EX-99.1 5 earningsrelease-ex991q42021.htm EX-99.1 Document

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

BANK OF MARIN BANCORP REPORTS FOURTH QUARTER AND FULL YEAR 2021 EARNINGS
ANNOUNCES $0.24 DIVIDEND
NOVATO, CA, January 24, 2022 - Bank of Marin Bancorp, "Bancorp" (Nasdaq: BMRC), parent company of Bank of Marin, "Bank," announced earnings of $9.7 million in the fourth quarter of 2021, compared to $5.3 million in the third quarter of 2021 and $8.1 million in the fourth quarter of 2020. Diluted earnings per share were $0.61 in the fourth quarter of 2021, compared to $0.35 in the prior quarter and $0.60 the same quarter a year ago. Annual earnings were $33.2 million in 2021 compared to $30.2 million in 2020.  Diluted earnings per share were $2.30 for the year ended December 31, 2021, compared to $2.22 per share for the year ended December 31, 2020.

“As illustrated by our fourth-quarter earnings, we are poised to reap the benefits of better scale gained through our acquisition of American River Bankshares with most of the one-time costs behind us and the increase in our balance sheet size,” said Tim Myers, President and Chief Executive Officer. “Improving economic forecasts led to reduced credit loss provisions in 2021 when compared to the prior year, and key hires helped us build substantial momentum as we finished the year with robust loan production across our Northern California footprint. We expect that traction to drive continued growth and strong results for our shareholders in 2022.”

Bancorp also provided the following highlights for the fourth quarter and year ended December 31, 2021:

•Merger-related one-time and conversion costs reduced net income by $791 thousand, net of taxes, or 5 cents per share in the fourth quarter and by $4.9 million, net of taxes, or 34 cents per share for the year ended December 31, 2021. Return on average assets ("ROA") and return on average equity ("ROE") ratios were also significantly impacted by provisions for credit losses on acquired loans and shares issued in conjunction with the merger. As shown in the reconciliation of GAAP to non-GAAP financial measures on pages 2 and 3, without those acquisition related components, year-to-date ROA of 0.94% and ROE of 8.43% would have been 1.08% and 9.67%, respectively, compared to 1.04% and 8.60% for the same periods in 2020. For the quarter ended December 31, 2021, ROA and ROE were 0.90% and 8.50%, respectively, compared to 0.56% and 4.99%, respectively, in the prior quarter. The comparable non-GAAP ROA and ROE were 0.97% and 9.19%, respectively, for the quarter ended December 31, 2021, versus 0.98% and 8.69% in the prior quarter.

•Loans increased $167.1 million in 2021, or 8%, to $2.256 billion at December 31, 2021, from $2.089 billion at December 31, 2020. Year-over-year growth was largely attributable to the August 6, 2021 acquisition of $419.4 million from American River Bank. Non-PPP loan originations of $181.7 million for the year were concentrated in commercial and real estate loans and compared to $165.5 million in 2020. Payoffs included $218.1 million non-PPP loans compared to $169.2 million in 2020. In 2021, PPP loan originations were $136.2 million and PPP loans forgiven and paid off were $328.5 million.

•Bank of Marin made significant talent investments in the fourth quarter. We hired a Commercial Banking Sales Manager, a new role at the Bank, to oversee and direct commercial banking growth across the enterprise. This hire also has significant experience in the Sacramento area, and we added two new commercial bankers to support our anticipated growth in that market.

•Credit quality remains strong, with non-accrual loans representing 0.37% of the Bank's loan portfolio as of December 31, 2021, compared to 0.36% as of September 30, 2021. Over the course of 2021, we recorded net reversals of $1.4 million and $992 thousand to our respective allowances for credit losses on loans and unfunded commitments, compared to provisions of $4.6 million and $1.6 million, respectively, in 2020. 2021 activity included the effects of the business combination with American River Bank and ongoing improvements in the underlying economic forecasts. In 2020, the current expected credit loss model was

1

implemented at year end. During the first three quarters, allowance for credit losses were calculated under the incurred loss model and included significant qualitative adjustments for uncertainties associated with the pandemic.

•Deposits grew $1.304 billion, or 52%, to $3.809 billion at December 31, 2021, compared to $2.504 billion at December 31, 2020. Growth was comprised of $790.0 million related to the August 6, 2021 American River Bank acquisition, new accounts and growth in the existing customer base. Non-interest bearing deposits grew by $555.6 million, or 41%, in 2021 and made up 50% of total deposits at year end. Cost of deposits remained low at 0.07% for the full year of 2021, down from 0.11% in 2020. Additionally, the Bank maintained $173.1 million in deposits off-balance sheet with deposit networks at December 31, 2021 as part of our liquidity management.
•A good indicator of the merger's positive impact on operating earnings is the efficiency ratio, as it neither includes provisions for losses on loans and unfunded commitments, nor is it impacted by changes in share counts. As shown in the reconciliation of GAAP to non-GAAP financial measures on pages 2 and 3, the efficiency ratio excluding merger-related one-time and conversion costs of 53.63% for the quarter ended December 31, 2021, improved from 56.02% and 55.93% in the quarters ended September 30, 2021 and December 31, 2020, respectively.

