Skip to main content

John Marshall Bancorp, Inc. Reports Second Quarter 2023 Results, Strong Balance Sheet and Well-Positioned for Anticipated Loan Growth

 

John Marshall Bancorp, Inc. (Nasdaq: JMSB) (the “Company”), parent company of John Marshall Bank (the “Bank”), reported its financial results for the three and six months ended June 30, 2023.

Selected Highlights

  • Pristine Asset Quality – For the fifteenth consecutive quarter, the Company had no nonperforming loans, no other real estate owned and no loans 30 days or more past due. As of June 30, 2023, there were no loans greater than 10 days past due. There were no charge-offs during the quarter. The Company remains steadfast in adhering to our strict underwriting standards and the diligent management of the portfolio.
  • Increasingly Well-Capitalized The Bank’s capital ratios remain significantly above regulatory thresholds for well-capitalized banks. Our regulatory capital ratios have increased or remained the same as the prior quarter in each of the past four quarters.
  • Significant Liquidity – The Company’s liquidity position, defined as the sum of cash, unencumbered securities and available secured borrowing capacity, totaled $839.4 million as of June 30, 2023, representing 35.5% of total assets. The Company’s liquidity position represented 120% of uninsured, non-collateralized deposits at June 30, 2023, up from 113% at March 31, 2023.
  • Strength in CRE Loan Portfolio – The Company’s loan portfolio remains a source of strength. As of June 30, 2023, the Company’s commercial real estate (“CRE”) non-owner occupied and owner-occupied portfolios had a weighted average loan-to-values of 51.7% and 55.8%, respectively, and weighted average debt service coverage ratios of 2.3x and 3.3x, respectively.
  • Initial SBA Loan Sale – During the quarter, the Company completed its first Small Business Administration (“SBA”) loan sale. The Company is accelerating activity in this business line and intends to become a preferred lender. We believe the preferred lender status will allow us to streamline the SBA borrowing process for our existing and potential customers and thereby increase loan and deposit balances and fee income.
  • Profitability – Annualized return on average equity for the three months ended June 30, 2023 was 8.13%. The Company’s profitability has been impacted by the significant increase in short-term rates that affected funding costs. Long-term profitability will be positively impacted by the restructuring, as further discussed below, and anticipated loan growth.

On July 17, 2023, the Company sold $161.7 million in lower-yielding available-for-sale investment securities and redeemed $21.4 million of Bank Owned Life Insurance (“BOLI”) assets (the “restructuring”), resulting in a non-recurring, after-tax loss of $14.6 million. The sale of the available-for-sale securities will not impact book-value-per-share as the after-tax loss of $13.5 million was already reflected in accumulated other comprehensive loss as of June 30, 2023. The remaining $1.1 million after-tax loss stems from the taxation on the gain associated with the expected cash payout from the BOLI policies. The proceeds from the restructuring will be reinvested in higher yielding assets with an expected after-tax loss earn back of less than 3 years. The restructuring is expected to improve the Company’s earnings, while maintaining strong capital ratios on a generally accepted accounting principles (“GAAP”) basis and continuing to meaningfully exceed well-capitalized ratios on a regulatory basis. Upon completion of the sale, the Company’s available-for-sale and held-to-maturity fixed income securities portfolio has an estimated weighted average life of 4.6 years and the available-for-sale portfolio has an estimated weighted average life of 3.2 years. Nearly 65% of the remaining portfolio is invested in amortizing bonds and is expected to return, on average, $2.5 million in cash flows each month.

Chris Bergstrom, President and Chief Executive Officer, commented, “The Federal Reserve’s rapid increase in the federal funds rate from 0.25% to 5.25% over the past 15 months has resulted in a challenging environment. Short-term yields have exceeded long-term yields causing an inverted yield curve. Inverted yield curves drive up funding costs with comparatively less relief from increased loan yields and exert pressure on net interest margin. As demonstrated by our 15th consecutive quarter of zero non-performing assets, we remain laser focused on credit. Furthermore, we have organically increased both our capital and liquidity positions for the opportunities that we believe are ahead. Our loan pipeline, with credits that meet our stringent criteria, is building for very promising growth in the second half of this year. The restructuring that we executed in July provides additional funding to be redeployed in higher yielding assets. This will benefit our net interest margin and bottom line. In short, we are well-positioned to continue to develop and grow relationships with competitive financial products and services and access to the Bank’s decision makers. Recession or soft landing, we believe the strength of our balance sheet provides flexibility to pursue prudent and profitable growth.”

Balance Sheet, Liquidity and Credit Quality

Total assets were $2.36 billion at June 30, 2023, $2.35 billion at March 31, 2023 and $2.32 billion at June 30, 2022. Asset growth from June 30, 2022 to June 30, 2023 was $47.9 million or 2.1%.

Total loans, net of unearned income, increased $77.1 million or 4.6% to $1.77 billion at June 30, 2023, compared to $1.69 billion at June 30, 2022. The increase in loans was primarily attributable to growth in the residential mortgage and commercial investor real estate loan portfolios.

Total loans, net of unearned income, decreased $1.5 million during the quarter ended June 30, 2023 or 0.1% from $1.77 billion at March 31, 2023. The decrease in loans was primarily attributable to loan pay downs and payoffs exceeding originations in the investor real estate, multifamily, commercial business and commercial owner occupied real estate loan portfolios. The Company’s loan pipeline headed into the third quarter of 2023 is robust and gaining momentum. We are seeing increased lending opportunities that meet our underwriting standards and, in many cases, fewer competitors for those loans as some market participants have scaled back lending efforts.

The carrying value of the Company’s fixed income securities investment portfolio was $422.7 million at June 30, 2023, $438.7 million at March 31, 2023 and $467.4 million at June 30, 2022. Only $11.7 million or 2.8% of our bond portfolio is not covered by the implied guarantee of the United States government or one of its agencies and is largely comprised of high-quality Virginia and Maryland municipal bonds rated AA or better at June 30, 2023. At June 30, 2023, nearly 70% of the fixed income portfolio is invested in amortizing bonds, which provides the Company with a source of steady cash flow. At June 30, 2023, the fixed income portfolio had an estimated weighted average life of 4.4 years. The available-for-sale portfolio comprised approximately 79% of the fixed income securities portfolio and had a weighted average life of 3.6 years at June 30, 2023. The held-to-maturity portfolio comprised approximately 21% of the fixed income securities portfolio and had a weighted average life of 7.1 years at June 30, 2023. The Company did not purchase any fixed income securities during the three or six month periods ended June 30, 2023.

The Company’s balance sheet remains highly liquid. The Company’s liquidity position, defined as the sum of cash, unencumbered securities and available secured borrowing capacity, totaled $839.4 million as of June 30, 2023 compared to $852.6 million as of March 31, 2023 and represented 35.5% and 36.3% of total assets, respectively. The decrease in the Company’s liquidity position during the quarter resulted primarily from pledging securities to obtain the Bank Term Funding Program (“BTFP”) advance, as discussed below. Wholesale deposits, defined as brokered and QwickRate certificates of deposit, decreased $36.7 million or 9.3% from $395.8 million at March 31, 2023 to $359.1 million at June 30, 2023.

 

Liquidity Trends

 

June 30, 2023

March 31, 2023

December 31, 2022

September 30, 2022

June 30, 2022

(Dollars in thousands)

Amount

% of

Assets

Amount

% of

Assets

Amount

% of

Assets

Amount

% of

Assets

Amount

% of

Assets

Cash

$

129,551

5.5

%

$

103,359

4.4

%

$

61,599

2.6

%

$

74,756

3.2

%

$

120,887

5.2

%

Unencumbered Securities

 

233,695

 

9.9

%

 

298,194

 

12.7

%

 

313,618

 

13.4

%

 

345,987

 

15.0

%

 

351,675

 

15.2

%

Available Secured Borrowing Capacity

 

476,144

 

20.1

%

 

451,008

 

19.2

%

 

388,257

 

16.5

%

 

401,828

 

17.4

%

 

402,840

 

17.4

%

Total Liquidity

$

839,390

 

35.5

%

$

852,561

 

36.3

%

$

763,474

 

32.5

%

$

822,571

 

35.6

%

$

875,402

 

37.8

%

On May 15, 2023, the Company obtained a $54.0 million advance from the Federal Reserve Bank’s BTFP to secure lower funding costs relative to wholesale deposits. The BTFP advance has a term of one year and bears interest at a fixed rate of 4.80%.

If the Company were to avail itself of additional BTFP funding, we estimate an incremental increase in our liquidity position of approximately $29.1 million, increasing our potential liquidity to $868.5 million as of June 30, 2023. In addition to available secured borrowing capacity, the Bank had available federal funds lines of $110.0 million at June 30, 2023.

