LOUISVILLE, Ky.--(BUSINESS WIRE)--
Republic Bancorp, Inc. (“Republic” or the “Company”) is pleased to
report solid net income of $13.4 million for the first quarter of 2013
resulting in Diluted Earnings per Class A Common Share of $0.64. Return
on average assets (“ROA”) and return on average equity (“ROE”) were
1.55% and 9.83%, respectively, for the quarter. The Company’s first
quarter 2013 operating results were driven by solid net interest income,
a strong quarter in mortgage banking and healthy declines in provision
for loan losses, as credit quality trends continue to be favorable.
Steve Trager, Republic’s Chairman and Chief Executive Officer,
commented: “Despite the decline in net income compared to our record
first quarter of 2012, we are pleased with our results of operations for
the first quarter of 2013. Based on our previous public disclosures
regarding our tax business, the public was aware that 2013 would likely
be a transition year for this business operating segment, and as a
result, a year of lower profitability compared to the tremendous year we
had in 2012. In addition, with no failed bank acquisition opportunities
that fit within our strategic plan during the first quarter of this
year, we were not able to report higher net income at our Core Bank
compared to the first quarter of 2012, which benefitted from the large
bargain purchase gain from our Tennessee Commerce Bank (‘TCB’)
acquisition. Despite these items that negatively impacted the
comparability of our financial performance to the previous year, results
from our core operations remained solid during the quarter. Our overall
performance demonstrates the strong relationships we have built with our
clients while also maintaining our high credit quality standards.”
While the Company’s first quarter performance represented a good start
to its fiscal year, Republic also received recognition during the
quarter for its past performance. During the quarter, Bank DirectorMagazine
named Republic as the best performing bank in the U.S. for the second
consecutive year. The number one ranking was based on a combined score
for two financial metrics: core return on tangible common equity and the
ratio of average tangible common equity to tangible assets. Data was
collected by SNL Financial and Sandler O’Neill + Partners from all banks
and thrifts that trade publicly on the NYSE, NASDAQ, or NYSE Amex and
represents the average of the two financial metrics for the eight
quarters ending June 30, 2012.
The following table highlights Republic’s first quarter financial
performance for 2013 compared to the same period in 2012:
|
|
|
| Three Months Ended |
| (dollars in thousands, except per share data) | | 3/31/13 |
| 3/31/12 |
| | | |
|
| Income Before Income Tax Expense | | $ | 20,978 | | | $ | 127,706 | |
| Net Income | | $ | 13,356 | | | $ | 82,472 | |
| Diluted Earnings per Class A Share | | $ | 0.64 | | | $ | 3.92 | |
| ROA | | | 1.55 | % | | | 7.94 | % |
| ROE | | | 9.83 | % | | | 64.47 | % |
|
|
|
|
Results of Operations for the First Quarter of
2013 Compared to the First Quarter of 2012
Traditional Banking and Mortgage Banking (collectively “Core Banking”)
Net income from Core Banking was $8.2 million for the first quarter of
2013. The Company’s first quarter 2013 operating results were driven by
higher net interest income, an active quarter in Mortgage Banking and a
healthy decline in required estimated provisions for loan losses. As
previously discussed, comparability to the first quarter of 2012 was
negatively impacted by a pre-tax bargain purchase gain of $27.9 million
recorded during January of 2012 resulting from the acquisition of TCB
through an FDIC assisted transaction. The Company recorded a $1.3
million bargain purchase gain during the first quarter of 2013 related
to adjustments to its day-one fair values related to its First
Commercial Bank (“FCB”) acquisition that occurred during the third
quarter of 2012.
Net interest income within the Core Bank rose to $29.1 million for the
first quarter of 2013, an increase of $1.1 million, or 4%, from the
first quarter of 2012. The increase in net interest income for the
quarter was attributable primarily to year-over-year growth in the loan
portfolio, which increased from an average of $2.4 billion during the
first quarter of 2012 to an average of $2.6 billion for the first
quarter of 2013. Approximately $93 million of the increase in average
loans was attributable to Republic’s acquisitions of failed banks during
2012 with the remaining increase coming from the net growth in the
Company’s Mortgage Warehouse loan portfolio and its traditional banking
center footprint. As a result, the Core Bank’s net interest margin
remained healthy at 3.60% for the first quarter of 2013, compared to
3.58% for the same period in 2012.
Looking ahead to the remainder of 2013, the Company, and the banking
industry in general, will continue to be challenged to maintain net
interest margins given the low interest rate environment for longer-term
interest earning-assets. In addition, the historically low 15- and
30-year fixed rate loans offered by the Government Sponsored Entities
(“GSEs”) continue to encourage mortgage clients to refinance
portfolio-level adjustable rate mortgages away from existing bank
portfolios leading to excess cash on bank balance sheets. Republic
continues to combat these challenges with successful product offerings
such as its Home Equity Amortizing Loan (“HEAL”) in 2012 and its newest
product offering, a 15 year fixed-rate commercial real estate loan. To
mitigate its interest rate risk, the Company plans to continue to extend
borrowings from the Federal Home Loan Bank to protect itself in a rising
interest rate environment.
The Core Bank’s provision for loan losses decreased from $3.1 million
during the first quarter of 2012 to a net credit of $26,000 during the
first quarter of 2013. Included in provision expense for the first
quarter of 2012 was $1.2 million for two large classified real estate
secured credits, while the Core Bank experienced no such large loan
impairment charges within its loan loss provision during the first
quarter of 2013. Overall, provision expense for the first quarter of
2013 benefitted from continued improvement in the Company’s historical
loss percentages and no new significant classified loans identified
during the quarter.
The table below illustrates the Core Bank’s continuing well-regarded
credit quality ratios for the most recent quarter end and the previous
three calendar year ends:
|
|
|
|
As of and for the period ending:
|
| | |
| |
| |
| |
| Core Banking Credit Quality Ratios | | 3/31/13 | | 12/31/12 | | 12/31/11 | | 12/31/10 |
| | | | | | | |
|
|
Non-performing loans / Total loans
| |
0.80
|
%
| |
0.82
|
%
| |
1.02
|
%
| |
1.30
|
%
|
| | | | | | | |
|
|
Non-performing assets / Total loans (including OREO)
| |
1.51
|
%
| |
1.79
|
%
| |
1.49
|
%
| |
1.84
|
%
|
| | | | | | | |
|
|
Delinquent loans / Total loans
| |
0.76
|
%
| |
0.79
|
%
| |
1.07
|
%
| |
1.24
|
%
|
| | | | | | | |
|
|
Net loan charge-offs / Average loans
| |
0.02
|
%
| |
0.34
|
%
| |
0.24
|
%
| |
0.51
|
%
|
|
(Annualized as of 3/31/13)
| | | | | | | | |
|
|
| OREO = Other Real Estate Owned |
|
|
Non-interest income for the Core Bank was $10.0 million for the first
quarter of 2013 compared to $34.9 million for the first quarter of 2012.
The decrease in non-interest income was driven largely by the previously
noted bargain purchase gain realized from the TCB acquisition during the
first quarter of 2012. Excluding the impact of the bargain purchase
gains, non-interest income increased $1.7 million, or 24%, over the
first quarter of 2012. The first quarter of 2013 reflected strong
mortgage banking income resulting from the favorable low interest rate
environment combined with Republic’s new $0 closing cost promotion,
which drove a significant increase in consumer demand for secondary
market loans. As a result, mortgage banking income increased from $1.4
million during the first quarter of 2012 to $3.3 million during the
first quarter of 2013.
The Core Bank’s non-interest expenses decreased $2.2 million for the
first quarter of 2013 to $26.0 million. In the first quarter 2012,
non-interest expenses included $600,000 in TCB related expenses
associated with third party consulting, third party core conversion
costs and internal incentive compensation accruals contingent upon a
successful systems conversion and long term profitability goals.
