Bank of Marin Bancorp, "Bancorp" (NASDAQ: BMRC), parent company of Bank of Marin, announced third quarter 2013 earnings of $4.0 million, compared to $3.1 million in the second quarter of 2013 and $3.2 million in the third quarter of 2012. Diluted earnings per share totaled $0.72 in the third quarter, compared to $0.55 in the prior quarter and $0.59 in the same quarter a year ago. Earnings for the nine-month period ended September 30, 2013 totaled $11.9 million compared to $13.1 million in the same period a year ago. Diluted earnings per share for the nine-month period ended September 30, 2013 totaled $2.16 compared to $2.41 in the same period a year ago.
"Our earnings were solid this quarter as the underlying fundamentals of our business remain very healthy, reflected by the increased dividend," said Russell A. Colombo, President and Chief Executive Officer. "In addition to focusing on credit quality and maintaining the overall strength of our loan portfolio, we are on track with the Bank of Alameda acquisition and have received their shareholder approval for the transaction."
Bancorp also provided the following highlights on its operating and financial performance for the third quarter of 2013:
- On July 1, 2013, Bancorp entered into a definitive agreement to acquire NorCal Community Bancorp, parent company of Bank of Alameda. Regulatory approval has been received from the California Department of Business Oversight, and Bancorp expects to receive the remainder of the regulatory approvals within a month. Additionally, NorCal shareholders gave their approval on October 17, 2013. The thirty day election process whereby NorCal shareholders will elect to receive cash, shares of Bancorp common stock or a combination in exchange for their NorCal shares is scheduled to begin on October 22, 2013. The transaction is on schedule to close in the fourth quarter of 2013.
- Credit quality remains solid with non-accrual loans representing 1.58% of total loans, down from 1.69% last quarter and 1.90% from the same period a year ago. Net charge-offs for the third quarter totaled $68 thousand, compared to $177 thousand in the prior quarter and $2.4 million in the same quarter a year ago. As a result of improving collateral values, $480 thousand in the provision for loan losses was reversed in the third quarter of 2013.
- Deposits totaled $1.3 billion at September 30, 2013, compared to $1.2 billion at June 30, 2013, and $1.3 billion at September 30, 2012. Non-interest bearing deposits totaled 41.6% of total deposits as of September 30, 2013, compared to 40.7% at the prior quarter-end and 32.5% at September 30, 2012.
- The total risk-based capital ratio for Bancorp was 14.1% at September 30, 2013 and 14.0% at June 30, 2013 and September 30, 2012. The risk-based capital ratio continues to be well above regulatory requirements for a well-capitalized institution.
- On October 17, 2013, the Board of Directors declared a quarterly cash dividend of $0.19 per share, a $0.01 increase from the prior quarter. The cash dividend is payable to shareholders of record at the close of business on November 1, 2013 and will be payable on November 8, 2013. Since the record date for this dividend will occur before the closing of the NorCal acquisition, NorCal shareholders will not participate in this dividend.
Loans and Credit Quality
Gross loans totaled $1.1 billion at both September 30, 2013 and June 30, 2013, up from $1.0 billion at September 30, 2012. Non-accrual loans totaled $17.3 million, or 1.58% of Bancorp's loan portfolio at September 30, 2013, compared to $18.5 million, or 1.69% at June 30, 2013 and $19.2 million, or 1.90% a year ago. The decrease in non-accrual loans from the prior quarter primarily relates to pay downs on one commercial real estate loan and one commercial loan. Accruing loans past due 30 to 89 days totaled $2.2 million at September 30, 2013, compared to $566 thousand at June 30, 2013 and $2.1 million a year ago. The increase in past due loans in the third quarter of 2013 primarily relates to a $1.7 million loan that was in the process of being renewed, and has been renewed subsequent to September 30, 2013.
There was a reversal in the provision for loan losses totaling $480 thousand in the third quarter of 2013, compared to a provision for loan losses of $1.1 million in the prior quarter and $2.1 million in the same quarter a year ago. The reversal of the provision in the third quarter was primarily related to improved collateral values, a continued low level of net charge-offs and a low level of newly identified non-performing loans.
Deposits
Deposits totaled $1.3 billion at September 30, 2013, compared to $1.2 billion at June 30, 2013, and $1.3 billion at September 30, 2012. Non-interest bearing deposits totaled 41.6% of total deposits as of September 30, 2013, compared to 40.7% at the prior quarter-end and 32.5% at September 30, 2012. The increase in non-interest bearing deposits in 2013 compared to the prior year is primarily due to a strategic product change which discontinued interest on one type of consumer account in the first quarter of 2013. This resulted in a reclassification of the accounts from interest-bearing transaction to non-interest bearing accounts, with the affected balances totaling $83.1 million at September 30, 2013 and $82.6 million at June 30, 2013 respectively.
