Attached files

file filename
8-K - 8-K - CARDINAL FINANCIAL CORPa12-3032_18k.htm

Exhibit 99.1

 

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

 

Contact:

Bernard H. Clineburg,

Tysons Corner, Virginia

 

 

Chairman, Chief Executive Officer

January 18, 2012

 

 

or

 

 

 

Mark A. Wendel,

 

 

 

EVP, Chief Financial Officer

 

 

 

703-584-3400

 

CARDINAL ANNOUNCES RECORD 2011 ANNUAL EARNINGS;

LOAN GROWTH AND ASSET QUALITY REMAIN STRONG

 

Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today announced earnings of $28.0 million, or $0.94 per diluted share, for year ended December 31, 2011.  This is a 51.8% increase over earnings of $18.4 million, or $0.62 per diluted share, for the previous year.   For the quarter ended December 31, 2011, income was $8.2 million, or $0.28 per diluted share, versus $4.0 million, or $0.14 per diluted share, for the same quarter in 2010.

 

Selected Highlights

 

·                  Asset quality continues to be strong.  Nonperforming assets remained low at 0.69% of total assets, and annualized net loan charge offs were 0.34% of loans outstanding.  Real estate owned decreased to $3.0 million from $4.0 million at the previous quarter ended September 30, 2011, and the Company currently has $208,000 loans receivable past due 90 days or more.

 

·                  The Company’s tax equivalent net interest margin increased to 3.81% for the current year, up from 3.68% in the previous year. For the most recent quarter, net interest margin was 3.88% compared to 3.86% for the previous quarter ended September 30, 2011.

 

·                  Total assets at period-end were $2.603 billion versus $2.072 billion one year earlier, an increase of 25.6%.

 

·                  Loans held for investment grew to $1.632 billion, an increase of $223 million, or 15.8%, compared to the prior year end.

 



 

·                  Total non-interest bearing deposits grew to $263.8 million, an increase of 14.9% compared to December 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 9.08%.

 

Income Statement Review

 

For the fourth quarter of 2011, net income was $8.2 million, or $0.28 per diluted share, an increase of 103.3% compared to the year ago quarter.  For the same periods, net interest income increased 23% to $22.7 million from $18.5 million and the tax equivalent net interest margin improved to 3.88% from 3.77%. The growth in net interest income and the margin is the result of the Bank’s success in growing its balance sheet, while average earning asset yields decreased less than the associated funding expense.  Compared to the year ago quarter, average earning assets grew $392 million, the average yield on earning assets decreased by 0.23% and the average cost of interest bearing liabilities decreased 0.42%. The average balance of the Company’s loans held for investment portfolio increased $190 million, while the yield decreased 0.24%. The average balance of loans held for sale increased $182 million and the yield decreased 0.19%.  To fund this asset growth, the average balance of non-interest bearing deposits increased $57 million, or 24%, and interest-bearing deposits increased $320 million while the costs decreased 0.27%.  In 2012, the Company expects net interest margin pressure to increase due to an increasingly competitive environment for both loans and deposits.

 

Noninterest income was $6.6 million for the current quarter compared to $5.5 million for the year ago quarter. For the current year compared to the prior year, noninterest income increased to $34.3 million from $27.4 million, or 25%.  The increase in income year over year is primarily attributable to revenues from mortgage banking activities, which improved by $6.4 million to $25.6 million from $19.2 million.  Mortgage banking operations were positively impacted by historically strong refinancing activity by homeowners during the year.

 

Noninterest expense decreased to $15.1 million for the current quarter from $16.9 million for the year ago quarter, which included an impairment charge of $2.6 million. Absent these charges, expenses increased 5.2% year over year.

 

For the comparable years ended December 31, noninterest expense increased to $64.5 million from $59.5 million, or 8.4%. Expenses in 2011 include losses on extinguishment of FHLB Advances of $2.3 million and settlements for potential repurchase of mortgage loans of $670,000.   In 2010, goodwill and other intangible assets charges totaled $3.0 million. Expenses for 2010 also included $801,000 of expenses related to the accelerated vesting of certain retirement benefits and data processing and telecom expenses related to the Company’s systems conversion of $943,000 partially offset by a $686,000 reduction in accruals for potential mortgage repurchases.

 

Absent the items mentioned in the preceding paragraph, noninterest expenses for 2011 and 2010 were $61.5 million and $55.4 million, respectively.

