Bank of Marin Bancorp Reports Quarterly Earnings of $4.8 Million

NOVATO, Calif.--()--Bank of Marin Bancorp, "Bancorp" (NASDAQ:BMRC), parent company of Bank of Marin, announced earnings of $4.8 million in the third quarter of 2015, compared to $4.3 million in the second quarter of 2015 and $5.4 million in the third quarter of 2014. Diluted earnings per share totaled $0.79 in the third quarter, compared to $0.71 in the prior quarter and $0.89 in the same quarter a year ago. Year-to-date earnings totaled $13.5 million compared to $15.1 million for the same nine-month period a year ago. Year-to-date diluted earnings per share totaled $2.23 compared to $2.51 for the same period in 2014.

"Loan originations continued to trend up for the third straight quarter. That combined with the lowest quarterly loan payoffs so far this year resulted in strong net loan growth for the quarter," said Russell A. Colombo, President and Chief Executive Officer.

Bancorp also provided the following highlights on its operating and financial performance for the third quarter of 2015:

  • Loans totaled $1,363.2 million at September 30, 2015, compared to $1,339.2 million at June 30, 2015 and $1,361.0 million at September 30, 2014. The third quarter was highlighted by strong loan volume of approximately $57 million. Although payoffs offset some of the new volume, net loans grew by $24.0 million in the quarter, including utilization and amortization on existing loans. Loan payoffs were distributed among all loan types. Less than 10% were loans lost to competition.
  • Credit quality continues to improve with non-accrual loans trending downward, representing 0.19% of total loans at September 30, 2015, down from 0.53% at June 30, 2015 and 0.73% a year ago. The Texas ratio was 1.41% at September 30, 2015, down from 3.54% at the end of the prior quarter, and 5.14% a year ago. Classified loans totaled $24.0 million, down from $27.8 million at the end of the prior quarter and $39.0 million a year ago. No provision for loan losses was recorded in the third quarter of 2015 as the continued improvement in credit quality reinforced the adequacy of the existing loan loss reserve.
  • The total risk-based capital ratio for Bancorp was 14.0% at September 30, 2015 compared to 14.1% at June 30, 2015. The common equity tier one ratio, a regulatory ratio under Basel III (Basel Committee on Bank Supervision guidelines for determining regulatory capital), was 12.7% at September 30, 2015, compared to 12.8% at June 30, 2015. All capital ratios are well above regulatory requirements for a well-capitalized institution under the new requirements that took effect January 1, 2015. Tangible common equity to tangible assets totaled 10.8% at September 30, 2015, compared to 10.6% at June 30, 2015 and 10.3% at September 30, 2014.
  • The cashless exercise of a warrant to purchase common stock at a per share exercise price of $26.63 in September 2015 resulted in a net increase of 70,591 shares of outstanding common stock. The warrant was issued to the U.S. Treasury under the United States Department of the Treasury Capital Purchase Program (the “TCPP”) in 2008 and was subsequently auctioned to two institutional investors.

Loans and Credit Quality

Loans totaled $1,363.2 million at September 30, 2015, compared to $1,339.2 million at June 30, 2015 and $1,361.0 million at September 30, 2014. There was good distribution of loan volume during the quarter across our entire footprint. Commercial real estate and commercial and industrial (and related owner-occupied commercial real estate) accounted for the vast majority of new loan volume.

Non-accrual loans totaled $2.6 million at September 30, 2015, down from $7.1 million at June 30, 2015 and $9.8 million a year ago. The decrease in non-accrual loans from the prior quarter and the same quarter a year ago primarily relates to a $2.7 million loan that was returned to accrual status and the payoff of a $1.4 million loan. Accruing loans past due 30 to 89 days totaled $3.4 million at September 30, 2015, compared to $1.2 million at June 30, 2015 and $299 thousand a year ago. The increase in past due loans is primarily due to five loans totaling $1.2 million, which paid off subsequent to quarter end.

There was no provision for loan losses recorded in the third quarter of 2015, consistent with the prior quarter and the same quarter a year ago, as the existing level of loan loss reserve and continued improvement in credit quality did not warrant a provision. The ratio of loan loss reserve to loans totaled 1.06% at September 30, 2015, compared to 1.07% at June 30, 2015 and 1.11% at September 30, 2014.

