LOUISVILLE, Ky.--(BUSINESS WIRE)--
Republic Bancorp, Inc. (“Republic” or the “Company”) concluded 2013 with
annual net income of $25.4 million resulting in Diluted Earnings per
Class A Common share of $1.22. Return on average assets (“ROA”) and
return on average equity (“ROE”) in 2013 were 0.75% and 4.65%,
respectively. Net income for the fourth quarter of 2013 was $1.3 million
resulting in Diluted Earnings per Class A Common Share of $0.07 with ROA
and ROE of 0.16% and 0.98%, respectively.
Steve Trager, Chairman and CEO of Republic, made the following comment
in regards to that announcement:
“This past year was challenging in many regards, but we managed to
maintain beneficial returns despite industry-wide margin compression.
With our industry-strong credit quality and capital levels, we remain
well-positioned to take advantage of emerging opportunities in an
ever-changing marketplace. While FDIC-assisted bank acquisitions did not
materialize for us in 2013, growing our Bank and leveraging our capital
through acquisition(s) remains a high priority for our Company in 2014.”
Republic Bancorp, Inc.(NASDAQ: RBCAA), headquartered in
Louisville, Kentucky, is the holding company for Republic Bank & Trust
Company (“RB&T”) and Republic Bank (“RB”), (collectively the “Bank”).
Results of Operations for the Fourth Quarter of
2013 Compared to the Fourth Quarter of 2012
Traditional Banking and Mortgage Banking (collectively “Core Banking”)
Net income from Core Banking was $5.1 million for the fourth quarter of
2013, a decrease of $3.7 million from the fourth quarter of 2012. In
general, the decline in net income at the Core Bank was largely
attributable to lower net interest income and lower Mortgage Banking
income, which was partially offset by improvement in the Core Bank’s
provision for loan losses.
Net interest income within the Core Bank for the fourth quarter of 2013
was $26.7 million compared to $30.5 million for the fourth quarter of
2012. The Core Bank’s net interest margin for the fourth quarter of 2013
was 3.27% compared to 3.69% for the fourth quarter of 2012. As expected,
the Core Bank’s net interest income continued to benefit from its 2012
FDIC-assisted acquisitions, although to a lesser degree than the fourth
quarter of 2012. Overall, the total contribution to net interest income
from the Bank’s Tennessee and Minnesota portfolios for the fourth
quarter of 2013 was $2.4 million, a decline of $1.0 million from the
fourth quarter of 2012. The decline in net interest income from the
Tennessee and Minnesota markets was due to a $42 million decrease in
their combined portfolios from year-end 2012, as the Bank’s Special
Assets group continued to successfully reduce its problem credits from
the 2012 FDIC-assisted acquisitions. For the fourth quarter of 2013, the
Bank’s 2012 FDIC-assisted acquisitions added approximately 18 basis
points to the Core Bank’s net interest margin, as compared to a 20 basis
point contribution for the fourth quarter of 2012.
Within the Core Bank’s historical footprint, net interest income was
lower during the quarter as a result of the reinvestment of strong cash
in-flows during the previous twelve months into lower yielding assets.
In addition, the Core Bank’s net interest income also experienced a
$732,000 decline from its mortgage warehouse lending product, as a
slowdown in consumer refinance activity of 1-4 single family mortgages
contributed to a decrease in demand for the product. Management believes
that maintaining current net interest income and net interest margin
levels will remain a challenge for its Core Bank operations, as well as
the banking industry as a whole.
The Core Bank’s provision for loan losses was $552,000 for the fourth
quarter of 2013 reflecting a positive $1.1 million, or 67%, decrease
from the fourth quarter of 2012. Approximately $281,000 of the Core
Bank’s provision expense for the fourth quarter of 2013 related to its
purchased credit-impaired loans acquired as part of its 2012-FDIC
assisted acquisitions compared to $213,000 for the same quarter in the
prior year. A significant portion of the Core Bank’s provision for loan
losses for the fourth quarter of 2012 related to charges associated with
troubled debt restructurings.
The following chart highlights Core Banking credit quality at year end,
which continues to place it among the best in its peer group:
|
|
|
|
Peer(1)
|
| As of and for the Year Ending |
| Core Banking Credit Quality Ratios | | 09/30/13 | | 12/31/13 |
| 12/31/12 |
| 12/31/11 |
| | | | | | | |
|
| Non-performing loans / Total loans | |
1.67
|
%
| | 0.81 | % | |
0.82
|
%
| |
1.02
|
%
|
| | | | | | | |
|
Non-performing assets / Total loans (including OREO)(2) | |
2.12
|
%
| | 1.46 | % | |
1.79
|
%
| |
1.49
|
%
|
| | | | | | | |
|
| Delinquent loans / Total loans | |
2.25
|
%
| | 0.63 | % | |
0.79
|
%
| |
1.07
|
%
|
| | | | | | | |
|
| Net loan charge-offs / Average loans | |
0.31
|
%
| | 0.18 | % | |
0.34
|
%
| |
0.24
|
%
|
|
|
| (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 |
|
|
Non-interest income for the Core Bank was $7.0 million for the fourth
quarter of 2013 compared to $9.1 million for the fourth quarter of 2012.
The decline in non-interest income was primarily due to a decrease of
$2.1 million in Mortgage Banking income, as long-term interest rates
increased substantially during 2013, dramatically reducing consumer
demand for long-term secondary market mortgage loans. As a result, the
Core Bank’s pipeline of secondary market loan applications, in which the
consumer had locked the rate on his or her loan, declined to $4 million
at December 31, 2013 compared to $29 million at December 31, 2012. With
long-term mortgage interest rates forecasted to remain near or higher
than current levels, management anticipates Mortgage Banking income will
likely remain at or below its fourth quarter 2013 level for the
foreseeable future.
The Core Bank’s fourth quarter 2013 non-interest expenses increased $1.5
million from the fourth quarter of 2012 to $26.1 million. The increase
primarily related to the following:
-
Salaries and benefits expense increased $253,000 for the fourth
quarter of 2013 compared to 2012. The Core Bank incurred a $932,000
benefit during the fourth quarter of 2013, as the Company further
reduced its incentive compensation accruals to be in-line with its
revised payout estimates for 2013 bonuses. By comparison, the Core
Bank recorded a credit to salary expense for reduced incentive
compensation accruals of $1.3 million during the fourth quarter of
2012.
-
Bank franchise tax expense increased $283,000 for the quarter in
direct correlation to the increase in the Bank’s five-year average
capital.
-
Other non-interest expense categories that experienced meaningful
fluctuations included “audit and professional fees” and “core deposit
intangible amortization,” which increased from the fourth quarter of
2012 by $258,000 and $210,000, respectively. The overall increase in
audit and professional fees primarily related to valuations performed
on certain assets from the 2012-FDIC assisted acquisitions and
additional services for the Bank’s warehouse lending division and
correspondent lending initiative. Amortization expense related to the
Company’s core deposit intangible from its Minnesota acquisition was
accelerated during the fourth quarter of 2013, consistent with the
Company’s decision to close its sole banking center in the Minnesota
market.
