Company Website:
http://www.johnmarshallbank.com
RESTON, Va. -- (Business Wire)
John Marshall Bank (OTCQB: JMSB) (the “Bank”) reported net income of
$5.8 million for the nine months ended September 30, 2014, an increase
of $642 thousand, or 12.4%, as compared to net income of $5.2 million
reported for the nine months ended September 30, 2013. Net income per
diluted share declined 23.0% to $0.67 per share during the first nine
months of 2014, compared to $0.87 per share during the same period in
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
September 30, 2014, the Bank’s tangible book value per share was $11.73,
up 19.3% compared to $9.83 as of September 30, 2013.
The Bank’s nine month results produced an annualized return of 1.10% on
average assets and 8.24% on average equity, compared to 1.18% and
12.42%, respectively, for the same period a year ago.
The Bank’s capital ratios remain well above regulatory minimums for well
capitalized banks. As of September 30, 2014, the Bank’s total risk-based
capital ratio was 14.4%, compared 10.6% at September 30, 2013.
The increase in the Bank’s capital ratios, and declines in return on
average assets and average equity, are similarly reflective of the
impact of the November 2013 common stock offering.
Balance Sheet Review
At September 30, 2014, total assets were $758.3 million, an increase of
$95.7 million, or 14.4%, from total assets of $662.5 million at December
31, 2013, and an increase of $130.8 million, or 20.9% from total assets
of $627.4 million at September 30, 2013. Gross loans increased $79.6
million, or 13.9%, to $653.1 million at September 30, 2014, compared to
$573.4 million at December 31, 2013. Year-over-year loan growth, from
September 30, 2013 to September 30, 2014, was $105.2 million, or 19.2%.
The Bank’s investment portfolio increased to $62.9 million at September
30, 2014, compared to $55.2 million at December 31, 2013, and $40.5
million at September 30, 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 September 30, 2014 the Bank held $48.3 million
of its investment portfolio as held-to-maturity, and $9.5 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 $598.1 million at September 30, 2014, representing
an increase of 16.1%, or $83.2 million, compared to December 31, 2013.
Year-over-year deposit growth, from September 30, 2013 to September 30,
2014, was $82.7 million, or 16.0%. Total borrowings, consisting of
Federal Home Loan Bank advances and customer repurchase agreements, were
$58.3 million at September 30, 2014, an increase of 11.4%, or $6.0
million, compared to December 31, 2013. Year-over-year, from September
30, 2013 to September 30, 2014, total borrowings increased by $5.8
million, or 11.0%.
During the first nine months of 2014 certificates of deposit obtained
through a deposit listing service provided by QwickRate, Inc. declined
by $6.9 million. Year-over-year, QwickRate certificates of deposit
declined by $14.1 million. Brokered certificates of deposit declined by
$596 thousand during the first nine months of 2014 and declined by $1.7
million, or 9.2% since September 30, 2013. Federal Home Loan Bank
advances increased by $7.0 million during the first nine months of 2014,
and by $3.0 million, or 7.0%, compared to September 30, 2013. Core
customer funding sources increased by $89.6 million during the first
nine months of 2014, and by $101.3 million, or 21.2%, compared to
September 30, 2013.
Total shareholders’ equity was $97.4 million at September 30, 2014, an
increase of $6.7 million, or 7.4%, compared to December 31, 2013.
Year-over-year, total shareholders’ equity increased by $39.6 million,
or 68.4%, compared to September 30, 2013. The increase in shareholders’
equity over the past year is attributed to net income retained during
the period, net proceeds of $30.9 million from the Bank’s November 2013
stock offering, and net proceeds from the exercise of 20,150 employee
stock options during the past twelve months. Total common shares
outstanding increased from 5,884,811 at September 30, 2013 to 8,304,961
at September 30, 2014.
Income Statement Review
Net interest income
Net interest income, the Bank’s primary source of revenue, was $22.0
million for the nine months ended September 30, 2014, up 12.7% from
$19.5 million for the nine months ended September 30, 2013. The net
interest margin was 4.23% during the first nine months of 2014, compared
to 4.50% during the first nine months of 2013. 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 4.86% during the first nine
months of 2014 from 5.18% during the first nine months of 2013, which is
substantially the result of a 21 basis point year-to-year decline in
loan yields. In addition, there was a $16.6 million increase in average
interest-bearing deposits in other banks, at a yield of 0.25%, during
the first nine months of 2014. The large increase in interest-bearing
deposits at other banks is primarily attributed to net proceeds from the
Bank’s November 2013 stock offering, and an $88.5 million increase in
total deposits and borrowings over the past twelve months.
Notwithstanding the decline in the net interest margin over the past
year, net interest income increased by 12.7% during the first nine
months of 2014, compared to the first nine months of 2013, resulting
primarily from a $115.2 million, or 19.9%, increase in average earning
assets during the first nine months of 2014, compared to the first nine
months of 2013.
