Attached files

file filename
8-K - 8-K - CARDINAL FINANCIAL CORPa12-16639_28k.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

Contact: Bernard H. Clineburg,

Tysons Corner, Virginia

 

Chairman, Chief Executive Officer

July 18, 2012

 

or

 

 

Mark A. Wendel,

 

 

EVP, Chief Financial Officer

 

 

703-584-3400

 

CARDINAL ANNOUNCES SECOND QUARTER EARNINGS;

LOANS GROW 21%; ASSET QUALITY REMAINS STRONG,

 

Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today announced quarterly earnings of $10.2 million, or $0.34 per diluted share, for the period ended June 30, 2012.  This is a 72% increase over earnings of $5.9 million, or $0.20 per diluted share, from the second quarter of last year.  On a year-to-date basis, earnings were $17.8 million, or $0.59 per diluted share through June 30, 2012, versus $11.1 million, or $0.37 per diluted share, in 2011.

 

Selected Highlights

 

·                  At June 30, 2012, total assets of the Company were $2.7 billion, an increase of 25% from total assets of $2.2 billion at June 30, 2011.

 

·                  Loans held for investment grew to $1.75 billion, an increase of $303 million, or 21%, compared to June 30, 2011.

 

·                  Asset quality continues to be strong.  Nonperforming loans remained low at 0.43% of total assets, and annualized net loan charge offs were 0.41% of average loans outstanding.  Real estate owned increased slightly to $3.1 million from $2.5 million at March 31, 2012, and the Company currently has no loans receivable past due 90 days or more.

 

·                  Total deposits grew to $1.99 billion, an increase of 37% compared to June 30, 2011; demand deposit account balances increased 32% year over year.

 

·                  The results of our mortgage banking operations were exceptional, contributing net income of $4.4 million for the current quarter as the Company was positively

 



 

impacted by mortgage rates remaining near record lows, leading to a continuation of strong refinance activity and an increase in local home buying.

 

·                  The Company’s tax equivalent net interest margin decreased to 3.57% for the current quarter, down from 3.71% for the previous quarter and 3.84% for the year ago quarter.

 

·                  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 9.32%.

 

Income Statement Review

 

Net Interest Income

 

Compared to the year ago quarter, net interest income for the second quarter of 2012 increased 15% to $21.4 million from $18.7 million.  Tax equivalent net interest margin for the three months ended June 30, 2012 decreased to 3.57% from 3.84% a year ago and from 3.71% for the first quarter of 2012.  Comparing the current quarter to the first quarter of 2012, average loan balances increased $45 million, the average loan yield decreased 0.05%, the average yield on all earning assets decreased 0.13% and the average costs of interest-bearing liabilities increased 0.03%.  The yield on earning assets decreased as the Company’s average short term investments increased $70.6 million in anticipation of upcoming funding requirements associated with its mortgage banking activities. Interest bearing liability rates increased primarily due to the success of the Company’s high yield “First Choice” checking campaign that began early in 2012.  This promotion attracted approximately 2,200 new accounts and over $173 million in deposits.

 

Provision for Loan Losses

 

The allowance for loan losses was 1.52% of loans outstanding at June 30, 2012 compared to 1.56% at June 30, 2011.  The provision for loan losses was $2.2 million for the current quarter versus $750,000 for the second quarter of last year.  The Company’s nonperforming loans stood at 0.43% of total assets at June 30, 2012 compared to 0.53% at March 31, 2012 and 0.42% at June 30, 2011.  Year-to-date 2012 net loan charge-offs totaled $3.6 million compared to $3.4 million for the first six months of 2011.  There were no loans receivable past due 90 days or more and early stage loan delinquencies at 30-89 days past due at June 30, 2012 totaled $340,000.

 

Non-Interest Income

 

Commercial Banking:  Non-interest income was $1.0 million for the current quarter compared to $1.3 million for the year ago quarter ended June 30, 2011. For the six months ended June 30, 2012 and 2011, non-interest income was $1.3 million and $2.1 million, respectively.  For the three month comparable periods, deposit fees and loan fees increased $40,000 and $162,000, respectively.  For the six month comparable periods, deposit and loan fees increased $72,000 and $312,000, respectively.  These increases were offset by fewer gains realized from the sale of investment securities of $423,000 and $826,000 during the three and six month periods last year.

