株探米国株
日本語 英語
エドガーで原本を確認する
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


Date of Report (Date of earliest event reported): April 27, 2023

RIVERVIEW BANCORP, INC.
(Exact name of registrant as specified in its charter)

 
Washington
 
000-22957
 
91-1838969
 
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(I.R.S. Employer
Identification No.)

 
900 Washington Street, Suite 900, Vancouver, Washington
 
98660
 
(Address of principal executive offices)
 
(Zip Code)

Registrant’s telephone number, including area code:  (360) 693-6650

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions.
 
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act
            (17 CFR 240.14d-2(b))
 
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act
    (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
  
Title of each class
  Trading Symbol(s)   Name of each exchange on which registered
Common Stock, Par Value $0.01 per share
 
RVSB 
  The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]



Item 2.02 Results of Operations and Financial Condition.

On April 27, 2023, Riverview Bancorp, Inc. issued its earnings release for the quarter and year ended March 31, 2023. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01  Financial Statements and Exhibits.

(d) Exhibits

99.1 News Release of Riverview Bancorp, Inc. dated April 27, 2023.
104      Cover Page Interactive Data File (embedded within the Inline XBRL document)









SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
RIVERVIEW BANCORP, INC.
 
 
 
 
Date:  April 27, 2023
/S/ David Lam                                  
 
David Lam
Chief Financial Officer
(Principal Financial Officer)















EX-99.1 2 riv8k42723exh991.htm
Exhibit 99.1


Contact:
Kevin Lycklama or David Lam
Riverview Bancorp, Inc. 360-693-6650
   

Riverview Bancorp Earns $3.0 Million in Fourth Fiscal Quarter 2023
 and $18.1 Million for Fiscal Year 2023

Vancouver, WA – April 27, 2023 - Riverview Bancorp, Inc. (Nasdaq GSM: RVSB) (“Riverview” or the “Company”) today reported earnings of $3.0 million, or $0.14 per diluted share, in the fourth fiscal quarter ended March 31, 2023, compared to $5.2 million, or $0.24 per diluted share, in the third fiscal quarter ended December 31, 2022, and $4.1 million, or $0.19 per diluted share, in the fourth fiscal quarter a year ago. The fourth fiscal quarter of 2023 included a $750,000 provision for loan losses. This compared to no provision for loan losses in the preceding quarter, and a $650,000 recapture of a provision for loan losses in the fourth fiscal quarter a year ago.
For fiscal 2023, net income was $18.1 million, or $0.83 per diluted share, compared to $21.8 million, or $0.98 per diluted share, in fiscal 2022. Fiscal 2023 results included a $750,000 provision for loan losses, compared to a $4.6 million recapture of a provision for loan losses in fiscal 2022.
“We closed out our fiscal fourth quarter and fiscal year end with strong results despite the challenges across the entire banking industry,” stated Kevin Lycklama, president and chief executive officer. “We have served our communities for the past 100 years through a conservative operating methodology while managing our risk profile to ensure a safe and sound approach to banking. The continued rise in interest rates, coupled with a slowing economic outlook, has had an impact on our banking operations. Our capital levels and excess liquidity positions remain strong, and together with revenue generation and stable credit quality, we have a solid foundation upon which to continue to grow in fiscal 2024.”

Fourth Quarter Highlights (at or for the period ended March 31, 2023)

Net income was $3.0 million, or $0.14 per diluted share.
Pre-tax, pre-provision for loan losses income (non-GAAP) was $4.8 million for the quarter, compared to $6.8 million for the preceding quarter, and unchanged compared to the year ago quarter.
Net interest income was $11.8 million for the quarter, compared to $13.7 million in the preceding quarter and $11.9 million in the fourth fiscal quarter a year ago.
Net interest margin (“NIM”) was 3.16% for the quarter, compared to 3.48% in the preceding quarter and 2.98% for the year ago quarter.
Return on average assets was 0.76% and return on average equity was 7.80%.
Riverview recorded a $750,000 provision for loan losses during the current quarter, compared to no provision for loan losses during the preceding quarter, and a $650,000 recapture of a provision for loan losses in the fourth fiscal quarter a year ago.
The allowance for loan losses was $15.3 million, or 1.52% of total loans.
Total loans were $1.01 billion at March 31, 2023, compared to $1.02 billion three months earlier and $990.4 million a year ago.
Asset quality remained strong, with non-performing loans excluding SBA and USDA government guaranteed loans (non-GAAP) at $265,000, or 0.02% of total assets at March 31, 2023.



