LOUISVILLE, Ky.--(BUSINESS WIRE)--
Republic Bancorp, Inc. (“Republic” or the “Company”) is pleased to
report its fifth consecutive year of increased earnings by ending 2012
with net income of $119.3 million, representing a $25.2 million, or 27%,
increase over 2011. Annual return on average assets (“ROA”) and return
on average equity (“ROE”) during 2012 were both industry-strong at 3.35%
and 22.51%. Diluted Earnings per Class A Common Share increased 27% for
2012 to $5.69 for the year ended December 31, 2012.
Republic earned fourth quarter net income of $6.6 million, a $417,000
increase over the fourth quarter of 2011. Diluted Earnings per Class A
Common Share increased to $0.33 for the fourth quarter of 2012. ROA and
ROE were both solid during the quarter at 0.77% and 4.95%. Steve Trager,
Republic’s Chairman and CEO, commented: “In addition to strong earnings,
we generated solid loan and deposit growth during 2012 with loans
increasing $365 million, or 16%, and deposits growing $249 million, or
14%, while maintaining strong credit quality and plentiful capital.”
Republic Bancorp, Inc.(NASDAQ: RBCAA), headquartered in
Louisville, Kentucky, is the holding company for Republic Bank & Trust
Company (“RB&T”) and Republic Bank (“RB”).
The following chart highlights Republic’s fourth quarter and
year-to-date 2012 financial performance compared to the same period in
2011:
|
|
|
| Three Months Ended |
| % |
| Year Ended |
| % |
| (dollars in thousands, except per share data) | | 12/31/12 |
| 12/31/11 | | Change | | 12/31/12 |
| 12/31/11 | | Change |
| | | | | | | | | | | |
|
| Income Before Income Tax Expense | | $ | 10,186 | | | $ | 8,363 | | | 22 | % | | $ | 183,945 | | | $ | 144,197 | | | 28 | % |
| Net Income | | $ | 6,621 | | | $ | 6,204 | | | 7 | % | | $ | 119,339 | | | $ | 94,149 | | | 27 | % |
| Diluted Earnings per Class A Share | | $ | 0.33 | | | $ | 0.30 | | | 10 | % | | $ | 5.69 | | | $ | 4.49 | | | 27 | % |
| ROA | | | 0.77 | % | | | 0.76 | % | | 1 | % | | | 3.35 | % | | | 2.76 | % | | 21 | % |
| ROE | | | 4.95 | % | | | 5.46 | % | | -9 | % | | | 22.51 | % | | | 21.42 | % | | 5 | % |
|
|
Year in Review
The year 2012 represented a record year for Republic. In addition to
strong earnings results, the Company also achieved many other successes
while positioning itself well for the future. Following are a few
highlights from this past year:
Acquisitions – On January 27, 2012, Republic entered the
Nashville, Tennessee market by acquiring selected assets and
substantially all deposits of Tennessee Commerce Bank (“TCB”). On
September 7, 2012, Republic entered the Minneapolis, Minnesota market by
acquiring substantially all assets and assuming all liabilities of First
Commercial Bank (“FCB”). Both transactions were Federal Deposit
Insurance Corporation (“FDIC”) assisted transactions without loss share
agreements. As a result of the significant discount in both
transactions, Republic recorded total bargain purchase gains of $55.4
million in 2012.
Special Cash Dividend – Republic paid a one-time special cash
dividend on December 21, 2012 of $1.10 per share on its Class A common
stock and $1.00 per share on its Class B common stock for its
shareholders of record on November 30, 2012. The total payout by the
Company for this special dividend was $22.9 million. The special
dividend was not only a reward for past successes, but also represents
the confidence that management and the board of directors have for the
Company’s future prospects. After the special dividend, Republic’s
capital ratios continue to be very strong, as the Company remains
well-positioned to support continued organic balance sheet growth and
expansion through future acquisitions, should opportunities arise.
Increased Quarterly Cash Dividends – Despite continued
uncertainty in the economic environment, Republic once again increased
its cash dividend by 7% in the second quarter of 2012 thanks to its
strong earnings and capital position. This represented the 12th
consecutive year that the Company increased its quarterly cash dividend.
Stock Repurchase Program – The Company increased its repurchase
activity of the Company’s stock during the fourth quarter of 2012
through its board authorized repurchase program. During the fourth
quarter, the Company bought back 63,000 shares of Republic’s stock with
524,000 shares still authorized for repurchase by the Company’s board of
directors.
National Recognition – In February 2012, Republic was identified
as the best performing bank in the United States by Bank Director
magazine. Republic’s top rating was based on its core return on tangible
common equity and its ratio of average tangible common equity to
tangible assets. Data was collected by the New York-based investment
banking firm Sandler O’Neill + Partners from 484 publicly traded U.S.
banks from July 1, 2009 through June 30, 2011.
Industry-solid Credit Quality – As it has throughout the
Company’s history, credit quality remains a primary focus at Republic.
The Company continued to dedicate many resources and high level
associates to improving its already industry solid credit metrics in
2012. As a result of the efforts of all Republic associates, the Core
Banking credit metrics continue to place it among the best in its peer
group as illustrated below:
|
|
|
|
Peer(1)
|
| As of and for the Year Ending |
| Core Banking Credit Quality Ratios | | 09/30/12 | | 12/31/12 |
| 12/31/11 |
| 12/31/10 |
| | | | | | | |
|
| Non-performing loans / Total loans | |
2.52
|
%
| | 0.82 | % | |
1.02
|
%
| |
1.30
|
%
|
| | | | | | | |
|
| Non-performing assets / Total loans (including OREO) (2) | |
3.17
|
%
| | 1.79 | % | |
1.49
|
%
| |
1.84
|
%
|
| | | | | | | |
|
| Delinquent loans / Total loans | |
3.35
|
%
| | 0.79 | % | |
1.07
|
%
| |
1.24
|
%
|
| | | | | | | |
|
| Net loan charge-offs / Average loans | |
0.62
|
%
| | 0.34 | % | |
0.24
|
%
| |
0.51
|
%
|
|
|
| (1) Peer information obtained from the Uniform Bank
Performance Report, Peer Group #1 - Insured Commercial Banks having
assets greater than $3 billion. |
| (2) OREO = Other Real Estate Owned |
|
|
Traditional Bank Deposit Growth – The year 2012 represented
another solid year of core deposit growth. Despite historically low
interest rates, the Traditional Bank was able to grow its low cost core
deposit account base by $227 million during the year, with $54 million
of this growth attributable to its newly acquired banks. The Company was
able to attract these low cost deposit accounts by capitalizing on its
attractive technology offerings, such as business on-site deposit and
business on-line banking, in combination with superior customer service
and the safety and soundness of a high performing institution.
Mortgage Warehouse Lending - In June 2011, the Bank began
offering its new warehouse lending product. With this product, the Bank
provides short-term, revolving credit facilities to mortgage banking
companies secured by single family first lien residential real estate
loans. As of December 31, 2012, after 19 months of operations, warehouse
lines of credit outstanding were $217 million from total credit
commitments of $331 million.
Mortgage Banking – Mortgage banking income increased $4.5 million
for 2012, as the Company’s application volume increased from $585
million during 2011 to $782 million during 2012. Republic experienced
increased demand over the prior year primarily due to a lower rate
environment and favorable secondary market conditions. As the Company
enters 2013, it hopes to continue to capitalize on a favorable interest
rate environment for long-term fixed rate loans through a new $0 closing
cost promotion.
Republic Bank Foundation– The Republic Bank Foundation was
created in March 2010 to ensure the on-going legacy of giving that
Republic has displayed throughout its 30-year history. An initial $5
million contribution was made to the Foundation in 2010, with an
additional $5 million contributed in 2011. Thanks to another strong year
in 2012, Republic was able to further its support of the Foundation with
a $2.5 million contribution during the first quarter of the year.
Republic Processing Group (“RPG”) and Tax Refund Solutions (“TRS”)
– The TRS division, which is part of the larger RPG segment, completed
another strong year in 2012 generating net income of $60.8 million, as
it processed over $10.7 billion in tax refunds for 3.5 million clients
across the United States.
As part of its discontinuance of the Refund Anticipation Loan (“RAL”)
product during 2012, the Company realigned its TRS segment to become a
division of the newly formed RPG. Along with the TRS division, the
Company operates Republic Payment Solutions (“RPS”) and Republic Credit
Solutions (“RCS”) as divisions of RPG, which were formed in 2012 to
capitalize on the internal resources of TRS by expanding the Company’s
consumer product offerings in 2013 and beyond.
