Attached files

file filename
8-K - 8-K - CARDINAL FINANCIAL CORPa11-28260_18k.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

 

Contact: Bernard H. Clineburg,

Tysons Corner, Virginia

 

Chairman, Chief Executive Officer

October 19, 2011

 

or

 

 

Mark A. Wendel,

 

 

EVP, Chief Financial Officer

 

 

703-584-3400

 

CARDINAL ANNOUNCES THIRD QUARTER EARNINGS

 

LOANS GROW 12%, NET INTEREST MARGIN IMPROVES, MORTGAGE BANKING INCOME CLIMBS, ASSET QUALITY REMAINS STRONG

 

Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today announced earnings of $8.6 million, or $0.29 per diluted share, for quarter ended September 30, 2011.  This is a 46% increase over earnings of $5.9 million, or $0.20 per diluted share, for the third quarter of last year.   On a year-to-date basis, earnings were $19.8 million, or $0.66 per diluted share, versus $14.4 million, or $0.49 per diluted share, in 2010. At quarter end, the Company’s assets exceeded $2.5 billion.

 

Selected Highlights

 

·                  Loans held for investment grew to $1.515 billion, an increase of $164 million, or 12%, compared to September 30, 2010.

 

·                  Asset quality continues to be strong.  Nonperforming assets remained low at 0.59% of total assets. Annualized net loan charge offs were 0.44% of loans outstanding.  Real estate owned was a modest $4.0 million, and the Company currently has only $271,000 loans receivable past due 30 days or more.

 

·                  Non-interest bearing deposits grew to $265 million, an increase of over 25% compared to September 30, 2010.

 

·                  Total assets at period-end were $2.554 billion versus $2.127 billion one year earlier, an increase of 20%.

 



 

·                  The Company’s tax equivalent net interest margin increased to 3.86% for the current quarter, up from 3.84% in the previous quarter and up from 3.82% in the year ago quarter.

 

·                  Mortgage banking activity was robust as a result of our strategic expansion and a strong market. During the quarter, our mortgage companies and managed mortgage companies received applications with a loan principal value in excess of $1.9 billion.  This compares to $987 million and $1.3 billion for the previous and year ago quarter, respectively.

 

·                  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 8.91%.

 

Income Statement Review

 

For the third quarter of 2011, net income was $8.6 million, or $0.29 per diluted share. Compared to the year ago quarter, net interest income increased 11% to $20.1 million from $18.2 million.  For this same period, the tax equivalent net interest margin improved to 3.86% from 3.82%. The margin also improved from 3.84% for the second quarter of 2011.  The growth in net interest income continues to be the result of the Bank’s success in growing its balance sheet while lowering deposit rates and funding costs.  Compared to the year ago quarter, average interest earning assets grew $179 million.  The average balance of the Company’s loan portfolio increased $153 million, or 11%, while the yield decreased 0.30%.  For these same periods, the average yield on all earning assets decreased 0.20% while the average costs of interest bearing liabilities decreased 0.25%.

 

Noninterest income was $15.0 million for the current quarter compared to $9.3 million for the year ago quarter ended September 30. For the respective nine month periods ended September 30, noninterest income was $27.7 million versus $21.9 million.  During the third quarter of 2011, mortgage banking activity was extremely strong, and gains on mortgage banking activities were $11.3 million versus $5.3 million in the year ago quarter, and $18.7 million versus $11.9 million for the nine month comparable periods. During the most recent quarter, 4,987 mortgage applications were taken with a loan principal value in excess of $1.9 billion versus 3,772 applications with a value of $1.3 billion during the third quarter of 2010.

 

As previously disclosed, the Company’s wealth management operations has been repositioned to afford less risk and greater scalability for this business unit.   For the quarter, this business produced net income of $20,000.