Total deposits were $2.05 billion at June 30, 2023, $2.09 billion at March 31, 2023 and $2.04 billion at June 30, 2022. Deposits increased $2.6 million or 0.1% when compared to June 30, 2022. The increase in deposits was primarily due to time deposit growth. Total deposits decreased $42.3 million or 2.0% when compared to March 31, 2023. The decrease was primarily due to a decrease in costlier wholesale deposits of $36.7 million or 9.3% from $395.8 million at March 31, 2023 to $359.1 million at June 30, 2023. NOW deposits increased $26.4 million to partially offset the decrease in wholesale deposits. As of June 30, 2023, the Company had $697.0 million of deposits that were not insured or not collateralized by securities compared to $756.0 million at March 31, 2023. Deposits that were not insured or not collateralized by securities represented only 34.1% of total deposits at June 30, 2023 compared to 36.2% at March 31, 2023.

Total borrowings as of June 30, 2023 consisted of subordinated debt totaling $24.6 million and a BTFP advance totaling $54.0 million. On May 15, 2023, the Company obtained a $54.0 million advance from the Federal Reserve Bank’s BTFP to secure lower funding costs relative to wholesale deposits. The BTFP advance has a term of one year, bears interest at a fixed rate of 4.80% and can be prepaid without penalty prior to maturity. The Company did not have any FHLB advances or federal funds purchased outstanding as of June 30, 2023.

Shareholders’ equity increased $11.4 million or 5.5% to $219.0 million at June 30, 2023 compared to $207.5 million at June 30, 2022. Book value per share was $15.50 as of June 30, 2023 compared to $14.80 as of June 30, 2022. The year-over-year change in book value per share was primarily due to the Company’s earnings over the previous twelve months, partially offset by an increase in accumulated other comprehensive loss, increased share count from shareholder option exercises and restricted share award issuances and dividends paid. The increase in accumulated other comprehensive loss was primarily attributable to increases in unrealized losses on our available-for-sale investment portfolio due to market value changes as a result of rising interest rates.

The Bank’s capital ratios at June 30, 2023 improved when compared to June 30, 2022. We remain well above regulatory thresholds for well-capitalized banks. As of June 30, 2023, the Bank’s total risk-based capital ratio was 16.1%, compared to 15.1% at June 30, 2022 (GAAP). As outlined below, the Bank would continue to remain well above regulatory thresholds for well-capitalized banks at June 30, 2023 in the hypothetical scenario where the entire bond portfolio was sold at fair market value and the losses realized (Non-GAAP). Refer to “Explanation of Non-GAAP Measures” and the “Reconciliation of Certain Non-GAAP Financial Measures” table for further details about financial measures used in this release that were determined by methods other than in accordance with GAAP.

Bank Regulatory Capital Ratios (As Reported)

 

Well-

Capitalized

Threshold

June 30, 2023

December 31, 2022

June 30, 2022

Total risk-based capital ratio

10.0

%

16.1

%

15.6

%

15.1

%

Tier 1 risk-based capital ratio

8.0

%

15.0

%

14.4

%

14.0

%

Common equity tier 1 ratio

6.5

%

15.0

%

14.4

%

14.0

%

Leverage ratio

5.0

%

11.6

%

11.3

%

11.0

%

Bank Regulatory Capital Ratios (Hypothetical Scenario of Selling All Bonds at Fair Market Value - Non-GAAP)

 

Well-

Capitalized

Threshold

June 30, 2023

December 31, 2022

June 30, 2022

Total risk-based capital ratio

10.0

%

14.3

%

13.8

%

14.2

%

Tier 1 risk-based capital ratio

8.0

%

13.0

%

12.6

%

13.0

%

Common equity tier 1 ratio

6.5

%

13.0

%

12.6

%

13.0

%

Leverage ratio

5.0

%

12.0

%

11.8

%

12.1

%

The Company recorded no charge-offs during the second quarter of 2023, during the first quarter of 2023 or during the second quarter of 2022. As of June 30, 2023, the Company had no non-accrual loans, no loans greater than 10 days past due and no other real estate owned assets.

At June 30, 2023, the allowance for loan credit losses was $20.6 million or 1.17% of outstanding loans, net of unearned income, compared to $21.6 million or 1.22% of outstanding loans, net of unearned income, at March 31, 2023. The decrease in the allowance as a percentage of outstanding loans, net of unearned income, was primarily a result of improvement in the forecasted housing price index used in the quantitative component of the CECL model and changes in qualitative factors.

At June 30, 2023, the allowance for credit losses on unfunded loan commitments was $1.1 million compared to $1.0 million at March 31, 2023. The increase in the allowance for credit losses on unfunded loan commitments was primarily the result of an increase in unfunded commitment balances during the quarter.

The Company did not have an allowance for credit losses on held-to-maturity securities as of June 30, 2023 or March 31, 2023.

The Company’s owner occupied and non-owner occupied CRE portfolios continue to be of sound credit quality. The following table provides a detailed breakout of the two aforementioned portfolios, demonstrating their strong debt-service-coverage and loan-to-value ratios.

Commercial Real Estate

 

Owner Occupied

Non-owner Occupied

Asset Class

Weighted

Average

Loan-to-Value(1)

Weighted

Average

Debt Service

Coverage Ratio(2)

Number of

Total Loans

Principal

Balance(3)

(Dollars in

thousands)

Weighted

Average

Loan-to-Value(1)

Weighted

Average

Debt Service

Coverage Ratio(2)

Number of

Total Loans

Principal

Balance(3)

(Dollars in

thousands)

Office

61.0

%

3.9

x

129

$

83,018

49.1

%

1.9

x

66

$

124,532

Retail

60.9

%

2.7

x

43

 

 

59,903

 

51.9

%

2.0

x

141

 

 

381,009

 

Warehouse

59.6

%

2.3

x

28

 

 

35,606

 

47.1

%

2.7

x

23

 

 

32,565

 

Church

34.0

%

3.2

x

18

 

 

38,017

 

- -

 

- -

 

- -

 

 

- -

 

Hotel/Motel

- -

 

- -

 

- -

 

 

- -

 

61.0

%

1.9

x

7

 

 

39,590

 

Industrial

56.4

%

4.8

x

25

 

 

37,960

 

52.7

%

5.5

x

14

 

 

53,347

 

Other(4)

55.3

%

3.2

x

51

 

 

106,355

 

50.4

%

1.8

x

15

 

 

23,580

 

Total

 

 

294

 

$

360,859

 

 

 

266

 

$

654,623

 

(1)

Loan-to-value is determined at origination date and is divided by principal balance as of June 30, 2023.

(2)

The debt service coverage ratio (“DSCR”) is calculated from the primary source of repayment for the loan. Owner occupied DSCR’s are derived from cash flows from the owner occupant’s business, property and their guarantors, while non-owner occupied DSCR’s are derived from the net operating income of the property.

(3)

Principal balance excludes deferred fees or costs.

(4)

Other asset class is primarily comprised of schools, daycares and country clubs.

Income Statement Review

Quarterly Results

Net income for the second quarter of 2023 decreased $3.4 million or 43.0% to $4.5 million compared to $7.9 million for the second quarter of 2022. Earnings per diluted share for the three months ended June 30, 2023 were $0.32, a 42.9% decrease when compared to the $0.56 reported for the three months ended June 30, 2022. Annualized Return on Average Assets (“ROAA”) was 0.77% and annualized Return on Average Equity (“ROAE”) was 8.13% for the three months ended June 30, 2023.

Net interest income for the second quarter of 2023 decreased $5.3 million or 30.6% compared to the second quarter of 2022, driven primarily by the increase in costs of interest-bearing liabilities outpacing the increase in yield on interest-earning assets. The yield on interest earning assets was 4.27% for the second quarter of 2023 compared to 3.57% for the same period in 2022. The increase in yield on interest earning assets was primarily due to higher yields on the Company’s loan and investment portfolios and deposits in banks as a result of increases in interest rates subsequent to the second quarter of 2022. The cost of interest-bearing liabilities was 2.99% for the second quarter of 2023 compared to 0.60% for the same quarter of the prior year. The increase in the cost of interest-bearing liabilities was primarily due to a 2.46% increase in the cost of interest-bearing deposits as a result of the repricing of the Company’s time deposits coupled with an increase in rates offered on money market, NOW and savings deposit accounts since the second quarter of 2022. The increase in the overall cost of interest-bearing liabilities in the second quarter of 2023 relative to the same period of the prior year is largely due to rate hikes totaling 5.00% by the Federal Reserve Bank since the beginning of 2022, which is increasing cost of funds and compressing net interest margins across the banking industry. The annualized net interest margin for the second quarter of 2023 was 2.10% as compared to 3.16% for the same quarter of the prior year. The decrease in net interest margin was primarily due to the increase in cost of interest-bearing deposits, which was partially offset by an increase in yields on the Company’s interest-earning assets.

The Company recorded an $868 thousand release of provision for credit losses for the second quarter of 2023 compared to no provision for the second quarter of 2022. The release of provision for credit losses during the second quarter of 2023 was due to an improvement in the forecasted housing price index used in the quantitative component of the CECL model, changes in qualitative factors and a decrease in loan balances during the second quarter of 2023.

