RESTON, Va.--(BUSINESS WIRE)--
John Marshall Bank (OTCQB: JMSB) (the “Bank”) reported net income of
$8.0 million for the year ended December 31, 2014, an increase of $930
thousand, or 13.1%, as compared to net income of $7.1 million reported
for the year ended December 31, 2013. Net income per diluted share
declined 17.9% during 2014 to $0.92 per share, compared to $1.12 per
share during 2013. The decline in net income per diluted share is
primarily attributed to the dilutive effect of the Bank’s November 2013
common stock offering of 2.4 million shares at $13.50 per share. As of
December 31, 2014, the Bank’s tangible book value per share was $12.00,
up 9.7% compared to $10.94 as of December 31, 2013.
For the fourth quarter of 2014, the Bank reported net income of $2.2
million, a 15.1% increase as compared to the same period in 2013. The
Bank’s fourth quarter results produced an annualized return of 1.14% on
average assets and 8.78% on average equity, compared to 1.17% and
10.03%, respectively, for the same period a year ago. For the full year,
the Bank produced a 1.11% return on average assets and 8.38% on average
equity, compared to 1.18% and 11.67%, respectively during 2013.
The Bank’s capital ratios remain well above regulatory minimums for well
capitalized banks. As of December 31, 2014, the Bank’s total risk-based
capital ratio was 14.0%, compared to 15.7% at December 31, 2013.
The declines in the Bank’s return on average assets and average equity
are similarly reflective of the impact of the November 2013 common stock
offering.
Balance Sheet Review
At December 31, 2014, total assets were $786.8 million, an increase of
$124.3 million, or 18.8%, from total assets of $662.5 million at
December 31, 2013. Gross loans increased $111.2 million, or 19.4%, to
$684.6 million at December 31, 2014, compared to $573.4 million at
December 31, 2013. The Bank’s investment portfolio increased to $68.8
million at December 31, 2014, compared to $55.2 million at December 31,
2013. It should be noted that during the first and second quarters of
2014 the Bank reclassified $48 million of its investment securities
portfolio from available-for-sale to held-to-maturity. As of December
31, 2014 the Bank held $49.9 million of its investment portfolio as
held-to-maturity, and $13.5 million as available-for-sale. The
reclassification will help protect the Bank’s book value from
deterioration in a rising interest rate environment.
Total deposits were $617.6 million at December 31, 2014, representing an
increase of 19.9%, or $102.7 million, compared to December 31, 2013.
Total borrowings, consisting of Federal Home Loan Bank advances and
customer repurchase agreements, were $64.4 million at December 31, 2014,
an increase of 23.1%, or $12.1 million, compared to December 31, 2013.
Total shareholders’ equity was $99.6 million at December 31, 2014, an
increase of $9.0 million, or 9.9%, compared to December 31, 2013. The
increase in shareholder’ equity was due to net income of $8.0 million
during 2014, and net proceeds from the exercise of 18,750 employee stock
options during the year. Total common shares outstanding increased from
8,286,336 at December 31, 2013 to 8,305,086 at December 31, 2014.
Income Statement Review
Net interest income
Net interest income, the Bank’s primary source of revenue, was $30.0
million for the year ended December 31, 2014, up 13.5% from $26.4
million for the year ended December 31, 2013. The net interest margin
was 4.24% for the year ended December 31, 2014 as compared to 4.45% for
the year ended December 31, 2013. The decline in the net interest margin
during 2014 is primarily attributed to a decline in the average yield on
the Bank’s loan portfolio from 5.54% to 5.33%.
Net interest income was $8.0 million for the fourth quarter of 2014,
compared to $6.9 million for the same period in 2013. The net interest
margin declined from 4.31% during the fourth quarter of 2013 to 4.24%
during the fourth quarter of 2014. The decline in the net interest
margin is attributed to a decline in the Bank’s yield on loans from
5.44% during the fourth quarter of 2013 to 5.24% during the fourth
quarter of 2014.
Notwithstanding the decline in the net interest margin during 2014, net
interest income increased by 13.5%, resulting from a $114.2 million, or
19.3%, increase in average earning assets during the year.
Provision for loan losses
The Bank recognized a provision for loan losses of $1.0 million for the
year ended December 31, 2014, compared to provision of $760 thousand
during 2013. The Bank’s provision for loan losses was $302 thousand
during the fourth quarter of 2014, compared to $211 thousand during the
same period in 2013. The increase in the provision for loan losses was
due primarily to an increase in net loan growth during 2014 as compared
to 2013, and to an increase in reserves allocated to cover potential
losses on impaired loans. Also contributing to the increase in the loan
loss provision during 2014 was an increase in net loan charge-offs from
$63 thousand in 2013 to $260 thousand in 2014.
Noninterest income
The Bank’s primary source of noninterest income is service charges on
deposit accounts. Loan fees are included in interest income on the loan
portfolio and not reported as noninterest income. For the year ended
December 31, 2014, the Bank reported total noninterest income of $466
thousand, compared to $371 thousand during the year ended December 31,
2013, an increase of 25.6%. For the three months ended December 31,
2014, the Bank’s noninterest income was $125 thousand, compared to $104
thousand during the same period in 2013, an increase of 20.2%.
