Attached files

file filename
8-K - 8-K - CARDINAL FINANCIAL CORPa13-3083_18k.htm

Exhibit 99.1

 

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

 

Contact:

Bernard H. Clineburg,

Tysons Corner, Virginia

 

 

Chairman, Chief Executive Officer

January 16, 2013

 

 

or

 

 

 

Mark A. Wendel,

 

 

 

EVP, Chief Financial Officer

 

 

 

703-584-3400

 

CARDINAL ANNOUNCES STRONG FOURTH QUARTER EARNINGS;

LOAN QUALITY REMAINS EXCELLENT

 

Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today announced quarterly earnings of $13.0 million, or $0.43 per diluted share, for the period ended December 31, 2012.  This is a 58% increase over earnings of $8.2 million, or $0.28 per diluted share, from the fourth quarter of last year.  For the year ended December 31, 2012, earnings were $45.3 million, or $1.51 per diluted share, versus $28.0 million, or $0.94 per diluted share, in 2011.

 

Selected Earnings Highlights

 

·                  For the year ended December 31, 2012, the Company’s performance resulted in a return on average assets of 1.70% and a return on average equity of 16.02%.

 

·                  Asset quality remains excellent.  Nonperforming loans remained low at 0.25% of total assets, and net loan charge offs were 0.35% of average loans outstanding.  The Company had $0 real estate owned at December 31, 2012, and $0 loans receivable past due 30 days or more and still accruing.

 

·                  Loans held for investment grew 11% to $1.80 billion at December 31, 2012, from $1.63 billion at December 31, 2011.

 

·                  Total deposits grew to $2.24 billion, an increase of 26% compared to December 31, 2011.  Demand deposit account balances increased 33% year over year.

 



 

·                  Mortgage banking net income was approximately $3.6 million for the current quarter versus $231,000 for the year ago quarter and versus $7.0 million for the previous quarter ended September 30, 2012.

 

·                  At December 31, 2012, total assets of the Company were approximately $3.04 billion, an increase of 17% from total assets of $2.60 billion at December 31, 2011.

 

·                  The Company’s tax equivalent net interest margin was 3.57% for the current quarter, a decrease from 3.62% for the previous quarter.

 

·                  All capital ratios exceed the requirements of banking regulators to be considered well-capitalized.  Tangible common equity capital (TCE) as a percentage of total assets was 9.40%.

 

Income Statement Review

 

Net Interest Income

 

Compared to the year ago quarter, net interest income for the fourth quarter of 2012 increased 6% to $24.2 million from $22.7 million.  Tax equivalent net interest margin for the three months ended December 31, 2012 decreased to 3.57% from 3.88% a year ago and decreased from 3.62% for the third quarter of 2012.  Comparing the current quarter to the third quarter of 2012, average loan balances increased $18 million, the average loan yield decreased 0.08%, and the average yield on all earning assets decreased 0.14%.  During this same period, the average costs of interest-bearing liabilities decreased 0.10% primarily due to a 0.80% rate reduction in deposit pricing on the Company’s “First Choice” interest checking product that was introduced in early 2012 with a 2.01% rate and raised approximately $180 million of “new money”.  The Company saw no decline in balances resulting from this rate decrease.

 

Provision for Loan Losses

 

The allowance for loan losses was 1.52% of loans outstanding at December 31, 2012 compared to 1.60% at December 31, 2011.  The provision for loan losses was $1.5 million for the current quarter versus $2.2 million for the fourth quarter of last year.  The Company’s nonperforming loans stood at 0.25% of total assets at December 31, 2012 compared to 0.30% at September 30, 2012 and 0.57% at December 31, 2011.  For the 2012 year, net loan charge-offs totaled 0.35% of average loans outstanding compared to 0.34% for 2011.  At December 31, 2012, there were $0 loans receivable past due 30 days or more and still accruing.

