Attached files

file filename
8-K - 8-K - CARDINAL FINANCIAL CORPa11-10426_18k.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

Contact: Bernard H. Clineburg,

Tysons Corner, Virginia

Chairman, Chief Executive Officer

April 13, 2011

or

 

Mark A. Wendel,

 

EVP, Chief Financial Officer

 

703-584-3400

 

CARDINAL ANNOUNCES IMPROVED QUARTERLY EARNINGS;

ASSET QUALITY REMAINS STRONG, LOANS GROW 8%

 

Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today announced earnings of $5.2 million, or $0.18 per diluted share, for the quarter ended March 31, 2011.  This is a 37.39% increase over earnings of $3.8 million, or $0.13 per diluted share, for the same quarter in 2010.

 

Selected Highlights

 

·                  Asset quality continues to be strong.  Nonperforming loans remained low at 0.45% of total assets, and annualized net loan charge offs were 0.32% of loans outstanding.  Real estate owned remained at $1.3 million, equal to the previous quarter ended December 31, 2010.  The Company currently has no loans receivable past due 90 days or more.

 

·                  The Company’s tax equivalent net interest margin increased to 3.67% for the current quarter, up from 3.40% in the same quarter of 2010.

 

·                  Total assets at period-end were $2.060 billion versus $1.949 billion one year earlier, an increase of 5.68%.

 

·                  Loans held for investment grew to $1.413 billion, an increase of $106 million, or 8.07%, compared to the March 31, 2010.

 

·                  Total deposits grew to $1.387 billion, an increase of 4.58% compared to March 31, 2010.

 

·                  All capital ratios substantially exceed the requirements of banking regulators to be considered well-capitalized.  Tangible common equity capital (TCE) as a percentage of total assets was 10.41%.

 



 

Income Statement Review

 

For the first quarter of 2011, net income was $5.2 million, or $0.18 per diluted share. Compared to the year ago quarter, this was an increase of 37.39%.  For these comparable periods, the net interest income increased 15.68% to $17.7 million from $15.3 million, and the tax equivalent net interest margin improved to 3.67% from 3.40%. The growth in net interest income and the margin is the result of the Bank’s success in growing its balance sheet and maintaining average earning asset yields while significantly lowering deposit rates.  Compared to the year ago quarter, average earning assets grew $132 million.  The average balance of the Company’s loan portfolio increased $98 million, or 7.55%, while the yield decreased 0.04%. For these same periods, the average cost of interest bearing liabilities decreased 0.46% while the average yield on earning assets decreased by only 0.16%.  The average balance of non-interest bearing deposits increased $69 million, or 42.30%, and interest-bearing deposits increased $45 million, or 3.92%, while the costs decreased 0.46%.    The net interest margin for the first quarter of 2011 declined 0.10% compared to the previous quarter ended December 31, 2010; much of the decrease is related to the mortgage banking warehouse line and its seasonal fluctuations.

 

During the first quarter of 2011, the Company employed two strategies to decrease its overall cost of funding.  Approximately $95 million of FHLB Advances with near term maturities were extended by an average of 2.9 years with a 3.22% cost of funds, reducing the average cost by 0.99%.  Additionally, $15 million of FHLB Advances with an average cost of 2.81% were prepaid with a penalty of $450,000.

 

Non-interest income was $5.0 million for the current quarter compared to $5.8 million for the year ago quarter.  During the first quarter of 2011 and following the renegotiation of our service contract with a trust customer, we repositioned our wealth management operation for future growth and less risk, ultimately affording greater scalability.   Investment fee income decreased $461,000 when comparing first quarter of 2011 to first quarter 2010.   Going forward, we expect this change to provide better profitability as expenses will be reduced as well.    Gains from mortgage banking activities increased $269,000 and management fee income, derived from mortgage banking activities, decreased $278,000 when comparing first quarter 2011 to 2010.  During the first quarter 2011, one of the managed companies transitioned to a branch office of George Mason Mortgage causing the movement between the related fee income line items.  Also, during the quarter, the Company had gains on sales of investment securities of $451,000 compared to $264,000 in the year ago quarter.

 

Non-interest expense increased to $13.7 million for the current quarter from $13.1 million for the year ago quarter.  Most of the increase was due to personnel expenses, which were $6.7 million versus $6.1 million for the comparable periods.  The Company has continued to strategically add business development officers in all business lines, in particular mortgage banking.  Reserves for mortgage loans repurchases were $463,000 lower than the year ago quarter. Included in other operating expenses is an increase of marketing, advertising and business development expenses of $345,000.   Overall, the efficiency ratio improved to 60.42% for Q1 2011 compared to 62.21% for Q1 2010.

