EX-99.1 2 earningsrelease-ex991q12023.htm EX-99.1
EXHIBIT 99.1

FOR IMMEDIATE RELEASE | MEDIA CONTACT:
| Yahaira Garcia-Perea
| Marketing & Corporate Communications Manager
| 916-823-7214 | YahairaGarcia-Perea@bankofmarin.com

BANK OF MARIN BANCORP REPORTS FIRST QUARTER EARNINGS OF $9.4 MILLION
STRONG BALANCE SHEET MANAGEMENT PROVIDES AMPLE LIQUIDITY
NOVATO, CA, April 24, 2023 - Bank of Marin Bancorp, "Bancorp" (Nasdaq: BMRC), parent company of Bank of Marin, "Bank," announced earnings of $9.4 million in the first quarter of 2023, compared to $12.9 million in the fourth quarter of 2022 and $10.5 million in the first quarter of 2022. The decline in earnings was a result of higher interest expense reflecting higher market interest rates on a lagged basis. Diluted earnings per share were $0.59 in the first quarter, compared to $0.81 in the prior quarter, and $0.66 in the same quarter last year.
Bancorp issued an earnings presentation, concurrently with this release, to provide additional financial detail for items that will be discussed during the first quarter 2023 earnings call. The earnings release and presentation slides are intended to be reviewed together. The presentation can be found online through Bank of Marin’s website at www.bankofmarin.com. under “Investor Relations.”
“Given industry volatility in mid-March, we expanded strategic pricing conversations already underway with customers to alleviate concerns and reinforce their confidence in our financial strength, ample liquidity and robust capital levels,” said Tim Myers, President and Chief Executive Officer. “While it is not unusual for us to experience a decline in deposits in the first quarter, customer insights and daily transaction monitoring helped us to understand this year's more-pronounced activity. We are pleased to report that our deposit balances have been stable since March 22 nd, which we believe is a reflection of our effective relationship management and strong, diversified deposit franchise.”
Bancorp also provided the following highlights from the first quarter of 2023:
•Following recent industry events, our deposit franchise remained strong at $3.251 billion on March 31, 2023, a decrease of $322.8 million from $3.573 billion at December 31, 2022. While there have been some outflows related to industry concerns in March and pandemic surge deposits redeploying to money market funds, the largest transactions were related to the normal operating activities of our customers. Those activities include vendor payments, taxes, payroll and singular events such as disbursement of proceeds from the sale of a business, real property acquisitions for cash, trust distributions or estate settlements. The cost of deposits increased 12 basis points quarter over quarter due to targeted relationship-based pricing adjustments. Non-interest bearing deposits made up 50.3% of total deposits at March 31, 2023, compared to 51.5% at December 31, 2022, and we estimated that 67% of total deposits were fully covered by FDIC insurance as of March 31, 2023.
•Liquidity is strong, providing 181% coverage of estimated uninsured deposits. The Bank has long followed liquidity management practices similar to large banks with robust liquidity requirements and regular liquidity stress testing. While the Bank has the ability to utilize the Federal Reserve Bank Term Funding Program ("BTFP") and has tested it for contingency planning purposes, there has been no need to utilize the facility at this time.
•Loan balances of $2.112 billion at March 31, 2023, increased $19.8 million from $2.093 billion at December 31, 2022 reflecting originations of $44.9 million and payoffs of $22.2 million. Utilization of credit lines was mostly offset by loan amortization from scheduled repayments during the quarter and unfunded commitments declined $37.4 million from December 31, 2022 to $529.5 million at March 31, 2023.
1