Provision for loan losses
The Bank recognized a provision for loan losses of $716 thousand during
the first nine months of 2014, compared to a provision of $549 thousand
during the first nine months of 2013. The increase in the provision for
loan losses primarily reflects the relative growth of the Bank’s loan
portfolio of $79.6 million during the first nine months of 2014,
compared to $49.3 million during the first nine months of 2013. In
addition, the Bank reported net loan charge-offs of $261 thousand during
the first nine months of 2014, compared to $11 thousand during the first
nine months of 2013. The loan charge-offs reported in 2014 were on two
commercial loans that had been in non-accrual status and fully reserved
in prior periods.
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 nine months
ended September 30, 2014, the Bank reported total noninterest income of
$340 thousand, compared to $276 thousand during the first nine months of
2013, an increase of 23.2%.
Noninterest expense
The largest component of the Bank’s noninterest expense is employee
salaries and benefits. Salary and employee benefits expense increased by
14.9%, to $7.5 million, during the first nine months of 2014 compared to
$6.5 million during the first nine months of 2013. All other operating
expenses increased by 6.8%, or $323 thousand, to $5.1 million, during
the first nine months of 2014, compared to $4.7 million during the first
nine months of 2013.
The increase in salary and benefits expense was due to additional
staffing required to support the Bank’s growth and branch expansion. The
increase in other operating expenses was due primarily to increased
occupancy and equipment expenses associated with our Alexandria regional
office, which opened in December 2013, and increased 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 September 30, 2014, non-performing assets
were 0.09% of total assets, compared to 0.04% at December 31, 2013 and
0.10% at September 30, 2013. The Bank’s allowance for loan losses
covered non-performing loans by 9.6 times as of September 30, 2014,
compared to 21.4 times at December 31, 2013 and 8.9 times at September
30, 2013.
Non-performing loans increased from $268 thousand at December 31, 2013
to $645 thousand at September 30, 2014. This was due to the addition of
four commercial loan relationships totaling $645 thousand to
non-performing status during the second and third quarters of 2014. One
of the relationships, totaling $291 thousand, is well secured and the
collateral is in the process of being sold by the borrower. Another
loan, totaling $174 thousand has since been paid in full through a
foreclosure sale of the underlying collateral. The remaining loans
totaling $180 thousand have been fully reserved and are in the process
of collection negotiations with the borrowers. In addition, two
non-performing loans with a balance of $263 thousand were charged off
during the third quarter of 2014. As of September 30, 2014 the Bank had
total troubled debt restructurings of $1.5 million, compared to $2.2
million at September 30, 2013. All restructured loans were performing in
accordance with modified terms as of September 30, 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 |
(In thousands, except share and per share data) |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | % Change |
| | | September 30 | | | December 31 | | | September 30 | | | Current | | | Year Over |
| | | 2014 | | | 2013 | | | 2013 | | | Year | | | Year |
Assets | | | (Unaudited) | | | (Audited) | | | (Unaudited) | | | | | | |
| | | | | | | | | | | | | | |
|
Cash and due from banks
| | |
$
|
13,623
| | | |
$
|
5,978
| | | |
$
|
7,756
| | | |
127.9
|
%
| | |
75.6
|
%
|
Interest-bearing deposits in banks
