SIGN UP FOR ONLINE BANKING >

Investor Relations

Investor Relations
Press Release

Bank of Marin Bancorp Reports Third Quarter Earnings of $7.5 Million; Credit Quality Remains Strong Despite Pandemic; Reactivates Share Repurchase Program

Company Release - 10/26/2020 8:00 AM ET

NOVATO, Calif.--(BUSINESS WIRE)-- Bank of Marin Bancorp, "Bancorp" (Nasdaq: BMRC), parent company of Bank of Marin, "Bank," announced earnings of $7.5 million in the third quarter of 2020, compared to $7.4 million in the second quarter of 2020 and $9.4 million in the third quarter of 2019. Diluted earnings per share were $0.55 in both the third and second quarters of 2020 compared to $0.69 in the third quarter last year. Earnings for the first nine months of 2020 totaled $22.1 million compared to $25.2 million in the same period last year. Diluted earnings per share were $1.62 and $1.82 in the first nine months of 2020 and 2019, respectively.

Our net income for the first nine months of 2020 was $3.1 million lower than 2019, primarily due to the economic impact of the pandemic, resulting in a $5.1 million year-over-year increase in the provision for loan losses and an historic low interest rate environment. However, our credit quality remained strong with non-accrual loans representing only 0.07% of total loans and non-interest expenses remained relatively flat with an efficiency ratio of 56.21%.

"While this has been a difficult year for everyone, Bank of Marin’s disciplined approach to risk management and credit underwriting has enabled us to produce consistently strong financial performance during times of adversity,” said Russell A. Colombo, President and Chief Executive Officer. “We continue to work with customers who need assistance due to the pandemic, but we are confident that we will emerge from this pandemic, along with our customers, well positioned for growth. The benefit of our disciplined approach serves not only the Bank, but also our customers, by keeping leverage low during this trying time."

The Bank has responded to the COVID-19 pandemic in a number of ways, including third quarter contributions of $360 thousand to ensure equitable access to remote learning resources for underserved students in Marin, Napa and Sonoma counties and the City of Alameda. In addition, to assist our employees during the pandemic, we paid $1,200 to each employee totaling $360 thousand in the third quarter, with executive management directing their payments to non-profit organizations of their choice. Since the onset of the pandemic, Bank of Marin has made Small Business Administration ("SBA") Paycheck Protection Program ("PPP") loans to over 1,800 small businesses, reaching nearly 28,000 employees in our markets. We also accommodated loan payment relief requests for borrowers, lowered interest rate floors on commercial Prime Rate loans, waived ATM and overdraft fees, and cancelled early withdrawal penalties for certificates of deposit when allowed by law.

Bancorp provided the following highlights from the third quarter of 2020:

  • Loan balances of $2,108.0 million at September 30, 2020 held steady compared to $2,110.2 million at June 30, 2020. SBA PPP loans totaled $301.7 million at September 30, 2020 and $298.9 million at June 30, 2020, representing 14% of total loans for both periods.
  • Bank of Marin is awaiting further guidance from the SBA and the Department of Treasury regarding the PPP loan forgiveness process. We are prepared to open our secure portal for customers to submit forgiveness applications online once the final guidance is released. Of the total PPP loans, 48% (870 loans) totaling $18.4 million are less than or equal to $50,000.
  • While California’s wildfire season has once again been challenging for many communities in Northern California, fortunately, Bank of Marin and our clients have been minimally impacted. The fires had a negligible impact on our third quarter results.
  • Since granting $388.5 million in payment relief for 264 loans at the onset of the pandemic, 236 loans totaling $336.3 million have resumed or are scheduled to resume normal payments and eight loans totaling $5.0 million paid off.
  • Credit quality remains strong, with non-accrual loans representing 0.07% of total loans at September 30, 2020, compared to 0.08% of total loans at June 30, 2020. Classified loans decreased $2.5 million from June 30, 2020. Despite these low non-accrual totals, we considered the potential impact of the COVID-19 pandemic on our borrowers and the economy in general and recorded a $1.25 million provision for loan losses and $248 thousand provision for losses on off-balance sheet commitments in the third quarter of 2020. That compares to $2.0 million and $260 thousand, respectively, in the prior quarter. SBA PPP loans are fully guaranteed by the SBA and did not contribute to the provisions.
  • Total deposits decreased $210.6 million in the third quarter to $2,569.3 million, primarily due to normal fluctuations in some of our large business accounts and $146.6 million in temporary one-way sale transfers of deposits to third-party deposit networks as part of our liquidity management. Non-interest bearing deposits represented 54% of total deposits in the third quarter compared to 52% in the prior quarter. The cost of average deposits was 0.09% in the second and third quarters, compared to 0.21% in the third quarter of 2019.
  • All capital ratios were above well-capitalized regulatory requirements. The total risk-based capital ratio for Bancorp was 16.1% at September 30, 2020, compared to 15.8% at June 30, 2020. Tangible common equity to tangible assets was 11.0% at September 30, 2020, compared to 10.1% at June 30, 2020 (refer to footnote 5 on page 7 for a definition of this non-GAAP financial measure).
  • The Board of Directors declared a cash dividend of $0.23 per share on October 23, 2020. This represents the 62nd consecutive quarterly dividend paid by Bank of Marin Bancorp. The dividend is payable on November 13, 2020, to shareholders of record at the close of business on November 6, 2020.
  • On October 23, 2020, the Board of Directors approved reactivation of the $25.0 million share repurchase program that was suspended on March 20, 2020 as part of our proactive pandemic response.

