ºÚÁÏÍø

STOCK TITAN

Bank of Marin Bancorp Reports First Quarter Earnings of $10.5 Million

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
Rhea-AI Summary

Bancorp reported first quarter 2022 earnings of $10.5 million, up from $9.7 million in Q4 2021 and $8.9 million in Q1 2021. Diluted earnings per share (EPS) remained stable at $0.66. The successful conversion of American River Bank's systems took place with minimal disruption, reflecting effective management. Loan balances decreased to $2.202 billion, but loan originations peaked at $49.8 million. Deposits grew by $52.8 million to $3.861 billion. The total risk-based capital ratio was 14.4%, above regulatory requirements.

Positive
  • First quarter earnings increased to $10.5 million, compared to $8.9 million in Q1 2021.
  • Loan originations reached a six-year high at $49.8 million.
  • Deposits increased by $52.8 million, indicating strong customer retention.
Negative
  • Loan balances decreased by $53.8 million from the previous quarter.
  • Net interest income fell to $29.9 million from $30.6 million in Q4 2021.

American River Conversion Complete

NOVATO, Calif.--(BUSINESS WIRE)-- Bank of Marin Bancorp, "Bancorp" (Nasdaq: BMRC), parent company of Bank of Marin, "Bank," announced earnings of $10.5 million in the first quarter of 2022, compared to $9.7 million in the fourth quarter of 2021 and $8.9 million in the first quarter of 2021. Diluted earnings per share were $0.66 in the first quarter, $0.61 in the prior quarter, and $0.66 in the same quarter last year. First quarter 2022 and fourth quarter 2021 earnings were impacted by the costs associated with our recent acquisition, the details of which are discussed throughout this report.

"During the first quarter, we successfully completed the system conversion of American River Bankshares, our largest conversion to date, with minimal disruption to customers," said Tim Myers, President and Chief Executive Officer. "As loan demand increases in the market, our talented teams are well positioned to capitalize on this trend and drive new loan originations across our newly expanded footprint."

Bancorp also provided the following highlights from the first quarter of 2022:

  • Conversion of our core systems occurred in March, bringing acquired American River Bank ("ARB") accounts and key systems under the umbrella of Bank of Marin. For a smooth end-user experience in line with standards of legendary service, extra resources were deployed to assist our customers with the transition.
  • Merger-related one-time and conversion costs reduced net income by $385 thousand, net of taxes, or $0.02 per share in the quarter. As shown in the reconciliation of GAAP to non-GAAP financial measures on page 3, without those acquisition related components, ROA of 0.98% and ROE of 9.61% would have been 1.01% and 9.96%, respectively, compared to 0.97% and 9.19% for the quarter ended December 31, 2021. ROA and ROE were 1.21% and 10.22% for the first three months of 2021.
  • A good indicator of the merger's positive impact on operating earnings is the efficiency ratio, as it neither includes provisions for losses on loans and unfunded commitments, nor is it impacted by changes in share counts. As shown in the reconciliation of GAAP to non-GAAP financial measures on page 3, the efficiency ratios excluding merger-related one-time and conversion costs were 57.46% and 53.63% for the quarters ended March 31, 2022 and December 31, 2021, respectively, as compared to 59.13% and 56.92%. The change over the prior quarter was primarily due to typical first quarter increases in salaries, benefits and professional services expenses. The significant improvement in operating leverage generated by the acquisition is evident in the decline in efficiency ratio from 64.60% in first quarter of 2021, which was not impacted by merger costs.
  • Loan balances of $2.202 billion at March 31, 2022 included an increase of $16.6 million in traditional commercial loans and a decrease of $70.6 million in Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans forgiven and paid off, resulting in a net decrease in loans of $53.8 million from December 31, 2021. First quarter loan originations of $49.8 million represented a six year peak for first quarter originations, and commercial line utilization increased to 38% of total commitments as of March 31, 2022, from 34% at December 31, 2021.
  • Credit quality remains strong, with non-accrual loans representing 0.35% of total loans as of March 31, 2022, compared to 0.37% at December 31, 2021. While classified loans did not change significantly from the prior quarter end, special mention loans decreased by $10.0 million, the majority of which was due to payoffs and upgrades to pass risk ratings. Reversals of $485 thousand to the allowance for credit losses on loans and $318 thousand to the allowance for credit losses on unfunded loan commitments resulted from improved economic forecasts.
  • Deposits grew by $52.8 million to $3.861 billion at March 31, 2022, compared to $3.809 billion at December 31, 2021, with most of the growth coming from non-interest bearing balances. Non-interest bearing deposits made up 51% of total deposits as of March 31, 2022 versus 50% as of December 31, 2021. The 0.06% cost of average deposits in the first quarter was unchanged from the fourth quarter of 2021 and compared to 0.07% in the first quarter of 2021. Additionally, as part of our liquidity management, the Bank maintained $180.0 million in deposits off-balance sheet with deposit networks at March 31, 2022.
  • All capital ratios were above well-capitalized regulatory requirements. The total risk-based capital ratio for Bancorp was 14.4% at March 31, 2022, compared to 14.6% at December 31, 2021. Bancorp's tangible common equity to tangible assets was 8.0% at March 31, 2022, compared to 8.8% at December 31, 2021 (refer to footnote 5 on page 7 for a discussion of this non-GAAP financial measure). The decline in tangible equity from December 31, 2021 was primarily due to the $37.3 million other comprehensive loss, net of taxes, related to significant increases in interest rates during the quarter. The Bank's total risk-based capital ratio was 14.3% at March 31, 2022, compared to 14.4% at December 31, 2021.
  • The Board of Directors declared a cash dividend of $0.24 per share on April 22, 2022, which represents the 68th consecutive quarterly dividend paid by Bank of Marin Bancorp. The dividend is payable on May 13, 2022, to shareholders of record at the close of business on May 6, 2022.

