Revere Bank Announces Record Earnings for the Second Quarter of 2019 – Net Income of $7.91 Million Increased 15.4% Over the Second Quarter of 2018


ROCKVILLE, Md., July 24, 2019 (GLOBE NEWSWIRE) -- Revere Bank (the “Bank”) (OTCQX: REVB) today reported record quarterly net income of $7.91 million for the quarter ended June 30, 2019, a 15.4% increase compared to net income of $6.85 million for the quarter ended June 30, 2018, and a 5.3% increase over the quarter ended March 31, 2019.  Net income per diluted common share remained unchanged at $0.65 for the second quarter of 2019 compared to the same period in 2018.  Net income per basic common share for the second quarter of 2019 was $0.66 compared to $0.68 for the same period in 2018, a decrease of 2.9%. Both diluted earnings per share and basic earnings per share were affected by our successful capital raise in September 2018, in which we issued 1.6 million additional shares of common stock.  Compared to the first quarter of 2019 both diluted and basic earnings per share increased by 4.8%, driven primarily by increased earnings.

For the six months ended June 30, 2019, net income was $15.42 million, a 15.0% increase compared to net income of $13.41 million for the six months ended June 30, 2018.  Year-to-date net income per diluted common share was $1.26 for the six months ended June 30, 2019, compared to $1.28 per diluted common share for the six months ended June 30, 2018.  The decrease in our diluted earnings per share for the six months ended June 30, 2019, was also impacted by the September 2018 capital raise.

Quarterly Highlights

  • Net income grew by 5.3% compared to the first quarter of 2019 and by 15.4% compared to the second quarter of 2018.
  • Period end loans grew 17.0%, or $333.6 million, compared to the second quarter of 2018, and grew 6.7%, or $144.5 million, compared to the first quarter of 2019.
  • Period end deposits grew 11.5%, or $219.3 million, compared to the second quarter of 2018, and grew 2.5%, or $51.6 million, compared to the first quarter of 2019.

Drew Flott, Co-President and CEO, said, “Our team continues to focus on building strong, growing relationships and increasing bottom line profitability.  We are proud of what we have accomplished and know there is still plenty to do.”

Ken Cook, Co-President and CEO, added, "Our commercial bankers produced outstanding loan growth in the second quarter with several significant relationships established as a result of long-term calling efforts.  These efforts and results, along with our funding approach this year, using FHLB borrowings when appropriate and deposit growth to fund assets at optimal costs, have set the stage for very strong earnings momentum going into the second half of 2019."

Earnings and Growth Highlights

          
 For the Three Months Ended For the Six Months Ended
In thousands,
except per share data
June 30, 2019 March 31, 2019 June 30, 2018 June 30, 2019 June 30, 2018
Net Income$7,906  $7,509  $6,850  $15,415  $13,409 
Earnings per share - basic0.66  0.63  0.68  1.30  1.34 
Earnings per share - diluted0.65  0.62  0.65  1.26  1.28 
          
Loans (period end)$2,294,945  $2,150,473  $1,961,343     
Deposits (period end)2,127,831  2,076,214  1,908,494     
          

Second quarter net income increased $1.06 million, or 15.4%, compared to the second quarter of 2018, and increased $397 thousand, or 5.3%, compared to the first quarter of 2019.  Compared to the second quarter of 2018, the increase was driven primarily by stronger net interest income and partially offset by higher non-interest expense.  The increase was also driven by stronger net interest income when compared to the first quarter of 2019.  However, these increases were partially offset by a higher provision for loan losses to account for our significant loan growth.  The second quarter diluted earnings per share increased $0.03 per diluted share compared to the first quarter of 2019, driven by increased net interest income.  Compared to the prior year quarter, diluted earnings per share was unchanged despite higher earnings, due to the incremental share count increase from our capital raise during the third quarter of 2018.

For the six months ended June 30, 2019, net income increased $2.01 million, or 15.0%, to $15.42 million compared to $13.41 million for the six months ended June 30, 2018.  The increase in net income was primarily due to higher net interest income, partially offset by higher non-interest expense.  Diluted earnings per share for the six months ended June 30, 2019, decreased $0.02 per share compared to the same period last year, also driven by the capital raise, despite increased earnings.