Noninterest expense
The largest component of the Bank’s noninterest expense is employee
salaries and benefits. Salary and benefits expense increased by 15.7%
during 2014 to $10.2 million, compared to $8.8 million during 2013. All
other operating expense increased by $603 thousand during 2014, from
$6.3 million to $6.9 million, an increase of 9.6%.
For the three months ended December 31, 2014, salary and benefits
expense increased 18.1% to $2.7 million, compared to $2.3 million for
the same period in 2013. All other noninterest expenses totaled $1.8
million during the fourth quarter of 2014, an increase of 17.5% compared
to $1.5 million reported for the same period in 2013.
The increase in salary and benefits expense was due to additional
staffing required to support the Bank’s loan and deposit growth. The
increase in other operating expenses was primarily due to increased data
processing and technology related expenses associated with a growing
customer base as well as increased professional fees and expenses.
Asset Quality Review
Asset quality remains strong and better than the Bank’s peers. As of
December 31, 2014, non-performing assets were 0.22% of total assets, up
from 0.04% at December 31, 2013. The Bank’s allowance for loan losses
covered non-performing loans by 3.7 times as of December 31, 2014,
compared to 21.4 times as of December 31, 2013. The increase in
non-performing assets is related to the conversion of a $1.3 million
commercial real estate loan to non-accrual status during the fourth
quarter of 2014. Loan loss reserves have been allocated to the loan
equal to its estimated impairment.
As of December 31, 2014 there were no loans 30-89 days past due and
still accruing interest, compared to $1.7 million as of December 31,
2013. The decline was primarily due to the conversion of the $1.3
million commercial real estate loan referenced above to non-accrual
status. The remaining decline is attributed to loans whose payments were
brought current during the year. As of December 31, 2014 the Bank had
total troubled debt restructurings of $1.8 million, compared to $1.9
million at December 31, 2013. All troubled debt restructurings were
performing in accordance with modified terms as of December 31, 2014.
John Marshall Bank is headquartered in Reston, Virginia and has five
full-service branches located in Reston, Leesburg, Arlington, Alexandria
and Rockville. The Bank also has a limited-service commercial branch
located in Washington, DC. Further information on the Bank can be
obtained by visiting its website at www.johnmarshallbank.com.
This press release contains forward-looking statements within the
meaning of the Securities and Exchange Act of 1934, as amended,
including statements of goals, intentions, and expectations as to future
trends, plans, events or results of Bank operations and policies and
regarding general economic conditions. In some cases, forward-looking
statements can be identified by use of words such as “may,” “will,”
“anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,”
“continue,” “should,” and similar words or phrases. These statements are
based upon current and anticipated economic conditions, nationally and
in the Bank’s market, interest rates and interest rate policy,
competitive factors, and other conditions which by their nature, are not
susceptible to accurate forecast, and are subject to significant
uncertainty. Because of these uncertainties and the assumptions on which
this discussion and the forward-looking statements are based, actual
future operations and results may differ materially from those indicated
herein. Readers are cautioned against placing undue reliance on any such
forward-looking statements. The Bank’s past results are not necessarily
indicative of future performance.
|
|
| John Marshall Bank |
|
|
| | | |
|
| | | |
|
| | | |
|
| | |
|
| | |
| Balance Sheets |
| (Dollar amounts in thousands except per share data) |
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | % Change |
| | | December 31 | | | September 30 | | | December 31 | | | Last Three | | | Year Over |
| | | 2014 | | | 2014 | | | 2013 | | | Months | | | Year |
| Assets | | | (Unaudited) | | | (Unaudited) | | | (Audited) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Cash and due from banks
