Welcome to High Quality replica watches Sales Online Store, Buy the Best Replica Watches in the UK. We Offer Best High Quality Fake Watches at Affordable Price.
Home Loans John Marshall Bancorp, Inc. Experiences 27.3% Earnings per Share Development Pushed by Robust Mortgage Development, Expense Administration and Excellent Asset High quality

John Marshall Bancorp, Inc. Experiences 27.3% Earnings per Share Development Pushed by Robust Mortgage Development, Expense Administration and Excellent Asset High quality

0
John Marshall Bancorp, Inc. Experiences 27.3% Earnings per Share Development Pushed by Robust Mortgage Development, Expense Administration and Excellent Asset High quality

[ad_1]

RESTON, Va.–()–John Marshall Bancorp, Inc. (Nasdaq: JMSB) (the “Firm”), guardian firm of John Marshall Financial institution (the “Financial institution”), right this moment reported web revenue of $7.9 million ($0.56 per diluted widespread share) for the quarter ended June 30, 2022. The present quarter’s end result compares to web revenue of $6.1 million ($0.44 per diluted widespread share) for the second quarter of 2021 and web revenue of $7.7 million ($0.55 per diluted widespread share) for the primary quarter of 2022.

Second Quarter Highlights

  • Fourteenth Consecutive Quarter of Report Earnings – The Firm reported document web revenue of $7.9 million for the second quarter of 2022, a $1.Eight million or 29.7% enhance over the $6.1 million reported for the second quarter of 2021. Earnings per diluted share for the three months ended June 30, 2022 had been $0.56, a 27.3% enhance over the $0.44 reported for the three months ended June 30, 2021.
  • Report Returns – Annualized Return on Common Belongings (“ROAA”) was 1.41% and annualized Return on Common Fairness (“ROAE”) was 15.28% for the three months ended June 30, 2022. ROAA and ROAE had been 1.20% and 12.64%, respectively, for the three months ended June 30, 2021. Excluding the second quarter of 2010, when the Firm realized a big, non-recurring revenue tax profit from the elimination of the valuation allowance on its deferred tax property, the ROAA and ROAE characterize Firm data.
  • Robust Mortgage Development – Excluding Paycheck Safety Program (“PPP”) loans, gross loans web of unearned revenue (“Core Loans”) grew $204.1 million or 13.7% from June 30, 2021 to June 30, 2022. Core loans grew $68.Eight million or 17.0% annualized from March 31, 2022 to June 30, 2022, representing the threerd finest quarter of core mortgage manufacturing within the Firm’s historical past.
  • Overhead Self-discipline – The Firm continues to actively handle prices whereas investing for future development. The effectivity ratio for the second quarter of 2022 was 44.1% in comparison with 53.6% for the second quarter of 2021. The ratio of annualized non-interest expense to common property was 1.38% for the second quarter of 2022 and 1.79% for the second quarter of 2021.
  • Asset High quality Stays Pristine – For the eleventh consecutive quarter, the Firm had no non-performing loans, no loans 30 days or extra overdue, and no different actual property owned property at June 30, 2022. The Firm believes its allowance for mortgage losses is suitable for the inherent dangers and uncertainties related to the portfolio.

Chris Bergstrom, President and Chief Govt Officer, commented, “In the course of the second quarter of 2022, the Firm achieved a lot of vital milestones – registering our inventory with the Securities and Trade Fee to offer shareholders with better disclosure and transparency, itemizing on the Nasdaq to facilitate better buying and selling quantity, paying a money dividend to reward our shareholders and refinancing our subordinated debt to decrease our curiosity expense and price of capital. Whereas engaged on these priorities, we had been capable of obtain our 3rd finest quarter of core mortgage development. The PPP mortgage payoffs that we have now not but redeployed into loans had been invested into liquid, money flowing securities that we count on to transform into future loans and additional enhance our profitability. Our stability sheet stays well-capitalized with stellar asset high quality, ample liquidity, and is primed for continued development.”

Steadiness Sheet and Credit score High quality

Whole property had been $2.32 billion at June 30, 2022, $2.25 billion at March 31, 2022 and $2.07 billion at June 30, 2021. Asset development from June 30, 2021 to June 30, 2022 was $250.5 million or 12.1%. In the course of the second quarter of 2022, property elevated $66.Eight million or 11.9% annualized. Asset development was primarily comprised of loans and securities obtainable on the market.

Whole loans, web of unearned revenue, elevated by 8.0% to $1.69 billion at June 30, 2022, in comparison with $1.57 billion at June 30, 2021. Excluding PPP loans, complete loans, web of unearned revenue, at June 30, 2022 grew 13.7% to $1.69 billion as in comparison with $1.49 billion at June 30, 2021. The year-over-year enhance within the mortgage portfolio is primarily attributable to development within the investor actual property, residential mortgage, business owner-occupied actual property, and multi-family mortgage portfolios. At June 30, 2022, PPP loans, web of unearned revenue, totaled $216 thousand.

Whole loans, web of unearned revenue, elevated $61.Four million throughout the quarter ended June 30, 2022 or 15.1% annualized from $1.63 billion at March 31, 2022. Excluding PPP loans, complete loans, web of unearned revenue, elevated $68.Eight million throughout the quarter ended June 30, 2022 or 17.0% annualized from March 31, 2022. The rise in loans was attributable to development within the investor actual property, business owner-occupied, residential mortgage, and multi-family mortgage portfolios.

The Firm’s portfolio of investments in mounted revenue securities was $467.Four million at June 30, 2022, $402.Three million at March 31, 2022, and $299.5 million at June 30, 2021. The rise within the mounted revenue securities portfolio was primarily pushed by redeployment of PPP mortgage payoffs and deposit development. All however $15.2 million of the mounted revenue portfolio is backed by the specific or implicit ensures of america Authorities or one in all its businesses.

Whole deposits had been $2.04 billion at June 30, 2022, $1.98 billion at March 31, 2022 and $1.82 billion at June 30, 2021. Deposit development was 12.6% throughout the previous twelve months, as saving deposits grew 41.9%, interest-bearing demand deposits grew 25.6%, and non-interest bearing deposits grew 7.0%. Deposit development was 8.6% throughout the previous six months as interest-bearing demand deposits grew 16.5% and financial savings deposits grew 10.8%.

Whole borrowings, outlined as Federal Dwelling Mortgage Financial institution (“FHLB”) advances and subordinated debt, elevated by 15.7% or $6.Eight million to $49.6 million at June 30, 2022 in comparison with $42.Eight million at March 31, 2022. The rise was primarily because of the Firm’s June 2022 issuance of a 5.25% fixed-to-floating price subordinated notice (“2022 notice”) due in 2032 within the principal quantity of $25.Zero million. On July 15, 2022, the Firm used the proceeds from the issuance to redeem the 5.75% fixed-to-floating price subordinated notes (“2017 notes”) due 2027. The rise in complete borrowings was partially offset by an $18.Zero million lower in FHLB advances because of the name of the Firm’s excellent FHLB advances throughout the three months ended June 30, 2022.

Shareholders’ fairness was $207.5 million at June 30, 2022, a rise of $12.Three million or 6.3% from June 30, 2021. This enhance year-over-year was resulting from web revenue of $29.9 million and the train of inventory choices totaling $3.5 million, partially offset by reductions in gathered different complete revenue of $18.Three million and dividends paid of $2.Eight million. E book worth per share was $14.80 as of June 30, 2022 in comparison with $14.32 as of June 30, 2021. The change in guide worth per share year-over-year was resulting from earnings, partially offset by will increase in unrealized losses on our available-for-sale funding portfolio on account of rising rates of interest, shareholder possibility workouts, restricted share award issuances, and dividends paid. The Financial institution’s capital ratios stay effectively above regulatory thresholds for well-capitalized banks. As of June 30, 2022, the Financial institution’s complete risk-based capital ratio was 15.1%, in comparison with 15.0% at June 30, 2021.

