RESTON, Va.--(BUSINESS WIRE)--
John Marshall Bank (OTCQB: JMSB) (the “Bank”) reported net income of
$4.3 million for the six months ended June 30, 2015, an increase of $531
thousand, or 14.1%, as compared to net income of $3.8 million reported
for the six months ended June 30, 2014. Net income per diluted share
increased 13.3% to $0.41 per share during the first six months of 2015,
compared $0.36 per share during the same period in 2014, as adjusted for
the 6 for 5 stock split in the form of a 20% dividend paid July 1, 2015.
As of June 30, 2015, the Bank’s tangible book value per share was
$10.44, up 9.2% compared to $9.56 as of June 30, 2014, as adjusted for
the 6 for 5 stock split in the form of a 20% dividend declared on May
19, 2015 and paid July 1, 2015.
The Bank’s six month results produced an annualized return of 1.06% on
average assets and 8.48% on average equity, compared to 1.11% and 8.15%,
respectively, for the same period a year ago.
The Bank’s capital ratios remain well above regulatory minimums for well
capitalized banks. As of June 30, 2015, the Bank’s total risk-based
capital ratio was 13.5%, compared to 14.9% at June 30, 2014.
Balance Sheet Review
At June 30, 2015, total assets were $855.8 million, an increase of $68.9
million, or 8.8%, from total assets of $786.8 million at December 31,
2014, and an increase of $134.4 million, or 18.6% from total assets of
$721.4 million at June 30, 2014. Gross loans increased $43.1 million, or
6.3%, to $727.7 million at June 30, 2015, compared to $684.6 million at
December 31, 2014. Year-over-year gross loan growth, from June 30, 2014
to June 30, 2015, was $108.1 million, or 17.4%. The Bank’s investment
portfolio increased to $87.0 million at June 30, 2015, compared to $68.8
million at December 31, 2014, and $60.5 million at June 30, 2014. The
Bank had $1.0 million in other real estate owned as of June 30, 2015,
and a zero as of December 31, 2014 and June 30, 2014.
Total deposits were $668.0 million at June 30, 2015, representing an
increase of 8.2%, or $50.4 million, compared to $617.6 million at
December 31, 2014. Year-over-year deposit growth, from June 30, 2014 to
June 30, 2015, was $95.1 million, or 16.6%. Total borrowings, consisting
of Federal Home Loan Bank advances and customer repurchase agreements,
were $78.7 million at June 30, 2015, an increase of 22.2%, or $14.3
million, compared to $64.4 million at December 31, 2014. Year-over-year,
from June 30, 2014 to June 30, 2015, total borrowings increased $29.7
million, or 60.7%.
During the first six months of 2015, certificates of deposit obtained
through a deposit listing service provided by QwickRate, Inc. increased
by $8.5 million. Year-over-year, QwickRate certificates of deposit
increased by $10.2 million. Brokered certificates of deposit declined by
$70 thousand during the first six months of 2015 and increased by $3.2
million, or 17.8% since June 30, 2014. Federal Home Loan Bank advances
increased by $11.0 million, or 21.2% during the first six months of
2015, and by $26.0 million, or 70.3%, compared to June 30, 2014. Core
customer funding sources increased by $45.2 million during the first six
months of 2015, and by $85.4 million, or 15.4%, compared to June 30,
2014.
Total shareholders’ equity was $104.2 million at June 30, 2015, an
increase of $4.6 million, or 4.6%, compared to December 31, 2014.
Year-over-year, total shareholders’ equity increased by $9.0 million, or
9.5%, compared to June 30, 2014. The majority of the increase in
shareholders’ equity over the past year is attributed to net income
retained during the period the past twelve months. Total common shares
outstanding increased from 8,297,336 at June 30, 2014 to 9,980,240 at
June 30, 2015, with 1,663,279 additional shares issued from the 6 for 5
stock split in the form of a 20% dividend paid July 1, 2015.
Income Statement Review
Net interest income
Net interest income, the Bank’s primary source of revenue, was $16.4
million for the six months ended June 30, 2015, up 13.8% from $14.4
million for the six months ended June 30, 2014. The net interest margin
was 4.13% during the first six months of 2015, compared to 4.28% during
the first six months of 2014. The decline in the net interest margin
from year-to-year is primarily attributed to a decline in the Bank’s
yield on earning assets to 4.74% during the first six months of 2015
from 4.90% during the first six months of 2014, which is substantially
the result of a 27 basis point year-to-year decline in loan yields and a
23 basis point year-over-year decline in securities yields.
Notwithstanding the decline in the net interest margin over the past
year, net interest income increased by 13.8% during the first six months
of 2015, compared to the first six months of 2014, resulting primarily
from a $121.0 million, or 17.8%, increase in average earning assets
during the first six months of 2015, compared to the first six months of
2014.
Provision for loan losses
The Bank recognized a provision for loan losses of $582 thousand during
the first six months of 2015, compared to a provision of $446 thousand
during the first six months of 2014. The Bank reported a net loan
charge-off of $279 thousand during the first six months of 2015,
compared to a net loan loss recovery of $1 thousand during the first six
months of 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 six months
ended June 30, 2015, the Bank reported total noninterest income of $268
thousand, compared to $209 thousand during the first six months of 2014,
an increase of 28.2%.