 

Non-Interest Income

 

Commercial Banking:   Non-interest income was $3.4 million for the current quarter compared to $2.3 million for the year ago quarter ended December 31, 2011.  The current quarter included $2.4 million net proceeds from bank owned life insurance (BOLI) that resulted from the death of a former employee, and the year ago quarter included $1.2 million of gains on sales of securities. For the year ended December 31, 2012 and 2011, non-interest income was $5.9 million and $6.1

 



 

million, respectively.  The 2012 period included the net BOLI proceeds mentioned above, and the 2011 period included a total of $2.5 million of gains on sales of securities.  For the twelve month comparable periods, deposit and loan fees increased $147,000 and $273,000, respectively.

 

Mortgage Banking:   Mortgage banking activity continued to be strong.  Realized and unrealized gains on mortgage banking activities totaled $8.8 million for the fourth quarter of 2012, which consisted of realized gains of $11.1 million and a $2.3 million decrease in the fair market value of locked commitments and loans held for sale at December 31, 2012 compared to the prior quarter end. The fair value decrease primarily resulted from seasonal production declines. The current quarter’s results compare to a $1.8 million gain on sale for the year ago quarter of 2011, which included realized gains of $6.4 million and a fair value decrease of $4.6 million.  For the year ended December 31, 2012, gains on sales of mortgage loans totaled $47.8 million, comprised of $32.1 million in realized gains and a $15.7 million fair value increase.  For the year ended December 31, 2011, gains on sales of mortgage loans totaled $20.5 million, which included realized gains of $14.4 million and a $6.1 million fair value increase.  For the current quarter and year ended 2012, the Company closed $1.9 billion and $6.6 billion, respectively, of loans for itself and on behalf of its managed mortgage company affiliates.  This compares to $1.5 billion and $3.9 billion during the same time periods of 2011.  Refinance activity represented approximately 67% of the originations during the fourth quarter of 2012.  Title insurance and other income increased $274,000 and $1.1 million for the three and twelve months ended December 31, 2012 compared to the same periods of 2011.  During the current quarter, managed mortgage company affiliate fee income decreased $20,000 when compared to the year ago quarter, a result of the recent discontinuation of two managed company relationships.

 

Non-Interest Expense

 

Commercial Banking:   Non-interest expense was $11.2 million for the current quarter, compared to $9.7 million, for the year ago quarter ended December 31, 2011.  The most recent quarter includes approximately $2.3 million of accelerated benefit expense accruals primarily related to the death of the former employee mentioned above.  The year ago quarter included $911,000 of expenses related to the disposition of real estate owned (REO).  Excluding these items, non-interest expense for the current quarter was $8.9 million versus $8.7 million for the year ago quarter, an increase of 2.0%. For the years ended December 31, 2012 and 2011, non-interest expense in the commercial banking segment was $43.5 million and $42.2 million, respectively.  The 2011 annual period also included a $2.3 million debt extinguishment expense related to the prepayment of FHLB Advances.  Excluding this and the previously mentioned items, non-interest expense for 2012 was $41.2 million versus $39.0 million for 2011, an increase of 5.8%.  During the year, the Company added 4 commercial bankers to it staff.

 

Mortgage Banking:   For the three months ended December 31, 2012, non-interest expense increased to $5.7 million compared to $4.1 million for the quarter ended December 31, 2011. For the respective 2012 and 2011 annual periods, non-interest expense was $29.5 million and $16.0 million, representing an increase of $13.5 million.  The increase in non-interest expense for the periods presented is attributable to the continued expansion of the Company’s mortgage operations.  Specifically, the mortgage banking segment increased to 425 employees at

 



 

December 31, 2012, up from 246 a year ago, and eight new locations have been opened to house these new mortgage lenders and staff.  The Company now has 16 mortgage banking offices.