| | | |
24,896
| | | | |
23,198
| | | | |
30,505
| | | |
7.3
|
%
| | |
-18.4
|
%
|
Securities available-for-sale, at fair value
| | | |
9,476
| | | | |
48,743
| | | | |
33,678
| | | |
-80.6
|
%
| | |
-71.9
|
%
|
Securities held-to-maturity, fair value of $48,745 at 9/30/2014,
$2,625 at 12/31/2013 and
| | | | | | | | | | | | | | | |
$2,840 at 9/30/2013
| | | |
48,315
| | | | |
2,466
| | | | |
2,653
| | | |
1859.2
|
%
| | |
1721.1
|
%
|
Restricted securities, at cost
| | | |
5,131
| | | | |
4,005
| | | | |
4,138
| | | |
28.1
|
%
| | |
24.0
|
%
|
Loans, net of allowance for loan losses of $6,203 at 9/30/2014;
$5,748 at 12/31/2013 and $5,589 at 9/30/2013
| | | |
645,555
| | | | |
566,729
| | | | |
541,416
| | | |
13.9
|
%
| | |
19.2
|
%
|
Bank premises and equipment, net
| | | |
2,982
| | | | |
3,112
| | | | |
2,551
| | | |
-4.2
|
%
| | |
16.9
|
%
|
Accrued interest receivable
| | | |
1,938
| | | | |
1,894
| | | | |
1,620
| | | |
2.3
|
%
| | |
19.6
|
%
|
Other assets
| | |
|
6,361
|
| | |
|
6,415
|
| | |
|
3,131
|
| | |
-0.8
|
%
| | |
103.2
|
%
|
| | | | | | | | | | | | | | |
|
Total assets
| | |
$
|
758,277
|
| | |
$
|
662,540
|
| | |
$
|
627,448
|
| | |
14.4
|
%
| | |
20.9
|
%
|
| | | | | | | | | | | | | | |
|
Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
Liabilities | | | | | | | | | | | | | | | |
Deposits:
| | | | | | | | | | | | | | | |
Non-interest bearing demand deposits
| | |
$
|
98,019
| | | |
$
|
84,350
| | | |
$
|
92,810
| | | |
16.2
|
%
| | |
5.6
|
%
|
Interest bearing demand deposits
| | | |
192,924
| | | | |
145,354
| | | | |
127,241
| | | |
32.7
|
%
| | |
51.6
|
%
|
Savings deposits
| | | |
8,456
| | | | |
5,073
| | | | |
8,213
| | | |
66.7
|
%
| | |
3.0
|
%
|
Time deposits
| | |
|
298,678
|
| | |
|
280,149
|
| | |
|
287,154
|
| | |
6.6
|
%
| | |
4.0
|
%
|
Total deposits
| | | |
598,077
| | | | |
514,926
| | | | |
515,418
| | | |
16.1
|
%
| | |
16.0
|
%
|
Repurchase agreements
| | | |
12,275
| | | | |
13,305
| | | | |
9,482
| | | |
-7.7
|
%
| | |
29.5
|
%
|
Federal Home Loan Bank advances
| | | |
46,000
| | | | |
39,000
| | | | |
43,000
| | | |
17.9
|
%
| | |
7.0
|
%
|
Accrued interest payable
| | | |
177
| | | | |
132
| | | | |
175
| | | |
34.1
|
%
| | |
1.1
|
%
|
Other liabilities
| | |
|
4,366
|
| | |
|
4,509
|
| | |
|
1,551
|
| | |
-3.2
|
%
| | |
181.5
|
%
|
Total liabilities
| | |
|
660,895
|
| | |
|
571,872
|
| | |
|
569,626
|
| | |
15.6
|
%
| | |
16.0
|
%
|
| | | | | | | | | | | | | | |
|
Shareholders' Equity | | | | | | | | | | | | | | | |
Common stock, voting, par value $5 per share; authorized
10,000,000 shares; issued and outstanding, 8,304,961 shares at
9/30/2014, 8,286,336 at 12/31/2013, and 5,884,811 at 9/30/2013
| | | |
41,525
| | | | |
41,432
| | | | |
29,424
| | | |
0.2
|
%
| | |
41.1
|
%
|
Additional paid-in capital
| | | |
38,957
| | | | |
38,605
| | | | |
19,559
| | | |
0.9
|
%
| | |
99.2
|
%
|
Retained earnings
| | | |
17,097
| | | | |
11,269
| | | | |
9,368
| | | |
51.7
|
%
| | |
82.5
|
%
|
Accumulated other comprehensive loss
| | |
|
(197
|
)
| | |
|
(638
|
)
| | |
|
(529
|
)
| | |
69.1
|
%
| | |
-62.8
|
%
|
| | | | | | | | | | | | | | |
|
Total shareholders' equity
| | |
|
97,382
|
| | |
|
90,668
|
| | |
|
57,822
|
| | |
7.4
|
%
| | |
68.4
|
%
|
| | | | | | | | | | | | | | |
|
Total liabilities and shareholders' equity
| | |
$
|
758,277
|
| | |
$
|
662,540
|
| | |
$
|
627,448
|
| | |
14.4
|
%
| | |
20.9
|
%
|
| | | | | | | | | | | | | | |
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
John Marshall Bank |
| | | | | | | | | | | | | | | | | |
|
Statements of Income |
(Dollar amounts in thousands, except per share data) |
| | | | | | | | | | | | | | | | | |
|
| | | For the Three Months Ended | | | | For the Nine Months Ended | |
| | | September 30 | | | | September 30 | |