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 2


Total deposits decreased to $1.27 billion compared to $1.37 billion three months earlier.
Riverview has approximately $249.0 million in available liquidity at March 31, 2023, including $191.6 million of borrowing capacity from Federal Home Loan Bank of Des Moines (“FHLB”) and $57.4 million from the Federal Reserve Bank of San Francisco (“FRB”). Riverview has access but has yet to utilize the Federal Reserve Bank’s Bank Term Funding Program. At March 31, 2023, the Bank had $123.8 million in outstanding FHLB borrowings.
The uninsured deposit ratio was 18.0% at March 31, 2023.
Total risk-based capital ratio was 16.94% and Tier 1 leverage ratio was 10.47%.
Paid a quarterly cash dividend during the quarter of $0.06 per share.
Income Statement Review
Riverview’s net interest income was $11.8 million in the current quarter, compared to $13.7 million in the preceding quarter, and $11.9 million in the fourth fiscal quarter a year ago. The decrease in net interest income compared to the prior quarter was driven primarily by an increase in interest expense on deposits and borrowings. Prior year net interest income also included interest and fee income earned on PPP loans and net fees on loan prepayments. The adjusted net interest income (non-GAAP) was $11.6 million in the current quarter compared to $13.3 million in the preceding quarter and $11.1 million in the fourth fiscal quarter a year ago. In fiscal 2023, net interest income increased to $51.6 million compared to $47.6 million in fiscal 2022.
During the fourth quarter and the third quarter of fiscal 2023, there was an insignificant amount of interest and net fee income earned through PPP loan forgiveness and normal amortization. This compared to $440,000 of interest and net fee income on PPP loans during the fourth quarter of the prior year.
Riverview’s NIM was 3.16% for the fourth quarter of fiscal 2023, a 32 basis-point contraction compared to 3.48% in the preceding quarter and an 18 basis-point increase compared to 2.98% in the fourth quarter of fiscal 2022. “We experienced NIM contraction during the current quarter, compared to the prior quarter, as the rising cost of funds outpaced earning asset yields,” said David Lam, executive vice president and chief financial officer. In fiscal 2023, NIM expanded 23 basis points to 3.26% compared to 3.03% in fiscal 2022.
Investment securities totaled $455.3 million at March 31, 2023, compared to $458.9 million at December 31, 2022. The average securities balances for the quarters ended March 31, 2023, December 31, 2022, and March 31, 2022, were $483.3 million, $491.2 million, and $410.4 million, respectively. The weighted average yields on securities balances for those same periods were 2.07%, 2.01%, and 1.63%, respectively. The duration of the investment portfolio at March 31, 2023 was approximately 5.2 years. The anticipated investment cashflows over the next twelve months is approximately $40.8 million.
Riverview’s yield on loans were 4.50% during both the fourth fiscal quarter, and the preceding quarter, compared to 4.43% in the fourth fiscal quarter a year ago. Deposit costs increased to 0.19% during the fourth fiscal quarter compared to 0.08% in the preceding quarter, and in the fourth fiscal quarter a year ago.
Non-interest income was unchanged at $3.0 million during the fourth fiscal quarter compared to both the preceding quarter and the fourth fiscal quarter of 2022. Brokered loan fees have slowed due to the decrease in mortgage activity and rising interest rates. In fiscal 2023, non-interest income was $12.2 million compared to $12.7 million in fiscal 2022, which included a one-time BOLI payout of $500,000.
Asset management fees increased to $1.3 million during the fourth fiscal quarter compared to $1.1 million in the preceding quarter, and in the fourth fiscal quarter a year ago. Riverview Trust Company’s assets under management were $890.6 million at March 31, 2023, compared to $855.9 million at December 31, 2022 and $1.3 billion at March 31, 2022. The decrease compared to a year ago was the result of a single large client’s planned conclusion of trust services.




RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 3

Non-interest expense was $10.0 million during the fourth quarter, compared to $9.8 million in the preceding quarter and $10.1 million in the fourth fiscal quarter a year ago. In fiscal 2023, non-interest expense was $39.4 million compared to $36.7 million in fiscal 2022. The prior year period included a $1.0 million gain on sale of a building. Salary and employee benefits increased modestly during the quarter and for the year due to wage pressures and the competitive landscape for attracting and retaining employees. Occupancy and depreciation expense increased due to the Company’s rebranding effort in addition to updates and modernization initiatives completed at our facilities. The increase in the FDIC insurance premiums was the result of an increase in the FDIC deposit insurance assessment rate effective January 1, 2023. Advertising and marketing expenses were higher as Riverview expanded its efforts in promoting customer acquisition and branding in the community. The efficiency ratio was 67.3% for the fourth fiscal quarter compared to 59.1% in the preceding quarter and 68.0% in the fourth fiscal quarter a year ago.
Return on average assets was 0.76% in the fourth quarter of fiscal 2023 compared to 1.27% in the preceding quarter. Return on average equity and return on average tangible equity (non-GAAP) were 7.80% and 9.48%, respectively, compared to 13.85% and 16.96%, respectively, for the prior quarter.
Riverview’s effective tax rate for the fourth quarter of fiscal 2023 was 27.0%, compared to 23.1% for the preceding quarter and 23.7% for the year ago quarter. The effective tax rate for fiscal 2023 was 23.7% compared to 22.8% for fiscal 2022. The effective tax rate for both the fourth quarter of fiscal 2023 as well as for fiscal 2023 was affected by the apportioned income for state and local jurisdictions where we do business.
Balance Sheet Review
Total loans were $1.01 billion at March 31, 2023, compared to $1.02 billion three months earlier and $990.4 million a year ago. The decrease compared to the prior quarter was mainly due to normal amortization and loan payoffs. Riverview’s loan pipeline totaled $54.5 million at March 31, 2023, compared to $27.3 million at the end of the prior quarter. New loan originations during the quarter totaled $20.8 million compared to $28.9 million in the preceding quarter and $92.9 million in the fourth quarter a year ago.
Undisbursed construction loans totaled $36.8 million at March 31, 2023, compared to $44.0 million at December 31, 2022, with the majority of the undisbursed construction loans expected to fund over the next several quarters. Undisbursed homeowner association loans for the purpose of common area maintenance and repairs totaled $23.2 million at March 31, 2023, compared to $25.0 million at December 31, 2022. Revolving commercial business loan commitments totaled $62.5 million at March 31, 2023, compared to $63.5 million three months earlier. Utilization on these loans totaled 20.3% at March 31, 2023, compared to 19.3% at December 31, 2022. The weighted average rate on loan originations during the quarter was 6.80% compared to 5.75% in the preceding quarter.
The office building loan portfolio totaled $117.0 million at March 31, 2023 compared to $124.7 million a year ago. The average loan balance of this loan portfolio was $1.4 million and had an average loan-to-value ratio of 56.6% and an average debt service coverage ratio of 1.96%.
Total deposits were $1.27 billion at March 31, 2023, compared to $1.37 billion at December 31, 2022 and $1.53 billion a year ago. The decrease was attributed to deposit pricing pressures and customers seeking out higher yielding investment alternatives, including Riverview Trust Company’s money market accounts. Non-interest checking and interest checking accounts, as a percentage of total deposits, totaled 52.1% at March 31, 2023.
FHLB advances were $123.8 million at March 31, 2023 and were comprised of overnight advances and a short-term borrowing. This compared to $32.3 million at December 31, 2022 and no outstanding FHLB advances a year earlier. These FHLB advances were utilized to partially offset the decrease in deposit balances. The Bank Term Funding Program (BTFP) was created by the Federal Reserve to support and make additional funding available to eligible depository institutions to help banks meet the needs of their depositors. Riverview has registered and is eligible to utilize the BTFP. Riverview does not intend to utilize the BTFP, but could do so should the need arise.




RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 4

Shareholders’ equity was $155.2 million at March 31, 2023, compared to $152.0 million three months earlier and $157.2 million a year earlier. The decrease in shareholders’ equity at March 31, 2023, compared to a year ago was primarily due to a $8.4 million increase in accumulated other comprehensive loss related to an increase in the unrealized loss on available for sale securities, reflecting the increase in interest rates over the last few quarters offset by net income of $18.1 million. Tangible book value per share (non-GAAP) was $6.02 at March 31, 2023, compared to $5.79 at December 31, 2022, and $5.86 at March 31, 2022. Riverview paid a quarterly cash dividend to $0.06 per share on April 20, 2023, to shareholders of record on April 10, 2023.
Credit Quality
Asset quality remained strong, with non-performing loans, excluding SBA and USDA government guaranteed loans (“government guaranteed loans”) (non-GAAP), at $265,000, or 0.03% of total loans as of March 31, 2023, compared to $236,000, or 0.02% of total loans at December 31, 2022, and $273,000, or 0.03% of total loans at March 31, 2022. Including government guaranteed loans, non-performing assets were $1.9 million, or 0.12% of total assets, at March 31, 2023, compared to $12.6 million, or 0.79% of total assets, three months earlier and $22.1 million, or 1.27% of total assets, at March 31, 2022. The $1.9 million includes non-performing government guaranteed loans where payments have been delayed due to the servicing transfer of these loans between two third-party servicers. Once the servicing transfer is complete, Riverview expects to receive the delayed payments and expects non-performing assets to decrease. During the quarter, these non-performing government guaranteed loan balances were reduced significantly by $10.8 million. The Company continues to work through the reconciliation of the remaining two government guaranteed loans with the third-party servicer.
Riverview recorded net loan recoveries of $1,000 during the fourth fiscal quarter. This compared to net loan recoveries of $6,000 for the preceding quarter. Riverview recorded a provision for loan losses of $750,000 for the fourth fiscal quarter as a result of a downgrade in a mixed use office building located in downtown Portland. This loan remains well secured with a loan-to-value of approximately 36%. The Company does not expect to recognize any loss on this loan. Although commercial real estate has come under additional scrutiny and focus, Riverview has taken additional steps in reviewing its office building loan portfolio and is comfortable with the current credit quality and performance. Although Riverview recorded a provision for loan losses, credit quality remains strong and supported by conservative underwriting standards. This compared to no provision for loan losses for the third fiscal quarter, and a $650,000 recapture of a provision for loan losses in the fourth fiscal quarter a year ago.
Classified assets were $2.6 million at March 31, 2023, compared to $6.2 million at December 31, 2022, and $6.4 million at March 31, 2022. The classified asset to total capital ratio was 1.5% at March 31, 2023, compared to 3.5% three months earlier and 3.8% a year earlier. Criticized assets were $19.1 million at March 31, 2023, compared to $3.5 million at December 31, 2022 and $7.8 million at March 31, 2022. The increase in criticized assets during the current quarter was due to the above mentioned single lending relationship downgrade on a Downtown Portland mixed use office building with a very low loan-to-value. Riverview believes the property downgrade is isolated and not a systemic credit issue.
The allowance for loan losses was $15.3 million at March 31, 2023, compared to $14.6 million at December 31, 2022, and $14.5 million one year earlier. The allowance for loan losses represented 1.52% of total loans at March 31, 2023, compared to 1.43% at December 31, 2022, and 1.47% a year earlier. The allowance for loan losses to loans, net of SBA guaranteed loans (including SBA purchased and PPP loans) (non-GAAP), was 1.61% at March 31, 2023, compared to 1.52% at December 31, 2022, and 1.57% a year earlier. Included in the carrying value of loans are net discounts on the MBank purchased loans, which may reduce the need for an allowance for loan losses on these loans because they are carried at an amount below the outstanding principal balance. The remaining net discount on these purchased loans was $228,000 at March 31, 2023, compared to $255,000 three months earlier.



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 5

Capital
Riverview continues to maintain capital levels well in excess of the regulatory requirements to be categorized as “well capitalized” with a total risk-based capital ratio of 16.94% and a Tier 1 leverage ratio of 10.47% at March 31, 2023. Tangible common equity to average tangible assets ratio (non-GAAP) was 8.18% at March 31, 2023.

Stock Repurchase Program
During the fourth fiscal quarter of 2023, the Company repurchased 274,375 shares at an average price of $6.71 per share.  Approximately $577,000 remains available to repurchase common stock under the current repurchase plan, which expires on May 28, 2023.

Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles (“GAAP”), this press release contains certain non-GAAP financial measures. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide useful and comparative information to assess trends in Riverview's core operations reflected in the current quarter's results and facilitate the comparison of our performance with the performance of our peers. However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP. Where applicable, comparable earnings information using GAAP financial measures is also presented. Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. For a reconciliation of these non-GAAP financial measures, see the tables below.