 

Review of Balance Sheet

 

At December 31, 2012, total assets of the Company were $3.04 billion, an increase of 17% from total assets of $2.60 billion at December 31, 2011. Loans held for investment grew 11% to $1.80 billion at December 31, 2012, from $1.63 billion at December 31, 2011.  During this period, the Bank’s investment portfolio decreased to $286 million compared to $311 million a year ago. Loans held for sale increased to $786 million compared to $530 million at December 31, 2011.

 

The Bank’s asset growth was primarily funded by a 26% increase in deposits, which increased $468 million and totaled $2.24 billion at December 31, 2012 compared to $1.78 billion a year earlier.  As mentioned, over $180 million of the growth resulted from the Company’s “First Choice” checking campaign.  Demand deposit account balances increased 33% year over year, or approximately $88 million, reflecting the Bank’s continued focus on generating core deposit growth.  The remaining growth was primarily from short-term brokered CD’s obtained to fund the increase in mortgage loans held for sale.

 

MANAGEMENT COMMENTS

 

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

 

“We are pleased to announce solid performance for Cardinal with strong earnings and loan growth. For the most recent quarter, we achieved a return on average assets of 1.81%, and a return on average equity of 17.23%, while growing our loans held for investment portfolio by $80 million, or over 18% annualized. This portfolio now exceeds $1.80 billion, and our nonperforming assets and loan losses remain minimal as we’ve maintained our ‘conservative on risk’ philosophy.  Currently, we have $0 loans past due 30 days or more.

 

We also remain excited about the planned opening of a new banking center office in the Georgetown area of Washington DC this year and expanding Cardinal’s penetration into Montgomery County, Maryland and the District of Columbia.  Moving forward, our Company will continue to concentrate on gaining market share in all of our markets 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 $3.04 billion at December 31, 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 16 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, 2012 and  December 31, 2011

(Dollars in thousands)

 

 

 

(Unaudited)

 

 

 

% Change

 

 

 

December 31, 2012

 

December 31, 2011

 

Current Year

 

Cash and due from banks

 

$

17,552

 

$

16,745

 

4.8

%

Federal funds sold

 

49,588

 

20,394

 

143.1

%

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

271,903

 

295,560

 

-8.0

%

Investment securities held-to-maturity

 

11,366

 

12,918

 

-12.0

%

Investment securities — trading

 

3,151

 

2,065

 

52.6

%

Total investment securities

 

286,420

 

310,543

 

-7.8

%

 

 

 

 

 

 

 

 

Other investments

 

14,302

 

17,120

 

-16.5

%

Loans held for sale

 

785,751

 

529,500

 

48.4

%

 

 

 

 

 

 

 

 

Loans receivable, net of fees

 

1,803,429

 

1,631,882

 

10.5

%

Allowance for loan losses

 

(27,400

)

(26,159

)

4.7

%

Loans receivable, net

 

1,776,029

 

1,605,723

 

10.6

%

 

 

 

 

 

 

 

 

Premises and equipment, net

 

19,192

 

19,302

 

-0.6

%

Goodwill and intangibles, net

 

10,292

 

10,490

 

-1.9

%

Bank-owned life insurance

 

31,652

 

35,154

 

-10.0

%

Prepaid FDIC insurance premiums

 

2,165

 

3,350

 

-35.4

%

Other real estate owned

 

 

3,046

 

-100.0

%

Other assets

 

46,244

 

31,349

 

47.5

%

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

3,039,187

 

$

2,602,716

 

16.8

%

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

351,815

 

$

263,752

 

33.4

%

Interest bearing deposits

 

1,891,943

 

1,511,508

 

25.2

%

Total deposits

 

2,243,758

 

1,775,260

 

26.4

%

 

 

 

 

 

 

 

 

Other borrowed funds

 

392,275

 

510,385

 

-23.1

%

Mortgage funding checks

 

51,679

 

25,989

 

98.8

%

Escrow liabilities

 

4,629

 

4,095

 

13.0

%

Other liabilities

 

38,780

 

29,170

 

32.9

%

 

 

 

 

 

 

 

 

Shareholders’ equity

 