Republic Processing Group (“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 2013, RPG recorded a net
loss of $3.7 million compared to a net loss of $2.1 million for the
fourth quarter of 2012. RPG’s net loss during the fourth quarter of 2013
was significantly impacted by higher legal expense and higher state
income tax expense.
Overall, RPG experienced a $1.0 million increase in legal expenses
during the fourth quarter of 2013, which was primarily driven by its
third-party arbitration with Jackson Hewitt Tax Services. RPG’s third
party arbitration with Jackson Hewitt was concluded during the fourth
quarter of 2013 and the Company does not anticipate any additional
future legal expenses associated with this matter. With the matter
resolved, the Company entered into a new two-year agreement with Jackson
Hewitt that begins in January 2014 and is expected to increase RPG’s
2014 and 2015 annual net revenues by approximately 12% over its 2013 net
revenue. Additional overhead expenses with the new contract are expected
to be minimal.
In addition to the higher legal expenses during the quarter, RPG also
experienced a notable increase in income tax expense for the fourth
quarter of 2013. The increase in income tax expenses for the quarter was
related to additional accruals recorded for possible state income tax
payments beyond the Company’s original estimates related to the tax
years 2010 through 2013. The Company attributed the increased state
income taxes to the RPG segment, as RPG generated the substantial
majority of all of the Company’s state income tax exposure outside of
its geographic footprint during those tax years.
Conclusion
“While everyone at Republic is proud of the Company’s successful
history, all businesses must continue to challenge everything they do
and how they do it in order to thrive. These on-going self-evaluations
are both necessary and vital for the long-term health and well-being of
any company. Looking ahead to 2014, the Company has implemented several
measures on both the revenue and expense sides of the ledger intended to
enhance earnings.
One of our new initiatives for 2014 includes a plan to introduce a
correspondent lending channel in the first quarter to partner with our
relatively new and successful mortgage warehouse lending division. If
successful, the new correspondent lending channel is expected to provide
a supplement to our existing branch network as a source of new loan
growth for the Bank. Additionally, the Bank began offering a new
conservatively underwritten, 100%-financing residential real estate loan
product during the fourth quarter of 2013, which we expect to grow to
$40 million in outstanding balances by July 2014.
On the expense side of the ledger, we implemented several initiatives
during the fourth quarter in order to reduce our non-interest expenses.
More specifically we implemented a modest reduction to our workforce
during the fourth quarter of 2013, with the expectation of saving
approximately $2.3 million in salaries and benefits on an annual basis
going forward. In addition, we announced plans to close three
low-traffic banking centers during the first quarter of 2014, while we
look to deploy our resources into locations that can provide the Bank
greater access to clients. The closing of the three low-traffic banking
centers is expected to save the Company nearly $1 million in overhead
expenses on an annual basis.
Overall, we remain excited about our position in the industry as a very
well-capitalized, high performing financial institution poised to take
advantage of opportunities as they arise. We are committed to
appropriately managing risk, while achieving long-term returns for our
shareholders. As always, ‘We were here for you yesterday. We are here
for you today. We will be here for you tomorrow,’” concluded Steve
Trager.
Republic Bancorp, Inc. currently has 43 banking centers and is the
parent company of Republic Bank & Trust Company (“RB&T”) and Republic
Bank (“RB”). RB&T 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; and two banking centers in
Tennessee – Cool Springs (Franklin) and Green Hills (Nashville). RB has
banking centers in Hudson, 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 non interest income, net interest
income and net interest margin in the Company’s Core Bank operations,
the future impact of expense reduction initiatives, the future growth
and performance of Republic Processing Group, 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 and quarterly report on
Form 10-Q for the period ended June 30, 2013. 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 2013 Earnings Release (all amounts other than
per share amounts, number of employees and number of banking
centers are expressed in thousands unless otherwise noted) |
|
|
| Balance Sheet Data |
| |
| |
| | Dec. 31, 2013 | | Dec. 31, 2012 |
| Assets: | | | | |
|
Cash and cash equivalents
| |
$
|
170,863
| | |
$
|
137,691
| |
|
Investment securities
| | |
483,537
| | | |
484,256
| |
|
Mortgage loans held for sale, at fair value
| | |
3,506
| | | |
10,614
| |
|
Loans
| | |
2,589,792
| | | |
2,650,197
| |
|
Allowance for loan losses
| |
| (23,026 | ) | |
| (23,729 | ) |
|
Loans, net
| | |
2,566,766
| | | |
2,626,468
| |
| Federal Home Loan Bank stock, at cost
| | |
28,342
| | | |
28,377
| |
|
Premises and equipment, net
| | |
32,908
| | | |
33,197
| |
|
Goodwill
| | |
10,168
| | | |
10,168
| |
|
Other real estate owned ("OREO")
| | |
17,102
| | | |
26,203
| |
|
Bank owned life insurance ("BOLI")
| | |
25,086
| | | |
-
| |
|
Other assets and accrued interest receivable
| |
| 33,626 |
| |
| 37,425 |
|
|
Total assets
| | $ | 3,371,904 |
| | $ | 3,394,399 |
|
| | | |
|
