AGÕæÈ˹ٷ½

STOCK TITAN

Bank of Marin Bancorp Reports Fourth Quarter and Full Year 2024 Earnings

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

Strategic Actions Drive Further Improvements in Financial Performance

NOVATO, Calif.--(BUSINESS WIRE)-- Bank of Marin Bancorp, "Bancorp" (Nasdaq: BMRC), parent company of Bank of Marin, "Bank," today announced earnings of $6.0 million for the fourth quarter of 2024, compared to $4.6 million for the third quarter of 2024. Diluted earnings per share were $0.38 for the fourth quarter of 2024, up 35.71% compared to $0.28 for the prior quarter.

“As expected, our strategic balance sheet repositioning and actions to reduce costs in 2024 positively impacted our fourth quarter results,� said Tim Myers, President and Chief Executive Officer. “We increased our net income and earnings per share, with both being bolstered by net interest margin expansion and decreased operating expenses. Our strong financial performance and prudent balance sheet management resulted in further increases in our capital ratios during the fourth quarter.

“Our lending teams are more consistently generating attractive opportunities that meet our disciplined underwriting and pricing criteria,� Myers added. “And while an elevated level of loan payoffs in the quarter impacted our total loan growth, they generated a higher level of originations and further built our pipeline of business and commercial real estate loans, generating significant momentum as we entered 2025. New loans are coming into our portfolio at higher rates than those being paid off, a trend we expect will further support our margin this year. Given the strength of our balance sheet, the higher level of productivity that we are seeing from our banking teams, and the positive trends in our net interest margin and operating leverage, we believe that we are well positioned to drive further improvement in our financial performance in the year ahead.�

Concurrent with this release, Bancorp issued presentation slides providing supplemental information, some of which will be discussed during the fourth quarter 2024 earnings call. The earnings release and presentation slides are intended to be reviewed together and can be found online on Bank of Marin’s website at . under “Investor Relations.�

Bancorp also provided the following highlights for the fourth quarter ended December 31, 2024:

  • The fourth quarter tax-equivalent net interest margin improved 10 basis points over the preceding quarter to 2.80% from 2.70% largely due to reductions in deposit rates. Loan yields increased 9 basis points during the quarter but were offset by a 57 basis point decline in the yield on cash, resulting in an unchanged yield on earning assets of 4.04% despite a 50 basis point decline in short term market interest rates.
  • Return on average assets ("ROA") increased to 0.63% for the fourth quarter of 2024, and return on average equity ("ROE") to 5.48%, compared to 0.48% and 4.17%, respectively. The efficiency ratio for the fourth quarter of 2024 improved to 65.53% from 75.18% last quarter.
  • The average cost of deposits and of interest-bearing deposits decreased by 10 and 19 basis points, respectively, during the fourth quarter, contributing 10 basis points to the tax-equivalent net interest margin, due to strategic pricing adjustments with limited rate-related outflows, demonstrating the Bank's successful relationship banking model. Non-interest bearing deposits continued to make up a strong portion of total deposits at 43.5% as of December 31, 2024, compared to 44.5% last quarter.
  • The loan portfolio continues to perform well, with classified loans at 2.17% of total loans, down from 2.51% last quarter. The Bank continues to proactively identify and manage credit risk within the loan portfolio.
  • Non-accrual loans were 1.63% of total loans at quarter-end, down from 1.91% at September 30, 2024. The reduction in non-accrual balances included the substantial $4.7 million paydown from one commercial relationship.
  • There was no provision for credit losses on loans in the fourth quarter or in the third quarter. The allowance for credit losses remained at 1.47% of total loans compared to prior quarter.
  • Capital was above well-capitalized regulatory thresholds with total risk-based capital ratios of 16.54% and 16.13% as of December 31, 2024 for Bancorp and the Bank, respectively, compared to 16.40% and 15.82% as of September 30, 2024. Bancorp's tangible common equity to tangible assets ("TCE ratio") was 9.93% at December 31, 2024, and the Bank's TCE ratio was 9.64%. The Bancorp's TCE ratio, net of after-tax unrealized losses on held-to-maturity securities as if the losses were realized1, was 7.85% as of December 31, 2024.
  • The Board of Directors declared a cash dividend of $0.25 per share on January 23, 2025, which was the 79th consecutive quarterly dividend paid by Bancorp. The dividend is payable on February 13, 2025 to shareholders of record at the close of business on February 6, 2025.

“As we have throughout our history, Bank of Marin maintained robust capital and liquidity levels, while diligently managing credit quality and operating expenses,� said Chief Financial Officer Dave Bonaccorso. “Our non-accrual and classified loans both declined in the fourth quarter. Given the stability in our portfolio, we did not record any provision for credit losses, but we continued to prudently maintain a prudent level of reserves as part of our proactive and conservative approach to credit administration. Our non-interest expense, meanwhile, decreased meaningfully in the fourth quarter, while our targeted staffing adjustments earlier in the year positioned us to make investments in technology and revenue-producing talent that we believe will help drive further earnings improvement in 2025.

"For 2024, we experienced a net loss of $8.4 million as a result of our balance sheet restructuring efforts. As disclosed previously, this repositioning allowed us to sell lower yielding investments to reduce borrowings and provide liquidity to be deployed in higher earning assets that has improved our earnings."

Loans and Credit Quality

Loans decreased by $6.8 million for the fourth quarter and totaled $2.083 billion as of December 31, 2024 compared to $2.090 billion as of September 30, 2024. Organic originations totaled $47.1 million for the fourth quarter of 2024, compared to $28.2 million for the third quarter. Prior quarter also included the $35.7 million residential real estate loan pool purchase. Loans increased $9.5 million during the year ended December 31, 2024, compared to a $18.8 million decrease during the prior year. Excluding the loan pool purchase noted above, loan originations totaled $152.6 million for the year ended December 31, 2024, compared to $144.1 million for the prior year.

Loan payoffs remain elevated at $36.7 million for the fourth quarter of 2024, compared to $30.9 million for the prior quarter. The increase quarter over quarter was mostly the result of construction project completions and payoffs in the residential mortgage pool, while the commercial real estate portfolio saw a modest decline in payoffs. In addition, $17.2 million of loan amortization from scheduled repayments, net of credit line utilization, contributed to the decline in loan balances for the quarter ended December 31, 2024. Payoffs were $120.6 million in the year ended December 31, 2024, compared to $107.1 million, excluding $2.7 million in PPP loan payoffs, for the same period in 2023.

Non-accrual loans totaled $33.9 million, or 1.63% of the loan portfolio, at December 31, 2024, compared to $39.9 million, or 1.91%, at September 30, 2024. The $6.0 million decrease resulted from a $4.7 million payment on a commercial relationship and the remaining $1.3 million from paydowns on several smaller relationships. Of the total non-accrual loans as of December 31, 2024, approximately 56% were paying as agreed, 91% were real estate secured, and all are being closely managed and monitored.

__________________________
1
Refer to the discussion and reconciliation of this non-GAAP financial measure in the section below entitled Statement Regarding Use of Non-GAAP Financial Measures.

