2,230,287

 

 

 

100.0

%

Type of Collateral:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

$

374,137

 

 

 

23.47

%

 

$

428,204

 

 

 

27.98

%

 

$

493,518

 

 

 

33.19

%

 

$

545,836

 

 

 

25.98

%

 

$

543,439

 

 

 

24.37

%

Other (1)

 

 

337,307

 

 

 

21.16

 

 

 

235,686

 

 

 

15.40

 

 

 

50,321

 

 

 

3.38

 

 

 

47,974

 

 

 

2.28

 

 

 

19,425

 

 

 

0.87

 

Construction and land development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family

 

 

39,713

 

 

 

2.49

 

 

 

22,226

 

 

 

1.45

 

 

 

11,271

 

 

 

0.76

 

 

 

16,255

 

 

 

0.77

 

 

 

6,438

 

 

 

0.29

 

Other

 

 

27,452

 

 

 

1.72

 

 

 

45,845

 

 

 

3.00

 

 

 

58,731

 

 

 

3.95

 

 

 

50,311

 

 

 

2.39

 

 

 

50,753

 

 

 

2.28

 

Commercial real estate

 

 

636,565

 

 

 

39.93

 

 

 

617,904

 

 

 

40.37

 

 

 

688,775

 

 

 

46.32

 

 

 

998,867

 

 

 

47.52

 

 

 

1,096,982

 

 

 

49.19

 

Commercial business loans

 

 

192,667

 

 

 

12.08

 

 

 

195,874

 

 

 

12.80

 

 

 

206,466

 

 

 

13.89

 

 

 

447,921

 

 

 

21.31

 

 

 

522,202

 

 

 

23.41

 

Consumer

 

 

961

 

 

 

0.06

 

 

 

1,515

 

 

 

0.10

 

 

 

1,062

 

 

 

0.007

 

 

 

24,990

 

 

 

1.19

 

 

 

30,536

 

 

 

1.37

 

Other

 

 

1,116

 

 

 

0.07

 

 

 

1,255

 

 

 

0.08

 

 

 

 

 

 

 

 

 

5,550

 

 

 

0.25

 

 

 

6,385

 

 

 

0.28

 

Less: Allowance for loan losses

 

 

(15,541

)

 

 

(0.97

)

 

 

(18,008

)

 

 

(1.18

)

 

 

(23,246

)

 

 

(1.56

)

 

 

(35,537

)

 

 

(1.69

)

 

 

(45,873

)

 

 

(2.06

)

Net loans receivable

 

$

1,594,377

 

 

 

100.0

%

 

$

1,530,501

 

 

 

100.0

%

 

$

1,486,898

 

 

 

100.0

%

 

$

2,102,167

 

 

 

100.0

%

 

$

2,230,287

 

 

 

100.0

%

 

(1)

Amount primarily represents multifamily residential real estate properties.

Many of the Company’s commercial loans have a real estate component as part of the collateral securing the loan. Additionally, the Company makes commercial real estate loans for the acquisition, refinance, improvement and construction of real property. Loans secured by owner occupied properties are dependent upon the successful operation of the borrower’s business. If the operating company experiences difficulties in terms of sales volume and/or profitability, the borrower’s ability to repay the loan may be impaired. Loans secured by properties where repayment is dependent upon payment of rent by third-party tenants or the sale of the property may be impacted by loss of tenants, lower lease rates needed to attract new tenants or the inability to sell a completed project in a timely fashion and at a profit. At December 31, 2016, commercial loans secured by commercial real estate properties totaled $636.6 million, of which $231.1 million, or 36.3%, were classified as owner occupied and $405.5 million, or 63.7%, were classified as non-owner occupied. Management considers these loans to be well diversified across multiple industries.

The Company’s home equity loan portfolio, including home equity term loans, represents 7.5% of net loans receivable at December 31, 2016. The home equity loan portfolio decreased by $23.3 million, or 16.3%, from December 31, 2015 due to pay downs.  At December 31, 2016, residential real estate loans represent 13.2% of net loans receivable and are the largest component of the Company’s non-commercial portfolio. The residential loan portfolio decreased by $39.1 million, or 15.6%, from December 31, 2016, mainly driven by pay downs.

22


Table 9 provides the estimated maturity of the Company’s loan portfolio at December 31, 2016. The table does not include potential prepayments or scheduled principal payments. Adjustable-rate mortgage loans are shown based on contractual maturities.

TABLE 9: ESTIMATED MATURITY OF LOAN PORTFOLIO

 

December 31, 2016

 

Due Within

1 Year

 

 

Due After

1 Through

5 Years

 

 

Due After

5 Years

 

 

Allowance for

Loan Loss

 

 

Total

 

Commercial and industrial

 

$

66,758

 

 

$

138,106

 

 

$

31,081

 

 

$

(2,153

)

 

$

233,792

 

Commercial real estate

 

 

87,177

 

 

 

571,166

 

 

 

315,667

 

 

 

(7,550

)

 

 

966,460

 

Land & development

 

 

21,115

 

 

 

44,057

 

 

 

1,994

 

 

 

(603

)

 

 

66,563

 

Home equity (1)

 

 

127

 

 

 

6,043

 

 

 

113,311

 

 

 

(2,349

)

 

 

117,132

 

Residential real estate

 

 

 

 

 

329

 

 

 

210,545

 

 

 

(2,648

)

 

 

208,226

 

Other

 

 

556

 

 

 

565

 

 

 

1,321

 

 

 

(238

)

 

 

2,204

 

Total

 

$

175,733

 

 

$

760,266

 

 

$

673,919

 

 

$

(15,541

)

 

$

1,594,377

 

 

(1)

Amount includes both home equity lines of credit and term loans.

Table 10 provides the dollar amount of all loans due one year or more after December 31, 2016, which have pre-determined floating or adjustable interest rates.

TABLE 10: LOANS GREATER THAN 12 MONTHS

 

December 31, 2016

 

Fixed-Rates

 

 

Floating or

Adjustable

Rates

 

 

Total

 

Commercial and industrial

 

$

90,539

 

 

$

78,648

 

 

$

169,187

 

Commercial real estate

 

 

449,766

 

 

 

437,067

 

 

 

886,833

 

Land & development

 

 

14,425

 

 

 

31,626

 

 

 

46,051

 

Home equity (1)

 

 

9,080

 

 

 

110,274

 

 

 

119,354

 

Residential real estate

 

 

127,794

 

 

 

83,079

 

 

 

210,873

 

Other

 

 

651

 

 

 

1,236

 

 

 

1,887

 

Total

 

$

692,255

 

 

$

741,930

 

 

$

1,434,185

 

 

(1)

Amount includes both home equity lines of credit and term loans.

See Notes 5 and 6 of the Notes to Consolidated Financial Statements for additional information on loans.

Non-Performing and Problem Assets

Loan Delinquencies. The Company’s collection procedures provide for a late charge assessment after a commercial loan is 10 days past due, or a residential mortgage loan is 15 days past due. The Company contacts the borrower and payment is requested. If the delinquency continues, subsequent efforts are made to contact the borrower. If the loan continues to be delinquent for 90 days or more, the Company usually declares the loan to be in default and payment in full is demanded. The Company will initiate collection and foreclosure proceedings and steps will be taken to liquidate any collateral taken as security for the loan unless other repayment arrangements are made. Delinquent loans are reviewed on a case-by-case basis in accordance with the lending policy.

Interest accruals are generally discontinued when a loan becomes 90 days past due or when collection of principal or interest is considered doubtful. When interest accruals are discontinued, interest credited to income in the current year is reversed. Generally, commercial loans, including commercial real estate loans are charged-off no later than 180 days delinquent, unless the loan is well secured and in the process of collection or other extenuating circumstances support collection. Residential real estate loans are typically placed on non-accrual at the time the loan is 90 days delinquent. Other consumer loans are typically charged-off at 180 days delinquent. In all cases, loans must be placed on non-accrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.

Non-Performing Assets. Total non-performing assets decreased by $297 thousand from $3.4 million at December 31, 2015 to $3.1 million at December 31, 2016. Residential real estate non-accrual loans decreased from $1.4 million at December 31, 2015 to $810 thousand at December 31, 2016, partially offset by increases of $130 thousand in commercial non-accrual loans and $494

23


thousand in troubled debt restructurings (“TDR”). Interest income that would have been recorded on non-accrual loans as of December 31, 2016, under the original terms of such loans, would have totaled approximately $109 thousand for 2016.

Table 11 provides a summary of non-performing assets at December 31, 2016, 2015, 2014, 2013 and 2012.

TABLE 11: SUMMARY OF NON-PERFORMING ASSETS

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Non-performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans accounted for on a non-accrual basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

219

 

 

$

155

 

 

$

2,358

 

 

$

15,319

 

Commercial real estate

 

 

730

 

 

 

381

 

 

 

3,128

 

 

 

16,377

 

 

 

17,092

 

Land & development

 

 

 

 

 

 

 

 

140

 

 

 

2,158

 

 

 

20,904

 

Commercial and industrial, held-for-sale

 

 

 

 

 

 

 

 

28

 

 

 

 

 

 

1,125

 

Commercial real estate, held-for-sale

 

 

 

 

 

 

 

 

261

 

 

 

 

 

 

8,510

 

Land & development, held-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

589

 

Home equity lines of credit

 

 

 

 

 

88

 

 

 

1,348

 

 

 

3,749

 

 

 

3,714

 

Home equity lines of credit, held-for-sale

 

 

 

 

 

 

 

 

1,228

 

 

 

 

 

 

 

Home equity term loans

 

 

72

 

 

 

 

 

 

407

 

 

 

1,240

 

 

 

1,226

 

Home equity term loans, held-for-sale

 

 

 

 

 

 

 

 

286

 

 

 

 

 

 

 

Residential real estate

 

 

810

 

 

 

1,417

 

 

 

5,117

 

 

 

3,341

 

 

 

5,747

 

Residential real estate, held-for-sale

 

 

 

 

 

 

 

 

2,280

 

 

 

 

 

 

 

Other

 

 

85

 

 

 

102

 

 

 

432

 

 

 

591

 

 

 

658

 

Total non-accruing loans

 

 

1,697

 

 

 

2,207

 

 

 

14,810

 

 

 

29,814

 

 

 

74,884

 

TDR, non-accruing

 

 

1,404

 

 

 

910

 

 

 

318

 

 

 

8,163

 

 

 

18,244

 

TDR, non-accruing, held-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,499

 

Accruing loans that are contractually past due 90 days

   or more:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land & development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity term loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans 90-days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans

 

 

3,101

 

 

 

3,117

 

 

 

15,128

 

 

 

37,977

 

 

 

95,627

 

Real estate owned

 

 

 

 

 

281

 

 

 

522

 

 

 

2,503

 

 

 

7,473

 

Total non-performing assets

 

$

3,101

 

 

$

3,398

 

 

$

15,650

 

 

$

40,480

 

 

$

103,100

 

Total held-for-investment non-performing loans to gross

   loans held-for-investment

 

 

0.19

%

 

 

0.20

%

 

 

0.73

%

 

 

1.78

%

 

 

4.20

%

Total non-performing assets to total gross loans held-for-

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

 

 

0.19

%

 

 

0.22

%

 

 

1.03

%

 

 

1.87

%

 

 

4.29

%

Total allowance for loan losses to total held-for-investment

   non-performing loans

 

 

501

%

 

 

578

%

 

 

210

%

 

 

94

%

 

 

48

%

 

Potential Problem Loans. At December 31, 2016, there were 12 loan relationships aggregating $44.6 million for which known information exists that causes management to have serious doubts as to the ability of such borrowers to comply with the present loan repayment terms. The classification of these loans, however, does not imply that management expects losses, but that it believes a higher level of scrutiny is prudent under the circumstances. These loans were not classified as non-accrual and were not considered non-performing. Depending upon the state of the economy, future events and their impact on these borrowers, these loans and others not currently so identified could be classified as non-performing assets in the future. At December 31, 2016, these loans were current and well collateralized.  

Real Estate Owned. Real estate acquired by the Company as a result of foreclosure or deed in lieu and bank property that is not in use is classified as real estate owned until such time as it is sold. The property acquired through foreclosure or deed in lieu is carried at the lower of cost or fair value of the property based on a current appraisal less estimated cost to dispose. Losses arising from

24


foreclosure are charged against the allowance for loan losses. Bank property is carried at the lower of cost or fair value less estimated cost to dispose. Costs to maintain real estate owned and any subsequent gains or losses are included in the Company’s results of operations. Table 12 provides a summary of real estate owned at December 31, 2016 and 2015.

Troubled debt restructurings. Loans modified in a TDR are individually classified as impaired and are generally placed on non-accrual status and reported as non-performing loans. Loans modified in a TDR totaled $3.8 million at December 31, 2016 and $1.1 million at December 31, 2015. These balances include loans in accruing status of $2.4 million at December 31, 2016 and $190 thousand at December 31, 2015. Non-performing TDRs remain in non-accrual status until the Company determines that future collection of principal and interest is reasonably assured. If the Company has agreed to modify the contractual terms of a borrower’s loan, the Company requires the borrower to demonstrate performance according to the restructured terms, generally for a period of at least six months, prior to returning the loan to accrual status.  A TDR which has been returned to accrual status is excluded from non-performing loans, but remains classified as impaired.

TABLE 12: SUMMARY OF REAL ESTATE OWNED

 

December 31,

 

2016

 

 

2015

 

Commercial properties

 

$

 

 

$

 

Residential properties

 

 

 

 

 

 

Bank properties

 

 

 

 

 

281

 

Total

 

$

 

 

$

281

 

 

Table 13 provides a summary of real estate owned activity for the year ended December 31, 2016.

TABLE 13: SUMMARY OF REAL ESTATE OWNED ACTIVITY

 

 

 

Underlying Property

 

 

 

 

 

At or for year-ended December 31, 2016

 

Commercial

 

 

Residential

 

 

Bank

 

 

Total

 

Balance, beginning of year

 

$

 

 

$

 

 

$

281

 

 

$

281

 

Transfers into real estate owned

 

 

 

 

 

 

 

 

 

 

 

 

Sale of real estate owned

 

 

 

 

 

 

 

 

(266

)

 

 

(266

)

Loss on sale of real estate owned

 

 

 

 

 

 

 

 

(15

)

 

 

(15

)

Balance, end of year

 

$

 

 

$

 

 

$

 

 

$

 

 

Real estate owned decreased by $281 thousand to zero at December 31, 2016 from $281 thousand at December 31, 2015. During 2016, one Bank-owned property, with a carrying value of $281 thousand was sold resulting in a net loss of $15 thousand, which is included in other expense in the consolidated statements of operations. See Note 9 of the Notes to Consolidated Financial Statements for additional information on real estate owned.

Allowances for Losses on Loans. The Company’s allowance for losses on loans was $15.5 million, or 0.97% of gross loans held-for-investment, at December 31, 2016 compared to $18.0 million, or 1.16% of gross loans held-for-investment, at December 31, 2015.  A negative provision for loan losses of $1.7 million was recorded for 2016, as compared to a negative provision for loan losses of $3.3 million for 2015 and a provision for loan losses of $14.8 million for 2014. The negative provision for loan losses in 2016 is attributed to lower net charge-offs and reductions in legacy loan portfolio balances as well as continued reductions in non-performing loans. These balances decreased at a slower rate in 2016 from 2015 helping to result in the smaller negative provision for loan losses in 2016 compared to 2015. Net charge-offs were $785 thousand for the year ended December 31, 2016 as compared to $2.0 million for the year ended December 31, 2015 and $27.1 million for the year ended December 31, 2014. Across the commercial and consumer loan portfolio, the Company continues to closely monitor areas of weakness and take expedient and appropriate action as necessary to ensure adequate reserves are in place to absorb losses inherent in the loan portfolio.

The decrease in net charge-offs from 2014 and 2015 to 2016 resulted in a decrease in net charge-offs to average outstanding loans to 0.05% for 2016 as compared to 0.13% for 2015 and 1.42% for 2014. Non-performing loans were $3.1 million at December 31, 2016 and December 31, 2015 and $15.1 million at December 31, 2014 as a result of continued workout success, payoffs and problem loan sales. During 2016, the Company entered into eight TDR agreements, three of which were for commercial loans, with the remainder being for residential mortgage loans.

25


Table 14 provides information with respect to changes in the Company’s allowance for loan losses for the years ended December 31, 2016, 2015, 2014, 2013 and 2012.

TABLE 14: ALLOWANCE FOR LOAN LOSSES

 

At or for the Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Allowance for loan losses, beginning of year

 

$

18,008

 

 

$

23,246

 

 

$

35,537

 

 

$

45,873

 

 

$

41,667

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

(256

)

 

 

(375

)

 

 

(10,563

)

 

 

(11,013

)

 

 

(8,203

)

Commercial real estate

 

 

(425

)

 

 

(837

)

 

 

(9,205

)

 

 

(9,285

)

 

 

(28,349

)

Land & development

 

 

 

 

 

 

 

 

(289

)

 

 

(792

)

 

 

(14,713

)

Home equity lines of credit

 

 

(445

)

 

 

(2,608

)

 

 

(3,928

)

 

 

(1,488

)

 

 

(2,222

)

Home equity term loans

 

 

(9

)

 

 

(727

)

 

 

(640

)

 

 

(158

)

 

 

(267

)

Residential real estate

 

 

(1,025

)

 

 

(2,809

)

 

 

(3,124

)

 

 

(409

)

 

 

(249

)

Other

 

 

(265

)

 

 

(157

)

 

 

(3,332

)

 

 

(878

)

 

 

(1,610

)

Total charge-offs

 

 

(2,425

)

 

 

(7,513

)

 

 

(31,080

)

 

 

(24,023

)

 

 

(55,613

)

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

252

 

 

 

3,417

 

 

 

1,235

 

 

 

2,577

 

 

 

1,117

 

Commercial real estate

 

 

170

 

 

 

440

 

 

 

1,343

 

 

 

5,596

 

 

 

491

 

Land & development

 

 

713

 

 

 

351

 

 

 

467

 

 

 

3,574

 

 

 

342

 

Home equity lines of credit

 

 

348

 

 

 

337

 

 

 

318

 

 

 

454

 

 

 

422

 

Home equity term loans

 

 

3

 

 

 

147

 

 

 

83

 

 

 

34

 

 

 

28

 

Residential real estate

 

 

37

 

 

 

819

 

 

 

198

 

 

 

15

 

 

 

14

 

Other

 

 

117

 

 

 

44

 

 

 

342

 

 

 

290

 

 

 

190

 

Total recoveries

 

 

1,640

 

 

 

5,555

 

 

 

3,986

 

 

 

12,540

 

 

 

2,604

 

Net charge-offs

 

 

(785

)

 

 

(1,958

)

 

 

(27,094

)

 

 

(11,483

)

 

 

(53,009

)

Provision for loan losses

 

 

(1,682

)

 

 

(3,280

)

 

 

14,803

 

 

 

1,147

 

 

 

57,215

 

Reserves transferred

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses, end of year

 

$

15,541

 

 

$

18,008

 

 

$

23,246

 

 

$

35,537

 

 

$

45,873

 

Net loans charged-off as a percent of average loans

   outstanding

 

 

0.05

%

 

 

0.13

%

 

 

1.42

%

 

 

0.51

%

 

 

2.29

%

Allowance for loan losses as a percent of total gross loans

   outstanding

 

 

0.97

%

 

 

1.16

%

 

 

1.54

%

 

 

1.66

%

 

 

2.02

%

 

Table 15 provides the allocation of the Company’s allowance for loan losses by loan category and the percent of loans in each category to loans receivable at December 31, 2016, 2015, 2014, 2013 and 2012. The portion of the allowance for loan losses allocated to each loan category does not represent the total available for future losses that may occur within the loan category since the allowance for loan losses is a valuation reserve applicable to the entire loan portfolio.

TABLE 15: ALLOCATION OF ALLOWANCE FOR LOAN LOSSES

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,153

 

 

 

13.85

 

%

$

2,761

 

 

 

15.33

 

%

$

5,134

 

 

 

22.09

 

%

$

12,061

 

 

 

33.94

 

%

$

12,997

 

 

 

28.33

 

Commercial real estate

 

 

7,550

 

 

 

48.58

 

 

 

8,142

 

 

 

45.21

 

 

 

9,616

 

 

 

41.37

 

 

 

14,518

 

 

 

40.85

 

 

 

18,986

 

 

 

41.39

 

Land & development

 

 

603

 

 

 

3.88

 

 

 

1,058

 

 

 

5.88

 

 

 

958

 

 

 

4.12

 

 

 

1,249

 

 

 

3.51

 

 

 

1,214

 

 

 

2.65

 

Residential real estate

 

 

2,648

 

 

 

17.04

 

 

 

3,029

 

 

 

16.82

 

 

 

3,514

 

 

 

15.12

 

 

 

2,898

 

 

 

8.15

 

 

 

3,333

 

 

 

7.27

 

Home equity(1)

 

 

2,349

 

 

 

15.11

 

 

 

2,816

 

 

 

15.64

 

 

 

3,256

 

 

 

14.01

 

 

 

3,441

 

 

 

9.68

 

 

 

2,734

 

 

 

5.96

 

Other

 

 

238

 

 

 

1.53

 

 

 

202

 

 

 

1.12

 

 

 

768

 

 

 

3.30

 

 

 

1,370

 

 

 

3.86

 

 

 

6,609

 

 

 

14.41

 

Total allowance for loan losses

 

$

15,541

 

 

 

100.00

 

%

$

18,008

 

 

 

100.00

 

%

$

23,246

 

 

 

100.00

 

%

$

35,537

 

 

 

100.00

 

%

$

45,873

 

 

 

100.00

%

 

(1)

Amount includes both home equity term loans and lines of credit.

See Note 6 of the Notes to Consolidated Financial Statements for additional information on the allowance for loan losses.

26


Investment Securities. Investment securities available-for-sale and held-to-maturity increased by $12.8 million, or 4.5%, from $283.1 million at December 31, 2015 to $295.9 million at December 31, 2016. This increase was primarily the result of purchases of investment securities of $99.7 million offset by principal pay downs. In 2015, the Company sold all of its state and municipal securities given its tax position and in order to reduce the operational complexities associated with the monitoring of those investments. For the years ended December 31, 2016, 2015 and 2014, the Company’s investment impairment review did not identify any credit related losses. The estimated average life of the investment portfolio at December 31, 2016 was 4.5 years with an estimated modified duration of 3.0 years. The reinvestment strategy for 2017 is expected to increase the portfolio size as the Company continues to redeploy its excess cash and maintain the average life and duration at approximately the same levels as December 31, 2016.

The Company’s investment policy is established by senior management and approved by the Board of Directors. It is based on asset and liability management goals, and is designed to provide a portfolio of high quality investments that optimizes interest income within acceptable limits of risk and liquidity.

Volcker Rule.

On December 10, 2013, the Federal Reserve Bank, the OCC, the FDIC, the Commodity Futures Trading Commission (“CFTC”) and the SEC issued final rules to implement the Volcker Rule contained in section 619 of the Dodd-Frank Act. While the Dodd-Frank Act provided that banks and bank holding companies were required to conform their activities and investments by July 21, 2014, in connection with issuing the final Volcker Rule, the FRB extended the conformance period until July 21, 2015. The FRB is permitted, by rule or order, to extend the conformance period for one year at a time, for a total of not more than 3 years. On December 18, 2014, the FRB issued an order that further extends until July 21, 2016 the conformance period under the Volcker Rule. The FRB stated in the order that it intends to exercise its authority again in 2016 and grant the final one-year extension in order to permit banks and bank holding companies until July 21, 2017 to conform to the requirements of the Volcker Rule.

The Volcker Rule prohibits an insured depository institution and its affiliates (referred to as “banking entities”) from: (i) engaging in “proprietary trading” and (ii) investing in or sponsoring certain types of funds (“covered funds”) subject to certain limited exceptions. These prohibitions impact the ability of U.S. banking entities to provide investment management products and services that are competitive with nonbanking firms generally and with non-U.S. banking organizations in overseas markets. The rule also effectively prohibits short-term trading strategies by any U.S. banking entity if those strategies involve instruments other than those specifically permitted for trading.

The final Volcker Rule regulations do provide certain exemptions allowing banking entities to continue underwriting, market-making and hedging activities and trading certain government obligations, as well as various exemptions and exclusions from the definition of “covered funds.” However, the level of required compliance activity depends on the size of the banking entity and the extent of its trading.

On January 14, 2014, the five federal agencies, including the FRB and OCC, approved an interim final rule to permit banking entities to retain interests in certain collateralized debt obligations backed primarily by trust preferred securities from the investment prohibitions of the Volcker Rule. Under the interim final rule, the agencies permit the retention of an interest in or sponsorship of covered funds by banking entities if certain qualifications are met. In addition, the agencies released a non-exclusive list of issuers that meet the requirements of the interim final rule. At December 31, 2016, the Company had an investment in one pool of trust preferred securities with an amortized cost of $8.8 million and estimated fair value of $6.7 million. This pool was included in the list of non-exclusive issuers that meet the requirements of the interim final rule released by the agencies and therefore was not required to be sold by the Company.

At December 31, 2016, the Company was in full compliance with the requirements of the Volcker Rule. See Note 20 of the Notes to Consolidated Financial Statements for additional information regarding regulatory matters.

27


Table 16 provides the estimated fair value and amortized cost of the Company’s portfolio of investment securities at December 31, 2016, 2015 and 2014. For all debt securities classified as available for sale, the carrying value is the estimated fair value.

TABLE 16: SUMMARY OF INVESTMENT SECURITIES

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Amortized

Cost

 

 

Net

Unrealized

Losses

 

 

Estimated

Fair

Value

 

 

Amortized

Cost

 

 

Net

Unrealized

Losses

 

 

Estimated

Fair

Value

 

 

Amortized

Cost

 

 

Net

Unrealized

Gains

(Losses)

 

 

Estimated

Fair

Value

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,498

 

 

 

 

 

$

2,498

 

 

$

2,494

 

 

$

(10

)

 

$

2,484

 

 

$

2,499

 

 

$

4

 

 

$

2,503

 

U.S. Government agency securities

 

 

 

 

 

 

 

 

 

 

 

4,976

 

 

 

(74

)

 

 

4,902

 

 

 

4,973

 

 

 

(187

)

 

 

4,786

 

U.S. Government agency

   mortgage-backed securities

 

 

246,535

 

 

 

(1,991

)

 

 

244,544

 

 

 

205,586

 

 

 

(74

)

 

 

205,512

 

 

 

263,215

 

 

 

1,941

 

 

 

265,156

 

Other mortgage-backed securities

 

 

115

 

 

 

(1

)

 

 

114

 

 

 

183

 

 

 

(1

)

 

 

182

 

 

 

265

 

 

 

 

 

 

265

 

State and municipal securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,981

 

 

 

1,941

 

 

 

30,922

 

Trust preferred securities

 

 

12,023

 

 

 

(2,172

)

 

 

9,851

 

 

 

12,018

 

 

 

(1,844

)

 

 

10,174

 

 

 

12,014

 

 

 

(2,604

)

 

 

9,410

 

Collateralized loan obligations

 

 

37,471

 

 

 

(152

)

 

 

37,319

 

 

 

59,956

 

 

 

(960

)

 

 

58,996

 

 

 

69,931

 

 

 

(1,328

)

 

 

68,603

 

Other securities

 

 

1,386

 

 

 

(26

)

 

 

1,360

 

 

 

625

 

 

 

 

 

 

625

 

 

 

12,855

 

 

 

 

 

 

12,855

 

Total available for sale

   investment securities

 

$

300,028

 

 

$

(4,342

)

 

$

295,686

 

 

$

285,838

 

 

$

(2,963

)

 

$

282,875

 

 

$

394,733

 

 

$

(233

)

 

$

394,500

 

Held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency

   mortgage-backed securities

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

239

 

 

$

12

 

 

$

251

 

Other securities

 

 

250

 

 

 

 

 

 

250

 

 

 

250

 

 

 

 

 

 

250

 

 

 

250

 

 

 

 

 

 

250

 

Total held to maturity

   investment securities

 

$

250

 

 

$

 

 

$

250

 

 

$

250

 

 

$

 

 

$

250

 

 

$

489

 

 

$

12

 

 

$

501

 

 

Table 17 provides the gross unrealized losses and fair value at December 31, 2016, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position.