 

Noninterest expense increased to $18.9 million from $15.4 million for the three month periods ended September 30, 2011 and 2010, respectively.  During the most recent quarter, the Company realized a loss of $1.8 million from a prepayment of $40 million FHLB Advances maturing between two and three years.  As a result of this transaction, savings of approximately 0.40% annually on its $280 million FHLB Advance portfolio is anticipated.  Also during the quarter, we experienced additional professional, legal and consulting expenses mainly related to the

 



 

previously disclosed matter concerning the Department of Justice.  As mentioned last quarter, depreciation remained elevated this quarter by $200,000 due to the final amortization of loan underwriting software as new systems have been implemented.

 

For the nine month comparable periods, noninterest expense increased to $49.4 million from $42.6 million.  In addition to the above items, the change also resulted from higher personnel cost and incentive compensation due to the addition and success of business development officers for mortgage banking, commercial lending and deposit activities.   In continuation of executing the Company’s business plan, the mortgage banking subsidiaries added 3 branch locations and 22 employees, including 15 new production officers. As a result of the expansion, expenses in the mortgage subsidiaries increased approximately $3.8 million from the prior year-to date period.

 

Review of Balance Sheet and Credit Quality

 

At September 30, 2011, total assets of the Company were $2.554 billion, an increase of 20% from total assets of $2.127 billion at September 30, 2010. Loans held for investment grew 12% to $1.515 billion at September 30, 2011, from $1.352 billion at September 30, 2010.  During this period, the Bank’s investment portfolio increased slightly to $348 million compared to $322 million a year ago. As a result of mortgage banking activity, loans held for sale increased 62% to $553 million versus $341 million at September 30, 2010.

 

The Bank’s asset growth was funded by a 29% increase in deposits, which grew $399 million and totaled $1.796 billion at September 30, 2011 versus $1.398 billion a year earlier. Approximately $330 million of the increase was short term brokered CDs initiated primarily to match fund the increase in loans held for sale, which are considered short term assets. Additionally, demand deposit account balances increased over 25% year over year, reflecting the Bank’s continued focus on generating lower funding costs.

 

The quality of the Bank’s loan portfolio has remained strong. The provision for loan losses was $2.9 million for the current quarter versus $3.5 million for the third quarter of last year.  The total allowance for loan losses was 1.60% of loans outstanding from a comparable ratio of 1.66% at September 30, 2010.  The Company’s nonperforming assets stood at 0.59% of total assets at September 30, 2011 compared to 0.46% at June 30, 2011 and 0.57% at September 30, 2010.  Year-to date net loan charge-offs totaled $4.7 million, compared to $4.8 million for the first nine months of 2010.  There were $271,000 loans past due 30 days or more September 30, 2011.

 

Other Information

 

With respect to the previously disclosed matter involving the U.S. Department of Justice (the “DOJ”), the Company continues to cooperate fully with the DOJ in its investigation and has provided relevant information to resolve the issues. It is too early to assess whether the resolution of this matter will have an effect on the Company.

 



 

MANAGEMENT COMMENTS

 

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

 

“I am pleased to announce an excellent quarter for Cardinal Financial. Our core commercial lending activities were healthy as evidenced by over $70 million in growth for the quarter and a balance increase of over 12% year over year.  This was achieved while still realizing an increase in the net interest margin.  Loan losses remained minimal as we continued to adhere to our prudent underwriting standards. Credit underwriting remains a core competency of our organization. Additionally, our outstanding results were enhanced by the strategic expansion of our mortgage company and a strong market.

 

We continue to concentrate on profitability and balanced growth, remaining committed to our shareholders to build upon the core banking strengths of our Company, and we continue to believe that we are well positioned to maximize the value of the Cardinal franchise.”