| | |
$
|
10,799
| | | |
$
|
13,623
| | | |
$
|
5,978
| | | |
-20.7
|
%
| | |
80.6
|
%
|
|
Interest-bearing deposits in banks
| | | |
17,786
| | | | |
24,896
| | | | |
23,198
| | | |
-28.6
|
%
| | |
-23.3
|
%
|
|
Securities available-for-sale, at fair value
| | | |
13,482
| | | | |
9,476
| | | | |
48,743
| | | |
42.3
|
%
| | |
-72.3
|
%
|
Securities held-to-maturity, fair value of $50,765 at 12/31/2014,
$48,745 at 9/30/2014 and $2,625 at 12/31/2013 | | | |
49,934
| | | | |
48,315
| | | | |
2,466
| | | |
3.4
|
%
| | |
1924.9
|
%
|
|
Restricted securities, at cost
| | | |
5,401
| | | | |
5,131
| | | | |
4,005
| | | |
5.3
|
%
| | |
34.9
|
%
|
Loans, net of allowance for loan losses of $6,506 at 12/31/2014;
$6,203 at 9/30/2014 and $5,748 at 12/31/2013 | | | |
676,777
| | | | |
645,555
| | | | |
566,729
| | | |
4.8
|
%
| | |
19.4
|
%
|
|
Bank premises and equipment, net
| | | |
3,041
| | | | |
2,982
| | | | |
3,112
| | | |
2.0
|
%
| | |
-2.3
|
%
|
|
Accrued interest receivable
| | | |
2,168
| | | | |
1,938
| | | | |
1,894
| | | |
11.9
|
%
| | |
14.5
|
%
|
|
Other assets
| | |
|
7,450
|
| | |
|
6,361
|
| | |
|
6,415
|
| | |
17.1
|
%
| | |
16.1
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| Total Assets | | |
$
|
786,838
|
| | |
$
|
758,277
|
| | |
$
|
662,540
|
| | |
3.8
|
%
| | |
18.8
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing demand deposits
| | |
$
|
121,219
| | | |
$
|
98,019
| | | |
$
|
84,350
| | | |
23.7
|
%
| | |
43.7
|
%
|
|
Interest bearing demand deposits
| | | |
198,438
| | | | |
192,924
| | | | |
145,354
| | | |
2.9
|
%
| | |
36.5
|
%
|
|
Savings deposits
| | | |
6,500
| | | | |
8,456
| | | | |
5,073
| | | |
-23.1
|
%
| | |
28.1
|
%
|
|
Time deposits
| | |
|
291,456
|
| | |
|
298,678
|
| | |
|
280,149
|
| | |
-2.4
|
%
| | |
4.0
|
%
|
|
Total deposits
| | | |
617,613
| | | | |
598,077
| | | | |
514,926
| | | |
3.3
|
%
| | |
19.9
|
%
|
|
Repurchase agreements
| | | |
12,404
| | | | |
12,275
| | | | |
13,305
| | | |
1.1
|
%
| | |
-6.8
|
%
|
| Federal Home Loan Bank advances
| | | |
52,000
| | | | |
46,000
| | | | |
39,000
| | | |
13.0
|
%
| | |
33.3
|
%
|
|
Accrued interest payable
| | | |
132
| | | | |
177
| | | | |
132
| | | |
-25.4
|
%
| | |
0.0
|
%
|
|
Other liabilities
| | |
|
5,040
|
| | |
|
4,366
|
| | |
|
4,509
|
| | |
15.4
|
%
| | |
11.8
|
%
|
|
Total liabilities
| | |
|
687,189
|
| | |
|
660,895
|
| | |
|
571,872
|
| | |
4.0
|
%
| | |
20.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | | | | | |
Common stock, voting, par value $5 per share; authorized
10,000,000 shares; issued and outstanding, 8,305,086 shares at
12/31/2014, 8,304,961 at 9/30/2014, and 8,286,336 at 12/31/2013 | | | |
41,525
| | | | |
41,525
| | | | |
41,432
| | | |
0.0
|
%
| | |
0.2
|
%
|
|
Additional paid-in capital
| | | |
39,023
| | | | |
38,957
| | | | |
38,605
| | | |
0.2
|
%
| | |
1.1
|
%
|
|
Retained earnings
| | | |
19,288
| | | | |
17,097
| | | | |
11,269
| | | |
12.8
|
%
| | |
71.2
|
%
|
|
Accumulated other comprehensive (loss)
| | |
|
(187
|
)
| | |
|
(197
|
)
| | |
|
(638
|
)
| | |
-5.1
|
%
| | |
-70.7
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Total shareholders' equity
| | |
|
99,649
|
| | |
|
97,382
|
| | |
|
90,668
|
| | |
2.3
|
%
| | |
9.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| Total Liabilities and Shareholders' Equity | | |
$
|
786,838
|
| | |
$
|
758,277
|
| | |
$
|
662,540
|
| | |
3.8
|
%
| | |
18.8
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| John Marshall Bank |
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
| Statements of Income |
| For the Three Months and Years Ended December 31, 2014 and 2013 |
| (Dollar amounts in thousands, except per share data) |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | Three Months Ended | | | | | | | Year Ended | | | | |
| | | December 31 | | | | | | | December 31 | | | | |
| | | 2014 | | | 2013 | | | % Change | | | 2014 | | | 2013 | | | % Change |
| | | (Unaudited) | | | (Unaudited) | | | | | | | (Unaudited) | | | (Audited) | | | | |
| Interest and Dividend Income | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans
| | |
$
|
8,755
| | |
$
|
7,616
| | |
15.0
|
%
| | |
$
|
32,873
| | |
$
|
29,388
| | |
11.9
|
%
|
|
Interest on investment securities, taxable
| | | |
274
| | | |
213
| | |
28.6
|
%
| | | |