•All capital ratios were above regulatory requirements for a well-capitalized institution. The total risk-based capital ratio for Bancorp was 14.6% at December 31, 2021 and 16.0% at December 31, 2020. Tangible common equity to tangible assets declined to 8.8% at December 31, 2021 from 11.3% at December 31, 2020 primarily due to share repurchases and growth in legacy Bank of Marin deposits (refer to footnote 5 on page 7 for definition of this non-GAAP financial measure). The total risk-based capital ratio for the Bank was 14.4% at December 31, 2021 and 15.8% at December 31, 2020.

•Bank of Marin Bancorp repurchased 149,983 shares totaling $5.6 million in the fourth quarter of 2021 for a cumulative total of 1,117,666 shares and $40.8 million in 2021.

•The Board of Directors declared a cash dividend of $0.24 per share on January 21, 2022. This is the 67th consecutive quarterly dividend paid by Bank of Marin Bancorp. The cash dividend is payable on February 11, 2022 to shareholders of record at the close of business on February 4, 2022.

Statement Regarding Use of Non-GAAP Financial Measures

In this press release, Bancorp's financial results are presented in accordance with GAAP and refer to certain non-GAAP financial measures. Management believes that presentation of operating results using non-GAAP financial measures provides useful supplemental information to investors and facilitates the analysis of Bancorp's operating results and comparison of operating results across reporting periods. Management also uses non-GAAP financial measures to establish budgets and manage Bancorp's business. A reconciliation of the GAAP financial measures to comparable non-GAAP financial measures is presented below.

Reconciliation of GAAP and Non-GAAP Financial Measures
Three months endedYear ended
(in thousands, except share data; unaudited)December 31, 2021September 30, 2021December 31, 2020December 31, 2021December 31, 2020
Net income
Net income (GAAP)$9,714 $5,282 $8,117 $33,228 $30,242 
Merger-related one-time and conversion costs:
Personnel and severance336 2,668 — 3,005 — 
Professional services— 1,778 — 1,976 — 
Data processing695 433 — 1,127 — 
Other67 263 — 350 — 
Total merger costs before tax benefits1,098 5,142 — 6,458 — 
Income tax benefit of merger-related expenses(307)(1,222)— (1,547)— 
Total merger-related one-time and conversion costs, net of taxes791 3,920 — 4,911 — 
Comparable net income (non-GAAP)$10,505 $9,202 $8,117 $38,139 $30,242 

2

Reconciliation of GAAP and Non-GAAP Financial Measures (Continued)
Three months endedYear ended
(in thousands, except share data; unaudited)December 31, 2021September 30, 2021December 31, 2020December 31, 2021December 31, 2020
Diluted earnings per share
Weighted average diluted shares16,027 14,993 13,615 14,422 13,617 
Diluted earnings per share (GAAP)$0.61 $0.35 $0.60 $2.30 $2.22 
Merger-related one-time and conversion costs, net of taxes$0.05 $0.26 $— $— $0.34 $— 
Comparable diluted earnings per share (non-GAAP)$0.66 $0.61 $0.60 $2.64 $2.22 
Return on average assets
Average assets$4,298,766 $3,743,968 $2,958,360 $3,537,163 $2,897,165 
Return on average assets (GAAP)0.90 %0.56 %1.09 %0.94 %1.04 %
Comparable return on average assets (non-GAAP)0.97 %0.98 %1.09 %1.08 %1.04 %
Return on average equity
Average stockholders' equity$453,468 $420,124 $359,481 $394,363 $351,494 
Return on average equity (GAAP)8.50 %4.99 %8.98 %8.43 %8.60 %
Comparable return on average equity (non-GAAP)9.19 %8.69 %8.98 %9.67 %8.60 %
Efficiency ratio
Non-interest expense (GAAP)$18,984 $22,686 $14,220 $72,638 $58,458 
Merger-related expenses(1,098)(5,142)— (6,458)— 
Non-interest expense (non-GAAP)$17,886 $17,544 $14,220 $66,180 $58,458 
Net interest income$30,633 $27,753 $23,599 $104,951 $96,659 
Non-interest income$2,719 $3,565 $1,827 $10,132 $8,550 
Efficiency ratio (GAAP)56.92 %72.44 %55.93 %63.12 %55.56 %
Comparable efficiency ratio (non-GAAP)53.63 %56.02 %55.93 %57.51 %55.56 %

“Thanks to sound underwriting practices, pandemic-driven downgrades within our portfolio have been manageable. We continue to help our customers navigate this environment while maintaining strong capital, liquidity and overall credit quality,” said Tani Girton, EVP and Chief Financial Officer. “The American River addition strengthened our relationship banking model and industry-leading low-cost deposit base, leaving us even better positioned financially and strategically to pursue growth opportunities in the year ahead.”