Non-interest income increased $576 thousand during the second quarter of 2023 compared to the second quarter of 2022 (GAAP). The increase in non-interest income was primarily due to an increase of $357 thousand as a result of mark-to-market adjustments on investments related to the Company’s nonqualified deferred compensation plan. The Company also had an increase in other service charges and fee income of $157 thousand primarily as a result of penalty fee income recognized on the early withdrawal of certificates of deposit. The increase in non-interest income was also attributable to a $23 thousand gain recorded as a result of the Company’s first sale of the guaranteed portion of a SBA 7(a) loan. Excluding mark-to-market adjustments on nonqualified deferred compensation plan investments, non-interest income increased $219 thousand or 57.3% when compared to the same period in 2022 (Non-GAAP).

Non-interest expense increased $150 thousand or 2.0% during the second quarter of 2023 compared to the three months ended June 30, 2022. The increase in non-interest expense was primarily due to an increase in salaries and employee benefit expense as a result of lower loan origination costs due to lower loan origination volume in the second quarter of 2023 when compared to the same period of the prior year. Salaries and employee benefit expense is reduced to account for the portion of salary costs incurred to originate a loan and are subsequently amortized into income to match the costs incurred with the economic benefit derived from originating a loan. The increase in non-interest expense was also attributable to increases in FDIC insurance expense and franchise tax expense. The increase in FDIC insurance expense resulted from the FDIC increasing the base assessment rate for all insured depository institutions. The increase in franchise tax expense was due to an increase in the Bank’s equity as that is the basis the Commonwealth of Virginia uses to assess taxes on banking institutions. The increase in non-interest expense was partially offset by decreases in professional fees, occupancy expense of premises and furniture and equipment expense. The decrease in professional fees was due to non-recurring professional fees incurred in the second quarter of 2022 as part of our registration with the Securities and Exchange Commission (“SEC”) and timing of projects. The decrease in occupancy expense of premises was due to a decrease in office rent as a result of the renegotiation of certain leases. The decrease in furniture and equipment expense was due to lower depreciation expense on fixed assets. The Company continues to analyze cost savings opportunities on existing leases and material contracts.

For the three months ended June 30, 2023, annualized non-interest expense to average assets was 1.34% compared to 1.38% for the three months ended June 30, 2022. The decrease was primarily due to lower overhead costs as a result of continued cost consciousness.

For the three months ended June 30, 2023, the annualized efficiency ratio was 61.7% compared to 44.1% for the three months ended June 30, 2022. The increase was primarily due to a decrease in net interest income and to a lesser extent, an increase in non-interest expense, which was partially offset by an increase in non-interest income.

Year-to-Date Results

Net income for the six months ended June 30, 2023 decreased $4.8 million or 30.6% to $10.8 million compared to $15.6 million for the same period of 2022. Earnings per diluted share for the six months ended June 30, 2023 were $0.76, a 31.3% decrease when compared to the $1.10 reported for the six months ended June 30, 2022. Annualized ROAA was 0.93% and annualized ROAE was 9.85% for the six months ended June 30, 2023.

Net interest income for the six months ended June 30, 2023 decreased $8.7 million or 24.8% compared to the same period of 2022, driven primarily by the increase in costs of interest-bearing liabilities outpacing the increase in yield on interest-earning assets. The yield on interest earning assets was 4.21% for the six months ended June 30, 2023 compared to 3.62% for the same period in 2022. The increase in yield on interest earning assets was primarily due to higher yields on the Company’s loan and investment portfolios and deposits in banks as a result of increases in interest rates subsequent to the second quarter of 2022. The cost of interest-bearing liabilities was 2.63% for the six months ended June 30, 2023 compared to 0.55% for the six months ended June 30, 2022. The increase in the cost of interest-bearing liabilities was primarily due to a 2.14% increase in the cost of interest-bearing deposits as a result of the repricing of the Company’s time deposits coupled with an increase in rates offered on money market, NOW and savings deposit accounts since the second quarter of 2022. The annualized net interest margin for the six months ended June 30, 2023 was 2.33% as compared to 3.25% for the period of the prior year. The decrease in net interest margin was primarily due to the increase in cost of interest-bearing deposits, which was partially offset by an increase in yields on the Company’s interest-earning assets.

The Company recorded a $1.6 million release of provision for credit losses for the six months ended June 30, 2023 compared to no provision for the six month ended June 30, 2022. The release of provision for credit losses during the six months ended June 30, 2023 was due to an improvement in the forecasted housing price index used in the quantitative component of the CECL model, changes in qualitative factors and a decrease in loan balances during the first half of the year.

Non-interest income increased $728 thousand during the six months ended June 30, 2023 compared to the same period of 2022 (GAAP). The increase in non-interest income was primarily due to an increase of $563 thousand as a result of mark-to-market adjustments on investments related to the Company’s nonqualified deferred compensation plan. The Company also had an increase in other service charges and fee income of $223 thousand primarily as a result of penalty fee income recognized on the early withdrawal of certificates of deposit, as well as a $91 thousand increase in customer interest rate swap fee income. These increases were partially offset by losses of $202 thousand recognized on the sale of $12.0 million of investment securities during six months ended June 30, 2023. The sales were executed to manage the Company’s interest rate risk position, allow for the reinvestment of proceeds into higher yielding assets and as a risk management strategy to reduce the Company’s exposure to municipalities. Excluding mark-to-market adjustments on nonqualified deferred compensation plan investments and the loss on securities sold, non-interest income increased $367 thousand or 40.2% when compared to the same period in 2022 (Non-GAAP).

Non-interest expense decreased $866 thousand or 5.3% for the six months ended June 30, 2023 compared to the six months ended June 30, 2022. The decrease in non-interest expense was primarily due to decreases in salaries and employee benefits expense, professional fees, occupancy expense of premises and furniture and equipment expense. The decrease in salaries and employee benefits was primarily due to a reduction in incentive compensation accruals when compared to the same period of the prior year. Incentive compensation accruals can fluctuate materially from quarter to quarter, based upon the Company’s financial performance and conditions measured against, among other evaluation criteria, our strategic plan and budget. At the end of each year, the ultimate determination of the incentive compensation is approved by the Board of Directors. The decrease in professional fees was due to non-recurring professional fees incurred in the first half of 2022 as part of our registration with the SEC and timing of projects. The decrease in occupancy expense of premises was due to a decrease in office rent as a result of the renegotiation of certain leases. The decrease in furniture and equipment expense was due to lower depreciation expense on fixed assets. The decrease in non-interest expense was partially offset by increases in FDIC insurance expense, franchise tax expense and director compensation expense. The increase in FDIC insurance expense was attributable to the FDIC increasing the base assessment rate for all insured depository institutions. The increase in franchise tax expense was due to an increase in the Bank’s equity as that is the basis the Commonwealth of Virginia uses to assess taxes on banking institutions. The increase in director compensation expense was primarily due to the accelerated vesting of restricted stock awards as a result of the death of a director during the first quarter of 2023.

For the six months ended June 30, 2023, annualized non-interest expense to average assets was 1.34% compared to 1.49% for the six months ended June 30, 2022. The decrease was primarily due to lower overhead costs as a result of continued cost consciousness.

For the six months ended June 30, 2023, the annualized efficiency ratio was 56.3% compared to 46.1% for the six months ended June 30, 2022. The increase was primarily due to a decrease in net interest income, which more than offset the increase in non-interest income and decrease in non-interest expense.

Explanation of Non-GAAP Financial Measures

This release contains financial information determined by methods other than in accordance with GAAP. Management believes that the supplemental non-GAAP information provides a better comparison of the impact of unrealized losses in the Company’s bond portfolio on the Bank’s regulatory capital ratios and period-to-period operating performance, respectively. Additionally, the Company believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. Non-GAAP measures used in this release consist of the following:

  • The impact to the Bank’s regulatory capital ratios in the hypothetical scenario where the entire bond portfolio was sold at fair market value and the losses realized.
  • Non-interest income excluding the impact of mark-to-market adjustments on investments related to the Company’s nonqualified deferred compensation plan and losses recognized on the sale of available-for-sale securities.

These disclosures should not be viewed as a substitute for financial results in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures which may be presented by other companies. Please refer to the Reconciliation of Certain Non-GAAP Financial Measures table for a reconciliation of these non-GAAP measures to the most directly comparable GAAP measure.

About John Marshall Bancorp, Inc.

John Marshall Bancorp, Inc. is the bank holding company for John Marshall Bank. The Bank is a $2.36 billion asset bank headquartered in Reston, Virginia with eight full-service branches located in Alexandria, Arlington, Loudoun, Prince William, Reston, and Tysons, Virginia, as well as Rockville, Maryland, and Washington, D.C. The Bank is dedicated to providing exceptional value, personalized service and convenience to local businesses and professionals in the Washington D.C. Metro area. The Bank offers a comprehensive line of sophisticated banking products and services that rival those of the largest banks along with experienced staff to help achieve customers’ financial goals. Dedicated Relationship Managers serve as direct points-of-contact, providing subject matter expertise in a variety of niche industries including Charter and Private Schools, Government Contractors, Health Services, Nonprofits and Associations, Professional Services, Property Management Companies and Title Companies. Learn more at www.johnmarshallbank.com.