TABLE 17: ANALYSIS OF GROSS UNREALIZED LOSSES BY INVESTMENT CATEGORY

 

 

 

Less than 12 Months

 

 

12 Months or Longer

 

 

Total

 

December 31, 2016

 

Estimated

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Gross

Unrealized

Losses

 

U.S. Government agency mortgage-backed securities

 

$

108,070

 

 

$

(1,683

)

 

$

54,643

 

 

$

(891

)

 

$

162,713

 

 

$

(2,574

)

Other mortgage-backed securities

 

 

 

 

 

 

 

 

114

 

 

 

(1

)

 

 

114

 

 

 

(1

)

Trust preferred securities

 

 

 

 

 

 

 

 

9,851

 

 

 

(2,172

)

 

 

9,851

 

 

 

(2,172

)

Collateralized loan obligations

 

 

 

 

 

 

 

 

33,825

 

 

 

(160

)

 

 

33,825

 

 

 

(160

)

Other securities

 

 

975

 

 

 

(26

)

 

 

 

 

 

 

 

 

975

 

 

 

(26

)

Total

 

$

109,045

 

 

$

(1,709

)

 

$

98,433

 

 

$

(3,224

)

 

$

207,478

 

 

$

(4,933

)

 

The Company determines whether the unrealized losses are temporary in accordance with FASB ASC 325, Investments-Other and FASB ASC 320, Investments-Debt and Equity Securities. The evaluation is based upon factors such as the creditworthiness of the underlying borrowers, performance of the underlying collateral, if applicable, and the level of credit support in the security structure. Management also evaluates other facts and circumstances that may be indicative of an other than temporary impairment (“OTTI”) condition. This includes, but is not limited to, an evaluation of the type of security, length of time and extent to which the fair value has been less than cost, and near-term prospects of the issuer.

For the year ended December 31, 2016, the Company reviewed its unrealized losses on securities to determine whether such losses were considered to be OTTI. As previously discussed, this review indicated no such unrealized losses were due to deterioration in credit of the underlying securities.

28


U.S. Government Agency Mortgage-Backed Securities. At December 31, 2016, the gross unrealized loss in the category of less than 12 months of $1.7 million consisted of 16 mortgage-backed securities with an estimated fair value of $108.1 million issued and guaranteed by a U.S. Government sponsored agency. The gross unrealized loss in the category of 12 months or longer of $891 thousand consisted of 20 mortgage-backed securities with an estimated fair value of $54.6 million, issued and guaranteed by a U.S. Government sponsored agency. The Company monitors key credit metrics such as market rates and possible credit deterioration to determine if an OTTI exists. As of December 31, 2016, management concluded that an OTTI did not exist on any of the aforementioned securities based upon its assessment. Management also concluded that it does not intend nor will it be required to sell the securities, before their recovery, which may be maturity, and management expects to recover the entire amortized cost basis of these securities.

Collateralized Loan Obligations. At December 31, 2016, the gross unrealized loss in the category of 12 months or longer of $160 thousand consisted of three AAA and one AA-rated collateralized loan obligation security with an estimated fair value of $33.8 million. The Company monitors key credit metrics such as delinquencies, defaults, cumulative losses and credit support levels to determine if an OTTI exists. As of December 31, 2016, management concluded that an OTTI did not exist on any aforementioned securities based upon its assessment. Management also concluded that it does not intend nor will it be required to sell the securities, before their recovery, which may be maturity, and management expects to recover the entire amortized cost basis of these securities.

Other Securities. At December 31, 2016, the gross unrealized loss in the category of less than 12 months of $26 thousand consisted of one security with an estimated fair value of $975 thousand issued and guaranteed by a U.S. Government sponsored agency.  The Company monitors key credit metrics such as market rates and possible credit deterioration to determine if an OTTI exists. Upon evaluation, Management has determined that interest rate changes and market conditions have driven the unrealized loss in this security. As of December 31, 2016, management concluded that an OTTI did not exist on the aforementioned security based upon its assessment. Management also concluded that it does not intend nor will it be required to sell the security, before its recovery, which may be maturity, and management expects to recover the entire amortized cost basis of this security.

Trust Preferred Securities. At December 31, 2016, the gross unrealized loss in the category of 12 months or longer of $2.2 million consisted of two trust preferred securities. The trust preferred securities are comprised of one non-rated single issuer security with an amortized cost of $3.2 million and estimated fair value of $3.2 million and one investment grade rated pooled security with an amortized cost of $8.8 million and estimated fair value of $6.7 million at December 31, 2016.

For the pooled security, the Company monitors each issuer in the collateral pool with respect to financial performance using data from the issuer’s most recent regulatory reports as well as information on issuer deferrals and defaults. Also, the security structure is monitored with respect to collateral coverage and current levels of subordination. Expected future cash flows are projected assuming additional defaults and deferrals based on the performance of the collateral pool. The investment grade pooled security is in a senior position in the capital structure. The security had a 3.67 times principal coverage. As of the most recent reporting date, interest has been paid in accordance with the terms of the security. The Company reviews projected cash flow analysis for adverse changes in the present value of projected future cash flows that may result in an other-than-temporary credit impairment to be recognized through earnings. The most recent valuations assumed no recovery on any defaulted collateral, no recovery on any deferring collateral and an additional 3.6% of defaults or deferrals every three years with no recovery rate. As of December 31, 2016, management concluded that an OTTI did not exist on the aforementioned security based upon its assessment. Management also concluded that it does not intend to sell the security, and that it is not more likely than not it will be required to sell the security, before its recovery, which may be maturity, and management expects to recover the entire amortized cost basis of this security.

The financial performance of the non-rated single issuer trust preferred security is monitored on a quarterly basis using data from the issuer’s most recent regulatory reports to assess the probability of cash flow impairment. Expected future cash flows are projected by incorporating the contractual cash flow of the security adjusted, if necessary, for potential changes in the amount or timing of cash flows due to the underlying creditworthiness of the issuer and covenants in the security. As of December 31, 2016, management concluded that an OTTI did not exist on this security based upon its assessment. Management also concluded that it does not intend to sell the security, and that it is not more likely than not it will be required to sell the security, before its recovery, which may be maturity, and management expects to recover the entire amortized cost basis of this security.

During the year ended December 31, 2016, the Company did not record an OTTI credit-related charge related to this single issuer trust preferred security. Based on the Company’s most recent evaluation, the Company does not expect the issuer to default on the security based primarily on the issuer’s subsidiary bank reporting that it meets the minimum regulatory requirements to be considered a “well capitalized” institution. The Company recognizes the difficult economic environment and some weakened performance measures, while recently improving, increases the probability that a full recovery of principal may not be realized. The cumulative OTTI charged against earnings in prior years on this security as of December 31, 2016 was $1.2 million. Based upon the current capital position of the issuer, recent improvements in the financial performance of the issuer and the fact that the book value of the security approximates fair value, the Company concluded that an additional impairment charge was not warranted at December 31, 2016.

29


Expected maturities of individual securities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Table 18 provides an estimated maturity summary with the carrying values and weighted average yields on the Company’s portfolio of investment securities at December 31, 2016. The investment securities are presented in the table based on current prepayment assumptions.

TABLE 18: MATURITY DISTRIBUTION OF INVESTMENT SECURITIES

 

 

 

1 Year or Less

 

 

1 to 5 Years

 

 

5 to 10 Years

 

 

More than 10

Years

 

 

Total

 

December 31, 2016

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

 

Carrying

Value

 

 

Yield

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,498

 

 

 

0.77

 

%

$

 

 

 

 

%

$

 

 

 

 

%

$

 

 

 

 

%

$

2,498

 

 

 

0.77

%

U.S. Government agency

   mortgage-backed securities

 

 

25

 

 

 

1.15

 

 

 

1,061

 

 

 

2.29

 

 

 

40,990

 

 

 

1.82

 

 

 

202,468

 

 

 

2.20

 

 

 

244,544

 

 

 

2.14

 

Other mortgage-backed securities

 

 

 

 

 

 

 

 

114

 

 

 

3.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

114

 

 

 

3.18

 

Trust preferred securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,851

 

 

 

1.63

 

 

 

9,851

 

 

 

 

Collateralized loan obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,319

 

 

 

2.40

 

 

 

 

 

 

 

 

 

37,319

 

 

 

2.40

 

Other securities

 

 

137

 

 

 

4.50

 

 

 

248

 

 

 

0.45

 

 

 

 

 

 

 

 

 

975

 

 

 

2.26

 

 

 

1,360

 

 

 

2.16

 

Total available for sale

   investment securities

 

$

2,660

 

 

 

0.97

 

%

$

1,423

 

 

 

2.04

 

%

$

78,309

 

 

 

2.10

 

%

$

213,294

 

 

 

2.17

 

%

$

295,686

 

 

 

2.08

%

Held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency

   mortgage-backed securities

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

Other mortgage-backed securities

 

 

250

 

 

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

250

 

 

 

0.58

 

Total held to maturity

   investment securities

 

$

250

 

 

0.58

 

%

$

 

 

 

 

%

$

 

 

 

 

%

$

 

 

 

 

%

$

250

 

 

 

0.58

%

 

See Note 4 of the Notes to Consolidated Financial Statements for additional information on investment securities.

Restricted Equity Investments. During 2016, restricted equity investments increased by $58 thousand to $15.8 million at December 31, 2016 from $15.7 million at December 31, 2015. The Company, through the Bank, is a member of the FRB, FHLBNY and Atlantic Central Bankers Bank, and is required to maintain an investment in the capital stock of each. The FRB, FHLBNY and the Atlantic Central Bankers Bank stock are restricted in that they can only be redeemed by the issuer at par value. These securities are carried at cost and the Company did not identify any events or changes in circumstances that may have had an adverse effect on the value of the investment in accordance with FASB ASC 942, Financial Services - Depository and Lending. As of December 31, 2016, management does not believe that an OTTI of these holdings exists and expects to recover the entire cost of these securities.

Bank Owned Life Insurance. During 2016, bank owned life insurance (“BOLI”) increased by $1.9 million to $83.1 million at December 31, 2016 from $81.2 million at December 31, 2015. Of the $83.1 million BOLI cash surrender value, the Company had $28.5 million invested in a general account and $54.6 million in a separate account at December 31, 2016. The BOLI separate account is invested in a mortgage-backed securities fund, which is managed by an independent investment firm. Pricing volatility of these underlying investments may have an impact on investment income; however, these fluctuations would be partially mitigated by a stable value wrap agreement which is a component of the separate account. While generally protected by the stable value wrap, significant declines in fair value may result in charges in future periods for values outside the wrap coverage.

Cash and Cash Equivalents. Cash and cash equivalents decreased by $70.1 million to $134.2 million at December 31, 2016 from $204.3 million at December 31, 2015. This decrease is primarily due to loan growth and investment purchases during 2016.

Goodwill. The goodwill balance was $38.2 million at December 31, 2016 and 2015. See Note 2 of the Notes to Consolidated Financial Statements for additional detail.

Deferred Taxes, net. Deferred taxes, net was an asset of $51.6 million at December 31, 2016 and a liability of $1.5 million at December 31, 2015.  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 of $53.7 million. The Company 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. Accordingly, during the fourth quarter of 2016, the Company recorded the reversal of a portion of the valuation allowance established against the deferred tax assets of the Company. The Company has considered all positive and negative evidence regarding the ability

30


to fully realize the deferred tax asset, including past operating results and the forecast of future taxable income. 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, its forecast of future profitability under multiple scenarios that support the partial utilization of net operating loss carryforwards prior to their expiration and improvements in credit risk management and credit quality measures that have resulted in reduced credit risk and improve management’s ability to forecast future credit losses, among others. 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 had a remaining valuation allowance of $73.2 million at December 31, 2016. 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.  

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%.  Any change in the Federal corporate tax rate could significantly impact the amount of the deferred tax asset the Company may recognize.

Deposits. Deposits at December 31, 2016 totaled $1.74 billion, a decrease of $4.7 million, or 0.3%, from December 31, 2015.  Core deposits, which exclude all certificates of deposit, decreased $71.2 million to $1.34 billion, or 76.8% of total deposits, at December 31, 2016 as compared to $1.41 billion, or 80.6% of total deposits, at December 31, 2015. 

Table 19 provides a summary of deposits at December 31, 2016, 2015 and 2014.

TABLE 19: SUMMARY OF DEPOSITS

 

December 31,

 

2016

 

 

2015

 

 

2014

 

Demand deposits

 

$

1,095,012

 

 

$

1,186,348

 

 

$

1,409,978

 

Savings deposits

 

 

241,754

 

 

 

221,620

 

 

 

224,017

 

Time deposits under $250,000

 

 

338,615

 

 

 

282,584

 

 

 

284,577

 

Time deposits $250,000 or more

 

 

28,789

 

 

 

12,217

 

 

 

97,511

 

Brokered time deposits

 

 

37,193

 

 

 

43,333

 

 

 

75,821

 

Total

 

$

1,741,363

 

 

$

1,746,102

 

 

$

2,091,904

 

 

Consumer and commercial deposits are attracted principally from within the Company’s primary market area through a wide complement of deposit products that include checking, savings, money market, certificates of deposits and individual retirement accounts. The Company continues to operate with a core deposit relationship strategy that values the importance of building a long-term stable relationship with each and every customer. The relationship pricing strategy rewards customers that establish core accounts and maintain a certain minimum threshold account balance. Management regularly meets to evaluate internal cost of funds, to analyze the competition, to review the Company’s cash flow requirements for lending and liquidity, and executes any appropriate pricing changes when necessary.

Table 20 provides the distribution of total deposits between core and non-core at December 31, 2016, 2015 and 2014.

TABLE 20: DISTRIBUTION OF DEPOSITS

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

Core deposits (1)

 

 

1,336,766

 

 

 

76.77

%

 

 

1,407,968

 

 

 

80.63

%

 

$

1,633,995

 

 

 

78.11

%

Non-core deposits

 

 

404,597

 

 

 

23.23

 

 

 

338,134

 

 

 

19.39

 

 

 

457,909

 

 

 

21.89

 

Total deposits

 

$

1,741,363

 

 

 

100.0

%

 

$

1,746,102

 

 

 

100.0

%

 

$

2,091,904

 

 

 

100.0

%

31


 

(1)

Core deposits are calculated by excluding time deposits and brokered deposits from total deposits.

Table 21 provides a summary of certificates of deposit of $250,000 or more by remaining maturity at December 31, 2016.

TABLE 21: CERTIFICATES OF DEPOSIT OF $250,000 OR MORE

 

December 31, 2016

 

Amount

 

Three months or less

 

$

6,401

 

Over three through six months

 

 

6,786

 

Over six through twelve months

 

 

7,797

 

Over twelve months

 

 

7,805

 

Total

 

$

28,789

 

 

See Note 11 of the Notes to Consolidated Financial Statements for additional information on deposits.

Borrowings. Borrowed funds decreased by $191 thousand to $85.4 million at December 31, 2016, from $85.6 million at December 31, 2015.

Table 22 provides the maximum month end amount of borrowings by type during the years ended December 31, 2016 and 2015.

TABLE 22: SUMMARY OF MAXIMUM MONTH END BORROWINGS

 

Years Ended December 31,

 

2016

 

 

2015

 

FHLBNY advances

 

$

85,416

 

 

$

85,607

 

 

Table 23 provides information regarding FHLBNY advances and FHLBNY repurchase agreements, interest rates, approximate weighted average amounts outstanding and their approximate weighted average rates at or for the years ended December 31, 2016, 2015 and 2014.

TABLE 23: SUMMARY OF FHLBNY BORROWINGS

 

At or for the Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

FHLBNY term amortizing advances outstanding at year end

 

$

416

 

 

$

607

 

 

$

787

 

Weighted average interest rate at year end

 

 

5.87

%

 

 

5.87

%

 

 

5.87

%

Approximate average amount outstanding during the year

 

$

505

 

 

$

690

 

 

$

865

 

Approximate weighted average rate during the year

 

 

5.87

%

 

 

5.87

%

 

 

5.87

%

FHLBNY term non-amortizing advances outstanding at year

   end

 

$

85,000

 

 

$

85,000

 

 

$

60,000

 

Weighted average interest rate at year end

 

 

2.00

%

 

 

2.00

%

 

 

2.02

%

Approximate average amount outstanding during the year

 

$

85,000

 

 

$

78,014

 

 

$

60,000

 

Approximate weighted average rate during the year

 

 

2.00

%

 

 

2.00

%

 

 

2.02

%

 

Table 24 provides information regarding securities sold under agreements to repurchase with customers, interest rates, approximate average amounts outstanding and their approximate weighted average rates at December 31, 2016, 2015 and 2014.

TABLE 24: SUMMARY OF SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE WITH CUSTOMERS

 

At or for the Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Balance at year end

 

$

 

 

$

 

 

$

1,156

 

Weighted average interest rate at year end

 

 

 

 

 

 

 

 

0.13

%

Approximate average amount outstanding during the year

 

$

 

 

$

50

 

 

$

759

 

Approximate weighted average rate during the year

 

 

 

 

 

 

 

 

0.09

%

 

Deposits are the primary source of funds for the Company’s lending activities, investment activities and general business purposes. Should the need arise, the Company has the ability to access lines of credit from various sources including the FRB, the

32


FHLBNY and various other correspondent banks. In addition, on an overnight basis, the Company has the ability to sell securities under agreements to repurchase.

See Notes 12 and 13 of the Notes to Consolidated Financial Statements for additional information on borrowings.

Junior Subordinated Debentures Held by Trusts that Issued Capital Debt. Table 25 provides a summary of the outstanding capital securities issued by each Issuer Trust and the junior subordinated debenture issued by the Company to each Issuer Trust as of December 31, 2016.

TABLE 25: SUMMARY OF CAPITAL SECURITIES AND JUNIOR SUBORDINATED DEBENTURES

 

December 31, 2016

 

Capital Securities

 

Junior Subordinated Debentures

Issuer Trust

 

Issuance Date

 

Stated

Value

 

 

Distribution

Rate

 

Principal

Amount

 

 

Maturity

 

Redeemable

Beginning

Sun Capital Trust V

 

December 18, 2003

 

$

15,000

 

 

3-mo LIBOR

plus 2.80%

 

$

15,464

 

 

December 30, 2033

 

December 30, 2008

Sun Capital Trust VI

 

December 19, 2003

 

 

25,000

 

 

3-mo LIBOR

plus 2.80%

 

 

25,774

 

 

January 23, 2034

 

January 23, 2009

Sun Statutory Trust VII

 

January 17, 2006

 

 

30,000

 

 

3-mo LIBOR

plus 1.35%

 

 

30,928

 

 

March 15, 2036

 

March 15, 2011

Sun Capital Trust VII

 

April 19, 2007

 

 

10,000

 

 

6.428% Fixed

 

 

10,310

 

 

June 30, 2037

 

June 30, 2012

Sun Capital Trust VIII

 

July 5, 2007

 

 

10,000

 

 

3-mo LIBOR

plus 1.39%

 

 

10,310

 

 

October 1, 2037

 

October 1, 2012

 

 

 

 

$

90,000

 

 

 

 

$

92,786

 

 

 

 

 

 

Each of the capital securities is eligible for redemption and the Company maintains the right to call these securities in the future on the respective payment anniversary dates.

The Company maintains sufficient cash to fund annual junior subordinated debenture interest obligations of approximately $2.2 million. Cash balances at the Company totaled $27.0 million at December 31, 2016. Should a dividend from the Bank be necessary to fund the junior subordinated debenture interest obligations of the holding company, prior approval by the OCC would be required. Per the OCC Agreement, a dividend could only be declared if it was in accordance with the approved capital plan, the Bank remained in compliance with the capital plan following the payment of the dividend and the dividend was approved by the OCC; this requirement was subsequently eliminated upon the termination of the OCC Agreement on January 21, 2016. The Company believes it is capable of funding its junior subordinated debenture interest obligations through available cash balances maintained at the bank holding company for the period of time necessary until earnings are expected to support a dividend from the Bank. See Note 20 of the Notes to Consolidated Financial Statements for additional information on dividend limitations.

Other Liabilities. Other liabilities totaled $16.7 million at December 31, 2016 and $21.5 million at December 31, 2015. Derivative liabilities are the primary component of other liabilities. See Note 17 of the Notes to Consolidated Financial Statements for additional information on derivative instruments.

33


FORWARD-LOOKING STATEMENTS

The Company may from time to time make written or oral “forward-looking statements,” including statements contained in the company’s filings with the securities and exchange commission, in its reports to shareholders and in other communications by the Company, which are made in good faith by the company pursuant to the “safe harbor” provisions of the private securities litigation reform act of 1995. Forward-looking statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook,” “view,” “opportunity,” “allow,” “continues,” “reflects,” “typically,” “usually” or similar expressions or future or conditional verbs such as “may,” “will,” “should,” “would,” and “could.” These forward-looking statements may include, among other things:

 

statements and assumptions relating to financial performance;

 

statements relating to the anticipated effects on results of operations or financial condition from recent or future developments or events;

 

statements relating to our business and growth strategies and our regulatory capital levels;

 

statements relating to potential sales of our criticized and classified assets; and

 

any other statements, projections or assumptions that are not historical facts.

Actual future results may differ materially from our forward-looking statements, and we qualify all forward-looking statements by various risks and uncertainties we face, some of which are beyond our control, as well as the assumptions underlying the statements, including, among others, the following factors:

 

the strength of the United States economy in general and the strength of the local economies in which we conduct operations;

 

market volatility;

 

the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs;

 

the overall quality of the composition of our loan and securities portfolios;

 

the market for criticized and classified assets that we may sell;

 

legislative and regulatory changes, including the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and impending regulations, changes in banking, securities and tax laws and regulations and their application by our regulators and changes in the scope and cost of FDIC insurance and other coverages;

 

the effects of, and changes in, monetary and fiscal policies and laws, including interest rate policies of the FRB;

 

inflation, interest rate, market and monetary fluctuations;

 

fluctuations in the demand for loans, the number of unsold homes and other properties and fluctuations in real estate values in our market areas;

 

the effect of and our compliance with Federal Reserve Bank requirements;

 

the results of examinations of us by the Federal Reserve Bank and of the Bank by the OCC, including the possibility that the OCC may, among other things, require the Bank to increase its allowance for loan losses or to write-down assets;

 

changes in business strategy or an inability to execute strategy due to the occurrence of unanticipated events;

 

our ability to attract deposits and other sources of liquidity;

 

our ability to increase market share and control operating costs and expenses;

 

our ability to manage delinquency rates;

 

our ability to retain key members of our senior management team;

 

the costs of litigation, including settlements and judgments;

 

the increased competitive pressures among financial services companies;

 

the timely development of and acceptance of new products and services and the perceived overall value of these products and services by businesses and consumers, including the features, pricing and quality compared to our competitors’ products and services;

 

technological changes;

34


 

acquisitions;

 

changes in the financial performance and/or condition of the Bank’s borrowers;

 

changes in consumer and business spending, borrowing and saving habits and demand for financial services in our market area;

 

adverse changes in securities markets;

 

the inability of key third-party providers to perform their obligations to us;

 

changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies and the Financial Accounting Standards Board;

 

the potential impact on the Company’s operations and customers resulting from natural or man-made disasters, war, terrorist activities or cyber-attacks;

 

other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and the other risks described elsewhere herein or in the documents incorporated by reference herein and our other filings with the SEC;

 

our ability to continue to pay dividends;

 

our ability to recapture the remaining benefits of our deferred tax asset; and

 

our success at managing the risks involved in the foregoing.

The development of any or all of these factors could have an adverse impact on our financial position and results of operations.

Any forward-looking statements are based upon management’s beliefs and assumptions at the time they are made. We undertake no obligation to publicly update or revise any forward-looking statements included or incorporated by reference herein or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise, unless otherwise required to do so by law or regulation. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed herein or in the documents incorporated by reference herein might not occur, and you should not put undue reliance on any forward-looking statements.

* * * * * *

NON-GAAP FINANCIAL MEASURES

This Annual Report on Form 10-K of the Company contains financial information by methods other than in accordance with Generally Accepted Accounting Principles in the United States of America (“GAAP”). Management uses these “non-GAAP” measures in their analysis of the Company’s performance. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods as well as demonstrate the effects of significant gains and charges in the current period. The Company believes that a meaningful analysis of its financial performance requires an understanding of the factors underlying that performance. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Management uses these measures to evaluate the underlying performance and efficiency of operations. Management believes these measures reflect core trends of the business. Reconciliations of these ratios to GAAP are presented below.

Tangible Equity to Tangible Assets Ratio:

Tangible equity and tangible assets are calculated by subtracting identifiable intangible assets and goodwill from shareholders’ equity and total assets, respectively, and may be used by investors to assist them in understanding how much loss, exclusive of intangible assets and goodwill, can be absorbed before shareholders’ equity is depleted. The Company’s and the Bank’s regulators also exclude intangible assets and goodwill from shareholders’ equity when assessing the capital adequacy of each.

35


The following table reconciles this non-GAAP performance measure to the GAAP performance measure for the periods indicated:

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Total assets

 

$

2,262,262

 

 

$

2,210,584

 

 

$

2,715,348

 

Less: Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible assets

 

$

2,224,074

 

 

$

2,172,396

 

 

$

2,677,160

 

Total stockholders’ equity

 

$

319,709

 

 

$

256,388

 

 

$

245,323

 

Less: Goodwill

 

 

38,188

 

 

 

38,188

 

 

 

38,188

 

Tangible equity

 

$

281,521

 

 

$

218,200

 

 

$

207,135

 

Tangible equity to tangible assets ratio

 

 

12.7

%

 

 

10.0

%

 

 

7.7

%

 

Core Deposits:

Core deposits are calculated by excluding time deposits and brokered deposits from total deposits.

The following table provides a reconciliation of core deposits to GAAP total deposits:

 

Years Ended December 31,

 

2016

 

 

2015

 

Total deposits

 

$

1,741,363

 

 

$

1,746,102

 

Less: Time deposits

 

 

367,404

 

 

 

294,801

 

Less: Brokered time deposits

 

 

37,193

 

 

 

43,333

 

Core deposits

 

$

1,336,766

 

 

$

1,407,968

 

 

MANAGEMENT’S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Securities Exchange Act of 1934 Rules 13(a)-15(f). The Company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

Management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s internal control over financial reporting based on the framework in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Because management’s assessment was also conducted to meet the reporting requirements of Section 112 of the Federal Deposit Insurance Corporation Improvement Act (FDICIA), management’s assessment of the Company’s internal control over financial reporting also included controls over the preparation of the schedules equivalent to the basic financial statements in accordance with the instructions for Consolidated Reports of Condition and Income for Schedules RC, RI, RI-A. Based on our evaluation under the framework in Internal Control - Integrated Framework, we concluded that the Company’s internal control over financial reporting was effective as of December 31, 2016.

Deloitte & Touche LLP, an independent registered public accounting firm, has audited the consolidated financial statements included in this Annual Report and has issued a report on the effectiveness of our internal control over financial reporting. Their reports follow this statement.

 

 

36


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of

Sun Bancorp, Inc.

Mount Laurel, New Jersey

We have audited the internal control over financial reporting of Sun Bancorp, Inc. and subsidiaries (the “Company”) as of December 31, 2016, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Because management’s assessment and our audit were conducted to meet the reporting requirements of Section 112 of the Federal Deposit Insurance Corporation Improvement Act (FDICIA), management’s assessment and our audit of the Company’s internal control over financial reporting included controls over the preparation of the schedules equivalent to the basic financial statements in accordance with the Federal Financial Institutions Examination Council Instructions for Consolidated Reports of Condition and Income for Schedules RC, RI, and RI-A. The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A company's internal control over financial reporting is a process designed by, or under the supervision of, the company's principal executive and principal financial officers, or persons performing similar functions, and effected by the company's board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016, based on the criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements as of and for the year ended December 31, 2016 of the Company and our report dated March 9, 2017 expressed an unqualified opinion on those financial statements.

/s/ Deloitte & Touche LLP

Philadelphia, PA

March 9, 2017

 

37


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of

Sun Bancorp, Inc.

Mount Laurel, New Jersey

We have audited the accompanying consolidated statements of financial condition of Sun Bancorp, Inc. and subsidiaries (the “Company”) as of December 31, 2016 and 2015, and the related consolidated statements of operations, comprehensive income (loss), shareholders’ equity, and cash flows for each of the three years in the period ended December 31, 2016. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Sun Bancorp, Inc. and subsidiaries as of December 31, 2016 and 2015, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2016, in conformity with accounting principles generally accepted in the United States of America.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s internal control over financial reporting as of December 31, 2016, based on the criteria established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 9, 2017 expressed an unqualified opinion on the Company’s internal control over financial reporting.

/s/ Deloitte & Touche LLP

Philadelphia, PA

March 9, 2017

 

 

38


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollars in thousands, except par value amounts)

 

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 2015, respectively)

 

 

295,686

 

 

 

282,875

 

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

   December 31, 2016 and 2015)

 

 

250

 

 

 

250

 

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

   December 31, 2016 and 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

 

Obligation 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 (see Note 16)

 

 

 

 

 

 

 

 

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 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

 

 

See Notes to Consolidated Financial Statements.