1,061
| | | |
658
| | |
61.2
|
%
|
|
Interest on investment securities, tax-exempt
| | | |
25
| | | |
20
| | |
25.0
|
%
| | | |
91
| | | |
74
| | |
23.0
|
%
|
|
Dividends
| | | |
73
| | | |
53
| | |
37.7
|
%
| | | |
237
| | | |
157
| | |
51.0
|
%
|
|
Interest on deposits in banks
| | |
|
13
| | |
|
21
| | |
-38.1
|
%
| | |
|
74
| | |
|
52
| | |
42.3
|
%
|
|
Total interest and dividend income
| | |
|
9,140
| | |
|
7,923
| | |
15.4
|
%
| | |
|
34,336
| | |
|
30,329
| | |
13.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | |
1,025
| | | |
906
| | |
13.1
|
%
| | | |
3,926
| | | |
3,462
| | |
13.4
|
%
|
| Federal Home Loan Bank advances
| | | |
109
| | | |
111
| | |
-1.8
|
%
| | | |
392
| | | |
442
| | |
-11.3
|
%
|
|
Other short-term borrowings
| | |
|
12
| | |
|
11
| | |
9.1
|
%
| | |
|
54
| | |
|
35
| | |
54.3
|
%
|
|
Total interest expense
| | |
|
1,146
| | |
|
1,028
| | |
11.5
|
%
| | |
|
4,372
| | |
|
3,939
| | |
11.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income
| | | |
7,994
| | | |
6,895
| | |
15.9
|
%
| | | |
29,964
| | | |
26,390
| | |
13.5
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Provision for loan losses | | |
|
302
| | |
|
211
| | |
43.1
|
%
| | |
|
1,018
| | |
|
760
| | |
33.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income after provision for loan losses
| | |
|
7,692
| | |
|
6,684
| | |
15.1
|
%
| | |
|
28,946
| | |
|
25,630
| | |
12.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest Income | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service charges on deposit accounts
| | | |
110
| | | |
86
| | |
27.9
|
%
| | | |
409
| | | |
320
| | |
27.8
|
%
|
|
Other service charges and fees
| | |
|
15
| | |
|
18
| | |
-16.7
|
%
| | |
|
57
| | |
|
51
| | |
11.8
|
%
|
|
Total noninterest income
| | |
|
125
| | |
|
104
| | |
20.2
|
%
| | |
|
466
| | |
|
371
| | |
25.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | | |
2,667
| | | |
2,259
| | |
18.1
|
%
| | | |
10,154
| | | |
8,775
| | |
15.7
|
%
|
|
Occupancy expense of premises
| | | |
400
| | | |
359
| | |
11.4
|
%
| | | |
1,581
| | | |
1,425
| | |
10.9
|
%
|
|
Furniture and equipment expenses
| | | |
255
| | | |
244
| | |
4.5
|
%
| | | |
994
| | | |
899
| | |
10.6
|
%
|
|
Other operating expenses
| | |
|
1,147
| | |
|
930
| | |
23.3
|
%
| | |
|
4,294
| | |
|
3,942
| | |
8.9
|
%
|
|
Total noninterest expenses
| | |
|
4,469
| | |
|
3,792
| | |
17.9
|
%
| | |
|
17,023
| | |
|
15,041
| | |
13.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Income before income taxes
| | | |
3,348
| | | |
2,996
| | |
11.7
|
%
| | | |
12,389
| | | |
10,960
| | |
13.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Income tax expense | | |
|
1,158
| | |
|
1,094
| | |
5.9
|
%
| | |
|
4,370
| | |
|
3,871
| | |
12.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net income
| | |
$
|
2,190
| | |
$
|
1,902
| | |
15.1
|
%
| | |
$
|
8,019
| | |
$
|
7,089
| | |
13.1
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Earnings Per Share | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
| | |
$
|
0.26
| | |
$
|
0.27
| | |
-3.7
|
%
| | |
$
|
0.97
| | |
$
|
1.15
| | |
-15.7
|
%
|
|
Diluted
| | |
$
|
0.25
| | |
$
|
0.26
| | |
-3.8
|
%
| | |
$
|
0.92
| | |
$
|
1.12
| | |
-17.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| John Marshall Bank |
|
|
| | | |
|
| | |
|
| | | |
|
| | |
|
| | | |
|
| | |
|
| | |
|
| | |
| Loan, Deposit and Borrowing Detail |
| (Dollar amounts in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | December 31, 2014 | | | September 30, 2014 | | | December 31, 2013 | | | Percentage Change |
| Loans | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | Last 3 Mos | | | Last 12 Mos |
|
Mortgage loans on real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
| | |
$
|
437,891
| | | |
64.0
|
%
| | |
$
|
419,616
| | | |
64.3
|
%
| | |
$
|
366,276
| | | |
63.9
|
%
| | |
4.4
|
%
| | |
19.6
|
%
|
|
Construction and land development
| | | |
140,481
| | | |
20.5
|
%
| | | |
129,184
| | | |
19.8
|
%
| | | |
82,286
| | | |
14.3
|
%
| | |
8.7
|
%
| | |
70.7
|
%
|
|
Residential
| | |
|
23,502
|
| | |
3.4
|
%
| | |
|
25,880
|
| | |
4.0
|
%
| | |
|
19,515
|
| | |
3.4
|
%
| | |
-9.2
|
%
| | |
20.4
|
%
|
|
Total mortgage loans on real estate
| | |
$
|
601,874
| | | |
87.9
|
%
| | |
$
|
574,680
| | | |
88.0
