Capital allocation is under pressure as the bank maintains a $4.0 million quarterly dividend despite earnings volatility, while simultaneously engaging in massive portfolio turnover, such as the $1.1 billion in securities purchases during 2025Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 |
|---|
| Cash from Operations | 33.81M | 39.08M | 28.36M | 35.66M | 55.28M | 45.25M | 40.84M | 40.93M | 42.11M | 26.95M | 25.45M | 23.68M | 18.86M | 21.2M | 20.81M | 22.38M | 23.43M | 14M | 21.5M | 11.55M | 13.7M | 13.77M | 10.51M | 7.38M | 9.82M | 6.04M | 5.8M |
| Operating CF Growth % | 83.53% | 37.76% | -20.45% | -35.49% | 22.15% | 10.79% | -0.21% | -2.79% | 56.26% | 5.9% | 7.45% | 25.59% | -11.06% | 1.9% | -7.04% | -4.47% | 67.31% | -34.88% | 86.09% | -15.65% | -0.52% | 31.07% | 42.41% | -24.9% | 62.73% | 4.14% | - |
| Net Income | 47.04M | 43.41M | -8.41M | 19.89M | 46.59M | 33.23M | 30.24M | 34.24M | 32.62M | 15.98M | 23.13M | 18.44M | 19.77M | 14.27M | 17.82M | 15.56M | 13.55M | 12.77M | 12.15M | 12.32M | 11.88M | 11.74M | 9.52M | 7.47M | 6.24M | 5.15M | 4.52M |
| Depreciation & Amortization | 2.66M | 1.61M | 2.44M | 3.45M | 3.33M | 2.88M | 3M | 3.12M | 3.06M | 2.47M | 2.35M | 2.59M | 2.36M | 1.46M | 1.35M | 2.02M | 1.34M | 1.37M | 1.34M | 1.4M | 1.49M | 1.67M | 2.52M | 2.1M | 882.15K | 710.01K | 615.31K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 81.78M | 10.18M | 39.08M | 12.25M | 5.65M | -982K | 10.79M | 1.08M | 1.53M | 5.14M | -1.21M | 259K | -1.35M | -81K | 1.2M | 2.13M | 5.65M | 5.72M | 4.61M | -187K | 942K | 1.95M | 1.28M | 685.49K | 577.16K | 700K | 1M |
| Working Capital Changes | -15.42M | -16.59M | -6.52M | -1.77M | -2.48M | 7.83M | -5.68M | -259K | 2.05M | 745K | 3K | 1.49M | -2.64M | 4.93M | -179K | 2.09M | 2.33M | -6.47M | 2.72M | -1.98M | -611K | -1.58M | -2.81M | -2.88M | 2.12M | -521.65K | -341.49K |
| Cash from Investing | -211.54M | -171.99M | 195.17M | 334.69M | -218.1M | -340.67M | -173.44M | -20.75M | -225.3M | 7.81M | 24.32M | -263.28M | -42.65M | -36.95M | -144.87M | -34.94M | -46.34M | -59.88M | -171.5M | -18.65M | -19.36M | -111.32M | -118.39M | -112.14M | -67.01M | -58.8M | -56.5M |
| Purchase of Investments | -1.46B | -1.07B | -163.77M | -42K | -563.43M | -925.96M | -98.9M | -115.44M | -238.28M | -124.06M | -164.1M | -290.24M | -18.7M | -86.43M | -160.69M | -119.49M | -55.98M | -66.52M | -65.52M | -137.82M | -11.56M | -34.84M | -43.91M | -101.76M | -17.13M | -20.16M | -31.8M |
| Sale/Maturity of Investments | 1.22B | 941.4M | 370.38M | 315.09M | 187.94M | 188.37M | 176.89M | 175.13M | 98.48M | 130.3M | 225.39M | 115.13M | 67.75M | 59.32M | 60.54M | 70.01M | 37.95M | 41.87M | 61.3M | 127.43M | 30.67M | 36.42M | 52.23M | 41.55M | 35.35M | 25.05M | 22.54M |
| Net Investment Activity | -239.69M | -127.35M | 206.61M | 315.05M | -375.49M | -737.59M | 77.99M | 59.7M | -139.8M | 6.24M | 61.29M | -175.1M | 49.05M | -27.12M | -100.15M | -49.48M | -18.03M | -24.65M | -4.22M | -10.39M | 19.12M | 1.58M | 8.32M | -60.21M | 18.22M | 4.9M | -9.27M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 140.58M | 0 | 0 | 0 | 59.78M | 0 | 0 | 0 | 15.79M | 0 | 44.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 29.53M | -44.64M | -10.91M | 21.39M | 159.66M | 257.39M | -250.45M | -79.91M | -84.6M | -56.77M | -35.93M | -86.76M | -89.36M | -24.66M | -43.49M | -27.02M | -26.59M | -34.16M | -165.46M | -7.63M | -34.62M | -110.94M | -126.36M | -50.99M | -83.91M | -61.3M | -46.98M |