•Non-accrual loans were only 0.10% of total loans as of March 31, 2023, compared to 0.12% at December 31, 2022. We recorded a $350 thousand provision for credit losses on loans in the first quarter, compared to no provision in the previous quarter and a $485 thousand provision reversal in the same quarter of 2022. The provision in the first quarter of 2023 was due primarily to qualitative risk factor adjustments.
•Credit quality remains sound notwithstanding the trends in the commercial real estate market. Our loan po rtfolio continues to perform well, with classified loans at only 1.47% of total loans and manageable delinquencies, Non-owner occupied commercial real estate loans made up 73% of total classified loans as of March 31, 2023, compared to 76% at December 31, 2022, and all are currently paying as agreed. We continue to maintain diversity among property types and within our geographic footprint. In particular, our offi ce commercial real estate portfolio in the City of San Francisco represents just 3% of our total loan portfolio and 6% of our total non-owner occupied commercial real estate portfolio. As of the last measurement period, the average loan-to-value and debt-service coverage for the entire non-owner occupied office portfolio were 55% and 1.67x, respectively. For the eleven non-owner occupied office loans in the City of San Francisco, the average loan-to-value and debt-service coverage were 60% and 1.20x, respectively. More details are available in the supplementary earnings presentation.
•The first quarter tax-equivalent net interest margin decreased 22 basis points to 3.04% from 3.26% for the previous quarter due primarily to increased deposit costs and average borrowing balances, partially offset by higher loan yields. The margin was up from 2.96% in the same period of 2022.
•Return on average assets ("ROA") was 0.92% for the first quarter of 2023, compared to 1.21% for the fourth quarter of 2022 and 0.98% for the first quarter of 2022. Return on average equity ("ROE") was 9.12%, compared to 12.77% for the prior quarter and 9.61% for the first quarter in the prior year. The efficiency ratio for the first quarter of 2023 was 60.24%, compared to 50.92% for the prior quarter and 59.13% for the first quarter of 2022. The sequential declines in ROA and ROE and increase in the efficiency ratio were due primarily to the $5.1 million total increase in both interest and non-interest expense.
•The Bank closed four branch locations in the first quarter of 2023. The acquisition of American River Bank ("ARB") resulted in an overlap in the Bank’s branch network in Santa Rosa and Healdsburg, prompting branch consolidations within Northern Sonoma County. In addition, our Tiburon and Buckhorn branches in Marin and Amador counties were in close proximity to other branches fully able to meet our customers' needs. These closures represented the remaining expense savings anticipated from the acquisition, optimizing efficiency and our ability to fund strategic initiatives going forward. The pre-tax savings in 2023 from the branch closures, net of accelerated costs, is expected to be approximately $470 thousand, and future annual pre-tax savings are expected to be approximately $1.4 million.
•All capital ratios were above well-capitalized regulatory requirements. The total risk-based capital ratios at March 31, 2023 for Bancorp and the Bank were 16.2% and 15.6%, respectively. Bancorp's tangible common equity to tangible assets ("TCE ratio") was 8.7% at March 31, 2023, and the Bank's TCE ratio was 8.3%.
•The Board of Directors declared a cash dividend of $0.25 per share on April 21, 2023, which represents the 72 nd consecutive quarterly dividend paid by Bancorp. The dividend is payable on May 12, 2023, to shareholders of record at the close of business on May 5, 2023.
“We are well positioned to meet our customers’ credit needs, as evidenced by the loan growth we achieved in the first quarter and our strong liquidity,” said Tani Girton, Executive Vice President and Chief Financial Officer. “We have not wavered from our prudent risk management discipline that has proven successful for more than 30 years. Our balance sheet is strong, and our credit quality continues to be excellent. This gives us confidence in our ability to navigate this environment while delivering strong returns for our shareholders.”
Loans and Credit Quality
Loans increased by $19.8 million in the first quarter of 2023 and totaled $2.112 billion at March 31, 2023, compared to $2.093 billion at December 31, 2022. Loan originations for the first quarter of 2023 were $44.9 million, compared to $36.1 million for the fourth quarter of 2022 and $49.8 million for the first quarter of 2022. Loan payoffs were $22.2
2