| | | 2014 | | | 2013 | | | % Change | | | 2014 | | | 2013 | | | % Change |
| | | (Unaudited) | | | (Unaudited) | | | | | | (Unaudited) | | | (Unaudited) | | | |
Interest and Dividend Income | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
| | |
$
|
8,344
| | |
$
|
7,478
| | |
11.6
|
%
| | |
$
|
24,118
| | |
$
|
21,773
| | |
10.8
|
%
|
Interest on investment securities, taxable
| | | |
264
| | | |
149
| | |
77.2
|
%
| | | |
787
| | | |
446
| | |
76.5
|
%
|
Interest on investment securities, tax-exempt
| | | |
23
| | | |
20
| | |
15.0
|
%
| | | |
66
| | | |
54
| | |
22.2
|
%
|
Dividends
| | | |
64
| | | |
32
| | |
100.0
|
%
| | | |
164
| | | |
103
| | |
59.2
|
%
|
Interest on deposits in banks
| | |
|
19
| | |
|
17
| | |
11.8
|
%
| | |
|
61
| | |
|
31
| | |
96.8
|
%
|
Total interest and dividend income
| | |
|
8,714
| | |
|
7,696
| | |
13.2
|
%
| | |
|
25,196
| | |
|
22,407
| | |
12.4
|
%
|
| | | | | | | | | | | | | | | | | |
|
Interest Expense | | | | | | | | | | | | | | | | | | |
Deposits
| | | |
1,029
| | | |
894
| | |
15.1
|
%
| | | |
2,901
| | | |
2,556
| | |
13.5
|
%
|
Federal Home Loan Bank advances
| | | |
91
| | | |
117
| | |
-22.2
|
%
| | | |
283
| | | |
331
| | |
-14.5
|
%
|
Other short-term borrowings
| | |
|
14
| | |
|
9
| | |
55.6
|
%
| | |
|
42
| | |
|
24
| | |
75.0
|
%
|
Total interest expense
| | |
|
1,134
| | |
|
1,020
| | |
11.2
|
%
| | |
|
3,226
| | |
|
2,911
| | |
10.8
|
%
|
| | | | | | | | | | | | | | | | | |
|
Net interest income
| | | |
7,580
| | | |
6,676
| | |
13.5
|
%
| | | |
21,970
| | | |
19,496
| | |
12.7
|
%
|
| | | | | | | | | | | | | | | | | |
|
Provision for loan losses | | |
|
270
| | |
|
172
| | |
57.0
|
%
| | |
|
716
| | |
|
549
| | |
30.4
|
%
|
| | | | | | | | | | | | | | | | | |
|
Net interest income after provision for loan losses
| | |
|
7,310
| | |
|
6,504
| | |
12.4
|
%
| | |
|
21,254
| | |
|
18,947
| | |
12.2
|
%
|
| | | | | | | | | | | | | | | | | |
|
Noninterest Income | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
| | | |
118
| | | |
83
| | |
42.2
|
%
| | | |
299
| | | |
234
| | |
27.8
|
%
|
Other service charges and fees
| | |
|
13
| | |
|
12
| | |
8.3
|
%
| | |
|
41
| | |
|
42
| | |
-2.2
|
%
|
Total noninterest income
| | |
|
131
| | |
|
95
| | |
37.9
|
%
| | |
|
340
| | |
|
276
| | |
23.2
|
%
|
| | | | | | | | | | | | | | | | | |
|
Noninterest Expenses | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
| | | |
2,581
| | | |
2,232
| | |
15.6
|
%
| | | |
7,487
| | | |
6,516
| | |
14.9
|
%
|
Occupancy expense of premises
| | | |
400
| | | |
362
| | |
10.5
|
%
| | | |
1,181
| | | |
1,066
| | |
10.8
|
%
|
Furniture and equipment expenses
| | | |
267
| | | |
234
| | |
14.1
|
%
| | | |
739
| | | |
655
| | |
12.8
|
%
|
Other operating expenses
| | |
|
1,032
| | |
|
927
| | |
11.3
|
%
| | |
|
3,146
| | |
|
3,022
| | |
4.1
|
%
|
Total noninterest expenses
| | |
|
4,280
| | |
|
3,755
| | |
14.0
|
%
| | |
|
12,553
| | |
|
11,259
| | |
11.5
|
%
|
| | | | | | | | | | | | | | | | | |
|
Income before income taxes
| | | |
3,161
| | | |
2,844
| | |
11.1
|
%
| | | |
9,041
| | | |
7,964
| | |
13.5
|
%
|
| | | | | | | | | | | | | | | | | |
|
Income tax expense | | |
|
1,110
|
| |
|
1,009
| | |
10.0
|
%
| | |
|
3,212
| | |
|
2,777
| | |
15.7
|
%
|
| | | | | | | | | | | | | | | | | |
|
Net income
| | |
$
|
2,051
| | |
$
|
1,835
| | |
11.8
|
%
| | |
$
|
5,829
| | |
$
|
5,187
| | |
12.4
|
%
|
| | | | | | | | | | | | | | | | | |
|
Earnings Per Share | | | | | | | | | | | | | | | | | | |
Basic
| | |
$
|
0.25
| | |
$
|
0.31
| | |
-19.4
|
%
| | |
$
|
0.70
| | |
$
|
0.88
| | |
-20.5
|
%
|
Diluted
| | |
$
|
0.24
| | |
$
|
0.31
| | |
-22.6
|
%
| | |
$
|
0.67
| | |
$
|
0.87
| | |
-23.0
|
%
|
| | | | | | | | | | | | | | | | | |