The Firm recorded no web charge-offs for the second quarter of 2022, as in comparison with web charge-offs of $1 thousand throughout the first quarter of 2022 and $90 thousand throughout the second quarter of 2021. As of June 30, 2022, the Firm had no non-accrual loans, no loans 30 days or extra overdue and no different actual property owned property.

At June 30, 2022, the allowance for mortgage losses was $20.Zero million or 1.18% of excellent loans, web of unearned revenue, in comparison with $20.Zero million or 1.23% of excellent loans, web of unearned revenue, at March 31, 2022. The lower within the allowance to excellent loans, web of unearned revenue, was primarily resulting from enchancment in danger rankings and the online adjustments in different qualitative changes.

Revenue Assertion Evaluation

Quarterly Outcomes

Web revenue for the second quarter of 2022 elevated $1.Eight million or 29.7% to $7.9 million in comparison with $6.1 million for the second quarter of 2021. Web revenue elevated $208 thousand or 2.7% in comparison with $7.7 million for the primary quarter of 2022.

Web curiosity revenue for the second quarter of 2022 elevated $817 thousand or 5.5% in comparison with the second quarter of 2021, pushed primarily by development within the Firm’s funding portfolio. The annualized web curiosity margin excluding the results of accelerated amortization on the 2017 notes and curiosity expense on 2022 notice (non-GAAP) for the second quarter of 2022 was 3.18% as in comparison with 3.31% for a similar quarter of the prior 12 months. The tax-equivalent yield on curiosity incomes property was 3.57% for the second quarter of 2022 in comparison with 3.75% for a similar interval in 2021. The year-over-year lower in web curiosity margin and tax-equivalent yield on curiosity incomes property was primarily resulting from decrease yields on the Firm’s mortgage portfolio. The non-GAAP price of interest-bearing liabilities was 0.56% for the second quarter of 2022 in comparison with 0.62% for a similar quarter of the prior 12 months. The lower in the price of interest-bearing liabilities was primarily resulting from a six foundation level discount in the price of interest-bearing deposits on account of the repricing of the Firm’s time deposits. Discuss with “Clarification of Non-GAAP Measures” and the “Reconciliation of Sure Non-GAAP Monetary Measures” desk for additional particulars about monetary measures used on this launch that had been decided by strategies aside from in accordance with United States usually accepted accounting ideas (“GAAP”).

The Firm didn’t document a provision for mortgage losses for the second quarter of 2022, in comparison with a $90 thousand provision for the second quarter of 2021. The availability recorded throughout the second quarter of 2021 associated to a charge-off for a mortgage that the Financial institution bought as a part of a portfolio administration technique.

Non-interest revenue decreased $308 thousand or 73.9% throughout the second quarter of 2022 in comparison with the second quarter of 2021. The lower in non-interest revenue was primarily resulting from mark-to-market changes of $(339) thousand ensuing from a discount in worth of investments associated to the Firm’s nonqualified deferred compensation plan. Excluding the affect of the mark-to-market changes, non-interest revenue elevated $31 thousand or 8.9% primarily resulting from will increase in service costs and costs on deposit accounts, interchange and different price revenue, and insurance coverage commissions.

Non-interest expense decreased $1.Four million or 15.3% for the three months ended June 30, 2022 in comparison with the three months ended June 30, 2021. The lower in non-interest expense was primarily resulting from a lower in salaries and worker advantages of $1.Zero million or 18.0% pushed primarily by a lower in incentive compensation accruals. Incentive compensation accruals can fluctuate materially from quarter to quarter, primarily based upon the Firm’s monetary efficiency and situations measured towards, amongst different analysis standards, our strategic plan and price range. On the finish of every 12 months, the last word willpower of the inducement compensation is authorized by the Board of Administrators.

For the three months ended June 30, 2022, annualized non-interest expense to common property was 1.38% in comparison with 1.79% for the three months ended June 30, 2021. The lower was primarily resulting from decrease incentive compensation accruals and non-recurring authorized {and professional} charges incurred in 2021, coupled with continued price consciousness.

For the three months ended June 30, 2022, the annualized effectivity ratio was 44.1% in comparison with 53.6% for the three months ended June 30, 2021. The lower was primarily because of the enhance in web curiosity revenue coupled with a lower in incentive compensation accruals.

12 months-to-Date Outcomes

Web revenue for the six months ended June 30, 2022 elevated $4.Four million or 39.5% to $15.6 million in comparison with $11.2 million for the six months ended June 30, 2021. The outcomes for the six months ended June 30, 2022 replicate a mix of the affect of a rise in web curiosity revenue, a lower in provision for mortgage loss expense, and a lower in non-interest expense, which had been partially offset by a lower in non-interest revenue.

Web curiosity revenue for the six months ended June 30, 2022 elevated $2.5 million or 7.5% in comparison with the six months ended June 30, 2021 and was pushed primarily by development within the Firm’s mortgage and funding portfolios. The annualized non-GAAP web curiosity margin for the six months ended June 30, 2022 was 3.26% as in comparison with 3.37% for a similar interval of the prior 12 months. The tax-equivalent yield on curiosity incomes property for the six months ended June 30, 2022 was 3.62% in comparison with 3.86% for a similar interval within the prior 12 months. The year-over-year lower in web curiosity margin and tax-equivalent yield on curiosity incomes property was primarily resulting from a decrease yield on mounted price investments and decrease yields on the Firm’s mortgage portfolio. The non-GAAP price of interest-bearing liabilities was 0.51% for the six months ended June 30, 2022 in comparison with 0.68% for a similar interval of the prior 12 months. The lower in the price of interest-bearing liabilities was primarily resulting from a 16 foundation level discount in the price of interest-bearing deposits on account of the repricing of the Firm’s time deposits.

The Firm didn’t document a provision for mortgage losses for the six months ended June 30, 2022, in comparison with a $2.5 million provision for the six months ended June 30, 2021. The lower within the provision for mortgage losses as in comparison with the identical interval in 2021 primarily displays adjustments within the Firm’s analysis of environmental components impacting the Firm’s mortgage portfolio throughout 2022. Throughout 2021, the environmental or qualitative issue allocations inside the allowance for mortgage losses had been adjusted to account for the dangers to sure trade subgroups and portfolio segments inside our portfolio on account of the persevering with COVID-19 pandemic. The lower within the provision for mortgage losses primarily displays an estimated lower in uncertainty because it pertains to the estimated affect of the COVID-19 pandemic on the Firm’s mortgage portfolio and the broader financial system.

Non-interest revenue decreased $358 thousand or 40.6% throughout the six months ended June 30, 2022 in comparison with the six months ended June 30, 2021. The lower in non-interest revenue was primarily resulting from mark-to-market changes of $(490) thousand ensuing from a discount in worth of investments associated to the Firm’s nonqualified deferred compensation plan. Moreover, throughout the six months ended June 30, 2021, the Firm realized a $10 thousand acquire on the decision of a safety. Excluding the impacts of the mark-to-market changes and acquire on name, non-interest revenue elevated $142 thousand or 18.4% primarily resulting from will increase in insurance coverage commissions, service costs and costs on deposit accounts, and interchange and different price revenue.

Non-interest expense decreased $493 thousand or 2.9% throughout the six months ended June 30, 2022 in comparison with the six months ended June 30, 2021. The lower in non-interest expense was primarily resulting from non-recurring authorized {and professional} charges incurred in 2021 and reduces in FDIC insurance coverage charges resulting from decrease insurance coverage premiums. These decreases had been partially offset by a rise in state franchise taxes on account of a rise within the Financial institution’s fairness year-over-year.

For the six months ended June 30, 2022, annualized non-interest expense to common property was 1.49% in comparison with 1.72% for the six months ended June 30, 2021. The lower was primarily resulting from non-recurring authorized {and professional} charges incurred in 2021, coupled with continued price consciousness.

For the six months ended June 30, 2022, the annualized effectivity ratio was 46.1% in comparison with 50.4% for the six months ended June 30, 2021. The lower was primarily because of the enhance in web curiosity revenue coupled with a lower in different bills. The rise was partially offset by a lower in non-interest revenue.