308,066

 

257,817

 

19.5

%

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

3,039,187

 

$

2,602,716

 

16.8

%

 


 


 

Cardinal Financial Corporation and Subsidiaries

Summary Income Statements

 For the Three Months and Years Ended December 31, 2012 and 2011

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

(Unaudited)

 

 

 

For the Three Months Ended

 

 

 

For the Years Ended

 

 

 

 

 

December 31,

 

 

 

December 31,

 

 

 

 

 

2012

 

2011

 

% Change

 

2012

 

2011

 

% Change

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

 

 

 

Net interest income

 

$

24,166

 

$

22,738

 

6.3

%

$

91,003

 

$

79,162

 

15.0

%

Provision for loan losses

 

(1,500

)

(2,165

)

-30.7

%

(7,123

)

(6,910

)

3.1

%

Net interest income after provision for loan losses

 

22,666

 

20,573

 

10.2

%

83,880

 

72,252

 

16.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

503

 

460

 

9.3

%

1,914

 

1,767

 

8.3

%

Loan fees

 

357

 

505

 

-29.3

%

1,599

 

1,326

 

20.6

%

Title insurance & other income

 

775

 

501

 

54.7

%

2,489

 

1,408

 

76.8

%

Investment fee income

 

706

 

644

 

9.6

%

2,623

 

2,546

 

3.0

%

Realized and unrealized gains on mortgage banking activities

 

8,795

 

1,794

 

390.2

%

47,794

 

20,529

 

132.8

%

Management fee income

 

1,248

 

1,268

 

-1.6

%

4,082

 

3,406

 

19.8

%

Income from bank owned life insurance

 

2,565

 

193

 

1229.0

%

3,072

 

796

 

285.9

%

Net realized gains on investment securities

 

 

1,256

 

-100.0

%

158

 

2,541

 

-93.8

%

Gain (loss) on sale of real estate

 

 

 

0.0

%

(333

)

 

-100.0

%

Other non-interest income (loss)

 

28

 

11

 

154.5

%

(6

)

14

 

-142.9

%

Total non-interest income

 

14,977

 

6,632

 

125.8

%

63,392

 

34,333

 

84.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and non-interest income

 

37,643

 

27,205

 

38.4

%

147,272

 

106,585

 

38.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

6,865

 

5,736

 

19.7

%

39,370

 

28,707

 

37.1

%

Occupancy

 

1,912

 

1,603

 

19.3

%

7,186

 

6,032

 

19.1

%

Depreciation

 

721

 

540

 

33.5

%

2,669

 

2,517

 

6.0

%

Data processing & communications

 

1,089

 

1,235

 

-11.8

%

4,427

 

4,117

 

7.5

%

Professional fees

 

1,543

 

1,010

 

52.8

%

4,209

 

3,955

 

6.4

%

FDIC insurance assessment

 

356

 

309

 

15.2

%

1,336

 

1,387

 

-3.7

%

Impairment of other real estate owned

 

 

911

 

-100.0

%

 

911

 

-100.0

%

Mortgage loan repurchases and settlements

 

491

 

 

100.0

%

962

 

670

 

43.6

%

Loss on extinguishment of debt

 

 

 

0.0

%

 

2,271

 

-100.0

%

Other operating expense

 

5,602

 

3,769

 

48.6

%

19,158

 

13,898

 

37.8

%

Total non-interest expense

 

18,579

 

15,113

 

22.9

%

79,317

 

64,465

 

23.0

%

Income before income taxes

 

19,064

 

12,092

 

57.7

%

67,955

 

42,120

 

61.3

%

Provision for income taxes

 

6,023

 

3,845

 

56.6

%

22,658

 

14,122

 

60.4

%

NET INCOME

 

$

13,041

 

$

8,247

 

58.1

%

$

45,297

 

$

27,998

 

61.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.43

 

$

0.28

 

55.5

%

$

1.53

 

$

0.95

 