 

39


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share amounts)

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

62,014

 

 

$

61,271

 

 

$

79,427

 

Interest on taxable investment securities

 

 

6,715

 

 

 

7,268

 

 

 

8,715

 

Interest on non-taxable investment securities

 

 

 

 

 

851

 

 

 

1,232

 

Dividends on restricted equity investments

 

 

881

 

 

 

818

 

 

 

838

 

Total interest income

 

 

69,610

 

 

 

70,208

 

 

 

90,212

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

5,958

 

 

 

5,337

 

 

 

8,358

 

Interest on funds borrowed

 

 

2,173

 

 

 

2,073

 

 

 

1,753

 

Interest on junior subordinated debentures

 

 

2,575

 

 

 

2,200

 

 

 

2,150

 

Total interest expense

 

 

10,706

 

 

 

9,610

 

 

 

12,261

 

Net interest income

 

 

58,904

 

 

 

60,598

 

 

 

77,951

 

(REVERSAL OF) PROVISION FOR LOAN LOSSES

 

 

(1,682

)

 

 

(3,280

)

 

 

14,803

 

Net interest income after (reversal of) provision for loan losses

 

 

60,586

 

 

 

63,878

 

 

 

63,148

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

6,221

 

 

 

6,988

 

 

 

9,782

 

Interchange fees

 

 

1,905

 

 

 

2,115

 

 

 

2,357

 

Gain on sale of bank branches

 

 

 

 

 

10,553

 

 

 

 

Net gain (loss) on sale of loans

 

 

101

 

 

 

1,444

 

 

 

(327

)

Net gain on sales and calls of investment securities

 

 

426

 

 

 

1,468

 

 

 

50

 

Investment products income

 

 

1,707

 

 

 

2,025

 

 

 

2,447

 

BOLI income

 

 

1,934

 

 

 

2,043

 

 

 

1,896

 

Other income

 

 

1,095

 

 

 

989

 

 

 

1,558

 

Total non-interest income

 

 

13,389

 

 

 

27,625

 

 

 

17,763

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

34,971

 

 

 

37,013

 

 

 

51,814

 

Occupancy expense

 

 

8,988

 

 

 

12,811

 

 

 

16,230

 

Equipment expense

 

 

4,786

 

 

 

8,417

 

 

 

7,287

 

Data processing expense

 

 

4,503

 

 

 

5,018

 

 

 

4,979

 

Professional fees

 

 

2,246

 

 

 

3,230

 

 

 

6,487

 

Insurance expense

 

 

2,164

 

 

 

4,528

 

 

 

5,567

 

Advertising expense

 

 

1,660

 

 

 

1,520

 

 

 

2,062

 

Problem loan expense

 

 

411

 

 

 

1,259

 

 

 

2,039

 

Other expense

 

 

5,224

 

 

 

6,290

 

 

 

12,937

 

Total non-interest expense

 

 

64,953

 

 

 

80,086

 

 

 

109,402

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

9,022

 

 

 

11,417

 

 

 

(28,491

)

INCOME TAX (BENEFIT) EXPENSE

 

 

(52,395

)

 

 

1,197

 

 

 

1,317

 

NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS

 

$

61,417

 

 

$

10,220

 

 

$

(29,808

)

Basic earnings (loss) per common share

 

$

3.26

 

 

$

0.55

 

 

$

(1.67

)

Diluted earnings (loss) per common share

 

$

3.24

 

 

$

0.55

 

 

$

(1.67

)

Weighted average common shares – basic

 

 

18,843,077

 

 

 

18,648,339

 

 

 

17,830,018

 

Weighted average common shares – diluted

 

 

18,933,330

 

 

 

18,710,159

 

 

 

17,830,018

 

 

See Notes to Consolidated Financial Statements.

 

 

 

40


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Dollars in thousands)

 

 

 

For the Year Ended

December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS

 

$

61,417

 

 

$

10,220

 

 

$

(29,808

)

Other Comprehensive Income (Loss), net of tax (See Note 2)

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized (loss) gain on securities:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding (loss) gain arising during period

 

 

(793

)

 

 

(746

)

 

 

6,947

 

Reclassification adjustment for gains included in net income

 

 

(23

)

 

 

(868

)

 

 

(30

)

Other comprehensive (loss) income

 

 

(816

)

 

 

(1,614

)

 

 

6,917

 

COMPREHENSIVE INCOME (LOSS)

 

$

60,601

 

 

$

8,606

 

 

$

(22,891

)

 

See Notes to Consolidated Financial Statements.

 

 

41


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(Dollars in thousands)

 

 

 

Preferred

Stock

 

 

Common

Stock

 

 

Additional

Paid-In

Capital

 

 

Retained

Deficit

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Deferred

Compensation

Plan Trust

 

 

Treasury

Stock

 

 

Total

 

BALANCE, JANUARY 1, 2014

 

$

 

 

$

88,711

 

 

$

506,719

 

 

$

(317,954

)

 

$

(7,055

)

 

$

(522

)

 

$

(24,562

)

 

$

245,337

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(29,808

)

 

 

 

 

 

 

 

 

 

 

 

(29,808

)

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,917

 

 

 

 

 

 

-

 

 

 

6,917

 

Exercise of stock options

 

 

 

 

 

 

 

 

(75

)

 

 

 

 

 

 

 

 

 

 

 

91

 

 

 

16

 

Capital Raise

 

 

 

 

 

5,666

 

 

 

14,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,000

 

Issuance of common stock

 

 

 

 

 

127

 

 

 

(6,130

)

 

 

 

 

 

 

 

 

(77

)

 

 

8,071

 

 

 

1,991

 

Stock-based compensation

 

 

 

 

 

 

 

 

(773

)

 

 

 

 

 

 

 

 

 

 

 

1,643

 

 

 

870

 

BALANCE, DECEMBER 31, 2014

 

$

 

 

$

94,504

 

 

$

514,075

 

 

$

(347,762

)

 

$

(138

)

 

$

(599

)

 

$

(14,757

)

 

$

245,323

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

10,220

 

 

 

 

 

 

 

 

 

 

 

 

10,220

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,614

)

 

 

 

 

 

 

 

 

(1,614

)

Exercise of stock options

 

 

 

 

 

 

 

 

(53

)

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

15

 

Issuance of common stock

 

 

 

 

 

50

 

 

 

(5,058

)

 

 

 

 

 

 

 

 

(523

)

 

 

5,993

 

 

 

462

 

Stock-based compensation

 

 

 

 

 

 

 

 

1,695

 

 

 

 

 

 

 

 

 

 

 

 

287

 

 

 

1,982

 

BALANCE, DECEMBER 31, 2015

 

$

 

 

$

94,554

 

 

$

510,659

 

 

$

(337,542

)

 

$

(1,752

)

 

$

(1,122

)

 

$

(8,409

)

 

$

256,388

 

Net income

 

 

 

 

 

 

 

 

 

 

 

61,417

 

 

 

 

 

 

 

 

 

 

 

 

61,417

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(816

)

 

 

 

 

 

 

 

 

(816

)

Exercise of stock options

 

 

 

 

 

 

 

 

(88

)

 

 

 

 

 

 

 

 

 

 

 

159

 

 

 

71

 

Issuance of common stock

 

 

 

 

 

600

 

 

 

(4,507

)

 

 

 

 

 

 

 

 

(38

)

 

 

4,441

 

 

 

496

 

Stock-based compensation

 

 

 

 

 

 

 

 

2,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,529

 

Dividends paid to common shareholders

 

 

 

 

 

 

 

 

 

 

 

(376

)

 

 

 

 

 

 

 

 

 

 

 

(376

)

BALANCE, DECEMBER 31, 2016

 

$

 

 

$

95,154

 

 

$

508,593

 

 

$

(276,501

)

 

$

(2,568

)

 

$

(1,160

)

 

$

(3,809

)

 

$

319,709

 

 

See Notes to Consolidated Financial Statements.

 

 

42


SUN BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

61,417

 

 

$

10,220

 

 

$

(29,808

)

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Release of provision for loan losses

 

 

(1,682

)

 

 

(3,280

)

 

 

14,803

 

Increase in off-balance sheet reserves

 

 

446

 

 

 

701

 

 

 

149

 

Depreciation, amortization and accretion

 

 

3,055

 

 

 

7,599

 

 

 

7,142

 

Impairment of bank properties and equipment and real estate owned

 

 

 

 

 

2,666

 

 

 

1,059

 

Gain on sales and calls of investment securities

 

 

(426

)

 

 

(1,468

)

 

 

(50

)

Loss (gain) on other real estate owned

 

 

15

 

 

 

(43

)

 

 

541

 

Decrease in fair value of interest rate lock commitments

 

 

 

 

 

 

 

 

119

 

Gain on sale of mortgage loans

 

 

 

 

 

 

 

 

(1,844

)

Gain on sale of jumbo residential mortgage loans, net

 

 

 

 

 

 

 

 

(134

)

Gain on sale of consumer loans

 

 

(101

)

 

 

(1,444

)

 

 

(459

)

Gain on sale of branches

 

 

 

 

 

(10,553

)

 

 

 

Mark-to-market on loans held-for-sale

 

 

 

 

 

 

 

 

1,098

 

Increase in cash surrender value of BOLI

 

 

(1,934

)

 

 

(2,043

)

 

 

(1,896

)

Deferred income taxes

 

 

(52,533

)

 

 

1,124

 

 

 

1,313

 

Stock-based compensation

 

 

2,529

 

 

 

1,982

 

 

 

871

 

Shares contributed to employee benefit plans

 

 

 

 

 

 

 

 

2,141

 

Mortgage loans originated for sale

 

 

 

 

 

 

 

 

(77,752

)

Proceeds from the sale of mortgage loans

 

 

 

 

 

 

 

 

93,340

 

Change in assets and liabilities which provided (used) cash:

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable

 

 

(465

)

 

 

740

 

 

 

1,715

 

Other assets

 

 

2,534

 

 

 

(4,272

)

 

 

848

 

Other liabilities

 

 

(949

)

 

 

(3,535

)

 

 

844

 

Net cash provided by (used in) operating activities

 

 

11,906

 

 

 

(1,606

)

 

 

14,040

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of available for sale investment securities

 

 

(98,971

)

 

 

(13,757

)

 

 

(33,630

)

Net (purchase) redemption of restricted equity securities

 

 

(58

)

 

 

(772

)

 

 

2,058

 

Proceeds from maturities, prepayments or calls of investment securities available for sale

 

 

50,326

 

 

 

66,288

 

 

 

62,194

 

Proceeds from maturities, prepayments or calls of investment securities held to maturity

 

 

 

 

 

37

 

 

 

189

 

Proceeds from sale of investment securities available for sale

 

 

35,744

 

 

 

57,798

 

 

 

28,276

 

Proceeds from the sale of commercial and consumer loans

 

 

1,809

 

 

 

10,749

 

 

 

72,829

 

Proceeds from the sale of jumbo residential mortgage loans

 

 

 

 

 

 

 

 

59,482

 

Proceeds from the sale of repossessed assets

 

 

 

 

 

 

 

 

138

 

Proceeds from the sale of branch

 

 

 

 

 

11,578

 

 

 

 

Proceeds from the sale of branch loans

 

 

 

 

 

63,756

 

 

 

 

Proceeds from the sale of bank properties and equipment

 

 

150

 

 

 

4,387

 

 

 

 

Transfer of restricted cash to cash and cash equivalents

 

 

 

 

 

8,000

 

 

 

13,000

 

Net (increase) decrease in loans

 

 

(63,535

)

 

 

(45,208

)

 

 

405,617

 

Purchases of bank properties and equipment

 

 

(2,167

)

 

 

(1,012

)

 

 

(2,116

)

Cash transferred to held-for-sale

 

 

 

 

 

 

 

 

(1,064

)

Proceeds from sale of real estate owned

 

 

266

 

 

 

1,050

 

 

 

1,554

 

Net cash (used in) provided by investing activities

 

 

(76,436

)

 

 

162,894

 

 

 

608,527

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net decrease in deposits

 

 

(4,675

)

 

 

(345,658

)

 

 

(362,125

)

Cash paid in sale of deposits

 

 

 

 

 

(183,690

)

 

 

 

Cash dividends paid to shareholders

 

 

(376

)

 

 

 

 

 

 

Net redemptions of securities sold under agreements to repurchase – customer

 

 

 

 

 

(1,156

)

 

 

678

 

(Repayments) borrowings of advances from FHLBNY

 

 

(191

)

 

 

24,820

 

 

 

(169

)

Repayment of obligation under capital lease

 

 

(406

)

 

 

(337

)

 

 

(296

)

Proceeds from issuance of common stock

 

 

 

 

 

600

 

 

 

20,000

 

Proceeds from exercise of stock options

 

 

71

 

 

 

15

 

 

 

16

 

Net cash used in financing activities

 

 

(5,577

)

 

 

(505,406

)

 

 

(341,896

)

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 

 

(70,107

)

 

 

(344,118

)

 

 

280,671

 

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

 

 

204,315

 

 

 

548,433

 

 

 

267,762

 

CASH AND CASH EQUIVALENTS, END OF YEAR

 

$

134,208

 

 

$

204,315

 

 

$

548,433

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

10,598

 

 

$

9,744

 

 

$

12,633

 

Income taxes paid

 

 

114

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF NON-CASH ITEMS

 

 

 

 

 

 

 

 

 

 

 

 

Transfer of loans and bank properties to real estate owned

 

$

 

 

$

908

 

 

$

945

 

 

See Notes to Consolidated Financial Statements.

 

43


SUN BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(All dollar amounts presented in the tables, except share and per share amounts, are in thousands)

 

 

1. NATURE OF OPERATIONS

Sun Bancorp, Inc. (the “Company”) is registered as a bank holding company under the Bank Holding Company Act of 1956, as amended. The Company is the parent company of Sun National Bank (the “Bank”), a national bank and the Company’s principal wholly owned subsidiary. The Bank’s wholly owned subsidiaries are Prosperis Financial Solutions, LLC, 2020 Properties, L.L.C. and 4040 Properties, L.L.C.

The Company’s principal business is to serve as a holding company for the Bank. The Bank is in the business of attracting customer deposits through its Community Banking Centers and investing these funds, together with borrowed funds and cash from operations, in loans, primarily commercial real estate, small business non-real estate loans, as well as mortgage-backed and investment securities. The principal business of Prosperis Financial Solutions, LLC is to offer mutual funds, securities brokerage, annuities and investment advisory services through the Bank’s Community Banking Centers. The principal business of 2020 Properties, L.L.C. and 4040 Properties, L.L.C. is to acquire and thereafter liquidate certain real estate and other assets in satisfaction of debts previously contracted by the Bank. The Company’s five capital trusts, Sun Capital Trust V, Sun Capital Trust VI, Sun Capital Trust VII, Sun Statutory Trust VII and Sun Capital Trust VIII, collectively, the “Issuing Trusts,” are presented on a deconsolidated basis. The Issuing Trusts, consisting of four Delaware business trusts and one Connecticut business trust, hold junior subordinated debentures issued by the Company.

Through the Bank, the Company provides commercial and consumer banking services. As of December 31, 2016, the Company had 35 locations primarily throughout New Jersey including 30 branch offices. The Company also has headquarters, back office and loan production locations, including one loan production office located in New York.

The Company’s outstanding common stock is traded on the NASDAQ Global Select Market under the symbol “SNBC.” The Company is subject to the reporting requirements of the Securities and Exchange Commission (“SEC”). The Company’s primary federal regulator is the Board of Governors of the Federal Reserve System (the “FRB”) and the Bank’s primary federal regulator is the Office of the Comptroller of the Currency (the “OCC”).

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation. The accounting and reporting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) and to general practices in the banking industry. The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expense during the reporting period. The significant estimates include the allowance for loan losses, other-than-temporary impairment (“OTTI”) on investment securities, goodwill, income taxes, stock-based compensation, and the fair value of financial instruments. Actual results may differ from these estimates.

Basis of Consolidation. The consolidated financial statements include, after all intercompany balances and transactions have been eliminated, the accounts of the Company, its principal wholly owned subsidiary, the Bank, and the Bank’s wholly owned subsidiaries, Prosperis Financial Solutions, LLC, 2020 Properties, L.L.C., and 4040 Properties, L.L.C. In accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) 810, Consolidation, the Issuing Trusts are deconsolidated. See Note 13 of the Notes to Consolidated Financial Statements for additional information on the Company’s participation in the Issuing Trusts.

 

Segment Information. As defined in accordance with FASB ASC 280, Segment Reporting (FASB ASC 280), the Company has one reportable and operating segment, “Community Banking.” All of the Company’s activities are interrelated, and each activity is dependent and assessed based on how each of the activities of the Company supports the others. For example, lending is dependent upon the ability of the Company to fund itself with deposits and other borrowings and manage interest rate and credit risk. Accordingly, all significant operating decisions are based upon analysis of the Company as one segment or unit.

Cash and Cash Equivalents. Cash and cash equivalents includes cash and amounts due from banks, interest-earning bank balances and federal funds sold, all of which have original maturity dates of 90 days or less.

Restricted Cash. Restricted cash includes cash held as collateral against customer letters of credit held with another bank.

44


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investment Securities. The Company’s investment portfolio includes both held-to-maturity and available-for-sale securities. The purchase and sale of the Company’s investment securities are recorded based on trade date accounting. At December 31, 2016 and 2015, the Company had no unsettled transactions. The following provides further information on the Company’s accounting for debt securities:

Held-to-Maturity - Investment securities that management has the positive intent and ability to hold until maturity are classified as held-to-maturity and carried at their remaining unpaid principal balance, net of unamortized premiums or unaccreted discounts. Premiums are amortized and discounts are accreted using the interest method over the estimated remaining term of the underlying security.

Available-for-Sale - Investment securities that will be held for indefinite periods of time, including securities that may be sold in response to changes in market interest or prepayment rates, needs for liquidity, and changes in the availability and the yield of alternative investments, are classified as available-for-sale. These assets are carried at their estimated fair value. Fair values are based on quoted prices for identical assets in active markets, quoted prices for similar assets in markets that are either actively or not actively traded, or in some cases where there is limited activity or less transparency around inputs, internally developed discounted cash flow models. Unrealized gains and losses are excluded from earnings and are reported net of tax in accumulated other comprehensive loss on the consolidated statements of financial condition until realized, including those recognized through the non-credit component of an OTTI charge.

In accordance with FASB ASC 325-40, Beneficial Interests in Securitized Financial Assets (FASB ASC 325-40), and FASB ASC 320, Investment - Debt and Equity Securities (FASB ASC 320), the Company evaluates its securities portfolio for OTTI throughout the year. Each investment, which has a fair value less than the book value, is reviewed on a quarterly basis by management. Management considers, at a minimum, whether the following factors exist that, both individually or in combination, could indicate that the decline is other-than-temporary: (a) the Company has the intent to sell the security; (b) it is more likely than not that it will be required to sell the security before recovery; and (c) the Company does not expect to recover the entire amortized cost basis of the security. Among the factors that are considered in determining the Company’s intent is a review of capital adequacy, interest rate risk profile and liquidity at the Company. An impairment charge is recorded against individual securities if the review described above concludes that the decline in value is other-than-temporary. During 2016, 2015 and 2014, it was determined that there were no other-than-temporarily impaired investments. As a result, the Company did not record credit related OTTI charges through earnings during the years ended December 31, 2016, 2015 and 2014.

Deferred Loan Fees. Loan fees on loans held-for-investment, net of certain direct loan origination costs, are deferred and the balance is amortized to income as a yield adjustment over the life of the loan using the interest method. 

Allowance for Loan Losses. The allowance for loan losses is determined by management based upon past experience, evaluation of estimated loss and impairment in the loan portfolio, current economic conditions and other pertinent factors. The allowance for loan losses is maintained at a level that management considers adequate to provide for estimated losses and impairment based upon an evaluation of known and inherent risk in the loan portfolio. Loan impairment is evaluated based on the fair value of collateral less estimated selling costs. While management uses the best information available to make such evaluations, future adjustments to the allowance may be necessary if economic conditions differ substantially from the assumptions used in making the evaluations.

45


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

The provision for loan losses is based upon historical loan loss experience, a series of qualitative factors and an evaluation of estimated losses in the current loan portfolio, including the evaluation of impaired loans under FASB ASC 310, Receivables (“FASB ASC 310”). Values assigned to the qualitative factors and those developed from historic loss experience provide a dynamic basis for the calculation of reserve factors for both pass-rated loans (general pooled allowance) and those criticized and classified loans that continue to perform. For the commercial loan portfolio, historic loss and recovery experience over a two-year horizon, based on a rolling 28-quarter migration analysis, is taken into account for the quantitative factor component. The Company previously used a 12-quarter commercial loan migration analysis, however during the fourth quarter of 2015, the Company began to use a 28-quarter analysis to better align its allowance model with the Company’s credit cycle. This methodology change was completed in conjunction with the completion of the Company’s comprehensive restructuring plan and resulted in a corresponding reduction in qualitative factor assumptions. For the non-commercial loan quantitative component, the average loss history and recovery experience for a one-year period based on a rolling 12-quarter time period is utilized for the allowance calculation.  A loan is considered to be impaired when, based upon current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan. An insignificant delay or insignificant shortfall in amount of payments does not necessarily result in the loan being identified as impaired. For this purpose, delays less than 90 days are considered to be insignificant. Impairment losses are included in the provision for loan losses. Loans not individually reviewed are evaluated as a group using reserve factor percentages based on historical loss experience and qualitative factors. Included in these qualitative factors are:

 

Levels of past due, classified and non-accrual loans, and troubled debt restructurings

 

Nature, volume and concentrations of loans

 

Historical loss trends

 

Changes in lending policies and procedures, underwriting standards, collections, and for commercial loans, the level of loans being approved with exceptions to policy

 

Experience, ability and depth of management and staff

 

National and local economic and business conditions, including various market segments

 

Quality of the Company’s loan review system and degree of Board oversight; and

 

Effect of external factors, including the deterioration of collateral values, on the level of estimated credit losses in the current portfolio

Commercial loans, including commercial real estate loans, are placed on non-accrual status at the time the loan has been delinquent for 90 days unless the loan is well secured and in the process of collection. Generally, commercial loans, including commercial real estate loans, are charged-off no later than 180 days after becoming delinquent unless the loan is well secured and in the process of collection, or other extenuating circumstances support collection. Residential real estate loans are typically placed on non-accrual status at the time the loan has been delinquent for 90 days. Other consumer loans are typically charged-off at 180 days delinquent. In all cases, loans must be placed on non-accrual status or charged-off at an earlier date if collection of principal or interest is considered doubtful.

Restricted Equity Securities. Certain securities are classified as restricted equity securities because ownership is restricted and there is not an established market for their resale. These securities are carried at cost and are evaluated for impairment on a quarterly basis.

 

Bank Properties and Equipment. Land is carried at cost. Bank properties and equipment are stated at cost, less accumulated depreciation. Depreciation, which is recorded in equipment expense on the consolidated statements of operations, is computed by the straight-line method based on the estimated useful lives of the assets, generally as follows:

 

Asset Type

 

Estimated Useful Life 

Buildings

 

40 years

Leasehold improvements

 

Lesser of the useful life or the remaining lease term, including renewals, if applicable

Furniture, Fixtures and Equipment

 

 

Three to 10 years

Computer Software

 

Three years

 

 

 

46


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Goodwill. Goodwill is the excess of the fair value of liabilities assumed over the fair value of tangible and identifiable intangible assets acquired in a business combination. Goodwill is not amortized but is tested for impairment annually or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company tests goodwill for impairment annually as of December 31, unless circumstances indicate that a test is required at an earlier date. The Company elected to not apply the qualitative evaluation option permitted under Accounting Standards Update (“ASU”) 2011-8, Intangibles – Goodwill and Other (Topic 35): Testing Goodwill for Impairment issued in September 2011. Therefore, the Company utilizes the two-step goodwill impairment test outlined in FASB ASC 350, Intangibles – Goodwill and Other (“FASB ASC 350”). Step one, which is used to identify potential impairment, compares the fair value of the reporting unit with its carrying amount, including goodwill. A reporting unit is an operating segment, or one level below an operating segment, as defined in FASB ASC 280. The Company has one reportable operating segment, “Community Banking,” and there are no components to this operating segment. If the fair value of a reporting unit exceeds its carrying value, goodwill of the reporting unit is not considered impaired and step two is therefore unnecessary. If the carrying amount of the reporting unit exceeds its fair value, the second step is performed to measure the amount of the impairment loss, if any. At each of December 31, 2016 and December 31, 2015, the Company performed its annual goodwill impairment test, and step one of the analysis indicated that the Company’s fair value was greater than its carrying value. Therefore, the Company’s goodwill was not impaired at December 31, 2016 and 2015. The carrying amount of goodwill totaled $38.2 million at December 31, 2016 and 2015.

Bank Owned Life Insurance (“BOLI”). The Company has purchased life insurance policies on certain key employees. These policies are recorded at their cash surrender value, or the amount that can be realized in accordance with FASB ASC 325-30, Investments in Insurance Contracts. At December 31, 2016, the Company had $28.5 million invested in a general account and $54.6 million in a separate account, for a total BOLI cash surrender value of $83.1 million. The BOLI separate account is invested in a mortgage-backed securities fund, which is managed by an independent investment firm. Pricing volatility of these underlying instruments may have an impact on investment income; however, the fluctuations would be partially mitigated by a stable value wrap agreement which is a component of the separate account. Income from these policies and changes in the cash surrender value are recorded in BOLI income of the consolidated statements of operations.

Accounting for Derivative Financial Instruments and Hedging Activities. The Company recognizes all derivative instruments at fair value as either assets or liabilities in other assets or other liabilities in the consolidated statements of financial condition. The accounting for changes in the fair value of a derivative instrument depends on whether it has been designated and qualifies as part of a hedging relationship. For derivatives not designated as hedges, the gain or loss is recognized in current earnings.

The Company’s derivative financial instruments are not exchange-traded and therefore are valued utilizing models that use as their basis readily observable market parameters, specifically the LIBOR swap curve.

Accumulated Other Comprehensive Loss. The Company classifies items of accumulated other comprehensive loss by their nature and displays the details of other comprehensive loss in the consolidated statement of comprehensive income (loss). Amounts categorized as accumulated other comprehensive loss represent net unrealized gains or losses on investment securities available for sale, net of tax and the non-credit portion of any OTTI loss not recorded in earnings. Reclassifications are made to avoid double counting items which are displayed as part of net income (loss) for the period. These reclassifications for the years ended December 31, 2016, 2015 and 2014 are as follows:

DISCLOSURE OF RECLASSIFICATION AMOUNTS, NET OF TAX

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Pre-tax

 

 

Tax

 

 

After-tax

 

 

Pre-tax

 

 

Tax

 

 

After-tax

 

 

Pre-tax

 

 

Tax

 

 

After-tax

 

Unrealized holding (loss) gain on

   securities available for sale during

   the year

 

$

(1,340

)

 

$

547

 

 

$

(793

)

 

$

(1,262

)

 

$

516

 

 

$

(746

)

 

$

11,743

 

 

$

(4,796

)

 

$

6,947

 

Reclassification adjustment for

   net gain included in net

   income (1)

 

 

(39

)

 

 

16

 

 

 

(23

)

 

 

(1,468

)

 

 

600

 

 

 

(868

)

 

 

(50

)

 

 

20

 

 

 

(30

)

Net unrealized (loss) gain on

   securities available for sale

 

$

(1,379

)

 

$

563

 

 

$

(816

)

 

$

(2,730

)

 

$

1,116

 

 

$

(1,614

)

 

$

11,693

 

 

$

(4,776

)

 

$

6,917

 

 

(1)

All pre-tax amounts are included in non-interest income in the consolidated statements of operations.

47


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Treasury Stock. Stock held in treasury by the Company is accounted for using the cost method which treats stock held in treasury as a reduction to total shareholders’ equity. At December 31, 2016 and 2015, the Company held 107,978 and 217,738 shares of treasury stock, respectively.

Stock-Based Compensation. The Company accounts for stock-based compensation issued to employees, and when appropriate, non-employees, in accordance with the fair value recognition provisions of FASB ASC 718, Compensation - Stock Compensation, (“FASB ASC 718”). Under the fair value provisions of FASB ASC 718, stock-based compensation cost is measured at the grant date based on the fair value of the award and is recognized as expense over the appropriate vesting period using the straight-line method. However, consistent with FASB ASC 718, the amount of stock-based compensation cost recognized at any date must at least equal the portion of the grant date value of the award that is vested at that date and, as a result, it may be necessary to recognize the expense using a ratable method. Although the provisions of FASB ASC 718 should generally be applied to non-employees, FASB ASC 505-50, Equity-Based Payments to Non-Employees, is used in determining the measurement date of the compensation expense for non-employees.

Determining the fair value of stock-based awards at the measurement date requires judgment, including estimating the expected term of the stock options and the expected volatility of the Company’s stock. In addition, judgment is required in estimating the amount of stock-based awards that are expected to be forfeited.

The Company’s stock-based incentive plan authorizes the issuance of shares of common stock pursuant to awards that may be granted in the form of stock options to purchase common stock (“Options”) and awards of shares of common stock (“Stock Awards”). The purpose of the Company’s stock-based incentive plan is to give the Company a competitive advantage in attracting, retaining, and motivating officers, employees, directors, and consultants and to provide the Company and its subsidiaries and affiliates with a compensation plan providing incentives for future performance of services directly linked to the profitability of the Company’s businesses and increases in Company shareholder value.  Under the Company’s stock-based incentive plan, Options expire ten years after the date of grant, unless terminated earlier under the Option’s terms. For both Options and Stock Awards, a committee of non-employee directors has the authority to determine the conditions upon which the Options or Stock Awards granted will vest.

