Market Overview

Bank of Marin Bancorp Reports Earnings of $5.2 Million

Share:

Raises Dividend Two Cents Per Share

Bank of Marin Bancorp, "Bancorp" (NASDAQ:BMRC), parent company of Bank
of Marin, announced earnings of $5.2 million in the second quarter of
2017, compared to $4.5 million in the first quarter of 2017 and $4.8
million in the second quarter of 2016. Diluted earnings per share were
$0.84 in the second quarter of 2017, compared to $0.74 in the prior
quarter and $0.79 in the same quarter last year. Earnings for the first
six months of 2017 totaled $9.7 million, compared to $10.5 million in
the same period last year. Diluted earnings per share were $1.58 and
$1.72 in the first six months of 2017 and 2016, respectively.

"We had another strong, productive quarter," said Russell A. Colombo,
President and Chief Executive Officer. "Our consistent, disciplined
sales management process allowed us to both expand existing
relationships and build new ones, which resulted in both loan and
deposit growth. In addition, we have strategic initiatives in place to
open new offices in Healdsburg and in the East Bay by the end of the
year. I am pleased with our excellent results and remain confident that
2017 will be another outstanding year for Bank of Marin."

Bancorp also provided the following highlights from its operating and
financial performance for the second quarter of 2017:

  • Total deposits increased $61.3 million in the second quarter to
    $1,840.5 million. Non-interest bearing deposits represented 48.5% of
    total deposits and the cost of total deposits for the quarter was
    0.06%, down one basis point from March 31, 2017 and down two basis
    points from June 30, 2016.
  • Gross loans totaled $1,491.5 million at June 30, 2017 and increased
    $13.9 million from $1,477.6 million at March 31, 2017. New loan volume
    of $55.5 million in the second quarter of 2017 was $11.0 million
    higher than the same quarter of 2016. Our current pipeline
    approximates last year at this time, and should translate into loan
    growth throughout the year.
  • Excellent credit quality remains the hallmark of our culture.
    Non-accrual loans represented 0.08% of total loans as of June 30,
    2017. There was no provision for loan losses recorded in the quarter,
    and a $208 thousand reversal of provision for losses on off-balance
    sheet commitments primarily related to a decrease in unfunded
    commitments.
  • All capital ratios are well above regulatory requirements for a
    well-capitalized institution. Total risk-based capital ratio for
    Bancorp increased to 15.0% at June 30, 2017, compared to 14.7% at
    March 31, 2017. Tangible common equity to tangible assets was 11.1% at
    June 30, 2017, compared to 11.2% at March 31, 2017.
  • The Board of Directors declared a cash dividend of $0.29 per share on
    July 21, 2017, a $0.02 increase from prior quarter. This represents
    the 49th consecutive quarterly dividend paid by Bank of
    Marin Bancorp. The dividend is payable on August 11, 2017, to
    shareholders of record at the close of business on August 4, 2017.

Loans and Credit Quality

Second quarter loan originations totaled $55.5 million, compared to
$23.9 million last quarter and $44.5 million in the same quarter last
year. Loan payoffs for the quarter were $48.1 million, up from $32.7
million in the first quarter and $40.2 million in the same quarter last
year. The largest portion of payoffs in the current quarter came from
the successful completion of construction projects and the sale of
assets underlying other loans.

Non-accrual loans totaled $1.2 million, or 0.08% of the loan portfolio
at both June 30, 2017 and March 31, 2017, down from $2.7 million, or
0.19% a year ago. Classified loans totaled $29.3 million at June 30,
2017, compared to $30.2 million at March 31, 2017 and $20.4 million at
June 30, 2016. Accruing loans past due 30 to 89 days totaled $393
thousand at June 30, 2017, compared to $834 thousand at March 31, 2017
and $135 thousand a year ago.

There was no provision for loan losses recorded in the second quarter of
2017, as the level of reserves was deemed appropriate for the portfolio,
consistent with the prior quarter and same quarter a year ago. Net
recoveries were $13 thousand in the second quarter of 2017, compared to
net charge-offs of $223 thousand in the prior quarter and net recoveries
of $59 thousand in the same quarter a year ago. The ratio of loan loss
reserves to loans was 1.02% at June 30, 2017, compared to 1.03% at
March 31, 2017 and 1.04% at June 30, 2016. At June 30, 2017, total loan
loss reserves to loans excluding acquired loans was 1.07%.