Clarification of Non-GAAP Monetary Measures

This launch accommodates monetary info and efficiency measures decided by strategies aside from in accordance with GAAP. Administration believes that the supplemental non-GAAP info supplies a greater comparability of period-to-period working efficiency. Moreover, the Firm believes this info is utilized by regulators and market analysts to guage an organization’s monetary situation and due to this fact, such info is helpful to buyers. Non-GAAP measures used on this launch include the next:

  • Price of interest-bearing liabilities that excludes the results of accelerated amortization of debt prices related to the Firm’s 2017 notes and curiosity expense related to the Firm’s 2022 notice. On July 15, 2022, the Firm used the proceeds from the 2022 notice to redeem the 2017 notes.
  • Web curiosity margin that excludes the results of accelerated amortization of debt prices related to the Firm’s 2017 notes, and curiosity expense related to the Firm’s 2022 notice.

These disclosures shouldn’t be seen as an alternative to monetary ends in accordance with GAAP, nor are they essentially corresponding to non-GAAP efficiency measures which can be offered by different firms. Please consult with the Reconciliation of Sure Non-GAAP Monetary Measures desk for a reconciliation of those non-GAAP measures to essentially the most instantly comparable GAAP measure.

About John Marshall Bancorp, Inc.

John Marshall Bancorp, Inc. is the financial institution holding firm for John Marshall Financial institution. The Financial institution is a $2.32 billion financial institution headquartered in Reston, Virginia with eight full-service branches positioned in Alexandria, Arlington, Loudoun, Prince William, Reston, and Tysons, Virginia, in addition to Rockville, Maryland, and Washington, D.C. with one mortgage manufacturing workplace in Arlington, Virginia. The Financial institution is devoted to offering distinctive worth, personalised service and comfort to native companies and professionals within the Washington D.C. Metro space. The Financial institution affords a complete line of subtle banking services that rival these of the most important banks together with skilled employees to assist obtain prospects’ monetary objectives. Devoted Relationship Managers function direct points-of-contact, offering material experience in a wide range of area of interest industries together with Constitution and Non-public Colleges, Authorities Contractors, Well being Companies, Nonprofits and Associations, Skilled Companies, Property Administration Corporations, and Title Corporations. Be taught extra at www.johnmarshallbank.com.

Along with historic info, this press launch accommodates forward-looking statements inside the that means of the Non-public Securities Litigation Reform Act of 1995 which might be primarily based on sure assumptions and describe future plans, methods and expectations of the Firm. These forward-looking statements are usually recognized by use of the phrases “imagine,” “count on,” “intend,” “anticipate,” “estimate,” “venture,” “will,” “ought to,” “might,” “view,” “alternative,” “potential,” or related expressions or expressions of confidence. The Firm’s capability to foretell outcomes or the precise impact of future plans or methods is inherently unsure. Elements which may have a fabric adversarial impact on the operations of the Firm and its subsidiary embody, however will not be restricted to the next: adjustments in rates of interest, basic financial situations, public well being crises (such because the governmental, social and financial results of COVID-19), ranges of unemployment within the Financial institution’s lending space, actual property market values within the Financial institution’s lending space, future pure disasters, the extent of prepayments on loans and mortgage-backed securities, legislative/regulatory adjustments, financial and financial insurance policies of the U.S. Authorities together with insurance policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, the standard or composition of the mortgage or funding portfolios, demand for mortgage merchandise, deposit flows, competitors, demand for monetary providers within the Firm’s market space, accounting ideas and tips, and different situations which by their nature will not be prone to correct forecast, and are topic to vital uncertainty. These dangers and uncertainties ought to be thought of in evaluating forward-looking statements and undue reliance shouldn’t be positioned on such statements. The Firm doesn’t undertake, and particularly disclaims any obligation, to publicly launch the results of any revisions which can be made to any forward-looking statements to replicate occasions or circumstances after the date of such statements or to replicate the incidence of anticipated or unanticipated occasions. Annualized, professional forma, projected and estimated numbers are used for illustrative function solely, will not be forecasts and should not replicate precise outcomes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

Monetary Highlights (Unaudited)

(Greenback quantities in 1000’s, besides per share information)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At or For the Three Months Ended

 

At or For the Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2022

 

2021

 

2022

 

2021

 

Chosen Steadiness Sheet Information

 

 

 

 

 

 

 

 

 

 

 

 

 

Money and money equivalents

 

$

120,887

 

$

168,004

 

$

120,887

 

$

168,004

 

Whole funding securities

 

 

473,914

 

 

306,030

 

 

473,914

 

 

306,030

 

Loans, web of unearned revenue

 

 

1,692,652

 

 

1,567,112

 

 

1,692,652

 

 

1,567,112

 

Allowance for mortgage losses

 

 

20,031

 

 

19,381

 

 

20,031

 

 

19,381

 

Whole property

 

 

2,316,374

 

 

2,065,895

 

 

2,316,374

 

 

2,065,895

 

Non-interest bearing demand deposits

 

 

512,284

 

 

478,705

 

 

512,284

 

 

478,705

 

Curiosity bearing deposits

 

 

1,531,457

 

 

1,336,327

 

 

1,531,457

 

 

1,336,327

 

Whole deposits

 

 

2,043,741

 

 

1,815,032

 

 

2,043,741

 

 

1,815,032

 

Shareholders’ fairness

 

 

207,530

 

 

195,246

 

 

207,530

 

 

195,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abstract Outcomes of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity revenue

 

$

19,555

 

$

18,627

 

$

39,300

 

$

37,374

 

Curiosity expense

 

 

2,247

 

 

2,136

 

 

4,076

 

 

4,601

 

Web curiosity revenue

 

 

17,308

 

 

16,491

 

 

35,224

 

 

32,773

 

Provision for mortgage losses

 

 

– –

 

 

90

 

 

– –

 

 

2,455

 

Web curiosity revenue after provision for mortgage losses

 

 

17,308

 

 

16,401

 

 

35,224

 

 

30,318

 

Non-interest revenue

 

 

109

 

 

417

 

 

523

 

 

881

 

Non-interest expense

 

 

7,681

 

 

9,067

 

 

16,467

 

 

16,960

 

Revenue earlier than revenue taxes

 

 

9,736

 

 

7,751

 

 

19,280

 

 

14,239

 

Web revenue

 

 

7,882

 

 

6,079

 

 

15,556

 

 

11,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Information and Shares Excellent

 

 

 

 

Earnings per share – primary

 

$

0.56

 

$

0.45

 

$

1.11

 

$

0.82

 

Earnings per share – diluted

 

$

0.56

 

$

0.44

 

$

1.10

 

$

0.80

 

E book worth per share

 

$

14.80

 

$

14.32

 

$

14.80

 

$

14.32

 

Weighted common widespread shares (primary)

 

 

13,932,256

 

 

13,572,779

 

 

13,858,057

 

 

13,565,320

 

Weighted common widespread shares (diluted)

 

 

14,085,160

 

 

13,868,173

 

 

14,042,205

 

 

13,852,936

 

Frequent shares excellent at finish of interval

 

 

14,026,589

 

 

13,639,173

 

 

14,026,589

 

 

13,639,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on common property (annualized)

 

 

1.41

%

 

1.20

%

 

1.41

%

 

1.13

%

Return on common fairness (annualized)

 

 

15.28

%

 

12.64

%

 

15.02

%

 

11.78

%

Web curiosity margin

 

 

3.16

%

 

3.31

%

 

3.25

%

 

3.37

%

Non-interest revenue as a proportion of common property (annualized)

 

 

0.02

%

 

0.08

%

 

0.05

%

 

0.09

%

Non-interest expense to common property (annualized)

 

 

1.38

%

 

1.79

%

 

1.49

%

 

1.72

%

Effectivity ratio

 

 

44.1

%

 

53.6

%

 

46.1

%

 

50.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset High quality

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing property to complete property

 

 

– –

%

 

– –

%

 

– –

%

 

– –

%

Non-performing loans to complete loans

 

 

– –

%

 

– –

%

 

– –

%

 