During the first half of 2013, through the RPS division, RB plans to
become an issuing bank which offers general purpose reloadable prepaid
debit, payroll, gift and incentive cards through third party program
managers, while through the RCS division, RB&T plans to pilot short-term
consumer credit products through on-line channels.
Results of Operations for the Fourth Quarter of
2012 Compared to the Fourth Quarter of 2011
Traditional Banking and Mortgage Banking (collectively “Core Banking”)
Net income from Core Banking increased from $7.8 million during the
fourth quarter of 2011 to $8.7 million during the fourth quarter of
2012. The increase in the Core Bank’s earnings was primarily driven by
higher net interest income and another solid quarter in mortgage banking.
Net interest income within the Core Bank rose to $30.5 million for the
fourth quarter of 2012, an increase of $3.7 million, or 14%, over the
fourth quarter of 2011. The increase in net interest income for the
quarter was primarily attributable to year-over-year growth in loans of
$365 million. Included in the year-over-year growth in loans was
approximately $139 million in loans outstanding as of December 31, 2012
related to the TCB and FCB acquisitions.In addition, Republic’s
existing franchise grew loans by $226 million during 2012 with $176
million of that growth attributable to the Company’s mortgage warehouse
lending product. As a result, the Traditional Bank’s net interest margin
remained healthy at 3.69% for the fourth quarter of 2012, compared to
3.56% for the fourth quarter of 2011.
The Core Bank’s provision for loan losses was higher during the fourth
quarter of 2012, increasing from $952,000 during the fourth quarter of
2011 to $1.7 million during the fourth quarter of 2012. The overall
higher provision was a result of provisions from successful refinance
activity to retail borrowers displaying weaknesses in their ability to
make payments under their previous contractual loan terms. These
additional provisions were partially offset by a decrease in the Bank’s
general allowance for loan losses resulting from improved credit
metrics. Overall, the Core Bank’s credit metrics continue to place it
among the highest performers in the banking industry. The Core Bank’s
delinquent loans to total loans and non-performing loans to total loans
ratios remained near their lowest levels since 2007. In addition, the
Core Bank’s net charge-offs continued to trend in a favorable direction
since its peak in 2009.
Non-interest income for the Core Bank was $9.1 million for the fourth
quarter of 2012 compared to $6.3 million for the fourth quarter of 2011.
The Core Bank had a solid quarter of mortgage banking income, which
increased $2.1 million over the fourth quarter of 2011, as overall
application volume during the quarter increased from $133 million during
the fourth quarter of 2011 to $175 million during the fourth quarter of
2012. Also contributing to the increase in non-interest income was a
positive adjustment of $712,000 to the FCB bargain purchase gain as
additional information relative to the acquisition date fair values
became available.
Core Banking non-interest expenses increased $3.9 million for the fourth
quarter of 2012 to $24.5 million. Primarily driving this increase was an
increase of $3.2 million in the salaries and employee benefits category.
The Core Bank experienced growth in its number of associates due to the
new staff added from the two banks acquired during 2012 in addition to
the increase in support staff to facilitate its on-going acquisition
strategy. The increased staffing costs were partially offset during the
fourth quarter of 2012 by a $1.3 million credit to salary expense for
reduced incentive compensation accruals as the Company finalized its
incentive compensation payouts for the year. By comparison, the Company
recorded a credit to salary expense for reduced incentive compensation
accruals of $1.9 million during the fourth quarter of 2011.
RPG
RPG, which derives substantially all of its revenues during the first
and second quarters of the year, historically operates at a net loss
during the third and fourth quarters, as the Company prepares for the
upcoming tax season. For the fourth quarter of 2012, RPG recorded a net
loss of $2.1 million compared to a net loss of $1.5 million for the
fourth quarter of 2011. RPG’s net loss during the fourth quarter of 2011
benefited from a $1.1 million credit to non-interest expense related to
the positive resolution of certain previously accrued penalties assessed
to TRS by the FDIC.
Acquisition Integration
Continuing operations in Tennessee (formerly TCB) reached profitability
on a monthly basis when the Company converted its operating systems in
July of 2012. During the fourth quarter of 2012, the Company’s Tennessee
market contributed $556,000 to the Company’s income before income tax
expense.
Overall, the contractual amount of the loans purchased through the TCB
acquisition was reduced from $79 million as of the acquisition date to
$42 million as of December 31, 2012. The carrying value of the loans
purchased in the TCB transaction was $57 million as of the acquisition
date compared to $31 million as of December 31, 2012.
With a market president firmly in place, Republic will now seek to grow
its franchise in the Nashville market using the same business principles
that brought the Company success in the past. In addition, the Company
will also seek to expand its footprint in the market beyond its current
location.
During the fourth quarter of 2012, Minnesota (formerly FCB) contributed
$1.2 million to the Company’s overall income before income tax expense
due to the profitability of its on-going operations in combination with
a positive adjustment to the bargain purchase gain of $712,000 as
previously mentioned.
Overall, the contractual amount of the loans purchased through the FCB
acquisition was reduced from $172 million as of the acquisition date to
$139 million as of December 31, 2012. The carrying value of the loans
purchased in the FCB transaction was $128 million as of the acquisition
date compared to $108 million as of December 31, 2012.
The operating systems of Minnesota will be converted during the middle
of the first quarter of 2013. After the system conversion, Minnesota,
which has been profitable since acquisition, is expected to marginally
increase its contribution to the gross operating profit of the Core Bank.
Conclusion
“As we complete another solid year at Republic, we look forward once
again to a new year with great optimism. With strong capital, solid
asset quality and 750+ associates that are second to none, we are ready
to tackle the challenges and take advantage of the opportunities the new
year will undoubtedly bring. We are enthusiastic about our new markets
in Tennessee and Minnesota and are extremely excited with the thought of
adding more markets in 2013 through additional acquisitions. We are also
optimistic about the future opportunities with RPG. Despite the fact
that the Company will likely experience a substantial decrease in
earnings during 2013 as a result of the projected decline in business at
RPG, we are excited about the growth and diversification opportunities
that RPG’s expanded product offerings will create if we are successful
with our plans. It is the great pride I have in our past success and the