Statement Regarding use of Non-GAAP Financial Measures

In this press release, Bancorp's financial results are presented in accordance with GAAP and refer to certain non-GAAP financial measures. Management believes that presentation of operating results using non-GAAP financial measures provides useful supplemental information to investors and facilitates the analysis of Bancorp's operating results and comparison of operating results across reporting periods. Management also uses non-GAAP financial measures to establish budgets and manage Bancorp's business. A reconciliation of the GAAP financial measures to comparable non-GAAP financial measures is presented below.

Reconciliation of GAAP and Non-GAAP Financial Measures

(in thousand, unaudited)

Three months ended

Net income

March 31,
2022

December 31,
2021

March 31,
2021

Net income (GAAP)

$

10,465

Ìý

$

9,714

Ìý

$

8,947

Ìý

Merger-related one-time and conversion costs:

Ìý

Ìý

Ìý

Personnel and severance

Ìý

335

Ìý

Ìý

336

Ìý

Ìý

—

Ìý

Professional services

Ìý

67

Ìý

Ìý

—

Ìý

Ìý

—

Ìý

Data processing

Ìý

48

Ìý

Ìý

695

Ìý

Ìý

—

Ìý

Other

Ìý

97

Ìý

Ìý

67

Ìý

Ìý

—

Ìý

Total merger costs before tax benefits

Ìý

547

Ìý

Ìý

1,098

Ìý

Ìý

—

Ìý

Income tax benefit of merger-related expenses

Ìý

(162

)

Ìý

(307

)

Ìý

—

Ìý

Total merger-related one-time and conversion costs, net of tax benefits

Ìý

385

Ìý

Ìý

791

Ìý

Ìý

—

Ìý

Comparable net income (non-GAAP)

$

10,850

Ìý

$

10,505

Ìý

$

8,947

Ìý

Diluted earnings per share

Ìý

Ìý

Ìý

Weighted average diluted shares

Ìý

15,946

Ìý

Ìý

16,027

Ìý

Ìý

13,469

Ìý

Diluted earnings per share (GAAP)

$

0.66

Ìý

$

0.61

Ìý

$

0.66

Ìý

Merger-related one-time and conversion costs, net of tax benefits

$

0.02

Ìý

$

0.05

Ìý

$

—

Ìý

Comparable diluted earnings per share (non-GAAP)

$

0.68

Ìý

$

0.66

Ìý

$

0.66

Ìý

Return on average assets

Ìý

Ìý

Ìý

Average assets

$

4,345,258

Ìý

$

4,298,766

Ìý

$

2,966,006

Ìý

Return on average assets (GAAP)

Ìý

0.98

%

Ìý

0.90

%

Ìý

1.21

%

Comparable return on average assets (non-GAAP)

Ìý

1.01

%

Ìý

0.97

%

Ìý

1.21

%

Return on average equity

Ìý

Ìý

Ìý

Average stockholders' equity

$

441,626

Ìý

$

453,468

Ìý

$

355,022

Ìý

Return on average equity (GAAP)

Ìý

9.61

%

Ìý

8.50

%

Ìý

10.22

%

Comparable return on average equity (non-GAAP)

Ìý

9.96

%

Ìý

9.19

%

Ìý

10.22

%

Efficiency ratio

Ìý

Ìý

Ìý

Non-interest expense (GAAP)

$

19,375

Ìý

$

18,984

Ìý

$

15,412

Ìý

Merger-related expenses

Ìý

(547

)

Ìý

(1,098

)

Ìý

—

Ìý

Non-interest expense (non-GAAP)

$

18,828

Ìý

$

17,886

Ìý

$

15,412

Ìý

Net interest income

$

29,898

Ìý

$

30,633

Ìý

$

22,031

Ìý

Non-interest income

$

2,867

Ìý

$

2,719

Ìý

$

1,826

Ìý

Efficiency ratio (GAAP)

Ìý

59.13

%

Ìý

56.92

%

Ìý

64.60

%

Comparable efficiency ratio (non-GAAP)

Ìý

57.46

%

Ìý

53.63

%

Ìý

64.60

%

"We produced solid earnings in the first quarter, primarily due to new loan production paired with disciplined expense and liquidity management," said Tani Girton, EVP and Chief Financial Officer. "Our balance sheet and credit quality remain strong, enabling us to grow and deepen customer relationships in the year ahead."