 

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 $2.55 billion at September 30, 2011, serves the Washington Metropolitan region through its wholly-owned subsidiary, Cardinal Bank, with 27 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 ten 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

September 30, 2011,  December 31, 2010 and September 30, 2010

(Dollars in thousands)

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

% Change

 

 

 

September 30, 2011

 

December 31, 2010

 

September 30, 2010

 

Current Year

 

Year Over Year

 

Cash and due from banks

 

$

17,049

 

$

12,963

 

$

10,061

 

31.5

%

69.5

%

Federal funds sold

 

18,841

 

12,905

 

9,833

 

46.0

%

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

332,325

 

320,998

 

296,608

 

3.5

%

12.0

%

Investment securities held-to-maturity

 

13,518

 

21,879

 

23,434

 

-38.2

%

-42.3

%

Investment securities – trading

 

2,145

 

2,107

 

1,843

 

1.8

%

16.4

%

Total investment securities

 

347,988

 

344,984

 

321,885

 

0.9

%

8.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

16,451

 

16,469

 

16,467

 

-0.1

%

-0.1

%

Loans held for sale

 

552,838

 

206,047

 

341,413

 

168.3

%

61.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees

 

1,515,286

 

1,409,302

 

1,351,703

 

7.5

%

12.1

%

Allowance for loan losses

 

(24,212

)

(24,210

)

(22,444

)

0.0

%

7.9

%

Loans receivable, net

 

1,491,074

 

1,385,092

 

1,329,259

 

7.7

%

12.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

18,905

 

16,717

 

17,040

 

13.1

%

10.9

%

Goodwill and intangibles, net

 

10,540

 

10,688

 

13,305

 

-1.4

%

-20.8

%

Bank-owned life insurance

 

34,961

 

34,358

 

34,211

 

1.8

%

2.2

%

Prepaid FDIC insurance premiums

 

3,627

 

4,574

 

4,717

 

-20.7

%

-23.1

%

Other real estate owned

 

3,957

 

1,250

 

2,615

 

216.6

%

51.3

%

Other assets

 

38,251

 

25,971

 

26,505

 

47.3

%

44.3

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,554,482

 

$

2,072,018

 

$

2,127,311

 

23.3

%

20.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

264,857

 

$

229,575

 

$

211,762

 

15.4

%

25.1

%

Interest bearing deposits

 

1,531,522

 

1,174,150

 

1,185,914

 

30.4

%

29.1

%

Total deposits

 

1,796,379

 

1,403,725

 

1,397,676

 

28.0

%

28.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

419,546

 

389,586

 

441,287

 

7.7

%

-4.9

%

Mortgage funding checks

 

43,357

 

662

 

33,058

 

6449.4

%

31.2

%

Escrow liabilities

 

4,968

 

1,454

 

5,278

 

241.7

%

-5.9

%

Other liabilities

 

40,113

 

53,689

 

25,910

 

-25.3

%

54.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

250,119

 

222,902

 

224,102

 

12.2

%

11.6

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,554,482

 

$

2,072,018

 

$

2,127,311

 

23.3

%

20.1

%

 



 

Cardinal Financial Corporation and Subsidiaries

Summary Income Statements

Three and Nine Months Ended September 30, 2011 and 2010

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

(Unaudited)

 

 

 

For the Three Months Ended

 

 

 

For the Nine Months Ended

 

 

 

 

 

September 30,

 

 

 

September 30,

 

 

 

 

 

2011

 

2010

 

% Change

 

2011

 

2010

 

% Change

 

Net interest income

 

$

20,099

 

$

18,182

 

10.5

%

$

56,423

 

$

50,579

 

11.6

%

Provision for loan losses

 

(2,885

)

(3,500

)

-17.6

%

(4,745

)

(8,625

)

-45.0

%

Net interest income after provision for loan losses

 

17,214

 

14,682

 

17.2

%

51,678

 

41,954

 

23.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

461

 

463

 

-0.4

%

1,307

 

1,434

 

-8.9

%

Loan fees

 

749

 

678

 

10.5

%

1,728

 

1,490

 

16.0

%

Investment fee income

 

643

 

1,048

 

-38.6

%

1,902

 

3,072

 

-38.1

%

Realized and unrealized gains on mortgage banking activities

 