Investments

The investment portfolio decreased $12.1 million from the prior quarter
to $401.9 million. The decrease was primarily due to principal paydowns
and maturities, partially offset by purchases of $5.3 million during the
second quarter. Given the interest rate environment, the Bank opted to
leave excess cash at the Federal Reserve Bank as a short-term investment
alternative.

Deposits

On-balance sheet deposits increased to $1,840.5 million at June 30,
2017, compared to $1,779.3 million at March 31, 2017. The quarterly
increase was primarily due to $46.0 million in off-balance sheet funds
returned in the second quarter from our third party deposit networks. We
continue to see fluctuations from large deposit clients' seasonal cash
flows and the placement by existing clients of funds from asset sales
that will be distributed to the beneficiaries of trusts or transitioned
into real estate or other investments.

Earnings

"The second quarter 2017 results affirm the success of our efforts to
grow organically," said Tani Girton, Chief Financial Officer. "Our hard
work and commitment to relationship banking are also paying off, with a
stronger net interest margin, improved efficiency ratio, and 1.01%
return on assets."

Net interest income totaled $18.3 million in the second quarter of 2017,
compared to $17.6 million in the prior quarter. Actions by the Federal
Open Market Committee to increase rates in December 2016, March 2017 and
June 2017, have positively impacted yields on our rate sensitive
interest earning assets. Additionally, the increase in net interest
income from the prior quarter reflects slightly higher acquired loan
income as shown in the table below and an increase of $30.0 million in
average earnings assets.

Net interest income of $18.3 million in the second quarter of 2017
increased $1.1 million from $17.2 million for the same quarter last
year. The increase was primarily driven by a $93.7 million increase in
interest earning assets. In addition, the second quarter of 2016
included a $312 thousand prepayment fee on the retirement of a Federal
Home Loan Bank ("FHLB") fixed advance. Higher yields on investment
securities and interest-bearing cash, and upward repricing of variable
rate loans also positively impacted interest income.

Net interest income totaled $35.9 million in the first six months of
2017, compared to $35.8 million for the same period in 2016. The $121
thousand increase primarily relates to a $68.3 million increase in
average earning assets compared to June 30, 2016, a decrease in interest
expense resulting from a prepayment fee and interest associated with the
retirement of a FHLB fixed advance in June 2016 and a decline in rates
paid on deposits. Additionally, the higher yield on investment
securities and interest-bearing cash, and the upward repricing of
variable rate loans positively impacted interest income, partially
offset by a decrease of $990 thousand in acquired loan income and a
decline in the yield on fixed rate loans when compared to June 30, 2016.

The tax-equivalent net interest margin was 3.85% in the second quarter
of 2017, compared to 3.79% in the prior quarter and 3.77% in the same
quarter a year ago. The increase of six basis points in the second
quarter of 2017 compared to the prior quarter is primarily due to an
increase in the yield on earning assets and increased acquired loan
income.

Loans acquired through the acquisition of other banks are classified as
purchased credit impaired ("PCI") or non-PCI loans and are recorded at
fair value at acquisition date. For acquired loans not considered credit
impaired, the level of accretion varies due to maturities and early
payoffs. Accretion on PCI loans fluctuates based on changes in cash
flows expected to be collected. Gains on payoffs of PCI loans are
recorded as interest income when the payoff amounts exceed the recorded
investment.