Loans and Credit Quality

Loans totaled $2.202 billion at March 31, 2022 compared to $2.256 billion at December 31, 2021. Loan originations were $49.8 million for the first quarter of 2022, compared to $80.0 million in the fourth quarter of 2021 and $25.3 million in the first quarter of 2021 (excludes $119.5 million of SBA PPP loans originated in the first quarter of 2021). Non-PPP loan payoffs were $49.3 million in the first quarter 2022, compared to $72.8 million for the fourth quarter of 2021 and $34.6 million for first quarter of 2021. Loan payoffs in the first quarter were driven by investor commercial real estate assets outside the Bank’s risk appetite or market area.

Bank of Marin and ARB originated a combined total of 3,556 loans amounting to $550.3 million in two rounds of SBA PPP loan financing. Of these amounts, as of March 31, 2022 there were 191 loans still outstanding totaling $40.6 million (net of $993 thousand in unrecognized fees and costs) compared to 368 loans outstanding at December 31, 2021 for a total of $111.2 million (net of $2.5 million in unrecognized fees and costs). In the first quarter of 2022, Bank of Marin recognized $1.5 million in PPP fees, net of costs, compared to $1.8 million in the prior quarter and $1.7 million in the same quarter of 2021.

During the onset of the pandemic, Bank of Marin granted payment relief for 269 loans totaling $402.9 million. As of March 31, 2022, two borrowing relationships with three loans totaling $23.6 million were continuing to benefit from payment relief. We monitor the financial situation of these clients closely and expect them to resume payments as the economy continues to recover.

Non-accrual loans totaled $7.7 million, or 0.35%, of the Bank's portfolio at March 31, 2022, compared to $8.4 million, or 0.37% at December 31, 2021, and $9.2 million, or 0.43%, a year ago. Non-accrual loans at March 31, 2022 and year end included two secured owner-occupied commercial real estate loans totaling $7.1 million, which were placed on non-accrual status in fourth quarter 2020. Classified loans totaled $36.5 million at March 31, 2022, compared to $36.2 million at December 31, 2021 and $26.4 million at March 31, 2021. Accruing loans past due 30 to 89 days totaled $2.3 million at March 31, 2022, compared to $1.7 million at December 31, 2021.

Net recoveries for both the first quarter of 2022 and fourth quarter of 2021 totaled $9 thousand, compared to $13 thousand in the first quarter a year ago. The ratio of allowance for credit losses to total loans was 1.02% at March 31, 2022 and December 31, 2021.

In the first quarter of 2022, we recorded a reversal of provision for credit losses on loans of $485 thousand, compared to a provision of $600 thousand in the prior quarter and a reversal of provision of $2.9 million in the first quarter of 2021. There was a reversal of provision for credit losses on unfunded commitments of $318 thousand in the first quarter of 2022, compared to a $210 thousand provision in the prior quarter and a $590 thousand reversal in the first quarter of 2021. Current quarter provision reversals were due primarily to the improvement in underlying economic forecasts.

Cash, Cash Equivalents and Restricted Cash

Total cash, cash equivalents and restricted cash were $170.9 million at March 31, 2022, compared to $347.6 million at December 31, 2021. The $176.7 million decrease was primarily due to the deployment of funds into investment securities, as noted below.

Investments

The investment securities portfolio totaled $1.746 billion at March 31, 2022, an increase of $235.9 million from December 31, 2021. The increase was primarily the result of securities purchases totaling $339.4 million, partially offset by maturities, calls, and paydowns totaling $48.0 million and an increase in unrealized losses of $53.0 million on available-for-sale investment securities primarily due to a sharp rise in market interest rates during the first quarter of 2022.

The Bank's strong liquidity position enabled the transfer of $357.5 million in available-for-sale securities to held-to-maturity classification, effective March 1, 2022, which serves to partially insulate other comprehensive income and equity from changes in interest rates. This transfer had no impact on net income, and future price changes on these securities due to changes in interest rates will not affect capital.

Deposits

Deposits totaled $3.861 billion at March 31, 2022, compared to $3.809 billion at December 31, 2021. The $52.8 million increase in deposits from the prior quarter is consistent with activity experienced throughout 2021 from larger business clients. The average cost of deposits remained consistent in the first quarter at 0.06%.

Earnings

Net Interest Income

Net interest income totaled $29.9 million in the first quarter of 2022, compared to $30.6 million in the prior quarter and $22.0 million in the first quarter a year ago. The $735 thousand decrease from the prior quarter was primarily attributable to changes in amortization and accretion on acquired loans, lower loan prepayment fees, lower PPP fee recognition and fewer days in the quarter, partially offset by higher average balances and yields on investment securities. The $7.9 million increase from the comparative quarter a year ago was reflective of the ARB merger, a larger allocation of the loan portfolio to higher rate loans, deployment of cash into investment securities, and costs associated with the early redemption of subordinated debt in the first quarter of 2021. Increases were partially offset by a lower average yield on the investment portfolio.

The tax-equivalent net interest margin was 2.96% in the first quarter, 3.03% in the prior quarter, and 3.19% in the first quarter of 2021. The decrease from the prior quarter was primarily due to changes in amortization and accretion on acquired loans, lower loan prepayment fees, lower PPP fee recognition, and a higher proportion of investment securities from balance sheet growth. Average yields on the non-PPP portion of the loan portfolio and the investment portfolio are beginning to reflect recent increases in interest rates, particularly commercial loans.