60.4

%

Earnings per common share - diluted

 

$

0.43

 

$

0.28

 

55.3

%

$

1.51

 

$

0.94

 

60.6

%

Weighted-average common shares outstanding - basic

 

30,030,407

 

29,525,946

 

1.7

%

29,653,917

 

29,401,231

 

0.9

%

Weighted-average common shares outstanding - diluted

 

30,466,747

 

29,914,769

 

1.8

%

29,995,667

 

29,784,081

 

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 Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

Income Statements:

 

 

 

 

 

 

 

 

 

Interest income

 

$

29,961

 

$

28,529

 

$

115,050

 

$

102,878

 

Interest expense

 

5,795

 

5,791

 

24,047

 

23,716

 

Net interest income

 

24,166

 

22,738

 

91,003

 

79,162

 

Provision for loan losses

 

1,500

 

2,165

 

7,123

 

6,910

 

Net interest income after provision for loan losses

 

22,666

 

20,573

 

83,880

 

72,252

 

Non-interest income

 

14,977

 

6,632

 

63,392

 

34,333

 

Non-interest expense

 

18,579

 

15,113

 

79,317

 

64,465

 

Income before income taxes

 

19,064

 

12,092

 

67,955

 

42,120

 

Provision for income taxes

 

6,023

 

3,845

 

22,658

 

14,122

 

Net income

 

$

13,041

 

$

8,247

 

$

45,297

 

$

27,998

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

Basic net income

 

$

0.43

 

$

0.28

 

$

1.53

 

$

0.95

 

Fully diluted net income

 

0.43

 

0.28

 

1.51

 

0.94

 

Book value

 

10.19

 

8.83

 

10.19

 

8.83

 

Tangible book value (1)

 

9.85

 

8.47

 

9.85

 

8.47

 

Common shares outstanding

 

 

 

 

 

30,226

 

29,199

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.81

%

1.32

%

1.70

%

1.27

%

Return on average equity

 

17.23

%

12.84

%

16.02

%

11.58

%

Net interest margin (2)

 

3.57

%

3.88

%

3.61

%

3.81

%

Efficiency ratio (3)

 

47.46

%

51.46

%

51.37

%

56.80

%

Non-interest income to average assets

 

2.08

%

1.06

%

2.37

%

1.56

%

Non-interest expense to average assets

 

2.58

%

2.42

%

2.97

%

2.92

%

 

 

 

 

 

 

 

 

 

 

Mortgage Banking Select Data:

 

 

 

 

 

 

 

 

 

$ of loans closed - George Mason Mortgage

 

$

1,271,651

 

$

778,464

 

$

4,105,809

 

$

1,993,821

 

$ of loans closed - Managed Mortgage Company Affiliates

 

638,839

 

725,532

 

2,471,966

 

1,900,113

 

Total

 

1,910,490

 

1,503,996

 

6,577,775

 

3,893,934

 

 

 

 

 

 

 

 

 

 

 

# of loans closed - George Mason Mortgage

 

3,737

 

2,280

 

12,127

 

5,691

 

# of loans closed - Managed Mortgage Company Affiliates

 

1,656

 

1,897

 

6,490

 

4,903

 

Total

 

5,393

 

4,177

 

18,617

 

10,594

 

 

 

 

 

 

 

 

 

 

 

Refi % of loans closed - George Mason Mortgage

 

66

%

69

%

63

%

55

%

Refi % of loans closed - Managed Mortgage Company Affiliates

 

68

%

63

%

62

%

47

%

Total

 

67

%

66

%

63

%

51

%

 

 

 

 

 

 

 

 

 

 

$ of loan applications - George Mason Mortgage

 

$

1,413,000

 

$

798,000

 

$

5,291,000

 

$

2,734,000

 

$ of loan applications - Managed Mortgage Company Affiliates

 

663,000

 

761,000

 

2,832,000

 

2,629,000

 

Total

 

2,076,000

 