In accordance with FASB ASC 718, the fair value of the Options granted is estimated on the date of grant using the Black-Scholes option pricing model which uses the assumptions noted in the table below. The expected term of an Option is estimated using historical exercise behavior of employees at a particular level of management who were granted Options with a comparable term. The Options have historically been granted a 10 year term. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of the grant. The expected volatility is based on the historical volatility of the Company’s stock price.

Significant weighted average assumptions used to calculate the fair value of the Options for the years ended December 31, 2016, 2015 and 2014 are as follows:

WEIGHTED AVERAGE ASSUMPTIONS USED IN BLACK-SCHOLES OPTION PRICING MODEL

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Fair value of Options granted during the year

 

$

5.90

 

 

$

6.16

 

 

$

8.70

 

Risk-free rate of return

 

 

1.29

%

 

 

1.35

%

 

 

1.32

%

Expected term in months

 

 

50

 

 

 

46

 

 

 

54

 

Expected volatility

 

 

33

%

 

 

40

%

 

 

54

%

Expected dividends(1)

 

$

 

 

$

 

 

$

 

 

(1)The Company did not declare cash dividends on its common stock prior to the options granted in 2016. Future option grants will include a dividend assumption.

At December 31, 2016, the Company had one stock-based compensation plan, which is described more fully in Note 14.

Interest Income on Loans. Interest income on loans is credited to operations based upon the principal amount outstanding. Interest accruals are generally discontinued when a loan becomes 90 days past due, or when principal or interest is considered doubtful of collection. When interest accruals are discontinued or unpaid, interest credited to income in the current year is reversed and unpaid interest accrued in the prior year is charged to the allowance for loan losses. Any interest payments received while interest accruals are discontinued are applied to the principal balance of the loan.

48


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Income Taxes. The Company accounts for income taxes in accordance with FASB ASC 740, Income Taxes (“FASB ASC 740”). FASB ASC 740 requires the recording of deferred income taxes that reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Management exercises significant judgment in the evaluation of the amount and timing of the recognition of the resulting tax assets and liabilities. The judgments and estimates required for the evaluation are updated based upon changes in business factors and the tax laws. If actual results differ from the assumptions and other considerations used in estimating the amount and timing of tax recognized, there can be no assurance that additional expenses will not be required in future periods. The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in the provision for income taxes in the consolidated statements of operations. Assessment of uncertain tax positions under FASB ASC 740 requires careful consideration of the technical merits of a position based on management’s analysis of tax regulations and interpretations. Significant judgment is applied when addressing the requirements of FASB ASC 740.

In determining whether to establish or maintain a valuation allowance against a deferred tax asset, the Company reviews available evidence to determine whether it is more likely than not that all or a portion of the Company’s net deferred tax assets will be realized in future periods. Consideration is given to various positive and negative factors that could affect the realization of the net deferred tax assets. In making such a determination, the Company considers, among other things, future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, historical financial performance, the ability to carry back losses to recoup taxes previously paid, the length of statutory carry forward periods, experience with operating loss and tax credit carry forwards not expiring unused. If the Company determines that it would be able to realize its deferred tax assets in the future in excess of their net recorded amount, the Company would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.  See Note 18 for additional information on the Company’s application of FASB ASC 740.

Earnings (Loss) Per Common Share. Basic earnings (loss) per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding, net of any treasury shares, during the period. Diluted earnings (loss) per share is calculated by dividing net income available to common shareholders by the weighted average number of shares of common stock outstanding, net of any treasury shares, after consideration of the potential dilutive effect of common stock equivalents, based upon the treasury stock method using an average market price of common shares sold during the period. Dilution is not considered when the Company is in a net loss position.

 

Recent Accounting Principles. In November 2016, The FASB issued ASU 2016-18: Statement of Cash Flows (Topic 230): Restricted Cash.  The amendments in this Update require that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows.  The amendments in this Update apply to all entities that have restricted cash or restricted cash equivalents and are required to present a statement of cash flows under Topic 230. The amendments in this Update are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years.  Early adoption is permitted, including adoption in an interim period. If early an entity early adopts the amendments in an interim period, any adjustment should be reflected as of the beginning of the fiscal year that includes that interim period. The Company is currently evaluating the adoption of this accounting standards update on its financial statements.

 

 

49


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

In August 2016, the FASB issued ASU 2016-15: Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The amendments in this Update address the following eight specific cash flow issues with the objective of reducing the existing diversity in practice: (1) debt prepayments or debt extinguishment cost (cash outflow-financing), (2) settlement of debt instruments with coupon interest rates insignificant to the effective interest rate, Interest payment (cash outflow-operating), principal payment (cash outflow-financing), (3) contingent consideration payments made soon after business combination (cash outflow-investing), (4) proceeds from settlement of insurance claims (classification on basis of the nature of each loss), (5) proceeds from corporate/bank-owned life insurance, proceeds (cash inflow-investing), payments (cash outflow-investing/operating), (6) distribution received from equity method investees, cumulative earnings approach (cash inflow-investing), nature of distribution approach (cash inflow-operating/investing), (7) beneficial interest in securitization transactions, assets (noncash transaction), cash receipts from trade receivable (cash inflow-investing), (8) separately identifiable cash flows (classified based on source-financing/investing/operating).  The amendments in this Update are effective for public business entities for the fiscal years beginning after December 15, 2017 and interim periods within those fiscal years.  Early adoption is permitted, including adoption in an interim period.  If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period.  An entity that elects early adoption must adopt all of the amendments in the same period.   The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

 

In June 2016, the FASB issued ASU 2016-13: Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which applies to entities holding financial assets and net investment in leases that are not accounted for at fair value through net income.  The amendments affect loans, debt securities, trade receivables, net investments in leases, off-balance-sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash.  The amendments broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually.  The amendments in ASU 2016-13 for public business entities are effective for the fiscal years beginning after December 15, 2019.  Early adoption is permitted as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.  The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

 

In March 2016, the FASB issued ASU 2016-09: Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, which applies to all entities that issue share-based payment awards to their employees. The amendments involve several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The amendments are part of FASB's Simplification Initiative, the stated objective of which is to identify, evaluate, and improve areas of GAAP for which cost and complexity can be reduced while maintaining or improving the usefulness of the information provided to users of financial statements. The amendments in ASU 2016-09 for public business entities are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016. Early adoption is permitted for any entity in any interim or annual period and if so elected, adjustments should be reflected as of the beginning of the fiscal year that includes the interim period. An entity that elects early adoption must adopt all of the amendments in the same period. The Company does not expect guidance to have a material effect on its financial condition, results of operations or cash flows.

 

In February 2016, the FASB issued ASU 2016-02: Leases (Topic 842). This ASU is intended to improve financial reporting about leasing transactions and affects all companies and other organizations that lease assets such as real estate, airplanes, and manufacturing equipment. The ASU will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with over twelve month terms. The accounting by organizations that own the assets leased by the lessee will remain largely unchanged from current requirements under GAAP. However, the ASU contains some targeted improvements that are intended to align, where necessary, lessor accounting with the lessee accounting model and with the updated revenue recognition guidance issued in 2014. The amendments in this ASU are effective for public business entities for fiscal years and interim periods beginning after December 15, 2018. The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

 

 

 

 

50


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

In January 2016, the FASB issued ASU 2016-01: Financial Instruments- Overall (Subtopic 825-10).  The amendments in this ASU affect all entities that hold financial assets or owe financial liabilities. The amendments in this ASU make targeted improvements to GAAP as follows: (1) Require certain equity investments to be measured at fair value with changes in fair value recognized in net income; (2) simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (3) eliminate the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (4) eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (5) require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (6) require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (7) require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; and (8) clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company is currently evaluating the impact of the adoption of this accounting standards update on its financial statements.

In August 2014, the FASB issued ASU 2014-15: Presentation of Financial Statements – Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern. The amendments in this ASU provide guidance about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern and to provide related footnote disclosures. The amendments are intended to reduce diversity in the timing and content of footnote disclosures. The amendments in this ASU are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. The Company does not expect the adoption of this guidance to have an impact on its financial condition or results of operations.

In May 2014, the FASB issued ASU 2014-09: Revenue from Contracts with Customers (Topic 606): Summary and Amendments That Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs-Contracts with Customers (Subtopic 340-40), Conforming Amendments to Other Topics and Subtopics in the Codification and Status Tables, Background Information and Basis for Conclusions. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the considerations to which the entity expects to be entitled in exchange for those goods or services. The guidance in this Update affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets, unless those contracts are within the scope of other standards. For a public entity, the amendments in this Update are effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early adoption is not permitted. The Company does not expect the adoption of this guidance to have a material impact on its financial condition or results of operations.

 

3. BRANCH SALES AND CONSOLIDATIONS

On March 6, 2015, the Company sold seven branch offices to Sturdy Savings Bank. In accordance with the sale, the Company sold $153.3 million of deposits, $63.8 million of loans, $4.0 million of fixed assets and $897 thousand of cash.  The transaction resulted in a net cash payment of approximately $71.5 million by the Company to Sturdy Savings Bank.  After transaction costs, the sale resulted in a net gain of $9.2 million in the year ended December 31, 2015 which was recorded in gain on sale of bank branches in the audited condensed consolidated statements of operations.

On August 28, 2015, the Company sold its Hammonton branch location to Cape Bank. In accordance with the sale, the Company sold $32.0 million in deposits, $4.8 million in loans, $354 thousand in fixed assets and $143 thousand of cash.  The transaction resulted in a net cash payment of approximately $25.5 million by the Company to Cape Bank.  After transaction costs, the sale resulted in a net gain of $1.3 million which was recorded in gain on sale of bank branches in the consolidated statements of operations

 

During 2015, the Company closed five leased and four owned branch offices. The Company recognized $3.5 million in expenses as a result of these closures. During 2014, the Company closed four leased branch offices.  The Company recognized $293 thousand in expenses as a result of these closures.

 

 

51


4. INVESTMENT SECURITIES

The amortized cost of investment securities and the approximate fair value at December 31, 2016 and 2015 were as follows:

SUMMARY OF INVESTMENT SECURITIES

 

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,498

 

 

$

 

 

$

 

 

$

2,498

 

U.S. Government agency securities

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency mortgage-backed securities

 

 

246,535

 

 

 

583

 

 

 

(2,574

)

 

 

244,544

 

Other mortgage-backed securities

 

 

115

 

 

 

 

 

 

(1

)

 

 

114

 

Trust preferred securities

 

 

12,023

 

 

 

 

 

 

(2,172

)

 

 

9,851

 

Collateralized loan obligations

 

 

37,471

 

 

 

8

 

 

 

(160

)

 

 

37,319

 

Other securities

 

 

1,386

 

 

 

 

 

 

(26

)

 

 

1,360

 

Total available for sale

 

 

300,028

 

 

 

591

 

 

 

(4,933

)

 

 

295,686

 

Held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other securities

 

 

250

 

 

 

 

 

 

 

 

 

250

 

Total held to maturity

 

 

250

 

 

 

 

 

 

 

 

 

250

 

Total investment securities

 

$

300,278

 

 

$

591

 

 

$

(4,933

)

 

$

295,936

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,494

 

 

$

 

 

$

(10

)

 

$

2,484

 

U.S. Government agency securities

 

 

4,976

 

 

 

 

 

 

(74

)

 

 

4,902

 

U.S. Government agency mortgage-backed securities

 

 

205,586

 

 

 

1,082

 

 

 

(1,156

)

 

 

205,512

 

Other mortgage-backed securities

 

 

183

 

 

 

 

 

 

(1

)

 

 

182

 

Trust preferred securities

 

 

12,018

 

 

 

 

 

 

(1,844

)

 

 

10,174

 

Collateralized loan obligations

 

 

59,956

 

 

 

 

 

 

(960

)

 

 

58,996

 

Other securities

 

 

625

 

 

 

 

 

 

 

 

 

625

 

Total available for sale

 

 

285,838

 

 

 

1,082

 

 

 

(4,045

)

 

 

282,875

 

Held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other securities

 

 

250

 

 

 

 

 

 

 

 

 

250

 

Total held to maturity

 

 

250

 

 

 

 

 

 

 

 

 

250

 

Total investment securities

 

$

286,088

 

 

$

1,082

 

 

$

(4,045

)

 

$

283,125

 

 

52


4. INVESTMENT SECURITIES (Continued)

During 2016, the Company had one security called prior to maturity for $5.0 million of gross proceeds, six available-for-sale securities were sold prior to maturity for gross proceeds of $30.3 million, which resulted in net realized gains of $39 thousand. Additionally the Bank had one security mature in 2016 for gross proceeds of $248 thousand. During 2015, the Company had two securities called prior to maturity for gross proceeds of $130 thousand and a gain of $2 thousand, 103 available for sale securities were sold prior to maturity for gross proceeds of $42.8 million, which resulted in gross realized gains of $1.3 million. The Company received gross proceeds of $2.5 million due to the maturity of one security. The following table provides the gross unrealized losses and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position at December 31, 2016 and 2015:

GROSS UNREALIZED LOSSES BY INVESTMENT CATEGORY

 

 

 

Less than 12 Months

 

 

12 Months or Longer

 

 

Total

 

 

 

Estimated

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Gross

Unrealized

Losses

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency mortgage-backed securities

 

$

108,070

 

 

$

(1,683

)

 

$

54,643

 

 

$

(891

)

 

$

162,713

 

 

$

(2,574

)

Other mortgage-backed securities

 

 

 

 

 

 

 

 

114

 

 

 

(1

)

 

 

114

 

 

 

(1

)

Trust preferred securities

 

 

 

 

 

 

 

 

9,851

 

 

 

(2,172

)

 

 

9,851

 

 

 

(2,172

)

Collateralized loan obligations

 

 

 

 

 

 

 

 

33,825

 

 

 

(160

)

 

 

33,825

 

 

 

(160

)

Other securities

 

 

975

 

 

 

(26

)

 

 

 

 

 

 

 

 

975

 

 

 

(26

)

Total

 

$

109,045

 

 

$

(1,709

)

 

$

98,433

 

 

$

(3,224

)

 

$

207,478

 

 

$

(4,933

)

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,484

 

 

$

(10

)

 

$

 

 

$

 

 

$

2,484

 

 

$

(10

)

U.S. Government agency securities

 

 

 

 

 

 

 

 

4,902

 

 

 

(74

)

 

 

4,902

 

 

 

(74

)

U.S. Government agency mortgage-backed securities

 

 

56,753

 

 

 

(254

)

 

 

27,028

 

 

 

(902

)

 

 

83,781

 

 

 

(1,156

)

Other mortgage-backed securities

 

 

182

 

 

 

(1

)

 

 

 

 

 

 

 

 

182

 

 

 

(1

)

Trust preferred securities

 

 

 

 

 

 

 

 

10,175

 

 

 

(1,844

)

 

 

10,175

 

 

 

(1,844

)

Collateralized loan obligations

 

 

12,864

 

 

 

(135

)

 

 

46,133

 

 

 

(825

)

 

 

58,997

 

 

 

(960

)

Total

 

$

72,283

 

 

$

(400

)

 

$

88,238

 

 

$

(3,645

)

 

$

160,521

 

 

$

(4,045

)

 

The Company determines whether unrealized losses are temporary in nature in accordance with FASB ASC 325-40, when applicable, and FASB ASC 320-10, Investments - Overall, (“FASB ASC 320-10”). The evaluation is based upon factors such as the creditworthiness of the underlying borrowers, performance of the underlying collateral, if applicable, and the level of credit support in the security structure. Management also evaluates other factors and circumstances that may be indicative of an OTTI condition. This includes, but is not limited to, an evaluation of the type of security, length of time and extent to which the fair value has been less than cost and near-term prospects of the issuer.

FASB ASC 320-10 requires the Company to assess if an OTTI exists by considering whether the Company has the intent to sell the security or it is more likely than not that it will be required to sell the security before recovery. If either of these situations applies, the guidance requires the Company to record an OTTI charge to earnings on debt securities for the difference between the amortized cost basis of the security and the fair value of the security. If neither of these situations applies, the Company is required to assess whether it is expected to recover the entire amortized cost basis of the security. If the Company is not expected to recover the entire amortized cost basis of the security, the guidance requires the Company to bifurcate the identified OTTI into a credit loss component and a component representing loss related to other factors. A discount rate is applied which equals the effective yield of the security. The difference between the present value of the expected flows and the amortized book value is considered a credit loss, which would be recorded through earnings as an OTTI charge. When a market price is not readily available, the market value of the security is determined using the same expected cash flows; the discount rate is a rate the Company determines from the open market and other sources as appropriate for the security. The difference between the market value and the present value of cash flows expected to be collected is recognized in accumulated other comprehensive loss on the consolidated statements of financial condition.

As of December 31, 2016, the Company’s cumulative OTTI was $1.2 million. There were no OTTI charges recognized in earnings as a result of credit losses on investments in the years ended December 31, 2016, 2015 and 2014.

53


4. INVESTMENT SECURITIES (Continued)

U.S. Government Agency Mortgage-Backed Securities. At December 31, 2016, the gross unrealized loss in the category of less than 12 months of $1.7 million consisted of 16 mortgage-backed securities with an estimated fair value of $108.1 million issued and guaranteed by a U.S. Government sponsored agency. The gross unrealized loss in the category of 12 months or longer of $891 thousand consisted of 20 mortgage-backed securities with an estimated fair value of $54.6 million, issued and guaranteed by a U.S. Government sponsored agency. The Company monitors key credit metrics such as market rates and possible credit deterioration to determine if an OTTI exists. Upon evaluation, Management determined that interest rate changes and market conditions have driven the unrealized losses in these securities. As of December 31, 2016, management concluded that an OTTI did not exist on any of the aforementioned securities based upon its assessment. Management also concluded that it does not intend to sell nor will it be required to sell the securities, before their recovery, which may be maturity, and management expects to recover the entire amortized cost basis of these securities.

Collateralized Loan Obligations. At December 31, 2016, the gross unrealized loss in the category of 12 months or longer of $160 thousand consisted of three AAA and one AA-rated collateralized loan obligation security with an estimated fair value of $33.8 million. The Company monitors key credit metrics such as delinquencies, defaults, cumulative losses and credit support levels to determine if an OTTI exists. Upon evaluation, Management has determined that interest rate changes and market conditions have driven the unrealized losses in these securities. As of December 31, 2016, management concluded that an OTTI did not exist on any aforementioned securities based upon its assessment. Management also concluded that it does not intend to sell nor will it be required to sell the securities, before their recovery, which may be maturity, and management expects to recover the entire amortized cost basis of these securities.

 Other Securities. At December 31, 2016, the gross unrealized loss in the category of less than 12 months of $26 thousand consisted of one security with an estimated fair value of $975 thousand issued and guaranteed by a U.S. Government sponsored agency.  The Company monitors key credit metrics such as market rates and possible credit deterioration to determine if an OTTI exists. Upon evaluation, Management has determined that interest rate changes and market conditions have driven the unrealized loss in this security. As of December 31, 2016, management concluded that an OTTI did not exist on the aforementioned security based upon its assessment. Management also concluded that it does not intend nor will it be required to sell the security, before its recovery, which may be maturity, and management expects to recover the entire amortized cost basis of this security.         

Trust Preferred Securities. At December 31, 2016, the gross unrealized loss in the category of 12 months or longer of $2.2 million consisted of two trust preferred securities. The trust preferred securities are comprised of one non-rated single issuer security with an amortized cost of $3.2 million and estimated fair value of $3.2 million and one investment grade rated pooled security with an amortized cost of $8.8 million and estimated fair value of $6.7 million at December 31, 2016.

For the pooled security, the Company monitors each issuer in the collateral pool with respect to financial performance using data from the issuer’s most recent regulatory reports as well as information on issuer deferrals and defaults. Also the security structure is monitored with respect to collateral coverage and current levels of subordination. Expected future cash flows are projected assuming additional defaults and deferrals based on the performance of the collateral pool. The investment grade pooled security is in a senior position in the capital structure. The security had a 3.67 times principal coverage. As of the most recent reporting date interest has been paid in accordance with the terms of the security. The Company reviews projected cash flow analysis for adverse changes in the present value of projected future cash flows that may result in an other-than-temporary credit impairment to be recognized through earnings. The most recent valuations assumed no recovery on any defaulted collateral, no recovery on any deferring collateral and an additional 3.6% of defaults or deferrals every three years with no recovery rate. As of December 31, 2016, management concluded that an OTTI did not exist on the aforementioned security based upon its assessment. Management also concluded that it does not intend to sell the security, and that it is not more likely than not it will be required to sell the security, before its recovery, which may be maturity, and management expects to recover the entire amortized cost basis of this security.

54


4. INVESTMENT SECURITIES (Continued)

The financial performance of the single issuer trust preferred security is monitored on a quarterly basis using data from the issuer’s most recent regulatory reports to assess the probability of cash flow impairment. Expected future cash flows are projected incorporating the contractual cash flow of the security adjusted, if necessary, for potential changes in the amount or timing of cash flows due to the underlying creditworthiness of the issuer and covenants in the security. During the year ended December 31, 2016, the Company did not record an OTTI credit-related charge related to this single issuer trust preferred security. Based on the Company’s most recent evaluation, the Company does not expect the issuer to default on the security based primarily on the issuer’s subsidiary bank reporting that it meets the minimum regulatory requirements to be considered a “well-capitalized” institution. The Company recognizes that the difficult economic environment and some weakened performance measures, while recently improving, increase the probability that a full recovery of principal may not be realized. The cumulative OTTI on this security as of December 31, 2016 was $1.2 million. Based upon the current capital position of the issuer, recent improvements in the financial performance of the issuer and the fact that the book value of the security approximates fair value, the Company concluded that an additional impairment charge is not warranted at December 31, 2016.

The amortized cost and estimated fair value of the Company’s investment securities at December 31, 2016, by contractual maturity, is shown below. Actual maturities will differ from contractual maturities as borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

CONTRACTUAL MATURITIES OF INVESTMENT SECURITIES

 

 

 

Available for Sale

 

 

Held to Maturity

 

December 31, 2016

 

Amortized

Cost

 

 

Estimated

Fair Value

 

 

Amortized

Cost

 

 

Estimated

Fair Value

 

Due in one year or less

 

$

2,635

 

 

$

2,635

 

 

$

250

 

 

$

250

 

Due after one year through five years

 

 

248

 

 

 

248

 

 

 

 

 

 

 

Due after five years through ten years

 

 

37,471

 

 

 

37,319

 

 

 

 

 

 

 

Due after ten years

 

 

13,024

 

 

 

10,826

 

 

 

 

 

 

 

Total investment securities, excluding mortgage- backed

   securities

 

 

53,378

 

 

 

51,028

 

 

 

250

 

 

 

250

 

U.S. Government agency mortgage-backed securities

 

 

246,535

 

 

 

244,544

 

 

 

 

 

 

 

Other mortgage-backed securities

 

 

115

 

 

 

114

 

 

 

 

 

 

 

Total investment securities

 

$

300,028

 

 

$

295,686

 

 

$

250

 

 

$

250

 

 

At December 31, 2016, the Company had $13.8 million, amortized cost, and $13.9 million, estimated fair value, of investment securities pledged to secure public deposits. At December 31, 2016, the Company had $68.1 million, amortized cost, and $67.9 million, estimated fair value, of investment securities pledged as collateral on secured borrowings.

 

 

55


5. LOANS RECEIVABLE

The components of loans receivables, net at December 31, 2016 and 2015 were as follows:

 

Loans Receivable Components

 

December 31,

 

2016

 

 

2015

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

235,946

 

 

$

230,681

 

CRE owner occupied

 

 

231,348

 

 

 

228,191

 

CRE non-owner occupied

 

 

742,662

 

 

 

625,700

 

Land and development

 

 

67,165

 

 

 

68,070

 

Consumer:

 

 

 

 

 

 

 

 

Home equity lines of credit

 

 

110,377

 

 

 

130,401

 

Home equity term loans

 

 

9,104

 

 

 

12,383

 

Residential real estate

 

 

210,874

 

 

 

249,975

 

Other

 

 

2,442

 

 

 

3,108

 

Total gross loans receivable

 

 

1,609,918

 

 

 

1,548,509

 

Allowance for loan losses

 

 

(15,541

)

 

 

(18,008

)

Loans receivable, net

 

$

1,594,377

 

 

$

1,530,501

 

 

Loans on Non-accrual Status

 

December 31,

 

2016

 

 

2015

 

Commercial:

 

 

 

 

 

 

 

 

Commercial

 

$

 

 

$

219

 

CRE owner occupied

 

 

213

 

 

 

381

 

CRE non-owner occupied

 

 

517

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

Home equity term loans

 

 

72

 

 

 

88

 

Residential real estate

 

 

810

 

 

 

1,417

 

Other

 

 

85

 

 

 

102

 

Total non-accrual loans

 

$

1,697

 

 

$

2,207

 

Troubled debt restructurings, non-accrual

 

$

1,404

 

 

$

910

 

 

Interest income not recognized as a result of non-accrual loans was $109 thousand, $95 thousand and $1.5 million for the years ended December 31, 2016, 2015 and 2014, respectively. The amount of interest included in net income on these loans for the years ended December 31, 2016, 2015 and 2014 was $40 thousand, $59 thousand and $1.2 million, respectively.

Many of the Company’s commercial and industrial loans have a real estate component as part of the collateral securing the loan. Additionally, the Company makes commercial real estate loans for the acquisition, refinance, improvement and construction of real property. Loans secured by owner-occupied properties are dependent upon the successful operation of the borrower’s business. If the operating company experiences difficulties in terms of sales volume and/or profitability, the borrower’s ability to repay the loan may be impaired. Loans secured by properties where repayment is dependent upon payment of rent by third-party tenants or the sale of the property may be impacted by loss of tenants, lower lease rates needed to attract new tenants or the inability to sell a completed project in a timely fashion and at a profit.

As of December 31, 2016, the Company had $5.9 million outstanding on two commercial construction relationships for which the agreements included interest reserves. As of December 31, 2015, the Company had $8.8 million outstanding on one residential construction and one commercial construction relationship for which the agreements included interest reserves. The total amount available in those reserves to fund interest payments was $214 thousand and $571 thousand at December 31, 2016 and December 31, 2015, respectively. There were no relationships with interest reserves which were on non-accrual status as of December 31, 2016 and 2015. Construction projects are monitored throughout their lives by the Company through either internal resources or professional inspectors engaged by the Company. The budgets for loan advances and borrower equity injections are developed at the time of underwriting in conjunction with the review of the plans and specifications for the project being financed. Advances of the Company’s funds are based on the prepared budgets and will not be made unless the project has been inspected by the Company’s professional inspector who must certify that the work related to the advance is in place and properly complete. As it relates to construction project financing, the Company does not extend, renew or restructure terms unless its borrower posts cash collateral in an interest reserve.

 

56


5. LOANS RECEIVABLE (Continued)

Included in the Company’s loan portfolio are modified commercial loans. Per FASB ASC 310-40, Troubled Debt Restructurings, a modification is one in which the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider, such as providing for a below market interest rate and/or forgiving principal or previously accrued interest; this modification may stem from an agreement or be imposed by law or a court, and may involve a multiple note structure. Generally, prior to the modification, the loans which are modified as a troubled debt restructuring (“TDR”) are already classified as non-performing. These loans may only be returned to performing (i.e. accrual status) after considering the borrower’s sustained repayment performance for a reasonable amount of time, generally six months; this sustained repayment performance may include the period of time just prior to the restructuring.

Under approved lending decisions, the Company had commitments to lend additional funds totaling $343.2 million and $280.7 million at December 31, 2016 and 2015, respectively. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on an individual basis. The type and amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the borrower.

Most of the Company’s business activity is with customers located within the State of New Jersey and New York. Generally, commercial real estate, residential real estate and other assets are used to secure loans. The ultimate repayment of loans is dependent, to a certain degree, on the local economy and real estate market. As of December 31, 2016, the Company had $217.2 million in loans pledged as collateral on secured borrowings.