Loans and Credit Quality

Loans decreased by $61.4 million in the fourth quarter and totaled $2.256 billion at December 31, 2021. Non-PPP-related loan originations were $80.0 million and $181.7 million for the fourth quarter and full year of 2021, compared to $43.1 million and $165.5 million for the same periods in 2020. Non-PPP loan payoffs were $72.8 million and $218.1 million in the fourth quarter and full year of 2021, compared to $44.9 million and $169.2 million for the same periods of 2020. Loan payoffs in the fourth quarter and full year 2021 consisted largely of commercial borrower real estate asset sales and cash paydowns as part of ongoing deleveraging. Approximately $54 million in PPP loans were forgiven in the fourth quarter and $329 million over the course of the year.

Bank of Marin and American River Bank originated a combined total of 3,556 loans amounting to $550.3 million in two rounds of SBA PPP loan financing. Of these amounts, as of December 31, 2021 there were 368 loans outstanding totaling $111.2 million (net of $2.5 million in unrecognized fees and costs). In 2021 and 2020 respectively, Bank of Marin recognized $8.3 million and $3.8 million in PPP fees, net of costs.

During the onset of the pandemic, Bank of Marin granted payment relief for 269 loans totaling $402.9 million. As of December 31, 2021, only two borrowing relationships with three loans totaling $23.6 million were continuing to benefit from payment relief. We monitor the financial situation of these clients closely and expect them to resume payments as the economy continues to recover.

Non-accrual loans totaled $8.4 million, or 0.37% of the Bank's loan portfolio at December 31, 2021, compared to $8.4 million, or 0.36%, at September 30, 2021 and $9.2 million, or 0.44%, a year ago. Non-accrual loans at year end included two secured owner-occupied commercial real estate loans totaling $7.1 million, which were placed on non-accrual status in fourth quarter of 2020. Loans classified substandard totaled $36.2 million at December 31, 2021, $19.0 million at September 30, 2021, and $25.8 million at December 31, 2020. The increase in substandard loans in the fourth quarter of 2021 was primarily due to one borrowing relationship with two secured non-owner-occupied commercial real estate loans that were negatively affected by the pandemic. Classified loans included

3

one $114 thousand loan acquired from American River Bank with a doubtful risk rating as of December 31, 2021, which is well-secured by real estate collateral. There were no loans classified doubtful at December 31, 2020. Accruing loans past due 30 to 89 days totaled $1.7 million at December 31, 2021, compared to $1.4 million at September 30, 2021 and $1.8 million a year ago.

Net recoveries for the fourth quarter of 2021 totaled $9 thousand compared to net recoveries of $9 thousand last quarter and $13 thousand in the fourth quarter of 2020. Net recoveries totaled $93 thousand for the year ended December 31, 2021, compared to net charge-offs of $1 thousand in 2020. The ratio of allowance for credit losses to loans was 1.02% at December 31, 2021, 0.97% at September 30, 2021 and 1.10% at December 31, 2020.

In the fourth quarter of 2021, we recorded a provision for credit losses on loans of $600 thousand resulting from adjustments to qualitative risk factors primarily impacted by recent changes in executive leadership, senior lending positions, and integration of the American River Bank lending staff and loan portfolio as well as further refinements to the discounted cash flow assumptions applied to acquired loans within the allowance model. However, there was a reduction in qualitative risk factors due to a decline in the volume of loans downgraded to substandard classification, fewer delinquencies, and the elimination of an allowance related to a commercial real estate loan that had been individually analyzed for potential credit losses in the previous periods and paid off in the fourth quarter. Additionally, there was an overall improvement in the underlying economic forecasts. In the fourth quarter of 2021, we also recorded a provision of $210 thousand for losses on unfunded commitments due to the adjustments to qualitative risk factors mentioned above.

Cash, Cash Equivalents and Restricted Cash

Cash, cash equivalents and restricted cash totaled $347.6 million at December 31, 2021, compared to $584.7 million at September 30, 2021. The $237.1 million decrease was primarily due to the deployment of funds into investment securities, as noted below.

Investments

The investment portfolio totaled $1.510 billion at December 31, 2021, an increase of $350.0 million from September 30, 2021 and an increase of $1.008 billion from December 31, 2020. The increase in the fourth quarter of 2021 was primarily the result of securities purchases totaling $416.9 million, partially offset by maturities, calls, paydowns, and sales totaling $51.8 million. The year-over-year increase was due to purchases of $925.6 million and acquisition of $297.8 million in securities related to the merger, partially offset by maturities, calls, paydowns and sales totaling $188.4 million.