1,559,000

 

8,123,000

 

5,363,000

 

 

 

 

 

 

 

 

 

 

 

Locked Pipeline at period end - George Mason Mortgage

 

 

 

 

 

$

481,703

 

$

210,532

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

0.35

%

0.34

%

Total nonaccrual loans

 

 

 

 

 

$

7,626

 

$

14,614

 

Real estate owned

 

 

 

 

 

$

 

$

3,046

 

Nonperforming loans to loans receivable, net of fees

 

 

 

 

 

0.42

%

0.91

%

Nonperforming loans to total assets

 

 

 

 

 

0.25

%

0.57

%

Nonperforming assets to total assets

 

 

 

 

 

0.25

%

0.69

%

Total loans receivable past due 30 to 89 days

 

 

 

 

 

$

 

$

1,904

 

Total loans receivable past due 90 days or more

 

 

 

 

 

$

 

$

208

 

Allowance for loan losses to loans receivable, net of fees

 

 

 

 

 

1.52

%

1.60

%

Allowance for loan losses to nonperforming loans

 

 

 

 

 

359.30

%

176.45

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

11.94

%

11.29

%

Total risk-based capital

 

 

 

 

 

13.04

%

12.49

%

Leverage capital ratio

 

 

 

 

 

10.49

%

10.14

%

 


(1) Tangible book value is calculated as total shareholders’ equity 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 2012 and 34% for 2011.

(3) Efficiency ratio is calculated as total non-interest 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

For the Three Months and Years Ended December 31, 2012 and 2011

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

For the Years Ended

 

 

 

December 31, 2012

 

December 31, 2011

 

December 31, 2012

 

December 31, 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

 

$

219,526

 

4.12

%

$

223,091

 

4.35

%

$

228,407

 

4.16

%

$

202,441

 

4.40

%

Real estate - commercial

 

768,493

 

5.27

%

732,316

 

5.78

%

750,979

 

5.40

%

669,841

 

5.92

%

Real estate - construction

 

374,103

 

5.20

%

267,299

 

5.72

%

341,365

 

5.29

%

250,897

 

5.57

%

Real estate - residential

 

251,303

 

4.68

%

214,058

 

4.94

%

246,622

 

4.79

%

216,065

 

5.03

%

Home equity lines

 

118,764

 

3.73

%

121,358

 

3.73

%

119,902

 

3.71

%

122,090

 

3.71

%

Consumer

 

4,183

 

4.75

%

3,172

 

5.25

%

3,568

 

5.01

%

3,120

 

5.35

%

Total loans

 

1,736,372

 

4.92

%

1,561,294

 

5.30

%

1,690,843

 

5.00

%

1,464,454

 

5.35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

626,814

 

3.72

%

457,052

 

4.13

%

486,134

 

3.91

%

244,542

 

4.40

%

Investment securities - available-for-sale (1)

 

257,320

 

4.29

%

294,104

 

4.39

%

266,092

 

4.35

%

320,138

 

4.40

%

Investment securities - held-to-maturity

 

11,577

 

2.35

%

13,258

 

2.59

%

12,173

 

2.50

%

16,124

 

2.73

%

Other investments

 

13,567

 

2.54

%

15,729

 

0.81

%

15,123

 

1.70

%

15,723

 

0.79

%

Federal funds sold

 

88,705

 

0.29

%

27,417

 

0.23

%

72,176

 

0.25

%

38,139

 

0.23

%

Total interest-earning assets

 

2,734,355

 

4.42

%

2,368,854

 

4.86

%

2,542,541

 

4.56

%

2,099,120

 

4.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

18,742

 

 

 

14,892

 

 

 

16,273

 

 

 

14,609

 

 

 

Premises and equipment, net

 

19,279

 

 

 

19,298

 

 

 

18,874

 

 

 

17,943

 

 

 

Goodwill and intangibles, net

 

10,316

 

 

 

10,519

 

 

 