 

 

6. ALLOWANCE FOR LOAN LOSSES

Changes in the allowance for loan losses for the years ended December 31, 2016, 2015 and 2014 were as follows:

Allowance for Loan Losses and Recorded Investment in Financing Receivables

 

 

 

For the Year Ended December 31, 2016

 

 

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Land & Development

 

 

Home

Equity(1)

 

 

Residential

Real Estate

 

 

Other(2)

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,761

 

 

$

8,142

 

 

$

1,058

 

 

$

2,816

 

 

$

3,029

 

 

$

202

 

 

$

18,008

 

Charge-offs

 

 

(256

)

 

 

(425

)

 

 

 

 

 

(454

)

 

 

(1,025

)

 

 

(265

)

 

 

(2,425

)

Recoveries

 

 

252

 

 

 

170

 

 

 

714

 

 

 

351

 

 

 

37

 

 

 

118

 

 

 

1,642

 

Net charge-offs

 

 

(4

)

 

 

(255

)

 

 

714

 

 

 

(103

)

 

 

(988

)

 

 

(147

)

 

 

(783

)

Provision for loan losses

 

 

(604

)

 

 

(337

)

 

 

(1,168

)

 

 

(364

)

 

 

607

 

 

 

182

 

 

 

(1,682

)

Ending balance

 

$

2,153

 

 

$

7,550

 

 

$

604

 

 

$

2,349

 

 

$

2,648

 

 

$

237

 

 

$

15,541

 

Ending balance: individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Ending balance: collectively evaluated for impairment

 

$

2,153

 

 

$

7,550

 

 

$

604

 

 

$

2,349

 

 

$

2,648

 

 

$

237

 

 

$

15,541

 

Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

235,946

 

 

$

974,010

 

 

$

67,165

 

 

$

119,481

 

 

$

210,874

 

 

$

2,442

 

 

$

1,609,918

 

Ending balance: individually evaluated for impairment

 

$

 

 

$

860

 

 

$

 

 

$

72

 

 

$

2,084

 

 

$

85

 

 

$

3,101

 

Ending balance: collectively evaluated for impairment

 

$

235,946

 

 

$

973,150

 

 

$

67,165

 

 

$

119,409

 

 

$

208,790

 

 

$

2,357

 

 

$

1,606,817

 

 

(1)

Amount includes both home equity lines of credit and term loans

(2)

Includes the unallocated portion of the allowance for loan losses.

57


6. ALLOWANCE FOR LOAN LOSSES (Continued)

 

 

 

For the Year Ended December 31, 2015

 

 

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Land & Development

 

 

Home

Equity(1)

 

 

Residential

Real Estate

 

 

Other(2)

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,134

 

 

$

9,615

 

 

$

958

 

 

$

3,256

 

 

$

3,515

 

 

$

768

 

 

$

23,246

 

Charge-offs

 

 

(375

)

 

 

(836

)

 

 

 

 

 

(2,735

)

 

 

(2,810

)

 

 

(757

)

 

 

(7,513

)

Recoveries

 

 

3,417

 

 

 

440

 

 

 

351

 

 

 

366

 

 

 

819

 

 

 

162

 

 

 

5,555

 

Net charge-offs

 

 

3,042

 

 

 

(396

)

 

 

351

 

 

 

(2,369

)

 

 

(1,991

)

 

 

(595

)

 

 

(1,958

)

Provision for loan losses

 

 

(5,416

)

 

 

(1,077

)

 

 

(251

)

 

 

1,929

 

 

 

1,505

 

 

 

30

 

 

 

(3,280

)

Ending balance

 

$

2,761

 

 

$

8,142

 

 

$

1,058

 

 

$

2,816

 

 

$

3,029

 

 

$

202

 

 

$

18,008

 

Ending balance: individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Ending balance: collectively evaluated for impairment

 

$

2,761

 

 

$

8,142

 

 

$

1,058

 

 

$

2,816

 

 

$

3,029

 

 

$

202

 

 

$

18,008

 

Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

230,681

 

 

$

853,892

 

 

$

68,070

 

 

$

142,784

 

 

$

249,975

 

 

$

3,107

 

 

$

1,548,509

 

Ending balance: individually evaluated for impairment

 

$

227

 

 

$

731

 

 

$

 

 

$

88

 

 

$

1,970

 

 

$

101

 

 

$

3,117

 

Ending balance: collectively evaluated for impairment

 

$

230,454

 

 

$

853,161

 

 

$

68,070

 

 

$

142,696

 

 

$

248,005

 

 

$

3,006

 

 

$

1,545,392

 

 

(1)

Amount includes both home equity lines of credit and term loans

(2)

Includes the unallocated portion of the allowance for loan losses.

 

 

 

For the Year Ended December 31, 2014

 

 

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Land & Development

 

 

Home

Equity(1)

 

 

Residential

Real Estate

 

 

Other(2)

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

12,061

 

 

$

14,518

 

 

$

1,249

 

 

$

3,441

 

 

$

2,898

 

 

$

1,370

 

 

$

35,537

 

Charge-offs

 

 

(10,563

)

 

 

(9,205

)

 

 

(289

)

 

 

(4,568

)

 

 

(3,124

)

 

 

(3,331

)

 

 

(31,080

)

Recoveries

 

 

1,235

 

 

 

1,343

 

 

 

467

 

 

 

401

 

 

 

198

 

 

 

342

 

 

 

3,986

 

Net charge-offs

 

 

(9,328

)

 

 

(7,862

)

 

 

178

 

 

 

(4,167

)

 

 

(2,926

)

 

 

(2,989

)

 

 

(27,094

)

Provision for loan losses

 

 

2,401

 

 

 

2,959

 

 

 

(469

)

 

 

3,982

 

 

 

3,543

 

 

 

2,387

 

 

 

14,803

 

Ending balance

 

$

5,134

 

 

$

9,615

 

 

$

958

 

 

$

3,256

 

 

$

3,515

 

 

$

768

 

 

$

23,246

 

Ending balance: individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Ending balance: collectively evaluated for impairment

 

$

5,134

 

 

$

9,615

 

 

$

958

 

 

$

3,256

 

 

$

3,513

 

 

$

768

 

 

$

23,246

 

Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

242,494

 

 

$

740,282

 

 

$

70,156

 

 

$

174,165

 

 

$

276,993

 

 

$

6,054

 

 

$

1,510,144

 

Ending balance: individually evaluated for impairment

 

$

149

 

 

$

3,297

 

 

$

138

 

 

$

1,751

 

 

$

4,759

 

 

$

135

 

 

$

10,229

 

Ending balance: collectively evaluated for impairment

 

$

242,345

 

 

$

736,985

 

 

$

70,018

 

 

$

172,414

 

 

$

272,234

 

 

$

5,919

 

 

$

1,499,915

 

 

(1)

Amount includes both home equity lines of credit and term loans

(2)

Includes the unallocated portion of the allowance for loan losses.

58


6. ALLOWANCE FOR LOAN LOSSES (Continued)

Risk Characteristics

Commercial and Industrial Loans. Many of the Company’s commercial and industrial loans have a real estate component as part of the collateral securing the loan. Commercial and industrial loans are primarily secured by assets of the business, such as accounts receivable and inventory. Due to the nature of the collateral securing these loans, the liquidation of these assets may be problematic and costly.

Commercial Real Estate Loans. Commercial real estate owner occupied loans rely on the cash flow from the successful operation of the borrower’s business to make repayment. If the operating company experiences difficulties in terms of sales volume and/or profitability, the borrower’s ability to repay the loan may be impaired. Commercial real estate non-owner occupied loans rely on the payment of rent by third party tenants. The borrower’s ability to repay the loan or sell the property may be impacted by loss of tenants, lower lease rates needed to attract new tenants or the inability to sell a completed project in a timely fashion and at a profit. Commercial real estate owner occupied and non-owner occupied loans are secured by the underlying properties. The local economy and real estate market affect the appraised value of these properties which may impact the ultimate repayment of these loans.

Land and Development Loans. Land and development loans are primarily repaid by the sale of the developed properties or by conversion to a permanent term loan. These loans are dependent upon the completion of the project on time and within budget, which may be impacted by general economic conditions. The Company requires cash collateral in an interest reserve in order to extend credit on construction projects to mitigate the credit risk.

 

 

 

 

 

59


6. ALLOWANCE FOR LOAN LOSSES (Continued)

Home Equity Loans. This segment consists of both home equity lines of credit and home equity term loans on single family residences. These loans rely on the personal income of the borrower for repayment which may be impacted by economic conditions, such as unemployment levels, interest rates and the housing market. These loans are primarily secured by second liens on properties, which serve as the secondary source of repayment. The secondary source of repayment may be impaired by the real estate market and local regulations. The Company no longer originates home equity lines of credit or home equity term loans.

Residential Real Estate Loans. Included in this segment are residential mortgages on single family residences. These loans rely on the personal income of the borrower for repayment which may be impacted by economic conditions, such as unemployment levels, interest rates and the housing market. These loans are primarily secured by a lien on the underlying property, which serves as the secondary source of repayment. The secondary source of repayment may be impaired by the real estate market and local regulations. The Company no longer originates residential real estate loans on single family residences.

Other Loans. Other loans consist of personal credit lines, mobile home loans and consumer installment loans. These loans rely on the borrowers’ personal income for repayment and are either unsecured or secured by personal use assets and mobile homes. These loans may be impacted by economic conditions such as unemployment levels. The liquidation of the assets securing these loans may be difficult and costly.

The allowance for loan losses was $15.5 million, $18.0 million and $23.2 million at December 31, 2016, 2015 and 2014, respectively. The ratio of allowance for loan losses to loans held-for-investment was 0.97%, 1.16% and 1.54% at December 31, 2016, 2015 and 2014, respectively.

The provision for loan losses charged to expense is based upon historical loan loss experience, a series of qualitative factors, and an evaluation of estimated losses in the current commercial loan portfolio, including the evaluation of impaired loans under FASB ASC 310. Values assigned to the qualitative factors and those developed from historic loss experience provide a dynamic basis for the calculation of reserve factors for both pass-rated loans (general pooled allowance) and those criticized and classified loans that continue to perform.

A loan is considered to be impaired when, based upon current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan. An insignificant delay or insignificant shortfall in amount of payments does not necessarily result in a loan being identified as impaired. For this purpose, delays less than 90 days are considered to be insignificant. Impairment losses are included in the provision for loan losses in the consolidated statements of operations. Impaired loans include accruing and non-accruing TDR loans. Loans not individually reviewed are evaluated as a group using reserve factor percentages based on historical loss and recovery experience and qualitative factors. Such loans generally include consumer loans, residential real estate loans, and small business loans. In determining the appropriate level of the general pooled allowance, management makes estimates based on internal risk ratings, which take into account such factors as debt service coverage, loan-to-value ratios, management’s abilities and external factors.

60


6. ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables present the Company’s components of impaired loans, segregated by class of loans at December 31, 2016, 2015 and 2014. Commercial and consumer loans that were collectively evaluated for impairment are not included in the data that follows:

 

Impaired Loans

As of December 31, 2016

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Accrued

Interest

Income

Recognized

 

 

Cash

Interest

Income

Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRE owner occupied

 

$

343

 

 

$

514

 

 

$

 

 

$

377

 

 

$

 

 

$

 

CRE non owner occupied

 

 

517

 

 

 

520

 

 

 

 

 

 

523

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

2,084

 

 

 

2,422

 

 

 

 

 

 

2,193

 

 

 

 

 

 

 

Home Equity Term Loans

 

 

72

 

 

 

86

 

 

 

 

 

 

74

 

 

 

 

 

 

 

Other

 

 

85

 

 

 

89

 

 

 

 

 

 

85

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRE owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial

 

$

860

 

 

$

1,034

 

 

$

 

 

$

900

 

 

$

 

 

$

 

Total consumer

 

$

2,241

 

 

$

2,597

 

 

$

 

 

$

2,352

 

 

$

 

 

$

 

61


6. ALLOWANCE FOR LOAN LOSSES (Continued)

 

Impaired Loans

As of December 31, 2015

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Accrued

Interest

Income

Recognized

 

 

Cash

Interest

Income

Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

227

 

 

$

721

 

 

$

 

 

$

231

 

 

$

0

 

 

$

 

CRE owner occupied

 

 

683

 

 

 

2,066

 

 

 

 

 

 

702

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1,970

 

 

 

2,100

 

 

 

 

 

 

1,999

 

 

 

 

 

 

 

Home Equity Term Loans

 

 

88

 

 

 

96

 

 

 

 

 

 

91

 

 

 

 

 

 

 

Other

 

 

101

 

 

 

101

 

 

 

 

 

 

101

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRE owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial

 

$

910

 

 

$

2,787

 

 

$

 

 

$

933

 

 

$

0

 

 

$

0

 

Total consumer

 

$

2,159

 

 

$

2,297

 

 

$

 

 

$

2,191

 

 

$

 

 

$

 

62


6. ALLOWANCE FOR LOAN LOSSES (Continued)

Impaired Loans

As of December 31, 2014

 

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Accrued

Interest

Income

Recognized

 

 

Cash

Interest

Income

Recognized

 

With no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

147

 

 

$

149

 

 

$

 

 

$

161

 

 

$

19

 

 

$

 

Commercial and industrial, held-for-sale

 

 

28

 

 

 

50

 

 

 

 

 

 

52

 

 

 

 

 

 

 

CRE owner occupied

 

 

3,297

 

 

 

4,499

 

 

 

 

 

 

3,875

 

 

 

 

 

 

 

CRE owner occupied, held-for-sale

 

 

32

 

 

 

74

 

 

 

 

 

 

136

 

 

 

 

 

 

 

CRE non-owner occupied, held-for-sale

 

 

229

 

 

 

352

 

 

 

 

 

 

53

 

 

 

 

 

 

 

Land and development

 

 

140

 

 

 

223

 

 

 

 

 

 

181

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

4,852

 

 

 

5,587

 

 

 

 

 

 

4,513

 

 

 

 

 

 

97

 

Residential real estate, held-for-sale

 

 

3,478

 

 

 

4,984

 

 

 

 

 

 

1,365

 

 

 

 

 

 

 

Home Equity Lines of Credit

 

 

405

 

 

 

456

 

 

 

 

 

 

420

 

 

 

 

 

 

 

Home Equity Lines of Credit, held-for-sale

 

 

619

 

 

 

903

 

 

 

 

 

 

1,282

 

 

 

 

 

 

 

Home Equity Term Loans

 

 

1,347

 

 

 

1,863

 

 

 

 

 

 

1,385

 

 

 

 

 

 

 

Home Equity Term Loans, held-for-sale

 

 

3,266

 

 

 

4,743

 

 

 

 

 

 

3,735

 

 

 

 

 

 

 

Other

 

 

150

 

 

 

348

 

 

 

 

 

 

138

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRE owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial

 

$

3,873

 

 

$

5,348

 

 

$

 

 

$

4,458

 

 

$

19

 

 

$

97

 

Total consumer

 

$

14,118

 

 

$

18,884

 

 

$

 

 

$

12,836

 

 

$

 

 

$

 

 

 

In accordance with FASB ASC 310, those impaired loans for which the collateral is sufficient to support the outstanding principal do not result in a specific allowance for loan losses. Included in impaired loans at December 31, 2016 were fourteen TDRs totaling $3.8 million for which the collateral is sufficient to support the outstanding principal, four of which were in accruing status. In addition, there were no TDRs at December 31, 2016 that included a commitment to lend additional funds at December 31, 2016.

There were eight TDR agreements entered into during the twelve months ended December 31, 2016.  There were eight TDR agreements entered into during the twelve months ended December 31, 2015. There were no TDR agreements entered into during the twelve months ended December 31, 2014.  The following table presents an analysis of the Company’s TDR agreements entered into during the twelve months ended December 31, 2016 and 2015:

 

Troubled Debt Restructurings for the Twelve Months Ended December 31, 2016

 

 

 

Number of

Contracts

 

 

Pre-Modification

Outstanding Recorded

Investment

 

 

Post-Modification

Outstanding Recorded

Investment

 

Commercial and industrial

 

 

2

 

 

$

2,468

 

 

$

2,468

 

CRE owner occupied

 

 

1

 

 

 

22

 

 

 

22

 

Residential real estate

 

 

5

 

 

 

906

 

 

 

913

 

 

Troubled Debt Restructurings for the Twelve Months Ended December 31, 2015

 

 

 

Number of

Contracts

 

 

Pre-Modification

Outstanding Recorded

Investment

 

 

Post-Modification

Outstanding Recorded

Investment

 

Commercial and industrial

 

 

1

 

 

$

11

 

 

$

11

 

CRE owner occupied

 

 

2

 

 

 

205

 

 

 

205

 

Residential real estate

 

 

5

 

 

 

739

 

 

 

670

 

 

63


6. ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables present information regarding the types of concessions granted on loans that were restructured during the twelve months ended December 31, 2016 and 2015:

 

Troubled Debt Restructurings for the Twelve Months Ended December 31, 2016

 

 

Number of

Contracts

 

 

Concession Granted

Commercial and industrial

 

 

2

 

 

Rate reduction and principal repayment terms.

CRE owner occupied

 

 

1

 

 

Principal repayment terms.

Residential real estate

 

 

2

 

 

Principal repayment terms.

Residential real estate

 

 

1

 

 

Forgiveness of debt

Residential real estate

 

 

2

 

 

Rate reduction and principal repayment terms.

Troubled Debt Restructurings for the Twelve Months Ended December 31, 2015

 

 

Number of

Contracts

 

 

Concession Granted

Commercial and industrial

 

 

1

 

 

Modified principal repayment terms.

CRE owner occupied

 

 

2

 

 

Modified principal repayment terms.

Residential real estate

 

 

5

 

 

Rate reduction, modified principal repayment terms and debt forgiveness.

 

During the twelve months ended December 31, 2016, 2015 and 2014, the Company did not have any TDR agreements that had subsequently defaulted that were entered into within the respective preceding twelve months. There were four TDRs in accrual status as of December 31, 2016.

 

The following tables present the Company’s distribution of risk ratings loan portfolio, segregated by class, as of December 31, 2016, 2015 and 2014:

 

Credit Quality Indicators

As of December 31, 2016

 

 

 

Commercial

 

 

Consumer

 

 

 

 

 

 

 

Commercial

and industrial

 

 

CRE

owner

occupied

 

 

CRE non-

owner

occupied

 

 

Land and

development

 

 

Home

equity

lines of

credit

 

 

Home

equity

term loans

 

 

Residential

real estate

 

 

Other

 

 

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

233,907

 

 

$

229,635

 

 

$

742,146

 

 

$

67,165

 

 

$

110,377

 

 

$

9,032

 

 

$

208,460

 

 

$

2,357

 

 

$

1,603,079

 

Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

2,039

 

 

 

1,713

 

 

 

516

 

 

 

 

 

 

 

 

 

72

 

 

 

2,414

 

 

 

85

 

 

 

6,839

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Total

 

$

235,946

 

 

$

231,348

 

 

$

742,662

 

 

$

67,165

 

 

$

110,377

 

 

$

9,104

 

 

$

210,874

 

 

$

2,442

 

 

$

1,609,918

 

 

Credit Quality Indicators

As of December 31, 2015

 

 

 

Commercial

 

 

Consumer

 

 

 

 

 

 

 

Commercial

and industrial

 

 

CRE

owner

occupied

 

 

CRE non-

owner

occupied

 

 

Land and

development

 

 

Home

equity

lines of

credit

 

 

Home

equity

term loans

 

 

Residential

real estate

 

 

Other

 

 

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

227,220

 

 

$

223,695

 

 

$

625,700

 

 

$

68,070

 

 

$

130,401

 

 

$

12,294

 

 

$

247,002

 

 

$

3,007

 

 

$

1,537,389

 

Special Mention

 

 

2,926

 

 

 

2,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,199

 

Substandard

 

 

535

 

 

 

2,223

 

 

 

 

 

 

 

 

 

 

 

 

89

 

 

 

2,973

 

 

 

101

 

 

 

5,921

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

230,681

 

 

$

228,191

 

 

$

625,700

 

 

$

68,070

 

 

$

130,401

 

 

$

12,383

 

 

$

249,975

 

 

$

3,108

 

 

$

1,548,509

 

64


6. ALLOWANCE FOR LOAN LOSSES (Continued)

 

Credit Quality Indicators

As of December 31, 2014

 

 

 

Commercial

 

 

Consumer

 

 

 

 

 

 

 

Commercial

and industrial

 

 

CRE

owner

occupied

 

 

CRE non-

owner

occupied

 

 

Land and

development

 

 

Home

equity

lines of

credit

 

 

Home

equity

term loans

 

 

Residential

real estate

 

 

Other

 

 

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

235,985

 

 

$

267,018

 

 

$

451,921

 

 

$

70,018

 

 

$

155,084

 

 

$

16,819

 

 

$

272,044

 

 

$

5,902

 

 

$

1,474,791

 

Special Mention

 

 

6,304

 

 

 

6,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,973

 

Substandard

 

 

205

 

 

 

4,964

 

 

 

9,710

 

 

 

138

 

 

 

1,842

 

 

 

420

 

 

 

4,949

 

 

 

152

 

 

 

22,380

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

242,494

 

 

$

278,651

 

 

$

461,631

 

 

$

70,156

 

 

$

156,926

 

 

$

17,239

 

 

$

276,993

 

 

$

6,054

 

 

$

1,510,144

 

 

The Company’s primary tool for assessing risk when evaluating a credit in terms of its underwriting, structure, documentation and eventual collectability is a risk rating system in which the loan is assigned a numeric value. Behind each numeric category is a defined set of characteristics reflective of the particular level of risk.

The risk rating system is based on a fourteen point grade using a two-digit scale. The upper seven grades are for “pass” categories, the middle grade is for the “criticized” category, while the lower six grades represent “classified” categories which are equivalent to the guidelines utilized by the OCC.

The portfolio manager is responsible for assigning, maintaining, and documenting accurate risk ratings for all commercial loans and commercial real estate loans. The portfolio manager assigns a risk rating at the inception of the loan and adjusts the rating based on the performance of the loan. As part of the loan review process, a regional credit officer will review risk ratings for accuracy. The portfolio manager’s risk rating will also be reviewed periodically by the loan review department and the Bank’s regulators.

To calculate risk ratings in a consistent fashion, the Company uses a Risk Rating Methodology that assesses quantitative and qualitative components which include elements of the Company’s financial condition, abilities of management, position in the market, collateral and guarantor support and the impact of changing conditions. When combined with professional judgment, an overall risk rating is assigned.

65


6. ALLOWANCE FOR LOAN LOSSES (Continued)

The following tables present the Company’s analysis of past due loans, segregated by class of loans, as of December 31, 2016, 2015 and 2014:

 

 

 

Aging of Receivables

 

 

 

As of December 31, 2016

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90 Days

Past

Due

 

 

Total

Past

Due

 

 

Current

 

 

Total

Financing

Receivables

 

 

Loans 90

Days Past

Due and

Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

 

 

$

 

 

$

 

 

$

235,946

 

 

$

235,946

 

 

$

 

CRE owner occupied

 

 

 

 

 

 

 

 

269

 

 

 

269

 

 

 

231,079

 

 

 

231,348

 

 

 

 

CRE non-owner occupied

 

 

331

 

 

 

 

 

 

185

 

 

 

516

 

 

 

742,146

 

 

 

742,662

 

 

 

 

Land and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67,165

 

 

 

67,165

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

 

367

 

 

 

 

 

 

 

 

 

367

 

 

 

110,010

 

 

 

110,377

 

 

 

 

Home equity term loans

 

 

121

 

 

 

 

 

 

 

 

 

121

 

 

 

8,983

 

 

 

9,104

 

 

 

 

Residential real estate

 

 

4,020

 

 

 

851

 

 

 

744

 

 

 

5,615

 

 

 

205,259

 

 

 

210,874

 

 

 

 

Other

 

 

59

 

 

 

7

 

 

 

85

 

 

 

151

 

 

 

2,291

 

 

 

2,442

 

 

 

 

Total

 

$

4,898

 

 

$

858

 

 

$

1,283

 

 

$

7,039

 

 

$

1,602,879

 

 

$

1,609,918

 

 

$

 

 

 

Aging of Receivables

 

 

 

As of December 31, 2015

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90 Days

Past

Due

 

 

Total

Past

Due

 

 

Current

 

 

Total

Financing

Receivables

 

 

Loans 90

Days Past

Due and

Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1

 

 

$

1

 

 

$

228

 

 

$

230

 

 

$

230,451

 

 

$

230,681

 

 

$

 

CRE owner occupied

 

 

736

 

 

 

35

 

 

 

622

 

 

 

1,393

 

 

 

226,798

 

 

 

228,191

 

 

 

 

CRE non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

625,700

 

 

 

625,700

 

 

 

 

Land and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,070

 

 

 

68,070

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

 

136

 

 

 

31

 

 

 

 

 

 

167

 

 

 

130,234

 

 

 

130,401

 

 

 

 

Home equity term loans

 

 

14

 

 

 

 

 

 

 

 

 

14

 

 

 

12,369

 

 

 

12,383

 

 

 

 

Residential real estate

 

 

3,504

 

 

 

1,623

 

 

 

911

 

 

 

6,038

 

 

 

243,937

 

 

 

249,975

 

 

 

 

Other

 

 

15

 

 

 

3

 

 

 

101

 

 

 

119

 

 

 

2,989

 

 

 

3,108

 

 

 

 

Total

 

$

4,406

 

 

$

1,693

 

 

$

1,862

 

 

$

7,961

 

 

$

1,540,548

 

 

$

1,548,509

 

 

$

 

 

 

Aging of Receivables

 

 

 

As of December 31, 2014

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90 Days

Past

Due

 

 

Total

Past

Due

 

 

Current

 

 

Total

Financing

Receivables

 

 

Loans 90

Days Past

Due and

Accruing

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,212

 

 

$

105

 

 

$

151

 

 

$

4,468

 

 

$

238,026

 

 

$

242,494

 

 

$

 

CRE owner occupied

 

 

1,685

 

 

 

23

 

 

 

1,321

 

 

 

3,029

 

 

 

275,622

 

 

 

278,651

 

 

 

 

CRE non-owner occupied

 

 

2,786

 

 

 

166

 

 

 

 

 

 

2,952

 

 

 

458,679

 

 

 

461,631

 

 

 

 

Land and development

 

 

 

 

 

 

 

 

140

 

 

 

140

 

 

 

70,016

 

 

 

70,156

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit

 

 

2,001

 

 

 

903

 

 

 

796

 

 

 

3,700

 

 

 

153,226

 

 

 

156,926

 

 

 

 

Home equity term loans

 

 

254

 

 

 

188

 

 

 

147

 

 

 

589

 

 

 

16,650

 

 

 

17,239

 

 

 

 

Residential real estate

 

 

4,183

 

 

 

670

 

 

 

3,719

 

 

 

8,572

 

 

 

268,421

 

 

 

276,993

 

 

 

 

Other

 

 

45

 

 

 

12

 

 

 

136

 

 

 

193

 

 

 

5,861

 

 

 

6,054

 

 

 

 

Total

 

$

15,166

 

 

$

2,069

 

 

$

6,411

 

 

$

23,643

 

 

$

1,486,501

 

 

$

1,510,144

 

 

$

 

 

 

66


7. RESTRICTED EQUITY INVESTMENTS

The Company, through the Bank, is a member of the FRB, the FHLBNY and Atlantic Central Bankers Bank, and is required to maintain an investment in the capital stock of each. These investments are restricted in that they can only be redeemed by the issuer at par value. These securities are carried at cost and the Company did not identify any events or changes in circumstances that may have had an adverse effect on the value of the investments in accordance with FASB ASC 942, Financial Services – Depository and Lending. As of December 31, 2016, management does not believe that an impairment of these holdings exists and expects to recover the entire cost of these securities.

The Company’s restricted equity investments at December 31, 2016 and 2015 consisted of the following:

RESTRICTED EQUITY INVESTMENTS

 

December 31,

 

2016

 

 

2015

 

FRB stock

 

$

9,568

 

 

$

9,420

 

FHLBNY stock

 

 

6,075

 

 

 

6,165

 

Atlantic Central Bankers Bank stock

 

 

148

 

 

 

148

 

Total

 

$

15,791

 

 

$

15,733

 

 

 

8. BANK PROPERTIES AND EQUIPMENT

Bank properties and equipment at December 31, 2016 and 2015 consist of the following major classifications:

SUMMARY OF BANK PROPERTIES AND EQUIPMENT

 

December 31,

 

2016

 

 

2015

 

Land

 

$

6,998

 

 

$

7,011

 

Buildings

 

 

23,141

 

 

 

22,715

 

Capital lease

 

 

8,630

 

 

 

8,630

 

Leasehold improvements and equipment

 

 

36,127

 

 

 

36,044

 

Total bank properties and equipment

 

 

74,896

 

 

 

74,401

 

Accumulated depreciation

 

 

(44,748

)

 

 

(42,805

)

Bank properties and equipment, net

 

 

30,148

 

 

 

31,596

 

 

The Company recognized depreciation expense of $3.6 million, $5.6 million and $5.7 million for the years ended December 31, 2016, 2015 and 2014, respectively.