Our continued earnings growth is driven by strong loan and deposit growth.  As of June 30, 2019, loans were $2.29 billion, an increase of 6.7% compared to loans of $2.15 billion as of March 31, 2019, and an increase of 17.0% compared to loans of $1.96 billion as of June 30, 2018.  Deposits increased 2.5% to $2.13 billion as of June 30, 2019, compared to $2.08 billion as of March 31, 2019.  Total deposits increased by 11.5% compared to $1.91 billion as of June 30, 2018, and core deposits, defined as total deposits excluding brokered deposits and listing services deposits, increased by 13.6% compared to the same period.

Income Statement Review

Net interest income

          
 For the Three Months Ended For the Six Months Ended
In thousandsJune 30, 2019 March 31, 2019 June 30, 2018 June 30, 2019 June 30, 2018
Interest income$31,622  $29,848  $25,766  $61,470  $50,048 
Interest expense8,831  8,182  5,364  17,013  10,208 
Net interest income$22,791  $21,666  $20,402  $44,457  $39,840 
          
Yield on interest-earning assets5.16% 5.05% 4.88% 5.11% 4.80%
Cost of interest-bearing liabilities1.93% 1.84% 1.32% 1.89% 1.27%
Net interest margin3.72% 3.67% 3.87% 3.69% 3.82%
          

On a year-over-year basis, our net interest income continues to grow and drive increased earnings.  Second quarter net interest income increased 11.7% compared to the same period last year driven primarily by strong loan growth, offset by an increase in our cost of deposits.  Compared to the linked quarter, net interest income improved 5.2%.  This improvement was primarily caused by loan growth, an improved yield on interest-earning assets and one additional day in the period, offset partially by an increase in the cost of interest-bearing liabilities.

Net interest income increased to $44.46 million for the six months ended June 30, 2019, compared to $39.84 million for the same period last year.  The increase of $4.62 million, or 11.6%, was primarily due to strong loan growth and an increase in the yield on interest-earning assets, offset by an increase in our interest expense.

Our current quarter’s net interest margin increased five basis points from the linked quarter.  The increase in our net interest margin compared to the quarter ended March 31, 2019, was caused by an 11 basis point increase in the yield on interest-earning assets, which was primarily due to a higher yield on loans.  The yield on loans increased seven basis points primarily due to higher interest rates.  Additionally, prepayment penalties received and an increase in loan fee income, and fair value accounting marks positively impacted our yield on loans compared to the linked quarter.  The higher yield on interest-earning assets was offset, in part, by a higher cost of interest-bearing liabilities, which increased nine basis points.  The increase in the costs of interest-bearing liabilities has, however, decelerated compared to the first quarter of 2019.

When compared to the quarter ended June 30, 2018, our net interest margin decreased 15 basis points.  The decrease is primarily driven by an increase of 61 basis points in our cost of interest-bearing liabilities.  The increase in cost of interest-bearing liabilities was offset partially by an increase of 28 basis points in our yield on interest-earning assets.  The yield on interest-earning assets, compared to the prior year quarter, increased primarily due to a 28 basis point increase in our loan yield.

The impact of the increase in the cost of interest-bearing liabilities on income has been partially mitigated by growth in our non-interest bearing deposits of 4.9% and 12.9% compared to the first quarter of 2019 and the second quarter of 2018, respectively.

The net interest margin for the six months ended June 30, 2019, decreased 13 basis points compared to the six months ended June 30, 2018, due primarily to a flattening of the yield curve.

Provision for Loan Losses
For the second quarter of 2019, the provision for loan losses increased $667 thousand and $283 thousand compared to the first quarter of 2019 and second quarter of 2018, respectively.  For the six months ended June 30, 2019, the provision for loan losses was $2.21 million, compared to $2.11 million for the same period last year.  The provisions were impacted by our loan growth, very strong asset quality, and net recoveries of $128 thousand in the current quarter.

Our allowance for loan losses to total loans as of June 30, 2019, was 0.92% compared to 0.86% as of June 30, 2018.  As of June 30, 2019 and 2018, we had purchase accounting discounts, associated with our two bank acquisitions, remaining of $3.73 million and $5.00 million, respectively.  Adjusting for the remaining purchase accounting discounts, our allowance for loan losses to total loans would have been 1.08% and 1.12%, respectively.