Additionally, the Core Bank recorded a $2.4 million early termination
penalty during the first quarter of 2012 as it prepaid $81 million in
Federal Home Loan Bank advances that were scheduled to mature at various
times during 2012 and 2013.
Republic Processing Group (“RPG”) – During the first quarter of
2013, RPG generated net income of $5.1 million, as it processed over
$3.0 billion in tax refunds for clients across the United States. Net
income from the Tax Refund Solutions (“TRS”) division declined from the
first quarter of 2012 due to a substantial reduction in Refund Transfer
(“RT”) volume and the elimination of the Refund Anticipation Loan
(“RAL”) product in April 2012.
The decrease in RT volume was primarily the result of the termination of
the Company’s contracts with Jackson Hewitt Tax Services (“JH”) and
Liberty Tax Service (“Liberty”). As previously disclosed in a Form 8-K
filed on August 29, 2012, JH unilaterally terminated its contract with
Republic on August 27, 2012. In addition, as previously disclosed in a
Form 8-K filed on September 19, 2012, Liberty unilaterally terminated
its contract with Republic on September 18, 2012. On a combined basis,
these contracts represented approximately 53% of the Company’s 2012 RT
product volume. The TRS segment of RPG derives substantially all of its
revenues during the first and second quarters of the year and
historically operates at a net loss during the second half of a year, as
the Company prepares for the upcoming tax season.
Along with TRS, Republic Payment Solutions (“RPS”) operates as a
division of RPG. RPS was formed to capitalize on the internal resources
of TRS by expanding the Company’s consumer product offerings. During the
first quarter of 2013, through RPS, the Company began offering prepaid
cards through a third party program manager on a small pilot basis. The
Company has plans to pilot more cards through additional third party
program managers during the remainder of 2013. If successful, the
Company hopes to grow its outstanding cardholder base in a judicious
manner in the following year. RPS is not expected to impact the
Company’s bottom line by a material amount in 2013, regardless of the
overall success of the program. Its impact to the Company’s bottom line
in 2014 and beyond will depend upon the success of its pilot phases.
Conclusion
“Our first quarter results continue to reflect the conservative approach
to doing business that we have employed since the Company was started
over 30 years ago. In addition, because of our operational nimbleness,
we were able to shift our resources to meet consumer demand for fixed
rate secondary market products, as consumer demand for portfolio level
adjustable rate mortgage products remains modest in this historically
low interest rate environment. While the economy overall is showing
continued favorable signs of recovery, there remains significant
challenges ahead for the banking industry in terms of competition,
continuing margin compression and the cost of complying with on-going
legal and regulatory requirements. It is my belief in our ability to
meet and overcome these challenges that allows me to say to our
associates, our clients and our shareholders: ‘We were here for you
yesterday. We are here for you today. We will be here for you
tomorrow,’” concluded Trager.
Republic Bancorp, Inc.(NASDAQ: RBCAA), headquartered in
Louisville, Kentucky, is the holding company for Republic Bank & Trust
Company (“RB&T”) and Republic Bank (“RB”).
Republic Bancorp, Inc. (Republic) has 44 banking centers and is the
parent company of Republic Bank & Trust Company and Republic Bank.
Republic Bank & Trust Company has 34 banking centers in 12 Kentucky
communities - Covington, Crestwood, Elizabethtown, Florence, Frankfort,
Georgetown, Independence, Lexington, Louisville, Owensboro, Shelbyville
and Shepherdsville, three banking centers in southern Indiana – Floyds
Knobs, Jeffersonville and New Albany, one banking center in Franklin
(Nashville), Tennessee, and one banking center in Bloomington
(Minneapolis), Minnesota. Republic Bank has banking centers in Hudson,
Palm Harbor, Port Richey and Temple Terrace, Florida as well as Blue Ash
(Cincinnati), Ohio. Republic offers internet banking at www.republicbank.com.
Republic has $3.4 billion in assets and is headquartered in Louisville,
Kentucky. Republic’s Class A Common Stock is listed under the
symbol “RBCAA” on the NASDAQ Global Select Market.
We were here for you yesterday. We are here for you today. We will
be here for you tomorrow.®
Forward-Looking Statements
This release contains certain forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These
statements include, but are not limited to, future acquisitions, future
challenges of growing or maintaining net interest income and net
interest margin in the Company’s Core Bank operations, the future growth
and performance of the Company’s RPS division of RPG, current
expectations and assumptions regarding its business, the economy and
other future conditions. Forward-looking statements can be identified by
the use of the words “expect,” “anticipate,” “believe,” “intend,”
“could” and “should,” and other words of similar meaning. These
forward-looking statements express management’s current expectations or
forecasts of future events and, by their nature, are subject to risks
and uncertainties and there are a number of factors that could cause
actual results to differ materially from those in such statements.
Because forward-looking statements relate to the future, they are
subject to inherent uncertainties, risks and changes in circumstances
that are difficult to predict. Actual results may differ materially from
those contemplated by the forward-looking statements. The Company
cautions you therefore against relying on any of these forward-looking
statements, which speak only as of the date on which they are made. They
are neither statements of historical fact nor guarantees or assurances
of future performance. Important factors that could cause actual results
to differ materially from those in the forward-looking statements
include factors disclosed from time to time in the Company’s filings
with the U.S. Securities and Exchange Commission, including those
factors set forth as “Risk Factors” in the Company’s Annual Report on
Form 10-K for the period ended December 31, 2012. The Company undertakes
no obligation to update any forward-looking statements. These
forward-looking statements are made only as of the date of this release,
and the Company undertakes no obligation to release revisions to these
forward-looking statements to reflect events or conditions after the
date of this release.