The Bank continues to uphold its conservative underwriting standards. In response to current market conditions, we continue to closely monitor our portfolio for signs of potential weakness to ensure proactive risk management and actively work towards a resolution on our Classified loans. Classified loans decreased by 14.0% or $7.3 million to $45.1 million as of December 31, 2024, compared to $52.4 million as of September 30, 2024. The decrease was largely due to the decline in non-accrual balances as discussed previously in addition to a $2.0 million relationship upgraded to special mention. Downgrades to Classified during the quarter were nominal consisting of seven small loans totaling less than $1.0 million in aggregate.

Accruing loans past due 30 to 89 days totaled $2.2 million at December 31, 2024, down from $6.9 million at September 30, 2024.

Loans designated special mention, which are not considered adversely classified, increased by $19.4 million to $108.9 million as of December 31, 2024, from $89.5 million as of September 30, 2024. The increase was largely due to one $15.3 million recently completed construction loan that will be marketed for sale or paid down to a conforming debt service level, a $3.0 million commercial real estate loan with recent vacancies but with strong sponsorship and the $2.0 million upgrade of a relationship from classified, as mentioned previously. All loans in this category continue to pay as agreed.

Net charge-offs for the fourth quarter of 2024 totaled $19 thousand, compared to none in the prior quarter.

There was no provision for credit losses on loans in either the fourth or the third quarter of 2024. In the fourth quarter, individual reserves were reduced due to payoffs and paydowns, growth in multifamily, owner-occupied, and non-owner occupied commercial real estate was offset by declines in residential real estate, non-owner occupied commercial real estate office, and commercial loans, and prepayment and curtailment rates decreased modestly across major segments. These reductions were offset by a marginal deterioration in unemployment and GDP overall forecast, resulting in no provision for the quarter. In the prior quarter, minor qualitative risk factor adjustments and loan growth in several segments with lower reserve rates were offset by balance declines in other segments with higher reserve rates, as well as a slight improvement in the economic forecast. There was no provision for credit losses on unfunded loan commitments in the fourth quarter of 2024 compared to a reversal of $233 thousand in the prior quarter.

Cash, Cash Equivalents and Restricted Cash

Total cash, cash equivalents and restricted cash were $137.3 million at December 31, 2024, compared to $229.2 million at September 30, 2024. The $91.9 million reduction was a result of the seasonal outflow of deposits and investment security purchases, as described below.

Investments

The investment securities portfolio totaled $1.267 billion at December 31, 2024, an increase of $9.7 million from September 30, 2024. The increase was primarily the result of $30.3 million available-for-sale securities purchases, offset by principal repayments and maturities totaling $14.5 million and a $6.9 million increase in unrealized losses on available-for-sale securities. Both the available-for-sale and held-to-maturity portfolios are eligible for pledging to FHLB or the Federal Reserve as collateral for borrowing. The portfolios are comprised of high credit quality investments with average effective durations of 3.41 on available-for-sale securities and 5.46 on held-to-maturity securities. Both portfolios generate cash flows monthly from interest, principal amortization and payoffs, which supports the Bank's liquidity. Those cash flows totaled $22.2 million and $31.9 million in the fourth and third quarters of 2024, respectively.

Deposits

Deposits totaled $3.220 billion at December 31, 2024, compared to $3.309 billion at September 30, 2024. The decline in deposits was mostly due to seasonal and planned year-end business activities or unique events, such as payroll, profit-sharing, partner and trust distributions, substantial year-end vendor payments, and traditional business expenses. Non-interest bearing deposits made up 43.5% of total deposits as of December 31, 2024, compared to 44.5% as of September 30, 2024. The Bank's competitive and balanced approach to relationship management including focused outreach and business development generated over 1,000 new accounts during the fourth quarter, 43% of which were new relationships (excluding new reciprocal accounts). Balances in the reciprocal deposit network program decreased $37.2 million during the quarter to $404.0 million, and estimated uninsured deposits consisted of 29% of total deposits as of December 31, 2024.

Borrowing and Liquidity

At December 31, 2024, the Bank had no outstanding borrowings, consistent with September 30, 2024. Net available funding sources, including unrestricted cash, unencumbered available-for-sale securities, and total available borrowing capacity, were $1.849 billion, or 57% of total deposits and 197% of estimated uninsured and/or uncollateralized deposits as of December 31, 2024.

The following table details the components of our contingent liquidity sources as of December 31, 2024.

(in millions)

Total Available

Amount Used

Net Availability

Internal Sources

Ìý

Ìý

Ìý

Unrestricted cash 1

$

111.1

Ìý

N/A

$

111.1

Unencumbered securities at market value

Ìý

306.8

Ìý

N/A

Ìý

306.8

External Sources

Ìý

Ìý

Ìý

FHLB line of credit

Ìý

948.1

$

�

Ìý

948.1

FRB line of credit

Ìý

358.0

Ìý

�

Ìý

358.0

Lines of credit at correspondent banks

Ìý

125.0

Ìý

�

Ìý

125.0

Total Liquidity

$

1,849.0

$

�

$

1,849.0

1 Excludes cash items in transit as of December 31, 2024.

Note: Brokered deposits available through third-party networks are not included above.

Capital Resources

The total risk-based capital ratio for Bancorp was 16.54% at December 31, 2024, compared to 16.40% at September 30, 2024. The total risk-based capital ratio for the Bank was 16.13% at December 31, 2024, compared to 15.82% at September 30, 2024.

Bancorp's tangible common equity to tangible assets was 9.93% at December 31, 2024, compared to 9.72% at September 30, 2024. The TCE ratio increased quarter over quarter due to the reduction in total assets. The Bank's capital plan and point-in-time capital stress tests indicate that capital ratios will remain above well-capitalized regulatory and internal policy minimums throughout the five-year forecast horizon and across various stress scenarios such as additional unrealized losses on the investment portfolio, additional deposit growth or decline, loan credit quality deterioration, and potential share repurchases.

Earnings

Net Interest Income

Net interest income totaled $25.2 million for the fourth quarter of 2024, compared to $24.3 million for the prior quarter. The $1.0 million increase from the prior quarter was primarily related to an increase of $1.2 million in interest income on loans and investment securities and a decrease of $804 thousand in interest expense on deposits, partially offset by a $1.0 million decrease in interest income on due from banks.

Net interest income totaled $94.7 million in 2024, compared to $102.8 million in 2023. The $8.1 million decrease from the prior year was primarily due to higher deposit costs of $21.2 million, partially offset by the reduction of $11.3 million in borrowing costs.

The tax-equivalent net interest margin was 2.80% for the fourth quarter of 2024, compared to 2.70% for the prior quarter. The increase from the prior quarter was primarily due to the reduction in cost of deposits and the increased yield on loans and investment securities, partially offset by the reduction in earnings on due from banks resulting from both lower average balances and lower rates given the Federal Funds rate cuts.

The tax-equivalent net interest margin was 2.63% for 2024, consistent with 2023. Higher yields on loans increased the margin by 31 basis points, while higher deposit costs contributed a 64 basis point reduction. In addition, the year's balance sheet restructuring activities affected the borrowings, interest-bearing cash and investments factors with contributions of 27, 13 and (7) basis points, respectively.