Non-interest income and Non-interest expense

          
 For the Three Months Ended For the Six Months Ended
Dollars in thousandsJune 30, 2019 March 31, 2019 June 30, 2018 June 30, 2019 June 30, 2018
Non-interest income$812  $489  $604  $1,301  $1,188 
Non-interest expense$11,441  $11,114  $10,889  $22,555  $21,238 
          
Efficiency ratio48.47% 50.16% 51.84% 49.29% 51.76%
          

Non-interest income was $812 thousand for the second quarter of 2019, an increase of $208 thousand, or 34.4%, compared to the second quarter of 2018, and $323 thousand, or 66.1% compared to the first quarter of 2019.  For the six months ended June 30, 2019, non-interest income increased $113 thousand, or 9.5%, to $1.30 million compared to $1.19 million for the six months ended June 30, 2018.  The increase compared to all periods was driven by an increase in referral fee income recorded in other non-interest income, during the three months ended June 30, 2019.

Non-interest expense increased by $552 thousand, or 5.1%, in the second quarter of 2019 compared to the same period last year.  The year-over-year increase was primarily due to increased staff necessary to support our continued growth as well as an increase in occupancy expenses.  Compared to the first quarter of 2019, non-interest expense increased $327 thousand, or 2.9%, primarily driven by increases in salaries and benefits and advertising expense.  Non-interest expense increased to $22.56 million for the six months ended June 30, 2019, compared to $21.24 million for the six months ended June 30, 2018.  The increase of $1.32 million, or 6.2%, was primarily driven by increases in salaries and benefits, occupancy expenses, and advertising expenses, offset partially by a decrease in legal and professional fees.

Also impacting non-interest expense for the three and six months ended June 30, 2019, was a gain on other real estate owned ("OREO") of $141 thousand, which was mostly offset by costs associated with carrying the OREO of $125 thousand, primarily in occupancy expense.

During the second quarter of 2019, our efficiency ratio improved to 48.47% compared to 51.84% in the same period last year.  The improvement is primarily due to strong net interest income growth and continued economies of scale as we continue to grow.  Compared to the linked quarter, our efficiency ratio improved to 48.47% from 50.16% primarily due to higher net interest income and an increase in non-interest income.  For the six months ended June 30, 2019, the efficiency ratio was 49.29% compared to 51.76% for the six months ended June 30, 2018.

Performance Ratios

          
 For the Three Months Ended For the Six Months Ended
 June 30, 2019 March 31, 2019 June 30, 2018 June 30, 2019 June 30, 2018
Return on average assets (annualized)1.25% 1.24% 1.26% 1.25% 1.25%
Return on average equity (annualized)11.27% 11.25% 13.71% 11.26% 13.78%
          

Return on average assets increased one basis point and return on average equity increased two basis points, compared to the first quarter of 2019.  The increase in return on average assets and return on average equity, compared to the first quarter of 2019, was primarily driven by increased earnings. Return on average equity declined by 244 basis points compared to the second quarter of 2018, despite stronger earnings, due to the impact of our capital raise in the third quarter of 2018. In addition, return on equity was impacted by the significant improvement in the fair value of available-for-sale investment securities, which does not have an impact on earnings.

For the six months ended June 30, 2019, return on average assets remained unchanged and return on average equity decreased by 252 basis points. Return on average equity was affected by our capital raise in the third quarter of 2018.  For the six months ended June 30, 2019, return on equity was also impacted by the significant improvement in the fair value of available-for-sale investment securities.

Balance Sheet Review

        
 For the Quarters Ended
In thousandsJune 30, 2019 March 31, 2019 December 31, 2018 June 30, 2018
Assets$2,626,721  $2,510,251  $2,455,211  $2,250,319 
Loans2,294,945  2,150,473  2,084,806  1,961,343 
Deposits2,127,831  2,076,214  2,088,967  1,908,494 
Federal Home Loan Bank advances158,526  103,991  63,456  102,279 
Stockholders' equity286,281  275,074  264,891  203,772 
        

Asset growth from June 30, 2018, to June 30, 2019, was $376.4 million, or 16.7%, and was driven primarily by loan growth, as well as increases in securities available-for-sale and cash and due from banks.  Assets increased $116.5 million compared to the prior quarter, or 4.6%, due to loan growth and offset by a decrease in cash and due from banks.

Loans increased $333.6 million, or 17.0%, compared to June 30, 2018, and increased $144.5 million, or 6.7%, compared to March 31, 2019.  The increase over both periods was primarily due to commercial real estate and commercial loan growth.

During the second quarter of 2019, we acquired OREO with a fair market value to the Bank of approximately $1.6 million at the time of acquisition.  We anticipate selling the asset during the third quarter of 2019 with a de minimis additional impact to income.