Earnings
"This quarter, elevated cash balances had an outsized impact on our net interest margin," said Tani Girton, Chief Financial Officer. "Due to the Bank of Alameda acquisition, and several new hires to prepare us for the integration and future growth, our efficiency ratio has increased this year. The results from acquired operations, as well as growth in our existing markets, should absorb those expenses as we move into next year."
Net interest income totaled $14.0 million in the third quarter of 2013 compared to $14.3 million in the prior quarter and $14.9 million in the same quarter a year ago. The tax-equivalent net interest margin was 3.99% in the third quarter of 2013 compared to 4.30% in the prior quarter and 4.44% in the same quarter a year ago. The decrease in the third quarter of 2013 compared to the prior quarter and same quarter a year ago relates to rate concessions, downward repricing on existing loans, new loans yielding lower rates and a lower level of income recognition on loans from the Charter Oak acquisition. Additionally, a higher concentration of lower yielding cash balances (interest-bearing due from banks) compounded the decline of net interest margin from the prior quarter.
Accretion and gains on pay-offs of purchased loans recorded to interest income were as follows:
| Three months ended | ||||||||||||||||||
| September 30, 2013 | June 30, 2013 | September 30, 2012 | ||||||||||||||||
| (dollars in thousands; unaudited) |
Dollar |
Basis point |
Dollar |
Basis point |
Dollar |
Basis point | ||||||||||||
| Accretion on PCI loans | $ | 154 | 4 bps | $ | 156 | 5 bps | $ | 231 | 7 bps | |||||||||
| Accretion on non-PCI loans | $ | 214 | 6 bps | $ | 246 | 7 bps | $ | 232 | 7 bps | |||||||||
| Gains on pay-offs of PCI loans | $ | — | 0 bps | $ | 149 | 4 bps | $ | 101 | 3 bps | |||||||||
| Nine months ended | ||||||||||||
| September 30, 2013 | September 30, 2012 | |||||||||||
| (dollars in thousands; unaudited) |
Dollar |
Basis point |
Dollar |
Basis point | ||||||||
| Accretion on PCI loans | $ | 545 | 5 bps | $ | 1,219 | 12 bps | ||||||
| Accretion on non-PCI loans | $ | 591 | 6 bps | $ | 746 | 7 bps | ||||||
| Gains on pay-offs of PCI loans | $ | 469 | 5 bps | $ | 692 | 7 bps | ||||||
Accretion on PCI loans fluctuates based on changes in cash flows expected to be collected. For acquired loans not considered credit-impaired, the level of accretion generally varies due to early pay-offs of these loans. Gains on pay-offs of PCI loans are recorded as interest income when the pay-off amounts exceed the recorded investment.
Non-interest income in the third quarter of 2013 totaled $2.0 million, essentially flat versus the prior quarter, and slightly up from $1.8 million in the same quarter a year ago. The increase in the third quarter of 2013 compared to the same quarter a year ago primarily relates to higher dividend income from the Federal Home Loan Bank of San Francisco, debit card and merchant interchange fees, and Wealth Management and Trust Services fees.
Non-interest expense totaled $10.1 million in the third quarter of 2013, compared to $10.4 million in the prior quarter and $9.6 million in the same quarter a year ago. The increase in non-interest expense from the same quarter last year relates to higher acquisition-related professional fees and higher staffing costs as the Bank continues to grow.
About Bank of Marin Bancorp
Bank of Marin, as the sole subsidiary of Bank of Marin Bancorp (NASDAQ: BMRC), is the premier community and business bank in Marin County with 17 offices in Marin, San Francisco, Napa and Sonoma counties. Bank of Marin offers business and personal banking, private banking and wealth management services, with a strong focus on supporting local businesses in the community. Incorporated in 1989, Bank of Marin has received the highest five star rating from Bauer Financial for more than fourteen years (www.bauerfinancial.com) and has been recognized for several years as one of the "Best Places to Work in the North Bay" by the North Bay Business Journal and one of the “Top Corporate Philanthropists" by the San Francisco Business Times. With assets exceeding $1.4 billion, Bank of Marin Bancorp is included in the Russell 2000 Small-Cap Index and has been recognized as a Top 200 Community Bank for the past five years by US Banker Magazine.
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, the economic uncertainty in the United States and abroad, changes in interest rates, deposit flows, real estate values, expected future cash flows on acquired loans, and competition; changes in accounting principles, policies or guidelines; changes in legislation or regulation; and other economic, competitive, governmental, regulatory and technological factors affecting Bancorp's operations, pricing, products and services. These and other important factors, including the impact of the NorCal acquisition, 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.