Tangible shareholders' equity to tangible assets and tangible book value per share:
             

(Dollars in thousands)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
 
                   
Shareholders' equity (GAAP)
 
$
155,239
   
$
152,025
   
$
157,249
 
Exclude: Goodwill
   
(27,076
)
   
(27,076
)
   
(27,076
)
Exclude: Core deposit intangible, net
   
(379
)
   
(408
)
   
(495
)
Tangible shareholders' equity (non-GAAP)
 
$
127,784
   
$
124,541
   
$
129,678
 
                         
Total assets (GAAP)
 
$
1,589,712
   
$
1,598,734
   
$
1,740,096
 
Exclude: Goodwill
   
(27,076
)
   
(27,076
)
   
(27,076
)
Exclude: Core deposit intangible, net
   
(379
)
   
(408
)
   
(495
)
Tangible assets (non-GAAP)
 
$
1,562,257
   
$
1,571,250
   
$
1,712,525
 
                         
Shareholders' equity to total assets (GAAP)
   
9.77
%
   
9.51
%
   
9.04
%
                         
Tangible common equity to tangible assets (non-GAAP)
   
8.18
%
   
7.93
%
   
7.57
%
                         
Shares outstanding
   
21,221,960
     
21,496,335
     
22,127,396
 
                         
Book value per share (GAAP)
   
7.32
     
7.07
     
7.11
 
                         
Tangible book value per share (non-GAAP)
   
6.02
     
5.79
     
5.86
 

Pre-tax, pre-provision income
       

   
Three Months Ended
   
Tweleve Months Ended
 
(Dollars in thousands)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
                               
Net income (GAAP)
 
$
2,983
   
$
5,240
   
$
4,125
   
$
18,069
   
$
21,820
 
Include: Provision for income taxes
   
1,102
     
1,575
     
1,282
     
5,610
     
6,456
 
Include: Provision for (recapture of) loan losses
   
750
     
-
     
(650
)
   
750
     
(4,625
)
Pre-tax, pre-provision income (non-GAAP)
 
$
4,835
   
$
6,815
   
$
4,757
   
$
24,429
   
$
23,651
 



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 6

Net interest margin reconciliation to core net interest margin
               
   
Three Months Ended
   
Tweleve Months Ended
 
(Dollars in thousands)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
                               
Net interest income (GAAP)
 
$
11,814
   
$
13,700
   
$
11,906
   
$
51,606
   
$
47,625
 
  Tax equivalent adjustment
   
21
     
21
     
21
     
83
     
75
 
  Net fees on loan prepayments
   
(89
)
   
(111
)
   
(144
)
   
(504
)
   
(922
)
  Accretion on purchased MBank loans
   
(27
)
   
(30
)
   
(127
)
   
(143
)
   
(351
)
  SBA PPP loans interest income and net fees
   
-
     
-
     
(440
)
   
(102
)
   
(3,041
)
  Income on excess FRB liquidity
   
(125
)
   
(330
)
   
(109
)
   
(1,536
)
   
(429
)
Adjusted net interest income (non-GAAP)
 
$
11,594
   
$
13,250
   
$
11,107
   
$
49,404
   
$
42,957
 


   
Three Months Ended
   
Tweleve Months Ended
 
(Dollars in thousands)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
                               
Average balance of interest-earning assets (GAAP)
 
$
1,518,641
   
$
1,564,143
   
$
1,623,660
   
$
1,583,831
   
$
1,575,068
 
  SBA PPP loans (average)
   
(9
)
   
(10
)
   
(6,794
)
   
(393
)
   
(39,326
)
  Excess FRB liquidity (average)
   
(15,951
)
   
(50,881
)
   
(236,572
)
   
(99,895
)
   
(290,882
)
Average balance of interest-earning assets excluding
                                       
SBA PPP loans and excess FRB liquidity (non-GAAP)
 
$
1,502,681
   
$
1,513,252
   
$
1,380,294
   
$
1,483,543
   
$
1,244,860
 


   
Three Months Ended
   
Tweleve Months Ended
 
   
March 31, 2023
   
December 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
                               
Net interest margin (GAAP)
   
3.16
%
   
3.48
%
   
2.98
%
   
3.26
%
   
3.03
 
  Net fees on loan prepayments
   
(0.02
)
   
(0.03
)
   
(0.04
)
   
(0.03
)
   
(0.06
)
  Accretion on purchased MBank loans
   
(0.01
)
   
(0.01
)
   
(0.03
)
   
(0.01
)
   
(0.02
)
  SBA PPP loans
   
0.00
     
0.00
     
(0.09
)
   
0.00
     
(0.12
)
  Excess FRB liquidity
   
0.00
     
0.03
     
0.44
     
0.11
     
0.62
 
Core net interest margin (non-GAAP)
   
3.13
%
   
3.47
%
   
3.26
%
   
3.33
%
   
3.45
 


Allowance for loan losses reconciliation, excluding SBA purchased and PPP loans
     

(Dollars in thousands)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
 
                   
Allowance for loan losses
 
$
15,309
   
$
14,558
   
$
14,523
 
                         
Loans receivable (GAAP)
 
$
1,008,856
   
$
1,016,513
   
$
990,408
 
Exclude: Government Guaranteed loans
   
(55,488
)
   
(57,102
)
   
(59,420
)
Exclude: SBA PPP loans
   
(9
)
   
(10
)
   
(3,085
)
Loans receivable excluding Government Guaranteed and
SBA PPP loans (non-GAAP)
 
$
953,359
   
$
959,401
   
$
927,903
 
                         
Allowance for loan losses to loans receivable (GAAP)
   
1.52
%
   
1.43
%
   
1.47
%
                         
Allowance for loan losses to loans receivable excluding
Government Guaranteed and SBA PPP loans (non-GAAP)
   
1.61
%
   
1.52
%
   
1.57
%


Non-performing loans reconciliation, excluding Government Guaranteed Loans
       

   
Three Months Ended
 
(Dollars in thousands)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
 
                   
Non-performing loans (GAAP)
 
$
1,852
   
$
12,613
   
$
22,099
 
  Less: Non-performing Government Guaranteed loans
   
(1,587
)
   
(12,377
)
   
(21,826
)
Adjusted non-performing loans excluding Government
Guaranteed loans (non-GAAP)
 