optimism that I have for our future which 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. (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, 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 Form 10-Q for the
period ended September 30, 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 |
Fourth Quarter 2012 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 |
|
|
| |
| |
| | | | Dec. 31, 2012 | | Dec. 31, 2011 |
| Assets: | | | | | | |
|
Cash and cash equivalents
| | | |
$
|
137,691
| | |
$
|
362,971
| |
|
Investment securities
| | | | |
484,256
| | | |
674,022
| |
|
Mortgage loans held for sale
| | | | |
10,614
| | | |
4,392
| |
|
Loans
| | | | |
2,650,197
| | | |
2,285,295
| |
|
Allowance for loan losses
| | | | |
(23,729
|
)
| | |
(24,063
|
)
|
| Federal Home Loan Bank stock, at cost
| | | | |
28,377
| | | |
25,980
| |
|
Premises and equipment, net
| | | | |
33,197
| | | |
34,681
| |
|
Goodwill
| | | | |
10,168
| | | |
10,168
| |
|
Other real estate owned
| | | | |
26,203
| | | |
10,956
| |
|
Other assets and accrued interest receivable
| | | |
|
37,425
|
| |
|
35,589
|
|
|
Total assets
| | | |
$
|
3,394,399
|
| |
$
|
3,419,991
|
|
| | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | |
|
Deposits:
| | | | | | |
|
Non interest-bearing
| | | |
$
|
479,046
| | |
$
|
408,483
| |
|
Interest-bearing
| | | |
|
1,503,882
|
| |
|
1,325,495
|
|
|
Total deposits
| | | | |
1,982,928
| | | |
1,733,978
| |
| | | | | |
|
|
Securities sold under agreements to repurchase and other short-term
borrowings
| | | | |
250,884
| | | |
230,231
| |
| Federal Home Loan Bank advances
| | | | |
542,600
| | | |
934,630
| |
|
Subordinated note
| | | | |
41,240
| | | |
41,240
| |
|
Other liabilities and accrued interest payable
| | | |
|
40,045
|
| |
|
27,545
|
|
|
Total liabilities
| | | | |
2,857,697
| | | |
2,967,624
| |
| | | | | |
|
|
Stockholders' equity
| | | |
|
536,702
|
| |
|
452,367
|
|
|
Total liabilities and Stockholders' equity
| | | |
$
|
3,394,399
|
| |
$
|
3,419,991
|
|
|
|
|
|
| Average Balance Sheet Data |
| |
| |
| |
| |
| | Three Months Ended Dec. 31, | | Year Ended Dec. 31, |
| | 2012 | | 2011 | | 2012 | | 2011 |
| Assets: | | | | | | | | |
|
Investment securities, including FHLB stock
| |
$
|
564,272
| |
$
|
735,336
| |
$
|
640,830
| |
$
|
678,804
|
|
Federal funds sold and other interest-earning deposits
| | |
106,359
| | |
126,045
| | |
187,790
| | |
315,530
|
|
Loans and fees, including loans held for sale
| | |
2,650,267
| | |
2,255,757
| | |
2,504,150
| | |
2,246,259
|
|
Total earning assets
| | |
3,320,898
| | |
3,117,138
| | |
3,332,770
| | |
3,240,593
|
|
Total assets
| | |
3,448,191
| | |
3,246,296
| | |
3,560,739
| | |
3,416,921
|
| | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | |
|
Non interest-bearing deposits
| |
$
|
542,973
| |
$
|
430,705
| |
$
|
624,053
| |
$
|
509,457
|
|
Interest-bearing deposits
| | |
1,505,108
| | |
1,379,159
| | |
1,512,455
| | |
1,540,515
|
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
220,279
| | |
275,085
| | |
237,414
| | |
278,861
|
| Federal Home Loan Bank advances
| | |
570,147
| | |
625,047
| | |
560,659
| | |
558,249
|
|
Subordinated note
| | |
41,240
| | |
41,240
| | |
41,240
| | |
41,240
|
|
Total interest-bearing liabilities
| | |
2,336,774
| | |
2,320,531
| | |
2,351,768
| | |
2,418,865
|
|
Stockholders' equity
| | |
534,724
| | |
454,343
| | |
530,096
| | |
439,636
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information |
Fourth Quarter 2012 Earnings Release (continued) |
|
|
| Income Statement Data |
| |
| |
| |
| |
| | Three Months Ended Dec. 31, | | Year Ended Dec. 31, |
| | 2012 | | 2011 | | 2012 | | 2011 |
| | | | | | | |
|
|
Total interest income(1)
| |
$
|
35,930
| |
$
|
33,607
| | |
$
|
183,459
| |
$
|
195,115
|
|
Total interest expense
| |
|
5,379
| |
|
6,710
|
| |
|
22,804
| |
|
30,255
|
| | | | | | | |
|
|
Net interest income
| | |
30,551
| | |
26,897
| | | |
160,655
| | |
164,860
|
| | | | | | | |
|
|
Provision for loan losses
| | |
1,324
| | |
463
| | | |
15,043
| | |
17,966
|
| | | | | | | |
|
|
Non interest income:
| | | | | | | | |
|
Service charges on deposit accounts
| | |
3,469
| | |
3,524
| | | |
13,496
| | |
14,105
|
|
Refund transfer fees
| | |
177
| | |
124
| | | |
78,304
| | |
88,195
|
|
Mortgage banking income
| | |
2,856
| | |
807
| | | |
8,447
| | |
3,899
|
|
Debit card interchange fee income
| | |
1,430
| | |
1,399
| | | |
5,817
| | |
5,791
|
|
Bargain purchase gain - TCB
| | |
-
| | |
-
| | | |
27,614
| | |
-
|
|
Bargain purchase gain - FCB
| | |
712
| | |
-
| | | |
27,824
| | |
-
|
|
Gain on sale of banking center
| | |
-
| | |
-
| | | |
-
| | |
2,856
|
|
Net gain on sales, calls and impairment of securities
| | |
-
| | |
77
| | | |
56
| | |
2,006
|
|
Other
| |
|
694
| |
|
537
|
| |
|
3,520
| |
|
2,772
|
|
Total non interest income
| |
|
9,338
| |
|
6,468
|
| |
|
165,078
| |
|
119,624
|
| | | | | | | |
|
|
Non interest expenses:
| | | | | | | | |
|
Salaries and employee benefits
| | |
14,428
| | |
11,332
| | | |
60,633
| | |
54,966
|
|
Occupancy and equipment, net
| | |
5,538
| | |
5,277
| | | |
22,474
| | |
21,713
|
|
Communication and transportation
| | |
1,139
| | |
1,227
| | | |
5,806
| | |
5,695
|
|
Marketing and development
| | |
759
| | |
729
| | | |
3,429
| | |
3,237
|
| FDIC insurance expense
| | |
395
| | |
707
| | | |
1,403
| | |
4,425
|
|
Bank franchise tax expense
| | |
553
| | |
653
| | | |
3,916
| | |
3,645
|
|
Data processing
| | |
863
| | |
855
| | | |
4,309
| | |
3,207
|
|
Debit card interchange expense
| | |
553
| | |
549
| | | |
2,462
| | |
2,239
|
|
Supplies
| | |
366
| | |
736
| | | |
2,114
| | |
2,353
|
|
Other real estate owned expense
| | |
1,049
| | |
889
| | | |
3,537
| | |
2,356
|
|
Charitable contributions
| | |
231
| | |
223
| | | |
3,341
| | |
5,933
|
|
Legal expense
| | |
583
| | |
846
| | | |
1,866
| | |
3,969
|
| FDIC civil money penalty
| | |
-
| | |
(1,100
|
)
| | |
-
| | |
900
|
|
FHLB advance prepayment penalty
| | |
-
| | |
-
| | | |
2,436
| | |
-
|
|
Other
| |
|
1,922
| |
|
1,616
|
| |
|
9,019
| |
|
7,683
|
|
Total non interest expenses
| |
|
28,379
| |
|
24,539
|
| |
|
126,745
| |
|
122,321
|
| | | | | | | |
|
|
Income before income tax expense
| | |
10,186
| | |
8,363
| | | |
183,945
| | |
144,197
|
|
Income tax expense
| |
|
3,565
| |
|
2,159
|
| |
|
64,606
| |
|
50,048
|
| | | | | | | |
|
|
Net income
| |
$
|
6,621
| |
$
|
6,204
|
| |
$
|
119,339
| |
$
|
94,149
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information |
Fourth Quarter 2012 Earnings Release (continued) |
|
|
| Selected Data and Statistics |
| |
| |
| |
| |
| | As of and for the | | As of and for the |
| | Three Months Ended Dec. 31, | | Year Ended Dec. 31, |
| | 2012 | | 2011 | | 2012 | | 2011 |
| Per Share Data: | | | | | | | | |
| | | | | | | |
|
|
Basic average shares outstanding
| | |
20,971
| | | |
20,954
| | | |
20,959
| | | |
20,945
| |
|
Diluted average shares outstanding
| | |
21,020
| | | |
20,996
| | | |
21,028
| | | |
20,993
| |
| | | | | | | |
|
|
End of period shares outstanding:
| | | | | | | | |
|
Class A Common Stock
| | |
18,694
| | | |
18,652
| | | |
18,694
| | | |
18,652
| |
|
Class B Common Stock
| | |
2,271
| | | |
2,300
| | | |
2,271
| | | |
2,300
| |
| | | | | | | |
|
|
Book value per share
| |
$
|
25.60
| | |
$
|
21.59
| | |
$
|
25.60
| | |
$
|
21.59
| |
|
Tangible book value per share(2)
| | |
24.86