Investments

The investment portfolio grew $71.8 million to $420.3 million at September 30, 2015 from June 30, 2015, as excess cash and new deposits were deployed into short duration high quality securities and municipal bonds.

Deposits

Deposits totaled $1,635.5 million at September 30, 2015, and grew $5.0 million over June 30, 2015 and $63.9 million over September 30, 2014. Non-interest bearing deposits increased to $752.3 million, or 46.0% of total deposits, compared to 45.5% at June 30, 2015 and 45.7% at September 30, 2014.

Earnings

"The high quality of the Bank's loan and deposit relationships and credit portfolio is reflected in our consistent performance," said Tani Girton, Chief Financial Officer. "Our 1.0% return on assets and 9.0% return on equity are supported by robust capital and liquidity as well as disciplined expense management."

Net interest income totaled $16.9 million in the third quarter of 2015, compared to $16.5 million in the prior quarter and $17.5 million in the same quarter a year ago. The increase from the prior quarter primarily relates to higher investment security and loan balances, as well as an additional day in the third quarter, partially offset by lower yields on loans and securities. The decrease from the same quarter a year ago relates to lower accretion income on acquired loans and new securities and loans yielding lower rates, partially offset by higher securities balances.

The tax-equivalent net interest margin was 3.79% in the third quarter of 2015, compared to 3.86% in the prior quarter and 4.03% in the same quarter a year ago. The decrease in tax-equivalent net interest margin from the prior quarter and the same quarter a year ago primarily relates to a higher percentage of securities on the balance sheet as average deposit levels outpaced loan growth. Additionally, income recognition on acquired loans continues to fall and interest rates on new loans are somewhat lower than the rates on loans that have paid off.

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. PCI loans totaled $3.7 million, $5.1 million, and $5.2 million at September 30, 2015, June 30, 2015 and September 30, 2014, respectively.

Accretion and gains on payoffs of purchased loans recorded to interest income were as follows:

    Three months ended
September 30, 2015   June 30, 2015   September 30, 2014
  Basis point   Basis point   Basis point
Dollar impact to net Dollar impact to net Dollar impact to net
(dollars in thousands; unaudited)     Amount   interest margin   Amount   interest margin   Amount   interest margin
Accretion on PCI loans   $ 128   3 bps   $ 120   3 bps   $ 126   3 bps
Accretion on non-PCI loans $ 366 8 bps $ 465 11 bps $ 774 17 bps
Gains on payoffs of PCI loans $ 1 0 bps $ 0 bps $ 0 bps
 
    Nine months ended
September 30, 2015   September 30, 2014
  Basis point     Basis point
Dollar impact to net Dollar impact to net
(dollars in thousands; unaudited)     Amount   interest margin   Amount   interest margin
Accretion on PCI loans $ 367 3 bps $ 494 4 bps
Accretion on non-PCI loans $ 1,202 9 bps $ 2,817 22 bps
Gains on payoffs of PCI loans $ 44 0 bps $ 622 5 bps

Non-interest income in the third quarter of 2015 totaled $2.3 million, compared to $2.6 million in the prior quarter and $2.3 million in the same quarter a year ago. Non-interest income decreased compared to the prior quarter as the second quarter included a $305 thousand special dividend from the Federal Home Loan Bank of San Francisco and a $147 thousand payment from a bankruptcy claim recorded in miscellaneous income. The decrease is partially offset by a $72 thousand gain on the sale of four investment securities in the third quarter of 2015.

Non-interest expense totaled $11.6 million in the third quarter of 2015, compared to $12.3 million in the prior quarter and $11.4 million in the same quarter a year ago. Several non-interest expense items decreased from the prior quarter including personnel expense by $372 thousand and one-time lease accounting adjustments of $337 thousand recorded in the second quarter of 2015. Reductions were partially offset by a $324 thousand provision for losses on off-balance sheet commitments due to an increase in available commitments in the third quarter of 2015, compared to a $109 thousand reversal in the second quarter related to the reduced effect of historical charge-offs. The increase in non-interest expense from the same quarter a year ago primarily relates to the provision for losses on off-balance sheet commitments recorded in the third quarter of 2015.