million for the first quarter, compared to $55.3 million for the fourth quarter of 2022 and $119.7 million for the first quarter of 2022, which included $70.4 million in PPP loan payoffs. First quarter 2023 loan payoffs were the lowest first quarter payoffs since 2017 and consisted mainly of a large construction project completed.
Non-accrual loans totaled $2.0 million, or 0.10%, of the loan portfolio at March 31, 2023, compared to $2.4 million, or 0.12% at December 31, 2022. Non-accrual loans at March 31, 2023 included the addition of six loans totaling $1.4 million in the first quarter, 68% of which were well-secured by commercial real estate, offset by decreases due to payoffs of $1.4 million, upgrades of $413 thousand, and paydowns of $27 thousand. Over 99% of the non-accrual loans were collateralized by real estate with no expected credit loss as of March 31, 2023.
Classified loans totaled $31.0 million at March 31, 2023, compared to $28.1 million at December 31, 2022, increasing primarily due to higher usage of a revolving line of credit that was previously downgraded. Other changes included $1.4 million in downgrades, $1.7 million in payoffs and paydowns and $314 thousand in upgrades to pass risk rating. All of the downgrades in the first quarter were for loans that are secured by real estate collateral. Accruing loans past due 30 to 89 days totaled $1.2 million at March 31, 2023, compared to $664 thousand at December 31, 2022.
Net charge-offs for the first quarter of 2023 totaled $3 thousand, compared to net recoveries of $20 thousand for the fourth quarter of 2022 and net recoveries of $9 thousand for the first quarter of 2022. The ratio of allowance for credit losses to total loans was 1.10% at both March 31, 2023 and December 31, 2022.
The $350 thousand provision for credit losses on loans in the first quarter was due primarily to increases in qualitative risk factors to account for continued uncertainty about inflation and recession risks. Management believed that these risk factors were not adequately captured in the modeled quantitative portion of the allowance and took the more prudent approach to account for loan and collateral concentration risks, mainly in our construction and commercial real estate portfolios, and the need for heightened portfolio management in light of current economic conditions. In addition, the $19.8 million increase in loans contributed modestly to the provision. These increases were partially offset by the quantitative impact of an improvement in Moody's Analytics' baseline California unemployment rate forecasts over the next four quarters. There was no adjustment to the provision in the prior quarter and a $485 thousand provision reversal in the first quarter of 2022, due primarily to an improvement in underlying economic forecasts at the time.
The $174 thousand reversal of the provision for credit losses on unfunded loan commitments in the first quarter of 2023 was due primarily to a $37.4 million decrease in total unfunded commitments. This compares to no provision in the prior quarter and a $318 thousand provision reversal in the first quarter of 2022, due mainly to an improvement in the underlying economic forecasts at the time.
Cash, Cash Equivalents and Restricted Cash
Total cash, cash equivalents and restricted cash were $38.0 million at March 31, 2023, compared to $45.4 million at December 31, 2022. The $7.4 million decrease was due primarily to increases in loans and decreases in deposits partially offset by cash flows from investment securities and increased borrowings.
Investments
The investment securities portfolio totaled $1.756 billion at March 31, 2023, a decrease of $18.2 million from December 31, 2022. The decrease was primarily the result of principal repayments totaling $32.9 million, offset by a $16.2 million reduction in pre-tax unrealized losses on available-for-sale investment securities. Both portfolios are eligible for pledging to FHLB or the Federal Reserve as collateral for borrowing, which protects the Bank from being forced to sell any securities at a loss. The portfolio is comprised of high credit quality investments with average effective durations of 3.8 on available-for-sale securities and 5.9 on held-to-maturity securities. Both portfolios generate cash flow monthly from interest, principal amortization and payoffs, which supports the Bank's liquidity. In the first quarter investment cash flows totaled $46.2 million.
Deposits
Deposits totaled $3.251 billion at March 31, 2023, a decrease of $322.8 million compared to $3.573 billion at December 31, 2022. Up until the regulatory closures of Silicon Valley Bank on March 10, 2023 and Signature Bank on March 12, 2023, deposit fluctuations were fairly consistent with prior years' first quarter customer activity with
3

some additional outflows to alternative investments observed. In 2022, the Bank maintained excess liquidity in anticipation of planned customer activities and expected outflows from pandemic surge deposits received in 2020 and 2021. As outflows materialized, our low cost of funds relative to the industry provided an opportunity to balance deposit levels against costs. Early in the first quarter of 2023, our bankers engaged in discussions with clients about account structure and pricing, which positioned the Bank well to navigate uncertainty in the marketplace later in the quarter. The Bank experien ced a $203.6 million decline in dep osits between March 10 th and March 31 st. Of the 100 relationships with the largest net outflows totaling approximat ely $206.4 million, 83% was attributed to normal business activities including vendor payments, taxes, payroll and singular events such as estate settlements and sales of businesses, 14% moved to outside brokerage firms or other financial institutions, and the remaining 3% move d to assets under management of our Wealth Management and Trust Services department. Sinc e March 22 nd and through April 20 th deposits have been relatively stable. We believe that our customer outreach has been effective. and it has resulted in a 32 basis point increase in the cost of our deposits to 40 basis points in the month of March from 8 basis points in the month of December, as we balanced the level of deposits against cost. Additionally, w e opened over 1,000 accounts in the first quarter with $60 million in new deposits.
Borrowings and Liquidity
At March 31, 2023, the Bank had $155.4 million outstanding in overnight borrowings and $250.0 million outstanding in short-term borrowings from the Federal Home Loan Bank, compared to $112.0 million i n overnight borrowings at December 31, 2022. Total immediate contingent funding sources, including unrestricted cash, unencumbered available-for-sale securities, and remaining borrowing capacity was $1.932 billion, or 59% of total deposits a nd 181% of estimated uninsured deposits as of March 31, 2023. The Federal Reserve BTFP facility offers borrowing capacity based on par values of securities pledged and attractive borrowing rates. While the Bank has pledged securities and tested the facility, there has not been a need to use it. The following table details the components of liquidity as of quarter-end.