11,343

 

5,325

 

113.0

%

18,735

 

11,855

 

58.0

%

Mortgage managed company fee income

 

1,156

 

1,255

 

-7.9

%

2,138

 

2,676

 

-20.1

%

Income from bank owned life insurance

 

216

 

173

 

24.9

%

603

 

499

 

20.8

%

Net realized gains on investment securities

 

409

 

193

 

111.9

%

1,286

 

726

 

77.1

%

Litigation recovery on previously impaired investment

 

 

71

 

-100.0

%

 

87

 

-100.0

%

Other non-interest income

 

6

 

100

 

-94.0

%

4

 

26

 

-84.6

%

Total non-interest income

 

14,983

 

9,306

 

61.0

%

27,703

 

21,865

 

26.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and non-interest income

 

32,197

 

23,988

 

34.2

%

79,381

 

63,819

 

24.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

8,418

 

8,923

 

-5.7

%

22,970

 

21,782

 

5.5

%

Occupancy

 

1,543

 

1,376

 

12.1

%

4,430

 

4,301

 

3.0

%

Depreciation

 

761

 

462

 

64.7

%

1,978

 

1,469

 

34.6

%

Data communications

 

1,039

 

1,246

 

-16.6

%

2,882

 

3,386

 

-14.9

%

Professional fees

 

1,467

 

571

 

156.9

%

2,946

 

1,576

 

86.9

%

Impairment of goodwill

 

 

 

0.0

%

 

451

 

-100.0

%

Mortgage loan repurchases and settlements

 

170

 

(1,084

)

-115.7

%

670

 

(686

)

-197.7

%

Loss on extinguishment of debt

 

1,822

 

 

100.0

%

2,271

 

 

100.0

%

Other operating expense

 

3,709

 

3,875

 

-4.3

%

11,206

 

10,271

 

9.1

%

Total non-interest expense

 

18,929

 

15,369

 

23.2

%

49,353

 

42,550

 

16.0

%

Net income before income taxes

 

13,268

 

8,619

 

53.9

%

30,028

 

21,269

 

41.2

%

Provision for income taxes

 

4,643

 

2,716

 

70.9

%

10,277

 

6,857

 

49.9

%

NET INCOME

 

$

8,625

 

$

5,903

 

46.1

%

$

19,751

 

$

14,412

 

37.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.29

 

$

0.20

 

44.8

%

$

0.67

 

$

0.50

 

35.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - diluted

 

$

0.29

 

$

0.20

 

45.0

%

$

0.66

 

$

0.49

 

35.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

29,403,304

 

29,140,193

 

0.9

%

29,359,365

 

29,110,038

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - diluted

 

29,871,668

 

29,639,114

 

0.8

%

29,847,607

 

29,582,342

 

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

 

For the Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Income Statements:

 

 

 

 

 

 

 

 

 

Interest income

 

$

26,047

 

$

24,771

 

$

74,349

 

$

71,639

 

Interest expense

 

5,948

 

6,589

 

17,926

 

21,060

 

Net interest income

 

20,099

 

18,182

 

56,423

 

50,579

 

Provision for loan losses

 

2,885

 

3,500

 

4,745

 

8,625

 

Net interest income after provision for loan losses

 

17,214

 

14,682

 

51,678

 

41,954

 

Non-interest income

 

14,983

 

9,306

 

27,703

 

21,865

 

Non-interest expense

 

18,929

 

15,369

 

49,353

 

42,550

 

Net income before income taxes

 

13,268

 

8,619

 

30,028

 

21,269

 

Provision (benefit) for income taxes

 

4,643

 

2,716

 

10,277

 

6,857

 

Net income

 

$

8,625

 

$

5,903

 

$

19,751

 

$

14,412

 

 

 

 

September 30, 2011

 

September 30, 2010

 

Balance Sheet Data:

 

 

 

 

 

Total assets

 

$

2,554,482

 

$

2,127,311

 