Deposits

Deposits totaled $3.809 billion at December 31, 2021, compared to $3.728 billion at September 30, 2021 and $2.504 billion at December 31, 2020. The $80.9 million increase in deposits from the prior quarter is consistent with activity experienced throughout 2021 from larger business clients. The average cost of deposits remained consistent in the fourth quarter at 0.06%.

Earnings

Net Interest Income

Net interest income totaled $30.6 million in the fourth quarter of 2021, compared to $27.8 million in the prior quarter and $23.6 million in the same quarter a year ago. The $2.9 million increase from the prior quarter was primarily related to an increase of $1.5 million in loan interest and $1.6 million in investment securities interest income. We recognized $1.8 million in fees, net of cost on SBA PPP loans in the current quarter as compared to $2.3 million in prior quarter, and $1.0 million in the same quarter a year ago. Quarter-over-quarter, average loan balances increased $80.2 million to $2.3 billion and the yield increased 10 basis points to 4.43%, mostly due to lower rate PPP loans paying off. While average yields on investment securities decreased 36 basis points in the fourth quarter to 1.65%, the deployment of cash that resulted in a $565.3 million increase in average investments to $1.4 billion significantly contributed to the increase in quarterly net interest income.

The $7.0 million net interest income increase over the same quarter last year was primarily due to higher loan balances and a 52 bps higher average loan yield driven by accelerated fee recognition from PPP loan payoffs. Additionally, incremental balances in the investment portfolio, while pushing the average yield lower, added $2.4 million to net interest income. Fourth quarter average interest-earning assets increased $1.3 billion versus the

4

same quarter last year, primarily due to the American River Bank acquisition, leading to a $172.9 million increase in average loans and a $911.7 million increase in average investment securities. Average interest-bearing deposit balances increased $720.9 million.

The tax-equivalent net interest margin was 3.03% for the fourth quarter of 2021, compared to 3.15% in the prior quarter and 3.40% in the fourth quarter of 2020. The 12 basis points decrease from the prior quarter was primarily due to a higher proportion of investment securities in the growing balance sheet. The positive impact of SBA PPP loans to the fourth quarter of 2021 net interest margin was 2 basis points lower than the prior quarter. The 37 basis points decrease from the same quarter a year ago was also largely due to the shift in balance sheet composition. The SBA PPP loans improved the fourth quarter of 2021 net interest margin by 11 basis points as compared to lowering the fourth quarter of 2020's net interest margin by 13 basis points.

Net interest income totaled $105.0 million and $96.7 million in 2021 and 2020, respectively. The $8.3 million increase in 2021 was primarily due to higher average loan and investment balances and higher PPP loan income. The tax-equivalent net interest margin decreased 38 basis points to 3.17% in 2021, from 3.55% in 2020 for the reasons mentioned above. The SBA PPP loans improved the 2021 net interest margin by 10 basis points as compared to lowering the 2020 net interest margin by 6 basis points.

Non-Interest Income

Non-interest income totaled $2.7 million in the fourth quarter of 2021, compared to $3.6 million in the third quarter of 2021 and $1.8 million in the fourth quarter of 2020. The decrease from prior quarter was largely attributed to the collection of $1.1 million in benefits on bank-owned life insurance policies in the third quarter of 2021. The $892 thousand increase in the fourth quarter of 2021 compared to the fourth quarter a year ago was spread across most categories and resulted from increased activity largely related to the expanded deposit base.

Non-interest income totaled $10.1 million in 2021, a $1.5 million increase from $8.6 million in 2020. The increase was primarily due to the $1.1 million in benefits collected on bank-owned life insurance policies and changes in other categories as noted above. Wealth Management and Trust Services income increased by $371 thousand due to increases in specialized trust administration matters, new accounts and price appreciation of assets under management. In addition, investment securities sales produced a net loss of $16 thousand in 2021 compared to net gains of $915 thousand in 2020.

Non-Interest Expense

Non-interest expense totaled $19.0 million in the fourth quarter of 2021, compared to $22.7 million in prior quarter and $14.2 million in the same quarter last year. Decreases from prior quarter of $2.4 million in salaries and benefits and $1.8 million in professional services were largely due to one-time merger related costs in the third quarter. Additionally, salaries and benefits expense included offsetting changes related to higher deferred loan origination costs and year-end true-ups to incentives. When compared to the fourth quarter of 2020, increases came largely from acquisition-related one-time and conversion costs, acquisition-related expense growth across categories, and 2021 true-ups to incentive and vacation accruals.

Non-interest expense increased $14.1 million to $72.6 million in 2021 from $58.5 million in 2020. The largest increase of $6.5 million came from acquisition related one-time and conversion costs. In addition to $3.0 million in one-time merger cost, salaries and related benefits rose another $4.5 million due to increased numbers of employees, regularly scheduled annual merit and related increases, and lower deferred loan origination costs. Professional services included $817 thousand more in consulting expenses for PPP loan forgiveness application processing, investment advisory services, and legal costs. Data processing increased by an additional $828 thousand primarily due to increases core processing and mobile banking systems charges, and other categories increased due to the larger size of the bank. Charitable contributions decreased due to supplemental contributions in 2020 related to the pandemic.