(in millions) | Total Available | Amount Used | Net Availability
Internal Sources |  |  |
Unrestricted Cash | $ | 38.0 |  | $ | — |  | $ | 38.0 |
Unencumbered Securities | 767.7 |  | — |  | 767.7 |
External Sources |  |  |
FHLB | 1,037.2 |  | (405.4) |  | 631.8 |
FRB | 344.2 |  | — |  | 344.2 |
Contingent Lines at Correspondents | 150.0 |  | — |  | 150.0 |
Total Liquidity | $ | 2,337.1 |  | $ | (405.4) |  | $ | 1,931.7 |

Note: Access to brokered deposit purchases through networks such as Intrafi and Reich & Tang and brokered CD sales is not included above.
Capital Resources
The total risk-based capital ratio for Bancorp was 16.2% at March 31, 2023, compared to 15.9% at December 31, 2022. The total risk-based capital ratio for the Bank was 15.6% at March 31, 2023, compared to 15.7% at December 31, 2022.
Bancorp's tangible common equity to tangible assets ("TCE ratio") was 8.7% at March 31, 2023, compared to 8.2% at December 31, 2022. The pro forma TCE ratio if held-to-maturity ("HTM") securities were treated the same as available-for-sale securities at March 31, 2023 would have been 6.9% (refer to pages 5 and 6 for a discussion and reconciliation of these non-GAAP financial measures). Management believes these non-GAAP measures are important because they reflect the level of capital available to withstand drastic changes in market conditions. Contingent funding sources, such as the Federal Home Loan Bank and the Federal Reserve BTFP facility, ensure that banks have immediate access to liquidity and alleviate the need to sell securities in an unrealized loss position.
4

Earnings
Net Interest Income
Net interest income totaled $29.9 million in the first quarter of 2023, compared to $33.4 million in the prior quarter and $29.9 million in the first quarter of 2022. The $3.5 million decrease from the prior quarter was primarily related to an increase in the cost of deposits and higher average borrowing balances. Net interest income was close to that of first quarter 2022, as the increase in interest income on investments offset the increases in interest expense on deposits and borrowings.
The tax-equivalent net interest margin was 3.04% for the first quarter of 2023, compared to 3.26% for the prior quarter, and 2.96% for the first quarter of 2022. The decline from prior quarter was primarily due to higher borrowing and deposit costs partially offset by higher interest rates on loans. The increase over the same quarter last year was primarily due to higher yields on loans and investments partially offset by higher deposit and borrowing costs.
Non-Interest Income
Non-interest income totaled $2.9 million in the first quarter of 2023, compared to $2.6 million in the prior quarter and $2.9 million in the first quarter a year ago. The $348 thousand increase from the prior quarter was primarily related to the recognition of a death benefit on bank-owned life insurance, partially offset by decreases in debit card interchange fees and other income. The $68 thousand increase from the first quarter of 2022 was primary due to the death benefit, partially offset by decreases in wealth management and trust services and other income.
Non-Interest Expense
Non-interest expense totaled $19.8 million in the first quarter of 2023, compared to $18.3 million for the prior quarter and $19.4 million in the first quarter of 2022. The $1.5 million increase from the prior quarter included $417 thousand in adjustments to estimated incentive and supplemental executive retirement plan accruals, and $432 thousand from accelerated amortization and lease costs associated with branch closures. Other increases to salaries and related benefits included $389 thousand in 401(k) matching contributions, which is typically higher in the first quarter, and $383 thousand of additional salaries, insurance and payroll taxes. Meaningful decreases in expenses included $343 thousand in information technology and data processing costs due largely to timing of purchases and the renegotiation of our data processing contract.
The $405 thousand increase from the first quarter of 2022 was primarily related to $646 thousand in accelerated amortization and lease costs for branches closed and a $210 thousand increase in professional services fees from the completion of multiple internal audit and consulting engagements. These increases were partially offset by $466 thousand in net changes to estimated incentive, vacation and retirement plan accruals included within salaries and related benefits expense and acquisition costs included within data processing expense.
Statement Regarding use of Non-GAAP Financial Measures
Our first quarter 2022 was impacted by costs associated with our acquisition of American River Bank ("ARB"), which we considered immaterial to discuss in this release. For additional information regarding the impact of non-GAAP adjustments to our first quarter 2022 performance measures, refer to Form 10-Q filed on May 9, 2022.
In this press release, financial results are presented in accordance with GAAP and with reference to certain non-GAAP financial measures. Management believes that, given recent industry turmoil, the presentation of Bancorp's non-GAAP TCE ratio reflecting the after tax impact of unrealized losses on HTM securities provides useful supplemental information to investors. Because there are limits to the usefulness of this measure to investors, Bancorp encourages readers to consider its annual and quarterly consolidated financial statements and notes related thereto in their entirety, as filed with the Securities and Exchange Commission, and not to rely on any single financial measure. A reconciliation of the non-GAAP TCE ratio is presented below.
5

