Attached files

file filename
8-K - 8-K - CARDINAL FINANCIAL CORPa13-17274_18k.htm

Exhibit 99.1

 

 

NEWS RELEASE

 

 

 

FOR IMMEDIATE RELEASE

Contact:

Bernard H. Clineburg,

Tysons Corner, Virginia

Chairman, Chief Executive Officer

July 24, 2013

   or

 

Mark A. Wendel,

 

EVP, Chief Financial Officer

 

703-584-3400

 

CARDINAL ANNOUNCES SECOND QUARTER EARNINGS,

STRONG LOAN GROWTH, PRISTINE ASSET QUALITY

 

Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today announced quarterly earnings of $9.8 million, or $0.32 per diluted share, for the period ended June 30, 2013.  For the six month year to date period, earnings were $17.0 million, or $0.55 per diluted share. This compares to earnings of $10.2 million, or $0.34 per diluted share, and $17.8 million, or $0.59 per diluted share, for the comparable three and six month periods of 2012.  Return on average assets was 1.42% for the current quarter versus 1.59% for the year ago quarter, while return on average equity was 12.13% and 14.68% for the current and year ago quarter, respectively.

 

Selected Highlights

 

·                  Commercial banking segment earnings increased 31% to $8.4 million for the quarter from $6.5 million a year ago, and increased 44% to $17.5 million from $12.2 for the comparable year to date periods ended June 30, 2013 and 2012, respectively.

 

·                  During the most recent quarter, loans held for investment grew at an annual rate of 17%, or $75 million, to $1.86 billion.

 

·                  Asset quality remains excellent.  Nonperforming loans decreased to 0.10% of total assets, and the Company had net loan recoveries of 0.01% of average loans outstanding year to date.  The Company continued to have $0 other real estate owned at June 30, 2013, and non-accruing loans decreased to only $2.9 million. The Company had no other past-due loans over 90 days.

 



 

·                  Total deposits grew to $2.10 billion, an increase of 6% compared to June 30, 2012.  Noninterest bearing deposit account balances increased over $100 million or 34% year over year.

 

·                  At June 30, 2013, total assets of the Company were $2.90 billion, an increase of 7% from total assets of $2.71 billion at June 30, 2012.

 

·                  Mortgage loan applications rose to a record $1.7 billion for the current quarter, or 34% over the second quarter of last year, although refinance volume dropped to 34% of total applications from 48% for the previous quarter and from 57% for the year ago quarter. In the second quarter of 2013, purchase money loan closings increased $400 million, or 95%, from the first quarter of 2013.

 

·                  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 10.35% at June 30, 2013.

 

MANAGEMENT COMMENTS

 

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

 

“This quarter’s results again include solid earnings in the commercial banking segment, ongoing pristine credit quality metrics and continued growth in purchase money mortgage loan production.   While earnings from our mortgage banking unit were lower than a year ago, production volumes have increased as we added capacity. We also acknowledge that mortgage lending is sensitive to changing market conditions that may cause short-term disruption.

 

We are excited about our strategic growth plans and look forward to our upcoming banking office openings in Georgetown and Rockville, MD.  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 and maintaining a strong financial services company for our employees, clients, shareholders and the communities we serve.”

 

Commercial Banking Segment Income Review

 

For the current quarter ended June 30, 2013, net income for the commercial banking segment increased 31% to $8.4 million from $6.5 million for the year ago quarter.  Net interest income for the current quarter was $21.9 million compared to $21.1 million for the year ago quarter. The Company’s tax equivalent net interest margin increased to 3.41% from 3.35% for the previous quarter.

 

For the comparable six month periods ended June 30, 2013 and 2012, net income increased 44% to $17.5 million from $12.2 million.  Although the net interest margin has declined from a year ago, net interest income increased to $44.3 million versus $42.4 million a year ago due to growth in average earning assets to $2.68 billion from $2.40 billion.