|
%
| | |
$
|
468,077
| | | |
81.6
|
%
| | |
4.7
|
%
| | |
28.6
|
%
|
|
Commercial loans
| | | |
81,504
| | | |
11.9
|
%
| | | |
77,102
| | | |
11.8
|
%
| | | |
104,032
| | | |
18.1
|
%
| | |
5.7
|
%
| | |
-21.7
|
%
|
|
Consumer loans
| | |
|
1,232
|
| | |
0.2
|
%
| | |
|
1,283
|
| | |
0.2
|
%
| | |
|
1,325
|
| | |
0.2
|
%
| | |
-4.0
|
%
| | |
-7.0
|
%
|
|
Total loans
| | |
$
|
684,610
| | | |
100.0
|
%
| | |
$
|
653,065
| | | |
100.0
|
%
| | |
$
|
573,434
| | | |
100.0
|
%
| | |
4.8
|
%
| | |
19.4
|
%
|
|
Less: Allowance for loan losses
| | | |
(6,506
|
)
| | | | | | | |
(6,203
|
)
| | | | | | | |
(5,748
|
)
| | | | | | | | | | | | |
|
Net deferred loan fees
| | |
|
(1,327
|
)
| | | | | | |
|
(1,307
|
)
| | | | | | |
|
(957
|
)
| | | | | | | | | | | | |
|
Net loans
| | |
$
|
676,777
|
| | | | | | |
$
|
645,555
|
| | | | | | |
$
|
566,729
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | December 31, 2014 | | | September 30, 2014 | | | December 31, 2013 | | | Percentage Change |
| Deposits | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | Last 3 Mos | | | Last 12 Mos |
|
Noninterest-bearing demand deposits
| | |
$
|
121,219
| | | |
19.6
|
%
| | |
$
|
98,019
| | | |
16.4
|
%
| | |
$
|
84,350
| | | |
16.4
|
%
| | |
23.7
|
%
| | |
43.7
|
%
|
|
Interest-bearing demand deposits:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
| | | |
12,774
| | | |
2.1
|
%
| | | |
11,050
| | | |
1.8
|
%
| | | |
10,903
| | | |
2.1
|
%
| | |
15.6
|
%
| | |
17.2
|
%
|
|
Money market accounts
| | | |
185,664
| | | |
30.1
|
%
| | | |
181,874
| | | |
30.4
|
%
| | | |
134,451
| | | |
26.1
|
%
| | |
2.1
|
%
| | |
38.1
|
%
|
|
Savings accounts
| | | |
6,500
| | | |
1.0
|
%
| | | |
8,456
| | | |
1.4
|
%
| | | |
5,073
| | | |
1.0
|
%
| | |
-23.1
|
%
| | |
28.1
|
%
|
|
Certificates of deposit
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| $100,000 or more
| | | |
151,435
| | | |
24.5
|
%
| | | |
160,429
| | | |
26.8
|
%
| | | |
140,934
| | | |
27.4
|
%
| | |
-5.6
|
%
| | |
7.5
|
%
|
|
Less than $100,000 | | | |
29,733
| | | |
4.8
|
%
| | | |
29,627
| | | |
5.0
|
%
| | | |
28,252
| | | |
5.5
|
%
| | |
0.4
|
%
| | |
5.2
|
%
|
|
QwickRate® Certificates of deposit
| | | |
15,592
| | | |
2.5
|
%
| | | |
13,905
| | | |
2.3
|
%
| | | |
20,761
| | | |
4.0
|
%
| | |
12.1
|
%
| | |
-24.9
|
%
|
|
CDARS®
| | | |
73,376
| | | |
11.9
|
%
| | | |
77,801
| | | |
13.0
|
%
| | | |
72,690
| | | |
14.1
|
%
| | |
-5.7
|
%
| | |
0.9
|
%
|
|
Brokered deposits
| | |
|
21,320
|
| | |
3.5
|
%
| | |
|
16,916
|
| | |
2.8
|
%
| | |
|
17,512
|
| | |
3.4
|
%
| | |
26.0
|
%
| | |
21.7
|
%
|
|
Total deposits
| | |
$
|
617,613
|
| | |
100.0
|
%
| | |
$
|
598,077
|
| | |
100.0
|
%
| | |
$
|
514,926
|
| | |
100.0
|
%
| | |
3.3
|
%
| | |
19.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Borrowings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer repurchase agreements
| | |
$
|
12,404
| | | |
19.3
|
%
| | |
$
|
12,275
| | | |
21.1
|
%
| | |
$
|
13,305
| | | |
25.4
|
%
| | |
1.1
|
%
| | |
-6.8
|
%
|
| Federal Home Loan Bank advances
| | |
|
52,000
|
| | |
80.7
|
%
| | |
|
46,000
|
| | |
78.9
|
%
| | |
|
39,000
|
| | |
74.6
|
%
| | |
13.0
|
%
| | |
33.3
|
%
|
|
Total borrowings
| | |
$
|
64,404
|
| | |
100.0
|
%
| | |
$
|
58,275
|
| | |
100.0
|
%
| | |
$
|
52,305
|
| | |
100.0
|
%
| | |
10.5
|
%
| | |
23.1
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Total deposits and borrowings
| | |
$
|
682,017
|
| | | | | | |
$
|
656,352
|
| | | | | | |
$
|
567,231
|
| | | | | | |
3.9
|
%
| | |
20.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Core customer funding sources (1)
| | |
$
|
593,105
| | | |
87.0
|
%
| | |
$
|
579,531
| | | |
88.3
|
%
| | |
$
|
489,958
| | | |
86.4
|
%
| | |
2.3
|
%
| | |
21.1
|
%
|
|
Wholesale funding sources (2)
| | |
|
88,912
|
| | |
13.0
|
%
| | |
|
76,821
|
| | |
11.7
|
%
| | |
|
77,273
|
| | |
13.6
|
%
| | |
15.7
|
%
| | |
15.1
|
%
|
|
Total funding sources
| | |
$
|
682,017
|
| | |
100.0
|
%
| | |
$
|
656,352
|
| | |
100.0
|
%
| | |
$
|
567,231
|
| | |
100.0
|
%
| | |
3.9
|
%
| | |
20.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
(1)
|
|
Includes CDARS(r), which are all reciprocal deposits maintained by
Bank customers, and repurchase agreements, which represent sweep
accounts tied to customer operating accounts.