In addition to historical information, this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on certain assumptions and describe future plans, strategies and expectations of the Company. These forward-looking statements are generally identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” “will,” “should,” “may,” “view,” “opportunity,” “potential,” or similar expressions or expressions of confidence. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations of the Company and the Bank include, but are not limited to, the following: the concentration of our business in the Washington, D.C. metropolitan area and the effect of changes in the economic, political and environmental conditions on this market; adequacy of our allowance for credit losses; deterioration of our asset quality; future performance of our loan portfolio with respect to recently originated loans; the level of prepayments on loans and mortgage-backed securities; liquidity, interest rate and operational risks associated with our business; changes in our financial condition or results of operations that reduce capital; our ability to maintain existing deposit relationships or attract new deposit relationships; changes in consumer spending, borrowing and savings habits; inflation and changes in interest rates that may reduce our margins or reduce the fair value of financial instruments; changes in the monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System; additional risks related to new lines of business, products, product enhancements or services; increased competition with other financial institutions and fintech companies; adverse changes in the securities markets; changes in the financial condition or future prospects of issuers of securities that we own; our ability to maintain an effective risk management framework; changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory structure and in regulatory fees and capital requirements; compliance with legislative or regulatory requirements; results of examination of us by our regulators, including the possibility that our regulators may require us to increase our allowance for credit losses or to write-down assets or take similar actions; potential claims, damages, and fines related to litigation or government actions; the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting; geopolitical conditions, including acts or threats of terrorism and/or military conflicts, or actions taken by the U.S. or other governments in response to acts or threats of terrorism and/or military conflicts, negatively impacting business and economic conditions in the U.S. and abroad; the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts, geopolitical conflicts (such as the ongoing war between Russia and Ukraine) or public health events (such as COVID-19), and of governmental and societal responses thereto; technological risks and developments, and cyber threats, attacks, or events; the additional requirements of being a public company; changes in accounting policies and practices; our ability to successfully capitalize on growth opportunities; our ability to retain key employees; deteriorating economic conditions, either nationally or in our market area, including higher unemployment and lower real estate values; implications of our status as a smaller reporting company and as an emerging growth company; and other factors discussed in the Company’s reports (such as our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K) filed with the SEC. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events. Annualized, pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results.

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

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,

 

2023

 

2022

 

2023

 

2022

Selected Balance Sheet Data

 

 

 

 

 

 

 

Cash and cash equivalents

$

129,551

 

 

$

120,887

 

 

$

129,551

 

 

$

120,887

 

Total investment securities

 

429,954

 

 

 

473,914

 

 

 

429,954

 

 

 

473,914

 

Loans, net of unearned income

 

1,769,801

 

 

 

1,692,652

 

 

 

1,769,801

 

 

 

1,692,652

 

Allowance for loan credit losses

 

20,629

 

 

 

20,031

 

 

 

20,629

 

 

 

20,031

 

Total assets

 

2,364,250

 

 

 

2,316,374

 

 

 

2,364,250

 

 

 

2,316,374

 

Non-interest bearing demand deposits

 

433,931

 

 

 

512,284

 

 

 

433,931

 

 

 

512,284

 

Interest bearing deposits

 

1,612,378

 

 

 

1,531,457

 

 

 

1,612,378

 

 

 

1,531,457

 

Total deposits

 

2,046,309

 

 

 

2,043,741

 

 

 

2,046,309

 

 

 

2,043,741

 

Federal funds purchased

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Federal Home Loan Bank advances

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Federal Reserve Bank borrowings

 

54,000

 

 

 

- -

 

 

 

54,000

 

 

 

- -

 

Shareholders' equity

 

218,970

 

 

 

207,530

 

 

 

218,970

 

 

 

207,530

 

 

 

 

 

 

 

 

 

Summary Results of Operations

 

 

 

 

 

 

 

Interest income

$

24,455

 

 

$

19,555

 

 

$

47,908

 

 

$

39,300

 

Interest expense

 

12,446

 

 

 

2,247

 

 

 

21,430

 

 

 

4,076

 

Net interest income

 

12,009

 

 

 

17,308

 

 

 

26,478

 

 

 

35,224

 

Provision for (recovery of) credit losses

 

(868

)

 

 

- -

 

 

 

(1,642

)

 

 

- -

 

Net interest income after provision for (recovery of) credit losses

 

12,877

 

 

 

17,308

 

 

 

28,120

 

 

 

35,224

 

Non-interest income

 

685

 

 

 

109

 

 

 

1,251

 

 

 

523

 

Non-interest expense

 

7,831

 

 

 

7,681

 

 

 

15,601

 

 

 

16,467

 

Income before income taxes

 

5,731

 

 

 

9,736

 

 

 

13,770

 

 

 

19,280

 

Net income

 

4,490

 

 

 

7,882

 

 

 

10,794

 

 

 

15,556

 

 

 

 

 

 

 

 

 

Per Share Data and Shares Outstanding

 

 

 

 

 

 

 

Earnings per share - basic

$

0.32

 

 

$

0.56

 

 

$

0.76

 

 

$

1.11

 

Earnings per share - diluted

$

0.32

 

 

$

0.56

 

 

$

0.76

 

 

$

1.10

 

Book value per share

$

15.50

 

 

$

14.80

 

 

$

15.50

 

 

$

14.80

 

Weighted average common shares (basic)

 

14,077,658

 

 

 

13,932,256

 

 

 

14,150,155

 

 

 

13,858,057

 

Weighted average common shares (diluted)

 

14,143,253

 

 

 

14,085,160

 

 

 

14,228,155

 

 

 

14,042,205

 

Common shares outstanding at end of period

 

14,126,138

 

 

 

14,026,589

 

 

 

14,126,138

 

 

 

14,026,589

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.77

%

 

 

1.41

%

 

 

0.93

%

 

 

1.41

%

Return on average equity (annualized)

 

8.13

%

 

 

15.28

%

 

 

9.85

%

 

 

15.02

%

Net interest margin

 

2.10

%

 

 

3.16

%

 

 

2.33

%

 

 

3.25

%

Non-interest income as a percentage of average assets (annualized)

 

0.12

%

 

 

0.02

%

 

 

0.11

%

 

 

0.05

%

Non-interest expense to average assets (annualized)

 

1.34

%

 

 

1.38

%

 

 

1.34

%

 

 

1.49

%

Efficiency ratio

 

61.7

%

 

 

44.1

%

 

 

56.3

%

 

 

46.1

%

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

Non-performing assets to total assets

 

- -

%

 

 

- -

%

 

 

- -

%

 

 

- -

%

Non-performing loans to total loans

 

- -

%

 

 

- -

%

 

 

- -

%

 

 

- -

%

Allowance for loan credit losses to non-performing loans

 

N/M

 

 

 

N/M

 

 

 

N/M

 

 

 

N/M

 

Allowance for loan credit losses to total loans

 

1.17

%

 

 

1.18

%

 

 

1.17

%

 

 

1.18

%

Net charge-offs (recoveries) to average loans (annualized)

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

 

 

 

 

 

 

Loans 30-89 days past due and accruing interest

$

- -

 

 

$

- -

 

 

$

- -

 

 

$

- -

 

Non-accrual loans

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Other real estate owned

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Non-performing assets (1)

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

 

 

 

 

 

 

Capital Ratios (Bank Level)

 

 

 

 

 

 

 

Equity / assets

 

10.2

%

 

 

9.9

%

 

 

10.2

%

 

 

9.9

%

Total risk-based capital ratio

 

16.1

%

 

 

15.1

%

 

 

16.1

%

 

 

15.1

%

Tier 1 risk-based capital ratio

 

15.0

%

 

 

14.0

%

 

 

15.0

%

 

 

14.0

%

Common equity tier 1 ratio

 

15.0

%

 

 

14.0

%

 

 

15.0

%

 

 

14.0

%

Leverage ratio

 

11.6

%

 

 

11.0

%

 

 

11.6

%

 

 

11.0

%

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

Number of full time equivalent employees

 

144

 

 

 

144

 

 

 

144

 

 

 

144

 

# Full service branch offices

 

8

 

 

 

8

 

 

 

8

 

 

 

8

 

# Loan production or limited service branch offices

 

- -

 

 

 

1

 

 

 

- -

 

 

 

1

 

(1)

Non-performing assets consist of non-accrual loans, loans 90 days or more past due and still accruing interest and other real estate owned.

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets

(Dollar amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

June 30,

 

December 31,

 

June 30,

 

Last Six

 

Year Over

 

2023

 

2022

 

2022

 

Months

 

Year

Assets

(Unaudited)

 

*

 

(Unaudited)

 

 

 

 

Cash and due from banks

$

13,938

 

 

$

6,583

 

 

$

12,915

 

 

111.7

%

 

7.9

%

Interest-bearing deposits in banks

 

115,613

 

 

 

55,016

 

 

 

107,972

 

 

110.1

%

 

7.1

%

Securities available-for-sale, at fair value

 

325,271

 

 

 

357,576

 

 

 

365,134

 

 

(9.0

)%

 

(10.9

)%

Securities held-to-maturity, fair value of $79,634, $81,161, and $88,862 at 6/30/2023, 12/31/2022, and 6/30/2022, respectively.