Share Repurchase Program

The Bancorp Board of Directors approved a share repurchase program on July 16, 2021 under which Bancorp may repurchase up to $25.0 million of its outstanding common stock through July 31, 2023. On October 22, 2021, the Board of Directors approved an amendment that increased the total authorization from $25.0 million to $57.0 million. Bancorp repurchased 149,983 shares totaling $5.6 million in the fourth quarter of 2021 for a cumulative total of 1,117,666 shares and $40.8 million in 2021 under the current and prior authorizations.

5


Earnings Call and Webcast Information

Bank of Marin Bancorp will webcast its fourth quarter and year end 2021 earnings call on Monday, January 24, 2022 at 8:30 a.m. PT/11:30 a.m. ET. Investors will have the opportunity to listen to the conference call online through Bank of Marin’s website at https://www.bankofmarin.com under “Investor Relations.” To listen to the live call, please go to the website at least 15 minutes early to register, download and install any necessary audio software. For those who cannot listen to the live broadcast, a replay will be available at the same website location shortly after the call.

About Bank of Marin Bancorp

Founded in 1990 and headquartered in Novato, Bank of Marin is the wholly owned subsidiary of Bank of Marin Bancorp (Nasdaq: BMRC). A leading business and community bank in Northern California, with assets of $4.314 billion, Bank of Marin has 31 retail branches and 8 commercial banking offices located across 10 counties. Bank of Marin provides commercial banking, personal banking, and wealth management and trust services. Specializing in providing legendary service to its customers and investing in its local communities, Bank of Marin has consistently been ranked one of the “Top Corporate Philanthropists" by the San Francisco Business Times and one of the “Best Places to Work” by the North Bay Business Journal. Bank of Marin Bancorp is included in the Russell 2000 Small-Cap Index and Nasdaq ABA Community Bank Index. For more information, go to www.bankofmarin.com.

Forward-Looking Statements

This release may contain certain forward-looking statements that are based on management's current expectations regarding economic, legislative, and regulatory issues that may impact Bancorp's earnings in future periods. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,” “expect,” “intend,” “estimate” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Factors that could cause future results to vary materially from current management expectations include, but are not limited to, our ability to successfully integrate the acquisition of American River Bankshares and American River Bank into the Company and Bank, natural disasters (such as wildfires, floods and earthquakes), our borrowers’ actual payment performance as loan deferrals related to the COVID-19 pandemic expire, changes to statutes, regulations, or regulatory policies or practices as a result of, or in response to COVID-19, including the potential adverse impact of loan modifications and payment deferrals implemented consistent with recent regulatory guidance, general economic conditions, economic uncertainty in the United States and abroad, changes in interest rates, deposit flows, real estate values, costs or effects of acquisitions, competition, changes in accounting principles, policies or guidelines, legislation or regulation (including the Tax Cuts & Jobs Act of 2017 and the Coronavirus Aid, Relief and Economic Security Act of 2020, as amended), interruptions of utility service in our markets for sustained periods, and other economic, competitive, governmental, regulatory and technological factors (including external fraud and cybersecurity threats) affecting Bancorp's operations, pricing, products and services. These and other important factors are detailed in various securities law filings made periodically by Bancorp, copies of which are available from Bancorp without charge. Bancorp undertakes no obligation to release publicly the result of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events.

(BMRC-ER)