As our acquired loans continue to pay off, we expect the accretion on
acquired loans to continue to decline. Accretion and gains on payoffs of
purchased loans recorded to interest income were as follows:

 
    Three months ended
June 30, 2017   March 31, 2017     June 30, 2016
(dollars in thousands; unaudited)    

Dollar
Amount

 

Basis point
impact to net
interest margin

   

Dollar
Amount

 

Basis point
impact to net
interest margin

   

Dollar
Amount

 

Basis point
impact to net
interest margin

Accretion on PCI loans 1   $ 80   2 bps $ 90   2 bps $ 87   2 bps
Accretion on non-PCI loans 2 $ 178 3 bps $ 150 3 bps $ 317 7 bps
Gains on payoffs of PCI loans       $ 84   2 bps       $   0 bps       $   0 bps
 
                     
Six months ended
June 30, 2017 June 30, 2016
(dollars in thousands; unaudited)

Dollar
Amount

 

Basis point
impact to net
interest margin

   

Dollar
Amount

 

Basis point
impact to net
interest margin

Accretion on PCI loans 1 $ 170 2 bps $ 185 2 bps
Accretion on non-PCI loans 2 $ 328 3 bps $ 647 7 bps
Gains on payoffs of PCI loans $ 84   1 bps     $ 740   8 bps
 

1 Accretable yield on PCI loans totaled $1.3 million, $1.4
million and $1.7 million at June 30, 2017, March 31, 2017 and June 30,
2016, respectively.

2 Unaccreted purchase discounts on non-PCI loans totaled $1.4
million, $1.6 million and $2.5 million at June 30, 2017, March 31, 2017
and June 30, 2016, respectively.

Non-interest income totaled $2.1 million in both the first and second
quarter of 2017 and $2.4 million in the same quarter a year ago. The
decrease compared to the same quarter a year ago primarily relates to
$284 thousand in gains on the sale of investment securities in the
second quarter of 2016. Non-interest income totaled $4.2 million in the
first half of 2017 compared to $4.6 million for the same period of 2016.
The decrease primarily relates to $394 thousand in gains on the sale of
investment securities in the first half of 2016.

Non-interest expense totaled $12.6 million in the second quarter of
2017, $13.0 million in the prior quarter and $12.0 million in the same
quarter a year ago. The decrease from the prior quarter was primarily
due to a reversal of the provision for losses on off-balance sheet
commitments. The reversal resulted from a decrease in total commitments
during the quarter primarily driven by the completion and pay-off of a
construction project, an increase in average commitment usage, and a
reduction of estimated loss factors. Lower personnel expense also
contributed to the decrease in non-interest expense from the prior
quarter. The decrease in 401(k) employer contribution (as maximum
employer match has been reached) and deferrals of loan origination
costs, were partially offset by an increase in salaries due to
additional full-time equivalent personnel and annual merit increases.

The increase from the same quarter a year ago was primarily due to
higher salaries and benefits related to filling open positions and
incentive bonus, as well as higher occupancy expense and recruiting
fees. These increases were partially offset by the reversal of provision
for losses on off-balance sheet commitments (discussed above).

Non-interest expense totaled $25.6 million in the first half of 2017,
compared to $24.0 million in the first half of 2016. The increase was
primarily due to higher salaries and benefits related to filling open
positions which resulted in additional incentive bonus, stock-based
compensation and 401(k) employer match. The search for qualified
employees resulted in recruiting fees which contributed to an increase
in other expenses. Occupancy and equipment expense also increased
primarily due to higher rent and maintenance costs.

Earnings Call and Webcast Information

Bank of Marin Bancorp will webcast its second quarter earnings call on
Monday, July 24, 2017 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 http://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

Bank of Marin is a leading business and community bank in the San
Francisco Bay Area, with assets of $2.1 billion. Founded in 1989 and
headquartered in Novato, Bank of Marin is the wholly-owned subsidiary of
Bank of Marin Bancorp (NASDAQ:BMRC). With 20 retail offices in San
Francisco, Marin, Napa, Sonoma and Alameda counties, Bank of Marin
provides business and personal banking, commercial lending, and wealth
management and trust services. Specializing in providing legendary
service to its customers and investing in its local communities, Bank of
Marin was named 2016 Community Bank of the Year by Western Independent
Bankers and 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 and has been recognized as a Top 200 Community Bank
by US Banker Magazine for the past five years. 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, general economic conditions, economic
uncertainty in the United States and abroad, changes in interest rates,
deposit flows, real estate values, costs or effects of future
acquisitions, competition, changes in accounting principles, policies or
guidelines, legislation or regulation, and other economic, competitive,
governmental, regulatory and technological factors (including external
fraud and cyber-security 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
June 30, 2017
 