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (all amounts other than
per share amounts and number of employees and number of banking
centers are expressed in thousands unless otherwise noted) |
|
|
|
|
| Balance Sheet Data |
| |
| |
| |
| | March 31, 2013 | | Dec. 31, 2012 | | March 31, 2012 |
| Assets: | | | | | | |
|
Cash and cash equivalents
| |
$
|
207,451
| | |
$
|
137,691
| | |
$
|
186,504
| |
|
Investment securities
| | |
473,726
| | | |
484,256
| | | |
630,298
| |
|
Mortgage loans held for sale
| | |
20,726
| | | |
10,614
| | | |
4,459
| |
|
Loans held for sale
| | |
-
| | | |
-
| | | |
17,003
| |
|
Loans
| | |
2,598,642
| | | |
2,650,197
| | | |
2,394,787
| |
|
Allowance for loan losses
| | |
(23,563
|
)
| | |
(23,729
|
)
| | |
(23,732
|
)
|
| Federal Home Loan Bank stock, at cost
| | |
28,342
| | | |
28,377
| | | |
28,439
| |
|
Premises and equipment, net
| | |
33,535
| | | |
33,197
| | | |
34,321
| |
|
Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Other real estate owned ("OREO")
| | |
18,689
| | | |
26,203
| | | |
24,149
| |
|
Other assets and accrued interest receivable
| |
|
33,642
|
| |
|
37,425
|
| |
|
38,438
|
|
|
Total assets
| |
$
|
3,401,358
|
| |
$
|
3,394,399
|
| |
$
|
3,344,834
|
|
| | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | |
|
Deposits:
| | | | | | |
|
Non interest-bearing
| |
$
|
524,149
| | |
$
|
479,046
| | |
$
|
595,498
| |
|
Interest-bearing
| |
|
1,547,647
|
| |
|
1,503,882
|
| |
|
1,453,301
|
|
|
Total deposits
| | |
2,071,796
| | | |
1,982,928
| | | |
2,048,799
| |
| | | | | |
|
|
Securities sold under agreements to repurchase and other short-term
borrowings
| | |
120,217
| | | |
250,884
| | | |
225,719
| |
| Federal Home Loan Bank advances
| | |
572,570
| | | |
542,600
| | | |
413,593
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Other liabilities and accrued interest payable
| |
|
52,800
|
| |
|
40,045
|
| |
|
81,990
|
|
|
Total liabilities
| | |
2,858,623
| | | |
2,857,697
| | | |
2,811,341
| |
| | | | | |
|
|
Stockholders' equity
| |
|
542,735
|
| |
|
536,702
|
| |
|
533,493
|
|
|
Total liabilities and Stockholders' equity
| |
$
|
3,401,358
|
| |
$
|
3,394,399
|
| |
$
|
3,344,834
|
|
|
|
|
|
| Average Balance Sheet Data |
|
|
|
|
| Three Months Ended March 31, |
| | | | | 2013 |
| 2012 |
| Assets: | | | | | | | |
|
Investment securities, including FHLB stock
| | | | |
$
|
509,006
| |
$
|
690,328
|
|
Federal funds sold and other interest-earning deposits
| | | | | |
186,237
| | |
645,863
|
|
Loans and fees, including loans held for sale
| | | | | |
2,582,932
| | |
2,439,331
|
|
Total earning assets
| | | | | |
3,278,175
| | |
3,775,522
|
|
Total assets
| | | | | |
3,449,681
| | |
4,153,256
|
| | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | |
|
Non interest-bearing deposits
| | | | |
$
|
570,619
| |
$
|
922,628
|
|
Interest-bearing deposits
| | | | | |
1,511,906
| | |
1,670,167
|
Securities sold under agreements to repurchase and other
short-term borrowings
| | | | | |
202,924
| | |
271,322
|
| Federal Home Loan Bank advances
| | | | | |
552,080
| | |
681,518
|
|
Subordinated note
| | | | | |
41,240
| | |
41,240
|
|
Total interest-bearing liabilities
| | | | | |
2,308,150
| | |
2,664,247
|
|
Stockholders' equity
| | | | | |
543,506
| | |
511,694
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Income Statement Data |
|
|
|
| |
| |
| | | | | Three Months Ended March 31, |
| | | | | 2013 | | 2012 |
| | | | | | |
|
|
Total interest income(1)
| | | | |
$
|
34,401
| | |
$
|
79,587
|
|
Total interest expense
| | | | |
|
5,271
|
| |
|
6,367
|
| | | | | | |
|
|
Net interest income
| | | | | |
29,130
| | | |
73,220
|
| | | | | | |
|
|
Provision for loan losses
| | | | | |
(625
|
)
| | |
11,170
|
| | | | | | |
|
|
Non interest income:
| | | | | | | |
|
Service charges on deposit accounts
| | | | | |
3,210
| | | |
3,303
|
|
Net refund transfer fees
| | | | | |
12,014
| | | |
71,749
|
|
Mortgage banking income
| | | | | |
3,274
| | | |
1,354
|
|
Debit card interchange fee income
| | | | | |
1,811
| | | |
1,556
|
|
Bargain purchase gain - Tennessee Commerce Bank | | | | | |
-
| | | |
27,899
|
|
Bargain purchase gain - First Commercial Bank | | | | | |
1,324
| | | |
-
|
|
Net gain on sales, calls and impairment of securities
| | | | | |
-
| | | |
56
|
|
Other
| | | | |
|
892
|
| |
|
892
|
|
Total non interest income
| | | | |
|
22,525
|
| |
|
106,809
|
| | | | | | |
|
|
Non interest expenses:
| | | | | | | |
|
Salaries and employee benefits
| | | | | |
16,114
| | | |
16,971
|
|
Occupancy and equipment, net
| | | | | |
5,577
| | | |
6,074
|
|
Communication and transportation
| | | | | |
1,030
| | | |
2,661
|
|
Marketing and development
| | | | | |
902
| | | |
938
|
| FDIC insurance expense
| | | | | |
413
| | | |
430
|
|
Bank franchise tax expense
| | | | | |
1,715
| | | |
1,931
|
|
Data processing
| | | | | |
716
| | | |
1,221
|
|
Debit card processing expense
| | | | | |
843
| | | |
601
|
|
Supplies
| | | | | |
354
| | | |
949
|
|
OREO expense
| | | | | |
889
| | | |
605
|
|
Charitable contributions
| | | | | |
236
| | | |
2,678
|
|
Legal expense
| | | | | |
430
| | | |
368
|
|
FHLB advance prepayment penalty
| | | | | |
-
| | | |
2,436
|
|
Other
| | | | |
|
2,083
|
| |
|
3,290
|
|
Total non interest expenses
| | | | |
|
31,302
|
| |
|
41,153
|
| | | | | | |
|
|
Income before income tax expense
| | | | | |
20,978
| | | |
127,706
|
|
Income tax expense
| | | | |
|
7,622
|
| |
|
45,234
|
| | | | | | |
|
|
Net income
| | | | |
$
|
13,356
|
| |
$
|
82,472
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Selected Data and Statistics |
|
|
|
| |
| |
| | | | | As of and for the |
| | | | | Three Months Ended March 31, |
| | | | | 2013 | | 2012 |
| Per Share Data: | | | | | | | |
| | | | | | |
|
|
Basic average shares outstanding
| | | | | |
20,864
| | | |
20,956
| |
|
Diluted average shares outstanding
| | | | | |
20,933
| | | |
21,055
| |
| | | | | | |
|
|
End of period shares outstanding:
| | | | | | | |
|
Class A Common Stock
| | | | | |
18,513
| | | |
18,662
| |
|
Class B Common Stock
| | | | | |
2,264
| | | |
2,299
| |
| | | | | | |
|
|
Book value per share(2)
| | | | |
$
|
26.12
| | |
$
|
25.45
| |
|
Tangible book value per share(2)
| | | | | |
25.38
| | | |
24.69
| |
| | | | | | |
|
|
Earnings per share:
| | | | | | | |
|
Basic earnings per Class A Common Stock
| | | | |
$
|
0.64
| | |
$
|
3.94
| |
|
Basic earnings per Class B Common Stock
| | | | | |
0.63
| | | |
3.92
| |
|
Diluted earnings per Class A Common Stock
| | | | | |
0.64
| | | |
3.92
| |
|
Diluted earnings per Class B Common Stock
| | | | | |
0.62
| | | |
3.90
| |
| | | | | | |
|
|
Cash dividends declared per share:
| | | | | | | |
|
Class A Common Stock
| | | | |
$
|
0.165
| | |
$
|
0.154
| |
|
Class B Common Stock
| | | | | |
0.150
| | | |
0.140
| |
| | | | | | |
|
| Performance Ratios: | | | | | | | |
| | | | | | |
|
|
Return on average assets
| | | | | |
1.55
|
%
| | |
7.94
|
%
|
|
Return on average equity
| | | | | |
9.83
| | | |
64.47
| |
|
Efficiency ratio(3)