 



 

Review of Balance Sheet and Credit Quality

 

At March 31, 2011, total assets of the Company were $2.060 billion, an increase of 5.68% from total assets of $1.949 billion at March 31, 2010. Loans held for investment grew 8.07% to $1.413 billion at March 31, 2011, from $1.308 billion at March 31, 2010.  During this period, the Bank’s investment portfolio decreased $4 million, while loans held for sale increased $25 million.

 

The Bank’s asset growth was primarily funded by a 4.58% increase in deposits, which grew $61 million and totaled $1.387 billion at March 31, 2011 versus $1.326 billion a year earlier.  Demand deposit account balances increased by 39.30% year over year, reflecting the Bank’s continued focus on generating lower funding costs.

 

For the current quarter the provision for loan losses was $1.1 million. This compares to $2.4 million for the first quarter of last year.  The total allowance for loan losses increased to 1.71% of loans outstanding from a comparable ratio of 1.47% at March 31, 2010, and decreased from 1.72% at the previous quarter ended December 31, 2010.  The Company’s nonperforming loans stood at 0.45% of total assets at March 31, 2011, which compares to 0.36% at December 31, 2010 and 0.24% at March 31, 2010.  Net loan charge-offs totaled $1.1 million for the current quarter, compared to $111,000 for last quarter.  There were no loans past due 90 days or more at March 31, 2011, while early stage loan delinquencies at 30-89 days past due were $2.3 million.

 

MANAGEMENT COMMENTS

 

Bernard H. Clineburg, Chairman and Chief Executive Officer of the Company, said:

 

“We are pleased to announce another solid quarter for Cardinal with strong growth in earnings and continued improvement in our key financial metrics.   Historically, both commercial and residential mortgage lending activity is slow during the first quarter of each year, and 2011 has been no exception.  Still, we reported a slight increase in our loan portfolio since year end, and our mortgage banking subsidiaries posted expected seasonal results.

 

Our first quarter results demonstrate our success in enhancing our core franchise. We are committed to our shareholders and are focused on building a strong and highly valued company.”

 



 

CAUTION ABOUT FORWARD-LOOKING STATEMENTS

 

This press release contains “forward-looking statements” within the meaning of the federal securities laws. These forward-looking statements contain information related to matters such as the Company’s intent, belief or expectation with regard to such matters as financial and operational performance, credit quality and branch expansion. Such statements are necessarily based on management’s assumptions and estimates and are inherently subject to a variety of risks and uncertainties concerning the Company’s operations and business environment, which are difficult to predict and beyond the control of the Company. Such risks and uncertainties could cause actual results of the Company to differ materially from those matters expressed or implied in such forward-looking statements. For an explanation of the risks and uncertainties associated with forward-looking statements, please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 and other reports filed with and furnished to the Securities and Exchange Commission.

 

About Cardinal Financial Corporation: Cardinal Financial Corporation, a financial holding company headquartered in Tysons Corner, Virginia with assets of $2.06 billion at March 31, 2011, serves the Washington Metropolitan region through its wholly-owned subsidiary, Cardinal Bank, with 26 conveniently located banking offices. Cardinal also operates several other subsidiaries: George Mason Mortgage, LLC, and Cardinal First Mortgage, LLC, residential mortgage lending companies based in Fairfax, with eight offices throughout the Washington Metropolitan region; Cardinal Trust and Investment Services, a trust division; Cardinal Wealth Services, Inc., a full-service brokerage company; and Wilson/Bennett Capital Management, Inc., an asset management company. The Company’s stock is traded on NASDAQ (CFNL). For additional information please visit our Web site at www.cardinalbank.com or call (703) 584-3400.

 



 

Cardinal Financial Corporation and Subsidiaries

Summary Statements of Condition

March 31, 2011,  December 31, 2010 and March 31, 2010

(Dollars in thousands)

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

% Change

 

 

 

March 31, 2011

 

December 31, 2010

 

March 31, 2010

 

Current Year

 

Year Over Year

 

Cash and due from banks

 

$

14,344

 

$

12,963

 

$

17,576

 

10.7

%

-18.4

%

Federal funds sold

 

7,289

 

12,905

 

9,980

 

-43.5

%

-27.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

351,712

 

320,998

 

340,091

 

9.6

%

3.4

%

Investment securities held-to-maturity

 

16,211

 

21,879

 

32,686

 

-25.9

%

-50.4

%

Investment securities — trading

 

2,458

 

2,107

 

1,699

 