Noninterest expense
The largest component of the Bank’s noninterest expense is employee
salaries and benefits. Salary and employee benefits expense increased by
16.1%, to $5.7 million, during the first six months of 2015 compared to
$4.9 million during the first six months of 2014. All other operating
expenses increased by 8.9%, or $300 thousand, to $3.7 million, during
the first six months of 2015, compared to $3.4 million during the first
six months of 2014.
The increase in salary and benefits expense was due to additional
staffing required to support the Bank’s growth. The increase in
occupancy expense and furniture and equipment was associated with the
expansion of our Reston corporate/operations office during the past
year. Other operating expense increased due to data processing and
technology related expenses associated with a growing customer base.
Asset Quality Review
Asset quality remains exceptionally strong and is significantly better
than the Bank’s peers. As of June 30, 2015, non-performing assets were
0.21% of total assets, compared to 0.22% at December 31, 2014 and 0.10%
at June 30, 2014. The Bank’s allowance for loan losses covered
non-performing loans by 9.1 times as of June 30, 2015, compared to 3.7
times at December 31, 2014 and 8.3 times at June 30, 2014.
Non-performing loans were unchanged from December 31, 2014 with a
balance of $1.8 million at June 30, 2015. Additionally, the Bank had
total troubled debt restructurings of $1.8 million as of June 30, 2015
and 2014. All restructured loans were performing in accordance with
modified terms as of June 30, 2015.
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 |
| (In thousands, except share and per share data) |
| | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | % Change |
| | | June 30 | | | December 31 | | | June 30 | | | Current | | | Year Over |
| | | 2015 | | | 2014 | | | 2014 | | | Year | | | Year |
| Assets | | | (Unaudited) | | | (Audited) | | | (Unaudited) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Cash and due from banks
| | |
$
|
7,061
| | | |
$
|
10,799
| | | |
$
|
8,392
| | | |
-34.6
|
%
| | |
-15.9
|
%
|
|
Interest-bearing deposits in banks
| | | |
28,031
| | | | |
17,786
| | | | |
28,871
| | | |
57.6
|
%
| | |
-2.9
|
%
|
|
Securities available-for-sale, at fair value
| | | |
32,729
| | | | |
13,482
| | | | |
7,475
| | | |
142.8
|
%
| | |
337.8
|
%
|
Securities held-to-maturity, fair value of $48,664 at 6/30/2015,
$50,499 at 12/31/2014 and $48,742 at 6/30/2014 | | | |
48,385
| | | | |
49,934
| | | | |
48,327
| | | |
-3.1
|
%
| | |
0.1
|
%
|
|
Restricted securities, at cost
| | | |
5,866
| | | | |
5,401
| | | | |
4,726
| | | |
8.6
|
%
| | |
24.1
|
%
|
Loans, net of allowance for loan losses of $6,809 at 6/30/2015;
$6,506 at 12/31/2014 and $6,195 at 6/30/2014 | | | |
719,583
| | | | |
676,777
| | | | |
612,324
| | | |
6.3
|
%
| | |
17.5
|
%
|
|
Bank premises and equipment, net
| | | |
2,885
| | | | |
3,041
| | | | |
2,950
| | | |
-5.1
|
%
| | |
-2.2
|
%
|
|
Accrued interest receivable
| | | |
2,254
| | | | |
2,168
| | | | |
1,846
| | | |
4.0
|
%
| | |
22.1
|
%
|
|
Other real estate owned
| | | |
1,008
| | | | |
- -
| | | | |
- -
| | | |
--
| | | |
--
| |
|
Other assets
| | |
|
7,970
|
| | |
|
7,450
|
| | |
|
6,492
|
| | |
7.0
|
%
| | |
22.8
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Total assets
| | |
$
|
855,772
|
| | |
$
|
786,838
|
| | |
$
|
721,403
|
| | |
8.8
|
%
| | |
18.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing demand deposits
| | |
$
|
117,432
| | | |
$
|
121,219
| | | |
$
|
93,319
| | | |
-3.1
|
%
| | |
25.8
|
%
|
|
Interest bearing demand deposits
| | | |
214,680
| | | | |
198,438
| | | | |
175,911
| | | |
8.2
|
%
| | |
22.0
|
%
|
|
Savings deposits
| | | |
6,140
| | | | |
6,500
| | | | |
8,407
| | | |
-5.5
|
%
| | |
-27.0
|
%
|
|
Time deposits
| | |
|
329,763
|
| | |
|
291,456
|
| | |
|
295,259
|