 



 

Review of Balance Sheet and Credit Quality

 

At December 31, 2011, total assets of the Company were $2.60 billion, an increase of 25.6% from total assets of $2.07 billion at December 31, 2010. Loans held for investment grew 15.8% to $1.63 billion at December 31, 2011, from $1.41 billion at December 31, 2010.  During this period, loans held for sale increased $323 million, or 157.0% while the Bank’s investment portfolio decreased slightly by $34 million, or 10.0%.

 

The Bank’s asset growth was primarily funded by a 26.5% increase in deposits, which grew $372 million and totaled $1.78 billion at December 31, 2011 versus $1.40 billion a year earlier. Most of this deposit growth was comprised of short term brokered CD’s, which were primarily used to fund the increase in loans held for sale. Demand deposit account balances also increased by 14.9% year over year, reflecting the Bank’s continued focus on attracting primary banking relationships.

 

The quality of the Bank’s loan portfolio has remained strong. The Company’s nonperforming assets stood at 0.69% of total assets at December 31, 2011 compared to 0.59% at September 30, 2011 and 0.43% at December 31, 2010.  Net loan charge-offs totaled $217,000 for the current quarter, compared to $1.3 million for last quarter.  There were $208,000 loans past due 90 days or more at December 31, 2011, while early stage loan delinquencies at 30-89 days past due were $1.9 million.  The provision for loan losses was $2.2 million for the current quarter versus $1.9 million for the fourth quarter of last year.  The total allowance for loan losses decreased to 1.60% of loans outstanding from a comparable ratio of 1.72% at December 31, 2010.

 

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 any effect on the Company.

 

MANAGEMENT COMMENTS

 

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

 

“We are pleased to announce a record year for earnings, loan and asset growth.  As our Company’s total assets surpassed the $2.6 billion mark at year end, loan losses remained minimal as we maintained a continuing conservative risk philosophy.

 

Moving forward into 2012, our Company will continue to concentrate on gaining core market share and increasing franchise value for our shareholders.  We remain enthusiastically committed to building a great financial services company for our employees, clients, shareholders and the communities we serve.”

 



 

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 $2.60 billion at December 31, 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

December 31, 2011 and  December 31, 2010

(Dollars in thousands)

 

 

 

(Unaudited)

 

 

 

% Change

 

 

 

December 31, 2011

 

December 31, 2010

 

Current Year

 

Cash and due from banks

 

$

16,745

 

$

12,963

 

29.2

%

Federal funds sold

 

20,394

 

12,905

 

58.0

%

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

295,560

 

320,998

 

-7.9

%

Investment securities held-to-maturity

 

12,918

 

21,879

 

-41.0

%

Investment securities — trading

 

2,065

 

2,107

 

-2.0

%

Total investment securities

 

310,543

 

344,984

 

-10.0

%

 

 

 

 

 

 

 

 

Other investments

 

17,120

 

16,469

 

4.0

%

Loans held for sale

 

529,500

 

206,047

 

157.0

%

 

 

 

 

 

 

 

 

Loans receivable, net of fees

 

1,631,882

 

1,409,302

 

15.8

%

Allowance for loan losses

 

(26,159

)

(24,210

)

8.1

%

Loans receivable, net

 

1,605,723

 

1,385,092

 

15.9

%

 

 

 

 

 

 

 

 

Premises and equipment, net

 

19,302

 

16,717

 

15.5

%

Goodwill and intangibles, net

 

10,490

 

10,688

 

-1.9

%

Bank-owned life insurance

 

35,154

 

34,358

 

2.3

%

Prepaid FDIC insurance premiums

 

3,350

 

4,574

 

-26.8

%

Other real estate owned

 

3,046

 

1,250

 

143.7

%

Other assets

 

31,349

 

25,971

 

20.7

%

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,602,716

 

$

2,072,018

 

25.6

%

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

263,752

 

$

229,575

 

14.9

%

Interest bearing deposits

 

1,511,508

 

1,174,150

 

28.7

%

Total deposits

 

1,775,260

 

1,403,725

 

26.5

%

 

 

 

 

 

 

 

 

Other borrowed funds

 

510,385

 

389,586

 

31.0

%

Mortgage funding checks

 

25,989

 

662

 

3825.8

%

Escrow liabilities

 

4,095

 

1,454

 