The decrease in tax-equivalent net interest margin from the same period a year ago was primarily attributed to a higher proportion of investment securities in the larger balance sheet associated with ARB's lower loan-to-deposit ratio and other deposit growth with average yields 74 basis points lower.

Non-Interest Income

Non-interest income totaled $2.9 million in the first quarter of 2022, compared to $2.7 million in the prior quarter and $1.8 million in the first quarter a year ago. The $148.0 thousand increase from the prior quarter was related to a payment on bank-owned life insurance. The $1.0 million increase from the first quarter of 2021 was mostly attributable to increased activity associated with the ARB acquisition.

Non-Interest Expense

Non-interest expense totaled $19.4 million in the first quarter of 2022, $19.0 million in the prior quarter and $15.4 million in the same quarter last year. The increase from the prior quarter was primarily due to seasonal increases related to annual incentives, share-based compensation and 401(k) contributions included in salaries and related benefits. Additionally, the cost of professional services increased due to audit work performed in the first quarter related to both the year-end financial statement audit and the acquisition. Increases were partially offset by a decrease in acquisition-related one-time data processing expenses. The largest increases over prior year first quarter expenses came from salaries and related benefits, which rose $2.3 million due to increased numbers of employees in acquired branch and loan offices, regularly scheduled annual merit and related increases, and lower deferred loan origination costs. Higher expenses across most other categories reflect the acquisition, including one-time and conversion costs of $547 thousand and additional amortization associated with the ARB core deposit intangible asset in the first quarter of 2022.

Share Repurchase Program

The Bancorp Board of Directors approved a share repurchase program on July 16, 2021 under which Bancorp may repurchase up to $25.0 million of its outstanding common stock through July 31, 2023. On October 22, 2021, the Board of Directors approved an amendment that increased the total authorization from $25.0 million to $57.0 million. Bancorp repurchased 23,275 shares totaling $877 thousand in the first quarter of 2022. From the start of this program, the Bancorp has repurchased 618,991 shares totaling $22.3 million as of March 31, 2022.

Earnings Call and Webcast Information

Bank of Marin Bancorp will webcast its first quarter 2022 earnings call on Monday, April 25, 2022 at 8:30 a.m. PT/11:30 a.m. ET. Investors will have the opportunity to listen to the conference call online through Bank of Marin’s website at under “Investor Relations.†To listen to the live call, please go to the website at least 15 minutes early to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available at the same website location shortly after the call.

About Bank of Marin Bancorp

Founded in 1990 and headquartered in Novato, Bank of Marin is the wholly owned subsidiary of Bank of Marin Bancorp (Nasdaq: BMRC). A leading business and community bank in Northern California, with assets of $4.3 billion, Bank of Marin has 31 retail branches and 8 commercial banking offices located across 10 counties. Bank of Marin provides commercial banking, personal banking, and wealth management and trust services. Specializing in providing legendary service to its customers and investing in its local communities, Bank of Marin has consistently been ranked one of the “Top Corporate Philanthropists" by the San Francisco Business Times and one of the “Best Places to Work†by the North Bay Business Journal. Bank of Marin Bancorp is included in the Russell 2000 Small-Cap Index and Nasdaq ABA Community Bank Index. For more information, go to .

Forward-Looking Statements

This release may contain certain forward-looking statements that are based on management's current expectations regarding economic, legislative, and regulatory issues that may impact Bancorp's earnings in future periods. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,†“expect,†“intend,†“estimate†or words of similar meaning, or future or conditional verbs such as “will,†“would,†“should,†“could†or “may.†Factors that could cause future results to vary materially from current management expectations include, but are not limited to, our ability to successfully integrate the acquisition of American River Bankshares and American River Bank into the Company and Bank, natural disasters (such as wildfires, floods and earthquakes), our borrowers’ actual payment performance as loan deferrals related to the COVID-19 pandemic expire, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, including the potential adverse impact of loan modifications and payment deferrals implemented consistent with recent regulatory guidance, general economic conditions, economic uncertainty in the United States and abroad, impacts from inflation, changes in interest rates, deposit flows, real estate values, costs or effects of acquisitions, competition, changes in accounting principles, policies or guidelines, legislation or regulation, interruptions of utility service in our markets for sustained periods, and other economic, competitive, governmental, regulatory and technological factors (including external fraud and cybersecurity threats) affecting Bancorp's operations, pricing, products and services. These and other important factors are detailed in various securities law filings made periodically by Bancorp, copies of which are available from Bancorp without charge. Bancorp undertakes no obligation to release publicly the result of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events.

(BMRC-ER)

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS

Ìý

Three months ended

(in thousands, except per share amounts; unaudited)

March 31,
2022

December 31,
2021

March 31,
2021

Selected operating data and performance ratios:

Ìý

Ìý

Ìý

Net income

$

10,465

Ìý

$

9,714

Ìý

$

8,947

Ìý

Diluted earnings per common share

$

0.66

Ìý

$

0.61

Ìý

$

0.66

Ìý

Return on average assets

Ìý

0.98

%

Ìý

0.90

%

Ìý

1.21

%

Return on average equity

Ìý

9.61

%

Ìý

8.50

%

Ìý

10.22

%

Efficiency ratio

Ìý

59.13

%

Ìý

56.92

%

Ìý

64.60

%

Tax-equivalent net interest margin 1

Ìý

2.96

%

Ìý

3.03

%

Ìý

3.19

%

Cost of deposits

Ìý

0.06

%

Ìý

0.06

%

Ìý

0.07

%

Net (recoveries) charge-offs

$

(9

)