6

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS
(dollars in thousands, except per share data; unaudited)December 31,
2021		September 30,
2021		December 31,
2020
Quarter-to-Date
Net income$9,714 $5,282 $8,117 
Diluted earnings per common share $0.61 $0.35 $0.60 
Return on average assets0.90 %0.56 %1.09 %
Return on average equity8.50 %4.99 %8.98 %
Efficiency ratio56.92 %72.44 %55.93 %
Tax-equivalent net interest margin 1
3.03 %3.15 %3.40 %
Cost of deposits0.06 %0.06 %0.07 %
Net recoveries$(9)$(9)$(13)
Year-to-Date
Net income$33,228 $30,242 
Diluted earnings per common share $2.30 $2.22 
Return on average assets0.94 %1.04 %
Return on average equity8.43 %8.60 %
Efficiency ratio63.12 %55.56 %
Tax-equivalent net interest margin 1
3.17 %3.55 %
Cost of deposits0.07 %0.11 %
Net (recoveries) charge-offs$(93)$1 
At Period End
Total assets$4,314,209 $4,261,062 $2,911,926 
Loans:
Commercial and industrial 2
$301,602 $377,965 $498,408 
Real estate:
Commercial owner-occupied392,345 398,543 304,963 
Commercial investor-owned1,189,021 1,157,344 961,208 
Construction119,840 125,060 73,046 
Home equity88,746 92,396 104,813 
Other residential114,558 117,778 123,395 
Installment and other consumer loans49,533 47,933 22,723 
Total loans$2,255,645 $2,317,019 $2,088,556 
Non-performing loans:3
Real estate:
Commercial owner-occupied$7,269 $7,273 $7,147 
Commercial investor-owned694 709 1,610 
Home equity413 441 459 
Installment and other consumer loans— — 17 
Total non-accrual loans$8,376 $8,423 $9,233 
Classified loans (graded substandard and doubtful)$36,235 $18,988 $25,829 
Total accruing loans 30-89 days past due $1,673 $1,354 $1,827 
Allowance for credit losses to total loans1.02 %0.97 %1.10 %
Allowance for credit losses to total loans, excluding SBA PPP loans 4
1.07 %1.04 %1.27 %
Allowance for credit losses to non-performing loans2.75x2.66x2.48x
Non-accrual loans to total loans0.37 %0.36 %0.44 %
Total deposits$3,808,550 $3,727,696 $2,504,249 
Loan-to-deposit ratio59.2 %62.2 %83.4 %
Stockholders' equity$450,368 $458,525 $358,253 
Book value per share $28.27 $28.54 $26.54 
Tangible common equity to tangible assets 5
8.8 %9.1 %11.3 %
Total risk-based capital ratio - Bank14.4 %14.4 %15.8 %
Total risk-based capital ratio - Bancorp14.6 %15.0 %16.0 %
Full-time equivalent employees328 348 289 
1 Net interest income is annualized by dividing actual number of days in the period times 360 days.
2 Includes SBA PPP loans of $111.2 million, $164.8 million, and $291.6 million at December 31, 2021, September 30, 2021, and December 31, 2020, respectively.
3 Excludes accruing troubled-debt restructured loans of $2.1 million, $3.9 million, and $5.1 million at December 31, 2021, September 30, 2021 and December 31, 2020, respectively.
4 The allowance for credit losses to total loans, excluding guaranteed SBA PPP loans, is considered a meaningful non-GAAP financial measure, as it represents only those loans that were considered in the calculation of the allowance for credit losses. Refer to footnote 2 above for SBA PPP totals.
5 Tangible common equity to tangible assets is considered to be a meaningful non-GAAP financial measure of capital adequacy and is useful for investors to assess Bancorp's ability to absorb potential losses. Tangible common equity includes common stock, retained earnings and unrealized gains on available for sale securities, net of tax, less goodwill and core deposit intangible assets of $79.4 million, $79.8 million and $34.0 million at December 31, 2021, September 30, 2021 and December 31, 2020, respectively. Tangible assets excludes goodwill and core deposit intangible assets.

7

BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF CONDITION 
at December 31, 2021, September 30, 2021 and December 31, 2020
(in thousands, except share data; unaudited)December 31, 2021September 30, 2021December 31, 2020
Assets  
Cash, cash equivalents and restricted cash$347,641 $584,739 $200,320 
Investment securities:  
Held-to-maturity (at amortized cost, net of zero allowance for credit losses at December 31, 2021, September 30, 2021, and December 31, 2020 )
342,222 196,801 109,036 
Available-for-sale (at fair value; amortized cost of $1,169,520, $952,278 and $373,038 at December 31, 2021, September 30, 2021 and December 31, 2020, respectively; net of zero allowance for credit losses at December 31, 2021, September 30, 2021 and December 31, 2020)1,167,568 963,033 392,351 
Total investment securities1,509,790 1,159,834 501,387 
Loans, at amortized cost2,255,645 2,317,019 2,088,556 
Allowance for credit losses on loans(23,023)(22,414)(22,874)
Loans, net of allowance for credit losses on loans 1
2,232,622 2,294,605 2,065,682 
Goodwill72,754 72,754 30,140 
Bank-owned life insurance61,473 61,171 43,552 
Operating lease right-of-use assets23,604 24,776 25,612 
Bank premises and equipment, net7,558 7,807 4,919 
Core deposit intangible6,605 6,998 3,831 
Other real estate owned800 800 — 
Interest receivable and other assets51,362 47,578 36,483 
Total assets$4,314,209 $4,261,062 $2,911,926 
Liabilities and Stockholders' Equity  
Liabilities  
Deposits: 
Non-interest bearing$1,910,240 $1,837,595 $1,354,650 
Interest bearing: 
Transaction accounts290,813 288,401 183,552 
Savings accounts340,959 336,867 201,507 
Money market accounts1,116,303 1,124,660 667,107 
Time accounts150,235 140,173 97,433 
Total deposits3,808,550 3,727,696 2,504,249 
Borrowings and other obligations419 451 58 
Subordinated debenture— — 2,777 
Operating lease liabilities25,429 26,637 27,062 
Interest payable and other liabilities29,443 47,753 19,527 
Total liabilities3,863,841 3,802,537 2,553,673 
Stockholders' Equity  
Preferred stock, no par value,
  Authorized - 5,000,000 shares, none issued		— — — 
Common stock, no par value,
  Authorized - 30,000,000 shares; Issued and outstanding -
  15,929,243, 16,066,889 and 13,500,453 at December 31,
  2021, September 30, 2021 and
  December 31, 2020, respectively		212,524 217,680 125,905 
Retained earnings239,868 233,997 219,747 
Accumulated other comprehensive (loss) income, net of taxes(2,024)6,848 12,601 
Total stockholders' equity450,368 458,525 358,253 
Total liabilities and stockholders' equity$4,314,209 $4,261,062 $2,911,926 