 



 

The allowance for loan losses decreased to 1.45% of loans outstanding at June 30, 2013. The Company’s nonperforming assets decreased to 0.10% of total assets compared to 0.20% at the previous quarter end and 0.43% a year ago.  Year to date, net loan recoveries have been 0.01% of average loans outstanding, compared to net charge offs of 0.41% for the same year ago period.  The continued improvement in credit metrics resulted in a negative provision for loan losses of $132,000 for the current quarter and $674,000 year to date, versus a provision for loan losses of $2.2 million and $3.9 million for the three and six month periods ended June 30, 2012, respectively.

 

Non-interest expense was $10.1 million for the current quarter and $20.2 million year to date, compared to $10.2 million and $21.8 million for the year ago comparable periods.  The increased expense associated with the addition of seven commercial lenders, a team for the new Georgetown location and other key positions over the past year to support the Company’s growth, was more than offset by a reduction in incentive compensation, lower marketing costs and overall expense controls.

 

Mortgage Banking Segment Income Review

 

For the current quarter ended June 30, 2013, noninterest income for the mortgage banking segment was $12.5 million versus $14.9 million in the same prior year quarter and $7.1 million for the previous quarter ended March 31, 2013.  Net gains from mortgage banking activities were $11.2 million for the most recent quarter versus $13.5 million for the year ago quarter and $6.3 million for the previous quarter.  For the comparable six month periods ended June 30, 2013 and 2012, noninterest income for the mortgage banking segment was $19.6 million versus $23.5 million.  Net gains from mortgage banking activities were $17.5 million for the current period versus $20.4 million for the same period a year ago.

 

For the current quarter, non-interest expense increased to $9.3 million compared to $8.7 million for the quarter ended June 30, 2012. For the six month periods ended June 30, 2013 and 2012 expenses increased to $18.5 million from $13.6 million, respectively.  The increase in non-interest expense is attributable to the strategic expansion of the Company’s mortgage banking operations.  Specifically, the mortgage banking segment currently has 182 loan officers, up from 127 officers a year ago and up from 173 at the end of last quarter.  Over the past year, the Company added 5 offices and now operates in 19 mortgage banking locations.  Included in the recent expansion is the hiring of new lenders in the Richmond and Virginia Beach areas.

 

As a result of its expansion, the Company’s mortgage subsidiary, George Mason, accepted a record amount of loan applications of approximately $1.7 billion, and closed a record of $1.4 billion mortgage loans, during the second quarter of 2013. As a result of the recent uptick in mortgage rates, the percentage of closings resulting from refinance activity has decreased during the quarter to 34% from 48% last quarter and from 52% for the year ago quarter.  However, purchase money loan closings in the second quarter of 2013 increased approximately $400 million, or 95%, from the first quarter of 2013.   Production has been maintained as new mortgage loan officers have been hired that have a history of success with purchase money mortgage lending.  For the six month period ended June 30, 2013, George Mason closed approximately $1.9 billion purchase money mortgages versus approximately $1.5 billion for the entire 12 months ended December 31, 2012.

 



 

Review of Balance Sheet

 

At June 30, 2013, total assets of the Company grew $186 million to $2.90 billion, an increase of 7% from total assets of $2.71 billion at June 30, 2012. Loans held for investment grew 6% to $1.86 billion at June 30, 2013, from $1.75 billion at June 30, 2012.  During this period, the Bank’s investment portfolio decreased to $252 million compared to $313 million a year ago. Loans held for sale increased to $628 million compared to $519 million at June 30, 2012.  At March 31, 2013, total assets were $2.82 billion.  The current quarter increase in total assets is primarily the result of a 17% annualized increase of $75 million in the loans held for investment portfolio and a $94 million increase in mortgage loans held for sale.

 

The Bank’s quarterly asset growth was funded primarily from its available cash position.  At June 30, 2013, overnight investments decreased $105 million from the quarter ended March 31, 2013.  Additionally, noninterest bearing deposits grew $43 million during the quarter.  Over the past year, noninterest bearing deposit account balances have increased 34%, or approximately $102 million, reflecting the success of the Bank’s strategic initiatives to generate core deposits.

