Exhibit 99.1
![](https://capedge.com/proxy/8-K/0001104659-09-005591/g41271mm01i001.jpg)
NEWS RELEASE
FOR IMMEDIATE RELEASE | |
Tysons Corner, Virginia | Contact: | Bernard H. Clineburg, |
January 28, 2009 | | Chairman & Chief Executive Officer |
| | or |
| | Mark Wendel, |
| | EVP & Chief Financial Officer |
| | 703-584-3400 |
CARDINAL REPORTS FOURTH QUARTER AND
2008 ANNUAL RESULTS
Asset Quality Remains Strong, Loans Grow 10%
Cardinal Financial Corporation (NASDAQ: CFNL) (the “Company”) today reported earnings of $1.8 million and $0.3 million, or $0.07 and $0.01 per diluted share, for the three month and annual periods ended December 31, 2008, respectively. Operating earnings, a non-GAAP measure, which does not include non-recurring expenses and other charges, were $6.2 million for 2008, equivalent to $0.25 per diluted share versus $7.1 million, or $0.28 per diluted share, for 2007. The decline in operating earnings is mainly attributable to the provision for loan losses, which were $4.3 million and $1.2 million in 2008 at the bank and mortgage subsidiary, respectively, versus $2.5 million in 2007 at the bank. This release includes a table reconciling operating earnings to GAAP net income for the 2008 and 2007 periods presented.
As previously disclosed, the Company’s 2008 annual results include after-tax charges of $2.9 million for a non-cash other-than-temporary impairment on Fannie Mae perpetual preferred stock, $1.8 million for a goodwill impairment related to the acquisition of its mortgage banking subsidiary, George Mason Mortgage, LLC (“GMM”), and $1.2 million for a settlement agreement between GMM and one of its major mortgage investors. These charges resulted in a decrease of $5.9 million in net income for 2008.
Selected Financial Highlights
· Loan demand continues to be solid as the portfolio grew year over year by $100 million, a 10% increase compared to a year ago. During the fourth quarter, loans increased $53 million, or 20% annualized.
· Asset quality remains stronger than the industry and peer averages. The Company had non-accrual loans equal to 0.41% of average loans receivable and net charge offs were 0.24%. For the quarter, the provision for loan losses was $2.8 million and net charge offs were $1.5 million. The Company’s allowance for loan losses increased to 1.27% from 1.12% at year-end 2008 compared to 2007.
· Deposits grew $83 million, or 8% year over year. Non interest bearing deposits grew $24 million, or 19%.
· Net interest margin increased from 2.63% to 2.78% year over year.
· The Company’s equity position remains very strong with all ratios exceeding the “well-capitalized” regulatory thresholds.
Highlights of Banking Operations
For the year, the bank reported operating earnings of $8.2 million, compared to $7.4 million for 2007. Net interest income increased to $40.7 million from $38.7 million in 2007. Non interest income increased to $4.8 million from $4.0 million. Offsetting these increases in income was the addition to the provision for loan losses, which grew by $1.8 million, to $4.3 million versus $2.5 million in 2007. The allowance for loan losses was $14.5 million at year end, and as a percentage of loans the allowance increased from the third to the fourth quarter from 1.22% to 1.27%. For the quarter ended December 31, 2008 compared to the same quarter last year, operating earnings from banking operations were $1.0 million versus $1.8 million. The decrease in earnings was primarily due to an increase in the provision for loan losses of $2.5 million versus $0.9 million compared to the same quarter last year.
For the three month period ended December 31, 2008, average assets of the Bank were $1.662 billion, an increase of 4% from $1.594 billion for the year ago quarter. Portfolio loans receivable grew $100 million, or 10%, to $1.139 billion at December 31, 2008, from $1.040 billion at December 31, 2007. Mortgage loans held for sale decreased to $157 million at the end of the quarter, compared to $170 million at December 31, 2007. Total deposits increased by 8% to $1.180 billion from $1.097 billion. Non interest bearing deposits increased 19%, from $124 million to $147 million.
Highlights of Mortgage Banking Operations
Operating earnings were $343 thousand in 2008 versus $1.6 million in 2007, excluding the goodwill impairment and charge related to the mortgage investor settlement agreement. Including the previously reported charges, the mortgage banking subsidiary reported a net loss of $2.7 million for the year. We continue to closely manage all aspects of this operation and remain prepared to take advantage of any changes in the local residential real estate market.