Loans and Credit Quality

Loans decreased by $2.2 million in the third quarter and totaled $2,108.0 million at September 30, 2020. SBA PPP loans make up approximately $301.7 million at September 30, 2020. Non-PPP-related loan originations were $50.8 million and $122.4 million for the third quarter and first nine months of 2020, compared to $77.3 million and $156.1 million for the same periods in 2019. Rates on new loans originated in the third quarter were similar to year-to-date origination rates, and 2020 year-to-date interest rates on originations are roughly 50 basis points lower than the full year 2019. Loan payoffs totaled $41.3 million in the third quarter and $124.7 million in the first nine months of 2020, compared to $38.5 million and $107.8 million in the respective 2019 periods. Additionally, commercial line utilization decreased $7.7 million and $24.5 million during the three months and nine months ended September 30, 2020, respectively. Over half of the loan payoffs in the third quarter consisted of consumer loans, mostly tenant in common and HELOCs, with the remainder consisting largely of loans where the underlying assets were sold, including completed construction projects, and payoffs from borrower liquidity.

As of October 19, 2020, twenty loans totaling $47.2 million (balances as of September 30, 2020) had either requested additional payment relief or the relief period had not expired. We know each of these clients very well and anticipate that the vast majority will work through this and resume payments. The following table summarizes these loans by industry:

Payment Relief by Type

Industry

Outstanding Loan
Balance
(in thousands)

Weighted
Average LTV

Education

$17,481

26%

Hospitality

10,431

49%

Retail Related CRE

6,295

48%

Health Clubs

6,201

60%

Office and Mixed Use

5,371

55%

Non-CRE Related

1,459

N/A

Payment Relief Totals

$47,238

42%

Non-accrual loans totaled $1.4 million, or 0.07% of the loan portfolio, at September 30, 2020, compared to $1.6 million, or 0.08% at June 30, 2020, and $422 thousand, or 0.02% a year ago. Classified loans totaled $11.0 million at September 30, 2020, compared to $13.5 million at June 30, 2020 and $9.9 million at September 30, 2019. The $2.5 million decrease in classified loans from the prior quarter primarily resulted from an upgrade in the risk rating for a commercial real estate loan to Special Mention due to an improvement in the borrower’s financial condition and low loan-to-value ratio. There were no loans classified doubtful at September 30, 2020, June 30, 2020, or June 30, 2019. Accruing loans past due 30 to 89 days totaled $318 thousand at September 30, 2020, compared to $83 thousand at June 30, 2020 and $574 thousand a year ago.

We recorded loan loss provisions totaling $1.25 million and $2.0 million in the third and second quarters of 2020, respectively, compared to a $400 thousand loan loss provision in the third quarter a year ago. A $5.45 million loan loss provision was recorded in the first nine months of 2020, compared to $400 thousand in the first nine months of 2019. Loan loss provisions in 2020 were primarily due to adjustments to qualitative factors impacted by the COVID-19 pandemic. Net charge-offs were $4 thousand in the third quarter of 2020, compared to $16 thousand for the prior quarter and net recoveries of $6 thousand in the third quarter a year ago. The ratio of allowance for loan losses to total loans was 1.05% at September 30, 2020, 0.99% at June 30, 2020, and 0.90% at September 30, 2019. Excluding non-PCI and SBA PPP loans, the allowance for loan losses represented 1.29% of total loans as of September 30, 2020 (refer to footnote 4 on page 7 for a definition of this non-GAAP financial measure).