 

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, 2012 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 $2.90 billion at June 30, 2013, serves the Washington Metropolitan region through its wholly-owned subsidiary, Cardinal Bank, with 27 conveniently located banking offices. Cardinal also operates George Mason Mortgage, LLC, a residential mortgage lending company based in Fairfax, with 17 offices throughout the Washington Metropolitan region and Cardinal Wealth Services, Inc., a full-service brokerage 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

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

% Change

 

 

 

June 30, 2013

 

December 31, 2012

 

June 30, 2012

 

Current Year

 

Year Over Year

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

 

 

 

Cash and due from banks

 

$

19,715

 

$

17,552

 

$

13,257

 

12.3

%

48.7

%

Federal funds sold

 

20,487

 

49,588

 

16,164

 

-58.7

%

26.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale

 

238,011

 

271,903

 

297,826

 

-12.5

%

-20.1

%

Investment securities held-to-maturity

 

10,506

 

11,366

 

12,236

 

-7.6

%

-14.1

%

Investment securities — trading

 

3,518

 

3,151

 

2,969

 

11.6

%

18.5

%

Total investment securities

 

252,035

 

286,420

 

313,031

 

-12.0

%

-19.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

14,048

 

14,302

 

15,534

 

-1.8

%

-9.6

%

Loans held for sale

 

628,481

 

785,751

 

519,349

 

-20.0

%

21.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees

 

1,857,454

 

1,803,429

 

1,748,715

 

3.0

%

6.2

%

Allowance for loan losses

 

(26,934

)

(27,400

)

(26,660

)

-1.7

%

1.0

%

Loans receivable, net

 

1,830,520

 

1,776,029

 

1,722,055

 

3.1

%

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

19,318

 

19,192

 

19,123

 

0.7

%

1.0

%

Goodwill and intangibles, net

 

10,193

 

10,292

 

10,391

 

-1.0

%

-1.9

%

Bank-owned life insurance

 

31,834

 

31,652

 

35,497

 

0.6

%

-10.3

%

Prepaid FDIC insurance premiums

 

 

2,165

 

2,771

 

-100.0

%

-100.0

%

Other real estate owned

 

 

 

3,126

 

0.0

%

-100.0

%

Other assets

 

73,471

 

46,244

 

43,872

 

58.9

%

67.5

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,900,102

 

$

3,039,187

 

$

2,714,170

 

-4.6

%

6.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

404,953

 

$

351,815

 

$

303,138

 

15.1

%

33.6

%

Interest bearing deposits

 

1,699,837

 

1,891,943

 

1,686,352

 

-10.2

%

0.8

%

Total deposits

 

2,104,790

 

2,243,758

 

1,989,490

 

-6.2

%

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

397,181

 

392,275

 

352,399

 

1.3

%

12.7

%

Mortgage funding checks

 

18,653

 

51,679

 

50,088

 

-63.9

%

-62.8

%

Escrow liabilities

 

4,307

 

4,629

 

3,409

 

-7.0

%

26.3

%

Other liabilities

 

59,084

 

38,780

 

42,362

 

52.4

%

39.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

316,087

 

308,066

 

276,422

 

2.6

%

14.3

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,900,102

 

$

3,039,187

 

$

2,714,170

 

-4.6

%

6.9

%

 



 

Cardinal Financial Corporation and Subsidiaries

Summary Income Statements

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

(Unaudited)

 

 

 

For the Three Months
Ended June 30

 

 

 

For the Six Months Ended
June 30

 

 

 

 

 

2013

 

2012

 

% Change

 

2013

 

2012

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

22,253

 

$

21,441

 

3.8

%

$

44,854

 

$

43,179

 

3.9

%

Provision for loan losses

 

132

 

(2,225

)

-105.9

%

589

 

(4,123

)

-114.3

%

Net interest income after provision for loan losses

 

22,385

 

19,216

 

16.5

%

45,443

 

39,056

 

16.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

489

 

473

 

3.4

%

991

 

918

 

8.0

%

Loan fees

 

274

 

441

 

-37.9

%

493

 

825

 

-40.2

%

Title insurance & other income

 

351

 

506

 

-30.6

%

749

 

964

 

-22.3

%

Investment fee income

 

401

 

649

 

-38.2

%

948

 