Reconciliation of GAAP and Non-GAAP Financial Measures

(in thousands, unaudited) |  | March 31, 2023 |  |  |  |
Tangible Common Equity - Bancorp |  |  |  |  |  |
Total stockholders' equity |  | $ | 430,174 |  |  |  |  |
Goodwill and core deposit intangible |  | (77,525) |  |  |  |  |
Total TCE | a | 352,649 |  |  |  |  |
Unrealized losses on HTM securities, net of tax |  | (76,378) |  |  |  |  |
TCE, net of unrealized losses on HTM securities (non-GAAP) | b | $ | 276,271 |  |  |  |  |
Total assets |  | $ | 4,135,279 |  |  |  |  |
Goodwill and core deposit intangible |  | (77,525) |  |  |  |  |
Total tangible assets | d | 4,057,754 |  |  |  |  |
Unrealized losses on HTM securities, net of tax |  | (76,378) |  |  |  |  |
Total tangible assets, net of unrealized losses on HTM securities (non-GAAP) | e | $ | 3,981,376 |  |  |  |  |
Bancorp TCE ratio | a / d | 8.7 | % |  |  |  |
Bancorp TCE ratio, net of unrealized losses on HTM securities (non-GAAP) | b / e | 6.9 | % |  |  |  |

Share Repurchase Program
Bancorp's share repurchase program had $34.7 million available to repurchase as of March 31, 2023. There have been no repurchases in 2023.
Earnings Call and Webcast Information
Bank of Marin Bancorp (Nasdaq: BMRC) will present its first quarter earnings call via webcast on Monday, April 24, 2023, 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 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. 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 in Northern California, with assets of $4.1 billion, Bank of Marin has 27 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, 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, impacts from inflation, supply change 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; 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)
6

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.
7

BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS |  |  |
| Three months ended
(in thousands, except per share amounts; unaudited) | March 31, 2023 | December 31, 2022 | March 31, 2022 |  |  |
Selected operating data and performance ratios: |  |  |  |  |  |
Net income | $ | 9,440 |  | $ | 12,881 |  | $ | 10,465 |  |  |  |
Diluted earnings per common share | $ | 0.59 |  | $ | 0.81 |  | $ | 0.66 |  |  |  |
Return on average assets | 0.92 | % | 1.21 | % | 0.98 | % |  |  |
Return on average equity | 9.12 | % | 12.77 | % | 9.61 | % |  |  |
Efficiency ratio | 60.24 | % | 50.92 | % | 59.13 | % |  |  |
Tax-equivalent net interest margin 1 | 3.04 | % | 3.26 | % | 2.96 | % |  |  |
Cost of deposits | 0.20 | % | 0.08 | % | 0.06 | % |  |  |
Net charge-offs (recoveries) | $ | 3 |  | $ | (20) |  | $ | (9) |  |  |  |

(in thousands; unaudited) | March 31, 2023 |  | December 31, 2022
Selected financial condition data: |  |  |
Total assets | $ | 4,135,279 |  |  | $ | 4,147,464 |
Loans: |  |  |
Commercial and industrial | $ | 195,964 |  |  | $ | 173,547 |
Real estate: |  |  |
Commercial owner-occupied | 352,529 |  |  | 354,877 |
Commercial non-owner occupied | 1,189,962 |  |  | 1,191,889 |
Construction | 110,386 |  |  | 114,373 |
Home equity | 86,572 |  |  | 88,748 |
Other residential | 116,447 |  |  | 112,123 |
Installment and other consumer loans | 60,468 |  |  | 56,989 |
Total loans | $ | 2,112,328 |  |  | $ | 2,092,546 |
Non-accrual loans: 1 |  |  |
Real estate: |  |  |
Commercial owner-occupied | $ | 331 |  |  | $ | 1,563 |
Commercial non-owner occupied | 924 |  |  | — |
Home equity | 768 |  |  | 778 |
Installment and other consumer loans | 3 |  |  | 91 |
Total non-accrual loans | $ | 2,026 |  |  | $ | 2,432 |
Classified loans (graded substandard and doubtful) | $ | 31,014 |  |  | $ | 28,109 |
Total accruing loans 30-89 days past due | $ | 1,223 |  |  | $ | 664 |
Allowance for credit losses to total loans | 1.10 | % |  | 1.10 | %
Allowance for credit losses to non-accrual loans | 11.52x |  | 9.45x
Non-accrual loans to total loans | 0.10 | % |  | 0.12 | %
Total deposits | $ | 3,250,574 |  |  | $ | 3,573,348 |
Loan-to-deposit ratio | 65.0 | % |  | 58.6 | %
Stockholders' equity | $ | 430,174 |  |  | $ | 412,092 |
Book value per share | $ | 26.71 |  |  | $ | 25.71 |
Tangible common equity to tangible assets - Bank | 8.3 | % |  | 8.1 | %
Tangible common equity to tangible assets - Bancorp | 8.7 | % |  | 8.2 | %
Total risk-based capital ratio - Bank | 15.6 | % |  | 15.7 | %
Total risk-based capital ratio - Bancorp | 16.2 | % |  | 15.9 | %
Full-time equivalent employees | 311 |  |  | 313 |
1 There were no non-performing loans over 90 days past due and accruing interest as of March 31, 2023 and December 31, 2022.