8

BANK OF MARIN BANCORP
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
Three months endedYears ended
(in thousands, except per share amounts; unaudited)December 31, 2021September 30, 2021December 31, 2020December 31, 2021December 31, 2020
Interest income   
Interest and fees on loans$25,495 $24,027 $20,794 $91,612 $84,674 
Interest on investment securities5,625 4,084 3,254 16,342 14,503 
Interest on federal funds sold and due from banks125 178 40 399 461 
Total interest income31,245 28,289 24,088 108,353 99,638 
Interest expense     
Interest on interest-bearing transaction accounts53 41 40 172 186 
Interest on savings accounts28 26 18 94 68 
Interest on money market accounts505 417 278 1,520 2,009 
Interest on time accounts25 44 118 246 554 
Interest on borrowings and other obligations1 8 1 9 4 
Interest on subordinated debentures— — 34 1,361 158 
Total interest expense612 536 489 3,402 2,979 
Net interest income30,633 27,753 23,599 104,951 96,659 
Provision for (reversal of) credit losses600 1,800 (856)(1,449)4,594 
(Reversal of) provision for credit losses on unfunded loan commitments210 — 960 (992)1,570 
Net interest income after provision for (reversal of) credit losses and unfunded loan commitments29,823 25,953 23,495 107,392 90,495 
Non-interest income    
Wealth Management and Trust Services607 597 476 2,222 1,851 
Earnings on bank-owned life Insurance, net302 1,402 232 2,194 973 
Debit card interchange fees544 483 387 1,812 1,438 
Service charges on deposit accounts531 464 286 1,593 1,314 
Dividends on FHLB stock255 179 151 760 654 
Merchant interchange fees175 129 56 422 239 
(Losses) gains on investment securities, net(17)1 — (16)915 
Other income322 310 239 1,145 1,166 
Total non-interest income2,719 3,565 1,827 10,132 8,550 
Non-interest expense     
Salaries and employee benefits10,716 13,127 8,414 41,939 34,393 
Occupancy and equipment1,929 1,871 1,843 7,302 6,943 
Data processing1,887 1,613 747 5,139 3,184 
Professional services653 2,472 432 4,974 2,181 
Depreciation and amortization461 431 558 1,740 2,149 
Information technology445 496 292 1,550 1,050 
Amortization of core deposit intangible393 334 214 1,135 853 
Directors' expense297 255 180 957 713 
Federal Deposit Insurance Corporation insurance292 236 175 889 474 
Charitable contributions90 4 113 587 1,034 
Other expense1,821 1,847 1,252 6,426 5,484 
Total non-interest expense18,984 22,686 14,220 72,638 58,458 
Income before provision for income taxes13,558 6,832 11,102 44,886 40,587 
Provision for income taxes3,844 1,550 2,985 11,658 10,345 
Net income$9,714 $5,282 $8,117 $33,228 $30,242 
Net income per common share:   
Basic$0.61 $0.35 $0.60 $2.32 $2.24 
Diluted$0.61 $0.35 $0.60 $2.30 $2.22 
Weighted average shares: 
Basic15,948 14,922 13,523 14,340 13,525 
Diluted16,027 14,993 13,615 14,422 13,617 
Comprehensive income:
Net income$9,714 $5,282 $8,117 $33,228 $30,242 
Other comprehensive income (loss):
Change in net unrealized gains or losses on available-for-sale securities(12,723)(2,274)286 (21,281)11,891 
Reclassification adjustment for gains on available-for-sale securities included in net income17 (1)— 16 (915)
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity108 104 129 493 524 
Other comprehensive income (loss), before tax(12,598)(2,171)415 (20,772)11,500 
Deferred tax (benefit) expense (3,726)(641)124 (6,147)3,402 
Other comprehensive (loss) income, net of tax(8,872)(1,530)291 (14,625)8,098 
Comprehensive income$842 $3,752 $8,408 $18,603 $38,340 