1,262

 

-24.9

%

Net gains from mortgage banking activities

 

11,161

 

13,513

 

-17.4

%

17,488

 

20,395

 

-14.3

%

Management fee income

 

811

 

883

 

-8.2

%

1,109

 

1,892

 

-41.4

%

Income from bank owned life insurance

 

91

 

171

 

-46.8

%

183

 

343

 

-46.6

%

Net realized gains on investment securities

 

43

 

(29

)

-248.3

%

81

 

158

 

-48.7

%

Gain (loss) on sale of real estate

 

 

 

0.0

%

30

 

(473

)

-100.0

%

Other non-interest income (loss)

 

6

 

(44

)

-113.6

%

30

 

(40

)

-175.0

%

Total non-interest income

 

13,627

 

16,563

 

-17.7

%

22,102

 

26,244

 

-15.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and non-interest income

 

36,012

 

35,779

 

0.7

%

67,545

 

65,300

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

10,389

 

10,872

 

-4.4

%

20,375

 

20,384

 

0.0

%

Occupancy

 

2,086

 

1,751

 

19.1

%

4,167

 

3,460

 

20.4

%

Depreciation

 

777

 

643

 

20.8

%

1,522

 

1,244

 

22.3

%

Data processing & communications

 

1,141

 

1,031

 

10.7

%

2,269

 

2,197

 

3.3

%

Professional fees

 

1,144

 

832

 

37.5

%

2,461

 

1,571

 

56.7

%

FDIC insurance assessment

 

317

 

326

 

-2.8

%

648

 

653

 

-0.8

%

Mortgage loan repurchases and settlements

 

(219

)

185

 

-218.4

%

(157

)

300

 

-152.3

%

Other operating expense

 

5,616

 

4,731

 

18.7

%

10,648

 

8,642

 

23.2

%

Total non-interest expense

 

21,251

 

20,371

 

4.3

%

41,933

 

38,451

 

9.1

%

Income before income taxes

 

14,761

 

15,408

 

-4.2

%

25,612

 

26,849

 

-4.6

%

Provision for income taxes

 

4,958

 

5,257

 

-5.7

%

8,628

 

9,045

 

-4.6

%

NET INCOME

 

$

9,803

 

$

10,151

 

-3.4

%

$

16,984

 

$

17,804

 

-4.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - basic

 

$

0.32

 

$

0.34

 

-6.7

%

$

0.55

 

$

0.60

 

-7.8

%

Earnings per common share - diluted

 

$

0.32

 

$

0.34

 

-6.3

%

$

0.55

 

$

0.59

 

-7.6

%

Weighted-average common shares outstanding - basic

 

30,668,490

 

29,639,938

 

3.5

%

30,651,995

 

29,612,979

 

3.5

%

Weighted-average common shares outstanding - diluted

 

31,026,091

 

30,103,480

 

3.1

%

31,032,755

 

30,043,009

 

3.3

%

 



 

Cardinal Financial Corporation and Subsidiaries

Selected Financial Information

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

(Unaudited)

 

 

 

For the Three Months Ended
June 30

 

For the Six Months Ended June
30

 

 

 

2013

 

2012

 

2013

 

2012

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.42

%

1.59

%

1.21

%

1.42

%

Return on average equity

 

12.13

%

14.78

%

10.65

%

13.18

%

Net interest margin (1)

 

3.41

%

3.57

%

3.38

%

3.64

%

Efficiency ratio (2)

 

59.23

%

53.60

%

62.63

%

55.39

%

Non-interest income to average assets

 

1.97

%

2.60

%

1.58

%

2.09

%

Non-interest expense to average assets

 

3.08

%

3.20

%

2.99

%

3.06

%

 

 

 

 

 

 

 

 

 

 

Mortgage Banking Select Data:

 

 

 

 

 

 

 

 

 

$ of loan applications - George Mason Mortgage

 

$

1,691,000

 

$

1,258,000

 

$

3,174,000

 

$

2,308,000

 

$ of loan applications - Managed Mortgage Company Affiliates

 

611,000

 

652,000

 

1,157,000

 