 



 

Mortgage Banking:  Mortgage banking activities continued to be strong.  Gains on sales of mortgage loans totaled $13.5 million for the second quarter of 2012 which consisted of realized gains of $6.9 million and unrealized gains of $6.6 million resulting from its locked commitments and closings.  This compares to $4.3 million for the year ago quarter of 2011, which included realized gains of $2.9 million and unrealized gains of $1.4 million.  For the year ended June 30, 2012, gains on sales of mortgage loans totaled $20.4 million, comprised of $12.0 million in realized gains and $8.4 million in unrealized gains.  For year-to-date 2011, gains on sales of mortgage loans totaled $7.4 million which included realized gains of $5.1 million and unrealized gains of $2.3 million.  For the current quarter and year to date 2012, the Company closed $1.4 billion and $2.8 billion, respectively, of loans for itself and on behalf of its managed mortgage company affiliates.  This compares to $722 million and $1.2 billion during the same year ago time periods.  Refinance activity represented approximately 50% of the originations during the second quarter of 2012, a decrease from over 65% experienced during the two previous quarters.  Title insurance and other income increased $262,000 and $497,000 for the three and six months ended June 30, 2012 compared to the same periods of 2011.  Managed mortgage company affiliate fee income increased $200,000 and $910,000 for the three and six months ended 2012 over the year ago three and six month periods.

 

Non-Interest Expense

 

Commercial Banking:  Non-interest expense was $10.2 million for the current quarter compared to $10.4 million for the year ago quarter ended June 30, 2011. For the respective six month periods ended June 30, 2012 and 2011, non-interest expense was $21.8 million and $19.4 million. This has partially resulted from changes in personnel cost due to salary and incentive adjustments and due to increases in the number of employees hired to support the Bank’s growth.  Marketing expenses increased approximately $407,000 and $910,000 for the three and six months ended June 30, 2012 compared to the year ago three and six month periods primarily due to advertising associated with the Company’s high yield “First Choice” checking campaign.

 

Mortgage Banking:  For the three months ended June 30, 2012, non-interest expense increased to $8.7 million compared to $3.8 million for the quarter ended June 30, 2011. For the respective six month periods ended June 30, 2012 and 2011, non-interest expense was $13.6 million and $7.1 million, representing an increase of $6.5 million.  For the three and six month comparable periods, salary, benefits and incentive expenses increased approximately $3.7 million and $4.5 million, respectively, as total employees increased to 297 at June 30, 2012 from 197 a year ago, which includes over 60 new loan officers that assisted with the dramatic increase in production mentioned above.  Occupancy expense increased $239,000 and $451,000 for the three and six months ended June 30, 2012 versus the comparable periods of 2011 as a result of opening seven new locations since early 2011 for the new loan officers and their staff.  The Company now has 15 mortgage banking offices. Other expense increases are primarily volume related.

 

Review of Balance Sheet

 

At June 30, 2012, total assets of the Company were $2.7 billion, an increase of 25% from total assets of $2.2 billion at June 30, 2011. Loans held for investment grew 21% to over $1.7 billion at June 30, 2012, from $1.4 billion at June 30, 2011.  During this period, the Bank’s investment

 



 

portfolio decreased slightly to $313 million compared to $357 million a year ago. Loans held for sale were $519 million compared to $249 million at June 30, 2011.

 

The Bank’s asset growth was primarily funded by a 37% increase in deposits, which grew $542 million and totaled $1.99 billion at June 30, 2012 compared to $1.45 billion a year earlier.  The deposit growth primarily resulted from the previously mentioned checking campaign.  Additionally, the Company added approximately $155 million in traditional, longer term brokered CDs to establish permanent funding for the recent growth in loans held for investment.  Demand deposit account balances increased 32% year over year, reflecting the Bank’s continued focus on generating lower funding costs.