$

(9

)

$

(13

)

(in thousands; unaudited)

March 31,
2022

December 31,
2021

Selected financial condition data:

Ìý

Ìý

Total assets

$

4,330,424

Ìý

$

4,314,209

Ìý

Loans:

Ìý

Ìý

Commercial and industrial 2

$

248,625

Ìý

$

301,602

Ìý

Real estate:

Ìý

Ìý

Commercial owner-occupied

Ìý

391,924

Ìý

Ìý

392,345

Ìý

Commercial investor-owned

Ìý

1,176,918

Ìý

Ìý

1,189,021

Ìý

Construction

Ìý

131,015

Ìý

Ìý

119,840

Ìý

Home equity

Ìý

88,092

Ìý

Ìý

88,746

Ìý

Other residential

Ìý

114,277

Ìý

Ìý

114,558

Ìý

Installment and other consumer loans

Ìý

51,003

Ìý

Ìý

49,533

Ìý

Total loans

$

2,201,854

Ìý

$

2,255,645

Ìý

Non-performing loans: 3

Ìý

Ìý

Real estate:

Ìý

Ìý

Commercial owner-occupied

$

7,272

Ìý

$

7,269

Ìý

Commercial investor-owned

Ìý

—

Ìý

Ìý

694

Ìý

Home equity

Ìý

390

Ìý

Ìý

413

Ìý

Installment and other consumer loans

Ìý

16

Ìý

Ìý

—

Ìý

Total non-accrual loans

$

7,678

Ìý

$

8,376

Ìý

Classified loans (graded substandard and doubtful)

$

36,460

Ìý

$

36,235

Ìý

Total accruing loans 30-89 days past due

$

2,323

Ìý

$

1,673

Ìý

Allowance for credit losses to total loans

Ìý

1.02

%

Ìý

1.02

%

Allowance for credit losses to total loans, excluding SBA PPP loans 4

Ìý

1.04

%

Ìý

1.07

%

Allowance for credit losses to non-performing loans

2.94x

2.75x

Non-accrual loans to total loans

Ìý

0.35

%

Ìý

0.37

%

Total deposits

$

3,861,342

Ìý

$

3,808,550

Ìý

Loan-to-deposit ratio

Ìý

57.0

%

Ìý

59.2

%

Stockholders' equity

$

420,408

Ìý

$

450,368

Ìý

Book value per share

$

26.27

Ìý

$

28.27

Ìý

Tangible common equity to tangible assets 5

Ìý

8.0

%

Ìý

8.8

%

Total risk-based capital ratio - Bank

Ìý

14.3

%

Ìý

14.4

%

Total risk-based capital ratio - Bancorp

Ìý

14.4

%

Ìý

14.6

%

Full-time equivalent employees

Ìý

312

Ìý

Ìý

328

Ìý

1 Net interest income is annualized by dividing actual number of days in the period times 360 days.

2 Includes SBA PPP loans of $40.6 million and $111.2 million at March 31, 2022 and December 31, 2021, respectively.

3 Excludes accruing troubled-debt restructured loans of $2.1 million and $2.1 million at March 31, 2022 and December 31, 2021, respectively.

4 The allowance for credit losses to total loans, excluding non-impaired acquired loans and guaranteed SBA PPP loans, is considered a meaningful non-GAAP financial measure, as it represents only those loans that were considered in the calculation of the allowance for credit losses. Refer to footnote 2 above for SBA PPP loan totals.

5 Tangible common equity to tangible assets is considered to be a meaningful non-GAAP financial measure of capital adequacy and is useful for investors to assess Bancorp's ability to absorb potential losses. Tangible common equity includes common stock, retained earnings and unrealized gain on available for sale securities, net of tax, less goodwill and intangible assets of $79.0 million and $79.4 million at March 31, 2022 and December 31, 2021, respectively. Tangible assets exclude goodwill and intangible assets.

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF CONDITION

(in thousands, except share data; unaudited)

March 31,
2022

December 31,
2021

Assets

Ìý

Ìý

Cash, cash equivalents and restricted cash

$

170,901

Ìý

$

347,641

Ìý

Investment securities

Ìý

Ìý

Held-to-maturity, at amortized cost (net of zero allowance for credit losses at March 31, 2022 and

December 31, 2021)

Ìý

790,264

Ìý

Ìý

342,222

Ìý

Available-for-sale (at fair value; amortized cost of $995,637 and $1,169,520 at March 31, 2022 and December 31, 2021, respectively; net of zero allowance for credit losses at March 31, 2022 and

December 31, 2021)

Ìý

955,457

Ìý

Ìý

1,167,568

Ìý

Total investment securities

Ìý

1,745,721

Ìý

Ìý

1,509,790

Ìý

Loans, at amortized cost

Ìý

2,201,854

Ìý

Ìý

2,255,645

Ìý

Allowance for credit losses on loans

Ìý

(22,547

)

Ìý

(23,023

)