1,427,000

 

Total

 

2,302,000

 

1,910,000

 

4,331,000

 

3,735,000

 

 

 

 

 

 

 

 

 

 

 

Refi % of loan applications - George Mason Mortgage

 

34

%

52

%

40

%

60

%

Refi % of loans applications- Managed Mortgage Company Affiliates

 

32

%

46

%

39

%

56

%

Total

 

33

%

50

%

40

%

58

%

 

 

 

 

 

 

 

 

 

 

$ of loans closed - George Mason Mortgage

 

$

1,393,253

 

$

890,017

 

$

2,476,486

 

$

1,638,064

 

$ of loans closed - Managed Mortgage Company Affiliates

 

536,133

 

505,219

 

961,819

 

1,168,754

 

Total

 

1,929,386

 

1,395,236

 

3,438,305

 

2,806,818

 

 

 

 

 

 

 

 

 

 

 

# of loans closed - George Mason Mortgage

 

4,001

 

2,666

 

7,235

 

4,859

 

# of loans closed - Managed Mortgage Company Affiliates

 

1,364

 

1,336

 

2,485

 

3,103

 

Total

 

5,365

 

4,002

 

9,720

 

7,962

 

 

 

 

 

 

 

 

 

 

 

$ of loans sold - George Mason Mortgage

 

$

1,324,674

 

$

832,152

 

$

2,570,184

 

$

1,579,608

 

$ of loans sold - Managed Mortgage Company Affiliates

 

504,747

 

510,248

 

1,009,146

 

1,059,690

 

Total

 

1,829,421

 

1,342,400

 

3,579,330

 

2,639,298

 

 

 

 

 

 

 

 

 

 

 

$ of locked commitments - George Mason Mortgage

 

$

1,309,466

 

$

1,068,626

 

$

2,483,775

 

$

1,900,831

 

$ locked commitments at period end - George Mason Mortgage

 

 

 

 

 

$

489,000

 

$

473,000

 

$ of loans held for sale at period end - George Mason Mortgage

 

 

 

 

 

$

439,000

 

$

332,000

 

Realized gain on sales as a % of loan sold (3)

 

2.19

%

2.10

%

2.16

%

2.00

%

Net realized gains as a % of realized gains (Gain on sale margin) (4)

 

42.97

%

39.53

%

42.41

%

37.89

%

 

 

 

 

 

 

 

 

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

-0.01

%

0.41

%

Total nonaccrual loans

 

 

 

 

 

$

2,867

 

$

11,536

 

Real estate owned

 

 

 

 

 

$

 

$

3,126

 

Nonperforming loans to loans receivable, net of fees

 

 

 

 

 

0.15

%

0.66

%

Nonperforming loans to total assets

 

 

 

 

 

0.10

%

0.43

%

Nonperforming assets to total assets

 

 

 

 

 

0.10

%

0.54

%

Total loans receivable past due 30 to 89 days

 

 

 

 

 

$

617

 

$

340

 

Total loans receivable past due 90 days or more

 

 

 

 

 

$

 

$

 

Allowance for loan losses to loans receivable, net of fees

 

 

 

 

 

1.45

%

1.52

%

Allowance for loan losses to nonperforming loans

 

 

 

 

 

939.45

%

231.10

%

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

Tier 1 risk-based capital

 

 

 

 

 

12.48

%

11.74

%

Total risk-based capital

 

 

 

 

 

13.56

%

12.92

%

Leverage capital ratio

 

 

 

 

 

11.47

%

10.57

%

Book value per common share

 

 

 

 

 

$

10.44

 

$

9.45

 

Tangible book value per common share (5)

 

 

 

 

 

$

10.11

 

$

9.09

 

Common shares outstanding

 

 

 

 

 

30,265

 

29,253

 

 


(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 2013 and 35% for 2012.

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

(3) Realized gains are those gains recognized on the date the loan is sold and do not include the unrealized gains recognized at the loan commitment date.

(4) Net realized gains are gains net of loan origination expense recognized on the date the loan is sold and do not include the unrealized gains recognized at the loan commitment date.