| Liabilities and Stockholders' Equity: | | | | |
|
Deposits:
| | | | |
|
Non interest-bearing
| |
$
|
488,642
| | |
$
|
479,046
| |
|
Interest-bearing
| |
|
1,502,215
|
| |
|
1,503,882
|
|
|
Total deposits
| | |
1,990,857
| | | |
1,982,928
| |
| | | |
|
|
Securities sold under agreements to repurchase and other short-term
borrowings
| | |
165,555
| | | |
250,884
| |
| Federal Home Loan Bank advances
| | |
605,000
| | | |
542,600
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| |
|
Other liabilities and accrued interest payable
| |
|
26,459
|
| |
|
40,045
|
|
|
Total liabilities
| | |
2,829,111
| | | |
2,857,697
| |
| | | |
|
|
Stockholders' equity
| |
| 542,793 |
| |
| 536,702 |
|
|
Total liabilities and Stockholders' equity
| | $ | 3,371,904 |
| | $ | 3,394,399 |
|
|
|
|
|
| Average Balance Sheet Data |
|
| Three Months Ended Dec. 31, |
| Year Ended Dec. 31, |
| | 2013 |
| 2012 | | 2013 |
| 2012 |
| Assets: | | | | | | | | |
|
Investment securities, including FHLB stock
| |
$
|
559,146
| |
$
|
564,272
| |
$
|
527,681
| |
$
|
640,830
|
|
Federal funds sold and other interest-earning cash
| | |
157,579
| | |
106,359
| | |
145,970
| | |
187,790
|
|
Loans and fees, including loans held for sale
| | |
2,550,770
| | |
2,650,267
| | |
2,575,146
| | |
2,504,150
|
|
Total earning assets
| | |
3,267,495
| | |
3,320,898
| | |
3,248,797
| | |
3,332,770
|
|
Total assets
| | |
3,398,055
| | |
3,448,191
| | |
3,385,345
| | |
3,560,739
|
| | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | |
|
Non interest-bearing deposits
| |
$
|
505,115
| |
$
|
542,973
| |
$
|
513,891
| |
$
|
624,053
|
|
Interest-bearing deposits
| | |
1,518,221
| | |
1,505,108
| | |
1,514,847
| | |
1,512,455
|
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
190,568
| | |
220,279
| | |
170,386
| | |
237,414
|
| Federal Home Loan Bank advances
| | |
580,537
| | |
570,147
| | |
578,633
| | |
560,659
|
|
Subordinated note
| | |
41,240
| | |
41,240
| | |
41,240
| | |
41,240
|
|
Total interest-bearing liabilities
| | |
2,330,566
| | |
2,336,774
| | |
2,305,106
| | |
2,351,768
|
|
Stockholders' equity
| | |
547,946
| | |
534,724
| | |
546,880
| | |
530,096
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
| Income Statement Data |
| |
| |
| |
| |
| | Three Months Ended Dec. 31, | | Year Ended Dec. 31, |
| | 2013 | | 2012 | | 2013 | | 2012 |
| | | | | | | |
|
|
Total interest income(1)
| |
$
|
32,039
| |
$
|
35,930
| |
$
|
134,568
| |
$
|
183,459
|
|
Total interest expense
| |
| 5,300 | |
| 5,379 | |
| 21,393 | |
| 22,804 |
| | | | | | | |
|
|
Net interest income
| | |
26,739
| | |
30,551
| | |
113,175
| | |
160,655
|
| | | | | | | |
|
|
Provision for loan losses
| | |
503
| | |
1,324
| | |
2,983
| | |
15,043
|
| | | | | | | |
|
|
Non interest income:
| | | | | | | | |
|
Service charges on deposit accounts
| | |
3,569
| | |
3,469
| | |
13,953
| | |
13,496
|
|
Net refund transfer fees
| | |
35
| | |
177
| | |
13,884
| | |
78,304
|
|
Mortgage banking income
| | |
778
| | |
2,856
| | |
7,258
| | |
8,447
|
|
Debit card interchange fee income
| | |
1,526
| | |
1,430
| | |
6,512
| | |
5,817
|
|
Bargain purchase gain - Tennessee Commerce Bank ("TCB")
| | |
-
| | |
-
| | |
-
| | |
27,614
|
|
Bargain purchase gain - First Commercial Bank ("FCB")
| | |
-
| | |
712
| | |
1,324
| | |
27,824
|
|
Net gain on sale of securities
| | |
-
| | |
-
| | |
-
| | |
56
|
|
Net gain on sales of OREO
| | |
457
| | |
35
| | |
2,170
| | |
416
|
|
Increase in cash surrender value of BOLI
| | |
86
| | |
-
| | |
86
| | |
-
|
|
Other
| |
| 671 | |
| 659 | |
| 2,782 | |
| 3,104 |
|
Total non interest income
| |
| 7,122 | |
| 9,338 | |
| 47,969 | |
| 165,078 |
| | | | | | | |
|
|
Non interest expenses:
| | | | | | | | |
|
Salaries and employee benefits
| | |
14,352
| | |
14,428
| | |
57,778
| | |
60,633
|
|
Occupancy and equipment, net
| | |
5,564
| | |
5,538
| | |
21,918
| | |
22,474
|
|
Communication and transportation
| | |
1,117
| | |
1,139
| | |
4,128
| | |
5,806
|
|
Marketing and development
| | |
786
| | |
759
| | |
3,353
| | |
3,429
|
| FDIC insurance expense
| | |
448
| | |
395
| | |
1,682
| | |
1,403
|
|
Bank franchise tax expense
| | |
836
| | |
553
| | |
4,115
| | |
3,916
|
|
Data processing
| | |
891
| | |
863
| | |
3,333
| | |
4,309
|
|
Debit card processing expense
| | |
634
| | |
553
| | |
2,850
| | |
2,462
|
|
Supplies
| | |
357
| | |
366
| | |
1,157
| | |
2,114
|
|
OREO expense
| | |
1,115
| | |
1,049
| | |
3,446
| | |
3,537
|
|
Charitable contributions
| | |
316
| | |
231
| | |
1,004
| | |
3,341
|
|
Legal expense
| | |
1,516
| | |
583
| | |
4,627
| | |
1,866
|
|
FHLB advance prepayment penalty
| | |
-
| | |
-
| | |
-
| | |
2,436
|
|
Other
| |
| 2,405 | |
| 1,922 | |
| 8,272 | |
| 9,019 |
|
Total non interest expenses
| |
| 30,337 | |
| 28,379 | |
| 117,663 | |
| 126,745 |
| | | | | | | |
|
|
Income before income tax expense
| | |
3,021
| | |
10,186
| | |
40,498
| | |
183,945
|
|
Income tax expense
| |
| 1,676 | |
| 3,565 | |
| 15,075 | |
| 64,606 |
| | | | | | | |
|
|
Net income
| | $ | 1,345 | | $ | 6,621 | | $ | 25,423 | | $ | 119,339 |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
| Selected Data and Statistics |
|
| As of and for the |
| As of and for the |
| | Three Months Ended Dec. 31, | | Year Ended Dec. 31, |
| | 2013 |
| 2012 | | 2013 |
| 2012 |
| Per Share Data: | | | | | | | | |
| | | | | | | |
|
|
Basic average shares outstanding
| | |
20,796
| | | |
20,971
| | | |
20,807
| | | |
20,959
| |
|
Diluted average shares outstanding
| | |
20,899
| | | |
21,020
| | | |
20,904
| | | |
21,028
| |
| | | | | | | |
|
|
End of period shares outstanding:
| | | | | | | | |
|
Class A Common Stock
| | |
18,541
| | | |
18,694
| | | |
18,541
| | | |
18,694