 

97,453

 

 

 

99,415

 

 

 

102,265

 

 

(2.0

)%

 

(4.7

)%

Restricted securities, at cost

 

4,535

 

 

 

4,425

 

 

 

4,417

 

 

2.5

%

 

2.7

%

Equity securities, at fair value

 

2,695

 

 

 

2,115

 

 

 

2,098

 

 

27.4

%

 

28.5

%

Loans, net of unearned income

 

1,769,801

 

 

 

1,789,508

 

 

 

1,692,652

 

 

(1.1

)%

 

4.6

%

Allowance for credit losses

 

(20,629

)

 

 

(20,208

)

 

 

(20,031

)

 

2.1

%

 

3.0

%

Net loans

 

1,749,172

 

 

 

1,769,300

 

 

 

1,672,621

 

 

(1.1

)%

 

4.6

%

Bank premises and equipment, net

 

1,370

 

 

 

1,219

 

 

 

1,443

 

 

12.4

%

 

(5.1

)%

Accrued interest receivable

 

5,178

 

 

 

5,531

 

 

 

4,451

 

 

(6.4

)%

 

16.3

%

Bank owned life insurance

 

21,371

 

 

 

21,170

 

 

 

21,188

 

 

0.9

%

 

0.9

%

Right of use assets

 

4,443

 

 

 

4,611

 

 

 

4,281

 

 

(3.6

)%

 

3.8

%

Other assets

 

23,211

 

 

 

21,274

 

 

 

17,589

 

 

9.1

%

 

32.0

%

Total assets

$

2,364,250

 

 

$

2,348,235

 

 

$

2,316,374

 

 

0.7

%

 

2.1

%

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

$

433,931

 

 

$

476,697

 

 

$

512,284

 

 

(9.0

)%

 

(15.3

)%

Interest-bearing demand deposits

 

652,638

 

 

 

691,945

 

 

 

738,666

 

 

(5.7

)%

 

(11.6

)%

Savings deposits

 

68,013

 

 

 

95,241

 

 

 

112,276

 

 

(28.6

)%

 

(39.4

)%

Time deposits

 

891,727

 

 

 

803,857

 

 

 

680,515

 

 

10.9

%

 

31.0

%

Total deposits

 

2,046,309

 

 

 

2,067,740

 

 

 

2,043,741

 

 

(1.0

)%

 

0.1

%

Federal funds purchased

 

- -

 

 

 

25,500

 

 

 

- -

 

 

N/M

 

 

N/M

 

Federal Home Loan Bank advances

 

- -

 

 

 

- -

 

 

 

- -

 

 

N/M

 

 

N/M

 

Federal Reserve Bank borrowings

 

54,000

 

 

 

- -

 

 

 

- -

 

 

N/M

 

 

N/M

 

Subordinated debt, net

 

24,666

 

 

 

24,624

 

 

 

49,560

 

 

0.2

%

 

(50.2

)%

Accrued interest payable

 

2,336

 

 

 

1,035

 

 

 

896

 

 

125.7

%

 

160.7

%

Lease liabilities

 

4,733

 

 

 

4,858

 

 

 

4,538

 

 

(2.6

)%

 

4.3

%

Other liabilities

 

13,236

 

 

 

11,678

 

 

 

10,109

 

 

13.3

%

 

30.9

%

Total liabilities

 

2,145,280

 

 

 

2,135,435

 

 

 

2,108,844

 

 

0.5

%

 

1.7

%

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

Preferred stock, par value $0.01 per share; authorized 1,000,000 shares; none issued

 

- -

 

 

 

- -

 

 

 

- -

 

 

N/M

 

 

N/M

 

Common stock, nonvoting, par value $0.01 per share; authorized 1,000,000 shares; none issued

 

- -

 

 

 

- -

 

 

 

- -

 

 

N/M

 

 

N/M

 

Common stock, voting, par value $0.01 per share; authorized 30,000,000 shares; issued and outstanding, 14,126,138 at 6/30/2023 including 46,291 unvested shares, 14,098,986 at 12/31/2022 including 55,185 unvested shares, and 14,026,589 at 6/30/2022, including 58,536 unvested shares

 

141

 

 

 

141

 

 

 

140

 

 

- -

%

 

0.7

%

Additional paid-in capital

 

95,380

 

 

 

94,726

 

 

 

93,935

 

 

0.7

%

 

1.5

%

Retained earnings

 

152,024

 

 

 

146,630

 

 

 

130,383

 

 

3.7

%

 

16.6

%

Accumulated other comprehensive loss

 

(28,575

)

 

 

(28,697

)

 

 

(16,928

)

 

(0.4

)%

 

68.8

%

Total shareholders' equity

 

218,970

 

 

 

212,800

 

 

 

207,530

 

 

2.9

%

 

5.5

%

Total liabilities and shareholders' equity

$

2,364,250

 

 

$

2,348,235

 

 

$

2,316,374

 

 

0.7

%

 

2.1

%

         

* Derived from audited consolidated financial statements.

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income

(Dollar amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

June 30,

 

 

 

2023

 

2022

 

% Change

 

2023

 

2022

 

% Change

 

(Unaudited)

 

(Unaudited)

 

 

 

(Unaudited)

 

(Unaudited)

 

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

21,005

 

 

$

17,334

 

 

21.2

%

 

$

41,430

 

 

$

35,518

 

 

16.6

%

Interest on investment securities, taxable

 

2,140

 

 

 

1,893

 

 

13.0

%

 

 

4,391

 

 

 

3,273

 

 

34.2

%

Interest on investment securities, tax-exempt

 

15

 

 

 

30

 

 

(50.0

)%

 

 

34

 

 

 

60

 

 

(43.3

)%

Dividends

 

70

 

 

 

64

 

 

9.4

%

 

 

145

 

 

 

124

 

 

16.9

%

Interest on deposits in other banks

 

1,225

 

 

 

234

 

 

N/M

 

 

 

1,908

 

 

 

325

 

 

N/M

 

Total interest and dividend income

 

24,455

 

 

 

19,555

 

 

25.1

%

 

 

47,908

 

 

 

39,300

 

 

21.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

11,759

 

 

 

1,698

 

 

N/M

 

 

 

20,318

 

 

 

3,021

 

 

N/M

 

Federal funds purchased

 

- -

 

 

 

- -

 

 

N/M

 

 

 

9

 

 

 

- -

 

 

N/M

 

Federal Home Loan Bank advances

 

- -

 

 

 

12

 

 

N/M

 

 

 

67

 

 

 

42

 

 

59.5

%

Federal Reserve Bank borrowings

 

338

 

 

 

- -

 

 

N/M

 

 

 

338

 

 

 

- -

 

 

N/M

 

Subordinated debt

 

349

 

 

 

537

 

 

(35.0

)%

 

 

698

 

 

 

1,013

 

 

(31.1

)%

Total interest expense

 

12,446

 

 

 

2,247

 

 

453.9

%

 

 

21,430

 

 

 

4,076

 

 

425.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

12,009

 

 

 

17,308

 

 

(30.6

)%

 

 

26,478

 

 

 

35,224

 

 

(24.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

Provision for (recovery of) Credit Losses

 

(868

)

 

 

- -

 

 

N/M

 

 

 

(1,642

)

 

 

- -

 

 

N/M

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for (recovery of) credit losses

 

12,877

 

 

 

17,308

 

 

(25.6

)%

 

 

28,120

 

 

 

35,224

 

 

(20.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Income

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

82

 

 

 

84

 

 

(2.4

)%

 

 

154

 

 

 

161

 

 

(4.3

)%

Bank owned life insurance

 

101

 

 

 

95

 

 

6.3

%

 

 

201

 

 

 

190

 

 

5.8

%

Other service charges and fees

 

314

 

 

 

157

 

 

100.0

%

 

 

517

 

 

 

294

 

 

75.9

%

Losses on sale of available-for-sale securities

 

- -

 

 

 

- -

 

 

N/M

 

 

 

(202

)

 

 

- -

 

 

N/M

 

Insurance commissions

 

50

 

 

 

44

 

 

13.6

%

 

 

256

 

 

 

265

 

 

(3.4

)%

Gain on sale of government guaranteed loans

 

23

 

 

 

- -

 

 

N/M

 

 

 

23

 

 

 

- -

 

 

N/M

 

Other income (loss)

 

115

 

 

 

(271

)

 

N/M

 

 

 

302

 

 

 

(387

)

 

N/M

 

Total non-interest income

 

685

 

 

 

109

 

 

528.4

%

 

 

1,251

 

 

 

523

 

 

139.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Expenses

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

4,965

 

 

 

4,655

 

 

6.7

%

 

 

9,877

 

 

 

10,682

 

 

(7.5

)%

Occupancy expense of premises

 

448

 

 

 

482

 

 

(7.1

)%

 

 

918

 

 

 

975

 

 

(5.8

)%

Furniture and equipment expenses

 

304

 

 

 

341

 

 

(10.9

)%

 

 

600

 

 

 

666

 

 

(9.9

)%

Other expenses

 

2,114

 