Deposits increased $219.3 million, or 11.5%, and increased $51.6 million, or 2.5%, compared to June 30, 2018 and March 31, 2019, respectively.  The increase compared to the prior year period was primarily driven by increases in certificate of deposit, non-interest bearing, and money market accounts. When compared to the first quarter of 2019, deposit increases were driven by increases in non-interest-bearing and interest-bearing demand accounts, and certificate of deposit accounts.  Non-interest-bearing deposits grew by 12.9% compared to June 30, 2018, and by 4.9% compared to March 31, 2019, reflecting our focus on growing this type of deposit.

Federal Home Loan Bank ("FHLB") advances increased $56.2 million, or 55.0%, compared to the same period last year, and increased $54.5 million, or 52.4%, compared to the linked quarter.  The increase compared to both periods was due to a strategic decision to borrow from the FHLB during the second quarter of 2019, as rates continued to be more favorable than running deposit specials.  We added $46.0 million and $106.0 million of new FHLB advances during the first and second quarters of 2019, respectively.  The second quarter of 2019 new advances were offset partially by repayments of $51.5 million during the quarter.

Stockholders’ equity increased $82.5 million, or 40.5% compared to June 30, 2018.  The very strong equity growth compared to the second quarter of 2018 was achieved primarily through record earnings and a capital raise during the third quarter of 2018.  Stockholders’ equity increased by $11.2 million, or 4.1%, compared to March 31, 2019, driven by record earnings for the three months ended June 30, 2019.  The increase compared to both periods was also due to an improvement in the investment portfolio resulting in net unrealized gains of $1.3 million for the three months ended June 30, 2019, compared to net unrealized losses of $2.6 million and $340 thousand for the three months ended June 30, 2018, and March 31, 2019, respectively.

Our capital ratios remain well above regulatory guidelines for well-capitalized banks. As of June 30, 2019, our total risk-based capital ratio and tier 1 leverage ratio were 13.21% and 10.23%, respectively, compared to 11.34% and 8.20%, respectively, as of June 30, 2018.  As of June 30, 2019, our tangible equity to total tangible assets ratio was 9.87% compared to 7.79% as of June 30, 2018.

As of June 30, 2019, our tangible book value per share was $21.40, up 25.1% compared to $17.10 as of June 30, 2018.  The increase in tangible book value per share was due to strong earnings per share during the trailing twelve month period plus approximately $1.41 per share accretion from the capital raise during the third quarter of 2018.

Asset Quality Review

      
 For the Quarters Ended
Dollars in thousandsJune 30, 2019 March 31, 2019 June 30, 2018
Non-performing assets$2,694  $2,009  $1,812 
Non-performing assets to total assets0.10% 0.08% 0.08%
      
Loans 30-89 days past due and still accruing interest$7,730  $1,033  $3,124 
Loans 30-89 days past due and still accruing interest to total assets0.29% 0.04% 0.14%
Quarterly net charge-offs (recoveries)$(128) $(8) $58 
      

Asset quality continues to remain very strong.  As of June 30, 2019, non-performing assets as a percentage of total assets increased to 0.10% compared to 0.08% as of March 31, 2019, and June 30, 2018.

Loans 30-89 days past due and still accruing interest increased $6.7 million compared to the linked quarter and increased $4.6 million compared to the same period last year.  The increase in loans 30-89 days past due and still accruing interest is due to two commercial real estate loans totaling $4.8 million that were past due 30 days as of June 30, 2019.  We had $128 thousand of net recoveries during the second quarter of 2019, compared to $58 thousand of net charge-offs during the second quarter of 2018, and $8 thousand of net recoveries during the first quarter of 2019.  The second quarter of 2019 net recoveries was impacted by the $335 thousand recovery related to the OREO.

We are proactive in monitoring our loan portfolio for any indication of weakness and attempts to mitigate future risks across all lines of business.

Revere Bank is a Maryland state-chartered bank that commenced operations in November 2007.  Our Bank is headquartered in Rockville and has 11 branches located in the suburban Maryland counties of Anne Arundel, Baltimore, Frederick, Howard, Montgomery, and Prince George’s.  Revere Bank is a community-based, full-service commercial bank that emphasizes the banking needs of community-based businesses, professional entities, and individuals.  Further information on Revere Bank can be obtained by visiting our website at www.reverebank.com.