(dollars in thousands, except per share data; unaudited)

QUARTER-TO-DATE

    June 30, 2017     March 31, 2017     June 30, 2016  
NET INCOME $ 5,186 $ 4,548 $ 4,837
DILUTED EARNINGS PER COMMON SHARE $ 0.84 $ 0.74 $ 0.79
RETURN ON AVERAGE ASSETS (ROA) 1.01 % 0.91 % 0.99 %
RETURN ON AVERAGE EQUITY (ROE) 8.74 % 7.92 % 8.68 %
EFFICIENCY RATIO 61.92 % 65.92 % 61.35 %
TAX-EQUIVALENT NET INTEREST MARGIN1 3.85 % 3.79 % 3.77 %
NET CHARGE-OFFS (RECOVERIES) $ (13 ) $ 223 $ (59 )
NET CHARGE-OFFS (RECOVERIES) TO AVERAGE LOANS %

 

0.02 % %
 

YEAR-TO-DATE

NET INCOME $ 9,734 $ 10,483
DILUTED EARNINGS PER COMMON SHARE $ 1.58 $ 1.72
RETURN ON AVERAGE ASSETS (ROA) 0.96 % 1.07 %
RETURN ON AVERAGE EQUITY (ROE) 8.34 % 9.52 %
EFFICIENCY RATIO 63.89 % 59.49 %
TAX-EQUIVALENT NET INTEREST MARGIN1 3.82 % 3.90 %
NET CHARGE-OFFS (RECOVERIES) $ 210 $ (89 )
NET CHARGE-OFFS (RECOVERIES) TO AVERAGE LOANS 0.01 % (0.01 ) %

 

AT PERIOD END

TOTAL ASSETS $ 2,100,716 $ 2,033,708 $ 1,950,452
 
LOANS:
COMMERCIAL AND INDUSTRIAL $ 217,417 $ 219,760 $ 215,257
REAL ESTATE
COMMERCIAL OWNER-OCCUPIED $ 265,249 $ 254,180 $ 242,103
COMMERCIAL INVESTOR-OWNED $ 717,197 $ 712,081 $ 703,458
CONSTRUCTION $ 54,990 $ 67,162 $ 77,024
HOME EQUITY $ 119,500 $ 115,180 $ 112,240
OTHER RESIDENTIAL $ 92,421 $ 84,720 $ 73,761
INSTALLMENT AND OTHER CONSUMER LOANS $ 24,711   $ 24,487   $ 24,556  
TOTAL LOANS $ 1,491,485 $ 1,477,570 $ 1,448,399
 
NON-PERFORMING LOANS2:
COMMERCIAL AND INDUSTRIAL $ $ $ 21
REAL ESTATE
COMMERCIAL OWNER-OCCUPIED $ $ $ 176
COMMERCIAL INVESTOR-OWNED $ 1,041 $ 1,076 $ 1,676
HOME EQUITY $ 87 $ 87 $ 789
INSTALLMENT AND OTHER CONSUMER LOANS $ 51   $ 52   $ 63  
TOTAL NON-ACCRUAL LOANS $ 1,179 $ 1,215 $ 2,725
 
CLASSIFIED LOANS (GRADED SUBSTANDARD & DOUBTFUL) $ 29,262 $ 30,230 $ 20,399
TOTAL ACCRUING LOANS 30-89 DAYS PAST DUE $ 393 $ 834 $ 135
LOAN LOSS RESERVE TO LOANS 1.02 % 1.03 % 1.04 %
LOAN LOSS RESERVE TO NON-ACCRUAL LOANS 12.92 x 12.52 x 5.54 x
NON-ACCRUAL LOANS TO TOTAL LOANS 0.08 % 0.08 % 0.19 %
 