Non-Interest Income

Non-interest income was $2.8 million for the fourth quarter of 2024, compared to $2.9 million for the third quarter of 2024. The $135 thousand decrease from the prior quarter was primarily attributed to one customer's trust assets being disbursed within wealth management and trust services in the fourth quarter in addition to a substantial final fee recognized in the third quarter and not repeated in the fourth.

Non-interest income showed a loss of $21.4 million for 2024, a $26.3 million decrease from $5.0 million for 2023. The decrease in 2024 was primarily due to the $32.5 million net loss on sale of available-for-sale investment securities in the second quarter related to our balance sheet restructuring previously discussed. Excluding losses on sale of securities in both years, non-interest income increased by $299 thousand, which included a $275 thousand year-over-year increase in wealth management and trust services income.

Non-Interest Expense

Non-interest expenses totaled $18.3 million for the fourth quarter of 2024, compared to $20.4 million for the prior quarter, a decrease of $2.1 million. Salaries and related benefits decreased $1.4 million, largely due to incentive bonus and profit sharing accrual adjustments, and a decrease in stock-based compensation for performance awards due to revised payout estimates. Also contributing to the decline in the fourth quarter was the third quarter legal resolution of a Private Attorneys General Act / putative class action lawsuit of approximately $615 thousand.

Non-interest expenses increased $2.3 million to $81.8 million in 2024 from $79.5 million in 2023. Significant fluctuations were as follows:

  • Professional services expenses increased by $1.5 million, mainly from the legal resolution of a Private Attorneys General Act / putative class action lawsuit of $615 thousand and $354 thousand in the new loan operating system platform and implementation costs.
  • Salaries and employee benefits increased by $1.2 million primarily due to the filling of open positions and the hiring of several key employees and officers, higher insurance costs, and lower deferred loan origination costs. Increases to salaries and employee benefits were partially offset by a decrease in profit sharing expense mainly from accrual adjustments, a decrease in accrued incentive bonuses, and a decrease in stock-based compensation from changes in award structure and estimated performance award payouts.
  • Deposit network fees increased by $743 thousand.
  • Depreciation and amortization expenses decreased by $632 thousand, mainly from the acceleration of lease-related costs for branch closures in 2023.
  • Amortization of the core deposit intangible decreased by $375 thousand.

Statement Regarding Use of Non-GAAP Financial Measures

Financial results are presented in accordance with GAAP and with reference to certain non-GAAP financial measures. Management believes that, given industry turmoil that largely began in the first quarter of 2023, the presentation of Bancorp's non-GAAP TCE ratio reflecting the after tax impact of unrealized losses on held-to-maturity securities provides useful supplemental information to investors because it reflects the level of capital remaining after a hypothetical liquidation of the entire securities portfolio. In addition, management believes that providing selected financial measures excluding the loss on sale of securities discussed above is useful to investors as the strategic short-term loss taken for long-term profitability makes the operational performance difficult to compare to other periods. Because there are limits to the usefulness of this or any other non-GAAP measure to investors, Bancorp encourages readers to consider its annual and quarterly consolidated financial statements and notes related thereto for their entirety, as filed with the Securities and Exchange Commission, and not to rely on any single financial measure. A reconciliation of the GAAP financial measures to comparable non-GAAP financial measures is presented below.

Reconciliation of GAAP and Non-GAAP Financial Measures

(in thousands, unaudited)

Ìý

December 31,
2024

September 30,
2024

December 31,
2023

Tangible Common Equity - Bancorp

Ìý

Ìý

Ìý

Ìý

Total stockholders' equity

Ìý

$

435,407

Ìý

$

436,960

Ìý

$

439,062

Ìý

Goodwill and core deposit intangible

Ìý

Ìý

(75,546

)

Ìý

(75,782

)

Ìý

(76,520

)

Total TCE

a

Ìý

359,861

Ìý

Ìý

361,178

Ìý

Ìý

362,542

Ìý

Unrealized losses on HTM securities, net of tax1

Ìý

Ìý

(89,171

)

Ìý

(70,837

)

Ìý

(86,500

)

Unrealized losses on HTM securities included in AOCI, net of tax2

Ìý

Ìý

7,701

Ìý

Ìý

7,951

Ìý

Ìý

8,761

Ìý

TCE, net of unrealized losses on HTM securities (non-GAAP)

b

$

278,391

Ìý

$

298,292

Ìý

$

284,803

Ìý

Total assets

Ìý

$

3,701,335

Ìý

$

3,792,833

Ìý

$

3,803,903

Ìý

Goodwill and core deposit intangible

Ìý

Ìý

(75,546

)

Ìý

(75,782

)

Ìý

(76,520

)

Total tangible assets

c

Ìý

3,625,789

Ìý

Ìý

3,717,051

Ìý

Ìý

3,727,383

Ìý

Unrealized losses on HTM securities, net of tax1

Ìý

Ìý

(89,171

)

Ìý

(70,837

)

Ìý

(86,500

)

Unrealized losses on HTM securities included in AOCI, net of tax2

Ìý

Ìý

7,701

Ìý

Ìý

7,951

Ìý

Ìý

8,761

Ìý

Total tangible assets, net of unrealized losses on HTM securities (non-GAAP)

d

$

3,544,319

Ìý

$

3,654,165

Ìý

$

3,649,644

Ìý

Bancorp TCE ratio

a / c

Ìý

9.9

%

Ìý

9.7

%

Ìý

9.7

%

Bancorp TCE ratio, net of unrealized losses on HTM securities (non-GAAP)

b / d

Ìý

7.9

%

Ìý

8.2

%

Ìý

7.8

%

Tangible Book Value Per Share

Ìý

Ìý

Ìý

Ìý

Common shares outstanding

e

Ìý

16,089

Ìý

Ìý

16,083

Ìý

Ìý

16,158

Ìý

Book value per share

Ìý

$

27.06

Ìý

$

27.17

Ìý

$

27.17

Ìý

Tangible book value per share

a / e

$

22.37

Ìý

$

22.46

Ìý

$

22.44

Ìý

1 Unrealized losses on held-to-maturity securities as of December 31, 2024, September 30, 2024, and December 31, 2023 of $126.6 million, $100.6 million, and $122.8 million, respectively, including the unrealized losses that resulted from the transfer of securities from AFS to HTM, net of an estimated $37.4 million, $29.8 million, and $36.3 million, respectively, in deferred tax benefits based on a blended state and federal statutory tax rate of 29.56%.

2 The remaining unrealized losses that resulted from the transfer of securities from AFS to HTM, net of an estimated $3.2 million, $3.3 million, and $3.7 million, respectively, in deferred tax benefits based on a blended state and federal statutory tax rate of 29.56% are added back as they are already included in AOCI.