Additional Information about the Acquisition and where to Find It
In connection with the proposed acquisition, Bancorp filed with the Securities and Exchange Commission (“SEC”) a registration statement on Form S-4 to register the shares of Bancorp common stock to be issued to the shareholders of NorCal Community Bancorp. The registration statement has become effective and includes a proxy statement/prospectus which was sent to the shareholders of NorCal Community Bancorp seeking their approval of the acquisition and related matters. In addition, Bancorp may file other relevant documents concerning the proposed acquisition with the SEC.
Shareholders of NorCal Community Bancorp are urged to read the registration statement on Form S-4 and the proxy statement/prospectus included within the registration statement and any other relevant documents to be filed with the SEC in connection with the proposed acquisition because they contain important information about Bancorp, NorCal Community Bancorp and the proposed transaction. These documents will be of assistance to NorCal shareholders in making their election as to whether to receive cash, shares of Bancorp common stock or a combination in exchange for their NorCal shares. Investors and shareholders may obtain free copies of these documents through the website maintained by the SEC at www.sec.gov. Free copies of the proxy statement/prospectus and/or the 8-K reports referenced above also may be obtained by directing a request by telephone or mail to Bank of Marin Bancorp, 504 Redwood Blvd, Suite 100, Novato CA, 94947 , Attention: Investor Relations (telephone: (415) 763-4523 ), or by accessing Bank of Marin's website at www.bankofmarin.com under “Investor Relations.” The information on Bank of Marin's website is not, and shall not be deemed to be, a part of this filing or incorporated into other filings it makes with the SEC.
| BANK OF MARIN BANCORP FINANCIAL HIGHLIGHTS September 30, 2013 | |||||||||||||||
| (dollars in thousands, except per share data; unaudited) | |||||||||||||||
QUARTER-TO-DATE | September 30, 2013 | June 30, 2013 | September 30, 2012 | ||||||||||||
| NET INCOME | $ | 4,004 | $ | 3,055 | $ | 3,224 | |||||||||
| DILUTED EARNINGS PER COMMON SHARE | $ | 0.72 | $ | 0.55 | $ | 0.59 | |||||||||
| RETURN ON AVERAGE ASSETS (ROA) | 1.07 | % | 0.86 | % | 0.89 | % | |||||||||
| RETURN ON AVERAGE EQUITY (ROE) | 9.91 | % | 7.72 | % | 8.76 | % | |||||||||
| EFFICIENCY RATIO | 63.19 | % | 64.12 | % | 57.38 | % | |||||||||
| TAX-EQUIVALENT NET INTEREST MARGIN1 | 3.99 | % | 4.30 | % | 4.44 | % | |||||||||
| NET CHARGE-OFFS/(RECOVERIES) | $ | 68 | $ | 177 | $ | 2,396 | |||||||||
| NET CHARGE-OFFS TO AVERAGE LOANS | 0.01 | % | 0.02 | % | 0.24 | % | |||||||||
YEAR-TO-DATE | |||||||||||||||
| NET INCOME | $ | 11,925 | $ | 13,115 | |||||||||||
| DILUTED EARNINGS PER COMMON SHARE | $ | 2.16 | $ | 2.41 | |||||||||||
| RETURN ON AVERAGE ASSETS (ROA) | 1.10 | % | 1.23 | % | |||||||||||
| RETURN ON AVERAGE EQUITY (ROE) | 10.09 | % | 12.32 | % | |||||||||||
| EFFICIENCY RATIO | 61.49 | % | 55.25 | % | |||||||||||
| TAX-EQUIVALENT NET INTEREST MARGIN1 | 4.25 | % | 4.78 | % | |||||||||||
| NET CHARGE-OFFS | $ | 242 | $ | 3,700 | |||||||||||
| NET CHARGE-OFFS TO AVERAGE LOANS | 0.02 | % | 0.36 | % | |||||||||||
AT PERIOD END | |||||||||||||||
| TOTAL ASSETS | $ | 1,483,603 | $ | 1,428,518 | $ | 1,435,114 | |||||||||
| LOANS: | |||||||||||||||
| COMMERCIAL AND INDUSTRIAL | $ | 168,840 | $ | 170,443 | $ | 171,662 | |||||||||
| REAL ESTATE | |||||||||||||||