In accordance with the accounting relief provisions of the Coronavirus Aid, Relief and Economic Security ("CARES") Act passed in March 2020, the Bank postponed the adoption of the current expected credit loss ("CECL") accounting standard. The Bank has continued to run the CECL model in parallel with the incurred loss model and will adopt the CECL standard as of December 31, 2020. Upon adoption of the CECL standard, we will record a cumulative adjustment to retained earnings in our financial statements, net of taxes, based on economic forecasts and other assumptions as of January 1, 2020. That adjustment will result in an increase to our allowance for credit losses of approximately $1.6 million and an increase to the allowance for off-balance sheet commitments of approximately $122 thousand. These adjustments do not include the subsequent COVID-19 pandemic-related impact. Upon adoption on December 31, 2020, we will recognize the difference between the allowance for credit losses calculated under the CECL model as of December 31, 2020 and the allowance for credit losses calculated under the incurred loss model as of September 30, 2020 as a provision for credit losses and a provision for credit losses on off-balance sheet commitments, as applicable. Based on information available at this time, we do not expect the fourth quarter provision for credit losses to exceed 10% of the September 30, 2020 allowance for credit losses. However, the exact amount will depend on certain forecasts, such as the California unemployment rate, and other assumptions available as of December 31, 2020, which could be significantly different from present levels.

Cash, Cash Equivalents and Restricted Cash

Total cash, cash equivalents and restricted cash were $213.6 million at September 30, 2020, compared to $397.7 million at June 30, 2020. The $184.1 million decrease was primarily due to $146.6 million in temporary transfers of deposits to third-party deposit networks as part of our liquidity management. Effective March 26, 2020, the Federal Reserve reduced the reserve requirement ratios to zero percent in response to the COVID-19 pandemic resulting in no restricted cash requirements as of September 30, 2020 and June 30, 2020.

Investments

The investment securities portfolio decreased from $555.6 million at June 30, 2020 to $530.8 million at September 30, 2020. The decrease was primarily attributed to paydowns, maturities and calls of $39.5 million, partially offset by purchases of $14.8 million.

Deposits

Total deposits were $2,569.3 million at September 30, 2020, compared to $2,779.9 million at June 30, 2020. The $210.6 million decrease during the third quarter was primarily due to $146.6 million in temporary transfers of deposits to third-party deposit networks and normal fluctuations in some of our large business accounts, as mentioned above. The average cost of deposits in the second and third quarter of 2020 was 0.09%.

Earnings

"We continue to work closely with our customers, drawing on our strong capital and liquidity positions as well as our more than 30-year history of steady performance to help them navigate this challenging economic environment,” said Tani Girton, EVP and Chief Financial Officer. “We have done this while maintaining strong credit quality, a low-cost deposit base, and solid profits for our shareholders."

Net interest income totaled $24.6 million in the third quarter of 2020, compared to $24.4 million in the prior quarter and $24.2 million a year ago. The $191 thousand increase from the prior quarter was primarily related to a $731 thousand increase in interest income due to higher average balances on SBA PPP loans as well as an additional day of interest income in the quarter, partially offset by the effect of lower balances and yields on non-PPP loans and investment securities. Yields on non-PPP loans have fallen over the course of 2020 due to loans originated prior to 2020 repricing downward with declining interest rates as well as the reduction in commercial Prime Rate loan floors.

The $415 thousand increase from the comparative quarter a year ago was primarily attributed to $2.4 million from SBA PPP loans, higher non-PPP loan balances and lower interest expense on deposits. These positive variances were partially offset by the impact of lower interest rates on non-PPP loans, cash and investments.

Net interest income totaled $73.1 million in the first nine months of 2020, compared to $71.8 million for the same period in 2019. The $1.3 million increase was primarily due to SBA PPP loan income, higher commercial loan balances, higher yields on investments and lower rates on deposits partially offset by lower yields on loans.

The tax-equivalent net interest margin was 3.44% in the third quarter, 3.53% in the prior quarter, and 4.04% in the third quarter of 2019. The tax-equivalent net interest margin was 3.59% in the first nine months of 2020, compared to 4.03% for the same period in 2019. The decreases in tax-equivalent net interest margin were attributable to both the lower interest rate environment and SBA PPP loans. SBA PPP loans lowered the 2020 net interest margin by 4 basis points in the third quarter, and 3 basis points in the first nine months.

Non-interest income totaled $1.8 million in the second and third quarter of 2020, and $2.7 million in the third quarter a year ago. The slight decrease from the prior quarter was mostly attributed to the absence of gains on sales of investment securities. The $1.0 million decrease from the same quarter a year ago was primarily due to a $562 thousand benefit collected on bank-owned life insurance ("BOLI") policies in the third quarter of 2019. Additionally fewer ATM fees and service charges on deposit accounts, lower dividends on Federal Home Loan Bank ("FHLB") stock, and lower fee income from one-way deposit sales to third-party deposit networks in the third quarter of 2020 all contributed to the decrease.