Earnings Call and Webcast Information

Bank of Marin Bancorp will webcast its third quarter earnings call on Friday, October 16, 2015 at 10:30 a.m. PT/ 1:30 p.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 on the “Investor Relations” page. 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 $1.9 billion. Founded in 1989 and headquartered in Novato, Bank of Marin is the sole subsidiary of Bank of Marin Bancorp (NASDAQ: BMRC). With 20 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 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 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
September 30, 2015
 
(dollars in thousands, except per share data; unaudited)
       

QUARTER-TO-DATE

September 30, 2015

June 30, 2015

September 30, 2014

NET INCOME $ 4,773 $ 4,286 $ 5,378
DILUTED EARNINGS PER COMMON SHARE $ 0.79 $ 0.71 $ 0.89
RETURN ON AVERAGE ASSETS (ROA) 1.00 % 0.93 % 1.15 %
RETURN ON AVERAGE EQUITY (ROE) 9.00 % 8.33 % 10.98 %
EFFICIENCY RATIO 60.67 % 64.62 % 57.23 %
TAX-EQUIVALENT NET INTEREST MARGIN1 3.79 % 3.86 % 4.03 %
NET CHARGE-OFFS/(RECOVERIES) $ (102 ) $ 801 $ (149 )
NET CHARGE-OFFS/(RECOVERIES) TO AVERAGE LOANS (0.01 ) % 0.06 % (0.01 ) %
 

YEAR-TO-DATE

NET INCOME $ 13,516 $ 15,079
DILUTED EARNINGS PER COMMON SHARE $ 2.23 $ 2.51
RETURN ON AVERAGE ASSETS (ROA) 0.97 % 1.10 %
RETURN ON AVERAGE EQUITY (ROE) 8.75 % 10.65 %
EFFICIENCY RATIO 62.79 % 59.24 %
TAX-EQUIVALENT NET INTEREST MARGIN1 3.88 % 4.17 %
NET CHARGE-OFFS/(RECOVERIES) $ 643 $ (74 )
NET CHARGE-OFFS/(RECOVERIES) TO AVERAGE LOANS 0.05 % (0.01 ) %
 

AT PERIOD END

TOTAL ASSETS $ 1,882,794 $ 1,870,762 $ 1,802,657
 
LOANS:
COMMERCIAL AND INDUSTRIAL $ 189,967 $ 185,020 $ 201,516
REAL ESTATE
COMMERCIAL OWNER-OCCUPIED $ 239,335 $ 235,121 $ 234,493
COMMERCIAL INVESTOR-OWNED $ 671,677 $ 663,357 $ 674,428
CONSTRUCTION $ 54,921 $ 48,754 $ 45,948
HOME EQUITY $ 113,731 $ 115,493 $ 109,655
OTHER RESIDENTIAL $ 71,682 $ 73,721 $ 75,992
INSTALLMENT AND OTHER CONSUMER LOANS $ 21,887   $ 17,739   $ 18,953  
TOTAL LOANS $ 1,363,200 $ 1,339,205 $ 1,360,985
 
NON-PERFORMING LOANS2:
COMMERCIAL AND INDUSTRIAL $ 354 $ 347 $ 193
REAL ESTATE
COMMERCIAL OWNER-OCCUPIED $ $ 1,403 $ 1,403
COMMERCIAL INVESTOR-OWNED $ 2,020 $ 2,278 $ 2,505
CONSTRUCTION $ 2 $ 2,733 $ 5,173
HOME EQUITY $ 172 $ 265 $ 436
OTHER RESIDENTIAL $ $ $
INSTALLMENT AND OTHER CONSUMER LOANS $ 90   $ 42   $ 128  
TOTAL NON-ACCRUAL LOANS $ 2,638 $ 7,068 $ 9,838
 
CLASSIFIED LOANS (GRADED SUBSTANDARD & DOUBTFUL) $ 24,023 $ 27,806 $ 38,999
TOTAL ACCRUING LOANS 30-89 DAYS PAST DUE $ 3,361 $ 1,151 $ 299
LOAN LOSS RESERVE TO LOANS 1.06 % 1.07 % 1.11 %
LOAN LOSS RESERVE TO NON-ACCRUAL LOANS 5.48 x 2.03 x 1.53 x
NON-ACCRUAL LOANS TO TOTAL LOANS 0.19 % 0.53 % 0.73 %
TEXAS RATIO3 1.41 % 3.54 % 5.14 %
 