| COMMERCIAL OWNER-OCCUPIED | $ | 206,173 | $ | 206,191 | $ | 191,397 | |||||||||
| COMMERCIAL INVESTOR-OWNED | $ | 547,337 | $ | 535,260 | $ | 438,685 | |||||||||
| CONSTRUCTION | $ | 24,993 | $ | 27,728 | $ | 42,857 | |||||||||
| HOME EQUITY | $ | 86,204 | $ | 90,296 | $ | 94,939 | |||||||||
| OTHER RESIDENTIAL | $ | 43,572 | $ | 43,290 | $ | 53,590 | |||||||||
| INSTALLMENT AND OTHER CONSUMER LOANS | $ | 15,732 | $ | 18,274 | $ | 20,580 | |||||||||
| TOTAL LOANS | $ | 1,092,851 | $ | 1,091,482 | $ | 1,013,710 | |||||||||
| NON-PERFORMING LOANS2: | |||||||||||||||
| COMMERCIAL AND INDUSTRIAL | $ | 1,229 | $ | 2,022 | $ | 6,048 | |||||||||
| REAL ESTATE | |||||||||||||||
| COMMERCIAL OWNER-OCCUPIED | $ | 1,403 | $ | 1,403 | $ | 1,403 | |||||||||
| COMMERCIAL INVESTOR-OWNED | $ | 5,832 | $ | 6,024 | $ | 3,725 | |||||||||
| CONSTRUCTION | $ | 7,045 | $ | 7,046 | $ | 5,787 | |||||||||
| HOME EQUITY | $ | 359 | $ | 524 | $ | 881 | |||||||||
| OTHER RESIDENTIAL | $ | 1,117 | $ | 1,148 | $ | 736 | |||||||||
| INSTALLMENT AND OTHER CONSUMER LOANS | $ | 311 | $ | 321 | $ | 652 | |||||||||
| TOTAL NON-PERFORMING LOANS | $ | 17,296 | $ | 18,488 | $ | 19,232 | |||||||||
| CLASSIFIED LOANS (GRADED SUBSTANDARD & DOUBTFUL) | $ | 30,913 | $ | 27,602 | $ | 42,602 | |||||||||
| TOTAL ACCRUING LOANS 30-89 DAYS PAST DUE | $ | 2,213 | $ | 566 | $ | 2,055 | |||||||||
| LOAN LOSS RESERVE TO LOANS | 1.26 | % | 1.32 | % | 1.30 | % | |||||||||
| LOAN LOSS RESERVE TO NON-PERFORMING LOANS | 0.80 | x | 0.78 | x | 0.68 | x | |||||||||
| NON-PERFORMING LOANS TO TOTAL LOANS | 1.58 | % | 1.69 | % | 1.90 | % | |||||||||
| TEXAS RATIO3 | 9.85 | % | 10.82 | % | 12.01 | % | |||||||||
| TOTAL DEPOSITS | $ | 1,292,476 | $ | 1,224,437 | $ | 1,258,873 | |||||||||
| LOAN TO DEPOSIT RATIO | 84.6 | % | 89.1 | % | 80.5 | % | |||||||||
| STOCKHOLDERS' EQUITY | $ | 161,711 | $ | 158,359 | $ | 147,336 | |||||||||
| BOOK VALUE PER SHARE | $ | 29.61 | $ | 29.10 | $ | 27.45 | |||||||||
| TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS4 | 10.9 | % | 11.1 | % | 10.3 | % | |||||||||
| TOTAL RISK BASED CAPITAL RATIO-BANK5 | 13.9 | % | 13.7 | % | 13.8 | % | |||||||||
| TOTAL RISK BASED CAPITAL RATIO-BANCORP5 | 14.1 | % | 14.0 | % | 14.0 | % | |||||||||
| FULL TIME EQUIVALENT EMPLOYEES | 234 | 243 | 234 | ||||||||||||
| 1 Net interest income is annualized by dividing actual number of days in the period times 360 days. | |||||||||||||||
| 2 Excludes accruing troubled-debt restructured loans of $12.6 million, $10.0 million and $15.7 million at September 30, 2013, June 30, 2013 and September 30, 2012, respectively. Excludes purchased credit-impaired (PCI) loans with carrying values of $2.2 million, $2.1 million and $3.1 million that were accreting interest at September 30, 2013, June 30, 2013 and September 30, 2012, respectively. These amounts are excluded as PCI loan accretable yield interest recognition is independent from the underlying contractual loan delinquency status. Total PCI loans were $3.6 million, $3.5 million and $4.7 million at September 30, 2013, June 30, 2013 and September 30, 2012. | |||||||||||||||
| 3 (Non-performing assets + 90 day delinquent loans)/(tangible common equity + allowance for loan losses). | |||||||||||||||
| 4 Tangible common equity includes common stock,retained earnings and unrealized gain on available for sale securities,net of tax,less intangible assets. | |||||||||||||||
| 5 Current period estimated. | |||||||||||||||
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF CONDITION at September 30, 2013, June 30, 2013 and September 30, 2012 | |||||||||||