| | | |
20.81
| | | |
24.86
| | | |
20.81
| |
| | | | | | | |
|
|
Earnings per share:
| | | | | | | | |
|
Basic earnings per Class A Common Stock
| |
$
|
0.33
| | |
$
|
0.30
| | |
$
|
5.71
| | |
$
|
4.50
| |
|
Basic earnings per Class B Common Stock
| | |
0.21
| | | |
0.28
| | | |
5.55
| | | |
4.45
| |
|
Diluted earnings per Class A Common Stock
| | |
0.33
| | | |
0.30
| | | |
5.69
| | | |
4.49
| |
|
Diluted earnings per Class B Common Stock
| | |
0.21
| | | |
0.28
| | | |
5.53
| | | |
4.44
| |
| | | | | | | |
|
|
Cash dividends declared per share:
| | | | | | | | |
|
Class A Common Stock
| |
$
|
1.265
| | |
$
|
0.154
| | |
$
|
1.749
| | |
$
|
0.605
| |
|
Class B Common Stock
| | |
1.150
| | | |
0.140
| | | |
1.590
| | | |
0.550
| |
| | | | | | | |
|
| Performance Ratios: | | | | | | | | |
| | | | | | | |
|
|
Return on average assets
| | |
0.77
|
%
| | |
0.76
|
%
| | |
3.35
|
%
| | |
2.76
|
%
|
|
Return on average equity
| | |
4.95
| | | |
5.46
| | | |
22.51
| | | |
21.42
| |
|
Efficiency ratio(3)
| | |
71
| | | |
74
| | | |
39
| | | |
43
| |
|
Yield on average interest-earning assets
| | |
4.33
| | | |
4.31
| | | |
5.50
| | | |
6.02
| |
|
Cost of interest-bearing liabilities
| | |
0.92
| | | |
1.16
| | | |
0.97
| | | |
1.25
| |
|
Net interest spread
| | |
3.41
| | | |
3.15
| | | |
4.53
| | | |
4.77
| |
|
Net interest margin - Total Company | | |
3.68
| | | |
3.45
| | | |
4.82
| | | |
5.09
| |
|
Net interest margin - Traditional Bank | | |
3.69
| | | |
3.56
| | | |
3.64
| | | |
3.55
| |
| | | | | | | |
|
| Other Information: | | | | | | | | |
| | | | | | | |
|
|
End of period full-time equivalent employees
| | |
797
| | | |
710
| | | |
797
| | | |
710
| |
|
Number of banking centers
| | |
44
| | | |
42
| | | |
44
| | | |
42
| |
| |
|
| |
|
| |
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2012 Earnings Release (continued) |
| |
|
| Credit Quality Data and Statistics |
| As of and for the |
| As of and for the |
| | Three Months Ended Dec. 31, | | Year Ended Dec. 31, |
| | 2012 |
| 2011 | | 2012 |
| 2011 |
| Asset Balances - Total Company: | | | | | | | | | | |
| | | | | | | | | |
|
|
Loans on non-accrual status
| |
$
|
18,506
| | |
$
|
23,306
| | |
$
|
18,506
| | |
$
|
23,306
| |
|
Loans past due 90 days or more and still on accrual
| | |
3,173
| | | |
-
| | | |
3,173
| | | |
-
| |
|
Total non-performing loans
| | |
21,679
| | | |
23,306
| | | |
21,679
| | | |
23,306
| |
|
Other real estate owned
| | |
26,203
| | | |
10,956
| | | |
26,203
| | | |
10,956
| |
|
Total non-performing assets
| | |
47,882
| | | |
34,262
| | | |
47,882
| | | |
34,262
| |
|
Total delinquent loans
| | |
20,844
| | | |
24,433
| | | |
20,844
| | | |
20,844
| |
| | | | | | | | | |
|
| Asset Balances - Acquired Banks: | | | | | | | | | | |
| | | | | | | | | |
|
|
Loans on non-accrual status
| |
$
|
-
| | |
NA
| | |
$
|
-
| | |
NA
| |
|
Loans past due 90 days or more and still on accrual
| | |
3,173
| | |
NA
| | | |
3,173
| | |
NA
| |
|
Total non-performing loans
| | |
3,173
| | |
NA
| | | |
3,173
| | |
NA
| |
|
Other real estate owned
| | |
14,498
| | |
NA
| | | |
14,498
| | |
NA
| |
|
Total non-performing assets
| | |
17,671
| | |
NA
| | | |
17,671
| | |
NA
| |
|
Total delinquent loans
| | |
5,967
| | |
NA
| | | |
5,967
| | |
NA
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Total Company: | | | | | | | | | | |
| | | | | | | | | |
|
|
Non-performing loans to total loans
| | |
0.82
|
%
| | |
1.02
|
%
| | |
0.82
|
%
| | |
1.02
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.79
| | | |
1.49
| | | |
1.79
| | | |
1.49
| |
|
Non-performing assets to total assets
| | |
1.41
| | | |
1.00
| | | |
1.41
| | | |
1.00
| |
|
Allowance for loan losses to total loans
| | |
0.90
| | | |
1.05
| | | |
0.90
| | | |
1.05
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
2.34
| | | |
1.05
| | | |
2.34
| | | |
1.05
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
103
| | | |
109
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.79
| | | |
1.07
| | | |
0.79
| | | |
1.07
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.26
| | | |
0.06
| | | |
0.61
| | | |
0.76
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Core Bank: | | | | | | | | | | |
| | | | | | | | | |
|
|
Non-performing loans to total loans
| | |
0.82
|
%
| | |
1.02
|
%
| | |
0.82
|
%
| | |
1.02
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.79
| | | |
1.49
| | | |
1.79
| | | |
1.49
| |
|
Non-performing assets to total assets
| | |
1.41
| | | |
1.10
| | | |
1.41
| | | |
1.10
| |
|
Allowance for loan losses to total loans
| | |
0.90
| | | |
1.05
| | | |
0.90
| | | |
1.05
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
2.34
| | | |
1.05
| | | |
2.34
| | | |
1.05
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
103
| | | |
109
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.79
| | | |
1.07
| | | |
0.79
| | | |
1.07
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.31
| | | |
0.15
| | | |
0.34
| | | |
0.24
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Core Bank Excluding Acquired Banks: | | | | | | | | | | |
| | | | | | | | | |
|
|
Non-performing loans to total loans
| | |
0.74
|
%
| | |
1.02
|
%
| | |
0.74
|
%
| | |
1.02
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.20
| | | |
1.49
| | | |
1.20
| | | |
1.49
| |
|
Non-performing assets to total assets
| | |
0.95
| | | |
1.10
| | | |
0.95
| | | |
1.10
| |
|
Allowance for loan losses to total loans
| | |
0.94
| | | |
1.05
| | | |
0.94
| | | |
1.05
| |
|
Allowance for loan losses to non-performing loans
| | |
127
| | | |
103
| | | |
127
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.59
| | | |
1.07
| | | |
0.59
| | | |
1.07
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.33
| | | |
0.15
| | | |
0.35
| | | |
0.24
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Acquired Banks: | | | | | | | | | | |
| | | | | | | | | |
|
|
Non-performing loans to total loans
| | |
2.29
|
%
| |
NA
| | | |
2.29
|
%
| |
NA
| |
|
Non-performing assets to total loans (including OREO)
| | |
11.54
| | |
NA
| | | |
11.54
| | |
NA
| |
|
Non-performing assets to total assets
| | |
8.73
| | |
NA
| | | |
8.73
| | |
NA
| |
|
Allowance for loan losses to total loans
| | |
0.15
| | |
NA
| | | |
0.15
| | |
NA
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
21.83
| | |
NA
| | | |
21.83
| | |
NA
| |
|
Allowance for loan losses to non-performing loans
| | |
7
| | |
NA
| | | |
7
| | |
NA
| |
|
Delinquent loans to total loans(5)
| | |
4.30
| | |
NA
| | | |
4.30
| | |
NA
| |
|
Net loan charge-offs to average loans (annualized)
| | |
-
| | |
NA
| | | |
-
| | |
NA
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2012 Earnings Release (continued) |
|
|
| Balance Sheet Data |
| |
| |
| |
| |
| |
| | Quarterly Comparison |
| | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 | | Dec. 31, 2011 |
| Assets: | | | | | | | | | | |
|
Cash and cash equivalents
| |
$
|
137,691
| | |
$
|
96,187
| | |
$
|
124,357
| | |
$
|
186,504
| | |
$
|
362,971
| |
|
Investment securities
| | |
484,256
| | | |
581,262
| | | |
608,090
| | | |
630,298
| | | |
674,022
| |
|
Mortgage loans held for sale
| | |
10,614
| | | |
3,385
| | | |
4,093
| | | |
4,459
| | | |
4,392
| |
|
Loans held for sale
| | |
-
| | | |
-
| | | |
-
| | | |
17,003
| | | |
-
| |
|
Loans
| | |
2,650,197
| | | |
2,642,357
| | | |
2,440,394
| | | |
2,394,787
| | | |
2,285,295
| |
|
Allowance for loan losses