– –

%

Allowance for mortgage losses to non-performing loans

 

 

N/M

 

 

N/M

 

 

N/M

 

 

N/M

 

Allowance for mortgage losses to complete loans (1)

 

 

1.18

%

 

1.24

%

 

1.18

%

 

1.24

%

Web charge-offs (recoveries) to common loans (annualized)

 

 

– –

%

 

0.02

%

 

0.00

%

 

0.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 30-89 days overdue and accruing curiosity

 

$

– –

 

$

– –

 

$

– –

 

$

– –

 

Non-accrual loans

 

 

– –

 

 

– –

 

 

– –

 

 

– –

 

Different actual property owned

 

 

– –

 

 

– –

 

 

– –

 

 

– –

 

Non-performing property (2)

 

 

– –

 

 

– –

 

 

– –

 

 

– –

 

Troubled debt restructurings (complete)

 

 

536

 

 

473

 

 

536

 

 

473

 

Performing in accordance with modified phrases

 

 

536

 

 

473

 

 

536

 

 

473

 

Not performing in accordance with modified phrases

 

 

– –

 

 

– –

 

 

– –

 

 

– –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (Financial institution Stage)

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairness / property

 

 

9.9

%

 

9.5

%

 

9.9

%

 

9.5

%

Whole risk-based capital ratio

 

 

15.1

%

 

15.0

%

 

15.1

%

 

15.0

%

Tier 1 risk-based capital ratio

 

 

14.0

%

 

13.9

%

 

14.0

%

 

13.9

%

Leverage ratio

 

 

11.0

%

 

10.7

%

 

11.0

%

 

10.7

%

Frequent fairness tier 1 ratio

 

 

14.0

%

 

12.3

%

 

14.0

%

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Different Info

 

 

 

 

 

 

 

 

 

 

 

 

 

Variety of full time equal staff

 

 

144

 

 

143

 

 

144

 

 

143

 

# Full service department workplaces

 

 

8

 

 

8

 

 

8

 

 

8

 

# Mortgage manufacturing or restricted service department workplaces

 

 

1

 

 

1

 

 

1

 

 

1

 

(1)

The allowance for mortgage losses to complete loans, excluding PPP loans, web of unearned revenue, of $216 thousand, was 1.18% at June 30, 2022. The allowance for mortgage losses to complete loans, excluding PPP loans, web of unearned revenue, of $79.9 million, was 1.30% at June 30, 2021. PPP loans acquired no allocations within the allowance estimate because of the underlying ensures.

(2)

Non-performing property include non-accrual loans, loans 90 days or extra overdue and nonetheless accruing curiosity, and different actual property owned. Doesn’t embody troubled debt restructurings which had been accruing curiosity on the date indicated. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Steadiness Sheets

(Greenback quantities in 1000’s, besides per share information)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

June 30,

 

December 31,

 

June 30,

 

Final Six

12 months Over

 

 

2022

 

2021

2021

 

Months

12 months

Belongings

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

Money and due from banks

 

$

12,915

 

$

2,920

 

$

9,341

 

342.3

%

38.3

%

Curiosity-bearing deposits in banks

 

 

107,972

 

 

102,879

 

 

158,663

 

5.0

%

(31.9)

%

Securities available-for-sale, at truthful worth

 

 

365,134

 

 

239,300

 

 

299,485

 

52.6

%

21.9

%

Securities held-to-maturity, truthful worth of $88,862 and $103,258 at 6/30/2022 and 12/31/2021, respectively.

 

 

102,265

 

 

105,509

 

 

– –

 

(3.1)

%

N/M

 

Restricted securities, at price

 

 

4,417

 

 

4,951

 

 

4,939

 

(10.8)

%

(10.6)

%

Fairness securities, at truthful worth

 

 

2,098

 

 

1,869

 

 

1,606

 

12.3

%

30.6

%

Loans, web of unearned revenue

 

 

1,692,652

 

 

1,666,469

 

 

1,567,112

 

1.6

%

8.0

%

Allowance for mortgage losses

 

 

(20,031)

 

 

(20,032)

 

 

(19,381)

 

(0.0)

%

3.4

%

Web loans

 

 

1,672,621

 

 

1,646,437

 

 

1,547,731

 

1.6

%

8.1

%

Financial institution premises and tools, web

 

 

1,443

 

 

1,620

 

 

1,955

 

(10.9)

%

(26.2)

%

Accrued curiosity receivable

 

 

4,451

 

 

4,943

 

 

4,513

 

(10.0)

%

(1.4)

%

Financial institution owned life insurance coverage

 

 

21,188

 

 

20,998

 

 

20,794

 

0.9

%

1.9

%

Proper of use property

 

 

4,281

 

 

4,913

 

 

5,608

 

(12.9)

%

(23.7)

%

Different property

 

 

17,589

 

 

12,970

 

 

11,260

 

35.6

%

56.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whole property

 

$

2,316,374

 

$

2,149,309

 

$

2,065,895

 

7.8

%

12.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Fairness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

512,284

 

$

488,838

 

$

478,705

 

4.8

%

7.0

%

Curiosity-bearing demand deposits

 

 

738,666

 

 

633,901

 

 

587,878

 

16.5

%

25.6

%

Financial savings deposits

 

 

112,276

 

 

101,376

 

 

79,119

 

10.8

%

41.9

%

Time deposits

 

 

680,515

 

 

657,438

 

 

669,330

 

3.5

%

1.7

%

Whole deposits

 

 

2,043,741

 

 

1,881,553

 

 

1,815,032

 

8.6

%

12.6

%

Federal Dwelling Mortgage Financial institution advances

 

 

– –

 

 

18,000

 

 

18,000

 

(100.0)

%

(100.0)

%

Subordinated debt

 

 

49,560

 

 

24,728

 

 

24,704

 

100.4

%

100.6

%

Accrued curiosity payable

 

 

896

 

 

843

 

 

884

 

6.3

%

1.4

%

Lease liabilities

 

 

4,538

 

 

5,182

 

 

5,873

 

(12.4)

%

(22.7)

%

Different liabilities

 

 

10,109

 

 

10,533

 

 

6,156

 

(4.0)

%

64.2

%

Whole liabilities

 

 

2,108,844

 

 

1,940,839

 

 

1,870,649

 

8.7

%

12.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Fairness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Most popular inventory, par worth $0.01 per share; licensed 1,000,000 shares; none issued

 

 

– –

 

 

– –

 

 

– –

 

0.0

%

0.0

%

Frequent inventory, nonvoting, par worth $0.01 per share; licensed 1,000,000 shares; none issued

 

 

– –

 

 

– –

 

 

– –

 

0.0

%

0.0

%

Frequent inventory, voting, par worth $0.01 per share; licensed 30,000,000 shares; issued and excellent, 14,026,589 at 6/30/2022 together with 58,536 unvested shares, 13,745,598 shares at 12/31/2021 together with 75,826 unvested shares and 13,639,173 at 6/30/2021, together with 60,995 unvested shares

 

 

140

 

 

137

 

 

136

 

2.2

%

2.9

%

Further paid-in capital

 

 

93,935

 

 

91,107

 

 

90,448

 

3.1

%

3.9

%

Retained earnings

 

 

130,383

 

 

117,626

 

 

103,318

 

10.8

%

26.2

%

Gathered different complete revenue (loss)

 

 

(16,928)

 

 

(400)

 

 

1,344

 

N/M

 

N/M

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whole shareholders’ fairness

 

 

207,530

 

 

208,470

 

 

195,246

 

(0.5)

%

6.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whole liabilities and shareholders’ fairness

 

$

2,316,374

 

$

2,149,309

 

$

2,065,895

 

7.8

%

12.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Revenue

(Greenback quantities in 1000’s, besides per share information)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Six Months Ended

 

 

 

 

 

June 30,

 

 

 

 

June 30,

 

 

 

 

 

2022

 

2021

 

% Change

 

2022

 

2021

 

% Change

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

Curiosity and Dividend Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity and costs on loans

 

$

17,334

 

$

17,499

 

(0.9)

%

 

$

35,518

 