(5) Tangible book value is calculated as total shareholders’ equity less goodwill and other intangible assets, divided by common shares outstanding.

 



 

Cardinal Financial Corporation and Subsidiaries

Mortgage Revenue Recognition Impact of SAB 109 (Written Loan Commitments Recorded at Fair Value Through Earnings)

For the Three and Six Months Ended June 30, 2013 and 2012

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

(Unaudited)

 

 

 

For the Three Months Ended
June 30

 

 

 

For the Six Months Ended June
30

 

 

 

 

 

2013

 

2012

 

% Change

 

2013

 

2012

 

% Change

 

Net Gains from Mortgage Banking Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value of LCs / Unrealized Gains Recognized @ LC date **(see note below)

 

$

27,713

 

$

24,067

 

15.15

%

$

49,399

 

$

40,057

 

23.32

%

Loan origination expenses recognized @ Loan Sale Date

 

16,552

 

10,554

 

56.83

%

31,911

 

19,662

 

62.30

%

Reported Net Gains from Mortgage Banking Activities

 

11,161

 

13,513

 

-17.41

%

17,488

 

20,395

 

-14.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized Gains Recognized @ Loan Sale Date

 

29,022

 

17,453

 

66.29

%

55,414

 

31,657

 

75.05

%

Loan origination expenses recognized @ Loan Sale Date

 

16,552

 

10,554

 

56.83

%

31,911

 

19,662

 

62.30

%

Adjusted Net Gains from Mortgage Banking Activities

 

12,470

 

6,899

 

80.75

%

23,503

 

11,995

 

95.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of SAB 109 on Net Gains from Mortgage Banking Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase/(Decrease) in Unrealized Gains on Mortgage Banking Activities Related to SAB 109

 

$

(1,309

)

$

6,614

 

-119.79

%

$

(6,015

)

$

8,400

 

-171.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Net Income

 

$

9,803

 

$

10,151

 

-3.43

%

$

16,984

 

$

17,804

 

-4.61

%

Aftertax Net Increase / (Decrease) in Unrealized Gains on Mortgage Banking Activities Related to SAB109

 

(844

)

4,266

 

-119.79

%

(3,880

)

5,418

 

-171.61

%

Adjusted Net Income Before Increase / (Decrease) in Unrealized Gain on Mortgage Banking Activities

 

$

10,647

 

$

5,885

 

80.92

%

$

20,864

 

$

12,386

 

68.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share (EPS) Reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported Net Income

 

$

0.32

 

$

0.34

 

-6.30

%

$

0.55

 

$

0.59

 

-7.65

%

Aftertax Net Increase / (Decrease) in Unrealized Gains on Mortgage Banking Activities Related to SAB109

 

(0.03

)

0.14

 

-119.20

%

(0.13

)

0.18

 

-169.32

%

Adjusted Net Income Before Increase / (Decrease) in Unrealized Gain on Mortgage Banking Activities

 

$

0.34

 

$

0.20

 

75.54

%

$

0.67

 

$

0.41

 

63.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (adjusted for change in unrealized mortgage banking gains):

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.54

%

0.92

%

 

 

1.49

%

0.98

%

 

 

Return on average equity

 

13.18

%

8.57

%

 

 

13.08

%

9.17

%

 

 

Efficiency ratio

 

57.14

%

64.90

%

 

 

57.47

%

63.01

%

 

 

Non-interest income to average assets

 

2.16

%

1.56

%

 

 

2.01

%

1.42

%

 

 

 


**

Per the accounting guidance set forth by SEC Staff Accounting Bulleting (SAB) #109 regarding mortgage lending activities, the fair value of a “locked” commitment, or an unrealized gain, is recognized in income on the day of the locked commitment (LC).  As a result of this revenue recognition, the unrealized gains then become part of the basis of the ensuing loan held for sale (LHFS) when the loan is closed. When the loan is sold to investors, the “price” received is equal to the basis of the loan held for sale, and there is no gain or loss recognized. At any point in time (e.g. quarter end) the fair value of the LCs and the premium to the par value of LHFS represent unrealized gains that have been recognized in income, either in the current period or prior periods.  This accounting creates a mismatch between the income recognition on loan production and expense recognition for those same loans, which is discussed below.