Contact:  
Andrew Flott, Co-President & CEO Kenneth Cook, Co-President & CEO
(240) 264-5340 (240) 264-5372
andrew.flott@reverebank.com  kenneth.cook@reverebank.com 

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Securities and Exchange Act of 1934, as amended, including statements of goals, intentions, and expectations as to future trends, plans, events or results of Bank operations and policies and regarding general economic conditions.  In some cases, forward-looking statements can be identified by use of words such as “may,” “will,” “anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,” “continue,” “should,” and similar words or phrases.  These statements are based upon current and anticipated economic conditions, nationally and in the Bank’s market, interest rates and interest rate policy, competitive factors, and other conditions which by their nature, are not susceptible to accurate forecast, and are subject to significant uncertainty.  Because of these uncertainties and the assumptions on which this discussion and the forward-looking statements are based, actual future operations and results may differ materially from those indicated herein.  Readers are cautioned against placing undue reliance on any such forward-looking statements.  The Bank’s past results are not necessarily indicative of future performance.

Non-GAAP Financial Measures
Statements included in this press release include non-GAAP financial measures and should be read along with the Financial Highlights table, which provides a reconciliation of non-GAAP financial measures to GAAP financial measures.  This press release and the accompanying tables discuss financial measures, such as tangible common equity, tangible assets, return on tangible common equity, tangible book value per share and allowance for loan losses, adjusted, which are non-GAAP measures.  We believe that such non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare the Bank’s operating results from period to period in a meaningful manner.  Non-GAAP measures should not be considered as an alternative to any measure of performance as promulgated under GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other banks.  Investors should consider the Bank’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Bank.  Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Bank’s results or financial condition as reported under GAAP.


Revere Bank and Subsidiary
Consolidated Balance Sheets
(Dollars in thousands)

 June 30, 2019 March 31, 2019 December 31, 2018 June 30, 2018
 (Unaudited) (Unaudited) (Audited) (Unaudited)
Assets       
Cash and due from banks$82,281  $107,121  $136,442  $71,547 
Federal funds sold      12 
Total cash and cash equivalents82,281  107,121  136,442  71,559 
Interest-bearing deposits with banks      1,000 
Securities available-for-sale, at fair value180,630  188,331  187,558  167,831 
Equity securities, at cost9,058  6,742  4,698  6,373 
Loans2,294,945  2,150,473  2,084,806  1,961,343 
Less allowance for loan losses21,052  19,488  18,712  16,876 
Loans, net2,273,893  2,130,985  2,066,094  1,944,467 
Premises and equipment, net3,872  4,067  4,283  4,192 
Right-of-use assets17,064  16,733     
Accrued interest receivable7,873  7,442  6,854  6,206 
Deferred tax assets5,712  5,948  6,397  6,112 
Bank-owned life insurance11,019  10,960  10,902  10,782 
Goodwill26,815  26,815  26,815  26,815 
Core deposit intangibles3,272  3,449  3,627  3,982 
Other real estate owned1,591       
Other assets3,641  1,658  1,541  1,000 
Total Assets$2,626,721  $2,510,251  $2,455,211  $2,250,319 
        
Liabilities and Stockholders' Equity       
Liabilities       
Deposits:       
Non-interest-bearing demand$391,300  $373,179  $368,063  $346,496 
Interest-bearing1,736,531  1,703,035  1,720,904  1,561,998 
Total deposits2,127,831  2,076,214  2,088,967  1,908,494 
Federal Home Loan Bank advances158,526  103,991  63,456  102,279 
Subordinated debt, net30,767  30,741  30,715  30,664 
Lease liabilities17,709  17,349     
Accrued interest payable1,700  1,056  1,320  1,033 
Other liabilities3,907  5,826  5,862  4,077 
Total Liabilities2,340,440  2,235,177  2,190,320  2,046,547 
        
Stockholders' Equity       
Common stock, par value $5 per share; 30,000,000 shares authorized; shares issued and outstanding of 11,972,628 for June 2019, 11,873,152 for March 2019, 11,817,361 for December 2018, and 10,116,042 for June 201859,863  59,366  59,087  50,580 
Surplus146,861  145,662  145,076  107,276 
Retained earnings78,293  70,386  62,878  48,468 
Accumulated other comprehensive income (loss)1,264  (340) (2,150) (2,552)
Total Stockholders' Equity286,281  275,074  264,891  203,772 
Total Liabilities and Stockholders' Equity$2,626,721  $2,510,251  $2,455,211  $2,250,319 


Revere Bank and Subsidiary
Consolidated Income Statements
(Dollars in thousands, except per share data)
(Unaudited)