TOTAL DEPOSITS $ 1,635,482 $ 1,630,483 $ 1,571,624
LOAN-TO-DEPOSIT RATIO 83.4 % 82.1 % 86.6 %
STOCKHOLDERS' EQUITY $ 211,954 $ 207,182 $ 195,674
BOOK VALUE PER SHARE $ 34.97 $ 34.63 $ 33.00
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS4 10.8 % 10.6 % 10.3 %
TOTAL RISK-BASED CAPITAL RATIO-BANK5 13.6 % 13.8 % 13.3 %
TOTAL RISK-BASED CAPITAL RATIO-BANCORP5 14.0 % 14.1 % 13.6 %
FULL-TIME EQUIVALENT EMPLOYEES 257 261 257
 
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 $18.8 million, $16.1 million and $16.9 million at September 30, 2015, June 30, 2015 and September 30, 2014, respectively. Excludes purchased credit-impaired (PCI) loans with carrying values of $3.7 million, $3.7 million and $3.8 million that were accreting interest at September 30, 2015, June 30, 2015 and September 30, 2014, respectively. These amounts are excluded as PCI loan accretable yield interest recognition is independent from the underlying contractual loan delinquency status. Total PCI loans were $3.7 million, $5.1 million and $5.2 million at September 30, 2015, June 30, 2015 and September 30, 2014.
3 (Non-performing assets + 90 day delinquent loans)/(tangible common equity + allowance for loan losses).

4 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 $9.7 million, $9.9 million and $10.4 million at September 30, 2015, June 30, 2015 and September 30, 2014, respectively. Tangible assets exclude goodwill and intangible assets.

5 Current period estimated.

 
 
BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF CONDITION

at September 30, 2015, June 30, 2015 and September 30, 2014

       
September 30, June 30, September 30,
(in thousands, except share data; unaudited)     2015   2015   2014
Assets
Cash and due from banks $ 35,315 $ 117,533 $ 46,424
Investment securities
Held-to-maturity, at amortized cost 86,471 94,475 118,843

Available-for-sale (at fair value; amortized cost $331,024, $252,709 and $210,676 at September 30, 2015, June 30, 2015 and September 30, 2014, respectively)

    333,856     254,018     211,582
Total investment securities 420,327 348,493 330,425
Loans, net of allowance for loan losses of $14,457, $14,355 and $15,049 at September 30, 2015, June 30, 2015 and September 30, 2014, respectively 1,348,743 1,324,851 1,345,936
Bank premises and equipment, net 9,537 9,673 9,277
Goodwill 6,436 6,436 6,436
Core deposit intangible 3,268 3,423 3,925
Interest receivable and other assets     59,168     60,353     60,234

Total assets

    $

1,882,794

    $ 1,870,762     $ 1,802,657
 
Liabilities and Stockholders' Equity
Liabilities
Deposits
Non-interest bearing $ 752,336 $ 741,107 $ 717,720
Interest bearing
Transaction accounts 95,522 95,622 89,891
Savings accounts 136,021 132,377 127,774
Money market accounts 495,642 502,263 485,626
Time accounts     155,961     159,114     150,613
Total deposits 1,635,482 1,630,483 1,571,624
Federal Home Loan Bank ("FHLB") borrowings 15,000 15,000 15,000
Subordinated debentures 5,343 5,291 5,131
Interest payable and other liabilities     15,015     12,806     15,228
Total liabilities     1,670,840     1,663,580     1,606,983
 

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 - 6,060,744, 5,983,551 and
5,930,100 at September 30, 2015, June 30, 2015 and
September 30, 2014, respectively 84,272 83,826 81,993
Retained earnings 126,082 122,625 113,115
Accumulated other comprehensive income, net     1,600     731     566
Total stockholders' equity     211,954     207,182     195,674
Total liabilities and stockholders' equity     $ 1,882,794     $ 1,870,762     $ 1,802,657
 