 

 

9. REAL ESTATE OWNED

Real estate owned at December 31, 2016 and 2015 consisted of the following:

SUMMARY OF REAL ESTATE OWNED

 

December 31,

 

2016

 

 

2015

 

Commercial properties

 

$

 

 

$

 

Residential properties

 

 

 

 

 

 

Bank properties

 

 

 

 

 

281

 

Total

 

$

 

 

$

281

 

 

67


9. REAL ESTATE OWNED (Continued)

SUMMARY OF REAL ESTATE OWNED ACTIVITY

 

 

 

Underlying Property

 

 

 

 

 

At or for the year ended December 31, 2016

 

Commercial

Properties

 

 

Residential

Properties

 

 

Bank

Properties

 

 

Total

 

Balance, beginning of year

 

$

 

 

$

 

 

$

281

 

 

$

281

 

Transfers into real estate owned

 

 

 

 

 

 

 

 

 

 

 

 

Sale of real estate owned

 

 

 

 

 

 

 

 

(266

)

 

 

(266

)

Loss on sale of real estate owned

 

 

 

 

 

 

 

 

(15

)

 

 

(15

)

Balance, end of year

 

$

 

 

$

 

 

$

 

 

$

 

 

During 2016, real estate owned decreased by $281 thousand to zero at December 31, 2016 from $281 thousand at December 31, 2015. During 2016, there was one Bank-owned property, with a carrying value of $281 thousand sold during the resulting in a net loss of $15 thousand, which is included in other expense in the consolidated statements of operations.

 

During 2015, the Company did not transfer any loans into real estate owned, and transferred in four bank properties for $909 thousand. In 2015, the Company recorded $56 thousand of write-downs of real estate owned on the carrying value of one bank property. There was one commercial property, one residential property and four bank properties with carrying amounts of $90 thousand, $54 thousand and $950 thousand, respectively, sold during the year ended December 31, 2015, which resulted in a net loss of $43 thousand, which is included in real estate owned expense, net in the consolidated statements of operations. At December 31, 2015, the Company maintained one bank property in the real estate owned portfolio.

 

 

10. GOODWILL AND INTANGIBLE ASSETS

In accordance with FASB ASC 350, the Company tests goodwill for impairment annually at year end and the current year analysis was performed at December 31, 2016. The Company has one reportable operating segment, “Community Banking,” and there are no components to this operating segment.

In performing step one of the impairment analysis as defined by FASB ASC 350, the market value assigned to the Company’s stock was based upon an acquisition value relative to recent acquisition transactions by companies in the Company’s geographic proximity and comparable size. The acquisition value is sensitive to both the fluctuation of the Company’s stock price and the stock price and equity of peer companies. The analysis resulted in an estimated Company fair value above its carrying value, and therefore the Company was deemed to have no goodwill impairment during 2016, 2015 and 2014. The total accumulated goodwill impairment as of December 31, 2016 was $89.7 million.

The Company had a core deposit premium intangible asset that resulted from previous acquisitions. The asset is fully amortized as of December 31, 2014. The Company incurred amortization expense of $805 thousand on its core deposit intangible during the years ended December 31, 2014.

 

 

68


11. DEPOSITS

Deposits at December 31, 2016 and 2015 consist of the following major classifications:

SUMMARY OF DEPOSITS

 

December 31,

 

2016

 

 

2015

 

Interest-bearing demand deposits

 

$

697,701

 

 

$

724,881

 

Non-interest-bearing demand deposits

 

 

397,311

 

 

 

461,467

 

Savings deposits

 

 

241,754

 

 

 

221,620

 

Time deposits $250,000 or less

 

 

338,615

 

 

 

282,584

 

Time deposits over $250,000

 

 

28,789

 

 

 

12,217

 

Brokered time deposits

 

 

37,193

 

 

 

43,333

 

Total

 

$

1,741,363

 

 

$

1,746,102

 

 

A summary of time deposits at December 31, 2016 by year of maturity is as follows:

MATURITIES OF TIME DEPOSITS(1)

 

Years Ended December 31,

 

Amount

 

2017

 

$

279,634

 

2018

 

 

64,762

 

2019

 

 

48,254

 

2020

 

 

7,680

 

2021

 

 

964

 

Thereafter

 

 

3,303

 

Total

 

$

404,597

 

 

(1)

Amounts include brokered time deposits.

A summary of interest expense on deposits for the year ended December 31, 2016, 2015 and 2014 is as follows:

SUMMARY OF INTEREST EXPENSE

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Savings deposits

 

$

767

 

 

$

467

 

 

$

671

 

Time deposits

 

 

3,684

 

 

 

3,454

 

 

 

4,818

 

Interest-bearing demand deposits

 

 

1,507

 

 

 

1,416

 

 

 

2,869

 

Total

 

$

5,958

 

 

$

5,337

 

 

$

8,358

 

 

 

12. ADVANCES FROM THE FEDERAL HOME LOAN BANK OF NEW YORK

At December 31, 2016, the Company had fixed-rate advances from the FHLBNY of $85.4 million, with maturity dates through 2022 and interest rates ranging from 1.60% to 5.87%. These advances require quarterly interest payments and balloon principal payments at maturity. At December 31, 2015, the Company had fixed-rate advances from the FHLBNY of $85.6 million, with maturity dates through 2022 and interest rates ranging from 1.60% to 5.87%. The weighted average interest rate at December 31, 2016 and 2015 was 2.02% and 2.03%, respectively. Interest expense on advances from the FHLBNY was $1.7 million, $1.6 million and $1.3 million for the years ended December 31, 2016, 2015 and 2014, respectively, and is included in interest on funds borrowed on the consolidated statements of operations.

69


 

12. ADVANCES FROM THE FEDERAL HOME LOAN BANK OF NEW YORK (Continued)

The contractual maturities of the Company’s fixed-rate advances from the FHLBNY at December 31, 2016 were as follows:

CONTRACTUAL MATURITIES OF ADVANCES FROM THE FHLBNY

 

Years Ended December 31,

 

Amount

 

2016

 

 

 

2017

 

 

 

2018

 

 

416

 

2019

 

 

25,000

 

2020

 

 

15,000

 

Thereafter

 

 

45,000

 

Total

 

$

85,416

 

 

 

13. JUNIOR SUBORDINATED DEBENTURES HELD BY TRUSTS THAT ISSUED CAPITAL DEBT

The Company has established Issuer Trusts that have issued guaranteed preferred beneficial interests in the Company’s junior subordinated debentures. These Issuer Trusts are variable interest entities under FASB ASC 810-10, Consolidation (“FASB ASC 810-10”).

In accordance with FASB ASC 810-10, all the Issuer Trusts outstanding at December 31, 2016 and 2015 are deconsolidated. The junior subordinated debentures issued by the Company to the Issuer Trusts at December 31, 2016 and 2015 of $92.8 million are reflected as junior subordinated debentures in the Company’s consolidated statements of financial condition. The Company records interest expense on the corresponding debentures in its consolidated statements of operations. The Company also recorded the common capital securities of $2.8 million issued by the Issuer Trusts in other assets in its consolidated statements of financial condition at December 31, 2016 and 2015.

The following is a summary of the outstanding capital securities issued by each Issuer Trust and the junior subordinated debentures issued by the Company to each Issuer Trust as of December 31, 2016.

SUMMARY OF CAPITAL SECURITIES AND JUNIOR SUBORDINATED DEBENTURES

 

December 31, 2016

 

Capital Securities

 

Junior Subordinated Debentures

Issuer Trust

 

Issuance Date

 

Stated

Value

 

 

Distribution Rate

 

Principal

Amount

 

 

Maturity

 

Redeemable

Beginning

Sun Capital Trust V

 

December 18, 2003

 

$

15,000

 

 

3-mo LIBOR plus

   2.80%

 

$

15,464

 

 

December 30, 2033

 

December 30, 2008

Sun Capital Trust VI

 

December 19, 2003

 

 

25,000

 

 

3-mo LIBOR plus

   2.80%

 

 

25,774

 

 

January 23, 2034

 

January 23, 2009

Sun Statutory Trust VII

 

January 17, 2006

 

 

30,000

 

 

3-mo LIBOR plus

   1.35%

 

 

30,928

 

 

March 15, 2036

 

March 15, 2011

Sun Capital Trust VII

 

April 19, 2007

 

 

10,000

 

 

3-mo LIBOR plus

   1.53%

 

 

10,310

 

 

June 30, 2037

 

June 30, 2012

Sun Capital Trust VIII

 

July 5, 2007

 

 

10,000

 

 

3-mo LIBOR plus

   1.39%

 

 

10,310

 

 

October 1, 2037

 

October 1, 2012

 

 

 

 

$

90,000

 

 

 

 

$

92,786

 

 

 

 

 

 

As of December 31, 2016, each of the capital securities is eligible for redemption. The Company maintains the right to call these securities in the future on the respective payment anniversary dates.

70


13. JUNIOR SUBORDINATED DEBENTURES HELD BY TRUSTS THAT ISSUED CAPITAL DEBT (Continued)

The Company’s capital securities are deconsolidated in accordance with GAAP and qualify as Tier 1 capital under federal regulatory guidelines. These instruments are subject to a 25% capital limitation under risk-based capital guidelines developed by the FRB. Under FRB rules, restricted core capital elements, which are qualifying trust preferred securities, qualifying cumulative perpetual preferred stock (and related surplus) and certain minority interests in consolidated subsidiaries, are limited in the aggregate to no more than 25% of a bank holding company’s core capital elements (including restricted core capital elements), net of goodwill less any associated deferred tax liability. However, under the Dodd-Frank Act, bank holding companies are prohibited from including in their Tier 1 capital hybrid debt and equity securities, including trust preferred securities, issued on or after May 19, 2010. Any such instruments issued before May 19, 2010 by a bank holding company, such as the Company, with total consolidated assets of less than $15 billion as of December 31, 2009, may continue to be included as Tier 1 capital (subject to the 25% limitation). The portion that exceeds the 25% capital limitation qualifies as Tier 2, or supplementary capital of the Company. See Note 20 for additional information on capital limitations.

The Issuer Trusts are wholly owned unconsolidated subsidiaries of the Company and have no independent operations. The obligations of Issuer Trusts are fully and unconditionally guaranteed by the Company. The debentures are unsecured and rank subordinate and junior in right of payment to all indebtedness, liabilities and obligations of the Company. Interest on the debentures is cumulative and payable in arrears. Proceeds from any redemption of debentures would cause a mandatory redemption of capital securities having an aggregate liquidation amount equal to the principal amount of debentures redeemed.

The interest rates on the junior subordinated debentures reset on a quarterly basis and interest payments are made on a quarterly basis. The three-month LIBOR rate at December 31, 2016 was 1.00%. The Company maintains sufficient cash to fund junior subordinated debenture interest obligations. Cash balances at the Company totaled $27.0 million at December 31, 2016. Should a dividend from the Bank be necessary to fund the junior subordinated debenture interest obligations of the holding company, prior approval by the OCC would be required. See Note 20 for additional information on dividend limitations.

 

14. STOCK-BASED INCENTIVE PLANS

In March 2015, the Board of Directors of the Company approved the Sun Bancorp, Inc. 2015 Omnibus Stock Incentive Plan (the “2015 Plan”).  The purpose of the 2015 Plan is to give the Company a competitive advantage in attracting, retaining and motivating officers, employees, directors and consultants who will contribute toward the growth, profitability and success of the Company by providing stock-based incentives that offer an opportunity to participate in the Company’s future performance and to align the interests of such officers, employees, directors and/or consultants with those of the shareholders of the Company.

The 2015 Plan, which was approved by shareholders in May 2015, became effective in May 2015, at which time the Company ceased new grants under the 2014 Performance Plan, the 2010 Plan, and the 2004 Plan (each as defined below and collectively, the “Prior Plans”). Any awards outstanding under the Prior Plans remain in full force and effect under such plans according to their respective terms. The 2015 Plan authorizes the issuance of 1,400,000 shares of common stock pursuant to awards that may be granted in the form of Options and Stock Awards. Under the 2015 Plan, Options expire ten years after the date of grant, unless terminated earlier under the option terms. For both Options and Stock Awards, a Committee of non-employee directors has the authority to determine the conditions upon which the Options or Stock Awards granted will vest. At December 31, 2016, there were 123,739 Options and 182,831 Stock Awards granted under the 2015 Plan.

In June 2014, the Board of Directors of the Company adopted a Performance Equity Plan (the “2014 Performance Plan”).  The 2014 Performance Plan authorized the issuance of 1,000,000 shares of common stock pursuant to awards that could be granted in the form of Options at an exercise price which could not be less than 100% of the fair market value of the Company’s common stock on the date of grant. As of December 31, 2015, no shares were issued under the 2014 Performance Plan.  The 2014 Performance Plan was terminated in May 2015 with the adoption of the 2015 Plan.

In September 2010, the Board of Directors of the Company adopted a Stock-Based Incentive Plan (the “2010 Plan”). The 2010 Plan authorized the issuance of 980,000 shares of common stock pursuant to awards that could be granted in the form of Options to purchase common stock and Stock Awards of common stock. The maximum number of Stock Awards could not exceed 280,000 shares. Under the 2010 Plan, Options expired 10 years after the date of grant, unless terminated earlier under the Option terms. For both Options and Stock Awards, a Committee of non-employee directors had the authority to determine the conditions upon which the Options granted will vest. At December 31, 2016, there were 346,225 Options and 94,537 Stock Awards outstanding under the 2010 Plan. At December 31, 2016, there were no shares of common stock available for issuance under the 2010 Plan as it was terminated in May 2015 with the adoption of the 2015 Plan.

71


14. STOCK-BASED INCENTIVE PLANS (Continued)

The 2004 Stock Plan, as amended in 2009, (the “2004 Plan”), authorized the issuance of 500,085 shares of common stock pursuant to awards that could have been granted in the form of Options to purchase common stock and Stock Awards of common stock. Options previously issued under the 2004 Stock Plan expired ten years after the date of grant, unless terminated earlier under the Option terms. For both Options and Stock Awards, a Committee of non-employee directors had the authority to determine the conditions upon which the Options granted would vest. There were no Stock Awards or Options issued from the 2004 Plan for the years ended December 31, 2016 and 2015. There are 104,750 Options and no Stock Awards outstanding under the 2004 Plan at December 31, 2016. At December 31, 2016, there were no shares of common stock available for issuance under the 2004 Plan as it was terminated in May 2015 with the adoption of the 2015 Plan.

There are no equity compensation plans providing for the issuance of shares of the Company which were not approved by the shareholders.

Options outstanding under the 2004 Plan, 2010 Plan and 2015 Plan are as follows:

SUMMARY OF STOCK OPTIONS GRANTED AND OUTSTANDING

 

 

 

Incentive

 

 

Nonqualified

 

 

Total

 

Options granted and outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016 at prices ranging from $14.25 to

   $80.50 per share

 

 

169,838

 

 

 

402,045

 

 

 

571,883

 

December 31, 2015 at prices ranging from $14.25 to

   $87.45 per share

 

 

188,525

 

 

 

320,804

 

 

 

509,329

 

December 31, 2014 at prices ranging from $14.25 to

   $87.45 per share

 

 

111,605

 

 

 

207,296

 

 

 

318,901

 

 

Activity in the stock option plans for the years ended December 31, 2016, 2015 and 2014, respectively, was as follows:

SUMMARY OF STOCK OPTION ACTIVITY  

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Number of

Options

 

 

Weighted

Average

Exercise

Price

 

 

Number of

Options

 

 

Weighted

Average

Exercise

Price

 

 

Number of

Options

 

 

Weighted

Average

Exercise

Price

 

Options outstanding, beginning of year

 

 

509,329

 

 

$

23.82

 

 

 

318,901

 

 

$

28.34

 

 

 

299,107

 

 

$

36.75

 

Granted

 

 

123,739

 

 

 

21.08

 

 

 

222,059

 

 

 

18.92

 

 

 

144,296

 

 

 

19.33

 

Exercised

 

 

(3,879

)

 

 

18.38

 

 

 

(811

)

 

 

15.20

 

 

 

(802

)

 

 

14.98

 

Forfeited

 

 

(54,349

)

 

 

30.42

 

 

 

(20,454

)

 

 

17.47

 

 

 

(24,324

)

 

 

17.12

 

Expired

 

 

(2,957

)

 

 

76.65

 

 

 

(10,366

)

 

 

64.17

 

 

 

(98,579

)

 

 

43.63

 

Options outstanding, end of year

 

 

571,883

 

 

$

22.37

 

 

 

509,329

 

 

$

23.82

 

 

 

318,901

 

 

$

28.34

 

Options exercisable, end of year

 

 

234,564

 

 

$

26.56

 

 

 

164,384

 

 

$

33.93

 

 

 

161,984

 

 

$

37.14

 

Options vested or expected to vest (1)

 

 

413,641

 

 

$

19.65

 

 

 

480,995

 

 

$

24.28

 

 

 

287,202

 

 

$

29.34

 

 

(1)

Includes vested shares and nonvested shares after a forfeiture rate assumption, which is based upon historical data, is applied.

The weighted average grant date fair value per share of Options granted during the years ended December 31, 2016, 2015 and 2014 were $5.90, $6.16 and $8.70, respectively. The aggregate intrinsic value of Options outstanding at December 31, 2016, 2015 and 2014 was $3.1 million, $615 thousand and $118 thousand, respectively.

During 2016, 2015 and 2014, 3,879, 811 and 802 Options were exercised for total proceeds of $71 thousand, $15 thousand and $16 thousand, respectively. The aggregate intrinsic value of Options exercisable at December 31, 2016, 2015 and 2014 was $22 thousand, $107 thousand and $46 thousand, respectively.

72


14. STOCK-BASED INCENTIVE PLANS (Continued)

A summary of the Company’s nonvested Options at December 31, 2016, 2015 and 2014, respectively, is presented in the following table:

SUMMARY OF NONVESTED OPTION ACTIVITY 

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Number

of Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Number

of Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Number

of Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

Nonvested Options outstanding, beginning of

   year

 

 

344,945

 

 

$

7.24

 

 

 

156,917

 

 

$

11.68

 

 

 

49,254

 

 

$

17.75

 

Granted

 

 

123,739

 

 

 

5.90

 

 

 

222,059

 

 

 

6.16

 

 

 

144,296

 

 

 

8.70

 

Vested

 

 

(111,635

)

 

 

9.20

 

 

 

(13,577

)

 

 

7.96

 

 

 

(12,309

)

 

 

8.44

 

Forfeited

 

 

(19,730

)

 

 

6.38

 

 

 

(20,454

)

 

 

7.30

 

 

 

(24,324

)

 

 

7.91

 

Nonvested Options outstanding, end of year

 

 

337,319

 

 

$

6.16

 

 

 

344,945

 

 

$

7.24

 

 

 

156,917

 

 

$

11.68

 

 

At December 31, 2016, there was $1.2 million of total unrecognized compensation cost related to Options granted under the stock option plans. That cost is expected to be recognized over a weighted average period of 3.2 years.

A summary of the Company’s nonvested Stock Awards at December 31, 2016, 2015 and 2014, respectively, is presented in the following table:

SUMMARY OF NONVESTED STOCK AWARD ACTIVITY (1)

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Number

of Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Number

of Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Number

of Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

Nonvested Stock Awards outstanding, beginning

   of year

 

 

279,964

 

 

$

14.98

 

 

 

248,654

 

 

$

14.22

 

 

 

86,366

 

 

$

15.65

 

Issued

 

 

122,262

 

 

 

20.18

 

 

 

60,569

 

 

 

19.22

 

 

 

218,824

 

 

 

14.14

 

Vested

 

 

(135,236

)

 

 

19.96

 

 

 

(24,959

)

 

 

17.53

 

 

 

(21,930

)

 

 

17.05

 

Forfeited

 

 

(12,014

)

 

 

20.08

 

 

 

(4,300

)

 

 

15.90

 

 

 

(34,606

)

 

 

15.41

 

Nonvested Stock Awards outstanding, end of

   year

 

 

254,976

 

 

$

20.18

 

 

 

279,964

 

 

$

14.98

 

 

 

248,654

 

 

$

14.22

 

 

During 2016, 2015 and 2014, the Company issued 122,262, 60,569, and 218,824 shares of Stock Awards, respectively, that were valued at $2.6 million, $1.2 million and $3.1 million, respectively, at the time these Stock Awards were granted. The value of these shares is based upon the closing price of the Company’s common stock on the date of grant. At December 31, 2016, there was $3.5 million of total unrecognized compensation cost related to these Stock Awards that is expected to be recognized over a weighted average period of 2.4 years. The total compensation expense recognized on Stock Awards which vested during 2016, 2015 and 2014 was $1.9 million, $1.2 million and $359 thousand, respectively.

 

 

73


15. BENEFITS

The Company has established a 401(k) Retirement Plan (the “401(k) Plan”) for all qualified employees. Employees are eligible to participate in the 401(k) Plan following completion of 90 days of service and attaining age 21. Pursuant to the 401(k) Plan, employees can contribute up to 75% of their compensation to the maximum allowed by law. The Company will match 100% of the first 3% and 50% of the next 2% of the base contribution that an employee contributes. The Company’s match is immediately vested and paid at the end of the year.  For the 2016 year, the Company processed the annual match on January 31, 2017 for a total of $679 thousand.

The Company has established the Directors’ Deferred Fee Plan, a deferred stock compensation plan for members of its Board of Directors (the “Directors’ Plan”). The Directors’ Plan provides Directors with the opportunity to defer, for tax planning purposes, receipt of all or a portion of any Sun Bancorp, Inc. stock earned as compensation. The Directors’ Plan balance as of December 31, 2016 and 2015 was $1.2 million and $1.1 million, respectively.

 

 

16. COMMITMENTS AND CONTINGENT LIABILITIES

The Company, from time to time, may be a defendant in legal proceedings related to the conduct of its business. Management, after consultation with legal counsel, believes that the liabilities, if any, arising from such litigation and claims will not be material to the consolidated financial statements.

Letters of Credit. In the normal course of business, the Company has various commitments and contingent liabilities, such as customers’ letters of credit (including standby letters of credit of $10.1 million and $13.3 million at December 31, 2016 and 2015, respectively), which are not reflected in the accompanying consolidated financial statements. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

Reserve for Unfunded Commitments. The Company maintains a reserve for unfunded loan commitments and letters of credit which is reported in other liabilities in the consolidated statements of financial condition consistent with FASB ASC 825, Financial Instruments. The Company records estimated losses inherent with unfunded loan commitments in accordance with FASB ASC 450, Contingencies, and estimated future obligations under letters of credit in accordance with FASB ASC 460, Guarantees. The methodology used to determine the adequacy of this reserve is integrated in the Company’s process for establishing the allowance for loan losses and considers the probability of future losses and obligations that may be incurred under these off-balance sheet agreements. The reserve for unfunded loan commitments and letters of credit as of December 31, 2016 and 2015 was $611 thousand and $628 thousand, respectively. Management believes this reserve level is sufficient to absorb estimated probable losses related to these commitments.

Reserves for loans sold. As of December 31, 2016, the Company maintains a reserve for estimated losses inherent with residential mortgage loans sold to third-party purchasers with recourse and potential repair requests for guaranteed loans sold to the Small Business Administration (the “SBA”) in accordance with FASB ASC 450, Contingencies. This reserve is determined based upon the probability of future losses which is calculated using historical Company and industry loss data. The recourse reserve for these loans as of December 31, 2016 and 2015 was $1.6 million and $1.4 million, respectively, and is reported in other liabilities in the consolidated statement of financial condition.  The Company did not repurchase any loans during the year ended 2016 and made no recourse payments. Management believes this reserve level is sufficient to address potential recourse exposure.

74


16. COMMITMENTS AND CONTINGENT LIABILITIES (Continued)

Leases. 

The following is a schedule of the Company’s future minimum lease payments under capital leases as of December 31, 2016:

FUTURE MINIMUM LEASE PAYMENTS UNDER OBLIGATIONS UNDER CAPITAL LEASES

 

Years Ended December 31,

 

Amount

 

2017

 

$

839

 

2018

 

 

839

 

2019

 

 

839

 

2020

 

 

863

 

2021

 

 

910

 

Thereafter

 

 

4,369

 

Total minimum lease payments

 

$

8,659

 

Less: Amount representing interest

 

 

2,367

 

Present value of minimum lease payment, net

 

$

6,292

 

 

The following table shows future minimum payments under noncancelable operating leases with initial terms of one year or more at December 31, 2016. Future minimum receipts under sub-lease agreements are deemed not material.

FUTURE MINIMUM PAYMENTS UNDER NONCANCELABLE OPERATING LEASES

 

Years Ended December 31,

 

Amount

 

2017

 

$

3,687

 

2018

 

 

2,204

 

2019

 

 

1,625

 

2020

 

 

1,550

 

2021

 

 

1,457

 

Thereafter

 

 

3,565

 

Total minimum lease payments

 

$

14,088

 

 

Rental expense, which is included in occupancy expense on the Company’s consolidated statements of operations for all leases was $2.9 million, $4.2 million and $7.6 million for the years ended December 31, 2016, 2015 and 2014, respectively.

During 2016 and 2015, the Company identified three and seven leased facilities, respectively, which have been either fully or partially vacated as a part of the implementation of the Company’s comprehensive restructuring plan. As a result, during the years ended December 31, 2015 and 2014, the Company recognized net charges of $619 thousand and $2.7 million, respectively, for leased office vacancy costs. For each of these leased facilities, a discounted cash flow analysis was performed over the remaining life of the lease inclusive of a sub-lease assumption based on current market rates, if applicable. At December 31, 2016, the Company had a liability of $2.0 million associated with these lease vacancy costs included in other liabilities on the consolidated statements of financial condition.  

In 2014, the Company renegotiated its existing lease with a related party for its operations facility in Vineland, New Jersey which resulted in a change in the lease termination from October 2027 to October 2017. In connection with the renegotiation, the Company made a one-time payment of $583 thousand in January 2015 to the landlord and the monthly payments were adjusted retroactively to November 2014. As this facility was partially vacated in 2014, this payment was included in the overall analysis to determine the lease vacancy charge noted above.

 

 

75


17. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES

Derivative financial instruments involve, to varying degrees, interest rate, market and credit risk. The Company manages these risks as part of its asset and liability management process and through credit policies and procedures. The Company seeks to minimize counterparty credit risk by establishing credit limits and collateral agreements. The Company utilizes certain derivative financial instruments to enhance its ability to manage interest rate risk that exists as part of its ongoing business operations. In general, the derivative transactions entered into by the Company fall into one of two types: a fair value hedge of a specific fixed-rate loan agreement and an economic hedge of a derivative offering to a Bank customer. The Company does not use derivative financial instruments for trading purposes.

Fair Value Hedges - Interest Rate Swaps. The Company utilizes interest rate swap agreements to hedge interest rate risk. The designated hedged items are subordinated notes related to commercial loans that provide a fixed interest receipt for the Company. The interest rate risk is the uncertainty of future interest rate levels and the impact of changes in rates on the fair value of the loans. The hedging of interest rate risk is intended to reduce the volatility of the fair value of the loans due to changes in the interest rate market.

The Company previously entered into interest rate swaps with a counterparty whereby the Company makes payments based on a fixed interest rate and receives payments from the counterparty based on a floating interest rate, both calculated based on the principal amount of the underlying subordinated note, without the exchange of the underlying principal. The Company no longer enters into these interest rate swap transactions, the last of which occurred in August 2007. The interest rate swaps are designated as fair value hedges under FASB ASC 815, Derivatives and Hedging (“FASB ASC 815”). The critical terms assessed by the Company for each hedge of subordinated notes include the notional amounts of the swap compared to the principal amount of the notes, expiration/maturity dates, benchmark interest rate, prepayment terms and cash payment dates. At December 31, 2016 and 2015, the total outstanding notional amount of these swaps was $1.5 million and $5.6 million, respectively. For each of these swap agreements, the floating rate is based on the one-month London Interbank Offered Rate (“LIBOR”) paid on the first day of the month which matches the interest payment date on each subordinated note. The expiration dates for these swap agreements range from November 1, 2019 to August 1, 2022 and are consistent with the underlying subordinated note maturities and the swaps had a fair value of $0 at inception. At hedge inception and on an ongoing basis, conditions supporting hedge effectiveness are evaluated. The Company believes that all conditions required in paragraph ASC 815-20-25-104 have been met, as all terms of the subordinated note and the interest rate swap match. Because the Company’s evaluations have concluded that the critical terms of the subordinated notes and the interest rate swaps meet the criteria outlined in ASC 815-20-25-104, the “short-cut” method of accounting is applied, which assumes there is no ineffectiveness of a hedging arrangement’s ability to hedge risk as changes in the interest rate component of the swaps’ fair value are expected to exactly offset the corresponding changes in the fair value of the underlying subordinated notes, as described above. Because the hedging arrangement is considered perfectly effective, changes to the underlying benchmark interest rates considered in the valuation of these instruments do not result in a net impact to earnings; however, there may be fair value adjustments related to credit quality variations between counterparties, which may impact earnings as required by FASB ASC 820, Fair Value Measurements and Disclosures (“FASB ASC 820”). The fair value adjustments related to credit quality were not material as of December 31, 2016, 2015 and 2014.