(in thousands, except per share amounts; unaudited)

Ìý

Years ended

Net (loss) income

Ìý

December 31,
2024

December 31,
2023

Net (loss) income (GAAP)

Ìý

$

(8,409

)

$

19,895

Ìý

Adjustments:

Ìý

Ìý

Ìý

Losses on sale of investment securities from portfolio repositioning

Ìý

Ìý

32,542

Ìý

Ìý

5,893

Ìý

Related income tax benefit

Ìý

Ìý

(9,619

)

Ìý

(1,742

)

Adjustments, net of taxes

Ìý

Ìý

22,923

Ìý

Ìý

4,151

Ìý

Comparable net income (non-GAAP)

Ìý

$

14,514

Ìý

$

24,046

Ìý

Diluted (loss) earnings per share

Ìý

Ìý

Ìý

Weighted average diluted shares

Ìý

Ìý

16,042

Ìý

Ìý

16,026

Ìý

Diluted (loss) earnings per share (GAAP)

Ìý

$

(0.52

)

$

1.24

Ìý

Comparable diluted earnings per share (non-GAAP)

Ìý

$

0.90

Ìý

$

1.50

Ìý

Return on average assets

Ìý

Ìý

Ìý

Average assets

Ìý

$

3,773,882

Ìý

$

4,077,707

Ìý

Return on average assets (GAAP)

Ìý

Ìý

(0.22

)%

Ìý

0.49

%

Comparable return on average assets (non-GAAP)

Ìý

Ìý

0.38

%

Ìý

0.59

%

Return on average equity

Ìý

Ìý

Ìý

Average stockholders' equity

Ìý

$

435,070

Ìý

$

423,784

Ìý

Return on average equity (GAAP)

Ìý

Ìý

(1.93

)%

Ìý

4.69

%

Comparable return on average equity (non-GAAP)

Ìý

Ìý

3.34

%

Ìý

5.67

%

Efficiency ratio

Ìý

Ìý

Ìý

Non-interest expense

Ìý

$

81,818

Ìý

$

79,481

Ìý

Net interest income

Ìý

$

94,660

Ìý

$

102,761

Ìý

Non-interest income (GAAP)

Ìý

$

(21,360

)

$

4,989

Ìý

Losses on sale of investment securities from portfolio repositioning

Ìý

Ìý

32,542

Ìý

Ìý

5,893

Ìý

Non-interest income (non-GAAP)

Ìý

$

11,182

Ìý

$

10,882

Ìý

Efficiency ratio (GAAP)

Ìý

Ìý

111.62

%

Ìý

73.76

%

Comparable efficiency ratio (non-GAAP)

Ìý

Ìý

77.30

%

Ìý

69.94

%

Share Repurchase Program

On July 21, 2023, the Board of Directors approved the adoption of Bancorp's share repurchase program for up to $25.0 million and expiring on July 31, 2025. Bancorp repurchased 220,000 shares totaling $4.2 million at an average price of $19.21 per share in the third quarter of 2024 and the year ending December 31, 2024. There were no repurchases in the fourth quarter of 2024 or in 2023.

Earnings Call and Webcast Information

Bank of Marin Bancorp (Nasdaq: BMRC) will present its fourth quarter and year-end 2024 earnings call on Monday, January 27, 2025 at 8:30 a.m. PT/11:30 a.m. ET. Investors can listen to the webcast online through Bank of Marin’s website at under “Investor Relations.� To listen to the live call, please go to the website at least 15 minutes early to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available at the same website location shortly after the call. Closed captioning will be available during the live webcast, as well as on the webcast replay.

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 with assets of $3.7 billion, Bank of Marin provides commercial and personal banking, specialty lending, and wealth management and trust services throughout its network of 27 branches and eight commercial banking offices serving Northern California. 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 San Francisco Business Times since 2003, was inducted into NorthBay Biz’s “Best of� Hall of Fame in 2024, and ranked top 10 in Sacramento Business Journal’s Corporate Direct Giving List for philanthropic efforts in 2023. Bank of Marin Bancorp is included in the Russell 2000 Small-Cap Index and Nasdaq ABA Community Bank Index. For more information, visit .

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 and the economic uncertainty in the United States and abroad, including economic or other disruptions to financial markets caused by acts of terrorism, war or other conflicts such as Russia's military action in Ukraine and more recently between Israel and Hamas, impacts from inflation, supply chain disruptions, changes in interest rates (including the actions taken by the Federal Reserve to control inflation), California's unemployment rate, deposit flows, real estate values, and expected future cash flows on loans and securities; the impact of adverse developments at other banks, including bank failures, that impact general sentiment regarding the stability and liquidity of banks; costs or effects of acquisitions; competition; changes in accounting principles, policies or guidelines; changes in legislation or regulation; natural disasters (such as wildfires and earthquakes in our area); adverse weather conditions; 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 our operations, pricing, products and services; and successful integration of acquisitions. These and other important factors are detailed in various securities law filings made periodically by Bancorp, copies of which are available from Bancorp without charge. Bancorp undertakes no obligation to release publicly the result of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events.

(BMRC-ER)

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS

Ìý

Three months ended

Ìý

Years ended

(in thousands, except per share amounts; unaudited)

December 31,
2024

September 30,
2024

Ìý

December 31,
2024

December 31,
2023

Selected operating data and performance ratios:

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss)

$

6,001

Ìý

$

4,570

Ìý

Ìý

$

(8,409

)

$

19,895

Ìý

Diluted earnings (loss) per common share

$

0.38

Ìý

$

0.28

Ìý

Ìý

$

(0.52

)

$

1.24

Ìý

Return on average assets

Ìý

0.63

%

Ìý

0.48

%

Ìý

Ìý

(0.22

)%

Ìý

0.49

%

Return on average equity

Ìý

5.48

%

Ìý

4.17

%

Ìý

Ìý

(1.93

)%

Ìý

4.69

%

Efficiency ratio

Ìý

65.53

%

Ìý

75.18

%

Ìý

Ìý

111.62

%

Ìý

73.76

%

Tax-equivalent net interest margin

Ìý

2.80

%

Ìý

2.70

%

Ìý

Ìý

2.63

%

Ìý

2.63

%

Cost of deposits

Ìý

1.36

%

Ìý

1.46

%

Ìý

Ìý

1.41

%

Ìý

0.74

%

Cost of funds

Ìý

1.36

%

Ìý

1.46

%

Ìý

Ìý

1.42

%

Ìý

1.02

%

Net charge-offs

$

19

Ìý

$

�

Ìý

Ìý

$

66

Ìý

$

386

Ìý

Net charge-offs to average loans

Ìý

NM

Ìý

Ìý

NM

Ìý

Ìý

Ìý

NM

Ìý

Ìý

0.02

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands; unaudited)

Ìý

December 31,
2024

Ìý

September 30,
2024

December 31,
2023

Selected financial condition data:

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

Ìý

$

3,701,335

Ìý

Ìý

$

3,792,833

Ìý

$

3,803,903

Ìý

Loans:

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial and industrial

Ìý

$

152,263

Ìý

Ìý

$

160,390

Ìý

$

153,750

Ìý

AGÕæÈ˹ٷ½ estate:

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial owner-occupied

Ìý

Ìý

321,962

Ìý

Ìý

Ìý

318,712

Ìý

Ìý

333,181

Ìý

Commercial non--owner occupied

Ìý

Ìý

1,273,596

Ìý

Ìý

Ìý

1,266,377

Ìý

Ìý

1,219,385

Ìý

Construction

Ìý

Ìý

36,970

Ìý

Ìý

Ìý

39,326

Ìý

Ìý

99,164

Ìý

Home equity

Ìý

Ìý

88,325

Ìý

Ìý

Ìý

86,479

Ìý

Ìý

82,087

Ìý

Other residential

Ìý

Ìý

143,207

Ìý

Ìý

Ìý

150,573

Ìý

Ìý

118,508

Ìý

Installment and other consumer loans

Ìý

Ìý

66,933

Ìý

Ìý

Ìý

68,234

Ìý

Ìý

67,645

Ìý

Total loans

Ìý

$

2,083,256

Ìý

Ìý

$

2,090,091

Ìý

$

2,073,720

Ìý

Non-accrual loans: 1

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial and industrial

Ìý

$

2,845

Ìý

Ìý

$

7,483

Ìý

$

4,008

Ìý

AGÕæÈ˹ٷ½ estate:

Ìý

Ìý

Ìý

Ìý

Ìý

Commercial owner-occupied

Ìý

Ìý

1,537

Ìý

Ìý

Ìý

1,578

Ìý

Ìý

434

Ìý

Commercial non-owner occupied

Ìý

Ìý

28,525

Ìý

Ìý

Ìý

29,229

Ìý

Ìý

3,081

Ìý

Home equity

Ìý

Ìý

752

Ìý

Ìý

Ìý

1,161

Ìý

Ìý

469

Ìý

Installment and other consumer loans

Ìý

Ìý

222

Ìý

Ìý

Ìý

432

Ìý

Ìý

�

Ìý

Total non-accrual loans

Ìý

$

33,881

Ìý

Ìý

$

39,883

Ìý

$

7,992

Ìý

Classified loans (graded substandard and doubtful)

Ìý

$

45,104

Ìý

Ìý

$

52,430

Ìý

$

32,324

Ìý

Classified loans as a percentage of total loans

Ìý

Ìý

2.17

%

Ìý

Ìý

2.51

%

Ìý

1.56

%

Total accruing loans 30-89 days past due

Ìý

$

2,231

Ìý

Ìý

$

6,886

Ìý

$

1,017

Ìý

Total loans 90 days or more past due and accruing interest 1

Ìý

$

�

Ìý

Ìý

$

�

Ìý

$

�

Ìý

Allowance for credit losses to total loans

Ìý

Ìý

1.47

%

Ìý

Ìý

1.47

%

Ìý

1.21

%

Allowance for credit losses to non-accrual loans

Ìý

0.90x

Ìý

0.77x

3.15x

Non-accrual loans to total loans

Ìý

Ìý

1.63

%

Ìý

Ìý

1.91

%

Ìý

0.39

%

Total deposits

Ìý

$

3,220,015

Ìý

Ìý

$

3,309,249

Ìý

$

3,290,075

Ìý

Loan-to-deposit ratio

Ìý

Ìý

64.70

%

Ìý

Ìý

63.16

%

Ìý

63.03

%

Stockholders' equity

Ìý

$

435,407

Ìý

Ìý

$

436,960

Ìý

$

439,062

Ìý

Book value per share

Ìý

$

27.06

Ìý

Ìý

$

27.17

Ìý

$

27.17

Ìý

Tangible book value per share

Ìý

$

22.37

Ìý

Ìý

$

22.46

Ìý

$

22.44

Ìý

Tangible common equity to tangible assets- Bank

Ìý

Ìý

9.64

%

Ìý

Ìý

9.32

%

Ìý

9.53

%

Tangible common equity to tangible assets- Bancorp

Ìý

Ìý

9.93

%

Ìý

Ìý

9.72

%

Ìý

9.73

%

Total risk-based capital ratio - Bank

Ìý

Ìý

16.13

%

Ìý

Ìý

15.82

%

Ìý

16.62

%

Total risk-based capital ratio - Bancorp

Ìý

Ìý

16.54

%

Ìý

Ìý

16.40

%

Ìý

16.89

%

Full-time equivalent employees

Ìý

Ìý

285

Ìý

Ìý

Ìý

288

Ìý

Ìý

329

Ìý

1 There were no non-performing loans over 90 days past due and accruing interest as of December 31, 2024 September 30, 2024 and December 31, 2023.

NM - Not meaningful.

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF CONDITION

As of December 31, 2024, September 30, 2024 and December 31, 2023

Ìý

(in thousands, except share data; unaudited)

December 31,
2024

September 30,
2024

December 31,
2023

Assets

Ìý

Ìý

Ìý

Cash, cash equivalents and restricted cash

$

137,304

Ìý

$

229,172

Ìý

$

30,453

Ìý

Investment securities:

Ìý

Ìý

Ìý

Held-to-maturity (at amortized cost, net of zero allowance for credit losses at December 31, 2024, September 30, 2024, and December 31, 2023 )

Ìý

879,199

Ìý

Ìý

888,804

Ìý

Ìý

925,198

Ìý

Available-for-sale (at fair value; amortized cost of $419,292, $393,066 and $613,479 at December 31, 2024, September 30, 2024 and December 31, 2023, respectively; net of zero allowance for credit losses at December 31, 2024, September 30, 2024 and December 31, 2023)

Ìý

387,534

Ìý

Ìý

368,188

Ìý

Ìý

552,028

Ìý

Total investment securities

Ìý

1,266,733

Ìý

Ìý

1,256,992

Ìý

Ìý

1,477,226

Ìý

Loans, at amortized cost

Ìý

2,083,256

Ìý

Ìý

2,090,091

Ìý

Ìý

2,073,720

Ìý

Allowance for credit losses on loans

Ìý

(30,656

)

Ìý

(30,675

)

Ìý

(25,172

)

Loans, net of allowance for credit losses on loans

Ìý

2,052,600

Ìý

Ìý

2,059,416

Ìý

Ìý

2,048,548

Ìý

Goodwill

Ìý

72,754

Ìý

Ìý

72,754

Ìý

Ìý

72,754

Ìý

Bank-owned life insurance

Ìý

71,026

Ìý

Ìý

70,595

Ìý

Ìý

68,102

Ìý

Operating lease right-of-use assets

Ìý

19,025

Ìý

Ìý

19,745

Ìý

Ìý

20,316

Ìý

Bank premises and equipment, net

Ìý

6,832

Ìý

Ìý

7,010

Ìý

Ìý

7,792

Ìý

Core deposit intangible, net

Ìý

2,792

Ìý

Ìý

3,028

Ìý

Ìý

3,766

Ìý

Interest receivable and other assets

Ìý

72,269

Ìý

Ìý

74,121

Ìý

Ìý

74,946

Ìý

Total assets

$

3,701,335

Ìý

$

3,792,833

Ìý

$

3,803,903

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Ìý

Liabilities

Ìý

Ìý

Ìý

Deposits:

Ìý

Ìý

Ìý

Non-interest bearing

$

1,399,900

Ìý

$

1,473,379

Ìý

$

1,441,987

Ìý

Interest bearing:

Ìý

Ìý

Ìý

Transaction accounts

Ìý

198,301

Ìý

Ìý

181,001

Ìý

Ìý

225,040

Ìý

Savings accounts

Ìý

225,691

Ìý

Ìý

222,588

Ìý

Ìý

233,298

Ìý

Money market accounts

Ìý

1,153,746

Ìý

Ìý

1,156,483

Ìý

Ìý

1,138,433

Ìý

Time accounts

Ìý

242,377

Ìý

Ìý

275,798

Ìý

Ìý

251,317

Ìý

Total deposits

Ìý

3,220,015

Ìý

Ìý

3,309,249

Ìý

Ìý

3,290,075

Ìý

Borrowings and other obligations

Ìý

154

Ìý

Ìý

193

Ìý

Ìý

26,298

Ìý

Operating lease liabilities

Ìý

21,509

Ìý

Ìý

22,278

Ìý

Ìý

22,906

Ìý

Interest payable and other liabilities

Ìý

24,250

Ìý

Ìý

24,153

Ìý

Ìý

25,562

Ìý

Total liabilities

Ìý

3,265,928

Ìý

Ìý

3,355,873

Ìý

Ìý

3,364,841

Ìý

Stockholders' Equity

Ìý

Ìý

Ìý

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

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Common stock, no par value; authorized - 30,000,000 shares; issued and outstanding - 16,089,454, 16,082,881 and 16,158,413 at December 31, 2024, September 30, 2024 and December 31, 2023, respectively

Ìý

215,511

Ìý

Ìý

215,465

Ìý

Ìý

217,498

Ìý

Retained earnings

Ìý

249,964

Ìý

Ìý

247,983

Ìý

Ìý

274,570

Ìý

Accumulated other comprehensive loss, net of tax

Ìý

(30,068

)

Ìý

(26,488

)

Ìý

(53,006

)

Total stockholders' equity

Ìý

435,407

Ìý

Ìý

436,960

Ìý

Ìý

439,062

Ìý

Total liabilities and stockholders' equity

$

3,701,335

Ìý

$

3,792,833

Ìý

$

3,803,903

Ìý

BANK OF MARIN BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

Ìý

Ìý

Three months ended

Ìý

Years ended

(in thousands, except per share amounts; unaudited)

December 31,
2024

September 30,
2024

December 31,
2023

Ìý

December 31,
2024

December 31,
2023

Interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest and fees on loans

$

25,872

Ìý

$

25,483

Ìý

$

24,964

Ìý

Ìý

$

101,484

Ìý

$

98,505

Ìý

Interest on investment securities

Ìý

8,377

Ìý

Ìý

7,594

Ìý

Ìý

9,289

Ìý

Ìý

Ìý

33,075

Ìý

Ìý

38,660

Ìý

Interest on federal funds sold and due from banks

Ìý

2,227

Ìý

Ìý

3,242

Ìý

Ìý

1,170

Ìý

Ìý

Ìý

6,714

Ìý

Ìý

2,329

Ìý

Total interest income

Ìý

36,476

Ìý

Ìý

36,319

Ìý

Ìý

35,423

Ìý

Ìý

Ìý

141,273

Ìý

Ìý

139,494

Ìý

Interest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest on interest-bearing transaction accounts

Ìý

327

Ìý

Ìý

339

Ìý

Ìý

278

Ìý

Ìý

Ìý

1,201

Ìý

Ìý

1,036

Ìý

Interest on savings accounts

Ìý

556

Ìý

Ìý

565

Ìý

Ìý

322

Ìý

Ìý

Ìý

2,003

Ìý

Ìý

867

Ìý

Interest on money market accounts

Ìý

8,110

Ìý

Ìý

8,714

Ìý

Ìý

7,188

Ìý

Ìý

Ìý

33,914

Ìý

Ìý

18,553

Ìý

Interest on time accounts

Ìý

2,252

Ìý

Ìý

2,431

Ìý

Ìý

1,991

Ìý

Ìý

Ìý

9,254

Ìý

Ìý

4,715

Ìý

Interest on borrowings and other obligations

Ìý

1

Ìý

Ìý

1

Ìý

Ìý

1,380

Ìý

Ìý

Ìý

241

Ìý

Ìý

11,562

Ìý

Total interest expense

Ìý

11,246

Ìý

Ìý

12,050

Ìý

Ìý

11,159

Ìý

Ìý

Ìý

46,613

Ìý

Ìý

36,733

Ìý

Net interest income

Ìý

25,230

Ìý

Ìý

24,269

Ìý

Ìý

24,264

Ìý

Ìý

Ìý

94,660

Ìý

Ìý

102,761

Ìý

Provision for (reversal of) credit losses on loans

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

1,300

Ìý

Ìý

Ìý

5,550

Ìý

Ìý

2,575

Ìý

Reversal of credit losses on unfunded loan commitments

Ìý

�

Ìý

Ìý

(233

)

Ìý

�

Ìý

Ìý

Ìý

(233

)

Ìý

(342

)

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

Ìý

25,230

Ìý

Ìý

24,502

Ìý

Ìý

22,964

Ìý

Ìý

Ìý

89,343

Ìý

Ìý

100,528

Ìý

Non-interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Wealth management and trust services

Ìý

576

Ìý

Ìý

706

Ìý

Ìý

560

Ìý

Ìý

Ìý

2,420

Ìý

Ìý

2,145

Ìý

Service charges on deposit accounts

Ìý

551

Ìý

Ìý

543

Ìý

Ìý

522

Ìý

Ìý

Ìý

2,164

Ìý

Ìý

2,083

Ìý

Earnings on bank-owned life insurance, net

Ìý

432

Ìý

Ìý

426

Ìý

Ìý

364

Ìý

Ìý

Ìý

1,714

Ìý

Ìý

1,802

Ìý

Debit card interchange fees, net

Ìý

426

Ìý

Ìý

423

Ìý

Ìý

373

Ìý

Ìý

Ìý

1,701

Ìý

Ìý

1,831

Ìý

Dividends on Federal Home Loan Bank stock

Ìý

370

Ìý

Ìý

365

Ìý

Ìý

349

Ìý

Ìý

Ìý

1,478

Ìý

Ìý

1,265

Ìý

Merchant interchange fees, net

Ìý

80

Ìý

Ìý

67

Ìý

Ìý

119

Ìý

Ìý

Ìý

324

Ìý

Ìý

496

Ìý

(Losses) gains on investment securities, net

Ìý

�

Ìý

Ìý

1

Ìý

Ìý

(5,907

)

Ìý

Ìý

(32,541

)

Ìý

(5,893

)

Other income

Ìý

318

Ìý

Ìý

357

Ìý

Ìý

337

Ìý

Ìý

Ìý

1,380

Ìý

Ìý

1,260

Ìý

Total non-interest income

Ìý

2,753

Ìý

Ìý

2,888

Ìý

Ìý

(3,283

)

Ìý

Ìý

(21,360

)

Ìý

4,989

Ìý

Non-interest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and employee benefits