 Three Months Ended Six Months Ended
 June 30, 2019 March 31, 2019 June 30, 2018 June 30, 2019 June 30, 2018
Interest income         
Loans, including fees$29,971  $28,068  $24,641  $58,039  $47,729 
Securities1,159  1,178  867  2,337  1,717 
Federal funds sold and other492  602  258  1,094  602 
Total interest income31,622  29,848  25,766  61,470  50,048 
Interest expense         
Deposits7,573  7,411  4,615  14,984  8,753 
Borrowed funds797  311  286  1,108  529 
Subordinated debt461  460  463  921  926 
Total interest expense8,831  8,182  5,364  17,013  10,208 
Net interest income22,791  21,666  20,402  44,457  39,840 
Provision for loan losses1,436  769  1,153  2,205  2,106 
Net interest income after provision for loan losses21,355  20,897  19,249  42,252  37,734 
Non-interest income         
Service charges on deposits364  343  239  707  489 
Earnings on bank owned life insurance58  58  59  116  117 
Other non-interest income390  88  306  478  582 
Total non-interest income812  489  604  1,301  1,188 
Non-interest expense         
Salaries and employee benefits7,468  7,356  7,179  14,824  13,907 
Occupancy and equipment1,288  1,115  971  2,403  1,932 
Legal and professional fees236  259  326  495  693 
Advertising388  227  282  615  448 
Data processing664  637  622  1,301  1,230 
FDIC premiums332  313  343  645  699 
Core deposit intangible amortization177  178  177  355  355 
Gain on other real estate owned(141)     (141)  
Other1,029  1,029  989  2,058  1,974 
Total non-interest expense11,441  11,114  10,889  22,555  21,238 
Income before taxes10,726  10,272  8,964  20,998  17,684 
Income tax expense2,820  2,763  2,114  5,583  4,275 
Net Income$7,906  $7,509  $6,850  $15,415  $13,409 
          
Basic earnings per common share$0.66  $0.63  $0.68  $1.30  $1.34 
Diluted earnings per common share$0.65  $0.62  $0.65  $1.26  $1.28 


Revere Bank and Subsidiary
Average Balance Sheets, Interest and Rate
(Dollars in thousands)
(Unaudited)

 Three Months Ended June 30, 2019 Three Months Ended June 30, 2018
 Average 
Balance(1)
 Interest
Income-
Expense
 Average
Yields/
Rates
 Average
Balance(1)
 Interest
Income-
Expense
 Average
Yields/
Rates
Assets           
Loans, net (2)$2,195,845  $29,971  5.47% $1,905,068  $24,641  5.19%
Securities (3)185,301  1,159  2.51% 162,538  867  2.14%
Federal funds sold and other (4)77,877  492  2.53% 48,555  258  2.13%
Total interest-earning assets2,459,023  31,622  5.16% 2,116,161  25,766  4.88%
Less: Allowance for loan losses19,902      16,170     
Other assets90,347      82,548     
Total Assets$2,529,468      $2,182,539     
            
Liabilities & Stockholders' Equity           
Interest-bearing deposits$1,666,409  7,573  1.82% $1,517,157  4,615  1.22%
Federal Home Loan Bank advances137,100  797  2.33% 77,836  286  1.47%
Subordinated debt30,751  461  6.01% 30,647  463  6.06%
Other borrowed funds2    2.70% 2    2.25%
Total interest-bearing liabilities1,834,262  8,831  1.93% 1,625,642  5,364  1.32%
Non-interest-bearing demand deposits387,780      348,468     
Other liabilities26,097      7,995     
Total Liabilities2,248,139      1,982,105     
Stockholders' equity281,329      200,434     
Total Liabilities & Stockholders' Equity$2,529,468      $2,182,539     
            
Net interest income and margin (5)(6)  $22,791  3.72%   $20,402  3.87%


 Three Months Ended March 31, 2019
   
 Average
Balance(1)
 Interest
Income-
Expense
 Average
 Yields/
Rates
   
      
Assets     
Loans, net (2)$2,107,085  $28,068  5.40%   
Securities (3)188,495  1,178  2.53%   
Federal funds sold and other (4)101,300  602  2.41%   
Total interest-earnings assets2,396,880  29,848  5.05%   
Less: Allowance for loan losses18,958     
Other assets84,547     
Total Assets$2,462,469     
      
Liabilities & Stockholders' Equity     
Interest-bearing deposits$1,703,134  7,411  1.76%   
Federal Home Loan Bank Advances66,313  311  1.90%   
Subordinated debt30,725  460  6.07%   
Total interest-bearing liabilities1,800,172  8,182  1.84%   
Non-interest-bearing demand deposits372,211     
Other liabilities19,330     
Total Liabilities2,191,713     
Stockholders' equity270,756     
Total Liabilities & Stockholders' Equity$2,462,469     
      
Net interest income and margin (5)(6)  $21,666  3.67%   

(1) Average balances are computed on a daily basis.
(2) Loans are presented net of average non-accrual loans for the period and unearned revenue.
(3) Includes securities available-for-sale.
(4) Includes federal funds sold, FHLB stock and interest-bearing deposits at other banks.
(5) Total interest income less total interest expense.
(6) Net interest margin is net interest income, expressed as a percentage of average interest-earning assets.