 

Other Information

 

With respect to the previously disclosed matter involving the U.S. Department of Justice (the “DOJ”), the Company disclosed on May 14, 2012 that the DOJ has determined that it will not file a lawsuit at this time alleging that Cardinal Bank or George Mason Mortgage, LLC violated either the Fair Housing Act or the Equal Credit Opportunity Act. No further action on this matter is required by the Company and there were no requirements or effect on the Company associated with the resolution of this matter.

 

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 balance sheet growth and earnings.  Our Company’s loan portfolio growth and our mortgage banking production continued to be exemplary. Loan losses remained minimal as we maintain our ‘conservative on risk’ philosophy.  We are also excited to welcome 1,700 new customers to our bank as a result of our First Choice Checking campaign.

 

Moving forward, our Company will continue to concentrate on gaining core market share and increasing franchise value for shareholders.  We remain 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, 2011 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 $2.71 billion at June 30, 2012, 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 15 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

June 30, 2012,  December 31, 2011 and June 30, 2011

(Dollars in thousands)

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

% Change

 

 

 

June 30, 2012

 

December 31, 2011

 

June 30, 2011

 

Current Year

 

Year Over Year

 

Cash and due from banks

 

$

13,257

 

$

16,745

 

$

16,846

 

-20.8

%

-21.3

%

Federal funds sold

 

16,164

 

20,394

 

6,208

 

-20.7

%

160.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

297,826

 

295,560

 

339,020

 

0.8

%

-12.2

%

Investment securities held-to-maturity

 

12,236

 

12,918

 

15,601

 

-5.3

%

-21.6

%

Investment securities — trading

 

2,969

 

2,065

 

2,291

 

43.8

%

29.6

%

Total investment securities

 

313,031

 

310,543

 

356,912

 

0.8

%

-12.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

15,534

 

17,120

 

16,457

 

-9.3

%

-5.6

%

Loans held for sale

 

519,349

 

529,500

 

248,649

 

-1.9

%

108.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees

 

1,748,715

 

1,631,882

 

1,445,921

 

7.2

%

20.9

%

Allowance for loan losses

 

(26,660

)

(26,159

)

(22,626

)

1.9

%

17.8

%

Loans receivable, net

 

1,722,055

 

1,605,723

 

1,423,295

 

7.2

%

21.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

19,123

 

19,302

 

17,705

 

-0.9

%

8.0

%

Goodwill and intangibles, net

 

10,391

 

10,490

 

10,589

 

-0.9

%

-1.9

%

Bank-owned life insurance

 

35,497

 

35,154

 

34,744

 

1.0

%

2.2

%

Prepaid FDIC insurance premiums

 

2,771

 

3,350

 

3,430

 

-17.3

%

-19.2

%

Other real estate owned

 

3,126

 

3,046

 

719

 

2.6

%

334.8

%

Other assets

 

43,872

 

31,349

 

29,393

 

39.9

%

49.3

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,714,170

 

$

2,602,716

 

$

2,164,947

 

4.3

%

25.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

303,138

 

$

263,752

 

$

230,431

 

14.9

%

31.6

%

Interest bearing deposits

 

1,686,352

 

1,511,508

 

1,217,384

 

11.6

%

38.5

%

Total deposits

 

1,989,490

 

1,775,260

 

1,447,815

 

12.1

%

37.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

352,399

 

510,385

 

444,930

 

-31.0

%

-20.8

%

Mortgage funding checks

 

50,088

 

25,989

 

11,634

 

92.7

%

330.5

%

Escrow liabilities

 

3,409

 

4,095

 

2,057

 

-16.8

%

65.7

%

Other liabilities

 

42,362

 

29,170

 

20,981

 

45.2

%

101.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

276,422

 

257,817

 

237,530

 

7.2

%

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,714,170

 

$

2,602,716

 

$

2,164,947

 

4.3

%

25.4

%

 



 

Cardinal Financial Corporation and Subsidiaries

Summary Income Statements

Three and Six Months Ended June 30, 2012 and 2011

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

(Unaudited)

 