| | | | | |
61
| | | |
23
| |
|
Yield on average interest-earning assets
| | | | | |
4.20
| | | |
8.43
| |
|
Cost of interest-bearing liabilities
| | | | | |
0.91
| | | |
0.96
| |
|
Net interest spread
| | | | | |
3.29
| | | |
7.47
| |
|
Net interest margin - Total Company | | | | | |
3.55
| | | |
7.76
| |
|
Net interest margin - Traditional Bank | | | | | |
3.60
| | | |
3.58
| |
| | | | | | |
|
| Other Information: | | | | | | | |
| | | | | | |
|
|
End of period full-time equivalent employees
| | | | | |
797
| | | |
723
| |
|
Number of banking centers
| | | | | |
44
| | | |
43
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Credit Quality Data and Statistics |
|
|
|
| As of and for the |
| | | | | Three Months Ended March. 31, |
| | | | | 2013 |
| 2012 |
| Credit Quality Asset Balances - Total Company: | | | | | | | |
| | | | | | |
|
|
Loans on non-accrual status
| | | | |
$
|
18,161
| | |
$
|
23,370
| |
|
Loans past due 90 days or more and still on accrual
| | | | |
|
2,752
|
| |
|
-
|
|
|
Total non-performing loans
| | | | | |
20,913
| | | |
23,370
| |
|
OREO
| | | | |
|
18,689
|
| |
|
24,149
|
|
|
Total non-performing assets
| | | | |
$
|
39,602
|
| |
$
|
47,519
|
|
|
Total delinquent loans
| | | | | |
19,813
| | | |
27,189
| |
| | | | | | |
|
| Credit Quality Asset Balances - Acquired Banks: | | | | | | | |
| | | | | | |
|
|
Loans on non-accrual status
| | | | |
$
|
24
| | |
$
|
333
| |
|
Loans past due 90 days or more and still on accrual
| | | | |
|
2,752
|
| |
|
-
|
|
|
Total non-performing loans
| | | | | |
2,776
| | | |
333
| |
|
OREO
| | | | |
|
10,346
|
| |
|
6,188
|
|
|
Total non-performing assets
| | | | |
$
|
13,122
|
| |
$
|
6,521
|
|
|
Total delinquent loans
| | | | | |
3,846
| | | |
997
| |
| | | | | | |
|
| Credit Quality Ratios - Total Company: | | | | | | | |
| | | | | | |
|
|
Non-performing loans to total loans
| | | | | |
0.80
|
%
| | |
0.98
|
%
|
|
Non-performing assets to total loans (including OREO)
| | | | | |
1.51
| | | |
1.96
| |
|
Non-performing assets to total assets
| | | | | |
1.16
| | | |
1.42
| |
|
Allowance for loan losses to total loans
| | | | | |
0.91
| | | |
0.99
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | | | | |
2.12
| | | |
1.59
| |
|
Allowance for loan losses to non-performing loans
| | | | | |
113
| | | |
102
| |
|
Delinquent loans to total loans(5)
| | | | | |
0.76
| | | |
1.14
| |
|
Net loan charge-offs to average loans (annualized)
| | | | | |
(0.07
|
)
| | |
1.89
| |
| | | | | | |
|
| Credit Quality Ratios - Core Bank: | | | | | | | |
| | | | | | |
|
|
Non-performing loans to total loans
| | | | | |
0.80
|
%
| | |
0.98
|
%
|
|
Non-performing assets to total loans (including OREO)
| | | | | |
1.51
| | | |
1.96
| |
|
Non-performing assets to total assets
| | | | | |
1.16
| | | |
1.42
| |
|
Allowance for loan losses to total loans
| | | | | |
0.91
| | | |
0.99
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | | | | |
2.12
| | | |
1.59
| |
|
Allowance for loan losses to non-performing loans
| | | | | |
113
| | | |
102
| |
|
Delinquent loans to total loans(5)
| | | | | |
0.76
| | | |
1.14
| |
|
Net loan charge-offs to average loans (annualized)
| | | | | |
0.02
| | | |
0.65
| |
| | | | | | |
|
| Credit Quality Ratios - Core Bank Excluding Acquired Banks: | | | | | | | |
| | | | | | |
|
|
Non-performing loans to total loans
| | | | | |
0.73
|
%
| | |
0.98
|
%
|
|
Non-performing assets to total loans (including OREO)
| | | | | |
1.07
| | | |
1.74
| |
|
Non-performing assets to total assets
| | | | | |
0.81
| | | |
1.29
| |
|
Allowance for loan losses to total loans
| | | | | |
0.94
| | | |
1.01
| |
|
Allowance for loan losses to non-performing loans
| | | | | |
129
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | | | | |
0.64
| | | |
1.12
| |
|
Net loan charge-offs to average loans (annualized)
| | | | | |
0.02
| | | |
0.67
| |
| | | | | |
| | | |
| Credit Quality Ratios - Acquired Banks: | | | | | | | |
| | | | | | |
|
|
Non-performing loans to total loans
| | | | | |
2.26
|
%
| | |
0.67
|
%
|
|
Non-performing assets to total loans (including OREO)
| | | | | |
9.85
| | | |
11.62
| |
|
Non-performing assets to total assets
| | | | | |
8.87
| | | |
3.72
| |
|
Allowance for loan losses to total loans
| | | | | |
0.17
| | | |
-
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | | | | |
20.60
| | | |
22.41
| |
|
Allowance for loan losses to non-performing loans
| | | | | |
8
| | | |
-
| |
|
Delinquent loans to total loans(5)
| | | | | |
3.13
| | | |
2.00
| |
|
Net loan charge-offs to average loans (annualized)
| | | | | |
-
| | | |
-
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Balance Sheet Data |
| |
| |
| |
| |
| |
| | Quarterly Comparison |
| | March 31, 2013 | | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
| Assets: | | | | | | | | | | |
|
Cash and cash equivalents
| |
$
|
207,451
| | |
$
|
137,691
| | |
$
|
96,187
| | |
$
|
124,357
| | |
$
|
186,504
| |
|
Investment securities
| | |
473,726
| | | |
484,256
| | | |
581,262
| | | |
608,090
| | | |
630,298
| |
|
Mortgage loans held for sale
| | |
20,726
| | | |
10,614
| | | |
3,385
| | | |
4,093
| | | |
4,459
| |
|
Loans held for sale
| | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
17,003
| |
|
Loans
| | |
2,598,642
| | | |
2,650,197
| | | |
2,642,357
| | | |
2,440,394
| | | |
2,394,787
| |
|
Allowance for loan losses
| | |
(23,563
|
)
| | |
(23,729
|
)
| | |
(24,100
|
)
| | |
(22,510
|
)
| | |
(23,732
|
)
|
| Federal Home Loan Bank stock, at cost
| | |
28,342
| | | |
28,377
| | | |
28,784
| | | |
28,391
| | | |
28,439
| |
|
Premises and Equipment, net
| | |
33,535
| | | |
33,197
| | | |
32,984
| | | |
32,962
| | | |
34,321
| |
|
Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
OREO
| | |
18,689
| | | |
26,203
| | | |
25,148
| | | |
18,345
| | | |
24,149
| |
|
Other assets and interest receivable
| |
|
33,642
|
| |
|
37,425
|
| |
|
39,601
|
| |
|
34,510
|
| |
|
38,438
|
|
|
Total assets
| |
$
|
3,401,358
|
| |
$
|
3,394,399
|
| |
$
|
3,435,776
|
| |
$
|
3,278,800
|
| |
$
|
3,344,834
|
|
| | | | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | |
|
Non interest-bearing
| |
$
|
524,149
| | |
$
|
479,046
| | |
$
|
514,893
| | |
$
|
513,136
| | |
$
|
595,498
| |
|
Interest-bearing
| |
|
1,547,647
|
| |
|
1,503,882
|
| |
|
1,540,717
|
| |
|
1,392,155
|
| |
|
1,453,301
|
|
|
Total deposits
| | |
2,071,796
| | | |
1,982,928
| | | |
2,055,610
| | | |
1,905,291
| | | |
2,048,799
| |
| | | | | | | | | |
|
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
120,217
| | | |
250,884
| | | |
169,839
| | | |
194,412
| | | |
225,719
| |
| Federal Home Loan Bank advances
| | |
572,570
| | | |
542,600
| | | |
553,487
| | | |
538,555
| | | |
413,593
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Other liabilities and accrued interest payable
| |
|
52,800
|
| |
|
40,045
|
| |
|
57,844
|
| |
|
59,589
|
| |
|
81,990
|
|
|
Total liabilities
| | |
2,858,623
| | | |
2,857,697
| | | |
2,878,020
| | | |
2,739,087
| | | |
2,811,341
| |
| | | | | | | | | |
|
|
Stockholders' equity