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
John Marshall Bank |
| | | | | | | | | | | | | | | | | | | | | | | |
|
Loan, Deposit and Borrowing Detail |
(Dollar amounts in thousands) |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | September 30, 2014 | | | December 31, 2013 | | | September 30, 2013 | | | Percentage Change |
Loans | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | Last 9 Mos | | | Last 12 Mos |
Mortgage loans on real estate
| | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
| | |
$
|
419,616
| | | |
64.2
|
%
| | |
$
|
366,276
| | | |
63.9
|
%
| | |
$
|
368,326
| | | |
67.2
|
%
| | |
14.6
|
%
| | |
13.9
|
%
|
Construction and land development
| | | |
129,184
| | | |
19.8
|
%
| | | |
82,286
| | | |
14.3
|
%
| | | |
68,513
| | | |
12.5
|
%
| | |
57.0
|
%
| | |
88.6
|
%
|
Residential
| | |
|
25,880
|
| | |
4.0
|
%
| | |
|
19,515
|
| | |
3.4
|
%
| | |
|
20,102
|
| | |
3.7
|
%
| | |
32.6
|
%
| | |
28.7
|
%
|
Total mortgage loans on real estate
| | |
$
|
574,680
| | | |
88.0
|
%
| | |
$
|
468,077
| | | |
81.6
|
%
| | |
$
|
456,941
| | | |
83.4
|
%
| | |
22.8
|
%
| | |
25.8
|
%
|
Commercial loans
| | | |
77,102
| | | |
11.8
|
%
| | | |
104,032
| | | |
18.1
|
%
| | | |
89,670
| | | |
16.4
|
%
| | |
-25.9
|
%
| | |
-14.0
|
%
|
Consumer loans
| | |
|
1,283
|
| | |
0.2
|
%
| | |
|
1,325
|
| | |
0.2
|
%
| | |
|
1,245
|
| | |
0.2
|
%
| | |
-3.2
|
%
| | |
3.1
|
%
|
Total loans
| | |
$
|
653,065
| | | |
100.0
|
%
| | |
$
|
573,434
| | | |
100.0
|
%
| | |
$
|
547,856
| | | |
100.0
|
%
| | |
13.9
|
%
| | |
19.2
|
%
|
Less: Allowance for loan losses
| | | |
(6,203
|
)
| | | | | | |
(5,748
|
)
| | | | | | |
(5,589
|
)
| | | | | | | | | |
Net deferred loan fees
| | |
|
(1,307
|
)
| | | | | |
|
(957
|
)
| | | | | |
|
(851
|
)
| | | | | | | | | |
Net loans
| | |
$
|
645,555
|
| | | | | |
$
|
566,729
|
| | | | | |
$
|
541,416
|
| | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | September 30, 2014 | | | December 31, 2013 | | | September 30, 2013 | | | Percentage Change |
Deposits | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | $ Amount | | | % of Total | | | Last 9 Mos | | | Last 12 Mos |
Noninterest-bearing demand deposits
| | |
$
|
98,019
| | | |
16.4
|
%
| | |
$
|
84,350
| | | |
16.4
|
%
| | |
$
|
92,810
| | | |
18.0
|
%
| | |
16.2
|
%
| | |
5.6
|
%
|
Interest-bearing demand deposits:
| | | | | | | | | | | | | | | | | | | | | | | | |
NOW accounts
| | | |
11,050
| | | |
1.9
|
%
| | | |
10,903
| | | |
2.1
|
%
| | | |
6,890
| | | |
1.3
|
%
| | |
1.3
|
%
| | |
60.4
|
%
|
Money market accounts
| | | |
181,874
| | | |
30.4
|
%
| | | |
134,451
| | | |
26.1
|
%
| | | |
120,350
| | | |
23.4
|
%
| | |
35.3
|
%
| | |
51.1
|
%
|
Savings accounts
| | | |
8,456
| | | |
1.4
|
%
| | | |
5,073
| | | |
1.0
|
%
| | | |
8,213
| | | |
1.6
|
%
| | |
66.7
|
%
| | |
3.0
|
%
|
Certificates of deposit
| | | | | | | | | | | | | | | | | | | | | | | | |
$100,000 or more
| | | |
160,429
| | | |
26.8
|
%
| | | |
140,934
| | | |
27.4
|
%
| | | |
136,429
| | | |
26.5
|
%
| | |
13.8
|
%
| | |
17.6
|
%
|
Less than $100,000
| | | |
29,627
| | | |
5.0
|
%
| | | |
28,252
| | | |
5.5
|
%
| | | |
29,529
| | | |
5.7
|
%
| | |
4.9
|
%
| | |
0.3
|
%
|
QwickRate® Certificates of deposit
| | | |
13,905
| | | |
2.3
|
%
| | | |
20,761
| | | |
4.0
|
%
| | | |
28,036
| | | |
5.4
|
%
| | |
-33.0
|
%
| | |
-50.4
|
%
|
CDARS®
| | | |
77,801
| | | |
13.0
|
%
| | | |
72,690
| | | |
14.1
|
%
| | | |
74,540
| | | |
14.5
|
%
| | |
7.0
|
%
| | |
4.4
|
%
|
Brokered deposits
| | |
|
16,916
|
| | |
2.8
|
%
| | |
|
17,512
|
| | |
3.4
|
%
| | |
|
18,621
|
| | |
3.6
|
%
| | |
-3.4
|
%
| | |
-9.2
|
%
|
Total deposits
| | |
$
|
598,077
|
| | |
100.0
|
%
| | |
$
|
514,926
|
| | |
100.0
|
%
| | |
$
|
515,418
|
| | |
100.0
|
%
| | |
16.1
|