| | |
13.1
|
%
| | |
11.7
|
%
|
|
Total deposits
| | | |
668,015
| | | | |
617,613
| | | | |
572,896
| | | |
8.2
|
%
| | |
16.6
|
%
|
|
Repurchase agreements
| | | |
15,683
| | | | |
12,404
| | | | |
11,972
| | | |
26.4
|
%
| | |
31.0
|
%
|
| Federal Home Loan Bank advances
| | | |
63,000
| | | | |
52,000
| | | | |
37,000
| | | |
21.2
|
%
| | |
70.3
|
%
|
|
Accrued interest payable
| | | |
100
| | | | |
132
| | | | |
165
| | | |
-24.2
|
%
| | |
-39.4
|
%
|
|
Other liabilities
| | |
|
4,758
|
| | |
|
5,040
|
| | |
|
4,167
|
| | |
-5.6
|
%
| | |
14.2
|
%
|
|
Total liabilities
| | |
|
751,556
|
| | |
|
687,189
|
| | |
|
626,200
|
| | |
9.4
|
%
| | |
20.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
| Shareholders' Equity | | | | | | | | | | | | | | | | | | | | | | | |
Common stock, voting, par value $5 per share; authorized
20,000,000 shares; issued and outstanding, 9,980,240 shares at
6/30/2015, 8,305,086 at 12/31/2014, and 8,297,336 at 6/30/2014 | | | |
49,901
| | | | |
41,525
| | | | |
41,487
| | | |
20.2
|
%
| | |
20.3
|
%
|
|
Additional paid-in capital
| | | |
30,938
| | | | |
39,023
| | | | |
38,866
| | | |
-20.7
|
%
| | |
-20.4
|
%
|
|
Retained earnings
| | | |
23,594
| | | | |
19,288
| | | | |
15,046
| | | |
22.3
|
%
| | |
56.8
|
%
|
|
Accumulated other comprehensive loss
| | |
|
(217
|
)
| | |
|
(187
|
)
| | |
|
(196
|
)
| | |
-16.0
|
%
| | |
-10.7
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Total shareholders' equity
| | |
|
104,216
|
| | |
|
99,649
|
| | |
|
95,203
|
| | |
4.6
|
%
| | |
9.5
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Total liabilities and shareholders' equity
| | |
$
|
855,772
|
| | |
$
|
786,838
|
| | |
$
|
721,403
|
| | |
8.8
|
%
| | |
18.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| John Marshall Bank |
|
|
| | |
|
| | | |
|
| | |
|
| | |
|
| | | |
|
| | |
| Statements of Income |
| (Dollar amounts in thousands, except per share data) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | For the Three Months Ended | | | | | | | For the Six Months Ended | | | | |
| | | June 30 | | | | | | | June 30 | | | | |
| | | 2015 | | | 2014 (1) | | | % Change | | | 2015 | | | 2014 (1) | | | % Change |
| | | (Unaudited) | | | (Unaudited) | | | | | | | (Unaudited) | | | (Unaudited) | | | | |
| Interest and Dividend Income | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans
| | |
$
|
9,201
| | |
$
|
8,035
| | | |
14.5
|
%
| | |
$
|
17,956
| | |
$
|
15,774
| | | |
13.8
|
%
|
|
Interest on investment securities, taxable
| | | |
332
| | | |
262
| | | |
26.7
|
%
| | | |
627
| | | |
523
| | | |
20.0
|
%
|
|
Interest on investment securities, tax-exempt
| | | |
26
| | | |
22
| | | |
18.2
|
%
| | | |
52
| | | |
43
| | | |
21.6
|
%
|
|
Dividends
| | | |
87
| | | |
59
| | | |
47.5
|
%
| | | |
142
| | | |
101
| | | |
40.4
|
%
|
|
Interest on deposits in banks
| | |
|
11
| | |
|
23
|
| | |
-52.2
|
%
| | |
|
20
| | |
|
41
|
| | |
-51.8
|
%
|
|
Total interest and dividend income
| | |
|
9,657
| | |
|
8,401
|
| | |
15.0
|
%
| | |
|
18,797
| | |
|
16,482
|
| | |
14.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
| | | |
1,109
| | | |
977
| | | |
13.5
|
%
| | | |
2,124
| | | |
1,873
| | | |
13.4
|
%
|
| Federal Home Loan Bank advances
| | | |
141
| | | |
91
| | | |
55.1
|
%
| | | |
258
| | | |
191
| | | |
35.3
|
%
|
|
Other short-term borrowings
| | |
|
18
| | |
|
14
|
| | |
30.8
|
%
| | |
|
32
| | |
|
28
|
| | |
15.0
|
%
|
|
Total interest expense
| | |
|
1,268
| | |
|
1,082
|
| | |
17.2
|
%
| | |
|
2,414
| | |
|
2,092
|
| | |
15.4
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income
| | | |
8,389
| | | |
7,319
| | | |
14.6
|
%
| | | |
16,383
| | | |
14,390
| | | |
13.8
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Provision for loan losses | | |
|
371
| | |
|
254
|
| | |
46.1
|
%
| | |
|
582
| | |
|
446
|
| | |
30.5
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net interest income after provision for loan losses