16.7

%

44.7

%

Total investment securities

 

370,381

 

344,984

 

374,476

 

7.4

%

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

16,469

 

16,469

 

16,467

 

0.0

%

0.0

%

Loans held for sale

 

168,569

 

206,047

 

143,961

 

-18.2

%

17.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees

 

1,413,217

 

1,409,302

 

1,307,657

 

0.3

%

8.1

%

Allowance for loan losses

 

(24,209

)

(24,210

)

(19,287

)

0.0

%

25.5

%

Loans receivable, net

 

1,389,008

 

1,385,092

 

1,288,370

 

0.3

%

7.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

17,418

 

16,717

 

15,770

 

4.2

%

10.5

%

Goodwill and intangibles, net

 

10,639

 

10,688

 

13,875

 

-0.5

%

-23.3

%

Bank-owned life insurance

 

34,537

 

34,358

 

33,861

 

0.5

%

2.0

%

Prepaid FDIC insurance premiums

 

4,002

 

4,574

 

5,711

 

-12.5

%

 

Other real estate owned

 

1,250

 

1,250

 

4,485

 

0.0

%

-72.1

%

Other assets

 

26,137

 

25,971

 

24,736

 

0.6

%

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,060,043

 

$

2,072,018

 

$

1,949,268

 

-0.6

%

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

228,651

 

$

229,575

 

$

164,142

 

-0.4

%

39.3

%

Interest bearing deposits

 

1,158,262

 

1,174,150

 

1,161,996

 

-1.4

%

-0.3

%

Total deposits

 

1,386,913

 

1,403,725

 

1,326,138

 

-1.2

%

4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

415,854

 

389,586

 

376,034

 

6.7

%

10.6

%

Mortgage funding checks

 

7,981

 

662

 

8,619

 

1105.6

%

-7.4

%

Escrow liabilities

 

2,345

 

1,454

 

1,439

 

61.3

%

63.0

%

Other liabilities

 

17,606

 

53,689

 

28,448

 

-67.2

%

-38.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

229,344

 

222,902

 

208,590

 

2.9

%

9.9

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,060,043

 

$

2,072,018

 

$

1,949,268

 

-0.6

%

5.7

%

 



 

Cardinal Financial Corporation and Subsidiaries

Summary Income Statements

For the Three Months Ended March 31, 2011 and 2010

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

(unaudited)

 

 

 

For the Three Months Ended

 

 

 

 

 

March 31,

 

 

 

 

 

2011

 

2010

 

% Change

 

Net interest income

 

$

17,661

 

$

15,267

 

15.7

%

Provision for loan losses

 

(1,110

)

(2,425

)

-54.2

%

Net interest income after provision for loan losses

 

16,551

 

12,842

 

28.9

%

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

413

 

479

 

-13.8

%

Loan fees

 

456

 

418

 

9.1

%

Investment fee income

 

548

 

1,009

 

-45.7

%

Realized and unrealized gains on mortgage banking activities

 

3,091

 

2,822

 

9.5

%

Management fee income

 

299

 

577

 

-48.2

%

Income from bank owned life insurance

 

180

 

148

 

21.6

%

Net realized gains on investment securities

 

451

 

264

 

70.8

%

Loss on extinguishment of debt

 

(450

)

 

100.0

%

Other non-interest income

 

8

 

64

 

-87.5

%

Total non-interest income

 

4,996

 

5,781

 

-13.6

%

 

 

 

 

 

 

 

 

Net interest income and non-interest income

 

21,547

 

18,623

 

15.7

%

 

 

 

 

 

 

 

 

Salaries and benefits

 

6,653

 

6,143

 

8.3

%

Occupancy

 

1,473

 

1,453

 

1.4

%

Depreciation

 

457

 

560

 

-18.4

%

Data communications

 

919

 

895

 

2.7

%

Professional fees

 

532

 

468

 

13.7

%

FDIC insurance assessment

 

634

 

549

 

15.5

%

Mortgage loan repurchases and settlements

 

100

 

563

 

100.0

%

Other operating expense

 

2,922

 

2,464

 

18.6

%

Total non-interest expense

 

13,690

 

13,095

 

4.5

%

Income before income taxes

 

7,857

 

5,528

 

42.1

%

Provision for income taxes

 

2,636

 

1,728

 

52.5

%

NET INCOME

 

$

5,221

 

$

3,800

 

37.4

%

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.18

 

$

0.13

 

36.4

%

Earnings per common share - diluted

 

$

0.18

 

$

0.13

 

36.2

%

Weighted-average common shares outstanding - basic

 

29,291,296

 