| |
|
Class B Common Stock
| | |
2,260
| | | |
2,271
| | | |
2,260
| | | |
2,271
| |
| | | | | | | |
|
|
Book value per share(2)
| |
$
|
26.09
| | |
$
|
25.60
| | |
$
|
26.09
| | |
$
|
25.60
| |
|
Tangible book value per share(2)
| | |
25.35
| | | |
24.86
| | | |
25.35
| | | |
24.86
| |
| | | | | | | |
|
|
Earnings per share:
| | | | | | | | |
|
Basic earnings per Class A Common Stock
| |
$
|
0.07
| | |
$
|
0.33
| | |
$
|
1.23
| | |
$
|
5.71
| |
|
Basic earnings per Class B Common Stock
| | |
0.05
| | | |
0.21
| | | |
1.17
| | | |
5.55
| |
|
Diluted earnings per Class A Common Stock
| | |
0.07
| | | |
0.33
| | | |
1.22
| | | |
5.69
| |
|
Diluted earnings per Class B Common Stock
| | |
0.05
| | | |
0.21
| | | |
1.16
| | | |
5.53
| |
| | | | | | | |
|
|
Cash dividends declared per share:
| | | | | | | | |
|
Class A Common Stock
| |
$
|
0.176
| | |
$
|
1.265
| | |
$
|
0.693
| | |
$
|
1.749
| |
|
Class B Common Stock
| | |
0.160
| | | |
1.150
| | | |
0.630
| | | |
1.590
| |
| | | | | | | |
|
| Performance Ratios: | | | | | | | | |
| | | | | | | |
|
|
Return on average assets
| | |
0.16
|
%
| | |
0.77
|
%
| | |
0.75
|
%
| | |
3.35
|
%
|
|
Return on average equity
| | |
0.98
| | | |
4.95
| | | |
4.65
| | | |
22.51
| |
|
Efficiency ratio(3)
| | |
90
| | | |
71
| | | |
73
| | | |
39
| |
|
Yield on average interest-earning assets
| | |
3.92
| | | |
4.33
| | | |
4.14
| | | |
5.50
| |
|
Cost of interest-bearing liabilities
| | |
0.91
| | | |
0.92
| | | |
0.93
| | | |
0.97
| |
|
Net interest spread
| | |
3.01
| | | |
3.41
| | | |
3.21
| | | |
4.53
| |
|
Net interest margin - Total Company | | |
3.27
| | | |
3.68
| | | |
3.48
| | | |
4.82
| |
|
Net interest margin - Traditional Bank | | |
3.27
| | | |
3.69
| | | |
3.51
| | | |
3.64
| |
| | | | | | | |
|
| Other Information: | | | | | | | | |
| | | | | | | |
|
|
End of period full-time equivalent employees
| | |
736
| | | |
797
| | | |
736
| | | |
797
| |
|
Number of banking centers
| | |
45
| | | |
44
| | | |
45
| | | |
44
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, 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 |
| As of and for the |
| | Three Months Ended December 31, | | Year Ended December 31, |
| | 2013 |
| 2012 | | 2013 |
| 2012 |
| Credit Quality Asset Balances - Total Company: | | | | | | | | |
| | | | | | | |
|
|
Loans on non-accrual status
| |
$
|
19,104
| | |
$
|
18,506
| | |
$
|
19,104
| | |
$
|
18,506
| |
|
Loans past due 90-days-or-more and still on accrual
| |
|
1,974
|
| |
|
3,173
|
| |
|
1,974
|
| |
|
3,173
|
|
|
Total non-performing loans
| | |
21,078
| | | |
21,679
| | | |
21,078
| | | |
21,679
| |
|
OREO
| |
|
17,102
|
| |
|
26,203
|
| |
|
17,102
|
| |
|
26,203
|
|
|
Total non-performing assets
| |
$
|
38,180
|
| |
$
|
47,882
|
| |
$
|
38,180
|
| |
$
|
47,882
|
|
|
Total delinquent loans
| |
$
|
16,223
| | |
$
|
20,844
| | |
$
|
16,223
| | |
$
|
20,844
| |
| | | | | | | |
|
| Credit Quality Asset Balances - Acquired Banks: | | | | | | | | |
| | | | | | | |
|
|
Loans on non-accrual status
| |
$
|
290
| | |
$
|
-
| | |
$
|
290
| | |
$
|
-
| |
|
Loans past due 90-days-or-more and still on accrual
| |
|
1,974
|
| |
|
3,173
|
| |
|
1,974
|
| |
|
3,173
|
|
|
Total non-performing loans
| | |
2,264
| | | |
3,173
| | | |
2,264
| | | |
3,173
| |
|
OREO
| |
|
9,463
|
| |
|
14,498
|
| |
|
9,463
|
| |
|
14,498
|
|
|
Total non-performing assets
| |
$
|
11,727
|
| |
$
|
17,671
|
| |
$
|
11,727
|
| |
$
|
17,671
|
|
|
Total delinquent loans
| |
$
|
3,504
| | |
$
|
5,967
| | |
$
|
3,504
| | |
$
|
5,967
| |
| | | | | | | |
|
| Credit Quality Ratios - Total Company: | | | | | | | | |
| | | | | | | |
|
|
Non-performing loans to total loans
| | |
0.81
|
%
| | |
0.82
|
%
| | |
0.81
|
%
| | |
0.82
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.46
| | | |
1.79
| | | |
1.46
| | | |
1.79
| |
|
Non-performing assets to total assets
| | |
1.13
| | | |
1.41
| | | |
1.13
| | | |
1.41
| |
|
Allowance for loan losses to total loans
| | |
0.89
| | | |
0.90
| | | |
0.89
| | | |
0.90
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
1.61
| | | |
2.34
| | | |
1.61
| | | |
2.34
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
109
| | | |
109
| | | |
109
| |
|
Delinquent loans to total loans(5)
| | |
0.63
| | | |
0.79
| | | |
0.63
| | | |
0.79
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.15
| | | |
0.26
| | | |
0.14
| | | |
0.61
| |
| | | | | | | |
|
| Credit Quality Ratios - Core Bank: | | | | | | | | |
| | | | | | | |
|
|
Non-performing loans to total loans
| | |
0.81
|
%
| | |
0.82
|
%
| | |
0.81
|
%
| | |
0.82
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.46
| | | |
1.79
| | | |
1.46
| | | |
1.79
| |
|
Non-performing assets to total assets
| | |
1.13
| | | |
1.41
| | | |
1.13
| | | |
1.41
| |
|
Allowance for loan losses to total loans
| | |
0.89
| | | |
0.90
| | | |
0.89
| | | |
0.90
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
1.61
| | | |
2.34
| | | |
1.61
| | | |
2.34
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
109
| | | |
109
| | | |
109
| |
|
Delinquent loans to total loans(5)
| | |
0.63
| | | |
0.79
| | | |
0.63
| | | |
0.79
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.16
| | | |
0.31
| | | |
0.18
| | | |
0.34
| |
| | | | | | | |
|
| Credit Quality Ratios - Core Bank Excluding Acquired Banks: | | | | | | | | |
| | | | | | | |
|
|
Non-performing loans to total loans
| | |
0.75
|
%
| | |
0.74
|
%
| | |
0.75
|
%
| | |
0.74
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.06
| | | |
1.20
| | | |
1.06
| | | |
1.20
| |
|
Non-performing assets to total assets
| | |
0.81
| | | |
0.95
| | | |
0.81
| | | |
0.95
| |
|
Allowance for loan losses to total loans
| | |
0.82
| | | |
0.94
| | | |
0.82
| | | |
0.94