Non-interest income totaled $6.7 million in the first nine months of 2020, compared to $6.8 million in the first nine months of 2019. The small decline was driven by decreases across most non-interest income categories, partially offset by higher gains on sales of investment securities in the first nine months of 2020.

Non-interest expense increased $1.1 million to $15.2 million in the third quarter of 2020 from $14.1 million in the prior quarter. The increase was primarily due to higher salaries and benefits as the second quarter included $890 thousand in SBA PPP-related deferred loan origination costs. Additionally, the third quarter included $206 thousand more in charitable contributions to non-profit organizations.

Non-interest expense increased $1.0 million to $15.2 in the third quarter of 2020 from $14.2 million in the third quarter of 2019. The increase was primarily due to $370 thousand more in charitable contributions, $248 thousand provision for losses on off-balance sheet commitments, and higher salaries and benefits driven by annual merit increases. Additionally, the third quarter included higher Federal Deposit Insurance Corporation ("FDIC") insurance expense due to fewer FDIC assessment credits, and higher occupancy expense associated with the renewal of leases for our existing headquarters offices and a new lease for a loan production office in San Mateo.

Non-interest expense increased $204 thousand to $44.8 million in the first nine months of 2020 from $44.6 million in the first nine months of 2019. The increase was primarily due to $544 thousand higher charitable contributions, $484 thousand higher occupancy expense associated with new and renewed leases mentioned above, and $481 thousand higher provision for losses on off-balance sheet commitments. These increases were partially offset by decreases in salaries and related benefits primarily due to $915 thousand SBA PPP-related deferred loan origination costs and fewer data processing costs from our digital platform conversion.

Share Repurchase Program

On March 20, 2020, the Board of Directors suspended the $25.0 million share repurchase program approved on January 24, 2020. As of March 20, 2020, Bancorp had repurchased 58,526 shares totaling $1.8 million under this program. On October 23, 2020, the Board reactivated this share repurchase program.

Earnings Call and Webcast Information

Bank of Marin Bancorp will present its third quarter earnings call via webcast on Monday, October 26, 2020 at 8:30 a.m. PT/11:30 a.m. ET. Investors will have the opportunity to listen to the webcast online through Bank of Marin’s website at https://www.bankofmarin.com under “Investor Relations.” To listen to the webcast live, 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 1989 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 the San Francisco Bay Area, with assets of $3.0 billion, Bank of Marin has 22 branches, 5 commercial banking offices and 2 loan production offices located across 7 Bay Area 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 www.bankofmarin.com.

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, natural disasters (such as wildfires 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, 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 (including the Tax Cuts & Jobs Act of 2017 and the Coronavirus Aid, Relief and Economic Security Act of 2020, as amended), 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.

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data; unaudited)

September 30, 2020

 

June 30, 2020

 

September 30, 2019

Quarter-to-Date

 

 

 

 

 

Net income

$

7,491

 

 

$

7,406

 

 

$

9,448

 

Diluted earnings per common share

$

0.55

 

 

$

0.55

 

 

$

0.69

 

Return on average assets

0.98

%

 

1.01

%

 

1.49

%

Return on average equity

8.37

%

 

8.52

%

 

11.34

%

Efficiency ratio

57.82

%

 

54.00

%

 

52.84

%

Tax-equivalent net interest margin 1

3.44

%

 

3.53

%

 

4.04

%

Cost of deposits

0.09

%

 

0.09

%

 

0.21

%

Net charge-offs (recoveries)

$

4

 

 

$

16

 

 

$

(6)

 

Year-to-Date

 

 

 

 

 

Net income

$

22,125

 

 

 

 

$

25,162

 

Diluted earnings per common share

$

1.62

 

 

 

 

$

1.82

 

Return on average assets

1.03

%

 

 

 

1.33

%

Return on average equity

8.47

%

 

 

 

10.40

%

Efficiency ratio

56.21

%

 

 

 

56.83

%

Tax-equivalent net interest margin 1

3.59

%

 

 

 

4.03

%

Cost of deposits

0.13

%

 

 

 

0.20

%

Net charge-offs (recoveries)

$

13

 

 

 

 

$

(19)

 

At Period End

 

 

 

 

 

Total assets

$

2,975,225

 

 

$

3,181,540

 

 

$

2,592,071

 

Loans:

 

 

 

 

 

Commercial and industrial 2

$

512,973

 

 

$

525,117

 

 

$

260,828

 

Real estate:

 

 

 

 

 

Commercial owner-occupied

299,754

 

 