29,085,250

 

0.7

%

Weighted-average common shares outstanding - diluted

 

29,800,738

 

29,534,387

 

0.9

%

 



 

Cardinal Financial Corporation and Subsidiaries

Selected Financial Information

(Dollars in thousands, except per share data and ratios)

(unaudited)

 

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

 

2011

 

2010

 

Income Statements:

 

 

 

 

 

Interest income

 

$

23,785

 

$

22,923

 

Interest expense

 

6,124

 

7,656

 

Net interest income

 

17,661

 

15,267

 

Provision for loan losses

 

1,110

 

2,425

 

Net interest income after provision for loan losses

 

16,551

 

12,842

 

Non-interest income

 

4,996

 

5,781

 

Non-interest expense

 

13,690

 

13,095

 

Net income before income taxes

 

7,857

 

5,528

 

Provision (benefit) for income taxes

 

2,636

 

1,728

 

Net income

 

$

5,221

 

$

3,800

 

 

 

 

March 31, 2011

 

March 31, 2010

 

Balance Sheet Data:

 

 

 

 

 

Total assets

 

$

2,060,043

 

$

1,949,268

 

Loans receivable, net of fees

 

1,413,217

 

1,307,657

 

Allowance for loan losses

 

(24,209

)

(19,287

)

Loans held for sale

 

168,569

 

143,961

 

Total investment securities

 

370,381

 

374,476

 

Total deposits

 

1,386,913

 

1,326,138

 

Other borrowed funds

 

415,854

 

376,034

 

Total shareholders’ equity

 

229,344

 

208,590

 

 

 

 

 

 

 

Common shares outstanding

 

28,924

 

28,721

 

 

 

 

For the Three Months Ended March 31,

 

 

 

2011

 

2010

 

Selected Average Balances:

 

 

 

 

 

Total assets

 

$

2,046,468

 

$

1,911,978

 

Loans receivable, net of fees

 

1,396,386

 

1,298,352

 

Allowance for loan losses

 

(24,616

)

(19,098

)

Loans held for sale

 

108,874

 

99,333

 

Total investment securities

 

351,105

 

365,756

 

Interest earning assets

 

1,949,673

 

1,818,110

 

Total deposits

 

1,427,809

 

1,313,393

 

Other borrowed funds

 

363,790

 

368,700

 

Total shareholders’ equity

 

227,515

 

208,910

 

Weighted Average:

 

 

 

 

 

Common shares outstanding - basic

 

29,291

 

29,085

 

Common shares outstanding - diluted

 

29,801

 

29,534

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

Basic net income

 

$

0.18

 

$

0.13

 

Fully diluted net income

 

0.18

 

0.13

 

Book value

 

7.93

 

7.26

 

Tangible book value (1)

 

7.39

 

6.64

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Return on average assets

 

1.02

%

0.79

%

Return on average equity

 

9.18

%

7.28

%

Net interest margin (2)

 

3.67

%

3.40

%

Efficiency ratio (3)

 

60.42

%

62.21

%

Non-interest income to average assets

 

0.98

%

1.21

%

Non-interest expense to average assets

 

2.68

%

2.74

%

 

 

 

 

 

 

Asset Quality Data:

 

 

 

 

 

Annualized net charge-offs to average loans receivable, net of fees

 

0.32

%

0.55

%

Total nonaccrual loans

 

$

9,283

 

$

4,659

 

Real estate owned

 

$

1,250

 

$

4,485

 

Nonperforming loans to loans receivable, net of fees

 

0.66

%

0.36

%

Nonperforming loans to total assets

 

0.45

%

0.24

%

Total loans receivable past due 30 to 89 days

 

$

2,260

 

$

243

 

Total loans receivable past due 90 days or more

 

$

 

$

 

Allowance for loan losses to loans receivable, net of fees

 

1.71

%

1.47

%

Allowance for loan losses to nonperforming loans

 

260.79

%

413.97

%

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

Tier 1 risk-based capital

 

12.80

%

13.21

%

Total risk-based capital

 

14.17

%

14.44

%

Leverage capital ratio

 

11.28

%

11.10

%

 

 

 

 

 

 

 


(1)

Tangible book value is calculated as total shareholders’ equity, adjusted for changes in other comprehensive income, less goodwill and other intangible assets, divided by common shares outstanding.

(2)

Net interest margin is calculated as net interest income divided by total average earning assets and reported on a tax equivalent basis at a rate of 35% for 2011 and 34.5% for 2010.

(3)

Efficiency ratio is calculated as total non-interest expense (less nonrecurring expense) divided by the total of net interest income and non-interest income.