The following tables provide information pertaining to interest rate swaps designated as fair value hedges under FASB ASC 815 at December 31, 2016 and 2015:

SUMMARY OF INTEREST RATE SWAPS DESIGNATED AS FAIR VALUE HEDGES

 

December 31,

 

2016

 

 

2015

 

Balance Sheet Location

 

Notional

 

 

Fair Value

 

 

Notional

 

 

Fair Value

 

Other liabilities

 

$

1,468

 

 

$

(165

)

 

$

5,572

 

 

$

(351

)

 

SUMMARY OF INTEREST RATE SWAPS COMPONENTS

 

December 31,

 

2016

 

 

2015

 

Weighted average pay rate

 

 

7.22

%

 

 

7.28

%

Weighted average receive rate

 

 

1.73

%

 

 

1.98

%

Weighted average maturity in years

 

 

2.92

 

 

 

1.53

 

 

76


17. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES (Continued)

Customer Derivatives – Interest Rate Swaps/Floors. The Company enters into interest rate swaps that allow our commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate into a fixed-rate. The Company then enters into a corresponding swap agreement with a third party in order to economically hedge its exposure through the customer agreement. The interest rate swaps with both the customers and third parties are not designated as hedges under FASB ASC 815 and are marked to market through earnings. As the interest rate swaps are structured to offset each other, changes to the underlying benchmark interest rates considered in the valuation of these instruments do not result in an impact to earnings; however, there may be fair value adjustments related to credit quality variations between counterparties, which may impact earnings as required by FASB ASC 820. The Company recognized $83 thousand, $88 thousand and $1.2 million in negative fair value adjustment charges during the years ended December 31, 2016, 2015 and 2014, respectively. These balances included swap termination fees of $117 thousand, $2 thousand and $1.4 million during the years ended December 31, 2016, 2015 and 2014, respectively. These amounts are included in the derivative credit valuation adjustment in the consolidated statements of operations as a reduction to other income.

SUMMARY OF INTEREST RATE SWAPS NOT DESIGNATED AS HEDGING INSTRUMENTS

 

December 31,

 

2016

 

 

2015

 

Balance Sheet Location

 

Notional

 

 

Fair Value

 

 

Notional

 

 

Fair Value

 

Other assets

 

$

45,236

 

 

$

2,077

 

 

$

98,976

 

 

$

5,611

 

Other liabilities

 

 

(45,236

)

 

 

(2,087

)

 

 

(98,976

)

 

 

(5,649

)

 

The Company has an International Swaps and Derivatives Association agreement with a third party that requires a minimum dollar transfer amount upon a margin call. This requirement is dependent on certain specified credit measures. The amount of collateral posted with the third party at December 31, 2016 and 2015 was $13.8 million and $19.2 million, respectively. The amount of collateral posted with the third party is deemed to be sufficient to collateralize both the fair market value change as well as any additional amounts that may be required as a result of a change in the specified credit measures. The aggregate fair value of all derivative financial instruments in a liability position with credit measure contingencies and entered into with the third party was $2.0 million and $6.0 million at December 31, 2016 and 2015, respectively.

 

 

18. INCOME TAXES

The income tax (benefit) expense for the years ended December 31, 2016, 2015 and 2014 consists of the following:

SUMMARY OF INCOME TAX (BENEFIT) EXPENSE

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Current

 

$

138

 

 

$

73

 

 

$

4

 

Deferred

 

 

(52,533

)

 

 

1,124

 

 

 

1,313

 

Income tax (benefit) expense

 

$

(52,395

)

 

$

1,197

 

 

$

1,317

 

 

77


18. INCOME TAXES (Continued)

Items that gave rise to significant portions of the deferred tax accounts at December 31, 2016 and 2015 are as follows:

DETAILS OF DEFERRED TAX ASSET, NET

 

December 31,

 

2016

 

 

2015

 

Deferred tax asset:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

6,598

 

 

$

7,613

 

Impairments realized on investment securities

 

 

490

 

 

 

490

 

Fixed assets

 

 

2,502

 

 

 

3,002

 

Net operating loss carry forwards

 

 

110,271

 

 

 

111,335

 

Unrealized loss on investment securities

 

 

1,774

 

 

 

1,210

 

Alternative minimum tax credits

 

 

2,145

 

 

 

2,078

 

Other

 

 

6,315

 

 

 

6,270

 

Total deferred tax asset before valuation allowance

 

 

130,095

 

 

 

131,998

 

Less: valuation allowance

 

 

(73,186

)

 

 

(128,793

)

Deferred tax liability:

 

 

 

 

 

 

 

 

Goodwill amortization

 

 

3,854

 

 

 

2,734

 

Deferred loan costs

 

 

1,193

 

 

 

1,700

 

Other

 

 

289

 

 

 

295

 

Total deferred tax liability

 

 

5,336

 

 

 

4,729

 

Net deferred tax asset (liability)

 

$

51,573

 

 

$

(1,524

)

 

 

Accounting for income taxes requires that companies assess whether a valuation allowance should be recorded against their deferred tax asset based on an assessment of the amount of the deferred tax asset that is “more likely than not” to be realized.  Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount that is more likely than not to be realized. 

Management assesses the valuation allowance recorded against deferred tax assets at each reporting date. The determination of whether a valuation allowance for deferred tax assets is appropriate is subject to considerable judgment and requires the evaluation of positive and negative evidence that can be objectively verified. Consideration must be given to all sources of taxable income available to realize the deferred tax asset, including, as applicable, the future reversal of existing temporary differences, future taxable income forecasts exclusive of the reversal of temporary differences and carryforwards, taxable income in carryback years and tax planning strategies. In estimating taxes, management assesses the relative merits and risks of the appropriate tax treatment of transactions taking into account statutory, judicial, and regulatory guidance.

In 2010, the Company established a valuation allowance for substantially all of the deferred tax assets of the Bank, primarily due to the realization of significant losses driven by charges to the provision for loan losses, a three-year cumulative loss position as of the end of year 2010, and uncertainty regarding the amount of future taxable income that the Bank could forecast. Prior to the fourth quarter of 2016, based on the assessment of all positive and negative evidence, management concluded that there was no sufficient evidence to conclude that it was more likely than not that the Bank would realize the benefits associated with deferred tax assets. Accordingly, the Company maintained a valuation allowance for substantially all of the Bank’s deferred tax assets.

The Company has performed a continuing evaluation of its deferred tax asset valuation allowance on a quarterly basis. The Company 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. Accordingly, during the

78


18. INCOME TAXES (Continued)

 

fourth quarter of 2016, the Company reversed of a portion of the valuation allowance established against the deferred tax assets of the Company. This reversal resulted in the recognition of an income tax benefit of $53.7 million. This conclusion was reached after weighing all of the evidence and determining that the positive evidence outweighed the negative evidence. 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, its forecast of future profitability under multiple scenarios that support the partial utilization of net operating loss carryforwards prior to their expiration between 2017 through 2035 and improvements in credit risk management and credit quality measures that have resulted in reduced credit risk and improve management’s ability to forecast future credit losses, among others. The Bank did not factor in any growth in earnings to forecast its future profitability given the stable results in previous quarters. The negative evidence considered by management includes the fact that the Bank remains in a three-year cumulative pre-tax loss position of $8.0 million at December 31, 2016 due to significant charges to the provision for loan losses from bulk sales of problem loans as well as other restructuring charges in 2014. However, this loss position has decreased significantly from the three-year cumulative pre-tax loss position of $26.7 million and $88.7 million as of December 31, 2015 and 2014, respectively.

 

The Company had $261.7 million of federal net operating loss carryforwards at December 31, 2016 of which $34.5 million will expire in 2030, $112.5 million will expire in 2031, $50.0 million will expire in 2032, $25.7 million will expire in 2033, $38.6 million will expire in 2034 and $420 thousand will expire in 2035. The Bank also has $319.1 million of state net operating loss carryforwards at December 31, 2016 of which $31.8 million expire in 2029, $74.7 million expire in 2030, $109.8 million expire in 2031, $45.2 million expire in 2032, $22.3 million expire in 2033 and $35.3 million expire in 2034. The Company’s alternative minimum tax credits of $2.1 million at December 31, 2016 have no expiration date.

 

At December 31, 2016, the Company expects to realize approximately $37.7 million of gross deferred tax assets associated with the Bank’s net operating loss carryforwards prior to their expiration periods. In addition, at December 31, 2016, the Company expects to realize approximately $15.9 million of the gross deferred tax assets attributable to temporary differences or tax credit carry-forwards that have no expiration date. As a result of the partial reversal, the Company’s net deferred tax assets amounted to $51.6 million as of December 31, 2016, net of a valuation allowance of $73.2 million.

 

Management’s conclusion that it more likely than not that $51.6 million of net deferred tax assets will be realized is based, among other things, on management’s estimate of future taxable income. Management’s estimate of future taxable income is based on objectively verifiable evidence of future profitability. If events are identified that affect the Company’s ability to utilize its deferred tax assets, the analysis will be updated to determine if any adjustments to the valuation allowance are required. If actual results differ significantly from the current estimates of future taxable income or if federal or state tax rates are reduced, the remaining valuation allowance may need to be increased. Such an increase could have a material adverse effect on the Company’s financial condition and results of operations. Better than expected results and continued positive results and trends could result in further releases to the deferred tax valuation allowance, any such decreases could have a material positive effect on the Company’s financial condition and results of operations. 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 any significant events that would affect the ability to utilize these deferred tax assets.

The 2015 tax expense primarily related to the deferred tax liability on the Company’s goodwill that is not available to offset existing deferred tax assets.

 

79


18. INCOME TAXES (Continued)

The provision for income taxes differs from that computed at the statutory rate as follows:

RECONCILIATION OF FEDERAL STATUTORY INCOME TAX

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

 

Amount

 

 

%

 

Income (loss) before income taxes

 

$

9,022

 

 

 

 

 

 

$

11,417

 

 

 

 

 

 

$

(28,491

)

 

 

 

 

Tax computed at statutory rate

 

 

3,067

 

 

 

34.0

%

 

 

3,996

 

 

 

35.0

%

 

 

(9,972

)

 

 

35.0

%

Increase (decrease) in charge resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State taxes, net of federal benefit

 

 

72

 

 

 

0.8

 

 

 

804

 

 

 

7.0

 

 

 

(1,606

)

 

 

5.6

 

Tax exempt interest, net

 

 

(10

)

 

 

(0.1

)

 

 

(309

)

 

 

(2.7

)

 

 

(469

)

 

 

1.7

 

BOLI

 

 

(657

)

 

 

(7.3

)

 

 

(715

)

 

 

(6.3

)

 

 

(664

)

 

 

2.3

 

Valuation allowance

 

 

(55,003

)

 

 

(609.6

)

 

 

(3,853

)

 

 

(33.7

)

 

 

13,297

 

 

 

(46.7

)

Other, net

 

 

136

 

 

 

1.5

 

 

 

1,274

 

 

 

11.2

 

 

 

731

 

 

 

(2.5

)

Total income tax (benefit) expense

 

$

(52,395

)

 

 

(580.7

)%

 

$

1,197

 

 

 

10.5

%

 

$

1,317

 

 

 

(4.6

)%

 

FASB ASC 740 clarifies the accounting for income taxes by prescribing a minimum probability threshold that a tax position must meet before a financial statement benefit is recognized. The minimum threshold is defined in ASC 740 as a tax position that is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. ASC 740 was applied to all existing tax positions upon initial adoption. There was no liability for uncertain tax positions and no known unrecognized tax benefits at December 31, 2016 or 2015.

The Company recognizes, when applicable, interest and penalties related to unrecognized tax benefits in the provision for income taxes in the results of operations. As of December 31, 2016, the 2012 through 2015 tax years were subject to examination by the Internal Revenue Service (the “IRS”) and to state examination.  There are currently no IRS examinations in process.

 

 

19. EARNINGS (LOSS) PER COMMON SHARE

Basic earnings (loss) per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding, net of any treasury shares, during the period. Diluted earnings per share is calculated by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding, net of any treasury shares, after consideration of the potential dilutive effect of common stock equivalents, based upon the treasury stock method using an average market price for the period.

Earnings (loss) per share for the years ended December 31, 2016, 2015 and 2014 were calculated as follows:

EARNINGS (LOSS) PER COMMON SHARE COMPUTATION

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Net income (loss) available to common shareholders

 

$

61,417

 

 

$

10,220

 

 

$

(29,808

)

Average common shares outstanding

 

 

18,843,077

 

 

 

18,648,339

 

 

 

17,830,018

 

Net effect of dilutive shares

 

 

90,253

 

 

 

61,820

 

 

 

 

Dilutive common shares outstanding

 

 

18,933,330

 

 

 

18,710,159

 

 

 

17,830,018

 

Earnings (loss) per share – basic

 

$

3.26

 

 

$

0.55

 

 

$

(1.67

)

Earnings (loss) per share – diluted1

 

$

3.24

 

 

$

0.55

 

 

$

(1.67

)

 

 

 

20. REGULATORY MATTERS

The Company is subject to risk-based capital guidelines adopted by the FRB for bank holding companies. The Bank is also subject to similar capital requirements adopted by the OCC. The federal bank regulatory agencies have established quantitative measures to ensure that minimum thresholds for Total Capital, Tier 1 Capital and Leverage (Tier 1 Capital

80


20. REGULATORY MATTERS (Continued)

divided by average assets) ratios (set forth in the table below) are maintained.

Pursuant to the Dodd-Frank Act, the federal bank regulatory agencies issued the Final Capital Rules. The Final Capital Rules revised the quantity and quality of required minimum risk-based and leverage capital requirements applicable to the Bank and the Company, consistent with the Dodd-Frank Act and the Basel III capital standards. The Final Capital Rules revised the quantity and quality of capital required by (1) establishing a new minimum common equity Tier 1capital ratio of 4.5% of risk-weighted assets; (2) increasing the minimum capital ratio from 4.0% to 6.0% of risk-weighted assets; (3) maintaining the minimum total capital ratio of 8.0% of risk-weighted assets; and (4) maintaining a minimum Tier 1 leverage capital ratio of 4.0%.

Failure to meet minimum capital requirements can result in certain mandatory and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s consolidated financial statements.

Furthermore, the Final Capital Rules added a requirement for a minimum common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets (“the Conservation Buffer”) to be applied to the common equity Tier 1 capital ratio, the Tier 1 capital ratio and the total capital ratio. The required minimum Conservation Buffer began to be phased in incrementally, starting at 0.625% on January 1, 2016, increased to 1.25% on January 1, 2017, and will increase to 1.875% on January 1, 2018 and 2.5% on January 1, 2019.  If a bank’s or bank holding company’s Conservation Buffer is less than the required minimum and its net income for the four calendar quarters preceding the applicable calendar quarter, net of any capital distributions and associated tax effects not already reflected in net income (“Eligible Retained Income”) is negative, it would be prohibited from making capital distributions or certain discretionary cash bonus payments to executive officers. As a result, under the Final Capital Rules, should we fail to maintain the Conservation Buffer we would be subject to limits on, and in the event we have negative Eligible Retained Income for any four consecutive calendar quarters, we would be prohibited in, our ability to obtain capital distributions from the Bank.

 

81


20. REGULATORY MATTERS (Continued)

The following table provides both the Company’s and the Bank’s risk-based capital ratios as of December 31, 2016 and 2015.

REGULATORY CAPITAL LEVELS

 

 

 

Actual

 

 

For Capital Adequacy

Purposes

 

 

Minimum Capital

Requirement with

Conservation Buffer (1)

To Be Well Capitalized

Under Prompt Corrective

Action Provisions(2)

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

$

354,078

 

 

 

21.63

 

%

$

130,929

 

 

 

8.00

 

 

$

141,157

 

 

8.625

%

N/A

 

Sun National Bank

 

 

324,196

 

 

 

19.85

 

 

 

130,664

 

 

 

8.00

 

 

 

140,872

 

 

8.625

 

$

163,330

 

 

 

10.00

%

Tier 1 common equity capital ratio (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

262,386

 

 

 

16.03

 

 

 

73,647

 

 

 

4.50

 

 

 

83,876

 

 

5.125

 

N/A

 

Sun National Bank

 

 

308,043

 

 

 

18.86

 

 

 

73,498

 

 

 

4.50

 

 

 

83,707

 

 

5.125

 

 

106,164

 

 

 

6.50

 

Tier 1 capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

309,910

 

 

 

18.94

 

 

 

98,196

 

 

 

6.00

 

 

 

108,425

 

 

6.625

 

N/A

 

Sun National Bank

 

 

308,043

 

 

 

18.86

 

 

 

97,998

 

 

 

6.00

 

 

 

108,206

 

 

6.625

 

 

130,664

 

 

 

8.00

 

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

309,910

 

 

 

14.57

 

 

 

85,092

 

 

 

4.00

 

 

N/A

 

N/A

 

Sun National Bank

 

 

308,043

 

 

 

14.50

 

 

 

84,959

 

 

 

4.00

 

 

N/A

 

 

106,199

 

 

 

5.00

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

$

328,575

 

 

 

21.04

 

%

$

124,914

 

 

 

8.00

 

%

N/A

 

N/A

 

Sun National Bank

 

 

297,735

 

 

 

19.11

 

 

 

124,649

 

 

 

8.00

 

 

N/A

 

$

155,811

 

 

 

10.00

%

Tier 1 common equity capital ratio (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

219,939

 

 

 

14.09

 

 

 

70,264

 

 

 

4.50

 

 

N/A

 

N/A

 

Sun National Bank

 

 

279,100

 

 

 

17.91

 

 

 

70,115

 

 

 

4.50

 

 

N/A

 

 

101,277

 

 

 

6.50

 

Tier 1 capital (to risk-weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

274,928

 

 

 

17.61

 

 

 

93,685

 

 

 

6.00

 

 

N/A

 

N/A

 

Sun National Bank

 

 

279,100

 

 

 

17.91

 

 

 

93,487

 

 

 

6.00

 

 

N/A

 

 

124,648

 

 

 

8.00

 

Leverage capital:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sun Bancorp, Inc.

 

 

274,928

 

 

 

12.19

 

 

 

90,203

 

 

 

4.00

 

 

N/A

 

N/A

 

Sun National Bank

 

 

279,100

 

 

 

12.39

 

 

 

90,069

 

 

 

4.00

 

 

N/A

 

 

112,587

 

 

 

5.00

 

 

(1)

Conservation Buffer of 0.625% became effective as of January 1, 2016.

(2)

Not applicable for bank holding companies.

 

At December 31, 2016 and 2015, the Company and the Bank exceeded the required ratios for classification as “well capitalized.”

At December 31, 2015 the Bank was also subject to individual minimum capital ratios established by the OCC requiring the Bank to continue to maintain a Leverage ratio at least equal to 8.50% of adjusted total assets, to continue to maintain a Tier 1 Capital ratio at least equal to 9.50% of risk-weighted assets and to maintain a Total Capital ratio at least equal to 11.50% of risk-weighted assets. At December 31, 2015, the Bank met all of the three capital ratios established by the OCC as its Leverage ratio was 12.39%, its Tier 1 Capital ratio was 17.91%, and its Total Capital ratio was 19.85%.

On April 15, 2010, the Bank entered into the OCC Agreement which contained requirements to develop and implement a profitability and capital plan that would provide for the maintenance of adequate capital to support the Bank’s risk profile.

 

82


20. REGULATORY MATTERS (Continued)

The Bank also agreed to: (a) adopt and implement a program to protect the Bank’s interest in criticized or classified assets; (b) review and revise the Bank’s loan review program; (c) adopt and implement a program for the maintenance of an adequate allowance for loan losses; and (d) revise the Bank’s credit administration policies. The Bank also agreed that its brokered deposits will not exceed 6.0% of its total deposits unless approved by the OCC. Effective January 21, 2016, the OCC terminated the OCC Agreement and the individual minimum capital requirement to which the Bank was subject and the requirements noted above were eliminated.  

Separately, on January 21 2016, without admitting or denying any wrongdoing, the Bank entered into a Consent Order with the OCC to pay a $25,000 civil money penalty in connection with various deficiencies identified by the OCC in the mortgage banking practices of Sun Home Loans, a former division of the Bank which was closed in July 2014 when the Bank exited the residential mortgage lending business as part of a comprehensive strategic restructuring.  The identified deficiencies occurred from July 2011 through September 2013.

In addition, the Company had been required to seek the prior approval of the Federal Reserve Bank before paying interest, principal or other sums on trust preferred securities or any related subordinated debentures, declaring or paying cash dividends or receiving dividends from the Bank, repurchasing outstanding stock or incurring indebtedness. The Company also was required to submit, and periodically update, a capital plan, a profit plan and cash flow projections, as well as other progress reports to the Federal Reserve Bank. The foregoing requirements were terminated by the Federal Reserve Bank in October 2016.

The Bank is subject to various statutory and regulatory restrictions on its ability to pay dividends to the Company. All national banks are limited in the payment of dividends without the approval of the OCC of a total amount not to exceed the net income for that year to date plus the retained net income for the preceding two years. Federal law also prohibits national banks from paying dividends that would be greater than the bank’s undivided profits after deducting statutory bad debt in excess of the bank’s allowance for loan losses. Due to the Bank’s history of losses and retained deficit as of December 31, 2016, the Bank may not pay dividends; however, federal law permits the Bank to distribute cash or other assets to the Company through a reduction of capital, subject to approval by the OCC.  At such time as the retained deficit is eliminated, any proposed dividends from the Bank to the Company are subject to regulatory approval until such time as net income for the current year combined with the prior two years is sufficient. Under FDICIA, an insured depository institution such as the Bank is prohibited from making capital distributions, including the payment of dividends, if, after making such distribution, the institution would become “undercapitalized” (as such term is used in the FDICIA). Payment of dividends by the Bank also may be restricted at any time at the discretion of the OCC if it deems the payment to constitute an unsafe and unsound banking practice.

FDIC assessment expense of $1.0 million, $3.1 million and $3.8 million was recognized during the years ended December 31, 2016, 2015 and 2014, respectively.    

The Company’s capital securities are deconsolidated in accordance with GAAP and qualify as Tier 1 capital under federal regulatory guidelines. These instruments are subject to a 25% capital limitation under risk-based capital guidelines developed by the FRB. Under FRB rules, restricted core capital elements, which are qualifying trust preferred securities, qualifying cumulative perpetual preferred stock (and related surplus) and certain minority interests in consolidated subsidiaries, are limited in the aggregate to no more than 25% of a bank holding company’s core capital elements (including restricted core capital elements), net of goodwill less any associated deferred tax liability. However, under the Dodd-Frank Act, bank holding companies are prohibited from including in their Tier 1 capital hybrid debt and equity securities, including trust preferred securities, issued on or after May 19, 2010. Any such instruments issued before May 19, 2010 by a bank holding company, such as the Company, with total consolidated assets of less than $15 billion as of December 31, 2009, may continue to be included as Tier 1 capital (subject to the 25% limitation). At December 31, 2016, $62.0 million in capital securities qualified as Tier 1 capital with $28.0 million qualifying as Tier 2.

 

 

 

 

 

83


21. FAIR VALUE OF FINANCIAL INSTRUMENTS

The Company accounts for fair value measurements in accordance with FASB ASC 820. FASB ASC 820 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. FASB ASC 820 does not require any new fair value measurements. The definition of fair value retains the exchange price notion in earlier definitions of fair value. FASB ASC 820 clarifies that the exchange price is the price in an orderly transaction between market participants to sell the asset or transfer the liability in the market in which the reporting entity would transact for the asset or liability. The definition focuses on the price that would be received to sell the asset or paid to transfer the liability (an exit price), not the price that would be paid to acquire the asset or received to assume the liability (an entry price). FASB ASC 820 emphasizes that fair value is a market-based measurement, not an entity-specific measurement and also clarifies the application of fair value measurement in a market that is not active.

FASB ASC 820 describes three levels of inputs that may be used to measure fair value:

 

Level 1

 

Quoted prices in active markets for identical assets or liabilities.

 

 

 

Level 2

 

Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

 

 

 

Level 3

 

Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

 

84


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

FASB ASC 820 requires the Company to disclose the fair value of financial assets on both a recurring and non-recurring basis. Those assets and liabilities which will continue to be measured at fair value on a recurring basis are as follows:

SUMMARY OF RECURRING FAIR VALUE MEASUREMENTS

 

 

 

 

 

 

 

Category Used for Fair Value Measurement

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,498

 

 

$

2,498

 

 

$

 

 

$

 

U.S. Government agency securities

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agency mortgage-backed securities

 

 

244,544

 

 

 

 

 

 

244,544

 

 

 

 

Other mortgage-backed securities

 

 

114

 

 

 

 

 

 

114

 

 

 

 

Trust preferred securities

 

 

9,851

 

 

 

 

 

 

 

 

 

9,851

 

Collateralized loan obligations

 

 

37,319

 

 

 

 

 

 

37,319

 

 

 

 

Other securities

 

 

1,360

 

 

 

1,360

 

 

 

 

 

 

 

Hedged commercial loans

 

 

1,634

 

 

 

 

 

 

1,634

 

 

 

 

Interest rate swaps

 

 

2,077

 

 

 

 

 

 

2,077

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value interest rate swaps

 

 

165

 

 

 

 

 

 

165

 

 

 

 

Interest rate swaps

 

 

2,087

 

 

 

 

 

 

2,087

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

2,484

 

 

$

2,484

 

 

$

 

 

$

 

U.S. Government agency securities

 

 

4,902

 

 

 

 

 

 

4,902

 

 

 

 

U.S. Government agency mortgage-backed securities

 

 

205,512

 

 

 

 

 

 

205,512

 

 

 

 

Other mortgage-backed securities

 

 

182

 

 

 

 

 

 

182

 

 

 

 

Trust preferred securities

 

 

10,174

 

 

 

 

 

 

 

 

 

10,174

 

Collateralized loan obligations

 

 

58,996

 

 

 

 

 

 

58,996

 

 

 

 

Other securities

 

 

625

 

 

 

625

 

 

 

 

 

 

 

Hedged commercial loans

 

 

5,924

 

 

 

 

 

 

5,924

 

 

 

 

Interest rate swaps

 

 

5,611

 

 

 

 

 

 

5,611

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value interest rate swaps

 

 

351

 

 

 

 

 

 

351

 

 

 

 

Interest rate swaps

 

 

5,649

 

 

 

 

 

 

5,649

 

 

 

 

 

Level 1 Valuation Techniques and Inputs

U.S. Treasury securities. The Company reports U.S. Treasury securities at fair value utilizing Level 1 inputs. These securities are priced using observable quotations for the indicated security.

Other securities. The other securities category is comprised of money market mutual funds. Given the short maturity structure and the expectation that the investment can be redeemed at par value, the fair value of these investments is assumed to be the book value.

Level 2 Valuation Techniques and Inputs

The majority of the Company’s investment securities are reported at fair value utilizing Level 2 inputs. Prices of these securities are obtained through independent, third-party pricing services. Prices obtained through these sources include market derived quotations and matrix pricing and may include both observable and unobservable inputs. Fair market values take into consideration data such as dealer quotes, new issue pricing, trade prices for similar issues, prepayment estimates, cash flows, market credit spreads and other factors. The Company reviews the output from the third-party providers for reasonableness by the pricing consistency among securities with similar characteristics, where available, and comparing values with other pricing sources available to the Company.

85


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

In general, the Level 2 valuation process uses the following significant inputs in determining the fair value of the Company’s different classes of investments:

U.S. Government agency securities. These securities are evaluated based on either a nominal spread basis for non-callable securities or on an option adjusted spread (“OAS”) basis for callable securities. The nominal spread and OAS levels are derived from observations of identical or comparable securities actively trading in the markets.

U.S. Government agency mortgage-backed securities. The Company’s agency mortgage-backed securities generally fall into one of two categories, fixed-rate agency mortgage-backed pools or adjustable-rate agency mortgage-backed pools.

Fixed-rate agency mortgage-backed pools are evaluated based on spreads to actively traded To-Be-Announced (“TBA”) and seasoned securities, the pricing of which is provided by inter-dealer brokers, broker dealers and other contributing firms active in trading the security class. Further delineation is made by weighted average coupon (“WAC”) and weighted average maturity (“WAM”) with spreads on individual securities relative to actively traded securities as determined and quality controlled using OAS valuations.

Adjustable-rate agency mortgage-backed pools are valued on a bond equivalent effective margin (“BEEM”) basis obtained from broker dealers and other contributing firms active in the market. BEEM levels are established for key sectors using characteristics such as month-to-roll, index, periodic and life caps and index margins and convertibility. Individual securities are then evaluated based on how their characteristics map to the sectors established.

Other mortgage-backed securities. The Company’s other mortgage-backed securities consist of whole loan, non-agency collateralized mortgage obligations (“CMOs,” individually, each a “CMO”). These securities are evaluated based on generic tranche and generic prepayment speed estimates of various types of collateral from contributing firms and broker/dealers in the whole loan CMO market.

Collateralized loan obligations. The fair value measurements for collateralized loan obligations are obtained through quotes obtained from broker/dealers based on similar actively traded securities.