$

35,338

 

0.5

%

Curiosity on funding securities, taxable

 

 

1,893

 

 

993

 

90.6

%

 

 

3,273

 

 

1,762

 

85.8

%

Curiosity on funding securities, tax-exempt

 

 

30

 

 

30

 

0.0

%

 

 

60

 

 

60

 

0.0

%

Dividends

 

 

64

 

 

66

 

(3.0)

%

 

 

124

 

 

131

 

(5.3)

%

Curiosity on deposits in banks

 

 

234

 

 

39

 

500.0

%

 

 

325

 

 

83

 

291.6

%

Whole curiosity and dividend revenue

 

 

19,555

 

 

18,627

 

5.0

%

 

 

39,300

 

 

37,374

 

5.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,698

 

 

1,735

 

(2.1)

%

 

 

3,021

 

 

3,795

 

(20.4)

%

Federal Dwelling Mortgage Financial institution advances

 

 

12

 

 

30

 

(60.0)

%

 

 

42

 

 

63

 

(33.3)

%

Subordinated debt

 

 

537

 

 

371

 

44.7

%

 

 

1,013

 

 

743

 

36.3

%

Whole curiosity expense

 

 

2,247

 

 

2,136

 

5.2

%

 

 

4,076

 

 

4,601

 

(11.4)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Web curiosity revenue

 

 

17,308

 

 

16,491

 

5.0

%

 

 

35,224

 

 

32,773

 

7.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for mortgage losses

 

 

– –

 

 

90

 

N/M

 

 

 

– –

 

 

2,455

 

N/M

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Web curiosity revenue after provision for mortgage losses

 

 

17,308

 

 

16,401

 

5.5

%

 

 

35,224

 

 

30,318

 

16.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service costs on deposit accounts

 

 

84

 

 

60

 

40.0

%

 

 

161

 

 

118

 

36.4

%

Financial institution owned life insurance coverage

 

 

95

 

 

100

 

(5.0)

%

 

 

190

 

 

207

 

(8.2)

%

Different service costs and costs

 

 

157

 

 

116

 

35.3

%

 

 

294

 

 

220

 

33.6

%

Good points on securities

 

 

– –

 

 

– –

 

N/M

 

 

 

– –

 

 

10

 

N/M

 

Insurance coverage commissions

 

 

44

 

 

22

 

100.0

%

 

 

265

 

 

177

 

49.7

%

Different revenue (loss)

 

 

(271)

 

 

119

 

(327.7)

%

 

 

(387)

 

 

149

 

(359.7)

%

Whole non-interest revenue

 

 

109

 

 

417

 

(73.9)

%

 

 

523

 

 

881

 

(40.6)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bills

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and worker advantages

 

 

4,655

 

 

5,680

 

(18.0)

%

 

 

10,682

 

 

10,669

 

0.1

%

Occupancy expense of premises

 

 

482

 

 

514

 

(6.2)

%

 

 

975

 

 

1,021

 

(4.5)

%

Furnishings and tools bills

 

 

341

 

 

378

 

(9.8)

%

 

 

666

 

 

700

 

(4.9)

%

Different bills

 

 

2,203

 

 

2,495

 

(11.7)

%

 

 

4,144

 

 

4,570

 

(9.3)

%

Whole non-interest expense

 

 

7,681

 

 

9,067

 

(15.3)

%

 

 

16,467

 

 

16,960

 

(2.9)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue earlier than revenue taxes

 

 

9,736

 

 

7,751

 

25.6

%

 

 

19,280

 

 

14,239

 

35.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue tax expense

 

 

1,854

 

 

1,672

 

10.9

%

 

 

3,724

 

 

3,086

 

20.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Web revenue

 

$

7,882

 

$

6,079

 

29.7

%

 

$

15,556

 

$

11,153

 

39.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Fundamental

 

$

0.56

 

$

0.45

 

24.4

%

 

$

1.11

 

$

0.82

 

35.4

%

Diluted

 

$

0.56

 

$

0.44

 

27.3

%

 

$

1.10

 

$

0.80

 

37.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historic Developments – Quarterly Monetary Information (Unaudited)

(Greenback quantities in 1000’s, besides per share information)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

2021

 

 

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

 

Profitability for the quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity revenue

 

$

19,555

 

$

19,745

 

$

18,703

 

$

18,042

 

$

18,627

 

$

18,747

 

Curiosity expense

 

 

2,247

 

 

1,829

 

 

1,734

 

 

1,876

 

 

2,136

 

 

2,465

 

Web curiosity revenue

 

 

17,308

 

 

17,916

 

 

16,969

 

 

16,166

 

 

16,491

 

 

16,282

 

Provision for mortgage losses

 

 

– –

 

 

– –

 

 

325

 

 

325

 

 

90

 

 

2,365

 

Non-interest revenue

 

 

109

 

 

414

 

 

513

 

 

325

 

 

417

 

 

464

 

Non-interest expense

 

 

7,681

 

 

8,786

 

 

7,679

 

 

7,623

 

 

9,067

 

 

7,893

 

Revenue earlier than revenue taxes

 

 

9,736

 

 

9,544

 

 

9,478

 

 

8,543

 

 

7,751

 

 

6,488

 

Revenue tax expense

 

 

1,854

 

 

1,870

 

 

1,931

 

 

1,782

 

 

1,672

 

 

1,414

 

Web revenue

 

$

7,882

 

$

7,674

 

$

7,547

 

$

6,761

 

$

6,079

 

$

5,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monetary efficiency:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on common property (annualized)

 

 

1.41

%

 

1.40

%

 

1.41

%

 

1.30

%

 

1.20

%

 

1.05

%

Return on common fairness (annualized)

 

 

15.28

%

 

14.76

%

 

14.52

%

 

13.35

%

 

12.64

%

 

10.89

%

Web curiosity margin

 

 

3.16

%

 

3.33

%

 

3.22

%

 

3.15

%

 

3.31

%

 

3.43

%

Non-interest revenue as a proportion of common property (annualized)

 

 

0.02

%

 

0.08

%

 

0.10

%

 

0.06

%

 

0.08

%

 

0.10

%

Non-interest expense to common property (annualized)

 

 

1.38

%

 

1.61

%

 

1.44

%

 

1.46

%

 

1.79

%

 

1.64

%

Efficency ratio

 

 

44.1

%

 

47.9

%

 

43.9

%

 

46.2

%

 

53.6

%

 

47.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – primary

 

$

0.56

 

$

0.55

 

$

0.55

 

$

0.50

 

$

0.45

 

$

0.37

 

Earnings per share – diluted

 

$

0.56

 

$

0.55

 

$

0.54

 

$

0.48

 

$

0.44

 

$

0.37

 

E book worth per share

 

$

14.80

 

$

14.68

 

$

15.17

 

$

14.82

 

$

14.32

 

$

13.85

 

Weighted common widespread shares (primary)

 

 

13,932,256

 

 

13,783,034

 

 

13,581,586

 

 

13,580,538

 

 

13,572,779

 

 

13,557,779

 

Weighted common widespread shares (diluted)

 

 

14,085,160

 

 

13,991,692

 

 

13,879,595

 

 

13,883,104

 

 

13,868,147

 

 

13,809,751

 

Frequent shares excellent at finish of interval

 

 

14,026,589

 

 

13,950,570

 

 

13,745,598

 

 

13,644,985

 

 

13,639,173

 

 

13,634,754

 

Dividends declared per share

 

$

– –

 

$

0.20

 

$

– –

 

$

– –

 

$

– –

 

$

– –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service costs on deposit accounts

 

$

84

 

$

77

 

$

74

 

$

70

 

$

60

 

$

58

 

Financial institution owned life insurance coverage

 

 

95

 

 

95

 

 

102

 

 

102

 

 

100

 

 

107

 

Different service costs and costs

 

 

157

 

 

137

 

 

138

 

 

120

 

 

115

 

 

104

 

Good points on securities

 

 

– –

 

 

– –

 

 

– –

 

 

– –

 

 

– –

 

 

10

 