8

BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF CONDITION

(in thousands, except share data; unaudited) | March 31, 2023 |  | December 31, 2022 |
Assets |  |  |  |
Cash, cash equivalents and restricted cash | $ | 37,993 |  |  | $ | 45,424 |  |
Investment securities: |  |  |  |
Held-to-maturity, at amortized cost (net of zero allowance for credit losses at March 31, 2023 and December 31, 2022) | 958,560 |  |  | 972,207 |  |
Available-for-sale (at fair value; amortized cost of $871,829 and $892,605 at March 31, 2023 and December 31, 2022, respectively; net of zero allowance for credit losses at March 31, 2023 and December 31, 2022) | 797,533 |  |  | 802,096 |  |
Total investment securities | 1,756,093 |  |  | 1,774,303 |  |
Loans, at amortized cost | 2,112,328 |  |  | 2,092,546 |  |
Allowance for credit losses on loans | (23,330) |  |  | (22,983) |  |
Loans, net of allowance for credit losses on loans | 2,088,998 |  |  | 2,069,563 |  |
Goodwill | 72,754 |  |  | 72,754 |  |
Bank-owned life insurance | 67,006 |  |  | 67,066 |  |
Operating lease right-of-use assets | 22,854 |  |  | 24,821 |  |
Bank premises and equipment, net | 8,690 |  |  | 8,134 |  |
Core deposit intangible, net | 4,771 |  |  | 5,116 |  |
Other real estate owned | 455 |  |  | 455 |  |
Interest receivable and other assets | 75,665 |  |  | 79,828 |  |
Total assets | $ | 4,135,279 |  |  | $ | 4,147,464 |  |
Liabilities and Stockholders' Equity |  |  |  |
Liabilities |  |  |  |
Deposits: |  |  |  |
Non-interest bearing | $ | 1,636,651 |  |  | $ | 1,839,114 |  |
Interest bearing |  |  |  |
Transaction accounts | 251,716 |  |  | 287,651 |  |
Savings accounts | 306,951 |  |  | 338,163 |  |
Money market accounts | 911,189 |  |  | 989,390 |  |
Time accounts | 144,067 |  |  | 119,030 |  |
Total deposits | 3,250,574 |  |  | 3,573,348 |  |
Short-term borrowings and other obligations | 405,802 |  |  | 112,439 |  |
Operating lease liabilities | 25,433 |  |  | 26,639 |  |
Interest payable and other liabilities | 23,296 |  |  | 22,946 |  |
Total liabilities | 3,705,105 |  |  | 3,735,372 |  |
Stockholders' Equity |  |  |  |
Preferred stock, no par value, Authorized - 5,000,000 shares, none issued | — |  |  | — |  |
Common stock, no par value, Authorized - 30,000,000 shares; issued and outstanding - 16,107,210 and 16,029,138 at March 31, 2023 and December 31, 2022, respectively | 215,965 |  |  | 215,057 |  |
Retained earnings | 276,209 |  |  | 270,781 |  |
Accumulated other comprehensive loss, net of taxes | (62,000) |  |  | (73,746) |  |
Total stockholders' equity | 430,174 |  |  | 412,092 |  |
Total liabilities and stockholders' equity | $ | 4,135,279 |  |  | $ | 4,147,464 |  |