 

In accordance with accounting rules (formally FAS 91), direct (e.g. commissions) and indirect loan expenses associated with originating, underwriting and closing loans are deferred and amortized over the life of the loan.  In mortgage banking, this results in the mentioned expenses being recognized at the time of investor purchase of the loan (i.e. loan sale date) which often occurs in the quarter subsequent to the original LC and creates a mismatch in the timing of the revenue and expense.  These expenses are “netted” from the gain on sale from mortgage banking activities, which is included in 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, 2013 and 2012

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

For the Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2012

 

June 30, 2013

 

June 30, 2012

 

 

 

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

 

$

209,858

 

4.07

%

$

227,242

 

4.02

%

$

214,197

 

4.04

%

$

238,039

 

4.12

%

Real estate - commercial

 

856,942

 

4.85

%

745,343

 

5.42

%

841,312

 

4.88

%

741,280

 

5.47

%

Real estate - construction

 

336,877

 

5.41

%

322,140

 

5.45

%

355,486

 

5.26

%

313,254

 

5.35

%

Real estate - residential

 

226,737

 

4.42

%

259,044

 

4.85

%

230,715

 

4.51

%

238,050

 

4.94

%

Home equity lines

 

113,951

 

3.68

%

120,038

 

3.74

%

115,238

 

3.70

%

120,653

 

3.72

%

Consumer

 

3,154

 

5.69

%

2,935

 

5.48

%

3,438

 

5.39

%

2,994

 

5.24

%

Total loans

 

1,747,519

 

4.75

%

1,676,742

 

5.03

%

1,760,386

 

4.75

%

1,654,270

 

5.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

474,549

 

3.85

%

345,951

 

4.16

%

485,234

 

3.76

%

371,759

 

4.11

%

Investment securities - available-for-sale (1)

 

228,883

 

4.28

%

266,377

 

4.39

%

236,548

 

4.29

%

268,323

 

4.41

%

Investment securities - held-to-maturity

 

10,685

 

1.82

%

12,387

 

2.56

%

10,902

 

1.92

%

12,576

 

2.60

%

Other investments

 

13,312

 

2.30

%

16,332

 

1.51

%

13,425

 

2.34

%

16,394

 

1.35

%

Federal funds sold (1)

 

161,232

 

0.26

%

109,077

 

0.24

%

173,137

 

0.25

%

73,756

 

0.24

%

Total interest-earning assets

 

2,636,180

 

4.25

%

2,426,866

 

4.58

%

2,679,632

 

4.21

%

2,397,078

 

4.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

19,246

 

 

 

15,422

 

 

 

16,720

 

 

 

16,087

 

 

 

Premises and equipment, net

 

19,530

 

 

 

18,673

 

 

 

19,478

 

 

 

18,466

 

 

 

Goodwill and intangibles, net

 

10,217

 

 

 

10,419

 

 

 

10,242

 

 

 

10,445

 

 

 

Accrued interest and other assets

 

103,104

 

 

 

103,100

 

 

 

104,907

 

 

 

100,949

 

 

 

Allowance for loan losses

 

(27,428

)

 

 

(26,894

)

 

 

(27,406

)

 

 

(26,978

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

2,760,849

 

 

 

$

2,547,586

 

 

 

$

2,803,573

 

 

 

$

2,516,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

380,378

 

0.63

%

$

292,467

 

1.04

%

$

362,830

 

0.63

%

$

237,823

 

0.88

%

Money markets

 

297,597

 

0.31

%

278,168

 

0.36

%

287,816

 

0.31

%

230,755

 

0.38

%

Statement savings

 

211,553

 

0.27

%

216,689

 

0.31

%

210,691

 

0.27

%

217,194

 

0.34

%

Certificates of deposit

 

807,912

 

1.17

%

812,593

 

1.30

%

899,899

 

1.10

%

890,161

 

1.24

%

Total interest-bearing deposits

 

1,697,440

 

0.79

%

1,599,917

 

0.96

%

1,761,236

 