MANAGEMENT COMMENTS
Bernard H. Clineburg, Chairman and Chief Executive Officer of the Company, said:
“This past year was the most challenging economic and regulatory environment I have ever experienced in my thirty-seven years in the banking industry. Our financial results were impacted by the non-recurring expenses and other charges we had in 2008. However, Cardinal’s asset quality continues to be strong in a tough economic environment.
“In December 2008, Cardinal Bank was approved to participate in the Capital Purchase Program (CPP) of the U.S. Treasury’s Troubled Asset Relief Program (TARP) in the amount of $41.2 million. As we recently announced, Cardinal declined the opportunity to participate in the program. We performed careful analysis and concluded that the significant expense and changing requirements of the program were inconsistent with our long term strategic objectives, and that the participation in the CPP would not be in the best interest of Cardinal’s shareholders.
“We continue to make loans in the communities we serve and fully support all efforts to stabilize the nation’s economy. We believe that Cardinal is a healthy, strong and safe bank. We, the board and management, remain optimistic about the future and value of the Cardinal franchise.”
CAUTION ABOUT FORWARD-LOOKING STATEMENTS
This press release contains “forward-looking statements” within the meaning of the federal securities laws. These forward-looking statements contain information related to matters such as the Company’s intent, belief or expectation with regard to such matters as financial and operational performance, credit quality and branch expansion. Such statements are necessarily based on management’s assumptions and estimates and are inherently subject to a variety of risks and uncertainties concerning the Company’s operations and business environment, which are difficult to predict and beyond the control of the Company. Such risks and uncertainties could cause actual results of the Company to differ materially from those matters expressed or implied in such forward-looking statements. For an explanation of the risks and uncertainties associated with forward-looking statements, please refer to the Company’s Annual Report on Form 10-K for the year ended December 31, 2007 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 $1.7 billion at December 31, 2008, serves the Washington Metropolitan region through its wholly-owned subsidiary, Cardinal Bank, with 25 conveniently located banking offices. Cardinal also operates several other subsidiaries: George Mason Mortgage, LLC, a residential mortgage lending company based in Fairfax, with five 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
At December 31, 2008 and December 31, 2007
(Dollars in thousands)
| | (Unaudited) | | | | % Change | |
| | December 31, 2008 | | December 31, 2007 | | Current Year | |
Cash and due from banks | | $ | 14,919 | | $ | 20,622 | | -27.7 | % |
Federal funds sold | | 31,009 | | 1,799 | | 1623.7 | % |
| | | | | | | |
Investment securities available-for-sale | | 265,356 | | 285,998 | | -7.2 | % |
Investment securities held-to-maturity | | 50,183 | | 78,948 | | -36.4 | % |
Total investment securities | | 315,539 | | 364,946 | | -13.5 | % |
| | | | | | | |
Other investments | | 16,370 | | 14,188 | | 15.4 | % |
Loans held for sale | | 157,009 | | 170,487 | | -7.9 | % |
| | | | | | | |
Loans receivable, net of fees | | 1,139,348 | | 1,039,684 | | 9.6 | % |
Allowance for loan losses | | (14,518 | ) | (11,641 | ) | 24.7 | % |
Loans receivable, net | | 1,124,830 | | 1,028,043 | | 9.4 | % |
| | | | | | | |