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
127
| | | |
109
| | | |
127
| |
|
Delinquent loans to total loans(5)
| | |
0.51
| | | |
0.59
| | | |
0.51
| | | |
0.59
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.16
| | | |
0.33
| | | |
0.20
| | | |
0.35
| |
| | |
| | | | | |
| | | |
| Credit Quality Ratios - Acquired Banks: | | | | | | | | |
| | | | | | | |
|
|
Non-performing loans to total loans
| | |
2.35
|
%
| | |
2.29
|
%
| | |
2.35
|
%
| | |
2.29
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
11.07
| | | |
11.54
| | | |
11.07
| | | |
11.54
| |
|
Non-performing assets to total assets
| | |
11.07
| | | |
8.73
| | | |
11.07
| | | |
8.73
| |
|
Allowance for loan losses to total loans
| | |
2.59
| | | |
0.15
| | | |
2.59
| | | |
0.15
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
18.04
| | | |
21.77
| | | |
18.04
| | | |
21.77
| |
|
Allowance for loan losses to non-performing loans
| | |
110
| | | |
7
| | | |
110
| | | |
7
| |
|
Delinquent loans to total loans(5)
| | |
3.63
| | | |
4.30
| | | |
3.63
| | | |
4.30
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Balance Sheet Data |
|
| Quarterly Comparison |
| | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
| Assets: | | | | | | | | | | |
|
Cash and cash equivalents
| |
$
|
170,863
| | |
$
|
141,585
| | |
$
|
97,690
| | |
$
|
207,451
| | |
$
|
137,691
| |
|
Investment securities
| | |
483,537
| | | |
533,681
| | | |
475,500
| | | |
473,726
| | | |
484,256
| |
|
Mortgage loans held for sale, at fair value
| | |
3,506
| | | |
9,803
| | | |
24,174
| | | |
20,726
| | | |
10,614
| |
|
Loans
| | |
2,589,792
| | | |
2,553,435
| | | |
2,618,029
| | | |
2,598,642
| | | |
2,650,197
| |
|
Allowance for loan losses
| |
| (23,026 | ) | |
| (23,492 | ) | |
| (22,491 | ) | |
| (23,563 | ) | |
| (23,729 | ) |
|
Loans, net
| | |
2,566,766
| | | |
2,529,943
| | | |
2,595,538
| | | |
2,575,079
| | | |
2,626,468
| |
| Federal Home Loan Bank stock, at cost
| | |
28,342
| | | |
28,342
| | | |
28,342
| | | |
28,342
| | | |
28,377
| |
|
Premises and Equipment, net
| | |
32,908
| | | |
32,626
| | | |
32,629
| | | |
33,535
| | | |
33,197
| |
|
Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
OREO
| | |
17,102
| | | |
15,247
| | | |
15,248
| | | |
18,689
| | | |
26,203
| |
|
BOLI
| | |
25,086
| | | |
-
| | | |
-
| | | |
-
| | | |
-
| |
|
Other assets and interest receivable
| |
| 33,626 |
| |
| 30,486 |
| |
| 37,776 |
| |
| 33,642 |
| |
| 37,425 |
|
|
Total assets
| | $ | 3,371,904 |
| | $ | 3,331,881 |
| | $ | 3,317,065 |
| | $ | 3,401,358 |
| | $ | 3,394,399 |
|
| | | | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | |
|
Non interest-bearing
| |
$
|
488,642
| | |
$
|
492,126
| | |
$
|
487,787
| | |
$
|
524,149
| | |
$
|
479,046
| |
|
Interest-bearing
| |
|
1,502,215
|
| |
|
1,527,659
|
| |
|
1,483,260
|
| |
|
1,547,647
|
| |
|
1,503,882
|
|
|
Total deposits
| | |
1,990,857
| | | |
2,019,785
| | | |
1,971,047
| | | |
2,071,796
| | | |
1,982,928
| |
| | | | | | | | | |
|
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
165,555
| | | |
106,373
| | | |
128,532
| | | |
120,217
| | | |
250,884
| |
| Federal Home Loan Bank advances
| | |
605,000
| | | |
587,020
| | | |
592,044
| | | |
572,570
| | | |
542,600
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Other liabilities and accrued interest payable
| |
|
26,459
|
| |
|
31,953
|
| |
|
40,135
|
| |
|
52,800
|
| |
|
40,045
|
|
|
Total liabilities
| | |
2,829,111
| | | |
2,786,371
| | | |
2,772,998
| | | |
2,858,623
| | | |
2,857,697
| |
| | | | | | | | | |
|
|
Stockholders' equity
| |
| 542,793 |
| |
| 545,510 |
| |
| 544,067 |
| |
| 542,735 |
| |
| 536,702 |
|
|
Total liabilities and Stockholders' equity
| | $ | 3,371,904 |
| | $ | 3,331,881 |
| | $ | 3,317,065 |
| | $ | 3,401,358 |
| | $ | 3,394,399 |
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| Average Balance Sheet Data | | | | | | | | | | |
| | Quarterly Comparison |
| | Dec. 31, 2013 | | Sept. 30, 2013 | | June 30, 2013 | | March 31, 2013 | | Dec. 31, 2012 |
| Assets: | | | | | | | | | | |
|
Investment securities, including FHLB stock
| |
$
|
559,146
| | |
$
|
530,759
| | |
$
|
511,225
| | |
$
|
509,006
| | |
$
|
564,272
| |
|
Federal funds sold and other interest-earning cash
| | |
157,579
| | | |
113,042
| | | |
127,696
| | | |
186,237
| | | |
106,359
| |
|
Loans and fees, including loans held for sale
| | |
2,550,770
| | | |
2,576,606
| | | |
2,590,643
| | | |
2,582,932
| | | |
2,650,267
| |
|
Total earning assets
| | |
3,267,495
| | | |
3,220,407
| | | |
3,229,564
| | | |
3,278,175
| | | |
3,320,898
| |
|
Total assets
| | |
3,398,055
| | | |
3,339,596
| | | |
3,355,109
| | | |
3,449,641
| | | |
3,448,191
| |
| | | | | | | | | |
|
| Liabilities and Stockholders' Equity: | | | | | | | | | | |
|
Non interest-bearing deposits
| |
$
|
505,115
| | |
$
|
488,386
| | |
$
|
492,442
| | |
$
|
570,619
| | |
$
|
542,973
| |
|
Interest-bearing deposits
| | |
1,518,221
| | | |
1,513,330
| | | |
1,515,878
| | | |
1,511,906
| | | |
1,505,108
| |
Securities sold under agreements to repurchase and other
short-term borrowings
| | |
190,568
| | | |
139,293
| | | |
149,237
| | | |
202,924
| | | |
220,279
| |
| Federal Home Loan Bank advances
| | |
580,537
| | | |
592,735
| | | |
588,712
| | | |
552,080
| | | |
570,147
| |
|
Subordinated note
| | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| | | |
41,240
| |
|
Total interest-bearing liabilities
| | |
2,330,566
| | | |
2,286,598
| | | |
2,295,067
| | | |
2,308,150
| | | |
2,336,774
| |
|
Stockholders' equity
| | |
547,946
| | | |
547,439
| | | |
548,644
| | | |
543,506
| | | |
534,724
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, number of employees and