Loans, net of allowance for credit losses on loans

Ìý

2,179,307

Ìý

Ìý

2,232,622

Ìý

Goodwill

Ìý

72,754

Ìý

Ìý

72,754

Ìý

Bank-owned life insurance

Ìý

61,536

Ìý

Ìý

61,473

Ìý

Operating lease right-of-use assets

Ìý

23,544

Ìý

Ìý

23,604

Ìý

Bank premises and equipment, net

Ìý

7,236

Ìý

Ìý

7,558

Ìý

Core deposit intangible, net

Ìý

6,225

Ìý

Ìý

6,605

Ìý

Other real estate owned

Ìý

800

Ìý

Ìý

800

Ìý

Interest receivable and other assets

Ìý

62,400

Ìý

Ìý

51,362

Ìý

Total assets

$

4,330,424

Ìý

$

4,314,209

Ìý

Ìý

Ìý

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Liabilities

Ìý

Ìý

Deposits

Ìý

Ìý

Non-interest bearing

$

1,960,684

Ìý

$

1,910,240

Ìý

Interest bearing

Ìý

Ìý

Transaction accounts

Ìý

299,336

Ìý

Ìý

290,813

Ìý

Savings accounts

Ìý

347,335

Ìý

Ìý

340,959

Ìý

Money market accounts

Ìý

1,108,852

Ìý

Ìý

1,116,303

Ìý

Time accounts

Ìý

145,135

Ìý

Ìý

150,235

Ìý

Total deposits

Ìý

3,861,342

Ìý

Ìý

3,808,550

Ìý

Borrowings and other obligations

Ìý

388

Ìý

Ìý

419

Ìý

Operating lease liabilities

Ìý

25,351

Ìý

Ìý

25,429

Ìý

Interest payable and other liabilities

Ìý

22,935

Ìý

Ìý

29,443

Ìý

Total liabilities

Ìý

3,910,016

Ìý

Ìý

3,863,841

Ìý

Ìý

Ìý

Ìý

Stockholders' Equity

Ìý

Ìý

Preferred stock, no par value,

Authorized - 5,000,000 shares, none issued

Ìý

—

Ìý

Ìý

—

Ìý

Common stock, no par value,

Authorized - 30,000,000 shares; issued and outstanding - 16,003,847 and 15,929,243 at March 31, 2022 and December 31, 2021, respectively

Ìý

213,204

Ìý

Ìý

212,524

Ìý

Retained earnings

Ìý

246,511

Ìý

Ìý

239,868

Ìý

Accumulated other comprehensive loss, net of taxes

Ìý

(39,307

)

Ìý

(2,024

)

Total stockholders' equity

Ìý

420,408

Ìý

Ìý

450,368

Ìý

Total liabilities and stockholders' equity

$

4,330,424

Ìý

$

4,314,209

Ìý

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

Ìý

Three months ended

(in thousands, except per share amounts; unaudited)

March 31,
2022

December 31,
2021

March 31,
2021

Interest income

Ìý

Ìý

Ìý

Interest and fees on loans

$

23,677

Ìý

$

25,495

Ìý

$

20,661

Ìý

Interest on investment securities

Ìý

6,693

Ìý

Ìý

5,625

Ìý

Ìý

3,129

Ìý

Interest on federal funds sold and due from banks

Ìý

106

Ìý

Ìý

125

Ìý

Ìý

42

Ìý

Total interest income

Ìý

30,476

Ìý

Ìý

31,245

Ìý

Ìý

23,832

Ìý

Interest expense

Ìý

Ìý

Ìý

Interest on interest-bearing transaction accounts

Ìý

56

Ìý

Ìý

53

Ìý

Ìý

39

Ìý

Interest on savings accounts

Ìý

29

Ìý

Ìý

28

Ìý

Ìý

19

Ìý

Interest on money market accounts

Ìý

478

Ìý

Ìý

505

Ìý

Ìý

286

Ìý

Interest on time accounts

Ìý

14

Ìý

Ìý

25

Ìý

Ìý

96

Ìý

Interest on borrowings and other obligations

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

—

Ìý

Interest on subordinated debenture

Ìý

—

Ìý

Ìý

—

Ìý

Ìý

1,361

Ìý

Total interest expense

Ìý

578

Ìý

Ìý

612

Ìý

Ìý

1,801

Ìý

Net interest income

Ìý

29,898

Ìý

Ìý

30,633

Ìý

Ìý

22,031

Ìý

(Reversal of) provision for credit losses on loans

Ìý

(485

)

Ìý

600

Ìý

Ìý

(2,929

)

(Reversal of) provision for credit losses on unfunded loan commitments

Ìý

(318

)

Ìý

210

Ìý

Ìý

(590

)

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

Ìý

30,701

Ìý

Ìý

29,823

Ìý

Ìý

25,550

Ìý

Non-interest income

Ìý

Ìý

Ìý

Wealth Management and Trust Services

Ìý

600

Ìý

Ìý

607

Ìý

Ìý

488

Ìý

Debit card interchange fees, net

Ìý

505

Ìý

Ìý

544

Ìý

Ìý

366

Ìý

Service charges on deposit accounts

Ìý

488

Ìý

Ìý

531

Ìý

Ìý

281

Ìý

Earnings on bank-owned life insurance, net

Ìý

413

Ìý

Ìý

302

Ìý

Ìý

257

Ìý

Dividends on Federal Home Loan Bank stock

Ìý

259

Ìý

Ìý

255

Ìý

Ìý

149

Ìý

Merchant interchange fees, net

Ìý

140

Ìý

Ìý

175

Ìý

Ìý

57

Ìý

Losses on sale of investment securities, net

Ìý

—

Ìý

Ìý

(17

)