Insurance coverage commissions

 

 

44

 

 

221

 

 

79

 

 

28

 

 

22

 

 

155

 

Different revenue (loss)

 

 

(271)

 

 

(116)

 

 

120

 

 

5

 

 

120

 

 

30

 

Whole non-interest revenue

 

$

109

 

$

414

 

$

513

 

$

325

 

$

417

 

$

464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest Bills

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and worker advantages

 

$

4,655

 

$

6,027

 

$

4,765

 

$

4,977

 

$

5,680

 

$

4,989

 

Occupancy expense of premises

 

 

482

 

 

493

 

 

480

 

 

484

 

 

514

 

 

507

 

Furnishings and tools bills

 

 

341

 

 

325

 

 

363

 

 

373

 

 

378

 

 

322

 

Different bills

 

 

2,203

 

 

1,941

 

 

2,071

 

 

1,789

 

 

2,495

 

 

2,075

 

Whole non-interest bills

 

$

7,681

 

$

8,786

 

$

7,679

 

$

7,623

 

$

9,067

 

$

7,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Steadiness Sheets at Quarter Finish

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whole loans

 

$

1,692,652

 

$

1,631,260

 

$

1,666,469

 

$

1,602,377

 

$

1,567,112

 

$

1,605,783

 

Allowance for mortgage losses

 

 

(20,031)

 

 

(20,031)

 

 

(20,032)

 

 

(19,706)

 

 

(19,381)

 

 

(19,381)

 

Funding securities

 

 

473,914

 

 

409,692

 

 

351,629

 

 

348,742

 

 

306,030

 

 

219,106

 

Curiosity-earning property

 

 

2,274,968

 

 

2,217,553

 

 

2,121,407

 

 

2,062,000

 

 

2,032,235

 

 

1,979,848

 

Whole property

 

 

2,316,374

 

 

2,249,609

 

 

2,149,309

 

 

2,095,504

 

 

2,065,895

 

 

2,009,988

 

Whole deposits

 

 

2,043,741

 

 

1,983,099

 

 

1,881,553

 

 

1,837,548

 

 

1,815,032

 

 

1,761,390

 

Whole interest-bearing liabilities

 

 

1,581,017

 

 

1,530,133

 

 

1,435,443

 

 

1,416,396

 

 

1,379,031

 

 

1,388,286

 

Whole shareholders’ fairness

 

 

207,530

 

 

204,855

 

 

208,470

 

 

202,222

 

 

195,246

 

 

188,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Common Steadiness Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whole gross loans

 

$

1,641,914

 

$

1,620,533

 

$

1,629,124

 

$

1,580,695

 

$

1,602,125

 

$

1,575,847

 

Allowance for mortgage losses

 

 

(20,031)

 

 

(20,032)

 

 

(19,889)

 

 

(19,525)

 

 

(19,530)

 

 

(17,816)

 

Funding securities

 

 

447,688

 

 

376,608

 

 

356,007

 

 

325,027

 

 

256,671

 

 

180,180

 

Curiosity-earning property

 

 

2,204,709

 

 

2,183,897

 

 

2,090,052

 

 

2,038,384

 

 

1,996,555

 

 

1,922,835

 

Whole property

 

 

2,240,119

 

 

2,216,131

 

 

2,121,980

 

 

2,069,143

 

 

2,027,364

 

 

1,954,088

 

Whole deposits

 

 

1,980,231

 

 

1,946,882

 

 

1,857,782

 

 

1,812,635

 

 

1,820,939

 

 

1,709,678

 

Whole interest-bearing liabilities

 

 

1,504,574

 

 

1,505,854

 

 

1,419,679

 

 

1,384,867

 

 

1,381,583

 

 

1,350,742

 

Whole shareholders’ fairness

 

 

206,967

 

 

210,900

 

 

206,237

 

 

200,990

 

 

192,918

 

 

188,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monetary Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common fairness to common property

 

 

9.2

%

 

9.5

%

 

9.7

%

 

9.7

%

 

9.5

%

 

9.7

%

Funding securities to incomes property

 

 

20.8

%

 

18.5

%

 

16.6

%

 

16.9

%

 

15.1

%

 

11.1

%

Loans to incomes property

 

 

74.4

%

 

73.6

%

 

78.6

%

 

77.7

%

 

77.1

%

 

81.1

%

Loans to property

 

 

73.1

%

 

72.5

%

 

77.5

%

 

76.5

%

 

75.9

%

 

79.9

%

Loans to deposits

 

 

82.8

%

 

82.3

%

 

88.6

%

 

87.2

%

 

86.3

%

 

91.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (Financial institution Stage)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fairness / property

 

 

9.9

%

 

10.2

%

 

10.8

%

 

10.8

%

 

10.6

%

 

10.5

%

Whole risk-based capital ratio

 

 

15.1

%

 

15.4

%

 

15.3

%

 

15.2

%

 

15.0

%

 

14.6

%

Tier 1 risk-based capital ratio

 

 

14.0

%

 

14.2

%

 

14.0

%

 

14.0

%

 

13.9

%

 

13.4

%

Leverage ratio

 

 

11.0

%

 

10.8

%

 

11.0

%

 

10.8

%

 

10.7

%

 

10.8

%

Frequent fairness tier 1 ratio

 

 

14.0

%

 

14.2

%

 

14.0

%

 

14.0

%

 

12.3

%

 

13.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage, Deposit and Borrowing Element (Unaudited)

(Greenback quantities in 1000’s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

2021

 

 

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

 

Loans

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

Industrial enterprise loans

 

$

47,654

2.8

%

$

52,569

3.2

%

$

53,378

3.2

%

$

53,166

3.3

%

$

55,375

3.5

%

$

60,637

3.8

%

Industrial PPP loans

 

 

224

0.0

%

 

7,781

0.5

%

 

69,567

4.2

%

 

75,496

4.7

%

 

82,190

5.2

%

 

117,796

7.3

%

Industrial owner-occupied actual property loans

 

 

378,457

22.4

%

 

339,933

20.9

%

 

345,272

20.7

%

 

326,585

20.4

%

 

320,519

20.4

%

 

307,918

19.2

%

Whole enterprise loans

 

 

426,335

25.2

%

 

400,283

24.6

%

 

468,217

28.1

%

 

455,247

28.4

%

 

458,084

29.2

%

 

486,351

30.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investor actual property loans

 

 

598,501

35.5

%

 

553,093

34.0

%

 

523,038

31.4

%

 

519,384

32.4

%

 

505,605

32.3

%

 

502,940

31.3

%

Building & improvement loans

 

 

189,644

11.2

%

 

219,160

13.4

%

 

231,090

13.9

%

 

228,993

14.3

%

 

219,175

14.0

%

 

250,208

15.6

%

Multi-family loans

 

 

106,236

6.3

%

 

99,100

6.1

%

 

100,132

6.0

%

 

81,226

5.1

%

 

92,203

5.9

%

 

84,689

5.3

%

Whole business actual property loans

 

 

894,381

53.0

%

 

871,353

53.5

%

 

854,260

51.3

%

 

829,603

51.8

%

 

816,983

52.1

%

 

837,837

52.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

368,370

21.8

%

 

356,331

21.9

%

 

342,491

20.6

%

 

316,549

19.8

%

 

291,615

18.6

%

 

281,964

17.5

%

Shopper loans

 

 

651

0.0

%

 

513

0.0

%

 

586

0.0

%

 

631

0.0

%

 

916

0.1

%

 

793

0.0

%

Whole loans

 

$

1,689,737

100.0

%

$

1,628,480

100.0

%

$

1,665,554

100.0

%

$

1,602,030

100.0

%

$

1,567,598

100.0

%

$

1,606,945

100.0

%

Much less: Allowance for mortgage losses

 

 

(20,031)

 

 

 

(20,031)

 

 

 

(20,032)

 

 

 

(19,706)

 

 

 

(19,381)

 

 

 

(19,381)

 

 

Web deferred mortgage prices (charges)

 

 

2,915

 

 

 

2,780

 

 

 

915

 

 

 

347

 