 
BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
     
Three months ended Nine months ended
September   June 30,   September September   September
(in thousands, except per share amounts; unaudited)     30, 2015   2015   30, 2014 30, 2015   30, 2014
Interest income
Interest and fees on loans $ 15,498 $ 15,287 $ 16,195 $ 46,164 $ 48,877
Interest on investment securities
Securities of U.S. government agencies 1,223 990 1,126 3,248 3,551
Obligations of state and political subdivisions 527 511 496 1,578 1,737
Corporate debt securities and other 162 179 254 546 778
Interest on Federal funds sold and due from banks     35     51     37   107     125  
Total interest income 17,445 17,018 18,108 51,643 55,068
Interest expense
Interest on interest-bearing transaction accounts 28 30 25 88 74
Interest on savings accounts 12 13 12 37 34
Interest on money market accounts 125 123 126 375 415
Interest on time accounts 212 215 229 649 695
Interest on FHLB and overnight borrowings 80 78 79 236 235
Interest on subordinated debentures     105     105     106   314     316  
Total interest expense     562     564     577   1,699     1,769  
Net interest income 16,883 16,454 17,531 49,944 53,299
Provision for loan losses                   750  
Net interest income after provision for loan losses     16,883     16,454     17,531   49,944     52,549  
Non-interest income
Service charges on deposit accounts 489 504 552 1,518 1,636
Wealth Management and Trust Services 568 603 567 1,809 1,744
Debit card interchange fees 372 368 375 1,087 1,035
Merchant interchange fees 171 129 224 430 629
Earnings on bank-owned life insurance 204 203 208 610 632
Dividends on FHLB stock 209 461 149 817 409
Gain on sale of securities 72 4 80 93
Other income     213     340     222   744     707  
Total non-interest income     2,298     2,608     2,301   7,095     6,885  
Non-interest expense
Salaries and related benefits 6,300 6,672 6,108 19,762 19,270
Occupancy and equipment 1,346 1,493 1,381 4,181 4,044
Depreciation and amortization 441 650 383 1,512 1,202
Federal Deposit Insurance Corporation insurance 250 253 261 739 780
Data processing 835 792 748 2,413 2,856
Professional services 493 515 537 1,572 1,577
Directors' expense 182 247 153 620 466
Information technology 186 216 180 554 517
Provision for (reversal of) losses on off-balance sheet commitments 324 (109 ) 13 14 (2 )
Other expense     1,281     1,590     1,586   4,447     4,940  
Total non-interest expense     11,638     12,319     11,350   35,814     35,650  
Income before provision for income taxes 7,543 6,743 8,482 21,225 23,784
Provision for income taxes     2,770     2,457     3,104   7,709     8,705  
Net income     $ 4,773     $ 4,286     $ 5,378   $ 13,516     $ 15,079  
Net income per common share:
Basic $ 0.80 $ 0.72 $ 0.91 $ 2.27 $ 2.56
Diluted $ 0.79 $ 0.71 $ 0.89 $ 2.23 $ 2.51
Weighted average shares used to compute net income per common share:
Basic 5,963 5,945 5,903 5,943 5,887
Diluted 6,067 6,062 6,014 6,059 5,996
Dividends declared per common share     $ 0.22     $ 0.22     $ 0.20   $ 0.66     $ 0.58  
Comprehensive income:
Net income $ 4,773 $ 4,286 $ 5,378 $ 13,516 $ 15,079
Other comprehensive income

Change in net unrealized gain (loss) on available-for-sale securities

1,523 (1,803 ) (344 ) 1,037 2,047

Reclassification adjustment for loss (gain) on available-for-sale securities included in net income

            4   (8 )   19  

Net change in unrealized gain (loss) on available-for-sale securities, before tax

1,523 (1,803 ) (340 ) 1,029 2,066
Deferred tax (benefit) expense     654     (691 )   (141 ) 517     828  
Other comprehensive income (loss), net of tax     869     (1,112 )   (199 ) 512     1,238  
Comprehensive income     $ 5,642     $ 3,174     $ 5,179   $ 14,028     $ 16,317  
 