|
|
(2)
|
|
Consists of QwickRate(r) certificates of deposit, brokered deposits
and Federal Home Loan Bank advances
|
| |
|
|
|
| John Marshall Bank |
| Average Balances Sheets, Interest and Rates |
| (Dollar amounts in thousands) |
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
| | | Year Ended December 31, 2014 | | | Year Ended December 31, 2013 |
| | | | | | | Interest | | | Average | | | | | | | Interest | | | Average |
| | | Average | | | Income- | | | Yields | | | Average | | | Income- | | | Yields |
| | | Balance | | | Expense | | | /Rates | | | Balance | | | Expense | | | /Rates |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities
| | |
$
|
60,974
| | |
$
|
1,389
| | |
2.28
|
%
| | |
$
|
42,270
| | |
$
|
889
| | |
2.10
|
%
|
|
Loans, net of unearned income
| | | |
617,229
| | | |
32,873
| | |
5.33
|
%
| | | |
530,647
| | | |
29,388
| | |
5.54
|
%
|
|
Interest-bearing deposits in other banks
| | |
|
29,303
| | |
|
74
| | |
0.25
|
%
| | |
|
20,376
| | |
|
52
| | |
0.26
|
%
|
| Total interest-earning assets | | |
$
|
707,506
| | |
$
|
34,336
| | |
4.85
|
%
| | |
$
|
593,293
| | |
$
|
30,329
| | |
5.11
|
%
|
|
Other assets
| | |
|
12,941
| | | | | | | | | | |
|
7,280
| | | | | | | | |
| Total assets | | |
$
|
720,447
| | | | | | | | | | |
$
|
600,573
| | | | | | | | |
| Liabilities & Shareholders' equity | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
| | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
| | |
$
|
10,428
| | |
$
|
27
| | |
0.26
|
%
| | |
$
|
7,179
| | |
$
|
18
| | |
0.25
|
%
|
|
Money market accounts
| | | |
164,430
| | | |
902
| | |
0.55
|
%
| | | |
116,115
| | | |
577
| | |
0.50
|
%
|
|
Savings accounts
| | | |
8,504
| | | |
39
| | |
0.46
|
%
| | | |
5,709
| | | |
22
| | |
0.39
|
%
|
|
Time deposits
| | |
|
288,515
| | |
|
2,958
| | |
1.03
|
%
| | |
|
271,350
| | |
|
2,845
| | |
1.05
|
%
|
|
Total interest-bearing deposits
| | |
$
|
471,877
| | |
$
|
3,926
| | |
0.83
|
%
| | |
$
|
400,353
| | |
$
|
3,462
| | |
0.86
|
%
|
Securities sold under agreement to repurchase and federal funds
purchased
| | |
$
|
12,953
| | |
$
|
54
| | |
0.42
|
%
| | |
$
|
8,554
| | |
$
|
35
| | |
0.41
|
%
|
|
Other borrowed funds
| | |
|
37,868
| | |
|
392
| | |
1.04
|
%
| | |
|
43,875
| | |
|
442
| | |
1.01
|
%
|
| Total interest-bearing liabilities | | |
$
|
522,698
| | |
$
|
4,372
| | |
0.84
|
%
| | |
$
|
452,782
| | |
$
|
3,939
| | |
0.87
|
%
|
Non-interest-bearing demand deposits
| | | |
97,300
| | | | | | | | | | | |
84,758
| | | | | | | | |
|
Other liabilities
| | |
|
4,744
| | | | | | | | | | |
|
2,307
| | | | | | | | |
| Total liabilities | | |
$
|
624,742
| | | | | | | | | | |
$
|
539,847
| | | | | | | | |
|
Shareholders' equity
| | |
|
95,705
| | | | | | | | | | |
|
60,726
| | | | | | | | |
| Total liabilities and shareholders' equity | | |
$
|
720,447
| | | | | | | | | | |
$
|
600,573
| | | | | | | | |
|
Interest rate spread
| | | | | | | | | | |
4.01
|
%
| | | | | | | | | | |
4.24
|
%
|
| Net interest income and margin | | | | | | |
$
|
29,964
| | |
4.24
|
%
| | | | | | |
$
|
26,390
| | |
4.45
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | 3 Months Ended December 31, 2014 | | | 3 Months Ended December 31, 2013 |
| | | | | | | Interest | | | Average | | | | | | | Interest | | | Average |
| | | Average | | | Income- | | | Yields | | | Average | | | Income- | | | Yields |
| | | Balance | | | Expense | | | /Rates | | | Balance | | | Expense | | | /Rates |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities
| | |
$
|
65,220
| | |
$
|
371
| | |
2.26
|
%
| | |
$
|
48,569
| | |
$
|
286
| | |
2.34
|
%
|
|
Loans, net of unearned income
| | | |
663,460
| | | |
8,755
| | |