Revere Bank and Subsidiary
Average Balance Sheets, Interest and Rate
(Dollars in thousands)
(Unaudited)

 Six Months Ended June 30, 2019 Six Months Ended June 30, 2018
 Average
Balance(1)
 Interest
Income-
Expense
 Average
Yields/
Rates
 Average
 Balance(1)
 Interest
Income-
Expense
 Average
 Yields/
Rates
Assets           
Loans, net (2)$2,151,710  $58,039  5.44% 1,878,563  47,729  5.12%
Securities (3)186,889  2,337  2.52% 163,351  1,717  2.12%
Federal funds sold and other (4)89,524  1,094  2.46% 61,557  602  1.97%
Total interest-earnings assets2,428,123  61,470  5.11% 2,103,471  50,048  4.80%
Less: Allowance for loan losses19,432      15,668     
Other assets87,462      80,756     
Total Assets$2,496,153      $2,168,559     
            
Liabilities & Stockholders' Equity           
Interest-bearing deposits$1,684,670  14,984  1.79% $1,516,741  8,753  1.16%
Federal Home Loan Bank Advances101,902  1,108  2.19% 76,312  529  1.40%
Subordinated debt30,738  921  6.04% 30,633  926  6.10%
Other borrowed funds1    2.70% 1    2.25%
Total interest-bearing liabilities1,817,311  17,013  1.89% 1,623,687  10,208  1.27%
Non-interest-bearing demand deposits380,039      340,803     
Other liabilities22,732      7,829     
Total Liabilities2,220,082      1,972,319     
Stockholders' equity276,071      196,240     
Total Liabilities & Stockholders' Equity$2,496,153      $2,168,559     
            
Net interest income and margin (5)(6)  $44,457  3.69%   $39,840  3.82%

(1) Average balances are computed on a daily basis.
(2) Loans are presented net of average non-accrual loans for the period and unearned revenue.
(3) Includes securities available-for-sale.
(4) Includes federal funds sold, FHLB stock and interest-bearing deposits at other banks.
(5) Total interest income less total interest expense.
(6) Net interest margin is net interest income, expressed as a percentage of average interest-earning assets.


Revere Bank and Subsidiary
Financial Highlights
(Dollars in thousands, except per share data)
(Unaudited)

 At or For the Three Months Ended At or For the Six Months Ended
 June 30, 2019 March 31, 2019 June 30, 2018 June 30, 2019 June 30, 2018
Per Share Data and Shares Outstanding      
Earnings per share - basic$0.66  $0.63  $0.68  $1.30  $1.34 
Earnings per share - diluted$0.65  $0.62  $0.65  $1.26  $1.28 
Book value per share (1)$23.91  $23.17  $20.14  $23.91  $20.14 
Tangible book value per share (1)$21.40  $20.62  $17.10  $21.40  $17.10 
Weighted-average common shares - basic11,925,915  11,848,394  10,051,607  11,887,369  9,981,588 
Weighted-average common shares - diluted12,222,396  12,183,897  10,469,849  12,211,173  10,435,481 
Common shares outstanding at end of period11,972,628  11,873,152  10,116,042  11,972,628  10,116,042 
Performance Ratios         
Return on average assets (annualized)1.25% 1.24% 1.26% 1.25% 1.25%
Return on average equity (annualized)11.27% 11.25% 13.71% 11.26% 13.78%
Yield on interest-earning assets (annualized)5.16% 5.05% 4.88% 5.11% 4.80%
Cost of interest-bearing liabilities (annualized)1.93% 1.84% 1.32% 1.89% 1.27%
Net interest margin3.72% 3.67% 3.87% 3.69% 3.82%
Efficiency ratio (2)48.47% 50.16% 51.84% 49.29% 51.76%
Asset Quality         
Loans 30-89 days past due and accruing interest$7,730  $1,033  $3,124  $7,730  $3,124 
Loans 30-89 days past due and accruing interest to total assets0.29% 0.04% 0.14% 0.29% 0.14%
Non-accrual loans$1,103  $2,009  $1,812  $1,103  $1,812 
Other real estate owned$1,591  $  $  $1,591  $ 
Non-performing assets (3)$2,694  $2,009  $1,812  $2,694  $1,812 
Non-performing assets to total assets (3)0.10% 0.08% 0.08% 0.10% 0.08%
Allowance for loan losses to total loans (4)0.92% 0.91% 0.86% 0.92% 0.86%
Allowance for loan losses, adjusted to total loans (4)1.08% 1.10% 1.12% 1.08% 1.12%
Allowance for loan losses to non-performing loans1,908.6% 970.0% 931.3% 1,908.6% 931.3%
Net loan charge-offs (recoveries)$(128) $(8) $58  $(136) $57 
Regulatory Capital Ratios         
Total risk-based capital ratio13.21% 13.60% 11.34% 13.21% 11.34%
Tier 1 risk-based capital ratio10.99% 11.30% 8.93% 10.99% 8.93%
Tier 1 leverage ratio10.23% 10.10% 8.20% 10.23% 8.20%
Common equity tier 1 ratio10.99% 11.30% 8.93% 10.99% 8.93%
Common equity to total assets ratio (1)10.90% 10.96% 9.06% 10.90% 9.06%
Tangible common equity to total tangible assets ratio (1)9.87% 9.87% 7.79% 9.87% 7.79%
Other Information         
Number of full time equivalent employees243  235  221  243  221 
# Full service branch offices11  11  11  11  11 