number of banking centers are expressed in thousands unless
otherwise noted) |
|
|
|
|
| Income Statement Data |
|
| Three Months Ended |
| | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
| | | | | | | | | |
|
|
Total interest income(1)
| |
$
|
32,039
| |
$
|
34,009
| |
$
|
34,119
| |
$
|
34,401
| | |
$
|
35,930
|
|
Total interest expense
| |
|
5,300
| |
|
5,470
| |
|
5,352
| |
|
5,271
|
| |
|
5,379
|
|
Net interest income
| | |
26,739
| | |
28,539
| | |
28,767
| | |
29,130
| | | |
30,551
|
| | | | | | | | | |
|
|
Provision for loan losses
| | |
503
| | |
2,200
| | |
905
| | |
(625
|
)
| | |
1,324
|
| | | | | | | | | |
|
|
Non interest income:
| | | | | | | | | | |
|
Service charges on deposit accounts
| | |
3,569
| | |
3,676
| | |
3,498
| | |
3,210
| | | |
3,469
|
|
Net refund transfer fees
| | |
35
| | |
152
| | |
1,683
| | |
12,014
| | | |
177
|
|
Mortgage banking income
| | |
778
| | |
1,026
| | |
2,180
| | |
3,274
| | | |
2,856
|
|
Debit card interchange fee income
| | |
1,526
| | |
1,519
| | |
1,656
| | |
1,811
| | | |
1,430
|
|
Bargain purchase gain - FCB
| | |
-
| | |
-
| | |
-
| | |
1,324
| | | |
712
|
|
Net gain on sales of OREO
| | |
457
| | |
403
| | |
1,034
| | |
277
| | | |
35
|
|
Increase in cash surrender value of BOLI
| | |
86
| | |
-
| | |
-
| | |
-
| | | |
-
|
|
Other
| |
|
671
| |
|
763
| |
|
732
| |
|
615
|
| |
|
659
|
|
Total non interest income
| |
|
7,122
| |
|
7,539
| |
|
10,783
| |
|
22,525
|
| |
|
9,338
|
| | | | | | | | | |
|
|
Non interest expenses:
| | | | | | | | | | |
|
Salaries and employee benefits
| | |
14,352
| | |
12,226
| | |
15,086
| | |
16,114
| | | |
14,428
|
|
Occupancy and equipment, net
| | |
5,564
| | |
5,462
| | |
5,315
| | |
5,577
| | | |
5,538
|
|
Communication and transportation
| | |
1,117
| | |
990
| | |
991
| | |
1,030
| | | |
1,139
|
|
Marketing and development
| | |
786
| | |
785
| | |
880
| | |
902
| | | |
759
|
| FDIC insurance expense
| | |
448
| | |
419
| | |
402
| | |
413
| | | |
395
|
|
Bank franchise tax expense
| | |
836
| | |
707
| | |
857
| | |
1,715
| | | |
553
|
|
Data processing
| | |
891
| | |
934
| | |
792
| | |
716
| | | |
863
|
|
Debit card processing expense
| | |
634
| | |
655
| | |
718
| | |
843
| | | |
553
|
|
Supplies
| | |
357
| | |
228
| | |
218
| | |
354
| | | |
366
|
|
OREO expense
| | |
1,115
| | |
497
| | |
945
| | |
889
| | | |
1,049
|
|
Charitable contributions
| | |
316
| | |
225
| | |
227
| | |
236
| | | |
231
|
|
Legal expense
| | |
1,516
| | |
1,343
| | |
1,338
| | |
430
| | | |
583
|
|
Other
| |
|
2,405
| |
|
1,854
| |
|
1,930
| |
|
2,083
|
| |
|
1,922
|
|
Total non interest expenses
| |
|
30,337
| |
|
26,325
| |
|
29,699
| |
|
31,302
|
| |
|
28,379
|
| | | | | | | | | |
|
|
Income before income tax expense
| | |
3,021
| | |
7,553
| | |
8,946
| | |
20,978
| | | |
10,186
|
|
Income tax expense
| |
|
1,676
| |
|
2,950
| |
|
2,827
| |
|
7,622
|
| |
|
3,565
|
| | | | | | | | | |
|
|
Net income
| |
$
|
1,345
| |
$
|
4,603
| |
$
|
6,119
| |
$
|
13,356
|
| |
$
|
6,621
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, 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 |
| | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
| Per Share Data: | | | | | | | | | | |
| | | | | | | | | |
|
|
Basic average shares outstanding
| | |
20,796
| | | |
20,787
| | | |
20,782
| | | |
20,864
| | | |
20,971
| |
|
Diluted average shares outstanding
| | |
20,899
| | | |
20,927
| | | |
20,858
| | | |
20,933
| | | |
21,020
| |
| | | | | | | | | |
|
|
End of period shares outstanding:
| | | | | | | | | | |
|
Class A Common Stock
| | |
18,541
| | | |
18,534
| | | |
18,522
| | | |
18,513
| | | |
18,694
| |
|
Class B Common Stock
| | |
2,260
| | | |
2,260
| | | |
2,260
| | | |
2,264
| | | |
2,271
| |
| | | | | | | | | |
|
|
Book value per share(2)
| |
$
|
26.09
| | |
$
|
26.23
| | |
$
|
26.18
| | |
$
|
26.12
| | |
$
|
25.60
| |
|
Tangible book value per share(2)
| | |
25.35
| | | |
25.47
| | | |
25.42
| | | |
25.38
| | | |
24.86
| |
| | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | |
|
Basic earnings per Class A Common Stock
| |
$
|
0.07
| | |
$
|
0.22
| | |
$
|
0.30
| | |
$
|
0.64
| | |
$
|
0.33
| |
|
Basic earnings per Class B Common Stock
| | |
0.05
| | | |
0.21
| | | |
0.28
| | | |
0.63
| | | |
0.21
| |
|
Diluted earnings per Class A Common Stock
| | |
0.07
| | | |
0.22
| | | |
0.30
| | | |
0.64
| | | |
0.33
| |
|
Diluted earnings per Class B Common Stock
| | |
0.05
| | | |
0.21
| | | |
0.28
| | | |
0.62
| | | |
0.21
| |
| | | | | | | | | |
|
|
Cash dividends declared per share:
| | | | | | | | | | |
|
Class A Common Stock
| |
$
|
0.176
| | |
$
|
0.176
| | |
$
|
0.176
| | |
$
|
0.165
| | |
$
|
1.265
| |
|
Class B Common Stock
| | |
0.160
| | | |
0.160
| | | |
0.160
| | | |
0.150
| | | |
1.150
| |
| | | | | | | | | |
|
| Performance Ratios: | | | | | | | | | | |
| | | | | | | | | |
|
|
Return on average assets
| | |
0.16
|
%
| | |
0.55
|
%
| | |
0.73
|
%
| | |
1.55
|
%
| | |
0.77
|
%
|
|
Return on average equity
| | |
0.98
| | | |
3.36
| | | |
4.46
| | | |
9.83
| | | |
4.95
| |
|
Efficiency ratio(4)
| | |
90
| | | |
73
| | | |
75
| | | |
61
| | | |
71
| |
|
Yield on average interest-earning assets
| | |
3.92
| | | |
4.22
| | | |
4.23
| | | |
4.20
| | | |
4.33
| |
|
Cost of interest-bearing liabilities
| | |
0.91
| | | |
0.96
| | | |
0.93
| | | |
0.91
| | | |
0.92
| |
|
Net interest spread
| | |
3.01
| | | |
3.26
| | | |
3.30
| | | |
3.29
| | | |
3.41
| |
|
Net interest margin - Total Company | | |
3.27
| | | |
3.54
| | | |
3.56
| | | |
3.55
| | | |
3.68
| |
|
Net interest margin - Traditional Bank | | |
3.27
| | | |
3.54
| | | |
3.57
| | | |
3.60
| | | |
3.69
| |
| | | | | | | | | |
|
| Other Information: | | | | | | | | | | |
| | | | | | | | | |
|
|