| | |
|
8,018
| | |
|
7,065
|
| | |
13.5
|
%
| | |
|
15,801
| | |
|
13,944
|
| | |
13.3
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest Income | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Service charges on deposit accounts
| | | |
114
| | | |
98
| | | |
16.3
|
%
| | | |
232
| | | |
182
| | | |
27.5
|
%
|
|
Other service charges and fees
| | |
|
14
| | |
|
12
|
| | |
16.7
|
%
| | |
|
36
| | |
|
27
|
| | |
33.3
|
%
|
|
Total noninterest income
| | |
|
128
| | |
|
110
|
| | |
16.4
|
%
| | |
|
268
| | |
|
209
|
| | |
28.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Noninterest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
| | | |
2,819
| | | |
2,527
| | | |
11.6
|
%
| | | |
5,699
| | | |
4,907
| | | |
16.1
|
%
|
|
Occupancy expense of premises
| | | |
453
| | | |
396
| | | |
14.4
|
%
| | | |
893
| | | |
781
| | | |
14.3
|
%
|
|
Furniture and equipment expenses
| | | |
261
| | | |
243
| | | |
7.4
|
%
| | | |
519
| | | |
472
| | | |
9.9
|
%
|
|
Other operating expenses
| | |
|
1,171
| | |
|
1,032
|
| | |
13.5
|
%
| | |
|
2,255
| | |
|
2,114
|
| | |
6.7
|
%
|
|
Total noninterest expenses
| | |
|
4,704
| | |
|
4,198
|
| | |
12.1
|
%
| | |
|
9,366
| | |
|
8,274
|
| | |
13.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Income before income taxes
| | | |
3,442
| | | |
2,977
| | | |
15.6
|
%
| | | |
6,703
| | | |
5,879
| | | |
14.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Income tax expense | | |
|
1,241
| | |
|
1,057
|
| | |
17.4
|
%
| | |
|
2,395
| | |
|
2,102
|
| | |
13.9
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net income
| | |
$
|
2,201
| | |
$
|
1,920
|
| | |
14.6
|
%
| | |
$
|
4,308
| | |
$
|
3,777
|
| | |
14.1
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Earnings Per Share | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
| | |
$
|
0.22
| | |
$
|
0.19
| | | |
14.1
|
%
| | |
$
|
0.43
| | |
$
|
0.38
| | | |
13.3
|
%
|
|
Diluted
| | |
$
|
0.21
| | |
$
|
0.18
| | | |
14.2
|
%
| | |
$
|
0.41
| | |
$
|
0.36
| | | |
13.2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
(1)
|
|
Shares and per share amounts for all periods have been adjusted to
reflect a 6 for 5 stock split in the form of a 20% stock dividend
declared May 19, 2015 and paid July 1, 2015.
|
| |
|
|
|
| John Marshall Bank |
|
|
| Loan, Deposit and Borrowing Detail (unaudited) |
| (Dollar amounts in thousands) |
|
|
| | | |
|
| | |
|
| | | |
|
| | |
|
| | | |
|
| | |
|
| | |
|
| | |
| | | June 30, 2015 | | | December 31, 2014 | | | June 30, 2014 | | | Percentage Change |
| Loans | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | Last 6 Mos | | | Last 12 Mos |
|
Mortgage loans on real estate
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial (1)
| | |
$
|
401,665
| | | |
55.2
|
%
| | |
$
|
437,891
| | | |
64.0
|
%
| | |
$
|
402,108
| | | |
64.9
|
%
| | |
-8.3
|
%
| | |
-0.1
|
%
|
|
Construction and land development
| | | |
152,313
| | | |
20.9
|
%
| | | |
140,480
| | | |
20.5
|
%
| | | |
95,775
| | | |
15.5
|
%
| | |
8.4
|
%
| | |
59.0
|
%
|
|
Residential (1)
| | |
|
88,254
|
| | |
12.2
|
%
| | |
|
23,503
|
| | |
3.4
|
%
| | |
|
21,870
|
| | |
3.5
|
%
| | |
275.5
|
%
| | |
303.5
|
%
|
|
Total mortgage loans on real estate
| | |
$
|
642,232
| | | |
88.3
|
%
| | |
$
|
601,874
| | | |
87.9
|
%
| | |
$
|
519,753
| | | |
83.9
|
%
| | |
6.7
|
%
| | |
23.6
|
%
|
|
Commercial loans
| | | |
84,522
| | | |
11.6
|
%
| | | |
81,504
| | | |
11.9
|
%
| | | |
98,576
| | | |
15.9
|
%
| | |
3.7
|
%
| | |
-14.3
|
%
|
|
Consumer loans
| | |
|
960
|
| | |
0.1
|
%
| | |
|
1,232
|
| | |
0.2
|
%
| | |
|
1,322
|
| | |
0.2
|
%
| | |
-22.1
|
%
| | |
-27.4
|
%
|
|
Total loans
| | |
$
|
727,714
| | | |
100.0
|
%
| | |
$
|
684,610
| | | |
100.0
|
%
| | |
$
|
619,651
| | | |
100.0
|
%
| | |
6.3
|
%
| | |
17.4
|
%
|
|
Less: Allowance for loan losses
| | | |
(6,809
|
)
| | | | | | | |