(1) Tangible common equity, tangible assets, tangible common equity to tangible assets and tangible book value per common share are non-GAAP financial measures.  Tangible common equity is computed as total stockholders’ equity excluding intangible assets and goodwill.  Tangible assets is computed as total assets excluding intangible assets and goodwill.  Tangible common equity to tangible assets is the ratio of tangible common equity to tangible assets.  Tangible book value per common share is computed by dividing the total tangible common equity by the common shares issued and outstanding.  The following table provides a reconciliation of total stockholders’ to tangible common equity and a reconciliation of total assets to tangible assets:

 At or For the Three Months Ended
 June 30, 2019 March 31, 2019 June 30, 2018
      
Total stockholders' equity (GAAP)$286,281  $275,074  $203,772 
Less:     
Goodwill26,815  26,815  26,815 
Core deposits intangible3,272  3,449  3,982 
Tangible stockholders' equity (non-GAAP)$256,194  $244,810  $172,975 
      
Total assets (GAAP)$2,626,721  $2,510,251  $2,250,319 
Less:     
Goodwill26,815  26,815  26,815 
Core deposits intangible3,272  3,449  3,982 
Total tangible assets (non-GAAP)$2,596,634  $2,479,987  $2,219,522 
      
Common equity to total assets ratio (GAAP)10.90% 10.96% 9.06%
      
Tangible common equity to total tangible assets ratio (non-GAAP)9.87% 9.87% 7.79%
      
Common shares outstanding11,972,628  11,873,152  10,116,042 
      
Book value per share (GAAP)$23.91  $23.17  $20.14 
      
Tangible book value per share (non-GAAP)$21.40  $20.62  $17.10 

(2) Efficiency ratio is non-interest expense divided by the sum of net interest income and non-interest income.
(3) Non-performing assets consist of non-accrual loans, loans 90 days or more past due and still accruing interest, and other real estate owned.
(4) Allowance for loan losses, adjusted and the allowance for loan losses, adjusted to total loans are non-GAAP financial measures.  Allowance for loan losses, adjusted is calculated by adding credit marks established for acquired loans to the allowance for loan losses.  The allowance for loan losses, adjusted to total loans is calculated by dividing the allowance for loan losses, adjusted by total loans for the period.  The following table provides a reconciliation of allowance for loan losses to allowance for loan losses, adjusted:

 At or For the Three Months Ended
 June 30, 2019 March 31, 2019 June 30, 2018
      
Allowance for loan losses$21,052  $19,488  $16,876 
Plus:     
Purchase accounting discounts3,734  4,092  5,001 
Allowance for loan losses, adjusted (non-GAAP)$24,786  $23,580  $21,877 
      
Total loans$2,294,945  $2,150,473  $1,961,343 
      
Allowance for loan losses to total loans (GAAP)0.92% 0.91% 0.86%
      
Allowance for loan losses, adjusted  to total loans (non-GAAP)1.08% 1.10% 1.12%