0.78

%

1,575,933

 

0.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

292,051

 

2.99

%

316,301

 

2.96

%

289,860

 

3.03

%

329,388

 

2.87

%

Total interest-bearing liabilities

 

1,989,491

 

1.11

%

1,916,218

 

1.29

%

2,051,096

 

1.09

%

1,905,321

 

1.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

407,323

 

 

 

321,424

 

 

 

392,503

 

 

 

306,542

 

 

 

Other liabilities

 

40,851

 

 

 

35,133

 

 

 

40,888

 

 

 

34,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

323,184

 

 

 

274,811

 

 

 

319,086

 

 

 

270,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

$

2,760,849

 

 

 

$

2,547,586

 

 

 

$

2,803,573

 

 

 

$

2,516,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST MARGIN (1)

 

 

 

3.41

%

 

 

3.57

%

 

 

3.38

%

 

 

3.64

%

 


(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 2013 and 35% for 2012.

 



 

Cardinal Financial Corporation and Subsidiaries

Segment Reporting

(Dollars in thousands)

(Unaudited)

 

 

 

 

 

 

 

Wealth

 

 

 

 

 

 

 

 

 

Commercial

 

Mortgage

 

Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

At and for the Three Months Ended June 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

21,903

 

$

517

 

$

 

$

(167

)

$

 

$

22,253

 

Non-interest income

 

728

 

12,458

 

401

 

48

 

(8

)

13,627

 

Non-interest expense

 

10,146

 

9,257

 

695

 

1,161

 

(8

)

21,251

 

Net income (loss) before provision and taxes

 

12,485

 

3,718

 

(294

)

(1,280

)

 

14,629

 

Provision for loan losses

 

(132

)

 

 

 

 

(132

)

Provision for income taxes

 

4,172

 

1,335

 

(101

)

(448

)

 

4,958

 

Net income (loss)

 

$

8,445

 

$

2,383

 

$

(193

)

$

(832

)

$

 

$

9,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,756,671

 

$

477,192

 

$

2,315

 

$

331,307

 

$

(806,636

)

$

2,760,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

21,056

 

$

593

 

$

 

$

(208

)

$

 

$

21,441

 

Non-interest income

 

1,009

 

14,936

 

649

 

(24

)

(7

)

16,563

 

Non-interest expense

 

10,186

 

8,684

 

596

 

912

 

(7

)

20,371

 

Net income (loss) before provision and taxes

 

11,879

 

6,845

 

53

 

(1,144

)

 

17,633

 

Provision for loan losses

 

2,225

 

 

 

 

 

2,225

 

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

 

 

 

 

 

 

 

 

Wealth

 

 

 

 

 

 

 

 

 

Commercial

 

Mortgage

 

Management &

 

 

 

Intersegment

 

 

 

 

 

Banking

 

Banking

 

Trust Services

 

Other

 

Elimination

 

Consolidated

 

At and for the Six Months Ended June 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

44,300

 

$

915

 

$

 

$

(361

)

$

 

$

44,854

 

Non-interest income

 

1,521

 

19,559

 

947

 

90

 

(15

)

22,102

 

Non-interest expense

 

20,197

 

18,457

 

1,371

 

1,923

 

(15

)

41,933

 

Net income (loss) before provision and taxes

 

25,624

 

2,017

 

(424

)

(2,194

)

 

25,023

 

Provision for loan losses

 

(674

)

85

 

 

 

 

(589

)

Provision for income taxes

 

8,771

 

694

 

(144

)

(693

)

 

8,628

 

Net income (loss)

 

$

17,527

 

$

1,238

 

$

(280

)

$

(1,501

)

$

 

$

16,984

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

2,798,281

 

$

487,550

 

$

2,421

 

$

331,393

 

$

(816,072

)

$

2,803,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

42,357

 

$

1,239

 

$

 

$

(417

)

$

 

$

43,179

 

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

 

Net income (loss) before provision and taxes

 

21,940

 

11,133

 

10

 

(2,111

)

 

30,972

 

Provision for loan losses

 

3,865

 

258

 

 

 

 

4,123

 

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