10,394

 

 

 

10,593

 

 

 

Accrued interest and other assets

 

122,100

 

 

 

104,569

 

 

 

110,652

 

 

 

89,205

 

 

 

Allowance for loan losses

 

(27,150

)

 

 

(24,643

)

 

 

(27,101

)

 

 

(24,524

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,877,642

 

 

 

$

2,493,489

 

 

 

$

2,671,633

 

 

 

$

2,206,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

331,008

 

0.66

%

$

130,881

 

0.19

%

$

281,807

 

0.87

%

$

133,841

 

0.19

%

Money markets

 

376,575

 

0.31

%

169,334

 

0.41

%

305,058

 

0.34

%

163,856

 

0.41

%

Statement savings

 

215,239

 

0.26

%

224,341

 

0.36

%

217,797

 

0.30

%

238,165

 

0.36

%

Certificates of deposit

 

903,887

 

1.11

%

1,007,755

 

1.19

%

888,661

 

1.20

%

776,585

 

1.52

%

Total interest-bearing deposits

 

1,826,709

 

0.77

%

1,532,311

 

0.89

%

1,693,323

 

0.88

%

1,312,447

 

1.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

317,910

 

2.83

%

371,131

 

2.50

%

318,240

 

2.89

%

365,724

 

2.78

%

Total interest-bearing liabilities

 

2,144,619

 

1.08

%

1,903,442

 

1.21

%

2,011,563

 

1.20

%

1,678,171

 

1.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

372,969

 

 

 

292,351

 

 

 

333,496

 

 

 

257,620

 

 

 

Other liabilities

 

57,348

 

 

 

40,858

 

 

 

43,831

 

 

 

29,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

302,706

 

 

 

256,838

 

 

 

282,743

 

 

 

241,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,877,642

 

 

 

$

2,493,489

 

 

 

$

2,671,633

 

 

 

$

2,206,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (1)

 

 

 

3.57

%

 

 

3.88

%

 

 

3.61

%

 

 

3.81

%

 


(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 2012 and 34% for 2011.

 



 

Cardinal Financial Corporation and Subsidiaries

Segment Reporting at and for the Three Months and Years Ended December 31, 2012 and 2011

(Dollars in thousands)

(Unaudited)

 

At and for the Three Months Ended December 31, 2012:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

23,920

 

$

453

 

$

 

$

(207

)

$

 

$

24,166

 

Provision for loan losses

 

1,500

 

 

 

 

 

1,500

 

Non-interest income

 

3,395

 

10,901

 

707

 

4

 

(30

)

14,977

 

Non-interest expense

 

11,223

 

5,705

 

676

 

1,005

 

(30

)

18,579

 

Provision for income taxes

 

4,441

 

1,996

 

9

 

(423

)

 

6,023

 

Net income (loss)

 

$

10,151

 

$

3,653

 

$

22

 

$

(785

)

$

 

$

13,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,869,185

 

$

640,869

 

$

526

 

$

289,528

 

$

(922,466

)

$

2,877,642

 

 

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 Twelve Months Ended December 31, 2012:

 

 

 

Commercial

 

Mortgage

 

Wealth Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

Net interest income

 

$

89,472

 

$

2,365

 

$

 

$

(834

)

$

 

$

91,003

 

Provision for loan losses

 

6,865

 

258

 

 

 

 

7,123

 

Non-interest income

 

5,868

 

54,794

 

2,623

 

176

 

(69

)

63,392

 

Non-interest expense

 

43,495

 

29,529

 

2,656

 

3,706

 

(69

)

79,317

 

Provision for income taxes

 

14,436

 

9,764

 

(14

)

(1,528

)

 

22,658

 

Net income (loss)

 

$

30,544

 

$

17,608

 

$

(19

)

$

(2,836

)

$

 

$

45,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,671,673

 

$

492,137

 

$

550

 

$

285,440

 

$

(778,167

)

$

2,671,633

 

 

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