| |
|
542,735
|
| |
|
536,702
|
| |
|
557,756
|
| |
|
539,713
|
| |
|
533,493
|
|
|
Total liabilities and Stockholders' equity
| |
$
|
3,401,358
|
| |
$
|
3,394,399
|
| |
$
|
3,435,776
|
| |
$
|
3,278,800
|
| |
$
|
3,344,834
|
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| Average Balance Sheet Data | | | | | | | | | | |
| | Quarterly Comparison |
| | March 31, 2013 | | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
| Assets: | | | | | | | | | | |
|
Investment securities, including FHLB stock
| |
$
|
509,006
| | |
$
|
564,272
| | |
$
|
629,542
| | |
$
|
680,134
| | |
$
|
690,328
| |
|
Federal funds sold and other interest-earning deposits
| | |
186,237
| | | |
106,359
| | | |
82,404
| | | |
100,407
| | | |
645,863
| |
|
Loans and fees, including loans held for sale
| | |
2,582,932
| | | |
2,650,267
| | | |
2,520,174
| | | |
2,406,180
| | | |
2,439,331
| |
|
Total earning assets
| | |
3,278,175
| | | |
3,320,898
| | | |
3,232,120
| | | |
3,186,721
| | | |
3,775,522
| |
|
Total assets
| | |
3,449,641
| | | |
3,448,191
| | | |
3,322,077
| | | |
3,309,764
| | | |
4,153,256
| |
| | | | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | | | |
|
Non interest-bearing deposits
| |
$
|
570,619
| | |
$
|
542,973
| | |
$
|
505,127
| | |
$
|
533,649
| | |
$
|
922,628
| |
|
Interest-bearing deposits
| | |
1,511,906
| | | |
1,505,108
| | | |
1,462,069
| | | |
1,414,427
| | | |
1,670,167
| |
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
202,924
| | | |
220,279
| | | |
208,051
| | | |
250,515
| | | |
271,322
| |
| Federal Home Loan Bank advances
| | |
552,080
| | | |
570,147
| | | |
523,053
| | | |
479,064
| | | |
681,518
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Total interest-bearing liabilities
| | |
2,308,150
| | | |
2,336,774
| | | |
2,234,413
| | | |
2,185,246
| | | |
2,664,247
| |
|
Stockholders' equity
| | |
543,506
| | | |
534,724
| | | |
539,863
| | | |
534,576
| | | |
511,694
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Income Statement Data |
| |
| |
| |
| |
| |
| | Three Months Ended |
| | March 31, 2013 | | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
| | | | | | | | | |
|
|
Total interest income(1)
| |
$
|
34,401
| | |
$
|
35,930
| |
$
|
34,128
| | |
$
|
33,814
| | |
$
|
79,587
|
|
Total interest expense
| |
|
5,271
|
| |
|
5,379
| |
|
5,556
|
| |
|
5,502
|
| |
|
6,367
|
|
Net interest income
| | |
29,130
| | | |
30,551
| | |
28,572
| | | |
28,312
| | | |
73,220
|
| | | | | | | | | |
|
|
Provision for loan losses
| | |
(625
|
)
| | |
1,324
| | |
2,083
| | | |
466
| | | |
11,170
|
| | | | | | | | | |
|
|
Non interest income:
| | | | | | | | | | |
|
Service charges on deposit accounts
| | |
3,210
| | | |
3,469
| | |
3,438
| | | |
3,286
| | | |
3,303
|
|
Net refund transfer fees
| | |
12,014
| | | |
177
| | |
231
| | | |
6,147
| | | |
71,749
|
|
Mortgage banking income
| | |
3,274
| | | |
2,856
| | |
2,274
| | | |
1,963
| | | |
1,354
|
|
Debit card interchange fee income
| | |
1,811
| | | |
1,430
| | |
1,390
| | | |
1,441
| | | |
1,556
|
|
Bargain purchase gain - TCB
| | |
-
| | | |
-
| | |
(189
|
)
| | |
(96
|
)
| | |
27,899
|
|
Bargain purchase gain - FCB
| | |
1,324
| | | |
712
| | |
27,112
| | | |
-
| | | |
-
|
Net gain on sales, calls and impairment of securities
| | |
-
| | | |
-
| | |
-
| | | |
-
| | | |
56
|
|
Other
| |
|
892
|
| |
|
694
| |
|
589
|
| |
|
1,345
|
| |
|
892
|
|
Total non interest income
| |
|
22,525
|
| |
|
9,338
| |
|
34,845
|
| |
|
14,086
|
| |
|
106,809
|
| | | | | | | | | |
|
|
Non interest expenses:
| | | | | | | | | | |
|
Salaries and employee benefits
| | |
16,114
| | | |
14,428
| | |
14,921
| | | |
14,313
| | | |
16,971
|
|
Occupancy and equipment, net
| | |
5,577
| | | |
5,538
| | |
5,718
| | | |
5,144
| | | |
6,074
|
|
Communication and transportation
| | |
1,030
| | | |
1,139
| | |
1,045
| | | |
961
| | | |
2,661
|
|
Marketing and development
| | |
902
| | | |
759
| | |
828
| | | |
904
| | | |
938
|
| FDIC insurance expense
| | |
413
| | | |
395
| | |
287
| | | |
291
| | | |
430
|
|
Bank franchise tax expense
| | |
1,715
| | | |
553
| | |
729
| | | |
703
| | | |
1,931
|
|
Data processing
| | |
716
| | | |
863
| | |
1,030
| | | |
1,195
| | | |
1,221
|
|
Debit card processing expense
| | |
843
| | | |
553
| | |
648
| | | |
660
| | | |
601
|
|
Supplies
| | |
354
| | | |
366
| | |
270
| | | |
529
| | | |
949
|
|
OREO expense
| | |
889
| | | |
1,049
| | |
1,328
| | | |
555
| | | |
605
|
|
Charitable contributions
| | |
236
| | | |
231
| | |
232
| | | |
200
| | | |
2,678
|
|
Legal expense
| | |
430
| | | |
583
| | |
388
| | | |
527
| | | |
368
|
|
FHLB advance prepayment penalty
| | |
-
| | | |
-
| | |
-
| | | |
-
| | | |
2,436
|
|
Other
| |
|
2,083
|
| |
|
1,922
| |
|
2,338
|
| |
|
1,469
|
| |
|
3,290
|
|
Total non interest expenses
| |
|
31,302
|
| |
|
28,379
| |
|
29,762
|
| |
|
27,451
|
| |
|
41,153
|
| | | | | | | | | |
|
|
Income before income tax expense
| | |
20,978
| | | |
10,186
| | |
31,572
| | | |
14,481
| | | |
127,706
|
|
Income tax expense
| |
|
7,622
|
| |
|
3,565
| |
|
10,904
|
| |
|
4,903
|
| |
|
45,234
|
| | | | | | | | | |
|
|
Net income
| |
$
|
13,356
|
| |
$
|
6,621
| |
$
|
20,668
|
| |
$
|
9,578
|
| |
$
|
82,472
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Selected Data and Statistics |
| |
| |
| |
| |
| |
| | As of and for the Three Months Ended |
| | March 31, 2013 | | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
| Per Share Data: | | | | | | | | | | |
| | | | | | | | | |
|
|
Basic average shares outstanding
| | |
20,864
| | | |
20,971
| | | |
20,948
| | | |
20,958
| | | |
20,956
| |
|
Diluted average shares outstanding
| | |
20,933
| | | |
21,020
| | | |
21,029
| | | |
21,017
| | | |
21,055
| |
| | | | | | | | | |
|
|
End of period shares outstanding:
| | | | | | | | | | |
|
Class A Common Stock
| | |
18,513
| | | |
18,694
| | | |
18,673
| | | |
18,658
| | | |
18,662
| |
|
Class B Common Stock
| | |
2,264
| | | |
2,271
| | | |
2,271
| | | |
2,299
| | | |
2,299
| |
| | | | | | | | | |
|
|
Book value per share(2)
| |
$
|
26.12
| | |
$
|
25.60
| | |
$
|
26.63
| | |
$
|
25.75
| | |
$
|
25.45
| |
|
Tangible book value per share(2)
| | |
25.38
| | | |
24.86
| | | |
25.88
| | | |
25.01
| | | |
24.69
| |
| | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | |
|
Basic earnings per Class A Common Stock
| |
$
|
0.64
| | |
$
|
0.33
| | |
$
|
0.99
| | |
$
|
0.46
| | |
$
|
3.94
| |
|
Basic earnings per Class B Common Stock
| | |
0.63
| | | |
0.21
| | | |
0.97
| | | |
0.44
| | | |
3.92
| |
|
Diluted earnings per Class A Common Stock
| | |
0.64
| | | |
0.33
| | | |
0.98
| | | |
0.46
| | | |
3.92
| |
|
Diluted earnings per Class B Common Stock
| | |
0.62
| | | |
0.21
| | | |
0.97
| | | |
0.44
| | | |
3.90
| |
| | | | | | | | | |
|
|
Cash dividends declared per share:
| | | | | | | | | | |
|
Class A Common Stock
| |
$
|
0.165
| | |
$
|
1.265
| | |
$
|
0.165
| | |
$
|
0.165
| | |
$
|
0.154
| |
|
Class B Common Stock
| | |
0.150
| | | |
1.150
| | | |
0.150
| | | |
0.150
| | | |
0.140
| |
| | | | | | | | | |