(6,506
|
)
| | | | | | | |
(6,195
|
)
| | | | | | | | | | | | |
|
Net deferred loan fees
| | |
|
(1,322
|
)
| | | | | | |
|
(1,327
|
)
| | | | | | |
|
(1,132
|
)
| | | | | | | | | | | | |
|
Net loans
| | |
$
|
719,583
|
| | | | | | |
$
|
676,777
|
| | | | | | |
$
|
612,324
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | June 30, 2015 | | | December 31, 2014 | | | June 30, 2014 | | | Percentage Change |
| Deposits | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | Last 6 Mos | | | Last 12 Mos |
|
Noninterest-bearing demand deposits
| | |
$
|
117,432
| | | |
17.6
|
%
| | |
$
|
121,219
| | | |
19.6
|
%
| | |
$
|
93,319
| | | |
16.3
|
%
| | |
-3.1
|
%
| | |
25.8
|
%
|
|
Interest-bearing demand deposits:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
| | | |
11,855
| | | |
1.8
|
%
| | | |
12,774
| | | |
2.1
|
%
| | | |
10,538
| | | |
1.8
|
%
| | |
-7.2
|
%
| | |
12.5
|
%
|
|
Money market accounts
| | | |
202,825
| | | |
30.3
|
%
| | | |
185,664
| | | |
30.1
|
%
| | | |
165,374
| | | |
28.9
|
%
| | |
9.2
|
%
| | |
22.6
|
%
|
|
Savings accounts
| | | |
6,140
| | | |
0.9
|
%
| | | |
6,500
| | | |
1.0
|
%
| | | |
8,407
| | | |
1.5
|
%
| | |
-5.5
|
%
| | |
-27.0
|
%
|
|
Certificates of deposit
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| $100,000 or more
| | | |
188,038
| | | |
28.1
|
%
| | | |
151,435
| | | |
24.5
|
%
| | | |
158,243
| | | |
27.6
|
%
| | |
24.2
|
%
| | |
18.8
|
%
|
|
Less than $100,000 | | | |
30,779
| | | |
4.6
|
%
| | | |
29,733
| | | |
4.8
|
%
| | | |
29,695
| | | |
5.2
|
%
| | |
3.5
|
%
| | |
3.7
|
%
|
|
QwickRate® Certificates of deposit
| | | |
24,138
| | | |
3.6
|
%
| | | |
15,592
| | | |
2.5
|
%
| | | |
13,904
| | | |
2.4
|
%
| | |
54.8
|
%
| | |
73.6
|
%
|
|
CDARS®
| | | |
65,558
| | | |
9.8
|
%
| | | |
73,376
| | | |
11.9
|
%
| | | |
75,380
| | | |
13.2
|
%
| | |
-10.7
|
%
| | |
-13.0
|
%
|
|
Brokered deposits
| | |
|
21,250
|
| | |
3.2
|
%
| | |
|
21,320
|
| | |
3.5
|
%
| | |
|
18,036
|
| | |
3.1
|
%
| | |
-0.3
|
%
| | |
17.8
|
%
|
|
Total deposits
| | |
$
|
668,015
|
| | |
100.0
|
%
| | |
$
|
617,613
|
| | |
100.0
|
%
| | |
$
|
572,896
|
| | |
100.0
|
%
| | |
8.2
|
%
| | |
16.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| Borrowings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer repurchase agreements
| | |
$
|
15,683
| | | |
19.9
|
%
| | |
$
|
12,404
| | | |
19.3
|
%
| | |
$
|
11,972
| | | |
24.4
|
%
| | |
26.4
|
%
| | |
31.0
|
%
|
| Federal Home Loan Bank advances
| | |
|
63,000
|
| | |
80.1
|
%
| | |
|
52,000
|
| | |
80.7
|
%
| | |
|
37,000
|
| | |
75.6
|
%
| | |
21.2
|
%
| | |
70.3
|
%
|
|
Total borrowings
| | |
$
|
78,683
|
| | |
100.0
|
%
| | |
$
|
64,404
|
| | |
100.0
|
%
| | |
$
|
48,972
|
| | |
100.0
|
%
| | |
22.2
|
%
| | |
60.7
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Total deposits and borrowings
| | |
$
|
746,698
|
| | | | | | |
$
|
682,017
|
| | | | | | |
$
|
621,868
|
| | | | | | |
9.5
|
%
| | |
20.1
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Core customer funding sources (2)
| | |
$
|
638,310
| | | |
85.5
|
%
| | |
$
|
593,105
| | | |
87.0
|
%
| | |
$
|
552,928
| | | |
88.9
|
%
| | |
7.6
|
%
| | |
15.4
|
%
|
|
Wholesale funding sources (3)
| | |
|
108,388
|
| | |
14.5
|
%
| | |
|
88,912
|
| | |
13.0
|
%
| | |
|
68,940
|
| | |
11.1
|
%
| | |
21.9
|
%
| | |
57.2
|
%
|
|
Total funding sources
| | |
$
|
746,698
|
| | |
100.0
|
%
| | |
$
|
682,017
|
| | |
100.0
|
%
| | |
$
|
621,868
|
| | |
100.0
|
%
| | |
9.5
|
%
| | |
20.1
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
(1)
|
|
Loan balances totaling $58.8 million were reclassified from the
commercial real estate segment to residential real estate segment
of the portfolio as of March 31, 2015.
|
|
(2)
| |
Includes CDARS(r), which are all reciprocal deposits maintained by
Bank customers, and repurchase agreements, which represent sweep
accounts tied to customer operating accounts.