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, 2015   June 30, 2015   September 30, 2014
  Interest     Interest     Interest  
Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/
(Dollars in thousands; unaudited)     Balance   Expense   Rate   Balance   Expense   Rate   Balance   Expense   Rate
Assets
Interest-bearing due from banks 1 $ 51,378 $ 35 0.27 % $ 76,710 $ 52 0.27 % $ 58,088 $ 37 0.25 %
Investment securities 2, 3 389,260 2,094 2.15 % 319,032 1,842 2.31 % 332,920 1,997 2.40 %
Loans 1, 3, 4     1,352,023     15,800     4.57 %   1,336,249     15,587     4.61 %   1,349,740     16,489     4.78 %
Total interest-earning assets 1 1,792,661 17,929 3.91 % 1,731,991 17,481 3.99 % 1,740,748 18,523 4.16 %
Cash and non-interest-bearing due from banks 43,054 48,955 46,258
Bank premises and equipment, net 9,680 9,841 9,337
Interest receivable and other assets, net     57,589             58,744             56,855          
Total assets     $ 1,902,984             $ 1,849,531             $ 1,853,198          
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts $ 93,933 $ 28 0.12 % $ 94,960 $ 30 0.13 % $ 92,907 $ 25 0.11 %
Savings accounts 135,202 13 0.04 % 131,564 12 0.04 % 127,457 12 0.04 %
Money market accounts 506,952 125 0.10 % 488,422 123 0.10 % 501,843 126 0.10 %
Time accounts 157,252 212 0.53 % 157,982 215 0.55 % 152,995 229 0.59 %
FHLB borrowing and overnight borrowings1 15,188 79 2.07 % 15,000 79 2.07 % 15,000 79 2.07 %
Subordinated debentures 1     5,316     105     7.73 %   5,259     105     7.90 %   5,096     106     8.14 %
Total interest-bearing liabilities 913,843 562 0.24 % 893,187 564 0.25 % 895,298 577 0.26 %
Demand accounts 765,284 735,481 749,361
Interest payable and other liabilities 13,467 14,358 14,167
Stockholders' equity     210,390             206,505             194,372          
Total liabilities & stockholders' equity     $ 1,902,984             $ 1,849,531             $ 1,853,198          
Tax-equivalent net interest income/margin 1         $ 17,367     3.79 %       $ 16,917     3.86 %       $ 17,946     4.03 %
Reported net interest income/margin 1         $ 16,883     3.69 %       $ 16,454     3.76 %       $ 17,531     3.94 %
Tax-equivalent net interest rate spread             3.67 %           3.74 %           3.91 %
 
Nine months ended Nine months ended
September 30, 2015   September 30, 2014
Interest Interest
Average Income/ Yield/ Average Income/ Yield/
(Dollars in thousands; unaudited)     Balance   Expense   Rate   Balance   Expense   Rate
Assets
Interest-bearing due from banks 1 $ 55,509 $ 107 0.25 % $ 65,949 $ 125 0.25 %
Investment securities 2, 3 340,373 5,864 2.30 % 348,445 6,498 2.49 %
Loans 1, 3, 4     1,346,689     47,063     4.61 %   1,307,611     49,606     5.00 %
Total interest-earning assets 1 1,742,571 53,034 4.01 % 1,722,005 56,229 4.31 %
Cash and non-interest-bearing due from banks 44,368 43,280
Bank premises and equipment, net 9,786 9,218
Interest receivable and other assets, net     58,153             56,550          
Total assets     $ 1,854,878             $ 1,831,053          
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts $ 93,762 $ 88 0.13 % $ 104,662 $ 74 0.09 %
Savings accounts 133,553 38 0.04 % 122,958 34 0.04 %
Money market accounts 494,142 375 0.10 % 508,544 415 0.11 %
Time accounts 156,458 648 0.55 % 156,892 695 0.59 %
FHLB borrowing and overnight borrowings1 15,194 236 2.07 % 15,000 235 2.07 %
Subordinated debentures 1     5,261     314     7.98 %   5,043     316     8.42 %
Total interest-bearing liabilities 898,370 1,699 0.25 % 913,099 1,769 0.26 %
Demand accounts 735,487 713,882
Interest payable and other liabilities 14,466 14,725
Stockholders' equity     206,555             189,347          
Total liabilities & stockholders' equity     $ 1,854,878             $ 1,831,053          
Tax-equivalent net interest income/margin 1         $ 49,944     3.88 %       $ 54,460     4.17 %
Reported net interest income/margin 1         $ 51,336     3.78 %       $ 53,299     4.08 %
Tax-equivalent net interest rate spread             3.76 %           4.05 %
 
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.

Contacts

Bank of Marin Bancorp
Sandy Pfaff, 415-819-7447
sandy@pfaffpr.com

Release Summary

Bank of Marin Bancorp, "Bancorp" (NASDAQ: BMRC), parent company of Bank of Marin, announced earnings of $4.8 million in the third quarter of 2015.

Contacts

Bank of Marin Bancorp
Sandy Pfaff, 415-819-7447
sandy@pfaffpr.com