| Cash from Financing | 143.11M | 220.91M | -116.69M | -385.32M | -139.4M | 442.73M | 149.53M | 128.99M | 13.87M | 119.98M | -27.3M | 224.57M | -38.61M | 91.17M | 22.66M | 57.07M | 69.49M | 59.61M | 98.66M | 44.58M | 22.18M | 90.32M | 84.46M | 99.02M | 74.53M | 70.47M | 26.47M |
| Dividends Paid | -12.1M | -16.13M | -16.2M | -16.11M | -15.67M | -13.11M | -12.51M | -10.96M | -8.86M | -6.9M | -6.22M | -5.39M | -4.73M | -3.97M | -3.75M | -3.46M | -3.21M | -3.41M | -2.88M | -2.65M | -2.45M | -1.01M | -1.82M | 0 | 0 | 0 | 0 |
| Share Repurchases | -3.3M | -3.29M | -4.32M | -70K | -1.29M | -40.93M | -6.9M | -15.06M | -6.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 9K | 35K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33K | 17K | 24K | 32K | 0 | 0 | 2.03M | 2.53M | 0 | 0 | 0 | 629.49K |
| Net Stock Activity | -3.29M | -3.26M | -4.32M | -70K | -1.29M | -40.93M | -6.9M | -15.06M | -6.87M | 0 | 0 | 0 | 0 | 0 | 0 | 33K | 17K | 24K | -2.49M | 0 | 0 | 2.03M | 2.53M | 0 | 0 | 0 | 629.49K |
| Debt Issuance (Net) | -88K | 1000K | -1000K | -1000K | 1000K | -1000K | -172K | -1000K | 1000K | 0 | -1000K | 1000K | 0 | 0 | -1000K | -1000K | 0 | 0 | 1000K | -1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 1000K |
| Other Financing | 158.59M | 195.42M | -70.02M | -283M | -234.3M | 514.87M | 169.11M | 162.18M | 26.74M | 126.88M | 45.92M | 177.96M | -33.88M | 95.14M | 51.42M | 93.99M | 72.67M | 91M | 20.2M | 98.48M | 15.5M | 76.09M | 60.95M | 98.07M | 74.21M | 70.11M | 0 |
| Net Change in Cash | -34.62M | 88M | 106.85M | -14.97M | -302.22M | 147.32M | 16.93M | 149.17M | -169.32M | 154.74M | 22.46M | -15.02M | -62.41M | 75.42M | -101.39M | 44.51M | 46.57M | 13.73M | -51.34M | 37.48M | 16.52M | -7.24M | -23.43M | -5.74M | 17.35M | 17.71M | -24.23M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 0 | 137.3M | 30.45M | 45.42M | 347.64M | 200.32M | 183.39M | 34.22M | 203.54M | 48.8M | 26.34M | 41.37M | 103.77M | 28.35M | 129.74M | 85.23M | 38.66M | 24.93M | 76.27M | 38.78M | 22.26M | 29.5M | 52.93M | 58.67M | 41.32M | 23.62M | 47.85M |
| Cash at End | 0 | 225.3M | 137.3M | 30.45M | 45.42M | 347.64M | 200.32M | 183.39M | 34.22M | 203.54M | 48.8M | 26.34M | 41.37M | 103.77M | 28.35M | 129.74M | 85.23M | 38.66M | 24.93M | 76.27M | 38.78M | 22.26M | 29.5M | 52.93M | 58.67M | 41.32M | 23.62M |
| Interest Paid | 10.28M | 43.14M | 46.36M | 34.04M | 2.56M | 2.1M | 2.95M | 4.66M | 2.6M | 1.53M | 2.13M | 2.07M | 2.19M | 1.74M | 2.73M | 5.33M | 7.25M | 7.11M | 10.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | -2.5M | 429K | 2.25M | 8.43M | 13.73M | 12.35M | 13.06M | 12.74M | 8.38M | 9.76M | 13.37M | 9.07M | 11.29M | 9.24M | 11.42M | 9.16M | 7.61M | 8.57M | 8.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 32.31M | 36.95M | 27.84M | 33.91M | 53.01M | 44.21M | 39.86M | 40.39M | 41.2M | 25.51M | 24.41M | 22.26M | 16.52M | 20.24M | 19.59M | 19.91M | 21.71M | 12.88M | 19.68M | 10.93M | 9.84M | 11.8M | 10.15M | 6.43M | 8.5M | 3.64M | 5.55M |