Hedged commercial loans. The hedged commercial loans are one component of a declared hedging relationship as defined under FASB ASC 815. The interest rate swap component of the declared hedging relationships is carried at its fair value and the carrying value of the commercial loans included a similar change in fair values. The fair value of these loans is estimated through discounted cash flow analysis which utilizes available credit and interest rate market data on performance of similar loans.

Interest rate swaps. The Company’s interest rate swaps, including fair value interest rate swaps and small exposures in interest rate caps and floors, are reported at fair value utilizing models provided by an independent, third-party and observable market data. When entering into an interest rate swap agreement, the Company is exposed to fair value changes due to interest rate movements, and also the potential nonperformance of its contract counterparty. Interest rate swaps are evaluated based on a zero coupon LIBOR curve created from readily observable data on LIBOR, interest rate futures and the interest rate swap markets. The zero coupon curve is used to discount the projected cash flows on each individual interest rate swap. In addition, the Company has developed a methodology to value the nonperformance risk based on internal credit risk metrics and the unique characteristics of derivative instruments, which include notional exposure rather than principal at risk and interest payment netting. The results of this methodology are used to adjust the base fair value of the instrument for the potential counterparty credit risk. Interest rate caps and floors are evaluated using industry standard options pricing models and observed market data on LIBOR and Eurodollar option and cap/floor volatilities.

86


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

Level 3 Valuation Techniques and Inputs

Trust preferred securities. The trust preferred securities are evaluated based on whether the security is an obligation of a single issuer or part of a securitization pool. For single issuer obligations, the Company uses discounted cash flow models which incorporate the contractual cash flow for each issue adjusted as necessary for any potential changes in amount or timing of cash flows. The cash flow model of a pooled issue incorporates anticipated loss rates and severities of the underlying collateral as well as credit support provided within the securitization. At least quarterly, the Company’s Treasury personnel review the modeling assumptions which include default assumptions, discount and forward rates. Changes in these assumptions could potentially have a significant impact on the fair value of the trust preferred securities.

The cash flow model for the pooled issue owned by the Company at December 31, 2016 assumes no recovery on defaulted collateral, no recovery on securities in deferral and an additional 3.6% future default rate assumption on the remaining performing collateral every three years with no recovery rate.

For trust preferred securities, projected cash flows are discounted at a rate based on a trading group of similar securities quoted on the New York Stock Exchange (“NYSE”) or over-the-counter markets which is reviewed for market data points such as credit rating, maturity, price and liquidity. The Company indexes the market securities to a comparable maturity interest rate swap to determine the market spread, which is then used as the discount rate in the cash flow models. As of the reporting date, the market spreads were 2.75% for the pooled security and 5.25% for the single issuer. An increase or decrease of 3% in the discount rate on the pooled issue would result in a decrease of $2.2 million or an increase of $3.1 million in the security fair value, respectively. An increase or decrease of 3% in the discount rate on the single issuer would result in a decrease of $910 thousand or an increase of $1.5 million in the security fair value, respectively.

The following provides details of the Level 3 fair value measurement activity for the years ended December 31, 2016 and 2015:

FAIR VALUE MEASUREMENTS USING SIGNIFICANT UNOBSERVABLE INPUTS – LEVEL 3

INVESTMENT SECURITIES

 

For the Years Ended December 31,

 

2016

 

 

2015

 

Balance, beginning of year

 

$

10,175

 

 

$

9,410

 

Total gains (losses), realized/unrealized:

 

 

 

 

 

 

 

 

Included in earnings

 

 

5

 

 

 

3

 

Included in accumulated other comprehensive income

 

 

(329

)

 

 

762

 

Purchases

 

 

 

 

 

 

Maturities

 

 

 

 

 

 

Prepayments

 

 

 

 

 

 

Calls

 

 

 

 

 

 

Transfers out of Level 3

 

 

 

 

 

 

Balance, end of year

 

$

9,851

 

 

$

10,175

 

 

There were no transfers between the three levels for the years ended December 31, 2016 and 2015, respectively.

87


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

Certain assets are measured at fair value on a non-recurring basis; that is, the instruments are not measured at fair value on an ongoing basis, but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The Company measures impaired loans, loans held-for-sale, bank properties and equipment, bank properties transferred to other real estate owned and SBA servicing assets at fair value on a non-recurring basis. At December 31, 2016 and 2015, these assets were valued in accordance with GAAP, and except for impaired loans and real estate owned included in the following table, did not require fair value disclosure under the provisions of FASB ASC 820. The related changes in fair value for the years ended December 31, 2016 and 2015 are as follows:

SUMMARY OF NON-RECURRING FAIR VALUE MEASUREMENTS

 

 

 

 

 

 

 

Category Used for Fair Value

Measurement

 

 

Total (Losses)

Gains Or Changes

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

in Net Assets

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

799

 

 

$

 

 

$

 

 

$

799

 

 

$

(65

)

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

1,161

 

 

$

 

 

$

 

 

$

1,161

 

 

$

(64

)

Real estate owned

 

 

281

 

 

 

 

 

 

 

 

 

281

 

 

 

(56

)

 

Under FASB ASC 310, the fair value of collateral dependent impaired loans is based on the fair value of the underlying collateral, typically real estate, which is based on valuations. It is the policy of the Company to obtain a current appraisal or evaluation when a loan has been identified as non-performing. The type of appraisal obtained will be commensurate with the size and complexity of the loan. The resulting value will be adjusted for the potential cost of liquidation and decline of values in the market. New appraisals are obtained on an annual basis until the loan is repaid in full, liquidated or returns to performing status.

While the loan policy dictates that a loan be assigned to the special assets department when it is placed on non-accrual status, there is a need for loan officers to consistently and accurately determine collateral values when a loan is initially designated as criticized or classified. The most effective means of determining the fair value of real estate collateral at a point in time is by obtaining a current appraisal or evaluation of the property. In anticipation of the receipt of a current appraisal or evaluation, the Company has provided for an alternative and interim means of determining the fair value of the real estate collateral.

The most recent appraised or reported value of the collateral securing a loan, net of a discount for the estimated cost of liquidation, is the Company’s basis for determining fair value.

The following table summarizes the Company’s appraisal approach based upon loan category.

 

 

 

 

Loan Category Used for Impairment Review

 

Method of Determining the Value

Loans less than $1 million

 

Evaluation or restricted use appraisal

Loans $1 million or greater

 

 

Existing appraisal 18 months or less

 

Restricted use appraisal

Existing appraisal greater than 18 months

 

Summary form appraisal

Commercial loans secured primarily by residential real estate

 

 

Loans less than $1 million

 

Automated valuation model

Loans $1 million or greater

 

Summary form appraisal

Non-commercial loans secured primarily by residential real estate

 

 

Loans less than $250,000

 

Automated valuation model or Summary form appraisal

Loans $250,000 or greater

 

Summary form appraisal

 

An evaluation report, as defined by the OCC, is a written report prepared by an appraiser that describes the real estate collateral, its condition, current and projected uses and sources of information used in the analysis, and provides an estimate of value in situations when an appraisal is not required.

88


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

A restricted use appraisal report is defined as a written report prepared under the Uniform Standards of Professional Appraisal Practice (“USPAP”). A restricted use appraisal is for the Company’s use only and contains a brief statement of information significant to the determination of the value of the collateral under review. This report can be used for ongoing collateral monitoring.

A summary form appraisal report is defined as a written report prepared under the USPAP which contains a detailed summary of all information significant to the determination of the collateral valuation. This report is more detailed than a restricted use report and provides sufficient information to enable the user to understand the rationale for the opinions and conclusions in the report.

An automated valuation model is an internal computer program that estimates a property’s market value based on market, economic, and demographic factors.

On a quarterly basis, or more frequently as necessary, the Company will review the circumstances of each collateral dependent loan and real estate owned property. A collateral dependent loan is defined as one that relies solely on the operation or the sale of the collateral for repayment. Adjustments to any specific reserve relating to a collateral shortfall, as compared to the outstanding loan balance, will be made if justified by appraisals, market conditions or current events concerning the credit.

All appraisals received which are utilized to determine valuations for criticized and classified loans or properties placed in real estate owned are provided under an “as is value”. Partially charged off loans are measured for impairment upon receipt of an updated appraisal based on the relationship between the remaining balance of the charged down loan and the discounted appraised value. Such loans will remain on non-accrual status unless performance by the borrower warrants a return to accrual status. Recognition of non-accrual status occurs at the time a loan can no longer support principal and interest payments in accordance with the original terms and conditions of the loan documents. When impairment is determined, a specific reserve reflecting any calculated shortfall between the value of the collateral and the outstanding balance of the loan is recorded. Subsequent adjustments, prior to receipt of a new appraisal, to any related specific reserve will be made if justified by market conditions or current events concerning the loan. If an internal discount-based evaluation is being used, the discount percentage may be adjusted to reflect market changes, changes to the collateral value of similar credits or circumstances of the individual loan itself. The amount of charge off is determined by calculating the difference between the current loan balance and the current collateral valuation, plus estimated cost to liquidate.

Impaired loan fair value measurements are based upon unobservable inputs, and therefore, are categorized as a Level 3 measurement.  No specific reserves were calculated for impaired loans with an aggregate carrying amount of $799 thousand and $1.2 million at December 31, 2016 and 2015, respectively, as the underlying collateral was not below the carrying amount; however, these loans did include charge-offs of $632 thousand, of which $567 thousand related to loans which were fully charged off at December 31, 2016, and $888 thousand, of which $823 thousand related to loans which were fully charged off at December 31, 2015.

Once a loan is determined to be uncollectible, the underlying collateral is repossessed and reclassified as other real estate owned. The balance of other real estate owned also includes bank properties transferred from operations. These assets are carried at lower of cost or fair value of the collateral, less cost to sell. In some cases, adjustments are made to the appraised values for various factors including age of the appraisal, age of comparable properties included in the appraisal, and known changes in the market and the collateral. During the year ended December 31, 2016, the Company did not transfer any loans or properties to other real estate owned.  During the year ended December 31, 2015, the Company recorded a decrease in fair value of $56 thousand on one bank property.   During the year end December 31, 2016, the Company sold one bank property with a carrying value of $281 thousand for a loss of $15 thousand.  The adjustments to the bank, commercial, and residential properties were based upon unobservable inputs, and therefore categorized as Level 3 measurements. Total real estate owned measured at fair value at December 31, 2016 and 2015 was zero  and $281 thousand, respectively.

In accordance with ASC 825-10-50-10, Fair Value of Financial Instruments, the Company is required to disclose the fair value of its financial instruments. The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a distressed sale. Fair value is best determined using observable market prices; however, for many of the Company’s financial instruments, no quoted market prices are readily available. In instances where quoted market prices are not readily available, fair value is determined using cash flow models or other techniques appropriate for the particular instrument. These techniques involve some degree of judgment and, as a result, are not necessarily indicative of the amounts the Company would realize in a current market exchange. Utilizing different assumptions or estimation techniques may have a material effect on the estimated fair value.

89


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

CARRYING AMOUNTS AND ESTIMATED FAIR VALUES OF FINANCIAL INSTRUMENTS

 

December 31,

 

2016

 

 

2015

 

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

19,645

 

 

$

19,645

 

 

$

21,836

 

 

$

21,836

 

Interest-earning bank balances

 

 

114,563

 

 

 

114,563

 

 

 

182,479

 

 

 

182,479

 

Restricted cash

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

 

 

5,000

 

Investment securities available for sale

 

 

295,686

 

 

 

295,686

 

 

 

282,875

 

 

 

282,875

 

Investment securities held to maturity

 

 

250

 

 

 

250

 

 

 

250

 

 

 

250

 

Loans receivable, net

 

 

1,592,743

 

 

 

1,575,818

 

 

 

1,524,577

 

 

 

1,460,080

 

Hedged commercial loans (1)

 

 

1,634

 

 

 

1,634

 

 

 

5,924

 

 

 

5,924

 

Restricted equity investments

 

 

15,791

 

 

 

15,791

 

 

 

15,733

 

 

 

15,733

 

Interest rate swaps

 

 

2,077

 

 

 

2,077

 

 

 

5,611

 

 

 

5,611

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

1,095,012

 

 

 

1,070,680

 

 

 

1,186,348

 

 

 

1,166,898

 

Savings deposits

 

 

241,754

 

 

 

235,216

 

 

 

221,620

 

 

 

213,498

 

Time deposits

 

 

404,597

 

 

 

412,903

 

 

 

338,134

 

 

 

339,294

 

Advances from FHLBNY

 

 

85,416

 

 

 

85,703

 

 

 

85,607

 

 

 

85,790

 

Junior subordinated debentures

 

 

92,786

 

 

 

64,282

 

 

 

92,786

 

 

 

63,520

 

Fair value interest rate swaps

 

 

165

 

 

 

165

 

 

 

351

 

 

 

351

 

Interest rate swaps

 

 

2,087

 

 

 

2,087

 

 

 

5,649

 

 

 

5,649

 

 

(1)

Includes positive market value adjustment of $165 thousand and $351 thousand at December 31, 2016 and December 31, 2015, respectively, which is equal to the change in value of related interest rate swaps designated as fair value hedges of these hedged loans in accordance with FASB ASC 815.

Cash and cash equivalents. For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value. This is a Level 1 fair value input.

Restricted cash. For restricted cash, the carrying amount is a reasonable estimate of fair value. This is a Level 1 fair value input.

Investment securities. For investment securities, fair values are based on a combination of quoted prices for identical assets in active markets, quoted prices for similar assets in markets that are either actively or not actively traded and pricing models, discounted cash flow methodologies, or similar techniques that may contain unobservable inputs that are supported by little or no market activity and require significant judgment. The fair value of available-for-sale securities is measured utilizing Level 1, Level 2 and Level 3 inputs. The fair value of held-to-maturity securities is measured utilizing Level 2 inputs.

Loans receivable, net. The fair value of loans receivable is estimated using a discounted cash flow analysis. Projected future cash flows are calculated using loan characteristics, and assumptions of voluntary and involuntary prepayment speeds. For performing loans Level 2 inputs are utilized as the cash flow analysis is performed using available market data on the performance of similar loans. Projected cash flows are prepared using discount rates believed to represent current market rates. For non-performing loans, the cash flow assumptions are considered Level 3 inputs as market data is not readily available.

Hedged commercial loans. The hedged commercial loans are one component of a declared hedging relationship as defined under FASB ASC 815. The interest rate swap component of the declared hedging relationship is carried at their fair value and the

90


21. FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

carrying value of the commercial loans includes a similar change in fair values. The fair value of these loans is measured utilizing Level 2 inputs.

Restricted equity securities. Ownership in equity securities of FRB, FHLBNY, and Atlantic Central Bankers Bank is restricted and there is no established market for their resale. The carrying amount is a reasonable estimate of fair value. As these securities are readily marketable, the fair value is based on Level 2 inputs.

Interest rate swaps/floors and fair value interest rate swaps. The Company’s derivative financial instruments are not exchange-traded and therefore are valued utilizing models with the primary input being readily observable market parameters, specifically the LIBOR swap curve. In addition, the Company incorporates a qualitative fair value adjustment related to credit quality variations between counterparties as required by FASB ASC 820. This is a Level 2 input.

Demand deposits, savings deposits and time deposits. The fair value of demand deposits and savings deposits is determined by projecting future cash flows using an estimated economic life based on account characteristics, a Level 2 input. The resulting cash flow is discounted using rates available on alternative funding sources. The fair value of time deposits is estimated using the rate and maturity characteristics of the deposits to estimate their cash flow. This cash flow is discounted at rates for similar term wholesale funding.

Junior subordinated debentures. The fair value was estimated by discounting approximate cash flows of the borrowings by yields estimating the fair value of similar issues. The valuation model considers current market spreads known and anticipated credit issues of the underlying collateral, term and reinvestment period and market transactions of similar issues, if available. This is a Level 3 input under the fair value hierarchy.

The fair value estimates presented herein are based on pertinent information available to management as of December 31, 2016 and 2015. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these consolidated financial statements since those dates and, therefore, current estimates of fair value may differ significantly from the amount presented herein.

 

 

22. RELATED PARTY TRANSACTIONS

Certain officers, directors and their associates (related parties) have loans and conduct other transactions with the Company. Such transactions are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for other non-related party transactions.

Related party activity for the years ended December 31, 2016 and 2015 is summarized as follows:

SUMMARY OF LOANS TO RELATED PARTIES

 

At or for the Years Ended December 31,

 

2016

 

 

2015

 

Balance, beginning of year

 

$

2,433

 

 

$

38,490

 

Additions

 

 

 

 

 

 

Other reductions(1)

 

 

(236

)

 

 

 

Repayments

 

 

(1,773

)

 

 

(36,057

)

Balance, end of year

 

$

424

 

 

$

2,433

 

 

(1)

Represents balances at the beginning of the period for related parties who left the Company during the course of the year.

91


22. RELATED PARTY TRANSACTIONS (Continued)

Interest income earned on related party loans was $21 thousand and $86 thousand for the years ended December 31, 2016 and 2015, respectively.

Certain office space of the Company is leased from companies affiliated with former Directors who remain affiliates of the Company under separate agreements with the Company.

Terms of these five agreements at December 31, 2016 are as follows:

SUMMARY OF LEASES WITH AFFILIATES

 

December 31, 2016

 

Annual

Rental

Payment

 

 

Renewal Option

Remaining

 

Annual

Rental

Increases

Expiration date:

 

 

 

 

 

 

 

 

January 2017

 

$

167

 

 

2 five-year terms

 

Fixed

October 2017

 

 

1,408

 

 

N/A

 

N/A

August 2025(1)

 

 

570

 

 

4 five-year terms

 

Fixed

January 2027

 

 

174

 

 

4 five-year terms

 

Fixed

June 2029(2)

 

 

269

 

 

N/A

 

CPI

 

(1)

This lease is recorded as a $3.9 million obligation under capital lease at December 31, 2016.

(2)

This lease is recorded as a $2.4 million obligation under capital lease at December 31, 2016.

At the time of each of the related party transactions described above, the Company determined that each transaction was on terms as fair to the Company as could have been obtained from unaffiliated third parties.

 

 

23. CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY

The condensed financial statements of Sun Bancorp, Inc. are as follows:

CONDENSED STATEMENTS OF FINANCIAL CONDITION

 

December 31,

 

2016

 

 

2015

 

Assets:

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

27,041

 

 

$

29,222

 

Investments in subsidiaries:

 

 

 

 

 

 

 

 

Bank subsidiaries

 

 

379,827

 

 

 

315,551

 

Non-bank subsidiaries

 

 

2,786

 

 

 

2,786

 

Accrued interest receivable and other assets

 

 

5,304

 

 

 

3,683

 

Total assets

 

$

414,958

 

 

$

351,242

 

Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Junior subordinated debentures

 

$

92,786

 

 

$

92,786

 

Other liabilities

 

 

2,463

 

 

 

2,068

 

Total liabilities

 

 

95,249

 

 

 

94,854

 

Shareholders’ equity

 

 

319,709

 

 

 

256,388

 

Total liabilities and shareholders’ equity

 

$

414,958

 

 

$

351,242

 

 

92


23. CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY (Continued)

CONDENSED STATEMENTS OF OPERATIONS

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Interest expense

 

$

(2,574

)

 

$

(2,200

)

 

$

(2,150

)

Other expenses

 

 

(4,638

)

 

 

(3,791

)

 

 

(4,037

)

Management fee income

 

 

4,715

 

 

 

3,886

 

 

 

4,130

 

Loss before equity in undistributed loss of subsidiaries

   and income tax benefit

 

 

(2,497

)

 

 

(2,105

)

 

 

(2,057

)

Equity in undistributed income (loss) of subsidiaries

 

 

62,911

 

 

 

11,639

 

 

 

(28,480

)

Income tax benefit

 

 

1,003

 

 

 

686

 

 

 

729

 

Net income (loss) available to common shareholders

 

$

61,417

 

 

$

10,220

 

 

$

(29,808

)

 

CONDENSED STATEMENTS OF CASH FLOWS

 

Years Ended December 31,

 

2016

 

 

2015

 

 

2014

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

61,417

 

 

$

10,220

 

 

$

(29,808

)

Adjustments to reconcile net (loss) income to net cash

   used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Undistributed (income) loss of subsidiaries

 

 

(62,911

)

 

 

(11,639

)

 

 

28,480

 

Stock-based compensation

 

 

348

 

 

 

252

 

 

 

226

 

Change in assets and liabilities which provided (used)

   cash:

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(1,646

)

 

 

(28

)

 

 

(730

)

Accounts payable and other liabilities

 

 

242

 

 

 

27

 

 

 

(487

)

Net cash used in operating activities

 

 

(2,550

)

 

 

(1,168

)

 

 

(2,319

)

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Payments for investments in and advances to subsidiaries

 

 

 

 

 

 

 

 

(7,500

)

Net cash used in investing activities

 

 

 

 

 

 

 

 

(7,500

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of stock options

 

 

71

 

 

 

15

 

 

 

16

 

Proceeds from issuance of common stock

 

 

674

 

 

 

600

 

 

 

22,141

 

Cash dividends paid to shareholders

 

 

(376

)

 

 

 

 

 

 

Net cash provided by financing activities

 

 

369

 

 

 

615

 

 

 

22,157

 

Net (decrease) increase in cash

 

 

(2,181

)

 

 

(553

)

 

 

12,338

 

Cash, beginning of year

 

 

29,222

 

 

 

29,775

 

 

 

17,437

 

Cash, end of year

 

$

27,041

 

 

$

29,222

 

 

$

29,775

 

 

* * * * * *

93


SUMMARIZED QUARTERLY FINANCIAL DATA (UNAUDITED)

The following table presents summarized quarterly data for 2016 and 2015 (amounts are in thousands, except per share amounts).

QUARTERLY DATA

 

Three Months Ended

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

17,719

 

 

$

17,459

 

 

$

17,498

 

 

$

16,934

 

Interest expense

 

 

2,885

 

 

 

2,747

 

 

 

2,626

 

 

 

2,448

 

Net interest income

 

 

14,834

 

 

 

14,712

 

 

 

14,872

 

 

 

14,486

 

Recovery of provision for loan losses

 

 

 

 

 

 

 

 

(1,682

)

 

 

 

Non-interest income

 

 

3,309

 

 

 

3,142

 

 

 

3,774

 

 

 

3,164

 

Non-interest expense

 

 

15,426

 

 

 

15,937

 

 

 

17,066

 

 

 

16,524

 

Income before income taxes

 

 

2,717

 

 

 

1,917

 

 

 

3,262

 

 

 

1,126

 

Income tax (benefit) expense (1)

 

 

(53,281

)

 

 

287

 

 

 

299

 

 

 

300

 

Net income available to common shareholders

 

 

55,998

 

 

 

1,630

 

 

 

2,963

 

 

 

826

 

Earnings per common share - basic

 

$

2.96

 

 

$

0.09

 

 

$

0.16

 

 

$

0.04

 

Earnings per common share - diluted

 

$

2.94

 

 

$

0.09

 

 

$

0.16

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

17,167

 

 

$

17,589

 

 

$

17,793

 

 

$

17,659

 

Interest expense

 

 

2,352

 

 

 

2,372

 

 

 

2,418

 

 

 

2,468

 

Net interest income

 

 

14,815

 

 

 

15,217

 

 

 

15,375

 

 

 

15,191

 

Recovery of provision for loan losses

 

 

(300

)

 

 

(1,762

)

 

 

(1,218

)

 

 

 

Non-interest income

 

 

3,204

 

 

 

6,453

 

 

 

4,881

 

 

 

13,087

 

Non-interest expense

 

 

16,621

 

 

 

19,885

 

 

 

18,362

 

 

 

25,218

 

Income before income taxes

 

 

1,698

 

 

 

3,547

 

 

 

3,112

 

 

 

3,060

 

Income tax expense

 

 

246

 

 

 

383

 

 

 

284

 

 

 

284

 

Net income available to common shareholders

 

$

1,452

 

 

 

3,164

 

 

 

2,828

 

 

 

2,776

 

Earnings per common share - basic

 

$

0.08

 

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

Earnings per common share - diluted

 

$

0.08

 

 

$

0.17

 

 

$

0.15

 

 

$

0.15

 

(1)

The December 31, 2016 quarter includes a $53.7 million tax benefit related to the reversal of a portion of the Company’s deferred tax asset valuation allowance.

COMMON STOCK PRICE RANGE AND DIVIDENDS (UNAUDITED)

Shares of the Company’s common stock are quoted on the NASDAQ Global Select Market under the symbol “SNBC”. The following table sets forth the high and low sale prices (adjusted for stock dividends) for the common stock for the calendar quarters indicated, as published by the NASDAQ Stock Market.

COMMON STOCK PRICE RANGE

 

 

 

High

 

 

Low

 

2016

 

 

 

 

 

 

 

 

Fourth Quarter

 

$

26.50

 

 

$

22.58

 

Third Quarter

 

$

23.15

 

 

$

20.39

 

Second Quarter

 

$

22.03

 

 

$

20.37

 

First Quarter

 

$

21.67

 

 

$

19.88

 

2015

 

 

 

 

 

 

 

 

Fourth Quarter

 

$

22.24

 

 

$

18.90

 

Third Quarter

 

$

21.00

 

 

$

18.93

 

Second Quarter

 

$

20.09

 

 

$

18.26

 

First Quarter

 

$

19.62

 

 

$

16.88

 

94


 

There were 619 holders of record of the Company’s common stock as of March 7, 2017. This number does not reflect the number of persons or entities who held stock in nominee or “street” name through various brokerage firms. At March 7, 2017, there were 18,966,481 shares of the Company’s common stock outstanding.

DIVIDENDS

The following schedule summarizes the cash dividends paid per common share for the periods indicated.

 

 

2016

 

 

2015

Fourth Quarter

 

$

0.01

 

 

N/A

Third Quarter

 

$

0.01

 

 

N/A

Second Quarter

 

N/A

 

 

N/A

First Quarter

 

N/A

 

 

N/A

On January 30, 2017, the Board of Directors of the Company declared a cash 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.  Future declarations of dividends by the Board of Directors would depend upon a number of factors, including the Company’s and the Bank’s financial condition and results of operations, investment opportunities available to the Company or the Bank, approval of the FRB, capital requirements, regulatory limitations, tax considerations, the amount of net proceeds retained by the Company and general economic conditions. In addition, the Company is subject to the laws of the State of New York which generally limit dividends on capital stock to an amount equal to surplus, so that the net assets of the Company remaining after a dividend declaration at least equals the Company’s stated capital, or, if there is no such surplus, to the Company’s net profits for the current and/or immediately preceding fiscal year.  No assurances can be given that any dividends will be paid or, if payment is made, will continue to be paid. For a description of the regulatory restrictions applicable to Bank’s ability to pay dividends to the Company, see Note 20.

 

95


STOCK PERFORMANCE (UNAUDITED)

The following table provides a stock performance graph comparing cumulative total shareholders return on the Common Stock with (a) the cumulative total shareholder return on stocks of all U.S. companies that trade on the NASDAQ Stock Market and (b) the cumulative total shareholder return on stocks included in the NASDAQ Bank index, as prepared for the NASDAQ by the Center for Research in Security Prices (“CRSP”) at the University of Chicago. All investment comparisons assume the investment of $100 at December 31, 2011. The cumulative returns for the NASDAQ Stock Market and the NASDAQ Bank index are computed assuming the reinvestment of dividends.

 

 

CUMULATIVE TOTAL RETURN

 

December 31,

 

2011

 

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

Sun Bancorp, Inc.(1)

 

$

100.00

 

 

$

146.28

 

 

$

145.45

 

 

$

160.33

 

 

$

170.58

 

 

$

215.06

 

CRSP NASDAQ U.S. Companies

 

 

100.00

 

 

 

117.45

 

 

 

164.57

 

 

 

188.84

 

 

 

201.98

 

 

 

219.89

 

CRSP NASDAQ Bank Index

 

 

100.00

 

 

 

118.69

 

 

 

168.21

 

 

 

176.48

 

 

 

192.08

 

 

 

265.02

 

S&P 500 Banks

 

 

100.00

 

 

 

124.23

 

 

 

168.61

 

 

 

194.76

 

 

 

196.42

 

 

 

244.17

 

 

(1)

The cumulative return for Sun Bancorp, Inc. has been calculated based on the historical closing prices of $12.10, $17.70, $17.60, $19.40, $20.64 and $26.00 on December 31, 2011, 2012, 2013, 2014, 2015 and 2016, respectively. Prior period stock prices have been retroactively adjusted for the impact of the 1-for-5 reverse stock split completed on August 11, 2014.

There can be no assurance that the Company’s future stock performance will be the same or similar to the historical stock performance shown in the table. The Company neither makes nor endorses any predictions as to the stock performance.

ADDITIONAL INFORMATION

The Company’s Annual Report on Form 10-K (excluding exhibits) for the fiscal year ended December 31, 2016 is available without charge upon written request to Sun Bancorp, Inc. Shareholder Relations, 350 Fellowship Road, Suite 101, Mount Laurel, NJ 08054.

 

96