$
265
   
$
236
   
$
273
 
                         
Non-performing loans to total loans (GAAP)
   
0.18
%
   
1.24
%
   
2.23
%
                         
Non-performing loans, excluding Government Guaranteed
loans to total loans (non-GAAP)
   
0.03
%
   
0.02
%
   
0.03
%
                         
Non-performing loans to total assets (GAAP)
   
0.12
%
   
0.79
%
   
1.27
%
                         
Non-performing loans, excluding Government Guaranteed
loans to total assets (non-GAAP)
   
0.02
%
   
0.01
%
   
0.02
%



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 7

About Riverview
RiverviewBancorp, Inc. (www.riverviewbank.com) is headquartered in Vancouver, Washington – just north of Portland, Oregon, on the I-5 corridor. With assets of $1.59 billion at March 31, 2023, it is the parent company of the 99-year-old Riverview Bank, as well as Riverview Trust Company. The Bank offers true community banking services, focusing on providing the highest quality service and financial products to commercial and retail clients through 17 branches, including 13 in the Portland-Vancouver area, and 3 lending centers. For the past 9 years, Riverview has been named Best Bank by the readers of The Vancouver Business Journal and The Columbian.

“Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward-looking statements that are subject to risks and uncertainties, including, but not limited to: the effect of the COVID-19 pandemic, including on our credit quality and business operations, as well as the impact on general economic and financial conditions and other uncertainties resulting from the COVID-19 pandemic, such as the extent and duration of the impact on public health, the U.S. and global economies, and consumer and corporate customers, including economic activity, employment levels and market liquidity; the Company’s ability to raise common capital; the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in the Company’s allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets; changes in general economic conditions, either nationally or in the Company’s market areas; changes in the levels of general interest rates, and the relative differences between short and long term interest rates, deposit interest rates, the Company’s net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in the Company’s market areas; secondary market conditions for loans and the Company’s ability to sell loans in the secondary market; results of examinations of us by the Federal Reserve and our bank subsidiary by the Federal Deposit Insurance Corporation, the Washington State Department of Financial Institutions, Division of Banks or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, require us to increase the Company’s reserve for loan losses, write-down assets, change Riverview Bank’s regulatory capital position or affect the Company’s ability to borrow funds or maintain or increase deposits, which could adversely affect its liquidity and earnings; legislative or regulatory changes that adversely affect the Company’s business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules; the Company’s ability to attract and retain deposits; further increases in premiums for deposit insurance; the Company’s ability to control operating costs and expenses; the use of estimates in determining fair value of certain of the Company’s assets, which estimates may prove to be incorrect and result in significant declines in valuation; difficulties in reducing risks associated with the loans on the Company’s balance sheet; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect the Company’s workforce and potential associated charges; computer systems on which the Company depends could fail or experience a security breach; the Company’s ability to retain key members of its senior management team; costs and effects of litigation, including settlements and judgments; the Company’s ability to successfully integrate any assets, liabilities, customers, systems, and management personnel it may in the future acquire into its operations and the Company’s ability to realize related revenue synergies and cost savings within expected time frames and any future goodwill impairment due to changes in the Company’s business, changes in market conditions, including as a result of the COVID-19 pandemic and other factors related thereto; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; the Company’s ability to pay dividends on its common stock; and interest or principal payments on its junior subordinated debentures; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board, including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; other economic, competitive, governmental, regulatory, and technological factors affecting the Company’s operations, pricing, products and services and the other risks described from time to time in our filings with the SEC.
Such forward-looking statements may include projections. Any such projections were not prepared in accordance with published guidelines of the American Institute of Certified Public Accountants or the Securities Exchange Commission regarding projections and forecasts nor have such projections been audited, examined or otherwise reviewed by independent auditors of the Company. In addition, such projections are based upon many estimates and inherently subject to significant economic and competitive uncertainties and contingencies, many of which are beyond the control of management of the Company. Accordingly, actual results may be materially higher or lower than those projected. The inclusion of such projections herein should not be regarded as a representation by the Company that the projections will prove to be correct.
The Company cautions readers not to place undue reliance on any forward-looking statements. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to the Company. The Company does not undertake and specifically disclaims any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for fiscal 2023 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of, us, and could negatively affect the Company’s operating and stock price performance.



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 8

RIVERVIEW BANCORP, INC. AND SUBSIDIARY
                 
Consolidated Balance Sheets
                 
(In thousands, except share data)  (Unaudited)
 
March 31, 2023
   
December 31, 2022
   
March 31, 2022
 
ASSETS
                 
                   
Cash (including interest-earning accounts of $10,397, $8,897,
 
$
22,044
   
$
24,337
   
$
241,424
 
and $224,589)
                       
Certificate of deposits held for investment
   
249
     
249
     
249
 
Investment securities:
                       
Available for sale, at estimated fair value
   
211,499
     
211,706
     
165,782
 
Held to maturity, at amortized cost
   
243,843
     
247,147
     
253,100
 
Loans receivable (net of allowance for loan losses of $15,309,
                       
$14,558 and $14,523)
   
993,547
     
1,001,955
     
975,885
 
Prepaid expenses and other assets
   
15,950
     
12,533
     
12,396
 
Accrued interest receivable
   
4,790
     
5,727
     
4,650
 
Federal Home Loan Bank stock, at cost
   
6,867
     
3,309
     
2,019
 
Premises and equipment, net
   
20,119
     
20,220
     
17,166
 
Financing lease right-of-use assets
   
1,278
     
1,298
     
1,355
 
Deferred income taxes, net
   
10,286
     
11,166
     
7,501
 
Mortgage servicing rights, net
   
-
     
13
     
34
 
Goodwill
   
27,076
     
27,076
     
27,076
 
Core deposit intangible, net
   
379
     
408
     
495
 
Bank owned life insurance
   
31,785
     
31,590
     
30,964
 
                         
TOTAL ASSETS
 
$
1,589,712
   
$
1,598,734
   
$
1,740,096
 
                         
LIABILITIES AND SHAREHOLDERS' EQUITY
                       
                         
LIABILITIES:
                       