 

 

For the Three Months Ended

 

 

 

For the Six Months Ended

 

 

 

 

 

June 30,

 

 

 

June 30,

 

 

 

 

 

2012

 

2011

 

% Change

 

2012

 

2011

 

% Change

 

Net interest income

 

$

21,441

 

$

18,663

 

14.9

%

$

43,179

 

$

36,324

 

18.9

%

Provision for loan losses

 

(2,225

)

(750

)

196.7

%

(4,123

)

(1,860

)

121.7

%

Net interest income after provision for loan losses

 

19,216

 

17,913

 

7.3

%

39,056

 

34,464

 

13.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

473

 

433

 

9.2

%

918

 

846

 

8.5

%

Loan fees

 

441

 

279

 

58.1

%

825

 

513

 

60.8

%

Title insurance & other income

 

506

 

244

 

107.4

%

964

 

467

 

106.4

%

Investment fee income

 

649

 

711

 

-8.7

%

1,262

 

1,259

 

0.2

%

Realized and unrealized gains on mortgage banking activities

 

13,513

 

4,301

 

214.2

%

20,395

 

7,392

 

175.9

%

Management fee income

 

883

 

683

 

29.3

%

1,892

 

982

 

92.7

%

Income from bank owned life insurance

 

171

 

207

 

-17.4

%

343

 

387

 

-11.4

%

Net realized gains (losses) on investment securities

 

(29

)

425

 

-106.8

%

158

 

876

 

-82.0

%

Loss on sale of real estate

 

 

 

0.0

%

(473

)

 

-100.0

%

Other non-interest loss

 

(44

)

(9

)

388.9

%

(40

)

(3

)

1233.3

%

Total non-interest income

 

16,563

 

7,274

 

127.7

%

26,244

 

12,719

 

106.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and non-interest income

 

35,779

 

25,187

 

42.1

%

65,300

 

47,183

 

38.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

10,872

 

7,900

 

37.6

%

20,384

 

14,553

 

40.1

%

Occupancy

 

1,751

 

1,414

 

23.8

%

3,460

 

2,886

 

19.9

%

Depreciation

 

643

 

760

 

-15.4

%

1,244

 

1,216

 

2.3

%

Data processing & communications

 

1,031

 

924

 

11.6

%

2,197

 

1,843

 

19.2

%

Professional fees

 

832

 

946

 

-12.1

%

1,571

 

1,478

 

6.3

%

FDIC insurance assessment

 

326

 

610

 

-46.6

%

653

 

1,244

 

-47.5

%

Mortgage loan repurchases and settlements

 

185

 

400

 

-53.8

%

300

 

500

 

-40.0

%

Loss on extinguishment of debt

 

 

 

0.0

%

 

450

 

-100.0

%

Other operating expense

 

4,731

 

3,330

 

42.1

%

8,642

 

6,253

 

38.2

%

Total non-interest expense

 

20,371

 

16,284

 

25.1

%

38,451

 

30,423

 

26.4

%

Net income before income taxes

 

15,408

 

8,903

 

73.1

%

26,849

 

16,760

 

60.2

%

Provision for income taxes

 

5,257

 

2,998

 

75.4

%

9,045

 

5,634

 

60.5

%

NET INCOME

 

$

10,151

 

$

5,905

 

71.9

%

$

17,804

 

$

11,126

 

60.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.34

 

$

0.20

 

70.4

%

$

0.60

 

$

0.38

 

58.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - diluted

 

$

0.34

 

$

0.20

 

70.7

%

$

0.59

 

$

0.37

 

58.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

29,639,938

 

29,382,149

 

0.9

%

29,612,979

 

29,337,032

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - diluted

 

30,103,480

 

29,884,189

 

0.7

%

30,043,009

 

29,841,614

 

0.7

%

 



 

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 Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Income Statements:

 

 

 

 

 

 

 

 

 

Interest income

 

$

27,582

 

$

24,517

 

$

55,252

 

$

48,302

 

Interest expense

 

6,141

 

5,854

 

12,073

 

11,978

 

Net interest income

 