%
| | |
16.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Borrowings | | | | | | | | | | | | | | | | | | | | | | | | |
Customer repurchase agreements
| | |
$
|
12,275
| | | |
21.1
|
%
| | |
$
|
13,305
| | | |
25.4
|
%
| | |
$
|
9,482
| | | |
18.1
|
%
| | |
-7.7
|
%
| | |
29.5
|
%
|
Federal Home Loan Bank advances
| | |
|
46,000
|
| | |
78.9
|
%
| | |
|
39,000
|
| | |
74.6
|
%
| | |
|
43,000
|
| | |
81.9
|
%
| | |
17.9
|
%
| | |
7.0
|
%
|
Total borrowings
| | |
$
|
58,275
|
| | |
100.0
|
%
| | |
$
|
52,305
|
| | |
100.0
|
%
| | |
$
|
52,482
|
| | |
100.0
|
%
| | |
11.4
|
%
| | |
11.0
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Total deposits and borrowings
| | |
$
|
656,352
|
| | | | | |
$
|
567,231
|
| | | | | |
$
|
567,900
|
| | | | | |
15.7
|
%
| | |
15.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Core customer funding sources (1)
| | |
$
|
579,531
| | | |
88.3
|
%
| | |
$
|
489,958
| | | |
86.4
|
%
| | |
$
|
478,243
| | | |
84.2
|
%
| | |
18.3
|
%
| | |
21.2
|
%
|
Wholesale funding sources (2)
| | |
|
76,821
|
| | |
11.7
|
%
| | |
|
77,273
|
| | |
13.6
|
%
| | |
|
89,657
|
| | |
15.8
|
%
| | |
-0.6
|
%
| | |
-14.3
|
%
|
Total funding sources
| | |
$
|
656,352
|
| | |
100.0
|
%
| | |
$
|
567,231
|
| | |
100.0
|
%
| | |
$
|
567,900
|
| | |
100.0
|
%
| | |
15.7
|
%
| | |
15.6
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
(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) |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | Three Months Ended September 30, 2014 | | | Three Months Ended September 30, 2013 |
| | | | | | Interest | | | Average | | | | | | Interest | | | Average |
| | | Average | | | Income- | | | Yields | | | Average | | | Income- | | | Yields |
| | | Balance | | | Expense | | | /Rates | | | Balance | | | Expense | | | /Rates |
Assets | | | | | | | | | | | | | | | | | | |
Securities
| | |
$
|
62,385
| | |
$
|
350
| | |
2.23
|
%
| | |
$
|
38,359
| | |
$
|
201
| | |
2.08
|
%
|
Loans, net of unearned income
| | | |
630,511
| | | |
8,345
| | |
5.25
|
%
| | | |
543,581
| | | |
7,478
| | |
5.46
|
%
|
Interest-bearing deposits in other banks
| | |
|
32,154
| | |
|
19
| | |
0.23
|
%
| | |
|
27,242
| | |
|
17
| | |
0.25
|
%
|
Total interest-earning assets | | |
$
|
725,050
| | |
$
|
8,714
| | |
4.77
|
%
| | |
$
|
609,182
| | |
$
|
7,696
| | |
5.01
|
%
|
Other assets
| | |
|
14,658
| | | | | | | | |
|
6,957
| | | | | | |
Total assets | | |
$
|
739,708
| | | | | | | | |
$
|
616,139
| | | | | | |
Liabilities & Shareholders' equity | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits
| | | | | | | | | | | | | | | | | | |
NOW accounts
| | |
$
|
10,332
| | |
$
|
7
| | |
0.27
|
%
| | |
$
|
7,079
| | |
$
|
5
| | |
0.28
|
%
|
Money market accounts
| | | |
171,599
| | | |
245
| | |
0.57
|
%
| | | |
117,981
| | | |
147
| | |
0.49
|
%
|
Savings accounts
| | | |
10,201
| | | |
14
| | |
0.54
|
%
| | | |
8,085
| | | |
10
| | |
0.49
|
%
|
Time deposits
| | |
|
297,439
| | |
|
763
| | |
1.02
|
%
| | |
|
284,131
| | |
|
732
| | |
1.02
|
%
|
Total interest-bearing deposits
| | |
$
|
489,571
| | |
$
|
1,029
| | |
0.83
|
%
| | |
$
|
417,276
| | |
$
|
894
| | |
0.85
|
%
|
Securities sold under agreement to repurchase and federal funds
purchased
| | |
$
|
13,067
| | |
$
|
14
| | |
0.43
|
%
| | |
$
|
8,849
| | |
$
|
9
| | |
0.40
|
%
|
Other borrowed funds
| | |
|
36,098
| | |
|
91
| | |
1.00
|
%
| | |
|
45,326
| | |
|
117
| | |
1.02
|
%
|
Total interest-bearing liabilities | | |
$
|
538,736
| | |
$
|
1,134
| | |
0.84
|
%
| | |
$
|
471,451
| | |
$
|
1,020
| | |
0.86
|
%
|
Demand deposits and other liabilities
| | |
|
104,195
| | | | | | | | |
|
87,552
| | | | | | |
Total liabilities | | |
$
|
642,931
| | | | | | | | |
$
|
559,003
| | | | | | |
Shareholders' equity
| | |
|