| (in thousands, except share data; unaudited) | September 30, 2013 | June 30, 2013 | September 30, 2012 | ||||||||
| Assets | |||||||||||
| Cash and due from banks | $ | 99,358 | $ | 32,175 | $ | 141,438 | |||||
| Investment securities | |||||||||||
| Held-to-maturity, at amortized cost | 130,085 | 131,839 | 94,571 | ||||||||
| Available-for-sale (at fair value; amortized cost $118,353, $127,989 and $143,263 at September 30, 2013, June 30, 2013 and September 30, 2012, respectively) | 119,340 | 129,562 | 146,789 | ||||||||
| Total investment securities | 249,425 | 261,401 | 241,360 | ||||||||
| Loans, net of allowance for loan losses of $13,808, $14,357 and $13,139 at September 30, 2013, June 30, 2013 and September 30, 2012, respectively | 1,079,043 | 1,077,125 | 1,000,571 | ||||||||
| Bank premises and equipment, net | 8,947 | 9,178 | 8,989 | ||||||||
| Interest receivable and other assets | 46,830 | 48,639 | 42,756 | ||||||||
| Total assets | $ | 1,483,603 | $ | 1,428,518 | $ | 1,435,114 | |||||
| Liabilities and Stockholders' Equity | |||||||||||
| Liabilities | |||||||||||
| Deposits | |||||||||||
| Non-interest bearing | $ | 537,104 | $ | 498,572 | $ | 408,565 | |||||
| Interest bearing | |||||||||||
| Transaction accounts | 76,221 | 80,221 | 158,957 | ||||||||
| Savings accounts | 102,898 | 95,317 | 91,506 | ||||||||
| Money market accounts | 437,247 | 410,676 | 422,874 | ||||||||
| CDARS® time accounts | 1,474 | 4,296 | 33,699 | ||||||||
| Other time accounts | 137,532 | 135,355 | 143,272 | ||||||||
| Total deposits | 1,292,476 | 1,224,437 | 1,258,873 | ||||||||
| Federal Home Loan Bank borrowings | 15,000 | 32,200 | 15,000 | ||||||||
| Interest payable and other liabilities | 14,416 | 13,522 | 13,905 | ||||||||
| Total liabilities | 1,321,892 | 1,270,159 | 1,287,778 | ||||||||
| Stockholders' Equity | |||||||||||
|
Preferred stock, no par value, Authorized - 5,000,000 shares, none issued | — | — | — | ||||||||
Common stock, no par value, | 60,982 | 60,312 | 57,862 | ||||||||
| Retained earnings | 100,157 | 97,135 | 87,429 | ||||||||
| Accumulated other comprehensive income, net | 572 | 912 | 2,045 | ||||||||
| Total stockholders' equity | 161,711 | 158,359 | 147,336 | ||||||||
| Total liabilities and stockholders' equity | $ | 1,483,603 | $ | 1,428,518 | $ | 1,435,114 | |||||
BANK OF MARIN BANCORP CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||||||
| (in thousands, except per share amounts; unaudited) |
September 30, |
June 30, |
September 30, |
September 30, |
September 30, | |||||||||||||||
| Interest income | ||||||||||||||||||||
| Interest and fees on loans | $ | 13,049 | $ | 13,366 | $ | 14,117 | $ | 40,050 | $ | 44,769 | ||||||||||
| Interest on investment securities | ||||||||||||||||||||
| Securities of U.S. Government agencies | 553 | 585 | 731 | 1,763 | 2,515 | |||||||||||||||
| Obligations of state and political subdivisions | 524 | 437 | 382 | 1,599 | 1,224 | |||||||||||||||
| Corporate debt securities and other | 311 | 339 | 326 | 974 | 812 | |||||||||||||||
| Interest due from banks and other | 34 | 3 | 42 | 45 | 148 | |||||||||||||||
| Total interest income | 14,471 | 14,730 | 15,598 | 44,431 | 49,468 | |||||||||||||||
| Interest expense | ||||||||||||||||||||
| Interest on interest bearing transaction accounts | 12 | 12 | 48 | 35 | 137 | |||||||||||||||
| Interest on savings accounts | 9 | 8 | 26 | 25 | 72 | |||||||||||||||
| Interest on money market accounts | 101 | 95 | 181 | 295 | 544 | |||||||||||||||
| Interest on CDARS® time accounts | 1 | 2 | 19 | 8 | 72 | |||||||||||||||