|
|
(3)
| |
Consists of QwickRate(r) certificates of deposit, brokered deposits
and Federal Home Loan Bank advances
|
| |
|
|
|
| John Marshall Bank |
|
|
| Average Balance Sheets, Interest and Rates (unaudited) |
| (Dollar amounts in thousands) |
|
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
|
| | |
| | | Three Months Ended June 30, 2015 | | | Three Months Ended June 30, 2014 |
| | | | | | | Interest | | | Average | | | | | | | Interest | | | Average |
| | | Average | | | Income- | | | Yields | | | Average | | | Income- | | | Yields |
| | | Balance | | | Expense | | | /Rates | | | Balance | | | Expense | | | /Rates |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities
| | |
$
|
86,793
| | |
$
|
445
| | |
2.06
|
%
| | |
$
|
59,595
| | |
$
|
343
| | |
2.31
|
%
|
|
Loans, net of unearned income
| | | |
719,586
| | | |
9,201
| | |
5.13
|
%
| | | |
597,645
| | | |
8,035
| | |
5.39
|
%
|
|
Interest-bearing deposits in other banks
| | |
|
16,565
| | |
|
11
| | |
0.27
|
%
| | |
|
35,169
| | |
|
23
| | |
0.26
|
%
|
| Total interest-earning assets | | |
$
|
822,944
| | |
$
|
9,657
| | |
4.71
|
%
| | |
$
|
692,409
| | |
$
|
8,401
| | |
4.87
|
%
|
|
Other assets
| | |
|
17,193
| | | | | | | | | | |
|
10,448
| | | | | | | | |
| Total assets | | |
$
|
840,137
| | | | | | | | | | |
$
|
702,857
| | | | | | | | |
| Liabilities & Shareholders' equity | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
| | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
| | |
$
|
13,823
| | |
$
|
9
| | |
0.27
|
%
| | |
$
|
10,324
| | |
$
|
7
| | |
0.26
|
%
|
|
Money market accounts
| | | |
204,334
| | | |
272
| | |
0.53
|
%
| | | |
156,548
| | | |
218
| | |
0.56
|
%
|
|
Savings accounts
| | | |
6,308
| | | |
5
| | |
0.30
|
%
| | | |
10,237
| | | |
13
| | |
0.52
|
%
|
|
Time deposits
| | |
|
309,540
| | |
|
823
| | |
1.07
|
%
| | |
|
287,449
| | |
|
739
| | |
1.03
|
%
|
|
Total interest-bearing deposits
| | |
$
|
534,005
| | |
$
|
1,109
| | |
0.83
|
%
| | |
$
|
464,558
| | |
$
|
977
| | |
0.84
|
%
|
Securities sold under agreement to repurchase and federal funds
purchased
| | |
$
|
16,718
| | |
$
|
18
| | |
0.44
|
%
| | |
$
|
13,810
| | |
$
|
14
| | |
0.42
|
%
|
|
Other borrowed funds
| | |
|
59,516
| | |
|
141
| | |
0.95
|
%
| | |
|
33,940
| | |
|
91
| | |
1.07
|
%
|
| Total interest-bearing liabilities | | |
$
|
610,239
| | |
$
|
1,268
| | |
0.83
|
%
| | |
$
|
512,308
| | |
$
|
1,082
| | |
0.85
|
%
|
|
Demand deposits and other liabilities
| | |
|
126,261
| | | | | | | | | | |
|
95,939
| | | | | | | | |
| Total liabilities | | |
$
|
736,500
| | | | | | | | | | |
$
|
608,247
| | | | | | | | |
|
Shareholders' equity
| | |
|
103,637
| | | | | | | | | | |
|
94,610
| | | | | | | | |
| Total liabilities and shareholders' equity | | |
$
|
840,137
| | | | | | | | | | |
$
|
702,857
| | | | | | | | |
|
Interest rate spread
| | | | | | | | | | |
3.88
|
%
| | | | | | | | | | |
4.02
|
%
|
| Net interest income and margin | | | | | | |
$
|
8,389
| | |
4.09
|
%
| | | | | | |
$
|
7,319
| | |
4.24
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | Six Months Ended June 30, 2015 | | | Six Months Ended June 30, 2014 |
| | | | | | | Interest | | | Average | | | | | | | Interest | | | Average |
| | | Average | | | Income- | | | Yields | | | Average | | | Income- | | | Yields |
| | | Balance | | | Expense | | | /Rates | | | Balance | | | Expense | | | /Rates |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities
| | |
$
|
79,811
| | |
$
|
821
| | |
2.08
|
%
| | |
$
|
58,098
| | |
$
|
667
| | |
2.31
|
%
|
|
Loans, net of unearned income
| | | |
702,824
| | | |
17,956
| | |
5.15
|
%
| | | |
586,979
| | | |
15,774
| | |
5.42
|
%
|
|
Interest-bearing deposits in other banks
| | |
|
16,345
| | |
|
20
| | |
0.24