Ìý

—

Ìý

Other income

Ìý

462

Ìý

Ìý

322

Ìý

Ìý

228

Ìý

Total non-interest income

Ìý

2,867

Ìý

Ìý

2,719

Ìý

Ìý

1,826

Ìý

Non-interest expense

Ìý

Ìý

Ìý

Salaries and related benefits

Ìý

11,548

Ìý

Ìý

10,716

Ìý

Ìý

9,208

Ìý

Occupancy and equipment

Ìý

1,909

Ìý

Ìý

1,929

Ìý

Ìý

1,751

Ìý

Data processing

Ìý

1,277

Ìý

Ìý

1,887

Ìý

Ìý

819

Ìý

Professional services

Ìý

913

Ìý

Ìý

653

Ìý

Ìý

863

Ìý

Information technology

Ìý

478

Ìý

Ìý

445

Ìý

Ìý

313

Ìý

Depreciation and amortization

Ìý

452

Ìý

Ìý

461

Ìý

Ìý

459

Ìý

Amortization of core deposit intangible

Ìý

380

Ìý

Ìý

393

Ìý

Ìý

204

Ìý

Directors' expense

Ìý

311

Ìý

Ìý

297

Ìý

Ìý

175

Ìý

Federal Deposit Insurance Corporation insurance

Ìý

290

Ìý

Ìý

292

Ìý

Ìý

179

Ìý

Charitable contributions

Ìý

45

Ìý

Ìý

90

Ìý

Ìý

31

Ìý

Other expense

Ìý

1,772

Ìý

Ìý

1,821

Ìý

Ìý

1,410

Ìý

Total non-interest expense

Ìý

19,375

Ìý

Ìý

18,984

Ìý

Ìý

15,412

Ìý

Income before provision for income taxes

Ìý

14,193

Ìý

Ìý

13,558

Ìý

Ìý

11,964

Ìý

Provision for income taxes

Ìý

3,728

Ìý

Ìý

3,844

Ìý

Ìý

3,017

Ìý

Net income

$

10,465

Ìý

$

9,714

Ìý

$

8,947

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Basic

$

0.66

Ìý

$

0.61

Ìý

$

0.67

Ìý

Diluted

$

0.66

Ìý

$

0.61

Ìý

$

0.66

Ìý

Weighted average shares:

Ìý

Ìý

Ìý

Basic

Ìý

15,876

Ìý

Ìý

15,948

Ìý

Ìý

13,363

Ìý

Diluted

Ìý

15,946

Ìý

Ìý

16,027

Ìý

Ìý

13,469

Ìý

Comprehensive income (loss):

Ìý

Ìý

Ìý

Net income

$

10,465

Ìý

$

9,714

Ìý

$

8,947

Ìý

Other comprehensive income (loss):

Ìý

Ìý

Ìý

Change in net unrealized (losses) gains on available-for-sale securities

Ìý

(38,228

)

Ìý

(12,723

)

Ìý

(9,082

)

Reclassification adjustment for losses on available-for-sale securities included in net income

Ìý

—

Ìý

Ìý

17

Ìý

Ìý

—

Ìý

Net unrealized losses on securities transferred from available-for-sale to held-to-maturity

Ìý

(14,847

)

Ìý

—

Ìý

Ìý

—

Ìý

Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity

Ìý

144

Ìý

Ìý

108

Ìý

Ìý

143

Ìý

Other comprehensive loss, before tax

Ìý

(52,931

)

Ìý

(12,598

)

Ìý

(8,939

)

Deferred tax benefit

Ìý

(15,648

)

Ìý

(3,726

)

Ìý

(2,644

)

Other comprehensive loss, net of tax

Ìý

(37,283

)

Ìý

(8,872

)

Ìý

(6,295

)

Total comprehensive (loss) income

$

(26,818

)

$

842

Ìý

$

2,652

Ìý

BANK OF MARIN BANCORP

AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME

Ìý

Three months ended

Three months ended

Three months ended

Ìý

March 31, 2022

December 31, 2021

March 31, 2021

Ìý

Ìý

Interest

Ìý

Ìý

Interest

Ìý

Ìý

Interest

Ìý

Ìý

Average

Income/

Yield/

Average

Income/

Yield/

Average

Income/

Yield/

(in thousands)