| | |
(23,729
|
)
| | |
(24,100
|
)
| | |
(22,510
|
)
| | |
(23,732
|
)
| | |
(24,063
|
)
|
| Federal Home Loan Bank stock, at cost
| | |
28,377
| | | |
28,784
| | | |
28,391
| | | |
28,439
| | | |
25,980
| |
|
Premises and Equipment, net
| | |
33,197
| | | |
32,984
| | | |
32,962
| | | |
34,321
| | | |
34,681
| |
|
Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Other real estate owned
| | |
26,203
| | | |
25,148
| | | |
18,345
| | | |
24,149
| | | |
10,956
| |
|
Other assets and interest receivable
| |
|
37,425
|
| |
|
39,601
|
| |
|
34,510
|
| |
|
38,438
|
| |
|
35,589
|
|
|
Total assets
| |
$
|
3,394,399
|
| |
$
|
3,435,776
|
| |
$
|
3,278,800
|
| |
$
|
3,344,834
|
| |
$
|
3,419,991
|
|
| | | | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | |
|
Non interest-bearing
| |
$
|
479,046
| | |
$
|
514,893
| | |
$
|
513,136
| | |
$
|
595,498
| | |
$
|
408,483
| |
|
Interest-bearing
| |
|
1,503,882
|
| |
|
1,540,717
|
| |
|
1,392,155
|
| |
|
1,453,301
|
| |
|
1,325,495
|
|
|
Total deposits
| | |
1,982,928
| | | |
2,055,610
| | | |
1,905,291
| | | |
2,048,799
| | | |
1,733,978
| |
| | | | | | | | | |
|
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
250,884
| | | |
169,839
| | | |
194,412
| | | |
225,719
| | | |
230,231
| |
| Federal Home Loan Bank advances
| | |
542,600
| | | |
553,487
| | | |
538,555
| | | |
413,593
| | | |
934,630
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Other liabilities and accrued interest payable
| |
|
40,045
|
| |
|
57,844
|
| |
|
59,589
|
| |
|
81,990
|
| |
|
27,545
|
|
|
Total liabilities
| | |
2,857,697
| | | |
2,878,020
| | | |
2,739,087
| | | |
2,811,341
| | | |
2,967,624
| |
| | | | | | | | | |
|
|
Stockholders' equity
| |
|
536,702
|
| |
|
557,756
|
| |
|
539,713
|
| |
|
533,493
|
| |
|
452,367
|
|
|
Total liabilities and Stockholders' equity
| |
$
|
3,394,399
|
| |
$
|
3,435,776
|
| |
$
|
3,278,800
|
| |
$
|
3,344,834
|
| |
$
|
3,419,991
|
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| Average Balance Sheet Data | | | | | | | | | | |
| | Quarterly Comparison |
| | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 | | Dec. 31, 2011 |
| Assets: | | | | | | | | | | |
|
Investment securities, including FHLB stock
| |
$
|
564,272
| | |
$
|
629,542
| | |
$
|
680,134
| | |
$
|
690,328
| | |
$
|
735,336
| |
|
Federal funds sold and other interest-earning deposits
| | |
106,359
| | | |
82,404
| | | |
100,407
| | | |
645,863
| | | |
126,045
| |
|
Loans and fees, including loans held for sale
| | |
2,650,267
| | | |
2,520,174
| | | |
2,406,180
| | | |
2,439,331
| | | |
2,255,757
| |
|
Total earning assets
| | |
3,320,898
| | | |
3,232,120
| | | |
3,186,721
| | | |
3,775,523
| | | |
3,117,138
| |
|
Total assets
| | |
3,448,191
| | | |
3,322,077
| | | |
3,309,764
| | | |
4,153,256
| | | |
3,246,296
| |
| | | | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | | | |
|
Non interest-bearing deposits
| |
$
|
542,973
| | |
$
|
505,127
| | |
$
|
533,649
| | |
$
|
922,628
| | |
$
|
430,705
| |
|
Interest-bearing deposits
| | |
1,505,108
| | | |
1,462,069
| | | |
1,414,427
| | | |
1,670,167
| | | |
1,379,159
| |
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
220,279
| | | |
208,051
| | | |
250,515
| | | |
271,322
| | | |
275,085
| |
| Federal Home Loan Bank advances
| | |
570,147
| | | |
523,053
| | | |
479,064
| | | |
681,518
| | | |
625,047
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Total interest-bearing liabilities
| | |
2,336,774
| | | |
2,234,413
| | | |
2,185,246
| | | |
2,664,247
| | | |
2,320,531
| |
|
Stockholders' equity
| | |
534,724
| | | |
539,863
| | | |
534,576
| | | |
511,694
| | | |
454,343
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2012 Earnings Release (continued) |
|
|
| Income Statement Data |
| |
| |
| |
| |
| |
| | Three Months Ended |
| | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 | | Dec. 31, 2011 |
| | | | | | | | | |
|
|
Total interest income (1)
| |
$
|
35,930
| |
$
|
34,128
| | |
$
|
33,814
| | |
$
|
79,587
| |
$
|
33,607
| |
|
Total interest expense
| |
|
5,379
| |
|
5,556
|
| |
|
5,502
|
| |
|
6,367
| |
|
6,710
|
|
|
Net interest income
| | |
30,551
| | |
28,572
| | | |
28,312
| | | |
73,220
| | |
26,897
| |
| | | | | | | | | |
|
|
Provision for loan losses
| | |
1,324
| | |
2,083
| | | |
466
| | | |
11,170
| | |
463
| |
| | | | | | | | | |
|
|
Non interest income:
| | | | | | | | | | |
|
Service charges on deposit accounts
| | |
3,469
| | |
3,438
| | | |
3,286
| | | |
3,303
| | |
3,524
| |
|
Refund transfer fees
| | |
177
| | |
231
| | | |
6,147
| | | |
71,749
| | |
124
| |
|
Mortgage banking income
| | |
2,856
| | |
2,274
| | | |
1,963
| | | |
1,354
| | |
807
| |
|
Debit card interchange fee income
| | |
1,430
| | |
1,390
| | | |
1,441
| | | |
1,556
| | |
1,399
| |
|
Bargain purchase gain - TCB
| | |
-
| | |
(189
|
)
| | |
(96
|
)
| | |
27,899
| | |
-
| |
|
Bargain purchase gain - FCB
| | |
712
| | |
27,112
| | | |
-
| | | |
-
| | |
-
| |
|
Gain on sale of banking center
| | |
-
| | |
-
| | | |
-
| | | |
-
| | |
-
| |
Net gain on sales, calls and impairment of securities
| | |
-
| | |
-
| | | |
-
| | | |
56
| | |
77
| |
|
Other
| |
|
694
| |
|
589
|
| |
|
1,345
|
| |
|
892
| |
|
537
|
|
|
Total non interest income
| |
|
9,338
| |
|
34,845
|
| |
|
14,086
|
| |
|
106,809
| |
|
6,468
|
|
| | | | | | | | | |
|
|
Non interest expenses:
| | | | | | | | | | |
|
Salaries and employee benefits
| | |
14,428
| | |
14,921
| | | |
14,313
| | | |
16,971
| | |
11,332
| |
|
Occupancy and equipment, net
| | |
5,538
| | |
5,718
| | | |
5,144
| | | |
6,074
| | |
5,277
| |
|
Communication and transportation
| | |
1,139
| | |
1,045
| | | |
961
| | | |
2,661
| | |
1,227
| |
|
Marketing and development
| | |
759
| | |
828
| | | |
904
| | | |
938
| | |
729
| |
| FDIC insurance expense
| | |
395
| | |
287
| | | |
291
| | | |
430
| | |
707
| |
|
Bank franchise tax expense
| | |
553
| | |
729
| | | |
703
| | | |
1,931
| | |
653
| |
|
Data processing
| | |
863
| | |
1,030
| | | |
1,195
| | | |
1,221
| | |
855
| |
|
Debit card interchange expense
| | |
553
| | |
648
| | | |
660
| | | |
601
| | |
549
| |
|
Supplies
| | |
366
| | |
270
| | | |
529
| | | |
949
| | |
736
| |
|
Other real estate owned expense
| | |
1,049
| | |
1,328
| | | |
555
| | | |
605
| | |
889
| |
|
Charitable contributions
| | |
231
| | |
232
| | | |
200
| | | |
2,678
| | |
223
| |
|
Legal expense
| | |
583
| | |
388
| | | |
527
| | | |
368
| | |
846
| |
| FDIC civil money penalty
| | |
-
| | |
-
| | | |
-
| | | |
-
| | |
(1,100
|
)
|
|
FHLB advance prepayment penalty
| | |
-
| | |
-
| | | |
-
| | | |
2,436
| | |
-
| |
|
Other
| |
|
1,922
| |
|
2,338
|
| |
|
1,469
|
| |
|
3,290
| |
|
1,616
|
|
|
Total non interest expenses
| |
|
28,379
| |
|
29,762
|
| |
|
27,451
|
| |
|
41,153
| |
|
24,539
|
|
| | | | | | | | | |
|
|
Income before income tax expense
| | |
10,186
| | |
31,572
| | | |
14,481
| | | |
127,706
| | |
8,363
| |
|
Income tax expense
| |
|
3,565
| |
|
10,904
|
| |
|
4,903
|
| |
|
45,234
| |
|
2,159
|
|
| | | | | | | | | |
|
|
Net income
| |
$
|
6,621
| |
$
|
20,668
|
| |
$
|
9,578
|
| |
$
|
82,472
| |
$
|
6,204
|
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2012 Earnings Release (continued) |
|
|
| Selected Data and Statistics |
| |
| |
| |
| |
| |
| | As of and for the Three Months Ended |
| | Dec. 31, 2012 | | Sept. 30, 2012 | | June 30, 2012 | | March 31, 2012 | | Dec. 31, 2011 |