End of period full-time equivalent employees
| | |
736
| | | |
796
| | | |
791
| | | |
797
| | | |
797
| |
|
Number of banking centers
| | |
45
| | | |
45
| | | |
44
| | | |
44
| | | |
44
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) (all
amounts other than per share amounts, 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 |
| | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
| Credit Quality Asset Balances - Total Company: | | | | | | | | | | |
|
Loans on non-accrual status
| |
$
|
19,104
| | |
$
|
18,407
| | |
$
|
21,922
| | |
$
|
18,161
| | |
$
|
18,506
| |
|
Loans past due 90-days-or-more and still on accrual
| |
|
1,974
|
| |
|
1,839
|
| |
|
2,159
|
| |
|
2,752
|
| |
|
3,173
|
|
|
Total non-performing loans
| | |
21,078
| | | |
20,246
| | | |
24,081
| | | |
20,913
| | | |
21,679
| |
|
OREO
| |
|
17,102
|
| |
|
15,247
|
| |
|
15,248
|
| |
|
18,689
|
| |
|
26,203
|
|
|
Total non-performing assets
| |
$
|
38,180
|
| |
$
|
35,493
|
| |
$
|
39,329
|
| |
$
|
39,602
|
| |
$
|
47,882
|
|
|
Total delinquent loans
| |
$
|
16,223
| | |
$
|
15,087
| | |
$
|
16,197
| | |
$
|
19,813
| | |
$
|
20,844
| |
| | | | | | | | | |
|
| Credit Quality Asset Balances - Acquired Banks: | | | | | | | | | | |
|
Loans on non-accrual status
| |
$
|
290
| | |
$
|
39
| | |
$
|
21
| | |
$
|
24
| | |
$
|
-
| |
|
Loans past due 90-days-or-more and still on accrual
| |
|
1,974
|
| |
|
1,839
|
| |
|
2,159
|
| |
|
2,752
|
| |
|
3,173
|
|
|
Total non-performing loans
| | |
2,264
| | | |
1,878
| | | |
2,180
| | | |
2,776
| | | |
3,173
| |
|
OREO
| |
|
9,463
|
| |
|
5,503
|
| |
|
6,113
|
| |
|
10,346
|
| |
|
14,498
|
|
|
Total non-performing assets
| |
$
|
11,727
|
| |
$
|
7,381
|
| |
$
|
8,293
|
| |
$
|
13,122
|
| |
$
|
17,671
|
|
|
Total delinquent loans
| |
$
|
3,504
| | |
$
|
2,921
| | |
$
|
3,466
| | |
$
|
3,846
| | |
$
|
5,967
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Total Company: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.81
|
%
| | |
0.79
|
%
| | |
0.92
|
%
| | |
0.80
|
%
| | |
0.82
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.46
| | | |
1.38
| | | |
1.49
| | | |
1.51
| | | |
1.79
| |
|
Non-performing assets to total assets
| | |
1.13
| | | |
1.07
| | | |
1.19
| | | |
1.16
| | | |
1.41
| |
|
Allowance for loan losses to total loans
| | |
0.89
| | | |
0.92
| | | |
0.86
| | | |
0.91
| | | |
0.90
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
1.61
| | | |
1.82
| | | |
1.96
| | | |
2.12
| | | |
2.34
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
116
| | | |
93
| | | |
113
| | | |
109
| |
|
Delinquent loans to total loans(5)
| | |
0.63
| | | |
0.59
| | | |
0.62
| | | |
0.76
| | | |
0.79
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.15
| | | |
0.19
| | | |
0.31
| | | |
(0.07
|
)
| | |
0.26
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Core Bank: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.81
|
%
| | |
0.79
|
%
| | |
0.92
|
%
| | |
0.80
|
%
| | |
0.82
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.46
| | | |
1.38
| | | |
1.49
| | | |
1.51
| | | |
1.79
| |
|
Non-performing assets to total assets
| | |
1.13
| | | |
1.07
| | | |
1.19
| | | |
1.16
| | | |
1.41
| |
|
Allowance for loan losses to total loans
| | |
0.89
| | | |
0.92
| | | |
0.86
| | | |
0.91
| | | |
0.90
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
1.61
| | | |
1.82
| | | |
1.96
| | | |
2.12
| | | |
2.34
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
116
| | | |
93
| | | |
113
| | | |
109
| |
|
Delinquent loans to total loans(5)
| | |
0.63
| | | |
0.59
| | | |
0.62
| | | |
0.76
| | | |
0.79
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.16
| | | |
0.19
| | | |
0.33
| | | |
0.02
| | | |
0.31
| |
| | | | | | | | | |
|
| Credit Quality Ratios - Core Bank Excluding Acquired Banks: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
0.75
|
%
| | |
0.75
|
%
| | |
0.87
|
%
| | |
0.73
|
%
| | |
0.74
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
1.06
| | | |
1.14
| | | |
1.23
| | | |
1.07
| | | |
1.20
| |
|
Non-performing assets to total assets
| | |
0.81
| | | |
0.87
| | | |
0.97
| | | |
1.81
| | | |
0.95
| |
|
Allowance for loan losses to total loans
| | |
0.82
| | | |
0.87
| | | |
0.85
| | | |
0.94
| | | |
0.94
| |
|
Allowance for loan losses to non-performing loans
| | |
109
| | | |
115
| | | |
98
| | | |
129
| | | |
127
| |
|
Delinquent loans to total loans(5)
| | |
0.51
| | | |
0.50
| | | |
0.51
| | | |
0.64
| | | |
0.59
| |
|
Net loan charge-offs to average loans (annualized)
| | |
0.16
| | | |
0.25
| | | |
0.35
| | | |
0.02
| | | |
0.33
| |
| | | | | | | | | |
|
Credit Quality Ratios - Acquired Banks: | | | | | | | | | | |
|
Non-performing loans to total loans
| | |
2.35
|
%
| | |
1.77
|
%
| | |
1.95
|
%
| | |
2.26
|
%
| | |
2.29
|
%
|
|
Non-performing assets to total loans (including OREO)
| | |
11.07
| | | |
6.61
| | | |
7.04
| | | |
9.85
| | | |
11.54
| |
|
Non-performing assets to total assets
| | |
11.07
| | | |
6.57
| | | |
7.04
| | | |
8.87
| | | |
8.73
| |
|
Allowance for loan losses to total loans
| | |
2.59
| | | |
2.15
| | | |
0.95
| | | |
0.17
| | | |
0.15
| |
|
Allowance and non-accretable yield to total GCLPR(4)
| | |
18.04
| | | |
19.32
| | | |
21.34
| | | |
20.60
| | | |
21.77
| |
|
Allowance for loan losses to non-performing loans
| | |
110
| | | |
122
| | | |
49
| | | |
8
| | | |
7
| |
|
Delinquent loans to total loans(5)
| | |
3.63
| | | |
2.75
| | | |
3.10
| | | |
3.13
| | | |
4.30
| |
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information
Fourth
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 banking centers and
subsidiary banks), which are then aggregated if operating performance,
products/services, and customers are similar.