21,441

 

18,663

 

43,179

 

36,324

 

Provision for loan losses

 

2,225

 

750

 

4,123

 

1,860

 

Net interest income after provision for loan losses

 

19,216

 

17,913

 

39,056

 

34,464

 

Non-interest income

 

16,563

 

7,274

 

26,244

 

12,719

 

Non-interest expense

 

20,371

 

16,284

 

38,451

 

30,423

 

Net income before income taxes

 

15,408

 

8,903

 

26,849

 

16,760

 

Provision (benefit) for income taxes

 

5,257

 

2,998

 

9,045

 

5,634

 

Net income

 

$

10,151

 

$

5,905

 

$

17,804

 

$

11,126

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.34

 

$

0.20

 

$

0.60

 

$

0.38

 

Fully diluted net income

 

0.34

 

0.20

 

0.59

 

0.37

 

Book value

 

9.45

 

8.21

 

9.45

 

8.21

 

Tangible book value (1)

 

8.62

 

7.58

 

8.62

 

7.58

 

Common shares outstanding

 

 

 

 

 

29,253

 

28,932

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.59

%

1.14

%

1.42

%

1.08

%

Return on average equity

 

14.78

%

9.99

%

13.18

%

9.59

%

Net interest margin (2)

 

3.57

%

3.84

%

3.64

%

3.75

%

Efficiency ratio (3)

 

53.60

%

62.78

%

55.39

%

62.03

%

Non-interest income to average assets

 

2.60

%

1.41

%

2.09

%

1.24

%

Non-interest expense to average assets

 

3.20

%

3.15

%

3.06

%

2.96

%

 

 

 

 

 

 

 

 

 

 

Mortgage Banking Select Data:

 

 

 

 

 

 

 

 

 

$ of loans closed - George Mason Mortgage

 

$

890,017

 

$

357,830

 

$

1,638,064

 

$

596,133

 

$ of loans closed - Managed Mortgage Company Affiliates

 

505,219

 

364,444

 

1,168,754

 

598,869

 

Total

 

1,395,236

 

722,274

 

2,806,818

 

1,195,002

 

 

 

 

 

 

 

 

 

 

 

# of loans closed - George Mason Mortgage

 

2,666

 

1,024

 

4,859

 

1,764

 

# of loans closed - Managed Mortgage Company Affiliates

 

1,336

 

919

 

3,103

 

1,598

 

Total

 

4,002

 

1,943

 

7,962

 

3,362

 

 

 

 

 

 

 

 

 

 

 

Refi % of loans closed - George Mason Mortgage

 

52

%

27

%

60

%

33

%

Refi % of loans closed - Managed Mortgage Company Affiliates

 

46

%

19

%

56

%

23

%

Total

 

50

%

23

%

58

%

28

%

 

 

 

 

 

 

 

 

 

 

$ of loan applications - George Mason Mortgage

 

$

1,258,000

 

$

490,000

 

$

2,308,000

 

$

887,000

 

$ of loan applications - Managed Mortgage Company Affiliates

 

652,000

 

497,000

 

1,427,000

 

976,000

 

Total

 

1,910,000

 

987,000

 

3,735,000

 

1,863,000

 

 

 

 

 

 

 

 

 

 

 

Locked Pipeline at period end - George Mason Mortgage

 

 

 

 

 

$

473,255

 

$

151,490

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

0.41

%

0.49

%

Total nonaccrual loans

 

 

 

 

 

$

11,536

 

$

9,145

 

Real estate owned

 

 

 

 

 

$

3,126

 

$

719

 

Nonperforming loans to loans receivable, net of fees

 

 

 

 

 

0.66

%

0.63

%

Nonperforming loans to total assets

 

 

 

 

 

0.43

%

0.42

%

Nonperforming assets to total assets

 

 

 

 

 

0.54

%

0.46

%

Total loans receivable past due 30 to 89 days

 

 

 

 

 

$

340

 

$

 

Total loans receivable past due 90 days or more

 

 

 

 

 

$

 

$

 

Allowance for loan losses to loans receivable, net of fees

 

 

 

 

 

1.52

%

1.56

%

Allowance for loan losses to nonperforming loans

 

 

 

 

 

231.10

%

247.41

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

11.74

%

12.46

%

Total risk-based capital

 

 

 

 

 

12.92

%

13.67

%

Leverage capital ratio

 

 

 

 

 

10.57

%

11.42

%

 


(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 2012 and 2011.