| Per Share Data: | | | | | | | | | | |
| | | | | | | | | |
|
|
Basic average shares outstanding
| | |
20,971
| | | |
20,948
| | | |
20,958
| | | |
20,956
| | | |
20,954
| |
|
Diluted average shares outstanding
| | |
21,020
| | | |
21,029
| | | |
21,017
| | | |
21,055
| | | |
20,996
| |
| | | | | | | | | |
|
|
End of period shares outstanding:
| | | | | | | | | | |
|
Class A Common Stock
| | |
18,694
| | | |
18,673
| | | |
18,658
| | | |
18,662
| | | |
18,652
| |
|
Class B Common Stock
| | |
2,271
| | | |
2,271
| | | |
2,299
| | | |
2,299
| | | |
2,300
| |
| | | | | | | | | |
|
|
Book value per share
| |
$
|
25.60
| | |
$
|
26.63
| | |
$
|
25.75
| | |
$
|
25.45
| | |
$
|
21.59
| |
|
Tangible book value per share(2)
| | |
24.86
| | | |
25.88
| | | |
25.01
| | | |
24.69
| | | |
20.81
| |
| | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | |
|
Basic earnings per Class A Common Stock
| |
$
|
0.33
| | |
$
|
0.99
| | |
$
|
0.46
| | |
$
|
3.94
| | |
$
|
0.30
| |
|
Basic earnings per Class B Common Stock
| | |
0.21
| | | |
0.97
| | | |
0.44
| | | |
3.92
| | | |
0.28
| |
|
Diluted earnings per Class A Common Stock
| | |
0.33
| | | |
0.98
| | | |
0.46
| | | |
3.92
| | | |
0.30
| |
|
Diluted earnings per Class B Common Stock
| | |
0.21
| | | |
0.97
| | | |
0.44
| | | |
3.90
| | | |
0.28
| |
| | | | | | | | | |
|
|
Cash dividends declared per share:
| | | | | | | | | | |
|
Class A Common Stock
| |
$
|
1.265
| | |
$
|
0.165
| | |
$
|
0.165
| | |
$
|
0.154
| | |
$
|
0.154
| |
|
Class B Common Stock
| | |
1.150
| | | |
0.150
| | | |
0.150
| | | |
0.140
| | | |
0.140
| |
| | | | | | | | | |
|
| Performance Ratios: | | | | | | | | | | |
| | | | | | | | | |
|
|
Return on average assets
| | |
0.77
|
%
| | |
2.49
|
%
| | |
1.16
|
%
| | |
7.94
|
%
| | |
0.76
|
%
|
|
Return on average equity
| | |
4.95
| | | |
15.31
| | | |
7.17
| | | |
64.47
| | | |
5.46
| |
|
Efficiency ratio(3)
| | |
71
| | | |
47
| | | |
65
| | | |
23
| | | |
74
| |
|
Yield on average interest-earning assets
| | |
4.33
| | | |
4.22
| | | |
4.22
| | | |
8.56
| | | |
4.31
| |
|
Cost of interest-bearing liabilities
| | |
0.92
| | | |
0.99
| | | |
1.01
| | | |
0.96
| | | |
1.16
| |
|
Net interest spread
| | |
3.41
| | | |
3.23
| | | |
3.21
| | | |
7.60
| | | |
3.15
| |
|
Net interest margin - Total Company | | |
3.68
| | | |
3.54
| | | |
3.53
| | | |
7.87
| | | |
3.45
| |
|
Net interest margin - Traditional Bank | | |
3.69
| | | |
3.54
| | | |
3.57
| | | |
3.58
| | | |
3.56
| |
| | | | | | | | | |
|
| Other Information: | | | | | | | | | | |
| | | | | | | | | |
|
|
End of period full-time equivalent employees
| | |
797
| | | |
772
| | | |
749
| | | |
723
| | | |
710
| |
|
Number of banking centers
| | |
44
| | | |
44
| | | |
43
| | | |
43
| | | |
42
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth Quarter 2012 Earnings Release (continued) |
|
|
| Credit Quality Data and Statistics | |
|
| As of and for the Three Months Ended |
| | Dec. 31, 2012 |
| Sept. 30, 2012 |
| June 30, 2012 |
| March 31, 2012 |
| Dec. 31, 2011 |
| Asset Balances - Total Company: | | | | | | | | | | | |
|
Loans on non-accrual status
| |
$
|
18,506
| | |
$
|
20,436
| | |
$
|
21,819
| | |
$
|
23,370
| | |
$
|
23,306
| |
|
Loans past due 90 days or more and still on accrual
| | |
3,173
| | | |
616
| | | |
50
| | | |
-
| | | |
-
| |
|
Total non-performing loans
| | |
21,679
| | | |
21,052
| | | |
21,869
| | | |
23,370
| | | |
23,306
| |
|
Other real estate owned
| | |
26,203
| | | |
25,148
| | | |
18,345
| | | |
24,149
| | | |
10,956
| |
|
Total non-performing assets
| | |
47,882
| | | |
46,200
| | | |
40,214
| | | |
47,519
| | | |
34,262
| |
|
Total delinquent loans
| | |
20,844
| | | |
17,892
| | | |
18,120
| | | |
27,189
| | | |
24,433
| |
| | | | | | | | | | |
|
| Non Performing Asset Balances - Acquired Banks: | | | | | | | | | | | |
|
Loans on non-accrual status
| |
$
|
-
| | |
$
|
22
| | |
$
|
177
| | |
$
|
333
| | |
NA
| |
|
Loans past due 90 days or more and still on accrual
| | |
3,173
| | | |
616
| | | |
50
| | | |
-
| | |
NA
| |
|
Total non-performing loans
| | |
3,173
| | | |
638
| | | |
227
| | | |
333
| | |
NA
| |
|
Other real estate owned
| | |
14,498
| | | |
12,398
| | | |
3,272
| | | |
6,188
| | |
NA
| |
|
Total non-performing assets
| | |
17,671
| | | |
13,036
| | | |
3,499
| | | |
6,521
| | |
NA
| |
|
Total delinquent loans
| | |
5,967
| | | |
711
| | | |
672
| | | |
997
| | |
NA
| |
| | | | | | | | | | |
|
| Credit Quality Ratios - Total Company: | | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.82
|
%
| | |
0.80
|
%
| | |
0.90
|
%
| | |
0.98
|
%
| | |
1.02
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.79
| | | |
1.73
| | | |
1.64
| | | |
1.96
| | | |
1.49
| |
|
Non-performing assets to total assets
| | |
1.41
| | | |
1.34
| | | |
1.23
| | | |
1.42
| | | |
1.00
| |
|
Allowance for loan losses to total loans
| | |
0.90
| | | |
0.91
| | | |
0.92
| | | |
0.99
| | | |
1.05
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
2.34
| | | |
2.56
| | | |
1.42
| |
| |
1.59
| |
| |
1.05
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
114
| | | |
103
| | | |
102
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.79
| | | |
0.68
| | | |
0.74
| | | |
1.14
| | | |
1.07
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.26
| | | |
0.08
| | | |
0.28
| | | |
1.89
| | | |
0.06
| |
| | | | | | | | | | |
|
| Credit Quality Ratios - Core Bank: | | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.82
|
%
| | |
0.80
|
%
| | |
0.90
|
%
| | |
0.98
|
%
| | |
1.02
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.79
| | | |
1.73
| | | |
1.64
| | | |
1.96
| | | |
1.49
| |
|
Non-performing assets to total assets
| | |
1.41
| | | |
1.34
| | | |
1.23
| | | |
1.42
| | | |
1.10
| |
|
Allowance for loan losses to total loans
| | |
0.90
| | | |
0.91
| | | |
0.92
| | | |
0.99
| | | |
1.05
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
2.34
| | | |
2.56
| | | |
1.42
| |
| |
1.59
| |
| |
1.05
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
114
| | | |
103
| | | |
102
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.79
| | | |
0.68
| | | |
0.74
| | | |
1.14
| | | |
1.07
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.31
| | | |
0.15
| | | |
0.28
| | | |
0.65
| | | |
0.15
| |
| | | | | | | | | | |
|
| Credit Quality Ratios - Core Bank Excluding Acquired Banks: | | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.74
|
%
| | |
0.82
|
%
| | |
0.90
|
%
| | |
0.98
|
%
| | |
1.02
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.20
| | | |
1.33
| | | |
1.52
| | | |
1.74
| | | |
1.49
| |
|
Non-performing assets to total assets
| | |
0.95
| | | |
1.04
| | | |
1.16
| | | |
1.29
| | | |
1.10
| |
|
Allowance for loan losses to total loans
| | |
0.94
| | | |
0.97
| | | |
0.94
| | | |
1.01
| | | |
1.05
| |
|
Allowance for loan losses to non-performing loans
| | |
127
| | | |
118
| | | |
104
| | | |
103
| | | |
103
| |
|
Delinquent loans to total loans(5)
| | |
0.59
| | | |
0.69
| | | |
0.73
| | | |
1.12
| | | |
1.07
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.33
| | | |
0.16
| | | |
0.29
| | | |
0.67
| | | |
0.15
| |
| | | | | | | | | | |
|
| Credit Quality Ratios - Acquired Banks: | | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
2.29
|
%
| | |
0.38
|
%
| | |
0.59
|
%
| | |
0.67
|
%
| |
NA
| |
|
Non-performing assets to total loans (including OREO)
| | |
11.54
| | | |
7.53
| | | |
8.38
| | | |