TOTAL DEPOSITS $ 1,840,540 $ 1,779,269 $ 1,705,615
LOAN-TO-DEPOSIT RATIO 81.0 % 83.0 % 84.9 %
STOCKHOLDERS' EQUITY $ 240,733 $ 234,986 $ 226,452
BOOK VALUE PER SHARE $ 39.07 $ 38.22 $ 37.00
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS3 11.1 % 11.2 % 11.2 %
TOTAL RISK BASED CAPITAL RATIO-BANK 14.8 % 14.3 % 13.8 %
TOTAL RISK BASED CAPITAL RATIO-BANCORP 15.0 % 14.7 % 14.1 %
FULL-TIME EQUIVALENT EMPLOYEES 264 262 255
 
1 Net interest income is annualized by dividing actual
number of days in the period times 360 days.
 
2 Excludes accruing troubled-debt restructured loans of
$17.0 million, $17.2 million and $19.9 million at June 30, 2017,
March 31, 2017 and June 30, 2016, respectively. Excludes purchased
credit-impaired (PCI) loans with carrying values of $2.3 million,
$2.9 million and $2.9 million that were accreting interest at June
30, 2017, March 31,2017 and June 30, 2016, respectively. These
amounts are excluded as PCI loan accretable yield interest
recognition is independent from the underlying contractual loan
delinquency status.
 
3 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 $8.8
million, $8.9 million and $9.3 million at June 30, 2017, March 31,
2017 and June 30, 2016, respectively. Tangible assets exclude
goodwill and intangible assets.
 
       

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF CONDITION

At June 30, 2017, March 31, 2017 and June 30, 2016

 
(in thousands, except share data; unaudited)     June 30, 2017   March 31, 2017   June 30, 2016
Assets
Cash and due from banks $ 137,906 $ 73,162 $ 55,438
Investment securities
Held-to-maturity, at amortized cost 163,018 172,272 58,491

Available-for-sale (at fair value; amortized cost $237,884,
$242,650 and $318,335 at June 30, 2017, March 31, 2017 and June
30, 2016, respectively)

    238,870     241,684     323,361
Total investment securities 401,888 413,956 381,852

Loans, net of allowance for loan losses of $15,232, $15,219 and
$15,087 at June 30, 2017, March 31, 2017 and June 30, 2016,
respectively

1,476,253 1,462,351 1,433,312
Bank premises and equipment, net 8,390 8,336 8,650
Goodwill 6,436 6,436 6,436
Core deposit intangible 2,344 2,462 2,846
Interest receivable and other assets     67,499     67,005     61,918
Total assets     $ 2,100,716     $ 2,033,708     $ 1,950,452
 
Liabilities and Stockholders' Equity
Liabilities
Deposits
Non-interest bearing $ 892,988 $ 878,416 $ 804,447
Interest bearing
Transaction accounts 87,866 100,628 88,365
Savings accounts 165,596 159,889 149,745
Money market accounts 546,586 494,324 502,476
Time accounts     147,504     146,012     160,582
Total deposits 1,840,540 1,779,269 1,705,615
Subordinated debentures 5,666 5,628 5,493
Interest payable and other liabilities     13,777     13,825     12,892
Total liabilities     1,859,983     1,798,722     1,724,000
 
Stockholders' Equity

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

Common stock, no par value, Authorized - 15,000,000 shares; Issued
and outstanding - 6,160,952, 6,148,486 and 6,120,684 at June 30,
2017, March 31, 2017 and June 30, 2016, respectively

88,949 87,911 86,569
Retained earnings 152,883 149,357 136,992
Accumulated other comprehensive (loss) income, net     (1,099 )   (2,282 )   2,891
Total stockholders' equity     240,733     234,986     226,452
Total liabilities and stockholders' equity     $ 2,100,716     $ 2,033,708     $ 1,950,452
 
 