Premises and equipment, net | | 16,463 | | 18,463 | | -10.8 | % |
Goodwill and intangibles, net | | 14,173 | | 17,239 | | -17.8 | % |
Bank-owned life insurance | | 33,176 | | 32,316 | | 2.7 | % |
Other assets | | 20,269 | | 21,928 | | -7.6 | % |
| | | | | | | |
TOTAL ASSETS | | $ | 1,743,757 | | $ | 1,690,031 | | 3.2 | % |
| | | | | | | |
Non-interest bearing deposits | | $ | 147,529 | | $ | 123,994 | | 19.0 | % |
Interest bearing deposits | | 1,032,315 | | 972,931 | | 6.1 | % |
Total deposits | | 1,179,844 | | 1,096,925 | | 7.6 | % |
| | | | | | | |
Other borrowed funds | | 367,198 | | 400,060 | | -8.2 | % |
Mortgage funding checks | | 19,178 | | 9,403 | | 104.0 | % |
Escrow liabilities | | 1,832 | | 1,016 | | 80.3 | % |
Other liabilities | | 17,699 | | 23,164 | | -23.6 | % |
| | | | | | | |
Shareholders’ equity | | 158,006 | | 159,463 | | -0.9 | % |
| | | | | | | |
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY | | $ | 1,743,757 | | $ | 1,690,031 | | 3.2 | % |
Cardinal Financial Corporation and Subsidiaries
Summary Income Statements
For the Three Months and Years Ended December 31, 2008 and 2007
(Dollars in thousands, except share and per share data)
| | For the Three Months Ended | | | | For the Years Ended | | | |
| | December 31, | | | | December 31, | | | |
| | 2008 | | 2007 | | % Change | | 2008 | | 2007 | | % Change | |
| | (Unaudited) | | | | (Unaudited) | | | | | |
Net interest income | | $ | 10,313 | | $ | 9,918 | | 4.0 | % | $ | 42,973 | | $ | 40,319 | | 6.6 | % |
Provision for loan losses | | (2,764 | ) | (878 | ) | 214.8 | % | (5,498 | ) | (2,548 | ) | 115.8 | % |
Net interest income after provision for loan losses | | 7,549 | | 9,040 | | -16.5 | % | 37,475 | | 37,771 | | -0.8 | % |
| | | | | | | | | | | | | |
Service charges on deposit accounts | | 549 | | 515 | | 6.6 | % | 2,132 | | 1,988 | | 7.2 | % |
Loan service charges | | 614 | | 315 | | 94.9 | % | 1,643 | | 1,502 | | 9.4 | % |
Investment fee income | | 762 | | 1,052 | | -27.6 | % | 3,477 | | 4,287 | | -18.9 | % |
Realized and unrealized gains on mortgage banking activities | | 1,874 | | 1,622 | | 15.5 | % | 7,752 | | 8,779 | | -11.7 | % |
Management fee income | | 175 | | 173 | | 1.2 | % | 765 | | 1,072 | | -28.6 | % |
Other non-interest income | | 457 | | 442 | | 3.4 | % | 2,043 | | 1,852 | | 10.3 | % |
Total non-interest income | | 4,431 | | 4,119 | | 7.6 | % | 17,812 | | 19,480 | | -8.6 | % |
| | | | | | | | | | | | | |
Net interest income and non-interest income | | 11,980 | | 13,159 | | -9.0 | % | 55,287 | | 57,251 | | -3.4 | % |
| | | | | | | | | | | | | |
Salaries and benefits | | 4,690 | | 5,578 | | -15.9 | % | 21,939 | | 23,815 | | -7.9 | % |
Occupancy | | 1,343 | | 1,359 | | -1.2 | % | 5,547 | | 5,348 | | 3.7 | % |
Depreciation | | 568 | | 690 | | -17.7 | % | 2,390 | | 3,035 | | -21.3 | % |
Data processing | | 426 | | 406 | | 4.9 | % | 1,683 | | 1,450 | | 16.1 | % |
Telecommunications | | 260 | | 326 | | -20.2 | % | 1,002 | | 1,182 | | -15.2 | % |
Impairment of Fannie Mae perpetual preferred stock | | — | | — | | 0.0 | % | 4,408 | | — | | 100.0 | % |
Impairment of goodwill | | — | | — | | 0.0 | % | 2,821 | | — | | 100.0 | % |
Settlement with mortgage correspondent | | — | | — | | 0.0 | % | 1,800 | | — | | 100.0 | % |
Loss related to escrow arrangement | | — | | — | | 0.0 | % | — | | 3,500 | | -100.0 | % |
Other operating expense | | 3,909 | | 3,384 | | 15.5 | % | 14,323 | | 13,554 | | 5.7 | % |
Total non-interest expense | | 11,196 | | 11,743 | | -4.7 | % | 55,913 | | 51,884 | | 7.8 | % |
Net income (loss) before income taxes | | 784 | | 1,416 | | -44.6 | % | (626 | ) | 5,367 | | -111.7 | % |