11.62
| | |
NA
| |
|
Non-performing assets to total assets
| | |
8.73
| | | |
5.40
| | | |
3.20
| | | |
3.72
| | |
NA
| |
|
Allowance for loan losses to total loans
| | |
0.15
| | | |
-
| | | |
-
| | | |
-
| | |
NA
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
21.83
| | | |
21.49
| | | |
24.03
| | | |
22.41
| | |
NA
| |
|
Allowance for loan losses to non-performing loans
| | |
7
| | | |
-
| | | |
-
| | | |
-
| | |
NA
| |
|
Delinquent loans to total loans(5)
| | |
4.30
| | | |
0.44
| | | |
1.75
| | | |
2.00
| | |
NA
| |
|
Net loan charge-offs to average loans (annualized)
| | |
-
| | | |
-
| | | |
-
| | | |
-
| | | |
NA
| |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
Republic Bancorp, Inc. Financial Information
Fourth
Quarter 2012 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 December 31, 2012, 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
Anticipation Loan (“RAL”) fees and Refund Transfer fees (“RTs”)
(formerly referred to as Electronic Refund Checks/Electronic Refund
Deposits or “ERCs/ERDs” or “ARs/ARDs”) 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 and years ended December 31,
2012 and 2011 follows:
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2012 Earnings Release (continued) |
|
|
|
|
Three Months Ended December 31, 2012 |
| (dollars in thousands) |
|
Traditional Banking
|
|
Mortgage Banking
|
| Republic Processing Group
|
| Total Company |
| | |
| |
| |
| |
|
Net interest income
| |
$
|
30,425
| | |
$
|
117
| | |
$
|
9
| | |
$
|
30,551
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
1,662
| | | |
-
| | | |
(338
|
)
| | |
1,324
| |
| | | | | | | |
|
|
Refund transfer fees
| | |
-
| | | |
-
| | | |
177
| | | |
177
| |
|
Mortgage banking income
| | |
-
| | | |
2,856
| | | |
-
| | | |
2,856
| |
|
Bargain purchase gains
| | |
712
| | | |
-
| | | |
-
| | | |
712
| |
|
Other non interest income
| |
|
5,569
|
|
|
|
12
|
|
|
|
12
|
|
|
|
5,593
|
|
|
Total non interest income
| | |
6,281
| | | |
2,868
| | | |
189
| | | |
9,338
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
23,628
|
|
|
|
914
|
|
|
|
3,837
|
|
|
|
28,379
|
|
| | | | | | | |
|
|
Income (loss) before income tax expense
| | |
11,416
| | | |
2,071
| | | |
(3,301
|
)
| | |
10,186
| |
|
Income tax expense (benefit)
| |
|
4,028
|
|
|
|
724
|
|
|
|
(1,187
|
)
|
|
|
3,565
|
|
|
Net income (loss)
| |
$
|
7,388
|
|
|
$
|
1,347
|
|
|
$
|
(2,114
|
)
|
|
$
|
6,621
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,371,934
| | |
$
|
15,752
| | |
$
|
6,713
| | |
$
|
3,394,399
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.69
|
%
| | |
NM
| | | |
NM
| | | |
3.68
|
%
|
|
|
|
|
|
|
| |
Three Months Ended December 31, 2011 |
| (dollars in thousands) |
|
Traditional Banking
|
|
Mortgage Banking
|
| Republic Processing Group
|
| Total Company |
| | | | | | | |
|
|
Net interest income
| |
$
|
26,766
| | |
$
|
110
| | |
$
|
21
| | |
$
|
26,897
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
952
| | | |
-
| | | |
(489
|
)
| | |
463
| |
| | | | | | | |
|
|
Refund transfer fees
| | |
-
| | | |
-
| | | |
124
| | | |
124
| |
|
Mortgage banking income
| | |
-
| | | |
807
| | | |
-
| | | |
807
| |
Net gain on sales, calls and impairment of securities
| | |
77
| | | |
-
| | | |
-
| | | |
77
| |
|
Other non interest income
| |
|
5,426
|
|
|
|
27
|
|
|
|
7
|
|
|
|
5,460
|
|
|
Total non interest income
| | |
5,503
| | | |
834
| | | |
131
| | | |
6,468
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
19,549
|
|
|
|
1,094
|
|
|
|
3,896
|
|
|
|
24,539
|
|
| | | | | | | |
|
|
Income (loss) before income tax expense
| | |
11,768
| | | |
(150
|
)
| | |
(3,255
|
)
| | |
8,363
| |
|
Income tax expense (benefit)
| |
|
3,920
|
|
|
|
(52
|
)
|
|
|
(1,709
|
)
|
|
|
2,159
|
|
|
Net income (loss)
| |
$
|
7,848
|
|
|
$
|
(98
|
)
|
|
$
|
(1,546
|
)
|
|
$
|
6,204
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,099,426
| | |
$
|
10,880
| | |
$
|
309,685
| | |
$
|
3,419,991
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.56
|
%
| | |
NM
| | | |
NM
| | | |
3.45
|
%
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2012 Earnings Release (continued) |
|
|
|
|
Year Ended December 31, 2012 |
| (dollars in thousands) |
|
Traditional Banking
|
|
Mortgage Banking
|
| Republic Processing Group
|
| Total Company |
| | |
| |
| |
| |
|
Net interest income
| |
$
|
114,831
| | |
$
|
400
| |
$
|
45,424
| |
$
|
160,655
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
8,167
| | | |
-
| | |
6,876
| | |
15,043
| |
| | | | | | | |
|
|
Refund transfer fees
| | |
-
| | | |
-
| | |
78,304
| | |
78,304
| |
|
Mortgage banking income
| | |
-
| | | |
8,447
| | |
-
| | |
8,447
| |
Net gain on sales, calls and impairment of securities
| | |
56
| | | |
-
| | |
-
| | |
56
| |
|
Bargain purchase gains
| | |
55,438
| | | |
-
| | |
-
| | |
55,438
| |
|
Other non interest income
| |
|
22,574
|
|
|
|
39
|
|
|
220
|
|
|
22,833
|
|
|
Total non interest income
| | |
78,068
| | | |
8,486
| | |
78,524
| | |
165,078
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
100,380
|
|
|
|
3,842
|
|
|
22,523
|
|
|
126,745
|
|
| | | | | | | |
|
|
Income before income tax expense
| | |
84,352
| | | |
5,044
| | |
94,549
| | |
183,945
| |
|
Income tax expense
| |
|
29,178
|
|
|
|
1,765
|
|
|
33,663
|
|
|
64,606
|
|
|
Net income
| |
$
|
55,174
|
|
|
$
|
3,279
|
|
$
|
60,886
|
|
$
|
119,339
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,371,934
| | |
$
|
15,752
| |
$
|
6,713
| |
$
|
3,394,399
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.64
|
%
| | |
NM
| | |
NM
| | |
4.82
|
%
|
|
|
|
|
|
|
| |
Year Ended December 31, 2011 |
| (dollars in thousands) |
|
Traditional Banking
|
|
Mortgage Banking
|
| Republic Processing Group
|
| Total Company |
| | | | | | | |
|
|
Net interest income
| |
$
|
105,346
| | |
$
|
401
| |
$
|
59,113
| |
$
|
164,860
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
6,406
| | | |
-
| | |
11,560
| | |
17,966
| |
| | | | | | | |
|
|
Refund transfer fees
| | |
-
| | | |
-
| | |
88,195
| | |
88,195
| |
|
Mortgage banking income
| | |
-
| | | |
3,899
| | |
-
| | |
3,899
| |
Net gain on sales, calls and impairment of securities
| | |
2,006
| | | |
-
| | |
-
| | |
2,006
| |
|
Other non interest income
| |
|
25,089
|
|
|
|
78
|
|
|
357
|
|
|
25,524
|
|
|
Total non interest income
| | |
27,095
| | | |
3,977
| | |
88,552
| | |
119,624
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
87,389
|
|
|
|
3,849
|
|
|
31,083
|
|
|
122,321
|
|
| | | | | | | |
|
|
Income before income tax expense
| | |
38,646
| | | |
529
| | |
105,022
| | |
144,197
| |
|
Income tax expense
| |
|
12,183
|
|
|
|
185
|
|
|
37,680
|
|
|
50,048
|
|
|
Net income
| |
$
|
26,463
|
|
|
$
|
344
|
|
$
|
67,342
|
|
$
|
94,149
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,099,426
| | |
$
|
10,880
| |
$
|
309,685
| |
$
|
3,419,991
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.55
|
%
| | |
NM
| | |
NM
| | |
5.09
|
%
|
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
Republic Bancorp, Inc. Financial Information
Fourth
Quarter 2012 Earnings Release (continued)
_____________________________________
(1) – The amount of
loan fee income included in total interest income was $2.4 million and
$788,000 for the quarters ended December 31, 2012 and 2011. The amount
of loan fee income included in total interest income was $50.8 million
and $62.3 million for the years ended December 31, 2012 and 2011.