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

       
Three months ended Six months ended
(in thousands, except per share amounts; unaudited)     June 30, 2017   March 31, 2017   June 30, 2016 June 30, 2017   June 30, 2016
Interest income      
Interest and fees on loans $ 16,423 $ 15,849 $ 16,097 $ 32,272 $ 33,238
Interest on investment securities
Securities of U.S. government agencies 1,534 1,518 1,191 3,052 2,543
Obligations of state and political subdivisions 553 568 588 1,121 1,174
Corporate debt securities and other 36 37 77 73 182
Interest on Federal funds sold and short-term investments     157     60     40   217     51  
Total interest income 18,703 18,032 17,993 36,735 37,188
Interest expense
Interest on interest-bearing transaction accounts 21 29 28 50 55
Interest on savings accounts 16 15 14 31 28
Interest on money market accounts 114 113 107 227 218
Interest on time accounts 139 146 193 285 389
Interest on FHLB and other borrowings 378 478
Interest on subordinated debentures     109     108     107   217     216  
Total interest expense     399     411     827   810     1,384  
Net interest income 18,304 17,621 17,166 35,925 35,804
Provision for loan losses                    
Net interest income after provision for loan losses     18,304     17,621     17,166   35,925     35,804  

Non-interest income

Service charges on deposit accounts 447 452 441 899 897
Wealth Management and Trust Services 504 503 527 1,007 1,093
Debit card interchange fees 384 372 381 756 719
Merchant interchange fees 112 96 128 208 241
Earnings on bank-owned life insurance 210 209 209 419 410
Dividends on FHLB stock 176 232 185 408 354
Gains on investment securities, net 10 284 10 394
Other income     253     251     266   504     476  
Total non-interest income     2,096     2,115     2,421   4,211     4,584  
Non-interest expense
Salaries and related benefits 7,287 7,475 6,724 14,762 13,472
Occupancy and equipment 1,380 1,319 1,175 2,699 2,456
Depreciation and amortization 463 481 441 944 894
Federal Deposit Insurance Corporation insurance 162 161 246 323 507
Data processing 963 939 916 1,902 1,772
Professional services 522 522 554 1,044 1,052
Directors' expense 224 158 116 382 305
Information technology 186 198 165 384 358
(Reversal) provision for losses on off-balance sheet commitments (208 ) 165 150 (43 ) 150
Other expense     1,652     1,593     1,530   3,245     3,061  
Total non-interest expense     12,631     13,011     12,017   25,642     24,027  
Income before provision for income taxes 7,769 6,725 7,570 14,494 16,361
Provision for income taxes     2,583     2,177     2,733   4,760     5,878  
Net income     $ 5,186     $ 4,548     $ 4,837   $ 9,734     $ 10,483  

Net income per common share:

Basic $ 0.85 $ 0.75 $ 0.80 $ 1.60 $ 1.73
Diluted $ 0.84 $ 0.74 $ 0.79 $ 1.58 $ 1.72
Weighted average shares:
Basic 6,110 6,092 6,078 6,101 6,063
Diluted 6,174 6,172 6,109 6,173 6,100
Dividends declared per common share     $ 0.27     $ 0.27     $ 0.25   $ 0.54     $ 0.50  
Comprehensive income:
Net income $ 5,186 $ 4,548 $ 4,837 $ 9,734 $ 10,483
Other comprehensive income
Change in net unrealized gain or loss on available-for-sale
securities
1,961 1,674 2,119 3,635 5,042

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

124 41 165
Reclassification adjustment for gains on available-for-sale
securities included in net income
    (10 )       (284 ) (10 )   (394 )
Net change in unrealized gain or loss on available-for-sale
securities, before tax
    2,075     1,715     1,835   3,790     4,648  
Tax effect     892     704     776   1,596     1,950  
Other comprehensive income, net of tax     1,183     1,011     1,059   2,194     2,698  
Comprehensive income     $ 6,369     $ 5,559     $ 5,896   $ 11,928     $ 13,181  
 
 
BANK OF MARIN BANCORP
AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST
INCOME
                       