Loans receivable, net of fees

 

1,515,286

 

1,351,703

 

Allowance for loan losses

 

(24,212

)

(22,444

)

Loans held for sale

 

552,838

 

341,413

 

Total investment securities

 

347,988

 

321,885

 

Total deposits

 

1,796,379

 

1,397,676

 

Other borrowed funds

 

419,546

 

441,287

 

Total shareholders’ equity

 

250,119

 

224,102

 

 

 

 

 

 

 

Common shares outstanding

 

28,932

 

28,762

 

 

 

 

For the Three Months Ended September 30,

 

For the Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

Selected Average Balances:

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,213,205

 

$

2,032,287

 

$

2,110,382

 

$

1,969,550

 

Loans receivable, net of fees

 

1,483,392

 

1,330,585

 

1,431,820

 

1,312,915

 

Allowance for loan losses

 

(24,148

)

(22,181

)

(24,485

)

(20,289

)

Loans held for sale

 

242,309

 

243,064

 

172,927

 

167,947

 

Total investment securities

 

334,516

 

316,398

 

346,001

 

347,595

 

Interest earning assets

 

2,104,313

 

1,925,585

 

2,008,221

 

1,866,489

 

Total deposits

 

1,581,973

 

1,393,022

 

1,484,269

 

1,355,767

 

Other borrowed funds

 

357,759

 

389,969

 

363,901

 

376,443

 

Total shareholders’ equity

 

245,968

 

223,598

 

236,673

 

214,610

 

Weighted Average:

 

 

 

 

 

 

 

 

 

Common shares outstanding - basic

 

29,403

 

29,140

 

29,359

 

29,110

 

Common shares outstanding - diluted

 

29,872

 

29,639

 

29,848

 

29,582

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.29

 

$

0.20

 

$

0.67

 

$

0.50

 

Fully diluted net income

 

0.29

 

0.20

 

0.66

 

0.49

 

Book value

 

8.65

 

7.79

 

8.65

 

7.79

 

Tangible book value (1)

 

7.85

 

7.00

 

7.85

 

7.00

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.56

%

1.16

%

1.25

%

0.98

%

Return on average equity

 

14.03

%

10.56

%

11.13

%

8.95

%

Net interest margin (2)

 

3.86

%

3.82

%

3.79

%

3.65

%

Efficiency ratio (3)

 

53.96

%

55.91

%

58.67

%

58.74

%

Non-interest income to average assets

 

2.71

%

1.83

%

1.75

%

1.48

%

Non-interest expense to average assets

 

3.42

%

3.02

%

3.12

%

2.88

%

 

 

 

 

 

 

 

 

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

0.44

%

0.49

%

Total nonaccrual loans

 

 

 

 

 

$

10,796

 

$

9,315

 

Other real estate owned

 

 

 

 

 

$

3,957

 

$

2,615

 

Nonperforming loans to loans receivable, net of fees

 

 

 

 

 

0.73

%

0.71

%

Nonperforming loans to total assets

 

 

 

 

 

0.43

%

0.45

%

Nonperforming assets to total assets

 

 

 

 

 

0.59

%

0.57

%

Total loans receivable past due 30 to 89 days

 

 

 

 

 

$

63

 

$

800

 

Total loans receivable past due 90 days or more

 

 

 

 

 

$

208

 

$

266

 

Allowance for loan losses to loans receivable, net of fees

 

 

 

 

 

1.60

%

1.66

%

Allowance for loan losses to nonperforming loans

 

 

 

 

 

220.03

%

234.26

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

11.42

%

12.28

%

Total risk-based capital

 

 

 

 

 

12.57

%

13.57

%

Leverage capital ratio

 

 

 

 

 

11.03

%

10.76

%

 


(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 33% for 2011 and 32% 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 and Nine Months Ended September 30, 2011 and 2010

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30, 2011

 

September 30, 2010

 

September 30, 2011

 

September 30, 2010

 

 

 