|
%
| | |
|
32,892
| | |
|
41
| | |
0.25
|
%
|
| Total interest-earning assets | | |
$
|
798,980
| | |
$
|
18,797
| | |
4.74
|
%
| | |
$
|
677,969
| | |
$
|
16,482
| | |
4.90
|
%
|
|
Other assets
| | |
|
16,892
| | | | | | | | | | |
|
10,711
| | | | | | | | |
| Total assets | | |
$
|
815,872
| | | | | | | | | | |
$
|
688,680
| | | | | | | | |
| Liabilities & Shareholders' equity | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
| | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW accounts
| | |
$
|
13,844
| | |
$
|
18
| | |
0.27
|
%
| | |
$
|
9,736
| | |
$
|
13
| | |
0.27
|
%
|
|
Money market accounts
| | | |
198,396
| | | |
523
| | |
0.53
|
%
| | | |
149,074
| | | |
405
| | |
0.55
|
%
|
|
Savings accounts
| | | |
6,815
| | | |
11
| | |
0.32
|
%
| | | |
8,394
| | | |
18
| | |
0.43
|
%
|
|
Time deposits
| | |
|
300,982
| | |
|
1,572
| | |
1.05
|
%
| | |
|
282,771
| | |
|
1,437
| | |
1.02
|
%
|
|
Total interest-bearing deposits
| | |
$
|
520,037
| | |
$
|
2,124
| | |
0.82
|
%
| | |
$
|
449,975
| | |
$
|
1,873
| | |
0.84
|
%
|
Securities sold under agreement to repurchase and federal funds
purchased
| | |
$
|
15,009
| | |
$
|
32
| | |
0.43
|
%
| | |
$
|
13,312
| | |
$
|
28
| | |
0.43
|
%
|
|
Other borrowed funds
| | |
|
54,144
| | |
|
258
| | |
0.96
|
%
| | |
|
35,649
| | |
|
191
| | |
1.08
|
%
|
| Total interest-bearing liabilities | | |
$
|
589,190
| | |
$
|
2,414
| | |
0.83
|
%
| | |
$
|
498,936
| | |
$
|
2,092
| | |
0.85
|
%
|
|
Demand deposits and other liabilities
| | |
|
124,181
| | | | | | | | | | |
|
96,252
| | | | | | | | |
| Total liabilities | | |
$
|
713,371
| | | | | | | | | | |
$
|
595,188
| | | | | | | | |
|
Shareholders' equity
| | |
|
102,501
| | | | | | | | | | |
|
93,492
| | | | | | | | |
| Total liabilities and shareholders' equity | | |
$
|
815,872
| | | | | | | | | | |
$
|
688,680
| | | | | | | | |
|
Interest rate spread
| | | | | | | | | | |
3.91
|
%
| | | | | | | | | | |
4.05
|
%
|
| Net interest income and margin | | | | | | |
$
|
16,383
| | |
4.13
|
%
| | | | | | |
$
|
14,390
| | |
4.28
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| | | |
|
| | | |
|
| | | |
|
| | | |
| John Marshall Bank |
| | | | | | | | | | | | | | | | | | | |
|
| Financial Highlights (Unaudited) |
| (Dollar amounts in thousands, except per share data) |
| | | | | | | | | | | | | | | | | | | |
|
| | | At or For the Three Months Ended | | | At or For the Six Months Ended |
| | | June 30 | | | June 30 |
| | | 2015 | | | 2014 | | | 2015 | | | 2014 |
| Per share Data and Shares Outstanding (1) | | | | | | | | | | | | | | | | | | | | |
|
Earnings per share - basic
| | |
$
|
0.22
| | | |
$
|
0.19
| | | |
$
|
0.43
| | | |
$
|
0.38
| |
|
Earnings per share - diluted
| | |
$
|
0.21
| | | |
$
|
0.18
| | | |
$
|
0.41
| | | |
$
|
0.36
| |
|
Tangible book value per share
| | |
$
|
10.44
| | | |
$
|
9.56
| | | |
$
|
10.44
| | | |
$
|
9.56
| |
|
Weighted average common shares (basic)
| | | |
9,980,009
| | | | |
9,954,554
| | | | |
9,977,586
| | | | |
9,949,342
| |
|
Weighted average common shares (diluted)
| | | |
10,479,582
| | | | |
10,438,930
| | | | |
10,463,907
| | | | |
10,427,280
| |
|
Common shares outstanding at end of period
| | | |
9,980,240
| | | | |
9,956,803
| | | | |
9,980,240
| | | | |
9,956,803
| |
| | | | | | | | | | | | | | | | | | | |
|
| Performance Ratios | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets (annualized)
| | | |
1.05
|
%
| | | |
1.10
|
%
| | | |
1.06
|
%
| | | |
1.11
|
%
|
|
Return on average equity (annualized)
| | | |
8.52
|
%
| | | |
8.14
|
%
| | | |
8.48
|
%
| | | |
8.15
|
%
|
|
Yield on earning assets (annualized)
| | | |
4.71
|
%
| | | |
4.87
|
%
| | | |
4.74
|
%
| | | |
4.90
|
%
|
|
Cost of interest bearing liabilities (annualized)
| | | |