Three months ended Three months ended Three months ended
June 30, 2017     March 31, 2017     June 30, 2016
Interest Interest Interest
Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/
(dollars in thousands)     Balance   Expense   Rate     Balance   Expense   Rate     Balance   Expense   Rate
Assets
Interest-bearing due from banks 1 $ 56,597 $ 157 1.10 % $ 29,339 $ 60 0.82 % $ 28,766 $ 39 0.54 %
Investment securities 2, 3 408,335 2,355 2.31 % 414,552 2,361 2.28 % 389,023 2,080 2.14 %
Loans 1, 3, 4     1,487,419     16,868     4.49 %     1,478,487     16,222     4.39 %     1,440,847     16,416     4.51 %
Total interest-earning assets 1 1,952,351 19,380 3.93 % 1,922,378 18,643 3.88 % 1,858,636 18,535 3.95 %
Cash and non-interest-bearing due from banks 46,204 38,131 40,540
Bank premises and equipment, net 8,390 8,440 8,827
Interest receivable and other assets, net     60,115               58,014               60,205          
Total assets     $ 2,067,060               $ 2,026,963               $ 1,968,208          
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts $ 94,799 $ 21 0.09 % $ 101,121 $ 29 0.12 % $ 93,355 $ 28 0.12 %
Savings accounts 163,424 16 0.04 % 160,913 15 0.04 % 149,234 14 0.04 %
Money market accounts 539,192 114 0.08 % 518,540 113 0.09 % 510,727 107 0.08 %
Time accounts including CDARS 146,042 139 0.38 % 146,966 146 0.40 % 160,031 192 0.48 %
Overnight borrowings 1 % % 1,082 1 0.40 %
FHLB fixed-rate advances 1 % % 12,363 378 12.07 %
Subordinated debentures 1     5,646     109     7.59 %     5,607     108     7.74 %     5,471     107     7.78 %
Total interest-bearing liabilities 949,103 399 0.17 % 933,147 411 0.18 % 932,263 827 0.36 %
Demand accounts 868,070 846,316 797,935
Interest payable and other liabilities 11,771 14,645 13,853
Stockholders' equity     238,116               232,855               224,157          
Total liabilities & stockholders' equity     $ 2,067,060               $ 2,026,963               $ 1,968,208          
Tax-equivalent net interest income/margin 1         $ 18,981     3.85 %         $ 18,232     3.79 %         $ 17,708     3.77 %
Reported net interest income/margin 1         $ 18,304     3.71 %         $ 17,621     3.67 %         $ 17,166     3.65 %
Tax-equivalent net interest rate spread             3.76 %             3.70 %             3.59 %
 
Six months ended Six months ended
June 30, 2017     June 30, 2016
Interest Interest
Average Income/ Yield/ Average Income/ Yield/
(dollars in thousands)     Balance   Expense   Rate     Balance   Expense   Rate
Assets
Interest-bearing due from banks 1 $ 43,043 $ 217 1.00 % $ 18,881 $ 51 0.53 %
Investment securities 2, 3 411,427 4,716 2.29 % 408,539 4,344 2.13 %
Loans 1, 3, 4     1,482,977     33,090     4.44 %     1,441,724     33,872     4.65 %
Total interest-earning assets 1 1,937,447 38,023 3.90 % 1,869,144 38,267 4.05 %

Cash and non-interest-bearing due from banks

42,189 35,182
Bank premises and equipment, net 8,415 8,985
Interest receivable and other assets, net     59,071               59,200          
Total assets     $ 2,047,122               $ 1,972,511          
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts $ 97,943 $ 50 0.10 % $ 97,173 $ 55 0.11 %
Savings accounts 162,175 31 0.04 % 145,866 28 0.04 %
Money market accounts 528,923 227 0.09 % 519,856 218 0.08 %
Time accounts including CDARS 146,501 285 0.39 % 160,486 389 0.49 %
Overnight borrowings 1 % 10,825 23 0.42 %
FHLB fixed-rate advances 1 % 13,681 456 6.59 %
Subordinated debentures 1     5,627     217     7.67 %     5,445     216     7.86 %
Total interest-bearing liabilities 941,169 810 0.17 % 953,332 1,385 0.29 %
Demand accounts 857,253 782,757
Interest payable and other liabilities 13,200 14,917
Stockholders' equity     235,500               221,505          
Total liabilities & stockholders' equity     $ 2,047,122               $ 1,972,511          
Tax-equivalent net interest income/margin 1         $ 37,213     3.82 %         $ 36,882     3.90 %
Reported net interest income/margin 1         $ 35,925     3.69 %         $ 35,804     3.79 %
Tax-equivalent net interest rate spread             3.73 %             3.76 %
 
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 35 percent.
 
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.

View Comments and Join the Discussion!