(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 Six Months Ended June 30, 2012 and 2011

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2012

 

June 30, 2011

 

June 30, 2012

 

June 30, 2011

 

 

 

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

 

$

227,242

 

4.02

%

$

189,683

 

4.50

%

$

238,039

 

4.12

%

$

187,640

 

4.47

%

Real estate - commercial

 

745,343

 

5.42

%

641,619

 

6.01

%

741,280

 

5.47

%

635,671

 

5.99

%

Real estate - construction

 

322,140

 

5.45

%

245,202

 

5.39

%

313,254

 

5.35

%

243,220

 

5.46

%

Real estate - residential

 

259,044

 

4.85

%

212,046

 

5.09

%

238,050

 

4.94

%

213,655

 

5.15

%

Home equity lines

 

120,038

 

3.74

%

123,013

 

3.71

%

120,653

 

3.72

%

122,331

 

3.71

%

Consumer

 

2,935

 

5.48

%

3,162

 

5.08

%

2,994

 

5.24

%

3,090

 

5.29

%

Total loans

 

1,676,742

 

5.03

%

1,414,725

 

5.37

%

1,654,270

 

5.05

%

1,405,607

 

5.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

345,951

 

4.16

%

166,131

 

4.56

%

371,759

 

4.11

%

137,661

 

4.64

%

Investment securities - available-for-sale (1)

 

266,377

 

4.39

%

336,561

 

4.39

%

268,323

 

4.41

%

333,497

 

4.40

%

Investment securities - held-to-maturity

 

12,387

 

2.56

%

16,007

 

2.69

%

12,576

 

2.60

%

18,343

 

2.86

%

Other investments

 

16,332

 

1.51

%

15,721

 

0.80

%

16,394

 

1.35

%

15,724

 

0.80

%

Federal funds sold (1)

 

109,077

 

0.24

%

19,834

 

0.22

%

73,756

 

0.24

%

48,547

 

0.24

%

Total interest-earning assets

 

2,426,866

 

4.58

%

1,968,979

 

5.03

%

2,397,078

 

4.65

%

1,959,379

 

4.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

15,422

 

 

 

14,316

 

 

 

16,087

 

 

 

14,465

 

 

 

Premises and equipment, net

 

18,673

 

 

 

17,504

 

 

 

18,466

 

 

 

17,126

 

 

 

Goodwill and intangibles, net

 

10,419

 

 

 

10,616

 

 

 

10,445

 

 

 

10,642

 

 

 

Accrued interest and other assets

 

103,100

 

 

 

82,921

 

 

 

100,949

 

 

 

81,163

 

 

 

Allowance for loan losses

 

(26,894

)

 

 

(24,695

)

 

 

(26,978

)

 

 

(24,656

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,547,586

 

 

 

$

2,069,641

 

 

 

$

2,516,047

 

 

 

$

2,058,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

292,467

 

1.04

%

$

136,053

 

0.19

%

$

237,823

 

0.88

%

$

133,708

 

0.19

%

Money markets

 

278,168

 

0.36

%

164,827

 

0.41

%

230,755

 

0.38

%

158,092

 

0.42

%

Statement savings

 

216,689

 

0.31

%

241,493

 

0.36

%

217,194

 

0.34

%

248,344

 

0.36

%

Certificates of deposit

 

812,593

 

1.30

%

656,591

 

1.75

%

890,161

 

1.24

%

656,678

 

1.79

%

Total interest-bearing deposits

 

1,599,917

 

0.96

%

1,198,964

 

1.11

%

1,575,933

 

0.94

%

1,196,822

 

1.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

316,301

 

2.96

%

370,220

 

2.75

%

329,388

 

2.87

%

367,023

 