181.6

%

Other liabilities

 

29,170

 

53,689

 

-45.7

%

 

 

 

 

 

 

 

 

Shareholders’ equity

 

257,817

 

222,902

 

15.7

%

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,602,716

 

$

2,072,018

 

25.6

%

 



 

Cardinal Financial Corporation and Subsidiaries

Summary Income Statements

 For the Three Months and Years Ended December 31, 2011 and 2010

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

(Unaudited)

 

 

 

For the Three Months Ended

 

 

 

For the Years Ended

 

 

 

 

 

December 31,

 

 

 

December 31,

 

 

 

 

 

2011

 

2010

 

% Change

 

2011

 

2010

 

% Change

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

 

 

 

Net interest income

 

$

22,738

 

$

18,466

 

23.1

%

$

79,162

 

$

69,045

 

14.7

%

Provision for loan losses

 

(2,165

)

(1,877

)

15.3

%

(6,910

)

(10,502

)

-34.2

%

Net interest income after provision for loan losses

 

20,573

 

16,589

 

24.0

%

72,252

 

58,543

 

23.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

460

 

446

 

3.1

%

1,767

 

1,881

 

-6.1

%

Loan fees

 

1,006

 

821

 

22.5

%

2,734

 

2,311

 

18.3

%

Investment fee income

 

644

 

1,016

 

-36.6

%

2,546

 

4,088

 

-37.7

%

Realized and unrealized gains on mortgage banking activities

 

1,794

 

2,005

 

-10.5

%

20,529

 

13,860

 

48.1

%

Management fee income

 

1,268

 

981

 

29.3

%

3,406

 

3,657

 

-6.9

%

Income from bank owned life insurance

 

193

 

146

 

32.2

%

796

 

646

 

23.2

%

Net realized gains on investment securities

 

1,256

 

103

 

1119.4

%

2,541

 

914

 

178.0

%

Litigation recovery on previously impaired investment

 

 

 

0.0

%

 

87

 

-100.0

%

Other non-interest income (loss)

 

11

 

4

 

175.0

%

14

 

(55

)

-125.5

%

Total non-interest income

 

6,632

 

5,522

 

20.1

%

34,333

 

27,389

 

25.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and non-interest income

 

27,205

 

22,111

 

23.0

%

106,585

 

85,932

 

24.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

5,736

 

5,663

 

1.3

%

28,707

 

27,445

 

4.6

%

Occupancy

 

1,603

 

1,423

 

12.6

%

6,032

 

5,723

 

5.4

%

Depreciation

 

540

 

469

 

15.1

%

2,517

 

1,938

 

29.9

%

Data communications

 

1,235

 

909

 

35.9

%

4,117

 

4,295

 

-4.1

%

Professional fees

 

1,010

 

1,157

 

-12.7

%

3,955

 

2,733

 

44.7

%

FDIC insurance assessment

 

309

 

261

 

18.4

%

1,387

 

1,853

 

-25.1

%

Impairment of goodwill and other intangible assets

 

 

2,557

 

-100.0

%

 

3,008

 

-100.0

%

Impairment of other real estate owned

 

911

 

1,365

 

-33.3

%

911

 

1,365

 

-33.3

%

Mortgage loan repurchases and settlements

 

 

 

0.0

%

670

 

(686

)

-197.7

%

Loss on extinguishment of debt

 

 

 

0.0

%

2,271

 

 

100.0

%

Other operating expense

 

3,769

 

3,113

 

21.1

%

13,898

 

11,795

 

17.8

%

Total non-interest expense

 

15,113

 

16,917

 

-10.7

%

64,465

 

59,469

 

8.4

%

Income before income taxes

 

12,092

 

5,194

 

132.8

%

42,120

 

26,463

 

59.2

%

Provision for income taxes

 

3,845

 

1,164

 

230.3

%

14,122

 

8,021

 

76.1

%

NET INCOME

 

$

8,247

 

$

4,030

 

104.6

%

$

27,998

 

$

18,442

 

51.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.28

 

$

0.14

 

102.1

%

$

0.95

 

$

0.63

 

50.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - diluted

 

$

0.28

 

$

0.14

 

103.3

%

$

0.94

 

$

0.62

 

50.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

29,525,946

 

29,160,590

 

1.3

%

29,401,231

 

29,122,780

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - diluted

 

29,914,769

 