296,163

 

 

310,486

 

Commercial investor-owned

966,517

 

 

946,389

 

 

896,066

 

Construction

66,663

 

 

66,368

 

 

50,254

 

Home equity

107,364

 

 

112,911

 

 

121,814

 

Other residential

130,915

 

 

136,859

 

 

130,781

 

Installment and other consumer loans

23,805

 

 

26,394

 

 

28,461

 

Total loans

$

2,107,991

 

 

$

2,110,201

 

 

$

1,798,690

 

Non-performing loans: 3

 

 

 

 

 

Commercial and industrial

$

 

 

$

 

 

$

195

 

Real estate:

 

 

 

 

 

Commercial investor-owned

886

 

 

$

907

 

 

 

Home equity

532

 

 

625

 

 

167

 

Installment and other consumer loans

24

 

 

55

 

 

60

 

Total non-accrual loans

$

1,442

 

 

$

1,587

 

 

$

422

 

Classified loans (graded substandard and doubtful)

$

10,999

 

 

$

13,545

 

 

$

9,935

 

Total accruing loans 30-89 days past due

$

318

 

 

$

83

 

 

$

574

 

Allowance for loan losses to total loans

1.05

%

 

0.99

%

 

0.90

%

Allowance for loan losses to total loans, excluding non-PCI
and SBA PPP loans 4

1.29

%

 

1.22

%

 

0.96

%

Allowance for loan losses to non-performing loans

15.34x

 

13.15x

 

38.45x

Non-accrual loans to total loans

0.07

%

 

0.08

%

 

0.02

%

Total deposits

$

2,569,289

 

 

$

2,779,866

 

 

$

2,224,524

 

Loan-to-deposit ratio

82.0

%

 

75.9

%

 

80.9

%

Stockholders' equity

$

357,570

 

 

$

352,240

 

 

$

333,065

 

Book value per share

$

26.28

 

 

$

25.92

 

 

$

24.47

 

Tangible common equity to tangible assets 5

11.0

%

 

10.1

%

 

11.7

%

Total risk-based capital ratio - Bank

15.5

%

 

15.0

%

 

14.6

%

Total risk-based capital ratio - Bancorp

16.1

%

 

15.8

%

 

15.3

%

Full-time equivalent employees

291

 

 

295

 

 

291

 

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

2 Includes SBA PPP loans of $301.7 million and $298.9 million at September 30, 2020 and June 30, 2020, respectively.

3 Excludes accruing troubled-debt restructured loans of $12.3 million, $10.3 million and $11.9 million at September 30, 2020, June 30, 2020 and September 30, 2019, respectively.

4 The allowance for loan losses to total loans, excluding non-impaired non-PCI 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 loan losses. Non-PCI loans that were not impaired at September 30, June 30, 2020 and December 31, 2019 totaled $90.4 million, $95.6 million and $106.8 million, respectively. SBA PPP loans totaled $301.7 million and $298.9 million at September 30, 2020 and June 30, 2020, respectively. There were no SBA PPP loans as of September 30, 2019.

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 $34.2 million, $34.4 million and $35.0 million at September 30, 2020, June 30, 2020, and September 30, 2019, respectively. Tangible assets exclude goodwill and intangible assets.

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF CONDITION

At September 30, 2020, June 30, 2020 and September 30, 2019

 

(in thousands, except share data; unaudited)

September 30,
2020

June 30, 2020

September 30,
2019

Assets

 

 

 

Cash, cash equivalents and restricted cash

$

213,584

 

$

397,699

 

$

182,486

 

Investment securities

 

 

 

Held-to-maturity, at amortized cost

117,350

 

125,781

 

142,213

 

Available-for-sale (at fair value; amortized cost $394,437,
$411,047, and $348,369 at September 30, 2020, June 30,
2020, September 30, 2019, respectively)

413,464

 

429,775

 

358,724

 

Total investment securities

530,814

 

555,556

 

500,937

 

Loans, net of allowance for loan losses of $22,113, $20,868
and $16,240 at September, 30, 2020, June 30, 2020, and
September 30, 2019, respectively

2,085,878

 

2,089,333

 

1,782,450

 

Bank premises and equipment, net

5,266

 

5,278

 

6,474

 

Goodwill

30,140

 

30,140

 

30,140

 

Core deposit intangible

4,045

 

4,258

 

4,906

 

Operating lease right-of-use assets

26,041

 

23,090

 

11,934

 

Interest receivable and other assets

79,457

 

76,186

 

72,744

 

Total assets

$

2,975,225

 

$

3,181,540

 

$

2,592,071

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Liabilities

 

 

 

Deposits

 