 

 

2,203

 

 

(4.0

)%

 

 

4,206

 

 

 

4,144

 

 

1.5

%

Total non-interest expenses

 

7,831

 

 

 

7,681

 

 

2.0

%

 

 

15,601

 

 

 

16,467

 

 

(5.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

5,731

 

 

 

9,736

 

 

(41.1

)%

 

 

13,770

 

 

 

19,280

 

 

(28.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

Income tax Expense

 

1,241

 

 

 

1,854

 

 

(33.1

)%

 

 

2,976

 

 

 

3,724

 

 

(20.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

4,490

 

 

$

7,882

 

 

(43.0

)%

 

$

10,794

 

 

$

15,556

 

 

(30.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.32

 

 

$

0.56

 

 

(42.9

)%

 

$

0.76

 

 

$

1.11

 

 

(31.5

)%

Diluted

$

0.32

 

 

$

0.56

 

 

(42.9

)%

 

$

0.76

 

 

$

1.10

 

 

(31.3

)%

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Historical Trends - Quarterly Financial Data (Unaudited)

(Dollar amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

2022

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Profitability for the Quarter:

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

24,455

 

 

$

23,453

 

 

$

23,557

 

 

$

21,208

 

 

$

19,555

 

 

$

19,745

 

Interest expense

 

12,446

 

 

 

8,984

 

 

 

6,052

 

 

 

3,516

 

 

 

2,247

 

 

 

1,829

 

Net interest income

 

12,009

 

 

 

14,469

 

 

 

17,505

 

 

 

17,692

 

 

 

17,308

 

 

 

17,916

 

Provision for (recovery of) credit losses

 

(868

)

 

 

(774

)

 

 

175

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Non-interest income

 

685

 

 

 

566

 

 

 

718

 

 

 

450

 

 

 

109

 

 

 

414

 

Non-interest expenses

 

7,831

 

 

 

7,770

 

 

 

7,449

 

 

 

7,958

 

 

 

7,681

 

 

 

8,786

 

Income before income taxes

 

5,731

 

 

 

8,039

 

 

 

10,599

 

 

 

10,184

 

 

 

9,736

 

 

 

9,544

 

Income tax expense

 

1,241

 

 

 

1,735

 

 

 

2,397

 

 

 

2,139

 

 

 

1,854

 

 

 

1,870

 

Net income

$

4,490

 

 

$

6,304

 

 

$

8,202

 

 

$

8,045

 

 

$

7,882

 

 

$

7,674

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Performance:

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.77

%

 

 

1.10

%

 

 

1.40

%

 

 

1.38

%

 

 

1.41

%

 

 

1.40

%

Return on average equity (annualized)

 

8.13

%

 

 

11.83

%

 

 

15.65

%

 

 

15.07

%

 

 

15.28

%

 

 

14.76

%

Net interest margin

 

2.10

%

 

 

2.57

%

 

 

3.05

%

 

 

3.10

%

 

 

3.16

%

 

 

3.34

%

Non-interest income as a percentage of average assets (annualized)

 

0.12

%

 

 

0.10

%

 

 

0.12

%

 

 

0.08

%

 

 

0.02

%

 

 

0.08

%

Non-interest expense to average assets (annualized)

 

1.34

%

 

 

1.35

%

 

 

1.27

%

 

 

1.36

%

 

 

1.38

%

 

 

1.61

%

Efficiency ratio

 

61.7

%

 

 

51.7

%

 

 

40.9

%

 

 

43.9

%

 

 

44.1

%

 

 

47.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic

$

0.32

 

 

$

0.45

 

 

$

0.58

 

 

$

0.57

 

 

$

0.56

 

 

$

0.55

 

Earnings per share - diluted

$

0.32

 

 

$

0.44

 

 

$

0.58

 

 

$

0.57

 

 

$

0.56

 

 

$

0.55

 

Book value per share

$

15.50

 

 

$

15.63

 

 

$

15.09

 

 

$

14.37

 

 

$

14.80

 

 

$

14.68

 

Dividends declared per share

$

0.22

 

 

$

- -

 

 

$

- -

 

 

$

- -

 

 

$

- -

 

 

$

0.20

 

Weighted average common shares (basic)

 

14,077,658

 

 

 

14,067,047

 

 

 

14,019,429

 

 

 

13,989,414

 

 

 

13,932,256

 

 

 

13,783,034

 

Weighted average common shares (diluted)

 

14,143,253

 

 

 

14,156,724

 

 

 

14,131,352

 

 

 

14,108,286

 

 

 

14,085,160

 

 

 

13,991,692

 

Common shares outstanding at end of period

 

14,126,138

 

 

 

14,125,208

 

 

 

14,098,986

 

 

 

14,070,080

 

 

 

14,026,589

 

 

 

13,950,570

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

$

82

 

 

$

72

 

 

$

84

 

 

$

79

 

 

$

84

 

 

$

77

 

Bank owned life insurance

 

101

 

 

 

100

 

 

 

99

 

 

 

255

 

 

 

95

 

 

 

95

 

Other service charges and fees

 

314

 

 

 

203

 

 

 

187

 

 

 

175

 

 

 

157

 

 

 

137

 

Losses on securities

 

- -

 

 

 

(202

)

 

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Insurance commissions

 

50

 

 

 

206

 

 

 

70

 

 

 

47

 

 

 

44

 

 

 

221

 

Gain on sale of government guaranteed loans

 

23

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

 

 

- -

 

Other income (loss)

 

115

 

 

 

187

 

 

 

278

 

 

 

(106

)

 

 

(271

)

 

 

(116

)

Total non-interest income

$

685

 

 

$

566

 

 

$

718

 

 

$

450

 

 

$

109

 

 

$

414

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

$

4,965

 

 

$

4,912

 

 

$

4,436

 

 

$

5,072

 

 

$

4,655

 

 

$

6,027

 

Occupancy expense of premises

 

448

 

 

 

470

 

 

 

458

 

 

 

461

 

 

 

482

 

 

 

493

 

Furniture and equipment expenses

 

304

 

 

 

296

 

 

 

336

 

 

 

323

 

 

 

341

 

 

 

325

 

Other expenses

 

2,114

 

 

 

2,092

 

 

 

2,219

 

 

 

2,102

 

 

 

2,203

 

 

 

1,941

 

Total non-interest expenses

$

7,831

 

 

$

7,770

 

 

$

7,449

 

 

$

7,958

 

 

$

7,681

 

 

$

8,786

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheets at Quarter End:

 

 

 

 

 

 

 

 

 

 

 

Total loans, net of unearned income

$

1,769,801

 

 

$

1,771,272

 

 

$

1,789,508

 

 

$

1,725,114

 

 

$

1,692,652

 

 

$

1,631,260

 

Allowance for loan credit losses

 

(20,629

)

 

 

(21,619

)

 

 

(20,208

)

 

 

(20,032

)

 

 

(20,031

)

 

 

(20,031

)

Investment securities

 

429,954

 

 

 

445,785

 

 

 

463,531

 

 

 

473,478

 

 

 

473,914

 

 

 

409,692

 

Interest-earning assets

 

2,315,368

 

 

 

2,312,404

 

 

 

2,308,055

 

 

 

2,258,822

 

 

 

2,274,968

 

 

 

2,217,553

 

Total assets

 

2,364,250

 

 

 

2,351,307

 

 

 

2,348,235

 

 

 

2,305,540

 

 

 

2,316,374

 

 

 

2,249,609

 

Total deposits

 

2,046,309

 

 

 

2,088,642

 

 

 

2,067,740

 

 

 

2,063,341

 

 

 

2,043,741

 

 

 

1,983,099

 

Total interest-bearing liabilities

 

1,691,044

 

 

 

1,665,837

 

 

 

1,641,167

 

 

 

1,552,758

 

 

 

1,581,017

 

 

 

1,530,133

 

Total shareholders' equity

 

218,970

 

 

 

220,823

 

 

 

212,800

 

 

 

202,212

 

 

 

207,530

 

 

 

204,855

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Average Balance Sheets:

 

 

 

 

 

 

 

 

 

 

 

Total loans, net of unearned income

$

1,767,831

 

 

$

1,772,922

 

 

$

1,759,747

 

 

$

1,684,796

 

 

$

1,641,914

 

 

$

1,620,533

 

Allowance for loan credit losses

 

(21,326

)

 

 

(21,481

)

 

 

(20,042

)

 

 

(20,032

)

 

 

(20,031

)

 

 

(20,032

)

Investment securities

 

441,778

 

 

 

463,254

 

 

 

468,956

 

 

 

488,860

 

 

 

447,688

 

 

 

376,608

 

Interest-earning assets

 

2,305,050

 

 

 

2,295,677

 

 

 

2,289,061

 

 

 

2,277,325

 

 

 

2,204,709

 

 

 

2,183,897

 

Total assets

 

2,344,712

 

 

 

2,334,695

 

 

 

2,330,307

 

 

 

2,314,825

 

 

 

2,240,119

 

 

 

2,216,131

 

Total deposits

 

2,051,702

 

 

 

2,066,139

 

 

 