| Interest on other time accounts | 226 | 224 | 254 | 682 | 827 | |||||||||||||||
| Interest on borrowed funds | 80 | 84 | 153 | 243 | 417 | |||||||||||||||
| Total interest expense | 429 | 425 | 681 | 1,288 | 2,069 | |||||||||||||||
| Net interest income | 14,042 | 14,305 | 14,917 | 43,143 | 47,399 | |||||||||||||||
| Provision for (reversal of) loan losses | (480 | ) | 1,100 | 2,100 | 390 | 2,200 | ||||||||||||||
| Net interest income after provision for (reversal of) loan losses | 14,522 | 13,205 | 12,817 | 42,753 | 45,199 | |||||||||||||||
| Non-interest income | ||||||||||||||||||||
| Service charges on deposit accounts | 509 | 515 | 528 | 1,545 | 1,601 | |||||||||||||||
| Wealth Management and Trust Services | 532 | 539 | 507 | 1,618 | 1,451 | |||||||||||||||
| Debit card interchange fees | 288 | 280 | 261 | 820 | 754 | |||||||||||||||
| Merchant interchange fees | 196 | 222 | 183 | 623 | 562 | |||||||||||||||
| Earnings on Bank-owned life Insurance | 179 | 186 | 192 | 766 | 572 | |||||||||||||||
| Loss on sale of securities | (35 | ) | — | — | (35 | ) | (34 | ) | ||||||||||||
| Other income | 284 | 202 | 130 | 666 | 390 | |||||||||||||||
| Total non-interest income | 1,953 | 1,944 | 1,801 | 6,003 | 5,296 | |||||||||||||||
| Non-interest expense | ||||||||||||||||||||
| Salaries and related benefits | 5,389 | 5,430 | 5,211 | 16,117 | 16,129 | |||||||||||||||
| Occupancy and equipment | 1,040 | 1,052 | 1,089 | 3,165 | 3,132 | |||||||||||||||
| Depreciation and amortization | 343 | 353 | 339 | 1,032 | 1,021 | |||||||||||||||
| Federal Deposit Insurance Corporation insurance | 244 | 223 | 221 | 681 | 672 | |||||||||||||||
| Data processing | 612 | 696 | 596 | 1,857 | 1,862 | |||||||||||||||
| Professional services | 775 | 814 | 519 | 2,116 | 1,620 | |||||||||||||||
| Other expense | 1,704 | 1,851 | 1,617 | 5,253 | 4,676 | |||||||||||||||
| Total non-interest expense | 10,107 | 10,419 | 9,592 | 30,221 | 29,112 | |||||||||||||||
| Income before provision for income taxes | 6,368 | 4,730 | 5,026 | 18,535 | 21,383 | |||||||||||||||
| Provision for income taxes | 2,364 | 1,675 | 1,802 | 6,610 | 8,268 | |||||||||||||||
| Net income | $ | 4,004 | $ | 3,055 | $ | 3,224 | $ | 11,925 | $ | 13,115 | ||||||||||
| Net income per common share: | ||||||||||||||||||||
| Basic | $ | 0.74 | $ | 0.56 | $ | 0.60 | $ | 2.20 | $ | 2.46 | ||||||||||
| Diluted | $ | 0.72 | $ | 0.55 | $ | 0.59 | $ | 2.16 | $ | 2.41 | ||||||||||
| Weighted average shares used to compute net income per common share: | ||||||||||||||||||||
| Basic | 5,433 | 5,419 | 5,344 | 5,414 | 5,335 | |||||||||||||||
| Diluted | 5,538 | 5,509 | 5,455 | 5,511 | 5,433 | |||||||||||||||
| Dividends declared per common share | $ | 0.18 | $ | 0.18 | $ | 0.18 | $ | 0.54 | $ | 0.52 | ||||||||||
| Comprehensive income: | ||||||||||||||||||||
| Net income | $ | 4,004 | $ | 3,055 | $ | 3,224 | $ | 11,925 | $ | 13,115 | ||||||||||
| Other comprehensive (loss) income | ||||||||||||||||||||
Change in net unrealized gain on available for sale securities | (621 | ) | (1,666 | ) | 747 | (2,591 | ) | 736 | ||||||||||||
Reclassification adjustment for loss on sale of securities included in net income | 35 | — | — | 35 | 34 | |||||||||||||||
Net change in unrealized gain on available for sale securities, before tax | (586 | ) | (1,666 | ) | 747 | (2,556 | ) | 770 | ||||||||||||
| Deferred tax (benefit) expense | (246 | ) | (700 | ) | 314 | (1,073 | ) | 324 | ||||||||||||
| Other comprehensive (loss) income, net of tax | (340 | ) | (966 | ) | 433 | (1,483 | ) | 446 | ||||||||||||