29,724,959

 

0.6

%

29,784,081

 

29,608,002

 

0.6

%

 



 

Cardinal Financial Corporation and Subsidiaries

Selected Financial Information

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

 

 

 

For the Three Months Ended

 

For the Years Ended

 

 

 

December 31,

 

December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

Income Statements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

28,529

 

$

24,993

 

$

102,878

 

$

96,633

 

Interest expense

 

5,791

 

6,527

 

23,716

 

27,588

 

Net interest income

 

22,738

 

18,466

 

79,162

 

69,045

 

Provision for loan losses

 

2,165

 

1,877

 

6,910

 

10,502

 

Net interest income after provision for loan losses

 

20,573

 

16,589

 

72,252

 

58,543

 

Non-interest income

 

6,632

 

5,522

 

34,333

 

27,389

 

Non-interest expense

 

15,113

 

16,917

 

64,465

 

59,469

 

Net income before income taxes

 

12,092

 

5,194

 

42,120

 

26,463

 

Provision for income taxes

 

3,845

 

1,164

 

14,122

 

8,021

 

Net income

 

$

8,247

 

$

4,030

 

$

27,998

 

$

18,442

 

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

(Unaudited)

 

 

 

Balance Sheet Data:

 

 

 

 

 

Total assets

 

$

2,602,716

 

$

2,072,018

 

Loans receivable, net of fees

 

1,631,882

 

1,409,302

 

Allowance for loan losses

 

(26,159

)

(24,210

)

Loans held for sale

 

529,500

 

206,047

 

Total investment securities

 

310,543

 

344,984

 

Total deposits

 

1,775,260

 

1,403,725

 

Other borrowed funds

 

510,385

 

389,586

 

Total shareholders’ equity

 

257,817

 

222,902

 

 

 

 

 

 

 

Common shares outstanding

 

29,199

 

28,770

 

 

 

 

For the Three Months Ended December 31,

 

For the Years Ended December 31,

 

 

 

2011

 

2010

 

2011

 

2010

 

Selected Average Balances:

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,493,489

 

$

2,082,070

 

$

2,206,946

 

$

1,997,911

 

Loans receivable, net of fees

 

1,561,294

 

1,371,010

 

1,464,454

 

1,327,558

 

Allowance for loan losses

 

(24,643

)

(24,325

)

(24,524

)

(21,306

)

Loans held for sale

 

457,052

 

274,992

 

244,542

 

194,928

 

Total investment securities

 

307,362

 

301,945

 

336,262

 

336,088

 

Interest earning assets

 

2,368,854

 

1,976,880

 

2,099,120

 

1,894,313

 

Total deposits

 

1,824,662

 

1,447,497

 

1,570,067

 

1,378,887

 

Other borrowed funds

 

371,131

 

376,699

 

365,724

 

376,508

 

Total shareholders’ equity

 

256,838

 

229,873

 

241,755

 

218,457

 

Weighted Average:

 

 

 

 

 

 

 

 

 

Common shares outstanding - basic

 

29,526

 

29,161

 

29,401

 

29,123

 

Common shares outstanding - diluted

 

29,915

 

29,725

 

29,784

 

29,608

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.28

 

$

0.14

 

$

0.95

 

$

0.63

 

Fully diluted net income

 

0.28

 

0.14

 

0.94

 

0.62

 

Book value

 

8.83

 

7.75

 

8.83

 

7.75

 

Tangible book value (1)

 

8.08

 

7.22

 

8.08

 

7.22

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.32

%

0.77

%

1.27

%

0.92

%

Return on average equity

 

12.84

%

7.01

%

11.58

%

8.44

%

Net interest margin (2)

 

3.88

%

3.77

%

3.81

%

3.68

%

Efficiency ratio (3)

 

51.46

%

70.52

%

56.80

%

61.67

%

Non-interest income to average assets

 

1.06

%

1.06

%

1.56

%

1.37

%

Non-interest expense to average assets

 

2.42

%

3.25

%

2.92

%

2.98

%

 

 

 

 

 

 

 

 

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

0.34

%

0.37

%

Total nonaccrual loans

 

 

 

 

 

$

14,617

 

$

7,516

 

Real estate owned

 

 

 

 

 

$

3,046

 

$

1,250

 

Nonperforming loans to loans receivable, net of fees

 

 

 

 

 