The amount of loan fee income included in total interest income per
quarter was as follows: $2.4 million (quarter ended December 31, 2012),
$1.1 million (quarter ended September 30, 2012), $1.3 million (quarter
ended June 30, 2012), $46.0 million (quarter ended March 31, 2012) and
$788,000 (quarter ended December 31, 2011).
(2) – The following table provides a reconciliation of total
stockholders’ equity in accordance with 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) | | Dec. 31, 2012 |
| Sept. 30, 2012 |
| June 30, 2012 |
| March 31, 2012 |
| Dec. 31, 2011 |
|
Total stockholders' equity (a)
| |
$
|
536,702
| | |
$
|
557,756
| | |
$
|
539,713
| | |
$
|
533,493
| | |
$
|
452,367
| |
|
Less: Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Less: Core deposit intangible
| | |
510
| | | |
589
| | | |
104
| | | |
113
| | | |
58
| |
|
Less: Mortgage servicing rights
| |
|
4,777
|
| |
|
4,980
|
| |
|
5,351
|
| |
|
5,606
|
| |
|
6,087
|
|
Tangible stockholders' equity (c)
| |
$
|
521,247
|
| |
$
|
542,019
|
| |
$
|
524,090
|
| |
$
|
517,606
|
| |
$
|
436,054
|
|
| | | | | | | | | |
|
|
Total assets (b)
| |
$
|
3,394,399
| | |
$
|
3,435,776
| | |
$
|
3,278,800
| | |
$
|
3,344,834
| | |
$
|
3,419,991
| |
|
Less: Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Less: Core deposit intangible
| | |
510
| | | |
589
| | | |
104
| | | |
113
| | | |
58
| |
|
Less: Mortgage servicing rights
| |
|
4,777
|
| |
|
4,980
|
| |
|
5,351
|
| |
|
5,606
|
| |
|
6,087
|
|
|
Tangible assets (d)
| |
$
|
3,378,944
|
| |
$
|
3,420,039
|
| |
$
|
3,263,177
|
| |
$
|
3,328,947
|
| |
$
|
3,403,678
|
|
| | | | | | | | | |
|
|
Total stockholders' equity to total assets (a/b)
| | |
15.81
|
%
| | |
16.23
|
%
| | |
16.46
|
%
| | |
15.95
|
%
| | |
13.23
|
%
|
|
Tangible stockholders' equity to tangible assets (c/d)
| | |
15.43
|
%
| | |
15.85
|
%
| | |
16.06
|
%
| | |
15.55
|
%
| | |
12.81
|
%
|
| | | | | | | | | |
|
|
Number of shares outstanding (e)
| |
|
20,965
|
| |
|
20,944
|
| |
|
20,957
|
| |
|
20,961
|
| |
|
20,952
|
|
| | | | | | | | | |
|
|
Book value per share (a/e)
| |
$
|
25.60
| | |
$
|
26.63
| | |
$
|
25.75
| | |
$
|
25.45
| | |
$
|
21.59
| |
|
Tangible book value per share (c/e)
| | |
24.86
| | | |
25.88
| | | |
25.01
| | | |
24.69
| | | |
20.81
| |
|
|
(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
Fourth
Quarter 2012 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) | | Dec. 31, 2012 |
| Sept. 30, 2012 |
| June 30, 2012 |
| March 31, 2012 |
| Dec. 31, 2011 |
|
Allowance for loan losses
| |
$
|
23,729
| | |
$
|
24,100
| | |
$
|
22,510
| | |
$
|
23,732
| | |
$
|
24,063
| |
|
Non-accretable yield
| |
|
39,264
|
| |
|
44,660
|
| |
|
12,404
|
| |
|
14,615
|
| |
|
-
|
|
|
Total (f)
| |
$
|
62,993
|
| |
$
|
68,760
|
| |
$
|
34,914
|
| |
$
|
38,347
|
| |
$
|
24,063
|
|
| | | | | | | | | |
|
|
Total loans
| |
$
|
2,650,197
| | |
$
|
2,642,357
| | |
$
|
2,440,394
| | |
$
|
2,394,787
| | |
$
|
2,285,295
| |
|
Non-accretable yield
| | |
39,264
| | | |
44,660
| | | |
12,404
| | | |
14,615
| | | |
-
| |
|
Accretable yield
| |
|
2,953
|
| |
|
2,830
|
| |
|
700
|
| |
|
679
|
| |
|
-
|
|
|
Total GCLPR (g)
| |
$
|
2,692,414
|
| |
$
|
2,689,847
|
| |
$
|
2,453,498
|
| |
$
|
2,410,081
|
| |
$
|
2,285,295
|
|
| | | | | | | | | |
|
Allowance and non-accretable yield to total GCLPR (f/g)
| | |
2.34
|
%
| | |
2.56
|
%
| | |
1.42
|
%
| | |
1.59
|
%
| | |
1.05
|
%
|
|
|
|
|
|
| Quarterly Comparison - Acquired Banks |
| (in thousands, except per share data) | | Dec. 31, 2012 |
| Sept. 30, 2012 |
| June 30, 2012 |
| March 31, 2012 |
|
Allowance for loan losses
| |
$
|
214
| | |
$
|
-
| | |
$
|
-
| | |
$
|
-
| |
|
Non-accretable yield
| |
|
39,264
|
| |
|
44,660
|
| |
|
12,404
|
| |
|
14,615
|
|
|
Total (h)
| |
$
|
39,478
|
| |
$
|
44,660
|
| |
$
|
12,404
|
| |
$
|
14,615
|
|
| | | | | | | |
|
|
Total loans
| |
$
|
138,616
| | |
$
|
160,341
| | |
$
|
38,506
| | |
$
|
49,933
| |
|
Non-accretable yield
| | |
39,264
| | | |
44,660
| | | |
12,404
| | | |
14,615
| |
|
Accretable yield
| |
|
2,953
|
| |
|
2,830
|
| |
|
700
|
| |
|
679
|
|
|
Total GCLPR (i)
| |
$
|
180,833
|
| |
$
|
207,831
|
| |
$
|
51,610
|
| |
$
|
65,227
|
|
| | | | | | | |
|
Allowance and non-accretable yield to total GCLPR (h/i)
| | |
21.83
|
%
| | |
21.49
|
%
| | |
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.