| Comprehensive income | $ | 3,664 | $ | 2,089 | $ | 3,657 | $ | 10,442 | $ | 13,561 | ||||||||||
BANK OF MARIN BANCORP | |||||||||||||||||||||||||||||||||
|
Three months ended September 30, 2013 |
Three months ended June 30, 2013 |
Three months ended September 30, 2012 | |||||||||||||||||||||||||||||||
| (Dollars in thousands; unaudited) |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-bearing due from banks 1 | $ | 61,409 | $ | 34 | 0.22 | % | $ | 4,485 | $ | 3 | 0.26 | % | $ | 84,539 | $ | 42 | 0.19 | % | |||||||||||||||
| Investment securities 2, 3 | 254,515 | 1,539 | 2.42 | % | 266,774 | 1,452 | 2.18 | % | 241,461 | 1,578 | 2.61 | % | |||||||||||||||||||||
| Loans 1, 3, 4 | 1,093,846 | 13,248 | 4.74 | % | 1,070,333 | 13,537 | 5.00 | % | 1,014,708 | 14,265 | 5.50 | % | |||||||||||||||||||||
| Total interest-earning assets 1 | 1,409,770 | 14,821 | 4.11 | % | 1,341,592 | 14,992 | 4.42 | % | 1,340,708 | 15,885 | 4.64 | % | |||||||||||||||||||||
| Cash and non-interest-bearing due from banks | 32,482 | 27,331 | 55,727 | ||||||||||||||||||||||||||||||
| Bank premises and equipment, net | 9,092 | 9,313 | 9,042 | ||||||||||||||||||||||||||||||
| Interest receivable and other assets, net | 34,796 | 38,981 | 36,474 | ||||||||||||||||||||||||||||||
| Total assets | $ | 1,486,140 | $ | 1,417,217 | $ | 1,441,951 | |||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing transaction accounts | $ | 78,109 | $ | 12 | 0.06 | % | $ | 83,285 | $ | 12 | 0.06 | % | $ | 159,721 | $ | 48 | 0.12 | % | |||||||||||||||
| Savings accounts | 100,730 | 9 | 0.03 | % | 95,083 | 8 | 0.03 | % | 91,020 | 26 | 0.11 | % | |||||||||||||||||||||
| Money market accounts | 431,332 | 101 | 0.09 | % | 410,823 | 95 | 0.09 | % | 435,110 | 181 | 0.17 | % | |||||||||||||||||||||
| CDARS® time accounts | 2,873 | 1 | 0.14 | % | 5,194 | 2 | 0.15 | % | 29,519 | 19 | 0.25 | % | |||||||||||||||||||||
| Other time accounts | 137,733 | 226 | 0.65 | % | 136,759 | 224 | 0.66 | % | 143,668 | 254 | 0.70 | % | |||||||||||||||||||||
| Overnight borrowings 1 | — | — | — | % | 12,785 | 5 | 0.15 | % | — | — | — | % | |||||||||||||||||||||
| FHLB fixed-rate advances | 15,000 | 80 | 2.07 | % | 15,000 | 79 | 2.07 | % | 15,000 | 79 | 2.07 | % | |||||||||||||||||||||
| Subordinated debenture 1 | — | — | — | % | — | — | — | % | 4,239 | 74 | 6.83 | % | |||||||||||||||||||||
| Total interest-bearing liabilities | 765,777 | 429 | 0.22 | % | 758,929 | 425 | 0.22 | % | 878,277 | 681 | 0.31 | % | |||||||||||||||||||||
| Demand accounts | 547,634 | 486,410 | 404,677 | ||||||||||||||||||||||||||||||
| Interest payable and other liabilities | 12,409 | 13,092 | 12,548 | ||||||||||||||||||||||||||||||
| Stockholders' equity | 160,320 | 158,786 | 146,449 | ||||||||||||||||||||||||||||||
| Total liabilities & stockholders' equity | $ | 1,486,140 | $ | 1,417,217 | $ | 1,441,951 | |||||||||||||||||||||||||||
| Tax-equivalent net interest income/margin 1 | $ | 14,392 | 3.99 | % | $ | 14,567 | 4.30 | % | $ | 15,204 | 4.44 | % | |||||||||||||||||||||
| Reported net interest income/margin 1 | $ | 14,042 | 3.90 | % | $ | 14,305 | 4.21 | % | $ | 14,917 | 4.35 | % | |||||||||||||||||||||
| Tax-equivalent net interest rate spread | 3.89 | % | 4.20 | % | 4.33 | % | |||||||||||||||||||||||||||
|
Nine months ended September 30, 2013 |
Nine months ended September 30, 2012 | ||||||||||||||||||||||||||||||||
| (Dollars in thousands; unaudited) |
Average Balance |
Interest Income/ Expense |
Yield/ Rate |
Average Balance |
Interest Income/ Expense |