Average
Balance

 

Average
Yield

 

Average
Balance

 

Average
Yield

 

Average
Balance

 

Average
Yield

 

Average
Balance

 

Average
Yield

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

210,912

 

4.34

%

$

162,810

 

4.67

%

$

195,482

 

4.43

%

$

160,116

 

4.65

%

Real estate - commercial

 

674,589

 

5.91

%

609,800

 

6.40

%

648,786

 

5.97

%

606,537

 

6.21

%

Real estate - construction

 

249,600

 

5.63

%

203,948

 

5.80

%

245,370

 

5.52

%

197,108

 

5.62

%

Real estate - residential

 

222,814

 

4.90

%

230,707

 

5.09

%

216,742

 

5.06

%

227,272

 

5.17

%

Home equity lines

 

122,350

 

3.71

%

120,709

 

3.50

%

122,337

 

3.71

%

119,248

 

3.62

%

Consumer

 

3,127

 

5.58

%

2,611

 

5.93

%

3,103

 

5.34

%

2,634

 

5.79

%

Total loans

 

1,483,392

 

5.33

%

1,330,585

 

5.63

%

1,431,820

 

5.36

%

1,312,915

 

5.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

242,309

 

4.71

%

243,064

 

4.62

%

172,927

 

4.66

%

167,947

 

4.82

%

Investment securities - available-for-sale (1)

 

319,890

 

4.40

%

290,903

 

4.41

%

328,911

 

4.40

%

317,195

 

4.54

%

Investment securities - held-to-maturity

 

14,626

 

2.50

%

25,495

 

3.23

%

17,090

 

2.76

%

30,400

 

3.33

%

Other investments

 

15,714

 

0.76

%

15,728

 

0.44

%

15,721

 

0.78

%

15,728

 

0.32

%

Federal funds sold

 

28,382

 

0.22

%

19,810

 

0.22

%

41,752

 

0.23

%

22,304

 

0.23

%

Total interest-earning assets

 

2,104,313

 

4.99

%

1,925,585

 

5.19

%

2,008,221

 

4.98

%

1,866,489

 

5.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

14,607

 

 

 

12,348

 

 

 

14,513

 

 

 

12,719

 

 

 

Premises and equipment, net

 

18,197

 

 

 

17,079

 

 

 

17,487

 

 

 

16,256

 

 

 

Goodwill and intangibles, net

 

10,571

 

 

 

13,343

 

 

 

10,618

 

 

 

13,699

 

 

 

Accrued interest and other assets

 

89,665

 

 

 

86,113

 

 

 

84,028

 

 

 

80,676

 

 

 

Allowance for loan losses

 

(24,148

)

 

 

(22,181

)

 

 

(24,485

)

 

 

(20,289

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,213,205

 

 

 

$

2,032,287

 

 

 

$

2,110,382

 

 

 

$

1,969,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

137,063

 

0.19

%

$

131,355

 

0.26

%

$

134,838

 

0.19

%

$

133,166

 

0.40

%

Money markets

 

169,717

 

0.41

%

113,375

 

0.51

%

162,009

 

0.41

%

98,749

 

0.60

%

Statement savings

 

231,963

 

0.36

%

268,665

 

0.41

%

242,824

 

0.36

%

277,845

 

0.57

%

Certificates of deposit

 

781,319

 

1.48

%

671,236

 

1.81

%

698,683

 

1.68

%

656,142

 

2.03

%

Total interest-bearing deposits

 

1,320,062

 

1.01

%

1,184,631

 

1.20

%

1,238,354

 

1.09

%

1,165,902

 

1.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

357,759

 

2.86

%

389,969

 

3.07

%

363,901

 

2.87

%

376,443

 

3.21

%

Total interest-bearing liabilities

 

1,677,821

 

1.41

%

1,574,600

 

1.66

%

1,602,255

 

1.50

%

1,542,345

 

1.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

261,911

 

 

 

208,391

 

 

 

245,915

 

 

 

189,865

 

 

 

Other liabilities

 

27,505

 

 

 

25,698

 

 

 

25,539

 

 

 

22,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

245,968

 

 

 

223,598

 

 

 

236,673

 

 

 

214,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,213,205

 

 

 

$

2,032,287

 

 

 

$

2,110,382

 

 

 

$

1,969,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (1)

 

 

 

3.86

%

 

 

3.82

%

 

 

3.79

%

 

 

3.65

%

 


(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 33% for 2011 and 32% for 2010.