Deposits
 
$
1,265,217
   
$
1,365,997
   
$
1,533,878
 
Accrued expenses and other liabilities
   
15,730
     
18,966
     
19,298
 
Advance payments by borrowers for taxes and insurance
   
625
     
343
     
555
 
Junior subordinated debentures
   
26,918
     
26,896
     
26,833
 
Federal Home Loan Bank advances
   
123,754
     
32,264
     
-
 
Finance lease liability
   
2,229
     
2,243
     
2,283
 
Total liabilities
   
1,434,473
     
1,446,709
     
1,582,847
 
                         
SHAREHOLDERS' EQUITY:
                       
Serial preferred stock, $.01 par value; 250,000 authorized,
                       
issued and outstanding, none
   
-
     
-
     
-
 
Common stock, $.01 par value; 50,000,000 authorized,
                       
March 31, 2023 – 21,221,960 issued and outstanding;
                       
December 31, 2022 – 21,496,335 issued and outstanding;
   
212
     
214
     
221
 
March 31, 2022 – 22,155,636 issued and 22,127,396 outstanding;
                       
Additional paid-in capital
   
55,511
     
57,252
     
62,048
 
Retained earnings
   
117,826
     
116,117
     
104,931
 
Accumulated other comprehensive loss
   
(18,310
)
   
(21,558
)
   
(9,951
)
Total shareholders’ equity
   
155,239
     
152,025
     
157,249
 
                         
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
 
$
1,589,712
   
$
1,598,734
   
$
1,740,096
 



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 9

RIVERVIEW BANCORP, INC. AND SUBSIDIARY
                             
Consolidated Statements of Income
                             
   
Three Months Ended
   
Twelve Months Ended
 
(In thousands, except share data)   (Unaudited)
 
March 31, 2023
   
Dec. 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
INTEREST INCOME:
                             
Interest and fees on loans receivable
 
$
11,248
   
$
11,531
   
$
10,631
   
$
44,744
   
$
44,079
 
Interest on investment securities - taxable
   
2,381
     
2,397
     
1,563
     
8,784
     
5,001
 
Interest on investment securities - nontaxable
   
65
     
66
     
66
     
262
     
237
 
Other interest and dividends
   
247
     
449
     
129
     
1,876
     
508
 
Total interest and dividend income
   
13,941
     
14,443
     
12,389
     
55,666
     
49,825
 
                                         
INTEREST EXPENSE:
                                       
Interest on deposits
   
605
     
289
     
283
     
1,502
     
1,424
 
Interest on borrowings
   
1,522
     
454
     
200
     
2,558
     
776
 
Total interest expense
   
2,127
     
743
     
483
     
4,060
     
2,200
 
Net interest income
   
11,814
     
13,700
     
11,906
     
51,606
     
47,625
 
Provision for (recapture of) loan losses
   
750
     
-
     
(650
)
   
750
     
(4,625
)
                                         
Net interest income after provision for (recapture of) loan losses
   
11,064
     
13,700
     
12,556
     
50,856
     
52,250
 
                                         
NON-INTEREST INCOME:
                                       
Fees and service charges
   
1,459
     
1,502
     
1,681
     
6,362
     
7,109
 
Asset management fees
   
1,275
     
1,137
     
1,067
     
4,734
     
4,107
 
Bank owned life insurance ("BOLI")
   
195
     
194
     
187
     
821
     
800
 
BOLI death benefit in excess of cash surrender value
   
-
     
-
     
-
     
-
     
500
 
Other, net
   
42
     
130
     
31
     
277
     
228
 
Total non-interest income, net
   
2,971
     
2,963
     
2,966
     
12,194
     
12,744
 
                                         
NON-INTEREST EXPENSE:
                                       
Salaries and employee benefits
   
6,163
     
5,982
     
6,366
     
23,982
     
23,635
 
Occupancy and depreciation
   
1,571
     
1,536
     
1,539
     
6,171
     
5,624
 
Data processing
   
538
     
705
     
753
     
2,722
     
2,940
 
Amortization of core deposit intangible
   
29
     
29
     
31
     
116
     
124
 
Advertising and marketing
   
229
     
202
     
127
     
923
     
614
 
FDIC insurance premium
   
183
     
116
     
118
     
534
     
439
 
State and local taxes
   
263
     
225
     
198
     
896
     
812
 
Telecommunications
   
51
     
48
     
45
     
204
     
197
 
Professional fees
   
277
     
343
     
290
     
1,201
     
1,235
 
Gain on sale of premises and equipment, net
   
-
     
-
     
-
     
-
     
(993
)
Other
   
646
     
662
     
648
     
2,622
     
2,091
 
Total non-interest expense
   
9,950
     
9,848
     
10,115
     
39,371
     
36,718
 
                                         
INCOME BEFORE INCOME TAXES
   
4,085
     
6,815
     
5,407
     
23,679
     
28,276
 
PROVISION FOR INCOME TAXES
   
1,102
     
1,575
     
1,282
     
5,610
     
6,456
 
NET INCOME
 
$
2,983
   
$
5,240
   
$
4,125
   
$
18,069
   
$
21,820
 
                                         
Earnings per common share:
                                       
Basic
 
$
0.14
   
$
0.24
   
$
0.19
   
$
0.84
   
$
0.98
 
Diluted
 
$
0.14
   
$
0.24
   
$
0.19
   
$
0.83
   
$
0.98
 
Weighted average number of common shares outstanding:
                                       
Basic
   
21,391,759
     
21,504,903
     
22,161,686
     
21,637,526
     
22,213,029
 
Diluted
   
21,400,278
     
21,513,617
     
22,172,735
     
21,646,101
     
22,224,947
 



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 10


(Dollars in thousands)
 