2.88

%

Total interest-bearing liabilities

 

1,916,218

 

1.29

%

1,569,184

 

1.50

%

1,905,321

 

1.27

%

1,563,845

 

1.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

321,424

 

 

 

242,366

 

 

 

306,542

 

 

 

237,785

 

 

 

Other liabilities

 

35,133

 

 

 

21,759

 

 

 

34,095

 

 

 

24,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

274,811

 

 

 

236,332

 

 

 

270,089

 

 

 

231,948

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,547,586

 

 

 

$

2,069,641

 

 

 

$

2,516,047

 

 

 

$

2,058,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (1)

 

 

 

3.57

%

 

 

3.84

%

 

 

3.64

%

 

 

3.75

%

 


(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 2012 and 2011.

 



 

Cardinal Financial Corporation and Subsidiaries

Segment Reporting at and for the Three and Six Months Ended June 30, 2012 and 2011

(Dollars in thousands)

(Unaudited)

 

At and for the Three Months Ended June 30, 2012:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

21,056

 

$

593

 

$

 

$

(208

)

$

 

$

21,441

 

Provision for loan losses

 

2,225

 

 

 

 

 

2,225

 

Non-interest income

 

1,009

 

14,936

 

649

 

(24

)

(7

)

16,563

 

Non-interest expense

 

10,186

 

8,684

 

596

 

912

 

(7

)

20,371

 

Provision for income taxes

 

3,193

 

2,448

 

16

 

(400

)

 

5,257

 

Net income (loss)

 

$

6,461

 

$

4,397

 

$

37

 

$

(744

)

$

 

$

10,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,553,766

 

$

347,048

 

$

556

 

$

283,807

 

$

(637,591

)

$

2,547,586

 

 

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

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

18,291

 

$

575

 

$

 

$

(203

)

$

 

$

18,663

 

Provision for loan losses

 

750

 

 

 

 

 

750

 

Non-interest income

 

1,300

 

5,268

 

711

 

6

 

(11

)

7,274

 

Non-interest expense

 

10,359

 

3,821

 

690

 

1,425

 

(11

)

16,284

 

Provision for income taxes

 

2,838

 

722

 

5

 

(567

)

 

2,998

 

Net income (loss)

 

$

5,644

 

$

1,300

 

$

16

 

$

(1,055

)

$

 

$

5,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,060,008

 

$

161,130

 

$

604

 

$

250,904

 

$

(403,052

)

$

2,069,594

 

 

At and for the Six Months Ended June 30, 2012:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

42,357

 

$

1,239

 

$

 

$

(417

)

$

 

$

43,179

 

Provision for loan losses

 

3,865

 

258

 

 

 

 

4,123

 

Non-interest income

 

1,343

 

23,487

 

1,263

 

167

 

(16

)

26,244

 

Non-interest expense

 

21,760

 

13,593

 

1,253

 

1,861

 

(16

)

38,451

 

Provision for income taxes

 

5,894

 

3,888

 

2

 

(739

)

 

9,045

 

Net income (loss)

 

$

12,181

 

$

6,987

 

$

8

 

$

(1,372

)

$

 

$

17,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,524,295

 

$

371,186

 

$

566

 

$

283,440

 

$

(663,440

)

$

2,516,047

 

 

At and for the Six Months Ended June 30, 2011:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

35,728

 

$

1,000

 

$

 

$

(404

)

$

 

$

36,324

 

Provision for loan losses

 

1,860

 

 

 

 

 

1,860

 

Non-interest income

 

2,076

 

8,909

 

1,259

 

58

 

(33

)

12,269

 

Non-interest expense

 

19,354

 

7,073

 

1,463

 

2,116

 

(33

)

29,973

 

Provision for income taxes

 

5,530

 

1,011

 

(71

)

(836

)

 

5,634

 

Net income (loss)

 

$

11,060

 

$

1,825

 

$

(133

)

$

(1,626

)

$

 

$

11,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,047,850

 

$

136,500

 

$

590

 

$

252,146

 

$

(378,967

)

$

2,058,119