 



 

Cardinal Financial Corporation and Subsidiaries

Segment Reporting at and for the Three and Nine Months Ended September 30, 2011 and 2010

(Dollars in thousands)

(Unaudited)

 

At and for the Three Months Ended September 30, 2011:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

19,592

 

$

711

 

$

 

$

(204

)

$

 

$

20,099

 

Provision for loan losses

 

2,885

 

 

 

 

 

2,885

 

Non-interest income

 

1,315

 

13,037

 

643

 

2

 

(14

)

14,983

 

Non-interest expense

 

12,748

 

4,819

 

620

 

756

 

(14

)

18,929

 

Provision for income taxes

 

1,783

 

3,192

 

3

 

(335

)

 

4,643

 

Net income (loss)

 

$

3,491

 

$

5,737

 

$

20

 

$

(623

)

$

 

$

8,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,218,271

 

$

255,336

 

$

586

 

$

251,782

 

$

(512,770

)

$

2,213,205

 

 

At and for the Three Months Ended September 30, 2010:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

17,745

 

$

647

 

$

 

$

(210

)

$

 

$

18,182

 

Provision for loan losses

 

3,500

 

 

 

 

 

3,500

 

Non-interest income

 

1,025

 

7,147

 

1,052

 

120

 

(38

)

9,306

 

Non-interest expense

 

10,074

 

2,342

 

913

 

2,078

 

(38

)

15,369

 

Provision for income taxes

 

1,507

 

1,894

 

47

 

(732

)

 

2,716

 

Net income (loss)

 

$

3,689

 

$

3,558

 

$

92

 

$

(1,436

)

$

 

$

5,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,018,523

 

$

254,864

 

$

2,992

 

$

230,292

 

$

(474,384

)

$

2,032,287

 

 

At and for the Nine Months Ended September 30, 2011:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

55,320

 

$

1,712

 

$

 

$

(609

)

$

 

$

56,423

 

Provision for loan losses

 

4,745

 

 

 

 

 

4,745

 

Non-interest income

 

3,841

 

21,947

 

1,902

 

61

 

(48

)

27,703

 

Non-interest expense

 

32,552

 

11,895

 

2,083

 

2,871

 

(48

)

49,353

 

Provision for income taxes

 

7,313

 

4,203

 

(68

)

(1,171

)

 

10,277

 

Net income (loss)

 

$

14,551

 

$

7,561

 

$

(113

)

$

(2,248

)

$

 

$

19,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,105,281

 

$

176,547

 

$

588

 

$

252,023

 

$

(424,057

)

$

2,110,382

 

 

At and for the Nine Months Ended September 30, 2010:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

49,467

 

$

1,727

 

$

 

$

(615

)

$

 

$

50,579

 

Provision for loan losses

 

8,625

 

 

 

 

 

8,625

 

Non-interest income

 

3,157

 

15,605

 

3,086

 

97

 

(80

)

21,865

 

Non-interest expense

 

28,056

 

8,113

 

3,090

 

3,371

 

(80

)

42,550

 

Provision for income taxes

 

4,982

 

3,202

 

 

(1,327

)

 

6,857

 

Net income (loss)

 

$

10,961

 

$

6,017

 

$

(4

)

$

(2,562

)

$

 

$

14,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

1,958,395

 

$

177,033

 

$

3,254

 

$

230,943

 

$

(399,975

)

$

1,969,650