9

BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

| Three months ended
(in thousands, except per share amounts; unaudited) | March 31, 2023 | December 31, 2022 |  |  |  | March 31, 2022
Interest income |  |  |  |  |  |
Interest and fees on loans | $ | 24,258 |  | $ | 23,500 |  |  |  |  | $ | 23,677 |
Interest on investment securities | 10,033 |  | 10,126 |  |  |  |  | 6,693 |
Interest on federal funds sold and due from banks | 56 |  | 575 |  |  |  |  | 106 |
Total interest income | 34,347 |  | 34,201 |  |  |  |  | 30,476 |
Interest expense |  |  |  |  |  |
Interest on interest-bearing transaction accounts | 254 |  | 191 |  |  |  |  | 56 |
Interest on savings accounts | 170 |  | 32 |  |  |  |  | 29 |
Interest on money market accounts | 1,085 |  | 405 |  |  |  |  | 478 |
Interest on time accounts | 223 |  | 114 |  |  |  |  | 14 |
Interest on borrowings and other obligations | 2,716 |  | 89 |  |  |  |  | 1 |
Total interest expense | 4,448 |  | 831 |  |  |  |  | 578 |
Net interest income | 29,899 |  | 33,370 |  |  |  |  | 29,898 |
Provision for (reversal of) credit losses on loans | 350 |  | — |  |  |  |  | (485) |
Reversal of credit losses on unfunded loan commitments | (174) |  | — |  |  |  |  | (318) |
Net interest income after provision for (reversal of) credit losses | 29,723 |  | 33,370 |  |  |  |  | 30,701 |
Non-interest income |  |  |  |  |  |
Earnings on bank-owned life insurance, net | 705 |  | 296 |  |  |  |  | 413 |
Service charges on deposit accounts | 533 |  | 519 |  |  |  |  | 488 |
Wealth Management and Trust Services | 511 |  | 490 |  |  |  |  | 600 |
Debit card interchange fees, net | 447 |  | 513 |  |  |  |  | 505 |
Dividends on Federal Home Loan Bank stock | 302 |  | 297 |  |  |  |  | 259 |
Merchant interchange fees, net | 133 |  | 119 |  |  |  |  | 140 |
Other income | 304 |  | 353 |  |  |  |  | 462 |
Total non-interest income | 2,935 |  | 2,587 |  |  |  |  | 2,867 |
Non-interest expense |  |  |  |  |  |
Salaries and related benefits | 10,930 |  | 9,600 |  |  |  |  | 11,548 |
Occupancy and equipment | 2,414 |  | 2,084 |  |  |  |  | 1,907 |
Professional services | 1,123 |  | 985 |  |  |  |  | 913 |
Data processing | 1,045 |  | 1,080 |  |  |  |  | 1,277 |
Depreciation and amortization | 882 |  | 581 |  |  |  |  | 452 |
Information technology | 370 |  | 678 |  |  |  |  | 478 |
Amortization of core deposit intangible | 345 |  | 365 |  |  |  |  | 380 |
Directors' expense | 321 |  | 269 |  |  |  |  | 311 |
Federal Deposit Insurance Corporation insurance | 289 |  | 293 |  |  |  |  | 290 |
Charitable contributions | 49 |  | 104 |  |  |  |  | 45 |
Other real estate owned | 4 |  | 4 |  |  |  |  | 2 |
Other expense | 2,008 |  | 2,267 |  |  |  |  | 1,772 |
Total non-interest expense | 19,780 |  | 18,310 |  |  |  |  | 19,375 |
Income before provision for income taxes | 12,878 |  | 17,647 |  |  |  |  | 14,193 |
Provision for income taxes | 3,438 |  | 4,766 |  |  |  |  | 3,728 |
Net income | $ | 9,440 |  | $ | 12,881 |  |  |  |  | $ | 10,465 |
Net income per common share: |  |  |  |  |  |
Basic | $ | 0.59 |  | $ | 0.81 |  |  |  |  | $ | 0.66 |
Diluted | $ | 0.59 |  | $ | 0.81 |  |  |  |  | $ | 0.66 |
Weighted average shares: |  |  |  |  |  |
Basic | 15,970 |  | 15,948 |  |  |  |  | 15,876 |
Diluted | 15,999 |  | 16,001 |  |  |  |  | 15,946 |
Comprehensive income (loss): |  |  |  |  |  |
Net income | $ | 9,440 |  | $ | 12,881 |  |  |  |  | $ | 10,465 |
Other comprehensive income (loss): |  |  |  |  |  |
Change in net unrealized gains or losses on available-for-sale securities | 16,213 |  | 8,474 |  |  |  |  | (38,228) |
Net unrealized losses on securities transferred from available-for-sale to held-to-maturity | — |  | — |  |  |  |  | (14,847) |
Amortization of net unrealized losses on securities transferred from available-for-sale to held-to-maturity | 463 |  | 454 |  |  |  |  | 144 |
Other comprehensive income (loss), before tax | 16,676 |  | 8,928 |  |  |  |  | (52,931) |
Deferred tax expense (benefit) | 4,930 |  | 2,639 |  |  |  |  | (15,648) |
Other comprehensive income (loss), net of tax | 11,746 |  | 6,289 |  |  |  |  | (37,283) |
Total comprehensive income (loss) | $ | 21,186 |  | $ | 19,170 |  |  |  |  | $ | (26,818) |