Provision (benefit) for income taxes | | (996 | ) | 34 | | -3029.4 | % | (912 | ) | 885 | | -203.1 | % |
NET INCOME | | $ | 1,780 | | $ | 1,382 | | 28.8 | % | $ | 286 | | $ | 4,482 | | -93.6 | % |
| | | | | | | | | | | | | |
Earnings per common share - basic | | $ | 0.07 | | $ | 0.06 | | 30.0 | % | $ | 0.01 | | $ | 0.18 | | -93.6 | % |
| | | | | | | | | | | | | | | | | |
Earnings per common share - diluted | | $ | 0.07 | | $ | 0.06 | | 29.9 | % | $ | 0.01 | | $ | 0.18 | | -93.6 | % |
| | | | | | | | | | | | | | | | | |
Weighted-average common shares outstanding - basic | | 24,301,343 | | 24,525,001 | | -0.9 | % | 24,370,087 | | 24,606,203 | | -1.0 | % |
| | | | | | | | | | | | | |
Weighted-average common shares outstanding - diluted | | 24,757,704 | | 24,971,039 | | -0.9 | % | 24,837,353 | | 25,012,101 | | -0.7 | % |
| | | | | | | | | | | | | |
Reconciliation of Non-GAAP measures: | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
GAAP net income reported above | | $ | 1,780 | | $ | 1,382 | | | | $ | 286 | | $ | 4,482 | | | |
After tax impact on: | | | | | | | | | | | | | |
- impairment of Fannie Mae perpetual preferred stock | | (1,105 | ) | — | | | | 2,887 | | — | | | |
- impairment of goodwill | | — | | — | | | | 1,846 | | — | | | |
- settlement with mortgage correspondent | | — | | — | | | | 1,179 | | — | | | |
- loss related to escrow arrangement | | — | | — | | | | — | | 2,293 | | | |
- legal expenses related to escrow arrangement | | — | | 129 | | | | — | | 358 | | | |
| | | | | | | | | | | | | |
Operating earnings, excluding nonrecurring expenses reported above: | | $ | 675 | | $ | 1,511 | | -55.3 | % | $ | 6,198 | | $ | 7,133 | | -13.1 | % |
| | | | | | | | | | | | | |
GAAP earnings per share - diluted reported above | | $ | 0.07 | | $ | 0.06 | | | | $ | 0.01 | | $ | 0.18 | | | |
After tax impact on: | | | | | | | | | | | | | |
- impairment of Fannie Mae perpetual preferred stock | | (0.04 | ) | — | | | | 0.12 | | — | | | |
- impairment of goodwill | | — | | — | | | | 0.07 | | — | | | |
- settlement with mortgage correspondent | | — | | — | | | | 0.05 | | — | | | |
- loss related to escrow arrangement | | — | | — | | | | — | | 0.09 | | | |
- legal expenses related to escrow arrangement | | — | | 0.01 | | | | — | | 0.01 | | | |
| | | | | | | | | | | | | |
Operating earnings per common share - diluted (excluding nonrecurring expenses reported above) | | $ | 0.03 | | $ | 0.07 | | -61.3 | % | $ | 0.25 | | $ | 0.28 | | -9.3 | % |
Cardinal Financial Corporation and Subsidiaries
Selected Financial Information
(Dollars in thousands, except per share data and ratios)
| | For the Three Months Ended | | For the Years Ended | |
| | December 31, | | December 31, | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
| | (Unaudited) | | (Unaudited) | | (Unaudited) | | | |
Income Statements: | | | | | | | | | |
Interest income | | $ | 21,328 | | $ | 24,105 | | $ | 88,611 | | $ | 98,643 | |
Interest expense | | 11,015 | | 14,187 | | 45,638 | | 58,324 | |
Net interest income | | 10,313 | | 9,918 | | 42,973 | | 40,319 | |
Provision for loan losses | | 2,764 | | 878 | | 5,498 | | 2,548 | |
Net interest income after provision for loan losses | | 7,549 | | 9,040 | | 37,475 | | 37,771 | |
Non-interest income | | 4,431 | | 4,119 | | 17,812 | | 19,480 | |
Non-interest expense | | 11,196 | | 11,743 | | 55,913 | | 51,884 | |
Net income before income taxes | | 784 | | 1,416 | | (626 | ) | 5,367 | |
Provision (benefit) for income taxes | | (996 | ) | 34 | | (912 | ) | 885 | |
Net income | | $ | 1,780 | | $ | 1,382 | | $ | 286 | | $ | 4,482 | |
| | | | | | | | | |