0.91

%

0.53

%

Nonperforming loans to total assets

 

 

 

 

 

0.57

%

0.36

%

Nonperforming assets to total assets (4)

 

 

 

 

 

0.69

%

0.43

%

Total loans receivable past due 30 to 89 days

 

 

 

 

 

$

1,904

 

$

2,131

 

Total loans receivable past due 90 days or more

 

 

 

 

 

$

208

 

$

49

 

Allowance for loan losses to loans receivable, net of fees

 

 

 

 

 

1.60

%

1.72

%

Allowance for loan losses to nonperforming loans

 

 

 

 

 

176.45

%

320.03

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

11.25

%

12.67

%

Total risk-based capital

 

 

 

 

 

12.43

%

14.06

%

Leverage capital ratio

 

 

 

 

 

10.14

%

10.82

%

 


(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 34% for 2011 and 35% for 2010.

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

(4) Does not include approximately $1.1 million of land held for investment.

 



 

Cardinal Financial Corporation and Subsidiaries

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

For the Three Months and Years Ended December 31, 2011 and 2010

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

For the Years Ended

 

 

 

December 31, 2011

 

December 31, 2010

 

December 31, 2011

 

December 31, 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

 

$

223,091

 

4.35

%

$

173,528

 

4.41

%

$

202,441

 

4.40

%

$

163,497

 

4.58

%

Real estate - commercial

 

732,316

 

5.78

%

618,565

 

6.28

%

669,841

 

5.92

%

609,568

 

6.23

%

Real estate - construction

 

267,299

 

5.72

%

225,115

 

5.61

%

250,897

 

5.57

%

204,167

 

5.62

%

Real estate - residential

 

214,058

 

4.94

%

229,959

 

5.13

%

216,065

 

5.03

%

227,950

 

5.16

%

Home equity lines

 

121,358

 

3.73

%

120,986

 

3.46

%

122,090

 

3.71

%

119,686

 

3.64

%

Consumer

 

3,172

 

5.25

%

2,857

 

5.83

%

3,120

 

5.35

%

2,690

 

5.87

%

Total loans

 

1,561,294

 

5.30

%

1,371,010

 

5.54

%

1,464,454

 

5.35

%

1,327,558

 

5.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

457,052

 

4.13

%

274,992

 

4.32

%

244,542

 

4.40

%

194,928

 

4.64

%

Investment securities - available-for-sale (1)

 

294,104

 

4.39

%

279,176

 

4.35

%

320,138

 

4.40

%

307,612

 

4.49

%

Investment securities - held-to-maturity

 

13,258

 

2.59

%

22,769

 

3.10

%

16,124

 

2.73

%

28,476

 

3.28

%

Other investments

 

15,729

 

0.81

%

15,728

 

0.39

%

15,723

 

0.79

%

15,728

 

0.34

%

Federal funds sold

 

27,417

 

0.23

%

13,205

 

0.22

%

38,139

 

0.23

%

20,011

 

0.23

%

Total interest-earning assets

 

2,368,854

 

4.86

%

1,976,880

 

5.09

%

2,099,120

 

4.94

%

1,894,313

 

5.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

14,892

 

 

 

13,409

 

 

 

14,609

 

 

 

12,893

 

 

 

Premises and equipment, net

 

19,298

 

 

 

16,971

 

 

 

17,943

 

 

 

16,436

 

 

 

Goodwill and intangibles, net

 

10,519

 

 

 

13,253

 

 

 

10,593

 

 

 

13,587

 

 

 

Accrued interest and other assets

 

104,569

 

 

 

85,882

 

 

 

89,205

 

 

 

81,988

 

 

 

Allowance for loan losses

 

(24,643

)

 

 

(24,325

)

 

 

(24,524

)

 

 

(21,306

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,493,489

 

 

 

$

2,082,070

 

 

 

$

2,206,946

 

 

 

$

1,997,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

130,881

 

0.19

%

$

132,923

 

0.19

%

$

133,841

 

0.19

%

$

133,105

 

0.35

%

Money markets

 

169,334

 

0.41

%

142,479

 

0.49

%

163,856

 

0.41

%

109,771

 

0.56

%

Statement savings

 

224,341

 

0.36

%

257,999

 

0.36

%

238,165

 

0.36

%

272,843

 

0.52

%

Certificates of deposit

 

1,007,755

 

1.19

%

679,014

 