Ìý

9,413

Ìý

Ìý

10,822

Ìý

Ìý

10,361

Ìý

Ìý

Ìý

44,683

Ìý

Ìý

43,448

Ìý

Occupancy and equipment

Ìý

2,127

Ìý

Ìý

2,097

Ìý

Ìý

1,939

Ìý

Ìý

Ìý

8,242

Ìý

Ìý

8,306

Ìý

Professional services

Ìý

1,129

Ìý

Ìý

1,879

Ìý

Ìý

921

Ìý

Ìý

Ìý

5,129

Ìý

Ìý

3,598

Ìý

Data processing

Ìý

1,096

Ìý

Ìý

1,051

Ìý

Ìý

1,081

Ìý

Ìý

Ìý

4,222

Ìý

Ìý

4,057

Ìý

Deposit network fees

Ìý

838

Ìý

Ìý

927

Ìý

Ìý

940

Ìý

Ìý

Ìý

3,526

Ìý

Ìý

2,783

Ìý

Federal Deposit Insurance Corporation insurance

Ìý

420

Ìý

Ìý

582

Ìý

Ìý

454

Ìý

Ìý

Ìý

1,863

Ìý

Ìý

1,878

Ìý

Information technology

Ìý

432

Ìý

Ìý

404

Ìý

Ìý

431

Ìý

Ìý

Ìý

1,686

Ìý

Ìý

1,569

Ìý

Depreciation and amortization

Ìý

341

Ìý

Ìý

358

Ìý

Ìý

393

Ìý

Ìý

Ìý

1,466

Ìý

Ìý

2,098

Ìý

Directors' expense

Ìý

297

Ìý

Ìý

293

Ìý

Ìý

319

Ìý

Ìý

Ìý

1,213

Ìý

Ìý

1,212

Ìý

Amortization of core deposit intangible

Ìý

237

Ìý

Ìý

241

Ìý

Ìý

330

Ìý

Ìý

Ìý

975

Ìý

Ìý

1,350

Ìý

Charitable contributions

Ìý

30

Ìý

Ìý

30

Ìý

Ìý

10

Ìý

Ìý

Ìý

677

Ìý

Ìý

717

Ìý

Other real estate owned

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

48

Ìý

Other expense

Ìý

1,978

Ìý

Ìý

1,733

Ìý

Ìý

2,110

Ìý

Ìý

Ìý

8,136

Ìý

Ìý

8,417

Ìý

Total non-interest expense

Ìý

18,338

Ìý

Ìý

20,417

Ìý

Ìý

19,289

Ìý

Ìý

Ìý

81,818

Ìý

Ìý

79,481

Ìý

Income (loss) before provision for income taxes

Ìý

9,645

Ìý

Ìý

6,973

Ìý

Ìý

392

Ìý

Ìý

Ìý

(13,835

)

Ìý

26,036

Ìý

Provision for income taxes

Ìý

3,644

Ìý

Ìý

2,403

Ìý

Ìý

(218

)

Ìý

Ìý

(5,426

)

Ìý

6,141

Ìý

Net income (loss)

$

6,001

Ìý

$

4,570

Ìý

$

610

Ìý

Ìý

$

(8,409

)

$

19,895

Ìý

Net income (loss) per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

0.38

Ìý

$

0.28

Ìý

$

0.04

Ìý

Ìý

$

(0.52

)

$

1.24

Ìý

Diluted

$

0.38

Ìý

$

0.28

Ìý

$

0.04

Ìý

Ìý

$

(0.52

)

$

1.24

Ìý

Weighted average common shares:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

15,941

Ìý

Ìý

16,038

Ìý

Ìý

16,040

Ìý

Ìý

Ìý

16,042

Ìý

Ìý

16,012

Ìý

Diluted

Ìý

15,967

Ìý

Ìý

16,066

Ìý

Ìý

16,052

Ìý

Ìý

Ìý

16,042

Ìý

Ìý

16,026

Ìý

Comprehensive income (loss):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss)

$

6,001

Ìý

$

4,570

Ìý

$

610

Ìý

Ìý

$

(8,409

)

$

19,895

Ìý

Other comprehensive income (loss):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

(6,880

)

Ìý

8,041

Ìý

Ìý

28,865

Ìý

Ìý

Ìý

(2,848

)

Ìý

20,358

Ìý

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

Ìý

�

Ìý

Ìý

(1

)

Ìý

5,907

Ìý

Ìý

Ìý

32,541

Ìý

Ìý

8,700

Ìý

Reclassification adjustment for gains or losses for fair value hedges

Ìý

1,444

Ìý

Ìý

(1,584

)

Ìý

(1,726

)

Ìý

Ìý

1,359

Ìý

Ìý

(1,359

)

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

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

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

Ìý

355

Ìý

Ìý

385

Ìý

Ìý

418

Ìý

Ìý

Ìý

1,504

Ìý

Ìý

1,743

Ìý

Other comprehensive income (loss), before tax

Ìý

(5,081

)

Ìý

6,841

Ìý

Ìý

33,464

Ìý

Ìý

Ìý

32,556

Ìý

Ìý

29,442

Ìý

Deferred tax expense (benefit)

Ìý

(1,501

)

Ìý

2,022

Ìý

Ìý

9,890

Ìý

Ìý

Ìý

9,618

Ìý

Ìý

8,702

Ìý

Other comprehensive income (loss), net of tax

Ìý

(3,580

)

Ìý

4,819

Ìý

Ìý

23,574

Ìý

Ìý

Ìý

22,938

Ìý

Ìý

20,740

Ìý

Total comprehensive income (loss)

$

2,421

Ìý

$

9,389

Ìý

$

24,184

Ìý

Ìý

$

14,529

Ìý

$

40,635

Ìý

BANK OF MARIN BANCORP

AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME

Ìý

Ìý

Three months ended

Three months ended

Three months ended

Ìý

December 31, 2024

September 30, 2024

December 31, 2023

Ìý

Ìý

Interest

Ìý

Ìý

Interest

Ìý

Ìý

Interest

Ìý

Ìý

Average

Income/

Yield/

Average

Income/

Yield/

Average

Income/

Yield/

(dollars in thousands; unaudited)