96,777
| | | | | | | | |
|
57,136
| | | | | | |
Total liabilities and shareholders' equity | | |
$
|
739,708
| | | | | | | | |
$
|
616,139
| | | | | | |
Interest rate spread
| | | | | | | | |
3.93
|
%
| | | | | | | | |
4.15
|
%
|
Net interest income and margin | | | | | |
$
|
7,580
| | |
4.15
|
%
| | | | | |
$
|
6,676
| | |
4.35
|
%
|
| | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | |
|
| | | Nine Months Ended September 30, 2014 | | | Nine Months Ended September 30, 2013 |
| | | | | | Interest | | | Average | | | | | | Interest | | | Average |
| | | Average | | | Income- | | | Yields | | | Average | | | Income- | | | Yields |
| | | Balance | | | Expense | | | /Rates | | | Balance | | | Expense | | | /Rates |
Assets | | | | | | | | | | | | | | | | | | |
Securities
| | |
$
|
59,543
| | |
$
|
1,017
| | |
2.28
|
%
| | |
$
|
40,147
| | |
$
|
603
| | |
2.01
|
%
|
Loans, net of unearned income
| | | |
601,649
| | | |
24,118
| | |
5.36
|
%
| | | |
522,460
| | | |
21,773
| | |
5.57
|
%
|
Interest-bearing deposits in other banks
| | |
|
32,643
| | |
|
61
| | |
0.25
|
%
| | |
|
16,018
| | |
|
31
| | |
0.26
|
%
|
Total interest-earning assets | | |
$
|
693,835
| | |
$
|
25,196
| | |
4.86
|
%
| | |
$
|
578,625
| | |
$
|
22,407
| | |
5.18
|
%
|
Other assets
| | |
|
12,042
| | | | | | | | |
|
6,659
| | | | | | |
Total assets | | |
$
|
705,877
| | | | | | | | |
$
|
585,284
| | | | | | |
Liabilities & Shareholders' equity | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits
| | | | | | | | | | | | | | | | | | |
NOW accounts
| | |
$
|
9,936
| | |
$
|
19
| | |
0.26
|
%
| | |
$
|
7,144
| | |
$
|
14
| | |
0.26
|
%
|
Money market accounts
| | | |
156,665
| | | |
650
| | |
0.55
|
%
| | | |
112,707
| | | |
417
| | |
0.49
|
%
|
Savings accounts
| | | |
9,003
| | | |
32
| | |
0.48
|
%
| | | |
5,343
| | | |
15
| | |
0.38
|
%
|
Time deposits
| | |
|
287,715
| | |
|
2,200
| | |
1.02
|
%
| | |
|
266,273
| | |
|
2,110
| | |
1.06
|
%
|
Total interest-bearing deposits
| | |
$
|
463,319
| | |
$
|
2,901
| | |
0.84
|
%
| | |
$
|
391,467
| | |
$
|
2,556
| | |
0.87
|
%
|
Securities sold under agreement to repurchase and federal funds
purchased
| | |
$
|
13,232
| | |
$
|
42
| | |
0.42
|
%
| | |
$
|
7,838
| | |
$
|
24
| | |
0.41
|
%
|
Other borrowed funds
| | |
|
35,799
| | |
|
283
| | |
1.06
|
%
| | |
|
44,874
| | |
|
331
| | |
0.99
|
%
|
Total interest-bearing liabilities | | |
$
|
512,350
| | |
$
|
3,226
| | |
0.84
|
%
| | |
$
|
444,179
| | |
$
|
2,911
| | |
0.88
|
%
|
Demand deposits and other liabilities
| | |
|
98,928
| | | | | | | | |
|
85,255
| | | | | | |
Total liabilities | | |
$
|
611,278
| | | | | | | | |
$
|
529,434
| | | | | | |
Shareholders' equity
| | |
|
94,599
| | | | | | | | |
|
55,850
| | | | | | |
Total liabilities and shareholders' equity | | |
$
|
705,877
| | | | | | | | |
$
|
585,284
| | | | | | |
Interest rate spread
| | | | | | | | |
4.02
|
%
| | | | | | | | |
4.30
|
%
|
Net interest income and margin | | | | | |
$
|
21,970
| | |
4.23
|
%
| | | | | |
$
|
19,496
| | |
4.50
|
%
|
| | | | | | | | | | | | | | | | | |
|
|
|
| |
|
| |
|
| |
|
| |
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 Nine Months Ended |
| | | September 30 | | | September 30 |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 |
Per share Data and Shares Outstanding (1) | | | | | | | | | | | | |
Earnings per share - basic
| | |
$
|
0.25
| | | |
$
|
0.31
| | | |
$
|
0.70
| | | |
$
|
0.88
| |
Earnings per share - diluted
| | |
$
|
0.24
| | | |
$
|
0.31
| | | |
$
|
0.67
| | | |
$
|
0.87
| |
Tangible book value per share
| | |
$
|
11.73
| | | |
$
|
9.83
| | | |
$
|
11.73
| | | |
$
|
9.83
| |
Weighted average common shares (basic)
| | | |
8,302,904
| | | | |
5,884,795
| | | | |
8,295,090
| | | | |
5,884,789
| |