| | | | | | December 31, 2008 | | December 31, 2007 | |
| | | | | | (Unaudited) | | | |
Balance Sheet Data: | | | | | | | | | |
Total assets | | | | | | $ | 1,743,757 | | $ | 1,690,031 | |
Loans receivable, net of fees | | | | | | 1,139,348 | | 1,039,684 | |
Allowance for loan losses | | | | | | (14,518 | ) | (11,641 | ) |
Loans held for sale | | | | | | 157,009 | | 170,487 | |
Total investment securities | | | | | | 315,539 | | 364,946 | |
Total deposits | | | | | | 1,179,844 | | 1,096,925 | |
Other borrowed funds | | | | | | 367,198 | | 400,060 | |
Total shareholders’ equity | | | | | | 158,006 | | 159,463 | |
| | | | | | | | | |
Common shares outstanding | | | | | | 24,014 | | 24,202 | |
| | | | | | | | | |
| | For the Three Months Ended December 31, | | For the Years Ended December 31, | |
| | 2008 | | 2007 | | 2008 | | 2007 | |
Selected Average Balances (unaudited): | | | | | | | | | |
Total assets | | $ | 1,668,423 | | $ | 1,603,673 | | $ | 1,644,489 | | $ | 1,630,982 | |
Loans receivable, net of fees | | 1,112,399 | | 992,746 | | 1,071,105 | | 922,617 | |
Allowance for loan losses | | (13,687 | ) | (10,995 | ) | (12,568 | ) | (10,322 | ) |
Loans held for sale | | 101,380 | | 150,203 | | 124,993 | | 233,451 | |
Total investment securities | | 304,625 | | 356,172 | | 320,515 | | 355,749 | |
Interest earning assets | | 1,593,255 | | 1,519,252 | | 1,563,997 | | 1,547,660 | |
Total deposits | | 1,141,950 | | 1,097,739 | | 1,115,787 | | 1,169,788 | |
Other borrowed funds | | 355,985 | | 331,462 | | 350,889 | | 281,417 | |
Total shareholders’ equity | | 156,002 | | 157,466 | | 160,168 | | 157,395 | |
Weighted Average: | | | | | | | | | |
Common shares outstanding - basic | | 24,301 | | 24,525 | | 24,370 | | 24,606 | |
Common shares outstanding - diluted | | 24,758 | | 24,971 | | 24,837 | | 25,012 | |
| | | | | | | | | |
Per Common Share Data (unaudited): | | | | | | | | | |
Basic net income | | $ | 0.07 | | $ | 0.06 | | $ | 0.01 | | $ | 0.18 | |
Fully diluted net income | | 0.07 | | 0.06 | | 0.01 | | 0.18 | |
Book value | | 6.58 | | 6.59 | | 6.58 | | 6.59 | |
Tangible book value (1) | | 6.00 | | 5.90 | | 6.00 | | 5.90 | |
| | | | | | | | | |
Performance Ratios (unaudited): | | | | | | | | | |
Return on average assets | | 0.43 | % | 0.34 | % | 0.02 | % | 0.27 | % |
Return on average equity | | 4.56 | % | 3.51 | % | 0.18 | % | 2.85 | % |
Net interest margin (2) | | 2.62 | % | 2.64 | % | 2.78 | % | 2.63 | % |
Efficiency ratio (3) | | 75.94 | % | 82.25 | % | 77.13 | % | 80.11 | % |
Non-interest income to average assets | | 1.06 | % | 1.03 | % | 1.08 | % | 1.19 | % |
Non-interest expense to average assets | | 2.68 | % | 2.93 | % | 3.40 | % | 3.18 | % |
| | | | | | | | | |
Asset Quality Data (unaudited): | | | | | | | | | |
Annualized net charge-offs to average loans receivable, net of fees | | | | | | 0.24 | % | 0.06 | % |
Nonaccrual loans to loans receivable, net of fees | | | | | | 0.41 | % | 0.00 | % |
Nonaccrual loans to total assets | | | | | | 0.27 | % | 0.00 | % |
Allowance for loan losses to loans receivable, net of fees | | | | | | 1.27 | % | 1.12 | % |
Allowance for loan losses to nonperforming loans | | | | | | 310.81 | % | 0.0 | % |
| | | | | | | | | |
Capital Ratios (unaudited): | | | | | | | | | |
Tier 1 risk-based capital | | | | | | 11.69 | % | 12.10 | % |
Total risk-based capital | | | | | | 12.74 | % | 12.98 | % |
Leverage capital ratio | | | | | | 9.91 | % | 10.26 | % |
(1) Tangible book value is calculated as total shareholders’ equity, adjusted for changes in other comprehensive income, less goodwill and other intangible assets, divided by common shares outstanding.