 

 

Non-interest bearing

$

1,383,719

 

$

1,442,849

 

$

1,101,288

 

Interest bearing

 

 

 

Transaction accounts

156,061

 

146,811

 

162,015

 

Savings accounts

192,764

 

190,561

 

170,007

 

Money market accounts

738,661

 

904,163

 

693,137

 

Time accounts

98,084

 

95,482

 

98,077

 

Total deposits

2,569,289

 

2,779,866

 

2,224,524

 

Borrowings and other obligations

99

 

140

 

255

 

Subordinated debenture

2,760

 

2,743

 

2,691

 

Operating lease liabilities

27,527

 

24,574

 

13,665

 

Interest payable and other liabilities

17,980

 

21,977

 

17,871

 

Total liabilities

2,617,655

 

2,829,300

 

2,259,006

 

 

 

 

 

Stockholders' Equity

 

 

 

Preferred stock, no par value,
Authorized - 5,000,000 shares, none issued

 

 

 

Common stock, no par value,
Authorized - 30,000,000 shares; Issued and outstanding -
13,605,363, 13,591,835 and 13,608,525 at September 30,
2020, June 30, 2020, and September 30, 2019, respectively

129,284

 

128,633

 

130,220

 

Retained earnings

215,976

 

211,613

 

196,999

 

Accumulated other comprehensive income, net of taxes

12,310

 

11,994

 

5,846

 

Total stockholders' equity

357,570

 

352,240

 

333,065

 

Total liabilities and stockholders' equity

$

2,975,225

 

$

3,181,540

 

$

2,592,071

 

BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

Three months ended

 

Nine months ended

(in thousands, except per share amounts; unaudited)

September 30,
2020

June 30, 2020

September 30,
2019

 

September 30,
2020

September 30,
2019

Interest income

 

 

 

 

 

 

Interest and fees on loans

$

21,776

 

$

21,217

 

$

21,525

 

 

$

63,880

 

$

63,208

 

Interest on investment securities

3,343

 

3,741

 

3,382

 

 

11,249

 

11,242

 

Interest on federal funds sold and due from banks

50

 

39

 

425

 

 

421

 

754

 

Total interest income

25,169

 

24,997

 

25,332

 

 

75,550

 

75,204

 

Interest expense

 

 

 

 

 

 

Interest on interest-bearing transaction accounts

41

 

39

 

101

 

 

146

 

269

 

Interest on savings accounts

17

 

17

 

17

 

 

50

 

52

 

Interest on money market accounts

377

 

383

 

855

 

 

1,731

 

2,406

 

Interest on time accounts

133

 

142

 

147

 

 

436

 

441

 

Interest on borrowings and other obligations

 

1

 

4

 

 

3

 

75

 

Interest on subordinated debenture

35

 

40

 

57

 

 

124

 

175

 

Total interest expense

603

 

622

 

1,181

 

 

2,490

 

3,418

 

Net interest income

24,566

 

24,375

 

24,151

 

 

73,060

 

71,786

 

Provision for loan losses

1,250

 

2,000

 

400

 

 

5,450

 

400

 

Net interest income after provision for loan losses

23,316

 

22,375

 

23,751

 

 

67,610

 

71,386

 

Non-interest income

 

 

 

 

 

 

Service charges on deposit accounts

284

 

293

 

439

 

 

1,028

 

1,403

 

Wealth Management and Trust Services

450

 

421

 

495

 

 

1,375

 

1,406

 

Debit card interchange fees, net

383

 

308

 

406

 

 

1,051

 

1,200

 

Merchant interchange fees, net

63

 

47

 

79

 

 

183

 

253

 

Earnings on bank-owned life insurance

232

 

234

 

795

 

 

741

 

970

 

Dividends on Federal Home Loan Bank stock

149

 

146

 

202

 

 

503

 

591

 

Gains on sale of investment securities, net

 

115

 

 

 

915

 

55

 

Other income

229

 

249

 

305

 

 

927

 

888

 

Total non-interest income

1,790

 

1,813

 

2,721

 

 

6,723

 

6,766

 

Non-interest expense

 

 

 

 

 

 

Salaries and related benefits

8,638

 

7,864

 

8,412

 

 

25,979

 

26,426

 

Occupancy and equipment

1,776

 

1,661

 

1,507

 

 

5,100

 

4,616

 

Depreciation and amortization

539

 

526

 

573

 

 

1,591

 

1,701

 

Federal Deposit Insurance Corporation insurance

181

 

116

 

1

 

 

299

 

354

 

Data processing

822

 

829

 

923

 

 

2,437

 

2,942

 

Professional services

655

 

550

 