1.80

%

776,585

 

1.52

%

661,906

 

1.97

%

Total interest-bearing deposits

 

1,532,311

 

0.89

%

1,212,415

 

1.16

%

1,312,447

 

1.03

%

1,177,625

 

1.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

371,131

 

2.50

%

376,699

 

3.13

%

365,724

 

2.78

%

376,508

 

3.19

%

Total interest-bearing liabilities

 

1,903,442

 

1.21

%

1,589,114

 

1.63

%

1,678,171

 

1.41

%

1,554,133

 

1.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

292,351

 

 

 

235,082

 

 

 

257,620

 

 

 

201,262

 

 

 

Other liabilities

 

40,858

 

 

 

28,001

 

 

 

29,400

 

 

 

24,059

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

256,838

 

 

 

229,873

 

 

 

241,755

 

 

 

218,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,493,489

 

 

 

$

2,082,070

 

 

 

$

2,206,946

 

 

 

$

1,997,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (1)

 

 

 

3.88

%

 

 

3.77

%

 

 

3.81

%

 

 

3.68

%

 


(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 34% for 2011 and 35% for 2010.

 



 

Cardinal Financial Corporation and Subsidiaries

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

(Dollars in thousands)

(Unaudited)

 

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

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

22,135

 

$

811

 

$

 

$

(208

)

$

 

$

22,738

 

Provision for loan losses

 

2,165

 

 

 

 

 

2,165

 

Non-interest income

 

2,275

 

3,645

 

650

 

100

 

(38

)

6,632

 

Non-interest expense

 

9,650

 

4,137

 

527

 

837

 

(38

)

15,113

 

Provision for income taxes

 

4,084

 

88

 

39

 

(366

)

 

3,845

 

Net income (loss)

 

$

8,511

 

$

231

 

$

84

 

$

(579

)

$

 

$

8,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,497,420

 

$

461,554

 

$

647

 

$

255,451

 

$

(721,583

)

$

2,493,489

 

 

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

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

18,013

 

$

658

 

$

 

$

(205

)

$

 

$

18,466

 

Provision for loan losses

 

1,877

 

 

 

 

 

1,877

 

Non-interest income

 

818

 

3,597

 

1,016

 

108

 

(17

)

5,522

 

Non-interest expense

 

9,170

 

2,989

 

3,708

 

1,067

 

(17

)

16,917

 

Provision for income taxes

 

2,450

 

438

 

(942

)

(782

)

 

1,164

 

Net income (loss)

 

$

5,334

 

$

828

 

$

(1,750

)

$

(382

)

$

 

$

4,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,074,261

 

$

280,735

 

$

2,960

 

$

228,991

 

$

(504,877

)

$

2,082,070

 

 

At and for the Twelve Months Ended December 31, 2011:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

77,456

 

$

2,522

 

$

 

$

(816

)

$

 

$

79,162

 

Provision for loan losses

 

6,910

 

 

 

 

 

6,910

 

Non-interest income

 

6,116

 

25,592

 

2,552

 

161

 

(88

)

34,333

 

Non-interest expense

 

42,202

 

16,032

 

2,610

 

3,709

 

(88

)

64,465

 

Provision for income taxes

 

11,397

 

4,291

 

(29

)

(1,537

)

 

14,122

 

Net income (loss)

 

$

23,063

 

$

7,791

 

$

(29

)

$

(2,827

)

$

 

$

27,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,204,122

 

$

248,384

 

$

603

 

$

252,887

 

$

(499,050

)

$

2,206,946

 

 

At and for the Twelve Months Ended December 31, 2010:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

67,480

 

$

2,385

 

$

 

$

(820

)

$

 

$

69,045

 

Provision for loan losses

 

10,502

 

 

 

 

 

10,502

 

Non-interest income

 

3,975

 

19,203

 

4,102

 

205

 

(96

)

27,389

 

Non-interest expense

 

37,226

 

11,103

 

6,798

 

4,438

 

(96

)

59,469

 

Provision for income taxes

 

7,432

 

3,640

 

(942

)

(2,109

)

 

8,021

 

Net income (loss)

 

$

16,295

 

$

6,845

 

$

(1,754

)

$

(2,944

)

$

 

$

18,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

1,987,599

 

$

203,172

 

$

3,180

 

$

230,376

 

$

(426,416

)

$

1,997,911