5.24
|
%
| | | |
554,940
| | | |
7,616
| | |
5.44
|
%
|
|
Interest-bearing deposits in other banks
| | |
|
19,390
| | |
|
13
| | |
0.27
|
%
| | |
|
33,308
| | |
|
21
| | |
0.25
|
%
|
| Total interest-earning assets | | |
$
|
748,070
| | |
$
|
9,139
| | |
4.85
|
%
| | |
$
|
636,817
| | |
$
|
7,923
| | |
4.94
|
%
|
|
Other assets
| | |
|
15,614
| | | | | | | | | | |
|
9,125
| | | | | | | | |
| Total assets | | |
$
|
763,684
| | | | | | | | | | |
$
|
645,942
| | | | | | | | |
| Liabilities & Shareholders' equity | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
| | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
| | |
$
|
11,885
| | |
$
|
8
| | |
0.27
|
%
| | |
$
|
7,281
| | |
$
|
5
| | |
0.27
|
%
|
|
Money market accounts
| | | |
187,470
| | | |
252
| | |
0.53
|
%
| | | |
126,231
| | | |
159
| | |
0.50
|
%
|
|
Savings accounts
| | | |
7,023
| | | |
7
| | |
0.40
|
%
| | | |
6,795
| | | |
7
| | |
0.41
|
%
|
|
Time deposits
| | |
|
290,893
| | |
|
757
| | |
1.03
|
%
| | |
|
286,415
| | |
|
735
| | |
1.02
|
%
|
|
Total interest-bearing deposits
| | |
$
|
497,271
| | |
$
|
1,024
| | |
0.82
|
%
| | |
$
|
426,722
| | |
$
|
906
| | |
0.84
|
%
|
Securities sold under agreement to repurchase and federal funds
purchased
| | |
$
|
12,155
| | |
$
|
12
| | |
0.39
|
%
| | |
$
|
10,808
| | |
$
|
11
| | |
0.40
|
%
|
|
Other borrowed funds
| | |
|
43,979
| | |
|
109
| | |
0.98
|
%
| | |
|
40,783
| | |
|
111
| | |
1.08
|
%
|
| Total interest-bearing liabilities | | |
$
|
553,405
| | |
$
|
1,145
| | |
0.82
|
%
| | |
$
|
478,313
| | |
$
|
1,028
| | |
0.85
|
%
|
Non-interest-bearing demand deposits
| | | |
106,543
| | | | | | | | | | | |
88,915
| | | | | | | | |
|
Other liabilities
| | |
|
4,749
| | | | | | | | | | |
|
3,517
| | | | | | | | |
| Total liabilities | | |
$
|
664,697
| | | | | | | | | | |
$
|
570,745
| | | | | | | | |
|
Shareholders' equity
| | |
|
98,987
| | | | | | | | | | |
|
75,197
| | | | | | | | |
| Total liabilities and shareholders' equity | | |
$
|
763,684
| | | | | | | | | | |
$
|
645,942
| | | | | | | | |
|
Interest rate spread
| | | | | | | | | | |
4.03
|
%
| | | | | | | | | | |
4.09
|
%
|
| Net interest income and margin | | | | | | |
$
|
7,994
| | |
4.24
|
%
| | | | | | |
$
|
6,895
| | |
4.31
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| John Marshall Bank |
| Financial Highlights (Unaudited) |
| (Dollar amounts in thousands, except per share data) |
|
|
| | | |
|
| | | |
|
| | | |
|
| | | |
| | | At or For the Quarter Ended | | | At or For the Year Ended |
| | | December 31 | | | December 31 |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 |
| Per share Data and Shares Outstanding (1) | | | | | | | | | | | | | | | | | | | | |
|
Earnings per share - basic
| | |
$
|
0.26
| | | |
$
|
0.27
| | | |
$
|
0.97
| | | |
$
|
1.15
| |
|
Earnings per share - diluted
| | |
$
|
0.25
| | | |
$
|
0.26
| | | |
$
|
0.92
| | | |
$
|
1.12
| |
|
Tangible book value per share
| | |
$
|
12.00
| | | |
$
|
10.94
| | | |
$
|
12.00
| | | |
$
|
10.94
| |
|
Weighted average common shares (basic)
| | | |
8,305,082
| | | | |
7,085,254
| | | | |
8,297,608
| | | | |
6,187,372
| |
|
Weighted average common shares (diluted)
| | | |
8,702,697
| | | | |
7,367,331
| | | | |
8,697,024
| | | | |
6,311,495
| |
|
Common shares outstanding at end of period
| | | |
8,305,086
| | | | |
8,286,336
| | | | |
8,305,086
| | | | |
8,286,336
| |
| | | | | | | | | | | | | | | | | | | |
|
| Performance Ratios | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets (annualized)
| | | |
1.14
|
%
| | | |
1.17
|
%
| | | |
1.11
|
%
| | | |
1.18
|
%
|
|
Return on average equity (annualized)
| | | |
8.78
|
%
| | | |
10.03
|
%
| | | |
8.38