580

 

 

1,749

 

1,701

 

Directors' expense

184

 

175

 

189

 

 

533

 

555

 

Information technology

256

 

252

 

279

 

 

758

 

822

 

Amortization of core deposit intangible

213

 

213

 

222

 

 

639

 

665

 

Provision for losses on off-balance sheet commitments

248

 

260

 

 

 

610

 

129

 

Charitable contributions

481

 

273

 

111

 

 

921

 

377

 

Other expense

1,245

 

1,422

 

1,403

 

 

4,232

 

4,356

 

Total non-interest expense

15,238

 

14,141

 

14,200

 

 

44,848

 

44,644

 

Income before provision for income taxes

9,868

 

10,047

 

12,272

 

 

29,485

 

33,508

 

Provision for income taxes

2,377

 

2,641

 

2,824

 

 

7,360

 

8,346

 

Net income

$

7,491

 

$

7,406

 

$

9,448

 

 

$

22,125

 

$

25,162

 

Net income per common share:

 

 

 

 

 

 

Basic

$

0.55

 

$

0.55

 

$

0.70

 

 

$

1.64

 

$

1.84

 

Diluted

$

0.55

 

$

0.55

 

$

0.69

 

 

$

1.62

 

$

1.82

 

Weighted average shares:

 

 

 

 

 

 

Basic

13,539

 

13,514

 

13,571

 

 

13,526

 

13,654

 

Diluted

13,610

 

13,585

 

13,735

 

 

13,617

 

13,825

 

Comprehensive income:

 

 

 

 

 

 

Net income

$

7,491

 

$

7,406

 

$

9,448

 

 

$

22,125

 

$

25,162

 

Other comprehensive income

 

 

 

 

 

 

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

299

 

1,494

 

936

 

 

11,605

 

13,857

 

Reclassification adjustment for gains on available-for-sale
securities to net income

 

(115)

 

 

 

(915)

 

(55)

 

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

149

 

135

 

123

 

 

394

 

328

 

Other comprehensive income, before tax

448

 

1,514

 

1,059

 

 

11,084

 

14,130

 

Deferred tax expense

132

 

448

 

313

 

 

3,277

 

4,182

 

Other comprehensive income, net of tax

316

 

1,066

 

746

 

 

7,807

 

9,948

 

Total comprehensive income

$

7,807

 

$

8,472

 

$

10,194

 

 

$

29,932

 

$

35,110

 

BANK OF MARIN BANCORP

AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME

 

 

 

Three months ended

Three months ended

Three months ended

 

 

September 30, 2020

June 30, 2020

September 30, 2019

 

 

 

Interest

 

 

Interest

 

 

Interest

 

 

 

Average

Income/

Yield/

Average

Income/

Yield/

Average

Income/

Yield/

(in thousands; unaudited)

Balance

Expense

Rate

Balance

Expense

Rate

Balance

Expense

Rate

Assets

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits with banks 1

$

184,883

 

$

50

 

0.11

%

$

173,161

 

$

39

 

0.09

%

$

77,467

 

$

425

 

2.15

%

 

Investment securities 2, 3

527,077

 

3,488

 

2.65

%

550,483

 

3,886

 

2.82

%

506,023

 

3,443

 

2.72

%

 

Loans 1, 3, 4

2,117,679

 

21,957

 

4.06

%

2,043,197

 

21,399

 

4.14

%

1,780,325

 

21,719

 

4.77

%

 

Total interest-earning assets 1

2,829,639

 

25,495

 

3.53

%

2,766,841

 

25,324

 

3.62

%

2,363,815

 

25,587

 

4.24

%

 

Cash and non-interest-bearing due from banks

55,353

 

 

 

37,680

 

 

 

38,434

 

 

 

 

Bank premises and equipment, net

5,412

 

 

 

5,543

 

 

 

6,713

 

 

 

 

Interest receivable and other assets, net

138,938

 

 

 

133,639

 

 

 

114,537

 

 

 

Total assets

$

3,029,342

 

 

 

$

2,943,703

 

 

 

$

2,523,499

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

$

153,089

 

$

41

 

0.11

%

$

142,778

 

$

39

 

0.11

%

$

137,861

 

$

101

 

0.29

%

 

Savings accounts

191,915

 

17

 

0.04

%

182,371

 

17

 

0.04

%

170,166

 

17

 

0.04

%

 

Money market accounts

802,585

 

377

 

0.19

%

794,654

 

383

 

0.19

%

661,131

 

855

 

0.51

%

 

Time accounts including CDARS

97,465

 

133

 

0.54

%

95,076

 

142

 

0.60

%

101,404

 