(2) Net interest margin is calculated as net interest income divided by total average earning assets and reported on a tax equivalent basis at a rate of 34%.
(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
For the Three Months and Years Ended December 31, 2008 and 2007
(Dollars in thousands)
(Unaudited)
| | For the Three Months Ended | | For the Years Ended | | |
| | December 31, 2008 | | December 31, 2007 | | December 31, 2008 | | December 31, 2007 | | |
| | 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 | | $ | 138,091 | | 5.62 | % | $ | 114,689 | | 7.39 | % | $ | 130,608 | | 6.14 | % | $ | 108,762 | | 7.60 | % | |
Real estate - commercial | | 465,534 | | 6.53 | % | 400,141 | | 6.78 | % | 440,746 | | 6.56 | % | 366,176 | | 6.72 | % | |
Real estate - construction | | 190,133 | | 5.16 | % | 184,957 | | 7.97 | % | 190,354 | | 5.87 | % | 169,503 | | 8.30 | % | |
Real estate - residential | | 213,445 | | 5.60 | % | 209,343 | | 5.49 | % | 213,125 | | 5.61 | % | 201,863 | | 5.46 | % | |
Home equity lines | | 102,697 | | 4.33 | % | 79,036 | | 6.49 | % | 93,635 | | 4.76 | % | 69,908 | | 7.11 | % | |
Consumer | | 2,499 | | 6.35 | % | 4,580 | | 7.36 | % | 2,637 | | 6.52 | % | 6,405 | | 7.95 | % | |
Total loans | | 1,112,399 | | 5.80 | % | 992,746 | | 6.78 | % | 1,071,105 | | 6.04 | % | 922,617 | | 6.88 | % | |
| | | | | | | | | | | | | | | | | | |
Loans held for sale | | 101,380 | | 5.32 | % | 150,203 | | 7.28 | % | 124,993 | | 5.71 | % | 233,451 | | 7.15 | % | |
Investment securities - trading | | — | | 0.00 | % | — | | 0.00 | % | — | | 0.00 | % | 11 | | 4.62 | % | |
Investment securities - available-for-sale (1) | | 253,334 | | 5.13 | % | 274,904 | | 5.10 | % | 261,600 | | 5.22 | % | 266,935 | | 4.97 | % | |
Investment securities - held-to-maturity | | 51,291 | | 4.35 | % | 81,268 | | 4.25 | % | 58,915 | | 4.27 | % | 88,803 | | 4.19 | % | |
Other investments | | 15,810 | | 0.49 | % | 12,800 | | 6.05 | % | 15,307 | | 3.71 | % | 10,626 | | 5.98 | % | |
Federal funds sold (1) | | 59,041 | | 0.91 | % | 7,331 | | 4.53 | % | 32,077 | | 1.78 | % | 25,217 | | 5.23 | % | |
Total interest-earning assets | | 1,593,255 | | 5.38 | % | 1,519,252 | | 6.38 | % | 1,563,997 | | 5.70 | % | 1,547,660 | | 6.40 | % | |
| | | | | | | | | | | | | | | | | | |
Non-interest earning assets: | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | 8,748 | | | | 10,570 | | | | 7,833 | | | | 8,122 | | | | |
Premises and equipment, net | | 16,802 | | | | 18,765 | | | | 17,523 | | | | 19,565 | | | | |
Goodwill and intangibles, net | | 14,212 | | | | 17,274 | | | | 16,404 | | | | 17,371 | | | | |
Accrued interest and other assets | | 49,093 | | | | 48,807 | | | | 51,300 | | | | 48,586 | | | | |
Allowance for loan losses | | (13,687 | ) | | | (10,995 | ) | | | (12,568 | ) | | | (10,322 | ) | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | $ | 1,668,423 | | | | $ | 1,603,673 | | | | $ | 1,644,489 | | | | $ | 1,630,982 | | | | |
| | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits | | $ | 1,001,068 | | 3.03 | % | $ | 974,626 | | 4.28 | % | $ | 984,590 | | 3.26 | % | $ | 1,046,295 | | 4.37 | % | |
Other borrowed funds | | 355,985 | | 3.76 | % | 331,462 | | 4.40 | % | 350,889 | | 3.86 | % | 281,417 | | 4.49 | % | |