 

 



 

Cardinal Financial Corporation and Subsidiaries

Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities

Three Months Ended March 31, 2011 and 2010

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

 

 

March 31, 2011

 

March 31, 2010

 

 

 

Average
Balance

 

Average Yield

 

Average
Balance

 

Average Yield

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees (1)

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

185,574

 

4.45

%

$

160,009

 

4.59

%

Real estate - commercial

 

629,657

 

5.98

%

599,412

 

6.10

%

Real estate - construction

 

241,215

 

5.53

%

190,545

 

5.49

%

Real estate - residential

 

215,281

 

5.21

%

227,125

 

5.15

%

Home equity lines

 

121,642

 

3.70

%

118,574

 

3.63

%

Consumer

 

3,017

 

5.51

%

2,687

 

5.95

%

Total loans

 

1,396,386

 

5.39

%

1,298,352

 

5.43

%

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

108,874

 

4.78

%

99,333

 

5.25

%

Investment securities - available-for-sale (1)

 

330,400

 

4.40

%

331,774

 

4.65

%

Investment securities - held-to-maturity

 

20,705

 

2.99

%

33,982

 

3.38

%

Other investments

 

15,728

 

0.80

%

15,728

 

0.27

%

Federal funds sold

 

77,580

 

0.24

%

38,941

 

0.24

%

Total interest-earning assets

 

1,949,673

 

4.92

%

1,818,110

 

5.08

%

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

14,617

 

 

 

5,476

 

 

 

Premises and equipment, net

 

16,743

 

 

 

15,773

 

 

 

Goodwill and intangibles, net

 

10,669

 

 

 

13,913

 

 

 

Accrued interest and other assets

 

79,382

 

 

 

77,804

 

 

 

Allowance for loan losses

 

(24,616

)

 

 

(19,098

)

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,046,468

 

 

 

$

1,911,978

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Interest checking

 

$

131,336

 

0.19

%

$

132,129

 

0.64

%

Money markets

 

151,282

 

0.41

%

83,420

 

0.77

%

Statement savings

 

255,270

 

0.36

%

287,471

 

0.86

%

Certificates of deposit

 

656,769

 

1.83

%

646,533

 

2.26

%

Other borrowed funds

 

363,790

 

3.02

%

368,700

 

3.32

%

Total interest-bearing liabilities

 

1,558,447

 

1.59

%

1,518,253

 

2.05

%

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

233,152

 

 

 

163,840

 

 

 

Other liabilities

 

27,354

 

 

 

20,975

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

227,515

 

 

 

208,910

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,046,468

 

 

 

$

1,911,978

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (1)

 

 

 

3.67

%

 

 

3.40

%

 


(1)          The average yields for loans receivable and investment securities available-for-sale are reported on a fully taxable-equivalent basis at a rate of 35% for 2011 and 34.5% for 2010.

 



 

Cardinal Financial Corporation and Subsidiaries

Segment Reporting at and for the Three Months Ended March 31, 2011 and 2010

(Dollars in thousands)

(Unaudited)

 

At and for the Three Months Ended March 31, 2011:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

17,437

 

$

425

 

$

 

$

(201

)

$

 

$

17,661

 

Provision for loan losses

 

1,110

 

 

 

 

 

1,110

 

Non-interest income

 

776

 

3,640

 

549

 

53

 

(22

)

4,996

 

Non-interest expense

 

8,995

 

3,251

 

773

 

693

 

(22

)

13,690

 

Provision for income taxes

 

2,690

 

290

 

(74

)

(270

)

 

2,636

 

Net income (loss)

 

$

5,418

 

$

524

 

$

(150

)

$

(571

)

$

 

$

5,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,035,558

 

$

111,596

 

$

575

 

$

253,401

 

$

(354,662

)

$

2,046,468

 

 

At and for the Three Months Ended March 31, 2010:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

14,983

 

$

484

 

$

 

$

(200

)

$

 

$

15,267

 

Provision for loan losses

 

2,425

 

 

 

 

 

2,425

 

Non-interest income

 

1,027

 

3,697

 

1,014

 

59

 

(16

)

5,781

 

Non-interest expense

 

8,344

 

3,326

 

819

 

622

 

(16

)

13,095

 

Provision for income taxes

 

1,611

 

296

 

68

 

(247

)

 

1,728

 

Net income (loss)

 

$

3,630

 

$

559

 

$

127

 

$

(516

)

$

 

$

3,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

1,907,211

 

$

108,065

 

$

3,396

 

$

232,892

 

$

(339,586

)

$

1,911,978