|
| Performance Ratios: | | | | | | | | | | |
| | | | | | | | | |
|
|
Return on average assets
| | |
1.55
|
%
| | |
0.77
|
%
| | |
2.49
|
%
| | |
1.16
|
%
| | |
7.94
|
%
|
|
Return on average equity
| | |
9.83
| | | |
4.95
| | | |
15.31
| | | |
7.17
| | | |
64.47
| |
|
Efficiency ratio(3)
| | |
61
| | | |
71
| | | |
47
| | | |
65
| | | |
23
| |
|
Yield on average interest-earning assets
| | |
4.20
| | | |
4.33
| | | |
4.22
| | | |
4.22
| | | |
8.43
| |
|
Cost of interest-bearing liabilities
| | |
0.91
| | | |
0.92
| | | |
0.99
| | | |
1.01
| | | |
0.96
| |
|
Net interest spread
| | |
3.29
| | | |
3.41
| | | |
3.23
| | | |
3.21
| | | |
7.47
| |
|
Net interest margin - Total Company | | |
3.55
| | | |
3.68
| | | |
3.54
| | | |
3.53
| | | |
7.76
| |
|
Net interest margin - Traditional Bank | | |
3.60
| | | |
3.69
| | | |
3.54
| | | |
3.57
| | | |
3.58
| |
| | | | | | | | | |
|
| Other Information: | | | | | | | | | | |
| | | | | | | | | |
|
|
End of period full-time equivalent employees
| | |
797
| | | |
797
| | | |
772
| | | |
749
| | | |
723
| |
|
Number of banking centers
| | |
44
| | | |
44
| | | |
44
| | | |
43
| | | |
43
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts and number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Credit Quality Data and Statistics |
| |
| |
| |
| |
| |
| | As of and for the Three Months Ended |
| | March 31, 2013 | | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
| Credit Quality Asset Balances - Total Company: | | | | | | | | | | |
|
Loans on non-accrual status
| |
$
|
18,161
| | |
$
|
18,506
| | |
$
|
20,436
| | |
$
|
21,819
| | |
$
|
23,370
| |
|
Loans past due 90 days or more and still on accrual
| |
|
2,752
|
| |
|
3,173
|
| |
|
616
|
| |
|
50
|
| |
|
-
|
|
|
Total non-performing loans
| | |
20,913
| | | |
21,679
| | | |
21,052
| | | |
21,869
| | | |
23,370
| |
|
OREO
| |
|
18,689
|
| |
|
26,203
|
| |
|
25,148
|
| |
|
18,345
|
| |
|
24,149
|
|
|
Total non-performing assets
| |
$
|
39,602
|
| |
$
|
47,882
|
| |
$
|
46,200
|
| |
$
|
40,214
|
| |
$
|
47,519
|
|
|
Total delinquent loans
| | |
19,813
| | | |
20,844
| | | |
17,892
| | | |
18,120
| | | |
27,189
| |
| | | | | | | | | |
|
| Credit Quality Asset Balances - Acquired Banks: | | | | | | | | | | |
|
Loans on non-accrual status
| |
$
|
24
| | |
$
|
-
| | |
$
|
22
| | |
$
|
177
| | |
$
|
333
| |
|
Loans past due 90 days or more and still on accrual
| |
|
2,752
|
| |
|
3,173
|
| |
|
616
|
| |
|
50
|
| |
|
-
|
|
|
Total non-performing loans
| | |
2,776
| | | |
3,173
| | | |
638
| | | |
227
| | | |
333
| |
|
OREO
| |
|
10,346
|
| |
|
14,498
|
| |
|
12,398
|
| |
|
3,272
|
| |
|
6,188
|
|
|
Total non-performing assets
| |
$
|
13,122
|
| |
$
|
17,671
|
| |
$
|
13,036
|
| |
$
|
3,499
|
| |
$
|
6,521
|
|
|
Total delinquent loans
| | |
3,846
| | | |
5,967
| | | |
711
| | | |
672
| | | |
997
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Total Company: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.80
|
%
| | |
0.82
|
%
| | |
0.80
|
%
| | |
0.90
|
%
| | |
0.98
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.51
| | | |
1.79
| | | |
1.73
| | | |
1.64
| | | |
1.96
| |
|
Non-performing assets to total assets
| | |
1.16
| | | |
1.41
| | | |
1.34
| | | |
1.23
| | | |
1.42
| |
|
Allowance for loan losses to total loans
| | |
0.91
| | | |
0.90
| | | |
0.91
| | | |
0.92
| | | |
0.99
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
2.12
| | | |
2.34
| | | |
2.56
| | | |
1.42
| |
| |
1.59
| |
|
Allowance for loan losses to non-performing loans
| | |
113
| | | |
109
| | | |
114
| | | |
103
| | | |
102
| |
|
Delinquent loans to total loans(5)
| | |
0.76
| | | |
0.79
| | | |
0.68
| | | |
0.74
| | | |
1.14
| |
|
Net loan charge-offs to average loans (annualized)
| | |
(0.07
|
)
| | |
0.26
| | | |
0.08
| | | |
0.28
| | | |
1.89
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Core Bank: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.80
|
%
| | |
0.82
|
%
| | |
0.80
|
%
| | |
0.90
|
%
| | |
0.98
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.51
| | | |
1.79
| | | |
1.73
| | | |
1.64
| | | |
1.96
| |
|
Non-performing assets to total assets
| | |
1.16
| | | |
1.41
| | | |
1.34
| | | |
1.23
| | | |
1.42
| |
|
Allowance for loan losses to total loans
| | |
0.91
| | | |
0.90
| | | |
0.91
| | | |
0.92
| | | |
0.99
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
2.12
| | | |
2.34
| | | |
2.56
| | | |
1.42
| |
| |
1.59
| |
|
Allowance for loan losses to non-performing loans
| | |
113
| | | |
109
| | | |
114
| | | |
103
| | | |
102
| |
|
Delinquent loans to total loans(5)
| | |
0.76
| | | |
0.79
| | | |
0.68
| | | |
0.74
| | | |
1.14
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.02
| | | |
0.31
| | | |
0.15
| | | |
0.28
| | | |
0.65
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Core Bank Excluding Acquired Banks: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.73
|
%
| | |
0.74
|
%
| | |
0.82
|
%
| | |
0.90
|
%
| | |
0.98
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.07
| | | |
1.20
| | | |
1.33
| | | |
1.52
| | | |
1.74
| |
|
Non-performing assets to total assets
| | |
1.81
| | | |
0.95
| | | |
1.04
| | | |
1.16
| | | |
1.29
| |
|
Allowance for loan losses to total loans
| | |
0.94
| | | |
0.94
| | | |
0.97
| | | |
0.94
| | | |
1.01
| |
|
Allowance for loan losses to non-performing loans
| | |
129
| | | |
127
| | | |
118
| | | |
104
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.64
| | | |
0.59
| | | |
0.69
| | | |
0.73
| | | |
1.12
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.02
| | | |
0.33
| | | |
0.16
| | | |
0.29
| | | |
0.67
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Acquired Banks: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
2.26
|
%
| | |
2.29
|
%
| | |
0.38
|
%
| | |
0.59
|
%
| | |
0.67
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
9.85
| | | |
11.54
| | | |
7.53
| | | |
8.38
| | | |
11.62
| |
|
Non-performing assets to total assets
| | |
8.87
| | | |
8.73
| | | |
5.40
| | | |
3.20
| | | |
3.72
| |
|
Allowance for loan losses to total loans
| | |
0.17
| | | |
0.15
| | | |
-
| | | |
-
| | | |
-
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
20.60
| | | |
21.77
| | | |
21.43
| | | |
24.03
| | | |
22.41
| |
|
Allowance for loan losses to non-performing loans
| | |
8
| | | |
7
| | | |
-
| | | |
-
| | | |
-
| |
|
Delinquent loans to total loans(5)
| | |
3.13
| | | |
4.30
| | | |
0.44
| | | |
1.75
| | | |
2.00
| |
|
Net loan charge-offs to average loans (annualized)
| | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
Republic Bancorp, Inc. Financial Information
First
Quarter 2013 Earnings Release (continued)
Segment Data:
Reportable segments are determined by the type of products and services
offered and the level of information provided to the chief operating
decision maker, who uses such information to review performance of
various components of the business (such as branches and subsidiary
banks), which are then aggregated if operating performance,
products/services, and customers are similar.