At or for the three months ended
   
At or for the twelve months ended
 
   
March 31, 2023
   
Dec. 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
AVERAGE BALANCES
                             
Average interest–earning assets
 
$
1,518,641
   
$
1,564,143
   
$
1,623,660
   
$
1,583,831
   
$
1,575,068
 
Average interest-bearing liabilities
   
991,470
     
986,198
     
1,052,004
     
1,015,936
     
1,016,592
 
Net average earning assets
   
527,171
     
577,945
     
571,656
     
567,895
     
558,476
 
Average loans
   
1,012,975
     
1,017,214
     
973,461
     
1,007,045
     
934,742
 
Average deposits
   
1,315,519
     
1,445,049
     
1,508,632
     
1,445,775
     
1,463,693
 
Average equity
   
155,146
     
150,106
     
163,581
     
154,241
     
160,155
 
Average tangible equity (non-GAAP)
   
127,673
     
122,606
     
135,993
     
126,727
     
132,519
 


ASSET QUALITY
 
March 31, 2023
   
Dec. 31, 2022
   
March 31, 2022
 
                   
Non-performing loans
 
$
1,852
   
$
12,613
   
$
22,099
 
Non-performing loans excluding SBA Government Guarantee (non-GAAP)
   
265
     
236
     
273
 
Non-performing loans to total loans
   
0.18
%
   
1.24
%
   
2.23
%
Non-performing loans to total loans excluding SBA Government Guarantee (non-GAAP)
   
0.03
%
   
0.02
%
   
0.03
%
Real estate/repossessed assets owned
 
$
-
   
$
-
   
$
-
 
Non-performing assets
 
$
1,852
   
$
12,613
   
$
22,099
 
Non-performing assets excluding SBA Government Guarantee (non-GAAP)
   
265
     
236
     
273
 
Non-performing assets to total assets
   
0.12
%
   
0.79
%
   
1.27
%
Non-performing assets to total assets excluding SBA Government Guarantee (non-GAAP)
   
0.02
%
   
0.01
%
   
0.02
%
Net loan charge-offs (recoveries) in the quarter
 
$
(1
)
 
$
(6
)
 
$
-
 
Net charge-offs (recoveries) in the quarter/average net loans
   
0.00
%
   
0.00
%
   
0.00
%
                         
Allowance for loan losses
 
$
15,309
   
$
14,558
   
$
14,523
 
Average interest-earning assets to average
                       
  interest-bearing liabilities
   
153.17
%
   
158.60
%
   
154.34
%
Allowance for loan losses to
                       
  non-performing loans
   
826.62
%
   
115.42
%
   
65.72
%
Allowance for loan losses to total loans
   
1.52
%
   
1.43
%
   
1.47
%
Shareholders’ equity to assets
   
9.77
%
   
9.51
%
   
9.04
%
                         
                         
CAPITAL RATIOS
                       
Total capital (to risk weighted assets)
   
16.94
%
   
16.71
%
   
16.38
%
Tier 1 capital (to risk weighted assets)
   
15.69
%
   
15.46
%
   
15.12
%
Common equity tier 1 (to risk weighted assets)
   
15.69
%
   
15.46
%
   
15.12
%
Tier 1 capital (to average tangible assets)
   
10.47
%
   
10.10
%
   
9.19
%
Tangible common equity (to average tangible assets) (non-GAAP)
   
8.18
%
   
7.93
%
   
7.57
%


DEPOSIT MIX
 
March 31, 2023
   
Dec. 31, 2022
   
March 31, 2022
 
                   
Interest checking
 
$
254,522
   
$
277,101
   
$
287,861
 
Regular savings
   
255,147
     
290,137
     
340,076
 
Money market deposit accounts
   
221,778
     
240,849
     
299,738
 
Non-interest checking
   
404,937
     
471,776
     
494,831
 
Certificates of deposit
   
128,833
     
86,134
     
111,372
 
Total deposits
 
$
1,265,217
   
$
1,365,997
   
$
1,533,878
 



RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 11

COMPOSITION OF COMMERCIAL AND CONSTRUCTION LOANS
             
                         
         
Other
         
Commercial
 
   
Commercial
   
Real Estate
   
Real Estate
   
& Construction
 
   
Business
   
Mortgage
   
Construction
   
Total
 
March 31, 2023
 
(Dollars in thousands)
 
Commercial business
 
$
232,859
   
$
-
   
$
-
   
$
232,859
 
SBA PPP
   
9
     
-
     
-
     
9
 
Commercial construction
   
-
     
-
     
29,565
     
29,565
 
Office buildings
   
-
     
117,045
     
-
     
117,045
 
Warehouse/industrial
   
-
     
106,693
     
-
     
106,693
 
Retail/shopping centers/strip malls
   
-
     
82,700
     
-
     
82,700
 
Assisted living facilities
   
-
     
396
     
-
     
396
 
Single purpose facilities
   
-
     
257,662
     
-
     
257,662
 
Land
   
-
     
6,437
     
-
     
6,437
 
Multi-family
   
-
     
55,836
     
-
     
55,836
 
One-to-four family construction
   
-
     
-
     
18,197
     
18,197
 
  Total
 
$
232,868
   
$
626,769
   
$
47,762
   
$
907,399
 
                                 
March 31, 2022
                               
Commercial business
 
$
225,006
   
$
-
   
$
-
   
$
225,006
 
SBA PPP
   
3,085
     
-
     
-
     
3,085
 
Commercial construction
   
-
     
-
     
12,741
     
12,741
 
Office buildings
   
-
     
124,690
     
-
     
124,690
 
Warehouse/industrial
   
-
     
100,184
     
-
     
100,184
 
Retail/shopping centers/strip malls
   
-
     
97,192
     
-
     
97,192
 
Assisted living facilities
   
-
     
663
     
-
     
663
 
Single purpose facilities
   
-
     
260,108
     
-
     
260,108
 
Land
   
-
     
11,556
     
-
     
11,556
 
Multi-family
   
-
     
60,211
     
-
     
60,211
 
One-to-four family construction
   
-
     
-
     
11,419
     
11,419
 
  Total
 
$
228,091
   
$
654,604
   
$
24,160
   
$
906,855
 


LOAN MIX
 
March 31, 2023
   
Dec. 31, 2022
   
March 31, 2022
 
Commercial and construction
 
(Dollars in thousands)
 