Yield/ Rate | |||||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||||||
| Interest-bearing due from banks 1 | $ | 24,072 | $ | 45 | 0.25 | % | $ | 80,562 | $ | 148 | 0.24 | % | |||||||||||||||||||||
| Investment securities 2, 3 | 268,463 | 4,775 | 2.37 | % | 223,503 | 5,050 | 3.01 | % | |||||||||||||||||||||||||
| Loans 1, 3, 4 | 1,075,825 | 40,595 | 4.98 | % | 1,023,980 | 45,203 | 5.80 | % | |||||||||||||||||||||||||
| Total interest-earning assets 1 | 1,368,360 | 45,415 | 4.38 | % | 1,328,045 | 50,401 | 4.99 | % | |||||||||||||||||||||||||
| Cash and non-interest-bearing due from banks | 29,370 | 53,676 | |||||||||||||||||||||||||||||||
| Bank premises and equipment, net | 9,277 | 9,187 | |||||||||||||||||||||||||||||||
| Interest receivable and other assets, net | 37,211 | 35,701 | |||||||||||||||||||||||||||||||
| Total assets | $ | 1,444,218 | $ | 1,426,609 | |||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity | |||||||||||||||||||||||||||||||||
| Interest-bearing transaction accounts | $ | 96,736 | $ | 35 | 0.05 | % | $ | 150,150 | $ | 137 | 0.12 | % | |||||||||||||||||||||
| Savings accounts | 97,474 | 25 | 0.03 | % | 85,011 | 72 | 0.11 | % | |||||||||||||||||||||||||
| Money market accounts | 424,767 | 295 | 0.09 | % | 434,359 | 544 | 0.17 | % | |||||||||||||||||||||||||
| CDARS® time accounts | 6,941 | 8 | 0.15 | % | 32,541 | 72 | 0.29 | % | |||||||||||||||||||||||||
| Other time accounts | 138,239 | 682 | 0.66 | % | 145,023 | 827 | 0.76 | % | |||||||||||||||||||||||||
| Overnight borrowings 1 | 5,420 | 7 | 0.17 | % | — | — | — | % | |||||||||||||||||||||||||
| FHLB fixed-rate advances | 15,000 | 236 | 2.07 | % | 16,606 | 265 | 2.10 | % | |||||||||||||||||||||||||
| Subordinated debenture 1 | — | — | — | % | 4,745 | 152 | 4.21 | % | |||||||||||||||||||||||||
| Total interest-bearing liabilities | 784,577 | 1,288 | 0.22 | % | 868,435 | 2,069 | 0.32 | % | |||||||||||||||||||||||||
| Demand accounts | 488,227 | 402,276 | |||||||||||||||||||||||||||||||
| Interest payable and other liabilities | 13,455 | 13,665 | |||||||||||||||||||||||||||||||
| Stockholders' equity | 157,959 | 142,233 | |||||||||||||||||||||||||||||||
| Total liabilities & stockholders' equity | $ | 1,444,218 | $ | 1,426,609 | |||||||||||||||||||||||||||||
| Tax-equivalent net interest income/margin 1 | $ | 44,127 | 4.25 | % | $ | 48,332 | 4.78 | % | |||||||||||||||||||||||||
| Reported net interest income/margin 1 | $ | 43,143 | 4.16 | % | $ | 47,399 | 4.69 | % | |||||||||||||||||||||||||
| Tax-equivalent net interest rate spread | 4.16 | % | 4.67 | % | |||||||||||||||||||||||||||||
| 1 Interest income/expense is divided by actual number of days in the period times 360 days to correspond to stated interest rate terms, where applicable. | |||||||||||||||||||||||||||||||||
| 2 Yields on available-for-sale securities are calculated
based on amortized cost balances rather than fair value, as changes
in fair value are reflected as a
component of stockholders' equity. Investment security interest is earned on 30/360 day basis monthly. | |||||||||||||||||||||||||||||||||
| 3 Yields and interest income on tax-exempt securities and loans are presented on a taxable-equivalent basis using the Federal statutory rate of 35 percent. | |||||||||||||||||||||||||||||||||
| 4 Average balances on loans outstanding include
non-performing loans. The amortized portion of net loan origination
fees is included in interest income on
loans, representing an adjustment to the yield. | |||||||||||||||||||||||||||||||||
Contacts:
Sandy Pfaff, 415-819-7447
sandy@pfaffpr.com