| FCF Growth % | 14.15% | 32.72% | -17.89% | -36.03% | 19.91% | 10.9% | -1.3% | -1.96% | 61.49% | 4.54% | 9.62% | 34.75% | -18.38% | 3.36% | -1.63% | -8.28% | 68.5% | -34.54% | 79.97% | 11.07% | -16.58% | 16.22% | 57.98% | -24.41% | 133.64% | -34.37% | - |
CRE Credit Quality Deterioration
As reported in recent financial statements, BMRC's net income has exhibited extreme quarterly variance, ranging from a $21.9 million loss in 2024Q2 to a $39.5 million profit in 2025Q4, which complicates the bank's ability to maintain consistent organic capital generation for future growth initiatives.
The erratic nature of bottom-line results suggests that the bank's capital base is susceptible to significant non-recurring adjustments and credit-related charges. Investors should monitor whether this volatility reflects structural weaknesses in the earnings profile or merely the impact of recent M&A integration costs.
Based on the bank's quarterly cash flow data, BMRC engaged in substantial investment activity during 2025Q4, purchasing $1.1 billion in securities while simultaneously selling $941.4 million, indicating a tactical repositioning of the investment portfolio that warrants further investigation into the duration and yield profile of these assets.
The high turnover in the securities portfolio suggests management is actively managing interest rate risk, yet the scale of these transactions relative to the bank's size is notable. This level of activity may imply a need to optimize the yield on earning assets in a challenging interest rate environment.
According to historical cash flow filings, BMRC has maintained a consistent quarterly dividend payout of approximately $4.0 million, even during periods of net losses, which suggests a management commitment to shareholder returns that may be increasingly difficult to sustain without more stable core earnings growth.
The persistence of dividend payments despite significant earnings volatility indicates a potential reliance on capital reserves to fund distributions. Analysts should evaluate whether this payout policy remains prudent given the recent spike in loan loss provisions and the broader economic uncertainty facing the regional footprint.
As indicated by the most recent quarterly data, BMRC recorded a $12.5 million provision for loan losses in 2026Q1, a sharp reversal from the zero-provision quarters observed throughout 2025, which may signal an inflection point in the credit quality of the bank's commercial real estate portfolio.
This sudden shift in provisioning behavior suggests that management is acknowledging latent risks within the loan book that were previously not reflected in the income statement. The timing of this increase warrants close scrutiny to determine if it represents a proactive reserve build or a reactive response to actual asset impairment.
Quick answers to the most common questions about buying BMRC stock.
Bank of Marin Bancorp (BMRC) generated $39.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Bank of Marin Bancorp (BMRC) generated $37.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Bank of Marin Bancorp (BMRC) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Bank of Marin Bancorp (BMRC) returned $16.1M to shareholders via cash dividends and spent $3.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.