  Commercial business
 
$
232,868
   
$
238,740
   
$
228,091
 
  Other real estate mortgage
   
626,769
     
623,818
     
654,604
 
  Real estate construction
   
47,762
     
51,153
     
24,160
 
    Total commercial and construction
   
907,399
     
913,711
     
906,855
 
Consumer
                       
  Real estate one-to-four family
   
99,673
     
101,122
     
82,006
 
  Other installment
   
1,784
     
1,680
     
1,547
 
    Total consumer
   
101,457
     
102,802
     
83,553
 
                         
Total loans
   
1,008,856
     
1,016,513
     
990,408
 
                         
Less:
                       
  Allowance for loan losses
   
15,309
     
14,558
     
14,523
 
  Loans receivable, net
 
$
993,547
   
$
1,001,955
   
$
975,885
 


DETAIL OF NON-PERFORMING ASSETS
                 
   
Southwest
             
   
Washington
   
Other
   
Total
 
March 31, 2023
 
(Dollars in thousands)
 
Commercial business
 
$
79
   
$
-
   
$
79
 
Commercial real estate
   
100
     
-
     
100
 
Consumer
   
86
     
-
     
86
 
  Subtotal
   
265
     
-
     
265
 
                         
Government Guaranteed loans
   
-
     
1,587
     
1,587
 
Total non-performing assets
 
$
265
   
$
1,587
   
$
1,852
 




RVSB Fourth Quarter Fiscal 2023 Results
April 27, 2023
Page 12


   
At or for the three months ended
   
At or for the twelve months ended
 
SELECTED OPERATING DATA
 
March 31, 2023
   
Dec. 31, 2022
   
March 31, 2022
   
March 31, 2023
   
March 31, 2022
 
                               
Efficiency ratio (4)
   
67.30
%
   
59.10
%
   
68.01
%
   
61.71
%
   
60.82
%
Coverage ratio (6)
   
118.73
%
   
139.11
%
   
117.71
%
   
131.08
%
   
129.70
%
Return on average assets (1)
   
0.76
%
   
1.27
%
   
0.97
%
   
1.08
%
   
1.31
%
Return on average equity (1)
   
7.80
%
   
13.85
%
   
10.23
%
   
11.71
%
   
13.62
%
Return on average tangible equity (1) (non-GAAP)
   
9.48
%
   
16.96
%
   
12.30
%
   
14.26
%
   
16.47
%
                                         
NET INTEREST SPREAD
                                       
Yield on loans
   
4.50
%
   
4.50
%
   
4.43
%
   
4.44
%
   
4.72
%
Yield on investment securities
   
2.07
%
   
2.01
%
   
1.63
%
   
1.93
%
   
1.54
%
    Total yield on interest-earning assets
   
3.73
%
   
3.67
%
   
3.10
%
   
3.52
%
   
3.17
%
                                         
Cost of interest-bearing deposits
   
0.28
%
   
0.12
%
   
0.11
%
   
0.16
%
   
0.14
%
Cost of FHLB advances and other borrowings
   
5.46
%
   
5.88
%
   
2.79
%
   
5.10
%
   
2.67
%
    Total cost of interest-bearing liabilities
   
0.87
%
   
0.30
%
   
0.19
%
   
0.40
%
   
0.22
%
                                         
Spread (7)
   
2.86
%
   
3.37
%
   
2.91
%
   
3.12
%
   
2.95
%
Net interest margin
   
3.16
%
   
3.48
%
   
2.98
%
   
3.26
%
   
3.03
%
                                         
PER SHARE DATA
                                       
Basic earnings per share (2)
 
$
0.14
   
$
0.24
   
$
0.19
   
$
0.84
   
$
0.98
 
Diluted earnings per share (3)
   
0.14
     
0.24
     
0.19
     
0.83
     
0.98
 
Book value per share (5)
   
7.32
     
7.07
     
7.11
     
7.32
     
7.11
 
Tangible book value per share (5) (non-GAAP)
   
6.02
     
5.79
     
5.86
     
6.02
     
5.86
 
Market price per share:
                                       
  High for the period
 
$
7.90
   
$
7.96
   
$
8.00
   
$
7.96
   
$
8.07
 
  Low for the period
   
5.25
     
6.25
     
7.30
     
5.25
     
6.47
 
  Close for period end
   
5.34
     
7.68
     
7.55
     
5.34
     
7.55
 
Cash dividends declared per share
   
0.0600
     
0.0600
     
0.0550
     
0.2400
     
0.2150
 
                                         
Average number of shares outstanding:
                                       
  Basic (2)
   
21,391,759
     
21,504,903
     
22,161,686
     
21,637,526
     
22,213,029
 
  Diluted (3)
   
21,400,278
     
21,513,617
     
22,172,735
     
21,646,101
     
22,224,947
 



(1)
Amounts for the periods shown are annualized.
(2)
Amounts exclude ESOP shares not committed to be released.
(3)
Amounts exclude ESOP shares not committed to be released and include common stock equivalents.
(4)
Non-interest expense divided by net interest income and non-interest income.
(5)
Amounts calculated based on shareholders’ equity and include ESOP shares not committed to be released.
(6)
Net interest income divided by non-interest expense.
(7)
Yield on interest-earning assets less cost of funds on interest-bearing liabilities.

# # #