As of March 31, 2013, the Company was divided into three distinct
business operating segments: Traditional Banking, Mortgage Banking and
Republic Processing Group (“RPG”). During 2012, the Company realigned
the previously reported Tax Refund Solutions (“TRS”) segment as a
division of the newly formed RPG segment. Along with the TRS division,
Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”)
were created to operate as divisions of the RPG segment.
Nationally, through Republic Bank & Trust Company (“RB&T”), RPG
facilitates the receipt and payment of federal and state tax refund
products under the TRS division. Nationally, through Republic Bank, the
RPS division is preparing to become an issuing bank to offer general
purpose reloadable prepaid debit, payroll, gift and incentive cards
through third party program managers. Nationally, through RB&T, the RCS
division is preparing to pilot short-term consumer credit products
through multiple channels, including the internet and retail locations.
For the projected near-term, as the programs are established, the
operating results of the RPS and RCS divisions are expected to be
immaterial to the Company’s overall results of operations and will
therefore not be reported as a separate business operating segment until
such time, if any, that they become material to the Company’s overall
results of operations.
Loans, investments and deposits provide the majority of the net revenue
from Traditional Banking operations; servicing fees and loan sales
provide the majority of revenue from Mortgage Banking operations; Refund
Transfer fees provide the majority of the revenue from TRS. All Company
operations are domestic.
The accounting policies used for Republic’s reportable segments are the
same as those described in the summary of significant accounting
policies. Segment performance is evaluated using operating income.
Goodwill is not allocated. Income taxes which are not segment specific
are allocated based on income before income tax expense. Transactions
among reportable segments are made at fair value.
Segment information for the three months ended March 31, 2013 and 2012
follows:
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information First
Quarter 2013 Earnings Release (continued) |
|
|
|
|
|
|
Three Months Ended March 31, 2013 |
| (dollars in thousands) |
|
Traditional
Banking
|
|
Mortgage
Banking
|
| Republic Processing Group |
| Total Company |
| | |
| |
| |
| |
|
Net interest income
| |
$
|
28,961
| | |
$
|
113
| |
$
|
56
| | |
$
|
29,130
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
(26
|
)
| | |
-
| | |
(599
|
)
| | |
(625
|
)
|
| | | | | | | |
|
|
Net refund transfer fees
| | |
-
| | | |
-
| | |
12,014
| | | |
12,014
| |
|
Mortgage banking income
| | |
-
| | | |
3,274
| | |
-
| | | |
3,274
| |
|
Bargain purchase gain - FCB
| | |
1,324
| | | |
-
| | |
-
| | | |
1,324
| |
|
Other non interest income
| |
|
5,397
|
|
|
|
8
|
|
|
508
|
|
|
|
5,913
|
|
|
Total non interest income
| | |
6,721
| | | |
3,282
| | |
12,522
| | | |
22,525
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
25,182
|
|
|
|
863
|
|
|
5,257
|
|
|
|
31,302
|
|
| | | | | | | |
|
|
Income before income tax expense
| | |
10,526
| | | |
2,532
| | |
7,920
| | | |
20,978
| |
|
Income tax expense
| |
|
3,964
|
|
|
|
886
|
|
|
2,772
|
|
|
|
7,622
|
|
|
Net income
| |
$
|
6,562
|
|
|
$
|
1,646
|
|
$
|
5,148
|
|
|
$
|
13,356
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,316,188
| | |
$
|
25,989
| |
$
|
59,181
| | |
$
|
3,401,358
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.60
|
%
| | |
NM
| | |
NM
| | | |
3.55
|
%
|
|
|
|
|
| |
Three Months Ended March 31, 2012 |
| (dollars in thousands) |
|
Traditional
Banking
|
|
Mortgage
Banking
|
| Republic Processing Group |
| Total Company |
| | | | | | | |
|
|
Net interest income
| |
$
|
27,872
| | |
$
|
120
| |
$
|
45,228
| | |
$
|
73,220
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
3,131
| | | |
-
| | |
8,039
| | | |
11,170
| |
| | | | | | | |
|
|
Net refund transfer fees
| | |
-
| | | |
-
| | |
71,749
| | | |
71,749
| |
|
Mortgage banking income
| | |
-
| | | |
1,354
| | |
-
| | | |
1,354
| |
Net gain on sales, calls and impairment of securities
| | |
56
| | | |
-
| | |
-
| | | |
56
| |
|
Bargain purchase gain - TCB
| | |
27,899
| | | |
-
| | |
-
| | | |
27,899
| |
|
Other non interest income
| |
|
5,582
|
|
|
|
5
|
|
|
164
|
|
|
|
5,751
|
|
|
Total non interest income
| | |
33,537
| | | |
1,359
| | |
71,913
| | | |
106,809
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
27,044
|
|
|
|
1,154
|
|
|
12,955
|
|
|
|
41,153
|
|
| | | | | | | |
|
Income before income tax expense
| | |
31,234
| | | |
325
| | |
96,147
| | | |
127,706
| |
|
Income tax expense
| |
|
10,876
|
|
|
|
114
|
|
|
34,244
|
|
|
|
45,234
|
|
|
Net income
| |
$
|
20,358
|
|
|
$
|
211
|
|
$
|
61,903
|
|
|
$
|
82,472
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,227,652
| | |
$
|
10,498
| |
$
|
106,684
| | |
$
|
3,344,834
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.58
|
%
| | |
NM
| | |
NM
| | | |
7.76
|
%
|
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | |
|
Republic Bancorp, Inc. Financial Information
First
Quarter 2013 Earnings Release (continued)
__________________________
(1) – The amount of loan fee income included in total interest income
was $2.6 million and $46.0 million for the quarters ended March 31, 2013
and 2012.
