EX-99.1 2 earningsrelease-ex991q12022.htm EX-99.1 Document

EXHIBIT 99.1
bankofmarinbancorplogoa22.jpg
FOR IMMEDIATE RELEASE
MEDIA CONTACT:
Andrea Henderson
Director of Marketing
415-884-4757 | andreahenderson@bankofmarin.com

BANK OF MARIN BANCORP REPORTS FIRST QUARTER EARNINGS OF $10.5 MILLION
AMERICAN RIVER CONVERSION COMPLETE


NOVATO, CA, April 25, 2022 - 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.

1

•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.


2

Reconciliation of GAAP and Non-GAAP Financial Measures

 (in thousand, unaudited)Three months ended
Net incomeMarch 31, 2022December 31, 2021March 31, 2021
Net income (GAAP)$10,465 $9,714 $8,947 
Merger-related one-time and conversion costs:
Personnel and severance335 336 — 
Professional services67 — — 
Data processing48 695 — 
Other97 67 — 
Total merger costs before tax benefits547 1,098 — 
Income tax benefit of merger-related expenses(162)(307)— 
Total merger-related one-time and conversion costs, net of tax benefits385 791 — 
Comparable net income (non-GAAP)$10,850 $10,505 $8,947 
Diluted earnings per share
Weighted average diluted shares15,946 16,027 13,469 
Diluted earnings per share (GAAP)$0.66 $0.61 $0.66 
Merger-related one-time and conversion costs, net of tax benefits$0.02 $0.05 $— 
Comparable diluted earnings per share (non-GAAP)$0.68 $0.66 $0.66 
Return on average assets
Average assets$4,345,258 $4,298,766 $2,966,006 
Return on average assets (GAAP)0.98 %0.90 %1.21 %
Comparable return on average assets (non-GAAP)1.01 %0.97 %1.21 %
Return on average equity
Average stockholders' equity$441,626 $453,468 $355,022 
Return on average equity (GAAP)9.61 %8.50 %10.22 %
Comparable return on average equity (non-GAAP)9.96 %9.19 %10.22 %
Efficiency ratio
Non-interest expense (GAAP)$19,375 $18,984 $15,412 
Merger-related expenses(547)(1,098)— 
Non-interest expense (non-GAAP)$18,828 $17,886 $15,412 
Net interest income$29,898 $30,633 $22,031 
Non-interest income$2,867 $2,719 $1,826 
Efficiency ratio (GAAP)59.13 %56.92 %64.60 %
Comparable efficiency ratio (non-GAAP)57.46 %53.63 %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
3

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.

4

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 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 https://www.bankofmarin.com 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 www.bankofmarin.com.

5

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)
6

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS
Three months ended
(in thousands, except per share amounts; unaudited)March 31, 2022December 31, 2021March 31, 2021
Selected operating data and performance ratios:
Net income$10,465 $9,714 $8,947 
Diluted earnings per common share$0.66 $0.61 $0.66 
Return on average assets0.98 %0.90 %1.21 %
Return on average equity9.61 %8.50 %10.22 %
Efficiency ratio59.13 %56.92 %64.60 %
Tax-equivalent net interest margin 1
2.96 %3.03 %3.19 %
Cost of deposits0.06 %0.06 %0.07 %
Net (recoveries) charge-offs$(9)$(9)$(13)
(in thousands; unaudited)March 31, 2022December 31, 2021
Selected financial condition data:
Total assets$4,330,424 $4,314,209 
Loans:
Commercial and industrial 2
$248,625 $301,602 
Real estate:
Commercial owner-occupied391,924 392,345 
Commercial investor-owned1,176,918 1,189,021 
Construction131,015 119,840 
Home equity88,092 88,746 
Other residential114,277 114,558 
Installment and other consumer loans51,003 49,533 
Total loans$2,201,854 $2,255,645 
Non-performing loans: 3
Real estate:
Commercial owner-occupied$7,272 $7,269 
Commercial investor-owned— 694 
Home equity390 413 
Installment and other consumer loans16 — 
Total non-accrual loans$7,678 $8,376 
Classified loans (graded substandard and doubtful)$36,460 $36,235 
Total accruing loans 30-89 days past due $2,323 $1,673 
Allowance for credit losses to total loans1.02 %1.02 %
Allowance for credit losses to total loans, excluding SBA PPP loans 4
1.04 %1.07 %
Allowance for credit losses to non-performing loans2.94x2.75x
Non-accrual loans to total loans0.35 %0.37 %
Total deposits$3,861,342 $3,808,550 
Loan-to-deposit ratio57.0 %59.2 %
Stockholders' equity$420,408 $450,368 
Book value per share$26.27 $28.27 
Tangible common equity to tangible assets 5
8.0 %8.8 %
Total risk-based capital ratio - Bank14.3 %14.4 %
Total risk-based capital ratio - Bancorp14.4 %14.6 %
Full-time equivalent employees312 328 
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.
7

BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF CONDITION 
(in thousands, except share data; unaudited)March 31, 2022December 31, 2021
Assets  
Cash, cash equivalents and restricted cash$170,901 $347,641 
Investment securities  
Held-to-maturity, at amortized cost (net of zero allowance for credit losses at March 31, 2022 and
December 31, 2021)		790,264 342,222 
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)		955,457 1,167,568 
Total investment securities1,745,721 1,509,790 
Loans, at amortized cost2,201,854 2,255,645 
Allowance for credit losses on loans(22,547)(23,023)
Loans, net of allowance for credit losses on loans2,179,307 2,232,622 
Goodwill72,754 72,754 
Bank-owned life insurance61,536 61,473 
Operating lease right-of-use assets23,544 23,604 
Bank premises and equipment, net7,236 7,558 
Core deposit intangible, net6,225 6,605 
Other real estate owned800 800 
Interest receivable and other assets62,400 51,362 
Total assets$4,330,424 $4,314,209 
Liabilities and Stockholders' Equity  
Liabilities  
Deposits 
Non-interest bearing$1,960,684 $1,910,240 
Interest bearing 
Transaction accounts299,336 290,813 
Savings accounts347,335 340,959 
Money market accounts1,108,852 1,116,303 
Time accounts145,135 150,235 
Total deposits3,861,342 3,808,550 
Borrowings and other obligations388 419 
Operating lease liabilities25,351 25,429 
Interest payable and other liabilities22,935 29,443 
Total liabilities3,910,016 3,863,841 
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 - 16,003,847 and 15,929,243 at March 31, 2022 and December 31, 2021, respectively
213,204 212,524 
Retained earnings246,511 239,868 
Accumulated other comprehensive loss, net of taxes(39,307)(2,024)
Total stockholders' equity420,408 450,368 
Total liabilities and stockholders' equity$4,330,424 $4,314,209 