10

BANK OF MARIN BANCORP
AVERAGE STATEMENTS OF CONDITION AND ANALYSIS OF NET INTEREST INCOME

|  | Three months ended | Three months ended | Three months ended |
|  | March 31, 2023 | December 31, 2022 | March 31, 2022 |
|  |  | Interest |  |  | Interest |  |  | Interest |  |  |  |
|  | Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ |  |  |
(in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate |  |  |
Assets |  |  |  |  |  |  |  |  |  |  |  |
| Interest-earning deposits with banks 1 | $ | 4,863 |  | $ | 56 |  | 4.58 | % | $ | 61,878 |  | $ | 575 |  | 3.64 | % | $ | 231,555 |  | $ | 106 |  | 0.18 | % |  |  |
| Investment securities 2, 3 | 1,851,743 |  | 10,194 |  | 2.20 | % | 1,873,028 |  | 10,319 |  | 2.20 | % | 1,626,537 |  | 6,871 |  | 1.69 | % |  |  |
| Loans 1, 3, 4 | 2,121,718 |  | 24,415 |  | 4.60 | % | 2,113,201 |  | 23,670 |  | 4.38 | % | 2,227,495 |  | 23,881 |  | 4.29 | % |  |  |
| Total interest-earning assets 1 | 3,978,324 |  | 34,665 |  | 3.49 | % | 4,048,107 |  | 34,564 |  | 3.34 | % | 4,085,587 |  | 30,858 |  | 3.02 | % |  |  |
| Cash and non-interest-bearing due from banks | 39,826 |  |  |  | 44,480 |  |  |  | 69,019 |  |  |  |  |  |
| Bank premises and equipment, net | 8,396 |  |  |  | 7,933 |  |  |  | 7,430 |  |  |  |  |  |
| Interest receivable and other assets, net | 137,114 |  |  |  | 125,483 |  |  |  | 183,222 |  |  |  |  |  |
Total assets | $ | 4,163,660 |  |  |  | $ | 4,226,003 |  |  |  | $ | 4,345,258 |  |  |  |  |  |
Liabilities and Stockholders' Equity |  |  |  |  |  |  |  |  |  |  |  |
| Interest-bearing transaction accounts | $ | 272,353 |  | $ | 254 |  | 0.38 | % | $ | 290,064 |  | $ | 191 |  | 0.26 | % | $ | 295,183 |  | $ | 56 |  | 0.08 | % |  |  |
| Savings accounts | 329,299 |  | 170 |  | 0.21 | % | 338,760 |  | 32 |  | 0.04 | % | 343,327 |  | 29 |  | 0.03 | % |  |  |
| Money market accounts | 952,479 |  | 1,085 |  | 0.46 | % | 1,036,932 |  | 405 |  | 0.15 | % | 1,122,215 |  | 478 |  | 0.17 | % |  |  |
| Time accounts including CDARS | 126,030 |  | 223 |  | 0.72 | % | 127,906 |  | 114 |  | 0.35 | % | 147,707 |  | 14 |  | 0.04 | % |  |  |
| Short-term borrowings and other obligations 1 | 222,571 |  | 2,716 |  | 4.88 | % | 8,014 |  | 89 |  | 4.34 | % | 399 |  | 1 |  | 0.62 | % |  |  |
| Total interest-bearing liabilities | 1,902,732 |  | 4,448 |  | 0.95 | % | 1,801,676 |  | 831 |  | 0.18 | % | 1,908,831 |  | 578 |  | 0.12 | % |  |  |
| Demand accounts | 1,792,998 |  |  |  | 1,975,390 |  |  |  | 1,942,804 |  |  |  |  |  |
| Interest payable and other liabilities | 48,233 |  |  |  | 48,592 |  |  |  | 51,997 |  |  |  |  |  |
| Stockholders' equity | 419,697 |  |  |  | 400,345 |  |  |  | 441,626 |  |  |  |  |  |
Total liabilities & stockholders' equity | $ | 4,163,660 |  |  |  | $ | 4,226,003 |  |  |  | $ | 4,345,258 |  |  |  |  |  |
Tax-equivalent net interest income/margin 1 |  | $ | 30,217 |  | 3.04 | % |  | $ | 33,733 |  | 3.26 | % |  | $ | 30,280 |  | 2.96 | % |  |  |
Reported net interest income/margin 1 |  | $ | 29,899 |  | 3.01 | % |  | $ | 33,370 |  | 3.23 | % |  | $ | 29,898 |  | 2.93 | % |  |  |
Tax-equivalent net interest rate spread |  |  | 2.54 | % |  |  | 3.16 | % |  |  | 2.90 | % |  |  |
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 2023 and 2022.
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.

11