The amount of loan fee income included in total interest income per
quarter was as follows: $2.6 million (quarter ended March 31, 2013),
$2.4 million (quarter ended December 31, 2012), $1.1 million (quarter
ended September 30, 2012), $1.3 million (quarter ended June 30, 2012)
and $46.0 million (quarter ended March 31, 2012).
(2) – The following table provides a reconciliation of total
stockholders’ equity in accordance with U.S. generally accepted
accounting principles (“GAAP”) to tangible stockholders’ equity in
accordance with applicable regulatory requirements. The Company provides
the tangible common equity ratio, in addition to those defined by
banking regulators, because of its widespread use by investors as a
means to evaluate capital adequacy.
|
| |
| |
| |
| |
| | Quarterly Comparison |
| (in thousands, except per share data) | | March 31, 2013 |
| Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
|
Total stockholders' equity (a)
| |
$
|
542,735
| | |
$
|
536,702
| | |
$
|
557,756
| | |
$
|
539,713
| | |
$
|
533,493
| |
|
Less: Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Less: Core deposit intangible
| | |
454
| | | |
510
| | | |
589
| | | |
104
| | | |
113
| |
|
Less: Mortgage servicing rights
| |
|
4,858
|
| |
|
4,777
|
| |
|
4,980
|
| |
|
5,351
|
| |
|
5,606
|
|
Tangible stockholders' equity (c)
| |
$
|
527,255
|
| |
$
|
521,247
|
| |
$
|
542,019
|
| |
$
|
524,090
|
| |
$
|
517,606
|
|
| | | | | | | | | |
|
|
Total assets (b)
| |
$
|
3,401,358
| | |
$
|
3,394,399
| | |
$
|
3,435,776
| | |
$
|
3,278,800
| | |
$
|
3,344,834
| |
|
Less: Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Less: Core deposit intangible
| | |
454
| | | |
510
| | | |
589
| | | |
104
| | | |
113
| |
|
Less: Mortgage servicing rights
| |
|
4,858
|
| |
|
4,777
|
| |
|
4,980
|
| |
|
5,351
|
| |
|
5,606
|
|
|
Tangible assets (d)
| |
$
|
3,385,878
|
| |
$
|
3,378,944
|
| |
$
|
3,420,039
|
| |
$
|
3,263,177
|
| |
$
|
3,328,947
|
|
| | | | | | | | | |
|
|
Total stockholders' equity to total assets (a/b)
| | |
15.96
|
%
| | |
15.81
|
%
| | |
16.23
|
%
| | |
16.46
|
%
| | |
15.95
|
%
|
|
Tangible stockholders' equity to tangible assets (c/d)
| | |
15.57
|
%
| | |
15.43
|
%
| | |
15.85
|
%
| | |
16.06
|
%
| | |
15.55
|
%
|
| | | | | | | | | |
|
|
Number of shares outstanding (e)
| |
|
20,777
|
| |
|
20,965
|
| |
|
20,944
|
| |
|
20,957
|
| |
|
20,961
|
|
| | | | | | | | | |
|
|
Book value per share (a/e)
| |
$
|
26.12
| | |
$
|
25.60
| | |
$
|
26.63
| | |
$
|
25.75
| | |
$
|
25.45
| |
|
Tangible book value per share (c/e)
| | |
25.38
| | | |
24.86
| | | |
25.88
| | | |
25.01
| | | |
24.69
| |
| | | | | | | | | |
|
| | | | | | | | | |
|
(3) – Equals total non-interest expense divided by the sum of net
interest income and non interest income. The ratio excludes net gain
(loss) on sales, calls and impairment of investment securities.
Republic Bancorp, Inc. Financial Information
First
Quarter 2013 Earnings Release (continued)
(4) – The following tables reflect the calculation of the allowance
for loan losses plus non-accretable yield on purchased, credit impaired
loans as a percentage of total gross contractual loan principal
receivable (“GCLPR”). While this ratio is not considered in accordance
with GAAP, it provides additional insight regarding the Bank’s ability
to absorb impairment of contractual loan principal receivable.
|
| |
| |
| |
| | Quarterly Comparison - Total Company |
| (in thousands, except per share data) | | March 31, 2013 |
| Dec. 31, 2012 |
| Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 |
|
Allowance for loan losses
| |
$
|
23,563
| | |
$
|
23,729
| | |
$
|
24,100
| | |
$
|
22,510
| | |
$
|
23,732
| |
|
Non-accretable yield
| |
|
32,339
|
| |
|
39,264
|
| |
|
44,660
|
| |
|
12,404
|
| |
|
14,615
|
|
|
Total (f)
| |
$
|
55,902
|
| |
$
|
62,993
|
| |
$
|
68,760
|
| |
$
|
34,914
|
| |
$
|
38,347
|
|
| | | | | | | | | |
|
|
Total loans
| |
$
|
2,598,642
| | |
$
|
2,650,197
| | |
$
|
2,642,357
| | |
$
|
2,440,394
| | |
$
|
2,394,787
| |
|
Non-accretable yield
| | |
32,339
| | | |
39,264
| | | |
44,660
| | | |
12,404
| | | |
14,615
| |
|
Accretable yield
| |
|
2,742
|
| |
|
2,953
|
| |
|
2,830
|
| |
|
700
|
| |
|
679
|
|
|
Total GCLPR (g)
| |
$
|
2,633,723
|
| |
$
|
2,692,414
|
| |
$
|
2,689,847
|
| |
$
|
2,453,498
|
| |
$
|
2,410,081
|
|
| | | | | | | | | |
|
Allowance and non-accretable yield to total GCLPR (f/g)
| | |
2.12
|
%
| | |
2.34
|
%
| | |
2.56
|
%
| | |
1.42
|
%
| | |
1.59
|
%
|
|
| |
| | Quarterly Comparison - Acquired Banks Only |
| (in thousands, except per share data) | | March 31, 2013 |
| Dec. 31, 2012 |
| Sept. 30, 2012 |
| June 30, 2012 |
| March 31, 2012 |
|
Allowance for loan losses
| |
$
|
214
| | |
$
|
214
| | |
$
|
-
| | |
$
|
-
| | |
$
|
-
| |
|
Non-accretable yield
| |
|
32,339
|
| |
|
39,264
|
| |
|
44,660
|
| |
|
12,404
|
| |
|
14,615
|
|
|
Total (h)
| |
$
|
32,553
|
| |
$
|
39,478
|
| |
$
|
44,660
|
| |
$
|
12,404
|
| |
$
|
14,615
|
|
| | | | | | | | | |
|
|
Total loans
| |
$
|
122,921
| | |
$
|
138,616
| | |
$
|
160,341
| | |
$
|
38,506
| | |
$
|
49,933
| |
|
Non-accretable yield
| | |
32,339
| | | |
39,264
| | | |
44,660
| | | |
12,404
| | | |
14,615
| |
|
Accretable yield
| |
|
2,742
|
| |
|
3,465
|
| |
|
3,419
|
| |
|
700
|
| |
|
679
|
|
|
Total GCLPR (i)
| |
$
|
158,002
|
| |
$
|
181,345
|
| |
$
|
208,420
|
| |
$
|
51,610
|
| |
$
|
65,227
|
|
| | | | | | | | | |
|
Allowance and non-accretable yield to total GCLPR (h/i)
| | |
20.60
|
%
| | |
21.77
|
%
| | |
21.43
|
%
| | |
24.03
|
%
| | |
22.41
|
%
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
(5) – Equals total loans exceeding 30 days past due divided by total
loans.
NA – Not applicable
NM – Not meaningful

Republic Bancorp, Inc.
Kevin Sipes, 502-560-8628
Executive
Vice President and Chief Financial Officer
Source: Republic Bancorp, Inc.