 

 

(486)

 

 

 

(1,162)

 

 

Web loans

 

$

1,672,621

 

 

$

1,611,229

 

 

$

1,646,437

 

 

$

1,582,671

 

 

$

1,547,731

 

 

$

1,586,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

2021

 

 

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

 

March 31

 

Deposits

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

$ Quantity

% of Whole

 

Non-interest bearing demand deposits

 

$

512,284

25.1

%

$

495,811

25.0

%

$

488,838

26.0

%

$

463,868

25.2

%

$

478,705

26.4

%

$

419,796

23.8

%

Curiosity-bearing demand deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts(1)

 

 

338,789

16.6

%

 

345,087

17.4

%

 

267,594

14.2

%

 

294,261

16.0

%

 

254,060

14.0

%

 

245,274

13.9

%

Cash market accounts(1)

 

 

399,877

19.6

%

 

414,987

20.9

%

 

366,306

19.4

%

 

336,651

18.3

%

 

333,818

18.4

%

 

344,807

19.6

%

Financial savings accounts

 

 

112,276

5.4

%

 

114,427

5.8

%

 

101,376

5.4

%

 

94,840

5.2

%

 

79,119

4.4

%

 

72,102

4.1

%

Certificates of deposit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$250,000 or extra

 

 

255,411

12.5

%

 

241,230

12.1

%

 

250,204

13.3

%

 

232,722

12.7

%

 

243,662

13.4

%

 

265,772

15.1

%

Lower than $250,000

 

 

87,505

4.3

%

 

91,050

4.6

%

 

103,084

5.5

%

 

104,463

5.7

%

 

112,991

6.2

%

 

119,828

6.8

%

QwickRate® certificates of deposit

 

 

20,154

1.0

%

 

23,136

1.2

%

 

25,122

1.3

%

 

28,998

1.6

%

 

31,481

1.7

%

 

38,565

2.2

%

IntraFi® certificates of deposit

 

 

32,686

1.6

%

 

39,628

2.0

%

 

61,281

3.3

%

 

66,926

3.6

%

 

60,761

3.3

%

 

38,284

2.2

%

Brokered deposits

 

 

284,759

13.9

%

 

217,743

11.0

%

 

217,748

11.6

%

 

214,819

11.7

%

 

220,435

12.1

%

 

216,962

12.3

%

Whole deposits

 

$

2,043,741

100.0

%

$

1,983,099

100.0

%

$

1,881,553

100.0

%

$

1,837,548

100.0

%

$

1,815,032

100.0

%

$

1,761,390

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Dwelling Mortgage Financial institution advances

 

$

– –

0.0

%

$

18,000

42.0

%

$

18,000

42.1

%

$

18,000

42.1

%

$

18,000

42.2

%

$

22,000

47.1

%

Subordinated debt

 

 

49,560

100.0

%

 

24,845

58.0

%

 

24,728

57.9

%

 

24,716

57.9

%

 

24,704

57.8

%

 

24,692

52.9

%

Whole borrowings

 

$

49,560

100.0

%

$

42,845

100.0

%

$

42,728

100.0

%

$

42,716

100.0

%

$

42,704

100.0

%

$

46,692

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Whole deposits and borrowings

 

$

2,093,301

 

 

$

2,025,944

 

 

$

1,924,281

 

 

$

1,880,264

 

 

$

1,857,736

 

 

$

1,808,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core buyer funding sources (2)

 

$

1,738,828

85.1

%

$

1,742,220

85.2

%

$

1,638,683

86.3

%

$

1,593,731

85.9

%

$

1,563,116

85.3

%

$

1,505,863

84.4

%

Wholesale funding sources (3)

 

 

304,913

14.9

%

 

258,879

12.7

%

 

260,870

13.7

%

 

261,817

14.1

%

 

269,916

14.7

%

 

277,527

15.6

%

Whole funding sources

 

$

2,043,741

100.0

%

$

2,001,099

97.9

%

$

1,899,553

100.0

%

$

1,855,548

100.0

%

$

1,833,032

100.0

%

$

1,783,390

100.0

%

(1)

 

Consists of IntraFi® accounts.

(2)

 

Consists of reciprocal IntraFi Demand®, IntraFi Cash Market® and IntraFi CD® deposits, that are maintained by prospects.

(3)

 

Consists of QwickRate® certificates of deposit, brokered deposits, federal funds bought and Federal Dwelling Mortgage Financial institution advances.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Steadiness Sheets, Curiosity and Charges (unaudited)

 

(Greenback quantities in 1000’s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2022

 

Six months ended June 30, 2021

 

 

 

 

 

 

Curiosity Revenue /

 

Common

 

 

 

 

Curiosity Revenue /

 

Common

 

 

 

Common Steadiness

 

Expense

 

Price

 

Common Steadiness

 

Expense

 

Price

 

Belongings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

407,341

 

$

3,397

 

1.68

%

$

213,585

 

$

1,892

 

1.79

%

Tax-exempt(1)

 

 

5,004

 

 

76

 

3.06

%

 

5,052

 

 

77

 

3.07

%

Whole securities

 

$

412,345

 

$

3,473

 

1.70

%

$

218,637

 

$

1,969

 

1.82

%

Loans, web of unearned revenue(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,611,916

 

 

35,209

 

4.40

%

 

1,570,969

 

 

35,001

 

4.49

%

Tax-exempt(1)

 

 

19,367

 

 

391

 

4.07

%

 

18,090

 

 

427

 

4.76

%

Whole loans, web of unearned revenue

 

$

1,631,283

 

$

35,600

 

4.40

%

$

1,589,059

 

$

35,428

 

4.50

%

Curiosity-bearing deposits in different banks

 

$

150,734

 

$

325

 

0.43

%

$

152,203

 

$

83

 

0.11

%

Whole interest-earning property

 

$

2,194,362

 

$

39,398

 

3.62

%

$

1,959,899

 

$

37,480

 

3.86

%

Whole non-interest incomes property

 

 

33,830

 

 

 

 

 

 

 

31,029

 

 

 

 

 

 

Whole property

 

$

2,228,192

 

 

 

 

 

 

$

1,990,928

 

 

 

 

 

 

Liabilities & Shareholders’ Fairness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

323,546

 

$

424

 

0.26

%

$

244,952

 

$

392

 

0.32

%

Cash market accounts

 

 

395,532

 

 

789

 

0.40

%

 

336,528

 

 

630

 

0.38

%

Financial savings accounts

 

 

111,312

 

 

177

 

0.32

%

 

71,307

 

 

135

 

0.38

%

Time deposits

 

 

635,359

 

 

1,631

 

0.52

%

 

670,014

 

 

2,638

 

0.79

%

Whole interest-bearing deposits

 

$

1,465,749

 

$

3,021

 

0.42

%

$

1,322,801

 

$

3,795

 

0.58

%

Subordinated debt

 

 

27,007

 

 

1,013

 

7.56

%

 

24,690

 

 

743

 

6.07

%

Different borrowed funds

 

 

12,453

 

 

42

 

0.68

%

 

18,757

 

 

63

 

0.68

%

Whole interest-bearing liabilities

 

$

1,505,209

 

$

4,076

 

0.55

%

$

1,366,248

 

$

4,601

 

0.68

%

Demand deposits

 

 

497,899

 

 

 

 

 

 

 

421,349

 

 

 

 

 

 

Different liabilities

 

 

16,161

 

 

 

 

 

 

 

12,364

 

 

 

 

 

 

Whole liabilities

 

$

2,019,269

 

 

 

 

 

 

$

1,799,961

 

 

 

 

 

 

Shareholders’ fairness

 

$

208,923

 

 

 

 

 

 

$

190,967

 

 

 

 

 

 

Whole liabilities and shareholders’ fairness

 

$

2,228,192

 

 

 

 

 

 

$

1,990,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-equivalent web curiosity revenue and unfold

 

 

 

 

$

35,322

 

3.07

%

 

 

 

$

32,879

 

3.18

%

Much less: tax-equivalent adjustment

 

 

 

 

 

98

 

 

 

 

 

 

 

106

 

 

 

Web curiosity revenue

 

 

 

 

$

35,224

 

 

 

 

 

 

$

32,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity revenue/earnings property

 

 

 

 

 

 

 

3.62

%

 

 

 

 

 

 

3.86

%

Curiosity expense/incomes property

 

 

 

 

 

 

 

0.37

%

 

 

 

 

 

 

0.48

%

Web curiosity margin

 

 

 

 

 

 

 

3.25

%

 

 

 

 

 

 

3.38

%

(1)

 

Tax-equivalent revenue has been adjusted utilizing the federal statutory tax price of 21%. The annualized taxable-equivalent changes utilized within the above desk to compute yields aggregated to $98 thousand and $106 thousand in 2022 and 2021, respectively.