147

 

0.57

%

 

Borrowings and other obligations 1

113

 

 

2.51

%

156

 

1

 

2.62

%

599

 

4

 

2.69

%

 

Subordinated debenture 1

2,751

 

35

 

4.97

%

2,733

 

40

 

5.73

%

2,682

 

57

 

8.27

%

 

Total interest-bearing liabilities

1,247,918

 

603

 

0.19

%

1,217,768

 

622

 

0.21

%

1,073,843

 

1,181

 

0.44

%

 

Demand accounts

1,380,708

 

 

 

1,332,986

 

 

 

1,088,903

 

 

 

 

Interest payable and other liabilities

44,486

 

 

 

43,255

 

 

 

30,268

 

 

 

 

Stockholders' equity

356,230

 

 

 

349,694

 

 

 

330,485

 

 

 

Total liabilities & stockholders' equity

$

3,029,342

 

 

 

$

2,943,703

 

 

 

$

2,523,499

 

 

 

Tax-equivalent net interest income/margin 1

 

$

24,892

 

3.44

%

 

$

24,702

 

3.53

%

 

$

24,406

 

4.04

%

Reported net interest income/margin 1

 

$

24,566

 

3.40

%

 

$

24,375

 

3.49

%

 

$

24,151

 

4.00

%

Tax-equivalent net interest rate spread

 

 

3.33

%

 

 

3.41

%

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended

Nine months ended

 

 

 

September 30, 2020

September 30, 2019

 

 

 

 

 

 

Interest

 

 

Interest

 

 

 

 

 

 

Average

Income/

Yield/

Average

Income/

Yield/

(in thousands; unaudited)

 

 

 

Balance

Expense

Rate

Balance

Expense

Rate

Assets

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits with banks 1

 

 

 

$

152,587

 

$

421

 

0.36

%

$

43,896

 

$

754

 

2.27

%

 

Investment securities 2, 3

 

 

 

544,754

 

11,494

 

2.81

%

564,050

 

11,477

 

2.71

%

 

Loans 1, 3, 4

 

 

 

1,998,456

 

64,240

 

4.22

%

1,765,260

 

63,786

 

4.76

%

 

Total interest-earning assets 1

 

 

 

2,695,797

 

76,155

 

3.71

%

2,373,206

 

76,017

 

4.22

%

 

Cash and non-interest-bearing due from banks

 

 

 

44,665

 

 

 

34,634

 

 

 

 

Bank premises and equipment, net

 

 

 

5,631

 

 

 

7,108

 

 

 

 

Interest receivable and other assets, net

 

 

 

130,525

 

 

 

108,806

 

 

 

Total assets

 

 

 

$

2,876,618

 

 

 

$

2,523,754

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

 

 

$

144,784

 

$

146

 

0.13

%

$

130,109

 

$

269

 

0.28

%

 

Savings accounts

 

 

 

179,288

 

50

 

0.04

%

174,837

 

52

 

0.04

%

 

Money market accounts

 

 

 

786,012

 

1,731

 

0.29

%

665,167

 

2,406

 

0.48

%

 

Time accounts including CDARS

 

 

 

96,237

 

436

 

0.61

%

109,978

 

441

 

0.54

%

 

Borrowings and other obligations 1

 

 

 

208

 

3

 

2.14

%

3,848

 

75

 

2.57

%

 

Subordinated debenture 1

 

 

 

2,733

 

124

 

5.96

%

2,664

 

175

 

8.66

%

 

Total interest-bearing liabilities

 

 

 

1,209,262

 

2,490

 

0.27

%

1,086,603

 

3,418

 

0.42

%

 

Demand accounts

 

 

 

1,278,265

 

 

 

1,083,260

 

 

 

 

Interest payable and other liabilities

 

 

 

40,279

 

 

 

30,344

 

 

 

 

Stockholders' equity

 

 

 

348,812

 

 

 

323,547

 

 

 

Total liabilities & stockholders' equity

 

 

 

$

2,876,618

 

 

 

$

2,523,754

 

 

 

Tax-equivalent net interest income/margin 1

 

 

 

 

$

73,665

 

3.59

%

 

$

72,599

 

4.03

%

Reported net interest income/margin 1

 

 

 

 

$

73,060

 

3.56

%

 

$

71,786

 

3.99

%

Tax-equivalent net interest rate spread

 

 

 

 

 

3.44

%

 

 

3.80

%

 

 

 

 

 

 

 

 

 

 

 

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 2020 and 2019.

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.

 

Beth Drummey
Marketing & Corporate Communications Manager
415-763-4529 | [email protected]

Source: Bank of Marin Bancorp