Total interest-bearing liabilities | | 1,357,053 | | 3.22 | % | 1,306,088 | | 4.31 | % | 1,335,479 | | 3.42 | % | 1,327,712 | | 4.39 | % | |
| | | | | | | | | | | | | | | | | | |
Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits | | 140,882 | | | | 123,113 | | | | 131,197 | | | | 123,493 | | | | |
Other liabilities | | 14,486 | | | | 17,006 | | | | 17,645 | | | | 22,382 | | | | |
| | | | | | | | | | | | | | | | | | |
Shareholders’ equity | | 156,002 | | | | 157,466 | | | | 160,168 | | | | 157,395 | | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY | | $ | 1,668,423 | | | | $ | 1,603,673 | | | | $ | 1,644,489 | | | | $ | 1,630,982 | | | | |
| | | | | | | | | | | | | | | | | | |
NET INTEREST MARGIN (1) | | | | 2.62 | % | | | 2.64 | % | | | 2.78 | % | | | 2.63 | % | |
(1) The average yields for loans receivable, investment securities available-for-sale and fed funds sold (which includes investments in money market preferred stock) are reported on a fully taxable-equivalent basis at a rate of 34%.
Cardinal Financial Corporation and Subsidiaries
Segment Reporting at and for the Three Months and Years Ended December 31, 2008 and 2007
(Dollars in thousands)
(Unaudited)
At and for the Three Months Ended December 31, 2008:
| | Commercial | | Mortgage | | Wealth Management & | | | | Intersegment | | | |
| | Banking | | Banking | | Trust Services | | Other | | Elimination | | Consolidated | |
Net interest income | | $ | 9,636 | | $ | 949 | | $ | — | | $ | (272 | ) | $ | — | | $ | 10,313 | |
Provision for loan losses | | 2,500 | | 264 | | — | | — | | — | | 2,764 | |
Non-interest income | | 1,240 | | 2,420 | | 763 | | 8 | | — | | 4,431 | |
Non-interest expense | | 6,987 | | 2,846 | | 827 | | 536 | | — | | 11,196 | |
Provision for income taxes | | (744 | ) | 74 | | (23 | ) | (303 | ) | — | | (996 | ) |
Net income (loss) | | $ | 2,133 | | $ | 185 | | $ | (41 | ) | $ | (497 | ) | $ | — | | $ | 1,780 | |
Reconciliation of Non-GAAP measures: | | | | | | | | | | | | | |
- Impairment of Fannie Mae perpetual preferred stock | | (1,105 | ) | — | | — | | — | | — | | (1,105 | ) |
Operating earnings, excluding nonrecurring expenses reported above | | $ | 1,028 | | $ | 185 | | $ | (41 | ) | $ | (497 | ) | $ | — | | $ | 675 | |
| | | | | | | | | | | | | |
Average Assets | | $ | 1,662,100 | | $ | 102,218 | | $ | 3,624 | | $ | 169,273 | | $ | (268,792 | ) | $ | 1,668,423 | |
At and for the Three Months Ended December 31, 2007: | | | | | | | | | |
| | Commercial | | Mortgage | | Wealth Management & | | | | Intersegment | | | |
| | Banking | | Banking | | Trust Services | | Other | | Elimination | | Consolidated | |
Net interest income | | $ | 9,652 | | $ | 686 | | $ | — | | $ | (420 | ) | $ | — | | $ | 9,918 | |
Provision for loan losses | | 878 | | — | | — | | — | | — | | 878 | |
Non-interest income | | 979 | | 2,076 | | 1,052 | | 12 | | — | | 4,119 | |
Non-interest expense | | 7,624 | | 2,542 | | 829 | | 748 | | — | | 11,743 | |
Provision for income taxes | | 330 | | 79 | | 78 | | (453 | ) | — | | 34 | |
Net income (loss) | | $ | 1,799 | | $ | 141 | | $ | 145 | | $ | (703 | ) | $ | — | | $ | 1,382 | |
Reconciliation of Non-GAAP measures: | | | | | | | | | | | | | |
After tax impact on: | | | | | | | | | | | | | |
- legal expenses related to escrow arrangement | | — | | — | | — | | 129 | | — | | 129 | |