2,079,161

 

 

 

2,057,640

 

 

 

1,980,231

 

 

 

1,946,882

 

Total interest-bearing liabilities

 

1,667,597

 

 

 

1,621,131

 

 

 

1,566,902

 

 

 

1,547,766

 

 

 

1,504,574

 

 

 

1,505,854

 

Total shareholders' equity

 

221,608

 

 

 

220,282

 

 

 

207,906

 

 

 

212,147

 

 

 

206,967

 

 

 

210,900

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Measures:

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

9.5

%

 

 

9.4

%

 

 

8.9

%

 

 

9.2

%

 

 

9.2

%

 

 

9.5

%

Investment securities to earning assets

 

18.6

%

 

 

19.3

%

 

 

20.1

%

 

 

21.0

%

 

 

20.8

%

 

 

18.5

%

Loans to earning assets

 

76.4

%

 

 

76.6

%

 

 

77.5

%

 

 

76.4

%

 

 

74.4

%

 

 

73.6

%

Loans to assets

 

74.9

%

 

 

75.3

%

 

 

76.2

%

 

 

74.8

%

 

 

73.1

%

 

 

72.5

%

Loans to deposits

 

86.5

%

 

 

84.8

%

 

 

86.5

%

 

 

83.6

%

 

 

82.8

%

 

 

82.3

%

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (Bank Level):

 

 

 

 

 

 

 

 

 

 

 

Equity / assets

 

10.2

%

 

 

10.3

%

 

 

10.0

%

 

 

9.7

%

 

 

9.9

%

 

 

10.2

%

Total risk-based capital ratio

 

16.1

%

 

 

16.1

%

 

 

15.6

%

 

 

15.4

%

 

 

15.1

%

 

 

15.4

%

Tier 1 risk-based capital ratio

 

15.0

%

 

 

14.9

%

 

 

14.4

%

 

 

14.3

%

 

 

14.0

%

 

 

14.2

%

Common equity tier 1 ratio

 

15.0

%

 

 

14.9

%

 

 

14.4

%

 

 

14.3

%

 

 

14.0

%

 

 

14.2

%

Leverage ratio

 

11.6

%

 

 

11.5

%

 

 

11.3

%

 

 

11.0

%

 

 

11.0

%

 

 

10.8

%

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan, Deposit and Borrowing Detail (Unaudited)

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

2022

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Loans

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

Commercial business loans

$

40,156

 

 

2.3

%

 

$

41,204

 

 

2.3

%

 

$

44,788

 

 

2.5

%

 

$

44,967

 

 

2.6

%

 

$

47,654

 

 

2.8

%

 

$

52,569

 

 

3.2

%

Commercial PPP loans

 

133

 

 

0.0

%

 

 

135

 

 

0.0

%

 

 

136

 

 

0.0

%

 

 

138

 

 

0.0

%

 

 

224

 

 

0.0

%

 

 

7,781

 

 

0.5

%

Commercial owner-occupied real estate loans

 

360,859

 

 

20.4

%

 

 

363,495

 

 

20.6

%

 

 

366,131

 

 

20.5

%

 

 

362,346

 

 

21.1

%

 

 

378,457

 

 

22.4

%

 

 

339,933

 

 

20.9

%

Total business loans

 

401,148

 

 

22.7

%

 

 

404,834

 

 

22.9

%

 

 

411,055

 

 

23.0

%

 

 

407,451

 

 

23.7

%

 

 

426,335

 

 

25.2

%

 

 

400,283

 

 

24.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investor real estate loans

 

654,623

 

 

37.0

%

 

 

660,740

 

 

37.4

%

 

 

662,769

 

 

37.1

%

 

 

622,415

 

 

36.1

%

 

 

598,501

 

 

35.5

%

 

 

553,093

 

 

34.0

%

Construction & development loans

 

179,656

 

 

10.2

%

 

 

179,606

 

 

10.2

%

 

 

195,027

 

 

11.0

%

 

 

199,324

 

 

11.6

%

 

 

189,644

 

 

11.2

%

 

 

219,160

 

 

13.4

%

Multi-family loans

 

86,061

 

 

4.9

%

 

 

88,670

 

 

5.0

%

 

 

89,227

 

 

5.0

%

 

 

106,460

 

 

6.2

%

 

 

106,236

 

 

6.3

%

 

 

99,100

 

 

6.1

%

Total commercial real estate loans

 

920,340

 

 

52.1

%

 

 

929,016

 

 

52.6

%

 

 

947,023

 

 

53.1

%

 

 

928,199

 

 

53.9

%

 

 

894,381

 

 

53.0

%

 

 

871,353

 

 

53.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

443,305

 

 

25.2

%

 

 

433,076

 

 

24.5

%

 

 

426,841

 

 

23.9

%

 

 

385,696

 

 

22.4

%

 

 

368,370

 

 

21.8

%

 

 

356,331

 

 

21.9

%

Consumer loans

 

646

 

 

0.0

%

 

 

324

 

 

0.0

%

 

 

529

 

 

0.0

%

 

 

585

 

 

0.0

%

 

 

651

 

 

0.0

%

 

 

513

 

 

0.0

%

Total loans

$

1,765,439

 

 

100.0

%

 

$

1,767,250

 

 

100.0

%

 

$

1,785,448

 

 

100.0

%

 

$

1,721,931

 

 

100.0

%

 

$

1,689,737

 

 

100.0

%

 

$

1,628,480

 

 

100.0

%

Less: Allowance for loan credit losses

 

(20,629

)

 

 

 

 

(21,619

)

 

 

 

 

(20,208

)

 

 

 

 

(20,032

)

 

 

 

 

(20,031

)

 

 

 

 

(20,031

)

 

 

Net deferred loan costs (fees)

 

4,362

 

 

 

 

 

4,022

 

 

 

 

 

4,060

 

 

 

 

 

3,183

 

 

 

 

 

2,915

 

 

 

 

 

2,780

 

 

 

Net loans

$

1,749,172

 

 

 

 

$

1,749,653

 

 

 

 

$

1,769,300

 

 

 

 

$

1,705,082

 

 

 

 

$

1,672,621

 

 

 

 

$

1,611,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

2022

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

Deposits

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

 

$ Amount

 

% of Total

Non-interest bearing demand deposits

$

433,931

 

 

21.2

%

 

$

447,450

 

 

21.4

%

 

$

476,697

 

 

23.1

%

 

$

535,186

 

 

25.9

%

 

$

512,284

 

 

25.1

%

 

$

495,811

 

 

25.0

%

Interest-bearing demand deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts(1)

 

311,225

 

 

15.2

%

 

 

284,872

 

 

13.7

%

 

 

253,148

 

 

12.3

%

 

 

293,558

 

 

14.2

%

 

 

338,789

 

 

16.6

%

 

 

345,087

 

 

17.4

%

Money market accounts(1)

 

341,413

 

 

16.7

%

 

 

392,962

 

 

18.8

%

 

 

438,797

 

 

21.2

%

 

 

412,035

 

 

20.0

%

 

 

399,877

 

 

19.6

%

 

 

414,987

 

 

20.9

%

Savings accounts

 

68,013

 

 

3.4

%

 

 

81,150

 

 

3.9

%

 

 

95,241

 

 

4.6

%

 

 

102,909

 

 

5.0

%

 

 

112,276

 

 

5.4

%

 

 

114,427

 

 

5.8

%

Certificates of deposit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$250,000 or more

 

376,899

 

 

18.4

%

 

 

338,824

 

 

16.2

%

 

 

314,738

 

 

15.2

%

 

 

280,027

 

 

13.6

%

 

 

255,411

 

 

12.5

%

 

 

241,230

 

 

12.1

%

Less than $250,000

 

105,956

 

 

5.2

%

 

 

94,429

 

 

4.5

%

 

 

89,247

 

 

4.3

%

 

 

88,421

 

 

4.3

%

 

 

87,505

 

 

4.3

%

 

 

91,050

 

 

4.6

%

QwickRate® certificates of deposit

 

12,772

 

 

0.6

%

 

 

16,952

 

 

0.8

%

 

 

22,163

 

 

1.1

%

 

 

20,154

 

 

1.0

%

 

 

20,154

 

 

1.0

%

 

 

23,136

 

 

1.2

%

IntraFi® certificates of deposit

 

49,729

 

 

2.4

%

 

 

53,178

 

 

2.5

%

 

 

25,757

 

 

1.2

%

 

 

46,305

 

 

2.2

%

 

 

32,686

 

 

1.6

%

 

 

39,628

 

 

2.0

%

Brokered deposits

 

346,371

 

 

16.9

%

 

 

378,825

 

 

18.2

%

 

 

351,952

 

 

17.0

%

 

 

284,746

 

 

13.8

%

 

 

284,759

 

 

13.9

%

 

 

217,743

 

 

11.0

%

Total deposits

$

2,046,309

 

 

100.0

%

 

$

2,088,642

 

 

100.0

%

 

$

2,067,740

 

 

100.0

%

 

$

2,063,341

 

 

100.0

%

 

$

2,043,741

 

 

100.0

%

 

$

1,983,099

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

$

- -

 