0.83
|
%
| | | |
0.85
|
%
| | | |
0.83
|
%
| | | |
0.85
|
%
|
|
Net interest spread
| | | |
3.88
|
%
| | | |
4.02
|
%
| | | |
3.91
|
%
| | | |
4.05
|
%
|
|
Net interest margin
| | | |
4.09
|
%
| | | |
4.24
|
%
| | | |
4.13
|
%
| | | |
4.28
|
%
|
|
Noninterest income as a percentage of average assets (annualized)
| | | |
0.06
|
%
| | | |
0.06
|
%
| | | |
0.07
|
%
| | | |
0.06
|
%
|
|
Noninterest expense to average assets (annualized)
| | | |
2.25
|
%
| | | |
2.40
|
%
| | | |
2.31
|
%
| | | |
2.42
|
%
|
|
Efficiency ratio
| | | |
55.2
|
%
| | | |
56.5
|
%
| | | |
56.2
|
%
| | | |
56.7
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| Asset Quality | | | | | | | | | | | | | | | | | | | | |
|
Loans 30-89 days past due and accruing interest
| | |
$
|
-
| | | |
$
|
-
| | | |
$
|
-
| | | |
$
|
-
| |
|
Non-accrual loans
| | |
$
|
750
| | | |
$
|
743
| | | |
$
|
750
| | | |
$
|
743
| |
|
Other real estate owned
| | |
$
|
1,008
| | | |
$
|
-
| | | |
$
|
1,008
| | | |
$
|
-
| |
|
Non-performing assets (2)
| | |
$
|
1,758
| | | |
$
|
743
| | | |
$
|
1,758
| | | |
$
|
743
| |
|
Non-performing assets to total assets
| | | |
0.21
|
%
| | | |
0.10
|
%
| | | |
0.21
|
%
| | | |
0.10
|
%
|
|
Allowance for loan losses to total loans
| | | |
0.94
|
%
| | | |
1.00
|
%
| | | |
0.94
|
%
| | | |
1.00
|
%
|
|
Allowance for loan losses to non-performing loans
| | | |
9.1
| | | | |
8.3
| | | | |
9.1
| | | | |
8.3
| |
|
Net loan chargeoffs (recoveries)
| | |
$
|
279
| | | |
$
|
(1
|
)
| | |
$
|
279
| | | |
$
|
(1
|
)
|
|
Net charge-offs to average loans (annualized)
| | | |
0.16
|
%
| | | |
0.00
|
%
| | | |
0.08
|
%
| | | |
0.00
|
%
|
|
Troubled debt restructurings (total)
| | |
$
|
1,787
| | | |
$
|
1,789
| | | |
$
|
1,787
| | | |
$
|
1,789
| |
|
Performing in accordance with modified terms
| | |
$
|
1,787
| | | |
$
|
1,672
| | | |
$
|
1,787
| | | |
$
|
1,672
| |
|
Not performing in accordance with modified terms
| | |
$
|
-
| | | |
$
|
117
| | | |
$
|
-
| | | |
$
|
117
| |
| | | | | | | | | | | | | | | | | | | |
|
| Regulatory Capital Ratios | | | | | | | | | | | | | | | | | | | | |
|
Total risk-based capital ratio
| | | |
13.5
|
%
| | | |
14.9
|
%
| | | |
13.5
|
%
| | | |
14.9
|
%
|
|
Tier 1 risk-based capital ratio
| | | |
12.6
|
%
| | | |
13.9
|
%
| | | |
12.6
|
%
| | | |
13.9
|
%
|
|
Leverage ratio
| | | |
12.1
|
%
| | | |
13.6
|
%
| | | |
12.1
|
%
| | | |
13.6
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| Other Information | | | | | | | | | | | | | | | | | | | | |
|
Effective income tax rate
| | | |
36.0
|
%
| | | |
35.5
|
%
| | | |
35.7
|
%
| | | |
35.8
|
%
|
|
Tangible equity / tangible assets
| | | |
12.2
|
%
| | | |
13.2
|
%
| | | |
12.2
|
%
| | | |
13.2
|
%
|
|
Average tangible equity / average tangible assets
| | | |
12.3
|
%
| | | |
13.5
|
%
| | | |
12.6
|
%
| | | |
13.6
|
%
|
|
Number of full time equivalent employees
| | | |
100
| | | | |
92
| | | | |
100
| | | | |
92
| |
|
# Full service branch offices
| | | |
5
| | | | |
5
| | | | |
5
| | | | |
5
| |
|
# Loan production or limited service branch offices
| | | |
1
| | | | |
1
| | | | |
1
| | | | |
1
| |
| | | | | | | | | | | | | | | | | | | |
|
|
(1)
|
|
Shares and per share amounts for all periods have been adjusted to
reflect a 6 for 5 stock split in the form of a 20% stock dividend
declared May 19, 2015 and paid July 1, 2015.
|
|
(2)
| |
Non-performing assets consist of non-accrual loans, loans 90 day or
more past due and still accruing interest, and other real estate
owned. Does not include troubled debt restructurings ("TDRs") which
were accruing interest at the date indicated.
|
| |
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20150731005482/en/
John Marshall Bank
John R. Maxwell, 703-584-0840
Source: John Marshall Bank