|
%
| | | |
11.67
|
%
|
|
Yield on earning assets (annualized)
| | | |
4.85
|
%
| | | |
4.94
|
%
| | | |
4.85
|
%
| | | |
5.11
|
%
|
|
Cost of interest bearing liabilities (annualized)
| | | |
0.82
|
%
| | | |
0.85
|
%
| | | |
0.84
|
%
| | | |
0.87
|
%
|
|
Net interest spread
| | | |
4.03
|
%
| | | |
4.09
|
%
| | | |
4.01
|
%
| | | |
4.24
|
%
|
|
Net interest margin
| | | |
4.24
|
%
| | | |
4.31
|
%
| | | |
4.24
|
%
| | | |
4.45
|
%
|
|
Noninterest income as a percentage of average assets
| | | |
0.06
|
%
| | | |
0.06
|
%
| | | |
0.06
|
%
| | | |
0.06
|
%
|
|
Noninterest expense to average assets
| | | |
2.32
|
%
| | | |
2.33
|
%
| | | |
2.36
|
%
| | | |
2.50
|
%
|
|
Efficiency ratio
| | | |
55.0
|
%
| | | |
54.2
|
%
| | | |
55.9
|
%
| | | |
56.2
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| Asset Quality | | | | | | | | | | | | | | | | | | | | |
|
Loans 30-89 days past due and accruing interest
| | |
$
|
-
| | | |
$
|
1,657
| | | |
$
|
-
| | | |
$
|
1,657
| |
|
Non-performing assets (2)
| | |
$
|
1,762
| | | |
$
|
268
| | | |
$
|
1,762
| | | |
$
|
268
| |
|
Non-performing assets to total assets
| | | |
0.22
|
%
| | | |
0.04
|
%
| | | |
0.22
|
%
| | | |
0.04
|
%
|
|
Allowance for loan losses to total loans
| | | |
0.95
|
%
| | | |
1.00
|
%
| | | |
0.95
|
%
| | | |
1.00
|
%
|
|
Allowance for loan losses to non-performing loans
| | | |
3.7
| | | | |
21.4
| | | | |
3.7
| | | | |
21.4
| |
|
Net loan chargeoffs (recoveries)
| | |
$
|
0
| | | |
$
|
52
| | | |
$
|
260
| | | |
$
|
63
| |
|
Net charge-offs to average loans (annualized)
| | | |
0.00
|
%
| | | |
0.04
|
%
| | | |
0.04
|
%
| | | |
0.01
|
%
|
|
Troubled debt restructurings (total)
| | |
$
|
1,804
| | | |
$
|
1,928
| | | |
$
|
1,804
| | | |
$
|
1,928
| |
|
Performing in accordance with modified terms
| | |
$
|
1,804
| | | |
$
|
1,594
| | | |
$
|
1,804
| | | |
$
|
1,594
| |
|
Not performing in accordance with modified terms
| | |
$
|
-
| | | |
$
|
334
| | | |
$
|
-
| | | |
$
|
334
| |
|
Other real estate owned
| | |
$
|
-
| | | |
$
|
-
| | | |
$
|
-
| | | |
$
|
-
| |
| | | | | | | | | | | | | | | | | | | |
|
| Regulatory Capital Ratios | | | | | | | | | | | | | | | | | | | | |
|
Total risk-based capital ratio
| | | |
14.0
|
%
| | | |
15.7
|
%
| | | |
14.0
|
%
| | | |
15.7
|
%
|
|
Tier 1 risk-based capital ratio
| | | |
13.2
|
%
| | | |
14.8
|
%
| | | |
13.2
|
%
| | | |
14.8
|
%
|
|
Leverage ratio
| | | |
13.1
|
%
| | | |
14.1
|
%
| | | |
13.1
|
%
| | | |
14.1
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| Other Information | | | | | | | | | | | | | | | | | | | | |
|
Effective income tax rate
| | | |
34.6
|
%
| | | |
36.5
|
%
| | | |
35.3
|
%
| | | |
35.3
|
%
|
|
Tangible equity / tangible assets
| | | |
12.7
|
%
| | | |
13.7
|
%
| | | |
12.7
|
%
| | | |
13.7
|
%
|
|
Average tangible equity / average tangible assets
| | | |
13.0
|
%
| | | |
11.6
|
%
| | | |
13.3
|
%
| | | |
10.1
|
%
|
|
Number of full time equivalent employees
| | | |
97
| | | | |
82
| | | | |
97
| | | | |
82
| |
|
# Full service branch offices
| | | |
6
| | | | |
6
| | | | |
6
| | | | |
6
| |
|
# Loan production offices
| | | |
-
| | | | |
1
| | | | |
-
| | | | |
1
| |
|
|
|
|
|
(1)
|
|
Shares and per share amounts for all periods have been adjusted to
reflect a 5 for 4 stock split in the form of a 25% stock dividend
paid on July 22, 2013.
|
|
(2)
|
|
Non-performing assets consist of non-accrual loans, loans 90 day or
more past due and still accruing interest, and foreclosed
properties. Does not include troubled debt restructurings ("TDRs")
which were accruing interest at the date indicated.
|
| |
|

John Marshall Bank
John R. Maxwell, 703-584-0840
Source: John Marshall Bank