 

0.0

%

 

$

- -

 

 

0.0

%

 

$

25,500

 

 

50.9

%

 

$

- -

 

 

0.0

%

 

$

- -

 

 

0.0

%

 

$

- -

 

 

0.0

%

Federal Home Loan Bank advances

 

- -

 

 

0.0

%

 

 

- -

 

 

0.0

%

 

 

- -

 

 

- -

%

 

 

- -

 

 

- -

%

 

 

- -

 

 

- -

%

 

 

18,000

 

 

42.0

%

Federal Reserve Bank borrowings

 

54,000

 

 

68.6

%

 

 

- -

 

 

0.0

%

 

 

- -

 

 

0.0

%

 

 

- -

 

 

0.0

%

 

 

- -

 

 

0.0

%

 

 

- -

 

 

0.0

%

Subordinated debt

 

24,666

 

 

31.4

%

 

 

24,645

 

 

100.0

%

 

 

24,624

 

 

49.1

%

 

 

24,603

 

 

100.0

%

 

 

49,560

 

 

100.0

%

 

 

24,845

 

 

58.0

%

Total borrowings

$

78,666

 

 

100.0

%

 

$

24,645

 

 

100.0

%

 

$

50,124

 

 

100.0

%

 

$

24,603

 

 

100.0

%

 

$

49,560

 

 

100.0

%

 

$

42,845

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits and borrowings

$

2,124,975

 

 

 

 

$

2,113,287

 

 

 

 

$

2,117,864

 

 

 

 

$

2,087,944

 

 

 

 

$

2,093,301

 

 

 

 

$

2,025,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core customer funding sources (2)

$

1,687,166

 

 

80.3

%

 

$

1,692,865

 

 

81.1

%

 

$

1,693,625

 

 

80.9

%

 

$

1,758,441

 

��

85.2

%

 

$

1,738,828

 

 

85.1

%

 

$

1,742,220

 

 

87.1

%

Wholesale funding sources (3)

 

413,143

 

 

19.7

%

 

 

395,777

 

 

18.9

%

 

 

399,615

 

 

19.1

%

 

 

304,900

 

 

14.8

%

 

 

304,913

 

 

14.9

%

 

 

258,879

 

 

12.9

%

Total funding sources

$

2,100,309

 

 

100.0

%

 

$

2,088,642

 

 

100.0

%

 

$

2,093,240

 

 

100.0

%

 

$

2,063,341

 

 

100.0

%

 

$

2,043,741

 

 

100.0

%

 

$

2,001,099

 

 

100.0

%

(1)

Includes IntraFi® accounts.

(2)

Includes reciprocal IntraFi Demand®, IntraFi Money Market® and IntraFi CD® deposits, which are maintained by customers.

(3)

Consists of QwickRate® certificates of deposit, brokered deposits, federal funds purchased, Federal Home Loan Bank advances and Federal Reserve Bank borrowings.

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Average Balance Sheets, Interest and Rates (unaudited)

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

Six Months Ended June 30, 2022

 

 

 

Interest Income /

 

Average

 

 

 

Interest Income /

 

Average

 

Average Balance

 

Expense

 

Rate

 

Average Balance

 

Expense

 

Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

449,272

 

$

4,536

 

2.04

%

 

$

407,341

 

$

3,397

 

1.68

%

Tax-exempt(1)

 

3,184

 

 

 

43

 

 

2.72

%

 

 

5,004

 

 

 

76

 

 

3.06

%

Total securities

$

452,456

 

 

$

4,579

 

 

2.04

%

 

$

412,345

 

 

$

3,473

 

 

1.70

%

Loans, net of unearned income(2):

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

1,741,915

 

 

 

40,969

 

 

4.74

%

 

 

1,611,916

 

 

 

35,209

 

 

4.40

%

Tax-exempt(1)

 

28,447

 

 

 

584

 

 

4.14

%

 

 

19,367

 

 

 

391

 

 

4.07

%

Total loans, net of unearned income

$

1,770,362

 

 

$

41,553

 

 

4.73

%

 

$

1,631,283

 

 

$

35,600

 

 

4.40

%

Interest-bearing deposits in other banks

$

77,571

 

 

$

1,908

 

 

4.96

%

 

$

150,734

 

 

$

325

 

 

0.43

%

Total interest-earning assets

$

2,300,389

 

 

$

48,040

 

 

4.21

%

 

$

2,194,362

 

 

$

39,398

 

 

3.62

%

Total non-interest earning assets

 

39,342

 

 

 

 

 

 

 

33,830

 

 

 

 

 

Total assets

$

2,339,731

 

 

 

 

 

 

$

2,228,192

 

 

 

 

 

Liabilities & Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

272,872

 

 

$

2,245

 

 

1.66

%

 

$

323,546

 

 

$

424

 

 

0.26

%

Money market accounts

 

390,511

 

 

 

4,951

 

 

2.56

%

 

 

395,532

 

 

 

789

 

 

0.40

%

Savings accounts

 

81,025

 

 

 

475

 

 

1.18

%

 

 

111,312

 

 

 

177

 

 

0.32

%

Time deposits

 

858,027

 

 

 

12,647

 

 

2.97

%

 

 

635,359

 

 

 

1,631

 

 

0.52

%

Total interest-bearing deposits

$

1,602,435

 

 

$

20,318

 

 

2.56

%

 

$

1,465,749

 

 

$

3,021

 

 

0.42

%

Federal funds purchased

 

392

 

 

 

9

 

 

4.63

%

 

 

 

 

 

 

 

0.00

%

Subordinated debt

 

24,643

 

 

 

698

 

 

5.71

%

 

 

27,007

 

 

 

1,013

 

 

7.56

%

Other borrowed funds

 

17,023

 

 

 

405

 

 

4.80

%

 

 

12,453

 

 

 

42

 

 

0.68

%

Total interest-bearing liabilities

$

1,644,493

 

 

$

21,430

 

 

2.63

%

 

$

1,505,209

 

 

$

4,076

 

 

0.55

%

Demand deposits

 

456,445

 

 

 

 

 

 

 

497,899

 

 

 

 

 

Other liabilities

 

17,845

 

 

 

 

 

 

 

16,161

 

 

 

 

 

Total liabilities

$

2,118,783

 

 

 

 

 

 

$

2,019,269

 

 

 

 

 

Shareholders’ equity

$

220,948

 

 

 

 

 

 

$

208,923

 

 

 

 

 

Total liabilities and shareholders’ equity

$

2,339,731

 

 

 

 

 

 

$

2,228,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-equivalent net interest income and spread

 

 

$

26,610

 

 

1.58

%

 

 

 

$

35,322

 

 

3.07

%

Less: tax-equivalent adjustment

 

 

 

132

 

 

 

 

 

 

 

98

 

 

 

Net interest income

 

 

$

26,478

 

 

 

 

 

 

$

35,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-equivalent interest income/earnings assets

 

 

 

 

4.21

%

 

 

 

 

 

3.62

%

Interest expense/earning assets

 

 

 

 

1.88

%

 

 

 

 

 

0.37

%

Net interest margin(3)

 

 

 

 

2.33

%

 

 

 

 

 

3.25

%

(1)

Tax-equivalent income has been adjusted using the federal statutory tax rate of 21%. The annualized taxable-equivalent adjustments utilized in the above table to compute yields aggregated to $132 thousand and $98 thousand for the six months ended June 30, 2023 and June 30, 2022, respectively.

(2)

The Company did not have any loans on non-accrual as of June 30, 2023 or June 30, 2022.

(3)

The net interest margin has been calculated on a tax-equivalent basis.

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

Average Balance Sheets, Interest and Rates (unaudited)

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2023

 

Three Months Ended June 30, 2022

 

 

 

Interest Income /

 

Average

 

 

 

Interest Income /

 

Average

 

Average Balance

 

Expense

 

Rate

 

Average Balance

 

Expense

 

Rate

Assets:

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

438,845

 

$

2,210

 

2.02

%

 

$

442,686

 

$

1,957

 

1.77

%

Tax-exempt(1)

 

2,933

 

 

 

20

 

 

2.74

%

 

 

5,002

 

 

 

38

 

 

3.05

%

Total securities

$

441,778

 

 

$

2,230

 

 

2.02

%

 

$

447,688

 

 

$

1,995

 

 

1.79

%

Loans, net of unearned income(2):

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

1,739,511

 

 

 

20,775

 

 

4.79

%

 

 

1,622,666

 

 

 

17,180

 

 

4.25

%

Tax-exempt(1)

 

28,320

 

 

 

292

 

 

4.14

%

 

 

19,248

 

 

 

195

 

 

4.06

%

Total loans, net of unearned income

$

1,767,831

 

 

$

21,067

 

 

4.78

%

 

$

1,641,914

 

 

$

17,375

 

 

4.24

%

Interest-bearing deposits in other banks

$

95,441

 

 

$

1,225

 

 

5.15

%

 

$

115,107

 

 

$

234

 

 

0.82

%

Total interest-earning assets

$

2,305,050

 

 

$

24,522

 

 

4.27

%

 

$

2,204,709