Balance

Expense

Rate

Balance

Expense

Rate

Balance

Expense

Rate

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning deposits with banks 1

$

183,597

$

2,227

4.75

%

Ìý

238,378

$

3,242

5.32

%

$

84,864

$

1,170

5.40

%

Investment securities 2, 3

Ìý

1,281,545

Ìý

8,443

2.64

%

Ìý

1,207,545

Ìý

7,661

2.54

%

Ìý

1,625,084

Ìý

9,368

2.31

%

Loans 1, 3, 4, 5

Ìý

2,081,781

Ìý

25,979

4.88

%

Ìý

2,091,146

Ìý

25,588

4.79

%

Ìý

2,072,654

Ìý

25,081

4.73

%

Total interest-earning assets 1

Ìý

3,546,923

Ìý

36,649

4.04

%

Ìý

3,537,069

Ìý

36,491

4.04

%

Ìý

3,782,602

Ìý

35,619

3.68

%

Cash and non-interest-bearing due from banks

Ìý

36,762

Ìý

Ìý

Ìý

37,448

Ìý

Ìý

Ìý

35,572

Ìý

Ìý

Bank premises and equipment, net

Ìý

6,936

Ìý

Ìý

Ìý

7,181

Ìý

Ìý

Ìý

8,027

Ìý

Ìý

Interest receivable and other assets, net

Ìý

178,978

Ìý

Ìý

Ìý

181,962

Ìý

Ìý

Ìý

128,587

Ìý

Ìý

Total assets

$

3,769,599

Ìý

Ìý

$

3,763,660

Ìý

Ìý

$

3,954,788

Ìý

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing transaction accounts

$

183,640

$

327

0.71

%

$

177,929

$

339

0.76

%

$

228,168

$

278

0.48

%

Savings accounts

Ìý

223,978

Ìý

556

0.99

%

Ìý

227,179

Ìý

565

0.99

%

Ìý

245,712

Ìý

322

0.52

%

Money market accounts

Ìý

1,167,242

Ìý

8,110

2.76

%

Ìý

1,147,786

Ìý

8,714

3.02

%

Ìý

1,105,286

Ìý

7,188

2.58

%

Time accounts, including CDARS

Ìý

257,096

Ìý

2,252

3.49

%

Ìý

267,637

Ìý

2,431

3.61

%

Ìý

244,661

Ìý

1,991

3.23

%

Borrowings and other obligations 1

Ìý

168

Ìý

1

2.52

%

Ìý

206

Ìý

1

2.32

%

Ìý

104,855

Ìý

1,380

5.15

%

Total interest-bearing liabilities

Ìý

1,832,124

Ìý

11,246

2.44

%

Ìý

1,820,737

Ìý

12,050

2.63

%

Ìý

1,928,682

Ìý

11,159

2.30

%

Demand accounts

Ìý

1,452,966

Ìý

Ìý

Ìý

1,460,011

Ìý

Ìý

Ìý

1,556,437

Ìý

Ìý

Interest payable and other liabilities

Ìý

48,547

Ìý

Ìý

Ìý

47,267

Ìý

Ìý

Ìý

48,322

Ìý

Ìý

Stockholders' equity

Ìý

435,962

Ìý

Ìý

Ìý

435,645

Ìý

Ìý

Ìý

421,347

Ìý

Ìý

Total liabilities & stockholders' equity

$

3,769,599

Ìý

Ìý

$

3,763,660

Ìý

Ìý

$

3,954,788

Ìý

Ìý

Tax-equivalent net interest income/margin 1,3

Ìý

$

25,403

2.80

%

Ìý

$

24,441

2.70

%

Ìý

$

24,460

2.53

%

Reported net interest income/margin 1

Ìý

$

25,229

2.78

%

Ìý

$

24,269

2.68

%

Ìý

$

24,264

2.51

%

Tax-equivalent net interest rate spread

Ìý

Ìý

1.60

%

Ìý

Ìý

1.41

%

Ìý

Ìý

1.38

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Year ended

Year ended

Ìý

Ìý

December 31, 2024

December 31, 2023

Ìý

Ìý

Ìý

Ìý

Ìý

Interest

Ìý

Ìý

Interest

Ìý

Ìý

Ìý

Ìý

Ìý

Average

Income/

Yield/

Average

Income/

Yield/

(dollars in thousands; unaudited)

Ìý

Ìý

Ìý

Balance

Expense

Rate

Balance

Expense

Rate

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning deposits with banks 1

Ìý

Ìý

Ìý

$

128,752

$

6,714

5.13

%

$

42,864

$

2,329

5.36

%

Investment securities 2, 3

Ìý

Ìý

Ìý

Ìý

1,361,859

Ìý

33,349

2.45

%

Ìý

1,753,708

Ìý

39,100

2.23

%

Loans 1, 3, 4, 5

Ìý

Ìý

Ìý

Ìý

2,074,971

Ìý

101,912

4.83

%

Ìý

2,099,719

Ìý

99,018

4.65

%

Total interest-earning assets 1

Ìý

Ìý

Ìý

Ìý

3,565,582

Ìý

141,975

3.92

%

Ìý

3,896,291

Ìý

140,447

3.56

%

Cash and non-interest-bearing due from banks

Ìý

Ìý

Ìý

Ìý

36,692

Ìý

Ìý

Ìý

37,868

Ìý

Ìý

Bank premises and equipment, net

Ìý

Ìý

Ìý

Ìý

7,310

Ìý

Ìý

Ìý

8,348

Ìý

Ìý

Interest receivable and other assets, net

Ìý

Ìý

Ìý

Ìý

164,298

Ìý

Ìý

Ìý

135,200

Ìý

Ìý

Total assets

Ìý

Ìý

Ìý

$

3,773,882

Ìý

Ìý

$

4,077,707

Ìý

Ìý

Liabilities and Stockholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing transaction accounts

Ìý

Ìý

Ìý

$

193,456

$

1,201

0.62

%

$

240,524

$

1,036

0.43

%

Savings accounts

Ìý

Ìý

Ìý

Ìý

227,061

Ìý

2,003

0.88

%

Ìý

281,611

Ìý

867

0.31

%

Money market accounts

Ìý

Ìý

Ìý

Ìý

1,155,016

Ìý

33,914

2.94

%

Ìý

1,013,620

Ìý

18,553

1.83

%

Time accounts, including CDARS

Ìý

Ìý

Ìý

Ìý

262,482

Ìý

9,254

3.53

%

Ìý

191,056

Ìý

4,715

2.47

%

Borrowings and other obligations 1

Ìý

Ìý

Ìý

Ìý

4,628

Ìý

241

5.13

%

Ìý

221,623

Ìý

11,562

5.15

%

Total interest-bearing liabilities

Ìý

Ìý

Ìý

Ìý

1,842,643

Ìý

46,613

2.53

%

Ìý

1,948,434

Ìý

36,733

1.89

%

Demand accounts

Ìý

Ìý

Ìý

Ìý

1,448,346

Ìý

Ìý

Ìý

1,656,047

Ìý

Ìý

Interest payable and other liabilities

Ìý

Ìý

Ìý

Ìý

47,823

Ìý

Ìý

Ìý

49,442

Ìý

Ìý

Stockholders' equity

Ìý

Ìý

Ìý

Ìý

435,070

Ìý

Ìý

Ìý

423,784

Ìý

Ìý

Total liabilities & stockholders' equity

Ìý

Ìý

Ìý

$

3,773,882

Ìý

Ìý

$

4,077,707

Ìý

Ìý

Tax-equivalent net interest income/margin 1,3

Ìý

Ìý

Ìý

Ìý

$

95,362

2.63

%

Ìý

$

103,714

2.63

%

Reported net interest income/margin 1

Ìý

Ìý

Ìý

Ìý

$

94,660

2.61

%

Ìý

$

102,761

2.60

%

Tax-equivalent net interest rate spread

Ìý

Ìý

Ìý

Ìý

Ìý

1.39

%

Ìý

Ìý

1.67

%

Ìý

Ìý

Ìý

Ìý

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

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

3 Yields and interest income on tax-exempt securities and loans are presented on a taxable-equivalent basis using the Federal statutory rate of 21 percent in 2024 and 2023.

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 Net loan origination (costs) fees included in interest income totaled $(1.6) million, $(1.3) million, and $1.1 million in 2024, 2023, and 2022, respectively.

Ìý

MEDIA CONTACT:

Yahaira Garcia-Perea

Marketing & Corporate Communications Manager

916-823-7214 | [email protected]

Source: Bank of Marin Bancorp

Bank Marin Bancorp

NASDAQ:BMRC

BMRC Rankings

BMRC Latest News

BMRC Latest SEC Filings

BMRC Stock Data

361.94M
14.56M
9.62%
59.11%
3.52%
Banks - Regional
State Commercial Banks
United States
NOVATO