Balance

Expense

Rate

Balance

Expense

Rate

Balance

Expense

Rate

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning deposits with banks 1

$

231,555

$

106

0.18

%

$

330,894

$

125

0.15

%

$

165,788

$

42

0.10

%

Investment securities 2, 3

Ìý

1,626,537

Ìý

6,871

1.69

%

Ìý

1,410,383

Ìý

5,801

1.65

%

Ìý

540,970

Ìý

3,282

2.43

%

Loans 1, 3, 4

Ìý

2,227,495

Ìý

23,881

4.29

%

Ìý

2,269,785

Ìý

25,711

4.43

%

Ìý

2,099,847

Ìý

20,836

3.97

%

Total interest-earning assets 1

Ìý

4,085,587

Ìý

30,858

3.02

%

Ìý

4,011,062

Ìý

31,637

3.09

%

Ìý

2,806,605

Ìý

24,160

3.44

%

Cash and non-interest-bearing due from banks

Ìý

69,019

Ìý

Ìý

Ìý

85,869

Ìý

Ìý

Ìý

50,931

Ìý

Ìý

Bank premises and equipment, net

Ìý

7,430

Ìý

Ìý

Ìý

7,777

Ìý

Ìý

Ìý

4,777

Ìý

Ìý

Interest receivable and other assets, net

Ìý

183,222

Ìý

Ìý

Ìý

194,058

Ìý

Ìý

Ìý

133,693

Ìý

Ìý

Total assets

$

4,345,258

Ìý

Ìý

$

4,298,766

Ìý

Ìý

$

2,996,006

Ìý

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing transaction accounts

$

295,183

$

56

0.08

%

$

290,394

$

53

0.07

%

$

174,135

$

39

0.09

%

Savings accounts

Ìý

343,327

Ìý

29

0.03

%

Ìý

336,715

Ìý

28

0.03

%

Ìý

214,049

Ìý

19

0.04

%

Money market accounts

Ìý

1,122,215

Ìý

478

0.17

%

Ìý

1,102,943

Ìý

505

0.18

%

Ìý

703,577

Ìý

286

0.16

%

Time accounts including CDARS

Ìý

147,707

Ìý

14

0.04

%

Ìý

144,993

Ìý

25

0.07

%

Ìý

96,349

Ìý

96

0.40

%

Borrowings and other obligations 1

Ìý

399

Ìý

1

0.62

%

Ìý

430

Ìý

1

0.62

%

Ìý

36

Ìý

—

1.99

%

Subordinated debenture 1, 5

Ìý

—

Ìý

—

—

%

Ìý

—

Ìý

—

—

%

Ìý

2,164

Ìý

1,361

251.54

%

Total interest-bearing liabilities

Ìý

1,908,831

Ìý

578

0.12

%

Ìý

1,875,475

Ìý

612

0.13

%

Ìý

1,190,310

Ìý

1,801

0.61

%

Demand accounts

Ìý

1,942,804

Ìý

Ìý

Ìý

1,915,309

Ìý

Ìý

Ìý

1,406,123

Ìý

Ìý

Interest payable and other liabilities

Ìý

51,997

Ìý

Ìý

Ìý

54,514

Ìý

Ìý

Ìý

44,551

Ìý

Ìý

Stockholders' equity

Ìý

441,626

Ìý

Ìý

Ìý

453,468

Ìý

Ìý

Ìý

355,022

Ìý

Ìý

Total liabilities & stockholders' equity

$

4,345,258

Ìý

Ìý

$

4,298,766

Ìý

Ìý

$

2,996,006

Ìý

Ìý

Tax-equivalent net interest income/margin 1

Ìý

$

30,280

2.96

%

Ìý

$

31,025

3.03

%

Ìý

$

22,359

3.19

%

Reported net interest income/margin 1

Ìý

$

29,898

2.93

%

Ìý

$

30,633

2.99

%

Ìý

$

22,031

3.14

%

Tax-equivalent net interest rate spread

Ìý

Ìý

2.90

%

Ìý

Ìý

2.96

%

Ìý

Ìý

2.83

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1 Interest income/expense is divided by actual number of days in the period times 360 days to correspond to stated interest rate terms, where applicable.

2 Yields on available-for-sale securities are calculated based on amortized cost balances rather than fair value, as changes in fair value are reflected as a component of stockholders' equity. Investment security interest is earned on 30/360 day basis monthly.

3 Yields and interest income on tax-exempt securities and loans are presented on a taxable-equivalent basis using the Federal statutory rate of 21 percent in 2022 and 2021.

4 Average balances on loans outstanding include non-performing loans. The amortized portion of net loan origination fees is included in interest income on loans, representing an adjustment to the yield.

5 2021 interest on subordinated debenture included $1.3 million in accelerated discount accretion from the early redemption of our last subordinated debenture on March 15, 2021.

Ìý

Andrea Henderson

Director of Marketing

415-884-4757 | andreahenderson@bankofmarin.com

Source: Bank of Marin Bancorp

FAQ

What were Bank of Marin's earnings for Q1 2022?

Bank of Marin reported earnings of $10.5 million for the first quarter of 2022.

How did diluted earnings per share change in Q1 2022?

Diluted earnings per share remained stable at $0.66 in Q1 2022.

What is the total loan balance for Bank of Marin as of March 31, 2022?

The total loan balance is $2.202 billion as of March 31, 2022.

What is the current risk-based capital ratio of Bank of Marin?

The total risk-based capital ratio was 14.4% at March 31, 2022.

How much did Bank of Marin's deposits grow in Q1 2022?

Deposits grew by $52.8 million to $3.861 billion in Q1 2022.

Bank of Marin Bancorp

NASDAQ:BMRC

BMRC Rankings

BMRC Latest News

BMRC Stock Data

382.13M
14.55M
9.21%
56.44%
3.9%
Banks - Regional
State Commercial Banks
United States of America
NOVATO