(2)

 

The Firm didn’t have any loans on non-accrual as of June 30, 2022 or June 30, 2021.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Steadiness Sheets, Curiosity and Charges (unaudited)

 

(Greenback quantities in 1000’s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2022

 

Three months ended June 30, 2021

 

 

 

 

 

 

Curiosity Revenue /

 

Common

 

 

 

 

Curiosity Revenue /

 

Common

 

 

 

Common Steadiness

 

Expense

 

Price

 

Common Steadiness

 

Expense

 

Price

 

Belongings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

442,686

 

$

1,957

 

1.77

%

$

251,654

 

$

1,059

 

1.69

%

Tax-exempt(1)

 

 

5,002

 

 

38

 

3.05

%

 

5,017

 

 

38

 

3.04

%

Whole securities

 

$

447,688

 

$

1,995

 

1.79

%

$

256,671

 

$

1,097

 

1.71

%

Loans, web of unearned revenue(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,622,666

 

 

17,180

 

4.25

%

 

1,577,125

 

 

17,295

 

4.40

%

Tax-exempt(1)

 

 

19,248

 

 

195

 

4.06

%

 

25,000

 

 

259

 

4.16

%

Whole loans, web of unearned revenue

 

$

1,641,914

 

$

17,375

 

4.24

%

$

1,602,125

 

$

17,554

 

4.39

%

Curiosity-bearing deposits in different banks

 

$

115,107

 

$

234

 

0.82

%

$

137,759

 

$

39

 

0.11

%

Whole interest-earning property

 

$

2,204,709

 

$

19,604

 

3.57

%

$

1,996,555

 

$

18,690

 

3.75

%

Whole non-interest incomes property

 

 

35,410

 

 

 

 

 

 

 

30,809

 

 

 

 

 

 

Whole property

 

$

2,240,119

 

 

 

 

 

 

$

2,027,364

 

 

 

 

 

 

Liabilities & Shareholders’ Fairness:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

322,255

 

$

222

 

0.28

%

$

250,845

 

$

194

 

0.31

%

Cash market accounts

 

 

398,641

 

 

439

 

0.44

%

 

337,752

 

 

314

 

0.37

%

Financial savings accounts

 

 

114,216

 

 

89

 

0.31

%

 

75,321

 

 

70

 

0.37

%

Time deposits

 

 

633,273

 

 

948

 

0.60

%

 

674,969

 

 

1,157

 

0.69

%

Whole interest-bearing deposits

 

$

1,468,385

 

$

1,698

 

0.46

%

$

1,338,887

 

$

1,735

 

0.52

%

Subordinated debt

 

 

29,222

 

 

537

 

7.37

%

 

24,696

 

 

371

 

6.03

%

Different borrowed funds

 

 

6,967

 

 

12

 

0.69

%

 

18,000

 

 

30

 

0.67

%

Whole interest-bearing liabilities

 

$

1,504,574

 

$

2,247

 

0.60

%

$

1,381,583

 

$

2,136

 

0.62

%

Demand deposits

 

 

511,846

 

 

 

 

 

 

 

439,356

 

 

 

 

 

 

Different liabilities

 

 

16,732

 

 

 

 

 

 

 

13,507

 

 

 

 

 

 

Whole liabilities

 

$

2,033,152

 

 

 

 

 

 

$

1,834,446

 

 

 

 

 

 

Shareholders’ fairness

 

$

206,967

 

 

 

 

 

 

$

192,918

 

 

 

 

 

 

Whole liabilities and shareholders’ fairness

 

$

2,240,119

 

 

 

 

 

 

$

2,027,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-equivalent web curiosity revenue and unfold

 

 

 

 

$

17,357

 

2.97

%

 

 

 

$

16,554

 

3.13

%

Much less: tax-equivalent adjustment

 

 

 

 

 

49

 

 

 

 

 

 

 

63

 

 

 

Web curiosity revenue

 

 

 

 

$

17,308

 

 

 

 

 

 

$

16,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity revenue/earnings property

 

 

 

 

 

 

 

3.57

%

 

 

 

 

 

 

3.75

%

Curiosity expense/incomes property

 

 

 

 

 

 

 

0.41

%

 

 

 

 

 

 

0.43

%

Web curiosity margin

 

 

 

 

 

 

 

3.16

%

 

 

 

 

 

 

3.32

%

(1)

 

Tax-equivalent revenue has been adjusted utilizing the federal statutory tax price of 21%. The annualized taxable-equivalent changes utilized within the above desk to compute yields aggregated to $49 thousand and $63 thousand in 2022 and 2021, respectively.

(2)

 

The Firm didn’t have any loans on non-accrual as of June 30, 2022 or June 30, 2021.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Marshall Bancorp, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Sure Non-GAAP Monetary Measures (unaudited)

 

(Greenback quantities in 1000’s)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2022

 

2021

 

 

2022

 

2021

 

Price of interest-bearing liabilities adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity expense (GAAP)

 

$

2,247

 

$

2,136

 

 

$

4,076

 

$

4,601

 

Much less: Accelerated amortization on 2017 notes

 

 

104

 

 

 

 

 

208

 

 

 

Much less: Curiosity expense on 2022 notice

 

 

62

 

 

 

 

 

62

 

 

 

Curiosity expense, excluding accelerated amortization on 2017 notes and curiosity expense on 2022 notice (Non-GAAP)

 

$

2,081

 

$

2,136

 

 

$

3,806

 

$

4,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common interest-bearing liabilities (GAAP)

 

$

1,504,574

 

$

1,381,583

 

 

$

1,505,209

 

$

1,366,248

 

Much less: Common stability of 2017 notes with out accelerated amortization

 

 

51

 

 

 

 

 

101

 

 

 

Much less: Common stability of 2022 notice

 

 

4,325

 

 

 

 

 

2,174

 

 

 

Common interest-bearing liabilities, excluding accelerated amortization on 2017 notes and curiosity expense on 2022 notice (Non-GAAP)

 

$

1,500,198

 

$

1,381,583

 

 

$

1,502,934

 

$

1,366,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Price of interest-bearing liabilities (GAAP)

 

 

0.60

%

 

0.62

%

 

 

0.55

%

 

0.68

%

Price of interest-bearing liabilities, excluding accelerated amortization on 2017 notes and curiosity expense on 2022 notice (GAAP)

 

 

0.56

%

 

0.62

%

 

 

0.51

%

 

0.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Web curiosity margin adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Curiosity revenue (GAAP)

 

$

19,555

 

$

18,627

 

 

$

39,300

 

$

37,374

 

Curiosity expense, excluding accelerated amortization on 2017 notes and curiosity expense on 2022 notice (Non-GAAP)

 

 

2,081

 

 

2,136

 

 

 

3,806

 

 

4,601

 

Common interest-earning property (GAAP)

 

 

2,204,709

 

 

1,996,555

 

 

 

2,194,362

 

 

1,959,899

 

Web curiosity margin (GAAP)

 

 

3.15

%

 

3.31

%

 

 

3.24

%

 

3.37

%

Web curiosity margin, excluding accelerated amortization on 2017 notes and curiosity expense on 2022 notice (Non-GAAP)

 

 

3.18

%

 

3.31

%

 

 

3.26

%

 

3.37

%

 

[ad_2]

Supply hyperlink