8


BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
Three months ended
(in thousands, except per share amounts; unaudited)March 31, 2022December 31, 2021March 31, 2021
Interest income   
Interest and fees on loans$23,677 $25,495 $20,661 
Interest on investment securities6,693 5,625 3,129 
Interest on federal funds sold and due from banks106 125 42 
Total interest income30,476 31,245 23,832 
Interest expense   
Interest on interest-bearing transaction accounts56 53 39 
Interest on savings accounts29 28 19 
Interest on money market accounts478 505 286 
Interest on time accounts14 25 96 
Interest on borrowings and other obligations1 1 — 
Interest on subordinated debenture— — 1,361 
Total interest expense578 612 1,801 
Net interest income29,898 30,633 22,031 
(Reversal of) provision for credit losses on loans(485)600 (2,929)
(Reversal of) provision for credit losses on unfunded loan commitments(318)210 (590)
Net interest income after (reversal of) provision for credit losses30,701 29,823 25,550 
Non-interest income  
Wealth Management and Trust Services600 607 488 
Debit card interchange fees, net505 544 366 
Service charges on deposit accounts488 531 281 
Earnings on bank-owned life insurance, net413 302 257 
Dividends on Federal Home Loan Bank stock259 255 149 
Merchant interchange fees, net140 175 57 
Losses on sale of investment securities, net— (17)— 
Other income462 322 228 
Total non-interest income2,867 2,719 1,826 
Non-interest expense  
Salaries and related benefits11,548 10,716 9,208 
Occupancy and equipment1,909 1,929 1,751 
Data processing1,277 1,887 819 
Professional services913 653 863 
Information technology478 445 313 
Depreciation and amortization452 461 459 
Amortization of core deposit intangible380 393 204 
Directors' expense311 297 175 
Federal Deposit Insurance Corporation insurance290 292 179 
Charitable contributions45 90 31 
Other expense1,772 1,821 1,410 
Total non-interest expense19,375 18,984 15,412 
Income before provision for income taxes14,193 13,558 11,964 
Provision for income taxes3,728 3,844 3,017 
Net income$10,465 $9,714 $8,947 
Net income per common share:   
Basic$0.66 $0.61 $0.67 
Diluted$0.66 $0.61 $0.66 
Weighted average shares:
Basic15,876 15,948 13,363 
Diluted15,946 16,027 13,469 
Comprehensive income (loss):
Net income$10,465 $9,714 $8,947 
Other comprehensive income (loss):
Change in net unrealized (losses) gains on available-for-sale securities(38,228)(12,723)(9,082)
Reclassification adjustment for losses on available-for-sale securities included in net income— 17 — 
Net unrealized losses on securities transferred from available-for-sale to held-to-maturity(14,847)— — 
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity144 108 143 
Other comprehensive loss, before tax(52,931)(12,598)(8,939)
Deferred tax benefit(15,648)(3,726)(2,644)
Other comprehensive loss, net of tax(37,283)(8,872)(6,295)
Total comprehensive (loss) income$(26,818)$842 $2,652 
9

BANK OF MARIN BANCORP
AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME
Three months endedThree months endedThree months ended
March 31, 2022December 31, 2021March 31, 2021
InterestInterestInterest
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(in thousands)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Assets
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
1,626,537 6,871 1.69 %1,410,383 5,801 1.65 %540,970 3,282 2.43 %
Loans 1, 3, 4
2,227,495 23,881 4.29 %2,269,785 25,711 4.43 %2,099,847 20,836 3.97 %
   Total interest-earning assets 1
4,085,587 30,858 3.02 %4,011,062 31,637 3.09 %2,806,605 24,160 3.44 %
Cash and non-interest-bearing due from banks69,019 85,869 50,931 
Bank premises and equipment, net7,430 7,777 4,777 
Interest receivable and other assets, net183,222 194,058 133,693 
Total assets$4,345,258 $4,298,766 $2,996,006 
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts$295,183 $56 0.08 %$290,394 $53 0.07 %$174,135 $39 0.09 %
Savings accounts343,327 29 0.03 %336,715 28 0.03 %214,049 19 0.04 %
Money market accounts1,122,215 478 0.17 %1,102,943 505 0.18 %703,577 286 0.16 %
Time accounts including CDARS147,707 14 0.04 %144,993 25 0.07 %96,349 96 0.40 %
Borrowings and other obligations 1
399 1 0.62 %430 1 0.62 %36 — 1.99 %
Subordinated debenture 1, 5
— — — %— — — %2,164 1,361 251.54 %
   Total interest-bearing liabilities1,908,831 578 0.12 %1,875,475 612 0.13 %1,190,310 1,801 0.61 %
Demand accounts1,942,804 1,915,309 1,406,123 
Interest payable and other liabilities51,997 54,514 44,551 
Stockholders' equity441,626 453,468 355,022 
Total liabilities & stockholders' equity$4,345,258 $4,298,766 $2,996,006 
Tax-equivalent net interest income/margin 1
$30,280 2.96 %$31,025 3.03 %$22,359 3.19 %
Reported net interest income/margin 1
$29,898 2.93 %$30,633 2.99 %$22,031 3.14 %
Tax-equivalent net interest rate spread2.90 %2.96 %2.83 %
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.
10