Total losses recorded, after tax | | — | | — | | — | | 129 | | — | | 129 | |
Operating earnings, excluding losses reported above | | $ | 1,799 | | $ | 141 | | $ | 145 | | $ | (574 | ) | $ | — | | $ | 1,511 | |
| | | | | | | | | | | | | |
Average Assets | | $ | 1,593,709 | | $ | 158,543 | | $ | 4,104 | | $ | 174,488 | | $ | (327,171 | ) | $ | 1,603,673 | |
At and for the Twelve Months Ended December 31, 2008: | | | | | | | | | |
| | Commercial | | Mortgage | | Wealth Management & | | | | Intersegment | | | |
| | Banking | | Banking | | Trust Services | | Other | | Elimination | | Consolidated | |
Net interest income | | $ | 40,747 | | $ | 3,418 | | $ | — | | $ | (1,192 | ) | $ | — | | $ | 42,973 | |
Provision for loan losses | | 4,290 | | 1,208 | | — | | — | | — | | 5,498 | |
Non-interest income | | 4,806 | | 9,494 | | 3,477 | | 35 | | — | | 17,812 | |
Non-interest expense | | 34,152 | | 15,824 | | 3,402 | | 2,535 | | — | | 55,913 | |
Provision for income taxes | | 1,785 | | (1,438 | ) | 28 | | (1,287 | ) | — | | (912 | ) |
Net income (loss) | | $ | 5,326 | | $ | (2,682 | ) | $ | 47 | | $ | (2,405 | ) | $ | — | | $ | 286 | |
Reconciliation of Non-GAAP measures: | | | | | | | | | | | | | |
After tax impact on: | | | | | | | | | | | | | |
-Impairment of goodwill | | — | | 1,846 | | — | | — | | — | | 1,846 | |
-Impairment of Fannie Mae perpetual preferred stock | | 2,887 | | — | | — | | — | | — | | 2,887 | |
-Settlement with mortgage correspondent | | — | | 1,179 | | — | | — | | — | | 1,179 | |
Operating earnings, excluding nonrecurring expenses reported above | | $ | 8,213 | | $ | 343 | | $ | 47 | | $ | (2,405 | ) | $ | — | | $ | 6,198 | |
| | | | | | | | | | | | | |
Average Assets | | $ | 1,636,573 | | $ | 129,188 | | $ | 3,641 | | $ | 174,523 | | $ | (299,436 | ) | $ | 1,644,489 | |
At and for the Twelve Months Ended December 31, 2007: | | | | | | | | | |
| | Commercial | | Mortgage | | Wealth Management & | | | | Intersegment | | | |
| | Banking | | Banking | | Trust Services | | Other | | Elimination | | Consolidated | |
Net interest income | | $ | 38,707 | | $ | 3,005 | | $ | — | | $ | (1,393 | ) | $ | — | | $ | 40,319 | |
Provision for loan losses | | 2,548 | | — | | — | | — | | — | | 2,548 | |
Non-interest income | | 4,032 | | 11,112 | | 4,287 | | 49 | | — | | 19,480 | |
Non-interest expense | | 30,316 | | 11,587 | | 7,096 | | 2,885 | | — | | 51,884 | |
Provision for income taxes | | 2,470 | | 907 | | (979 | ) | (1,513 | ) | — | | 885 | |
Net income (loss) | | $ | 7,405 | | $ | 1,623 | | $ | (1,830 | ) | $ | (2,716 | ) | $ | — | | $ | 4,482 | |
Reconciliation of Non-GAAP measures: | | | | | | | | | | | | | |
After tax impact on: | | | | | | | | | | | | | |
- loss related to escrow arrangement | | $ | — | | $ | — | | $ | 2,293 | | $ | — | | $ | — | | $ | 2,293 | |
- legal expenses related to escrow arrangement | | — | | — | | — | | 358 | | — | | 358 | |
Total losses recorded, after tax | | — | | — | | 2,293 | | 358 | | — | | 2,651 | |
Operating earnings, excluding losses reported above | | $ | 7,405 | | $ | 1,623 | | $ | 463 | | $ | (2,358 | ) | $ | — | | $ | 7,133 | |
| | | | | | | | | | | | | |
Average Assets | | $ | 1,619,938 | | $ | 238,395 | | $ | 4,534 | | $ | 171,076 | | $ | (402,961 | ) | $ | 1,630,982 | |