Weighted average common shares (diluted)
| | | |
8,706,390
| | | | |
5,961,721
| | | | |
8,695,106
| | | | |
5,956,261
| |
Common shares outstanding at end of period
| | | |
8,304,961
| | | | |
5,884,811
| | | | |
8,304,961
| | | | |
5,884,811
| |
| | | | | | | | | | | |
|
Performance Ratios | | | | | | | | | | | | |
Return on average assets (annualized)
| | | |
1.10
|
%
| | | |
1.18
|
%
| | | |
1.10
|
%
| | | |
1.18
|
%
|
Return on average equity (annualized)
| | | |
8.41
|
%
| | | |
12.74
|
%
| | | |
8.24
|
%
| | | |
12.42
|
%
|
Yield on earning assets (annualized)
| | | |
4.77
|
%
| | | |
5.01
|
%
| | | |
4.86
|
%
| | | |
5.18
|
%
|
Cost of interest bearing liabilities (annualized)
| | | |
0.84
|
%
| | | |
0.86
|
%
| | | |
0.84
|
%
| | | |
0.88
|
%
|
Net interest spread
| | | |
3.93
|
%
| | | |
4.15
|
%
| | | |
4.02
|
%
| | | |
4.30
|
%
|
Net interest margin
| | | |
4.15
|
%
| | | |
4.35
|
%
| | | |
4.23
|
%
| | | |
4.50
|
%
|
Noninterest income as a percentage of average assets (annualized)
| | | |
0.07
|
%
| | | |
0.06
|
%
| | | |
0.06
|
%
| | | |
0.06
|
%
|
Noninterest expense to average assets (annualized)
| | | |
2.30
|
%
| | | |
2.40
|
%
| | | |
2.38
|
%
| | | |
2.56
|
%
|
Efficiency ratio
| | | |
55.5
|
%
| | | |
55.1
|
%
| | | |
56.3
|
%
| | | |
56.7
|
%
|
| | | | | | | | | | | |
|
Asset Quality | | | | | | | | | | | | |
Loans 30-89 days past due and accruing interest
| | |
$
|
1,287
| | | |
$
|
-
| | | |
$
|
1,287
| | | |
$
|
-
| |
Non-performing assets (2)
| | |
$
|
645
| | | |
$
|
628
| | | |
$
|
645
| | | |
$
|
628
| |
Non-performing assets to total assets
| | | |
0.09
|
%
| | | |
0.10
|
%
| | | |
0.09
|
%
| | | |
0.10
|
%
|
Allowance for loan losses to total loans
| | | |
0.95
|
%
| | | |
1.02
|
%
| | | |
0.95
|
%
| | | |
1.02
|
%
|
Allowance for loan losses to non-performing loans
| | | |
9.6
| | | | |
8.9
| | | | |
9.6
| | | | |
8.9
| |
Net loan chargeoffs (recoveries)
| | |
$
|
262
| | | |
$
|
-
| | | |
$
|
261
| | | |
$
|
11
| |
Net charge-offs to average loans (annualized)
| | | |
0.16
|
%
| | | |
0.00
|
%
| | | |
0.06
|
%
| | | |
0.00
|
%
|
Troubled debt restructurings (total)
| | |
$
|
1,523
| | | |
$
|
2,177
| | | |
$
|
1,523
| | | |
$
|
2,177
| |
Performing in accordance with modified terms
| | |
$
|
1,523
| | | |
$
|
1,549
| | | |
$
|
1,523
| | | |
$
|
1,549
| |
Not performing in accordance with modified terms
| | |
$
|
-
| | | |
$
|
628
| | | |
$
|
-
| | | |
$
|
628
| |
Other real estate owned
| | |
$
|
-
| | | |
$
|
-
| | | |
$
|
-
| | | |
$
|
-
| |
| | | | | | | | | | | |
|
Regulatory Capital Ratios | | | | | | | | | | | | |
Total risk-based capital ratio
| | | |
14.4
|
%
| | | |
10.6
|
%
| | | |
14.4
|
%
| | | |
10.6
|
%
|
Tier 1 risk-based capital ratio
| | | |
13.5
|
%
| | | |
9.7
|
%
| | | |
13.5
|
%
| | | |
9.7
|
%
|
Leverage ratio
| | | |
13.2
|
%
| | | |
9.5
|
%
| | | |
13.2
|
%
| | | |
9.5
|
%
|
| | | | | | | | | | | |
|
Other Information | | | | | | | | | | | | |
Effective income tax rate
| | | |
35.1
|
%
| | | |
35.5
|
%
| | | |
35.5
|
%
| | | |
34.9
|
%
|
Tangible equity / tangible assets
| | | |
12.8
|
%
| | | |
9.2
|
%
| | | |
12.8
|
%
| | | |
9.2
|
%
|
Average tangible equity / average tangible assets
| | | |
13.1
|
%
| | | |
9.3
|
%
| | | |
13.4
|
%
| | | |
9.5
|
%
|
Number of full time equivalent employees
| | | |
91
| | | | |
78
| | | | |
91
| | | | |
78
| |
# Full service branch offices
| | | |
5
| | | | |
5
| | | | |
5
| | | | |
5
| |
# Loan production or limited service branch offices
| | | |
1
| | | | |
2
| | | | |
1
| | | | |
2
| |
| | | | | | | | | | | |
|
(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.
|
| | |
|
Contacts:
John Marshall Bank
John R. Maxwell, 703-584-0840
Source: John Marshall Bank
© 2024 Canjex Publishing Ltd. All rights reserved.