9

BANK OF MARIN BANCORP
AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME
Three months endedThree months endedThree months ended
December 31, 2021September 30, 2021December 31, 2020
InterestInterestInterest
AverageIncome/Yield/AverageIncome/Yield/AverageIncome/Yield/
(dollars in thousands; unaudited)BalanceExpenseRateBalanceExpenseRateBalanceExpenseRate
Assets
Interest-earning deposits with banks 1
$330,894 $125 0.15 %$456,405 $178 0.15 %$157,389 $40 0.10 %
Investment securities 2, 3
1,410,383 5,801 1.65 %845,127 4,249 2.01 %498,730 3,395 2.72 %
Loans 1, 3, 4
2,269,785 25,711 4.43 %2,189,563 24,229 4.33 %2,096,908 20,974 3.91 %
   Total interest-earning assets 1
4,011,062 31,637 3.09 %3,491,095 28,656 3.21 %2,753,027 24,409 3.47 %
Cash and non-interest-bearing due from banks85,869 68,680 64,600 
Bank premises and equipment, net7,777 6,468 5,213 
Interest receivable and other assets, net194,058 177,725 135,520 
Total assets$4,298,766 $3,743,968 $2,958,360 
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts$290,394 $53 0.07 %$237,883 $41 0.07 %$160,827 $40 0.10 %
Savings accounts336,715 28 0.03 %293,434 26 0.03 %198,616 18 0.04 %
Money market accounts1,102,943 505 0.18 %911,294 417 0.18 %697,203 278 0.16 %
Time accounts, including CDARS144,993 25 0.07 %124,247 44 0.14 %97,512 118 0.48 %
Borrowings and other obligations 1, 6
430 1 0.62 %3,010 8 1.09 %72 1 2.37 %
Subordinate debentures 1, 5
— — — %— — — %2,768 34 4.85 %
   Total interest-bearing liabilities1,875,475 612 0.13 %1,569,868 536 0.14 %1,156,998 489 0.17 %
Demand accounts1,915,309 1,707,142 1,397,349 
Interest payable and other liabilities54,514 46,834 44,532 
Stockholders' equity453,468 420,124 359,481 
Total liabilities & stockholders' equity$4,298,766 $3,743,968 $2,958,360 
Tax-equivalent net interest income/margin 1
$31,025 3.03 %$28,120 3.15 %$23,920 3.40 %
Reported net interest income/margin 1
$30,633 2.99 %$27,753 3.11 %$23,599 3.35 %
Tax-equivalent net interest rate spread2.96 %3.07 %3.30 %
Year endedYear ended
December 31, 2021December 31, 2020
InterestInterest
AverageIncome/Yield/AverageIncome/Yield/
(dollars in thousands; unaudited)BalanceExpenseRateBalanceExpenseRate
Assets
Interest-earning deposits with banks 1
$287,626 $399 0.14 %$153,794 $461 0.29 %
Investment securities 2, 3
866,790 16,999 1.96 %533,186 15,025 2.82 %
Loans 1, 3, 4
2,155,982 92,376 4.23 %2,023,203 85,398 4.15 %
   Total interest-earning assets 1
3,310,398 109,774 3.27 %2,710,183 100,884 3.66 %
Cash and non-interest-bearing due from banks61,299 49,676 
Bank premises and equipment, net5,964 5,526 
Interest receivable and other assets, net159,502 131,780 
Total assets$3,537,163 $2,897,165 
Liabilities and Stockholders' Equity
Interest-bearing transaction accounts$217,924 $172 0.08 %$148,817 $186 0.13 %
Savings accounts268,397 94 0.04 %184,146 68 0.04 %
Money market accounts864,625 1,520 0.18 %763,689 2,009 0.26 %
Time accounts, including CDARS115,393 246 0.21 %96,558 554 0.57 %
Borrowings and other obligations 1, 6
892 9 1.08 %174 4 2.16 %
Subordinated debentures 1, 5
534 1,361 251.54 %2,741 158 5.68 %
   Total interest-bearing liabilities1,467,765 3,402 0.23 %1,196,125 2,979 0.25 %
Demand accounts1,628,289 1,308,199 
Interest payable and other liabilities46,746 41,347 
Stockholders' equity394,363 351,494 
Total liabilities & stockholders' equity$3,537,163 $2,897,165 
Tax-equivalent net interest income/margin 1
$106,372 3.17 %$97,905 3.55 %
Reported net interest income/margin 1
$104,951 3.13 %$96,659 3.51 %
Tax-equivalent net interest rate spread3.04 %3.41 %
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.
4 Average balances on loans outstanding include non-performing loans. The amortized portion of net loan origination fees is included in interest income on loans, representing an adjustment to the yield.
5 2021 interest on subordinated debenture included $1.3 million in accelerated discount accretion from the early redemption of our last subordinated debenture on March 15, 2021.
6 Average balances and rate consider $13.9 million in FHLB borrowings acquired from American River Bank that were redeemed on August 25, 2021.

10