As of December 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 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 RB&T, RPG facilitates the receipt and payment of
federal and state tax refund products under the TRS division. Through
RB, the RPS division is an issuing bank offering general purpose
reloadable prepaid debit cards through third party program managers.
Through RB&T and RB, the RCS division is piloting short-term consumer
credit products.
For the projected near-term, as these programs are being established,
the operating results of these divisions are expected to be immaterial
to the Company’s overall results of operations and will be reported as
part of the RPG business operating segment. The RPS and RCS divisions
will not be reported as separate business operating segments 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, while servicing fees and loan sales
provide the majority of revenue from Mortgage Banking operations. Prior
to 2013, Refund Anticipation Loan (“RAL”) fees and net Refund Transfer
(“RT”) fees provided the majority of the revenue for RPG. In 2013, net
RT fees have provided, and are expected to continue to provide the
majority of revenues for RPG, as the Company no longer offers RALs. 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 in the Company’s most recent Annual Report on Form 10-K.
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,
2013 and 2012 follows:
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) |
|
|
|
|
|
|
Three Months Ended December 31, 2013 |
| (dollars in thousands) |
|
Traditional
Banking
|
|
Mortgage
Banking
|
|
Republic
Processing Group |
| Total Company |
| | |
| |
| |
| |
|
Net interest income
| |
$
|
26,599
| | |
$
|
83
| |
$
|
57
| | |
$
|
26,739
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
552
| | | |
-
| | |
(49
|
)
| | |
503
| |
| | | | | | | |
|
|
Net refund transfer fees
| | |
-
| | | |
-
| | |
35
| | | |
35
| |
|
Mortgage banking income
| | |
-
| | | |
778
| | |
-
| | | |
778
| |
|
Other non interest income
| |
|
6,197
|
|
|
|
29
|
|
|
83
|
|
|
|
6,309
|
|
|
Total non interest income
| | |
6,197
| | | |
807
| | |
118
| | | |
7,122
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
25,202
|
|
|
|
881
|
|
|
4,254
|
|
|
|
30,337
|
|
| | | | | | | |
|
|
Income before income tax expense
| | |
7,042
| | | |
9
| | |
(4,030
|
)
| | |
3,021
| |
|
Income tax expense
| |
|
1,969
|
|
|
|
4
|
|
|
(297
|
)
|
|
|
1,676
|
|
|
Net income
| |
$
|
5,073
|
|
|
$
|
5
|
|
$
|
(3,733
|
)
|
|
$
|
1,345
|
|
| | | | | | | |
|
Segment end of period assets
| |
$
|
3,354,850
| | |
$
|
9,307
| |
$
|
7,747
| | |
$
|
3,371,904
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.27
|
%
| | |
NM
| | |
NM
| | | |
3.27
|
%
|
|
|
|
|
| |
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
| |
| | | | | | | |
|
|
Net refund transfer fees
| | |
-
| | | |
-
| | |
177
| | | |
177
| |
|
Mortgage banking income
| | |
-
| | | |
2,856
| | |
-
| | | |
2,856
| |
|
Bargain purchase gain - FCB
| | |
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 before income tax expense
| | |
11,416
| | | |
2,071
| | |
(3,301
|
)
| | |
10,186
| |
|
Income tax expense
| |
|
4,028
|
|
|
|
724
|
|
|
(1,187
|
)
|
|
|
3,565
|
|
|
Net income
| |
$
|
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
|
%
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information Fourth
Quarter 2013 Earnings Release (continued) |
|
|
|
|
|
|
Year Ended December 31, 2013 |
| (dollars in thousands) |
|
Traditional Banking
|
|
Mortgage Banking
|
|
Republic
Processing Group |
| Total Company |
| | |
| |
| |
| |
|
Net interest income
| |
$
|
112,556
| | |
$
|
471
| |
$
|
148
| | |
$
|
113,175
| |
| | | | | | | |
|
|
Provision for loan losses
| | |
3,828
| | | |
-
| | |
(845
|
)
| | |
2,983
| |
| | | | | | | |
|
Net refund transfer fees
| | |
-
| | | |
-
| | |
13,884
| | | |
13,884
| |
|
Mortgage banking income
| | |
-
| | | |
7,258
| | |
-
| | | |
7,258
| |
Net gain on sales, calls and impairment of securities
| | |
-
| | | |
-
| | |
-
| | | |
-
| |
|
Bargain purchase gain - FCB
| | |
1,324
| | | |
-
| | |
-
| | | |
1,324
| |
|
Other non interest income
| |
|
24,497
|
|
|
|
131
|
|
|
875
|
|
|
|
25,503
|
|
|
Total non interest income
| | |
25,821
| | | |
7,389
| | |
14,759
| | | |
47,969
| |
| | | | | | | |
|
|
Total non interest expenses
| |
|
98,064
|
|
|
|
3,418
|
|
|
16,181
|
|
|
|
117,663
|
|
| | | | | | | |
|
|
Income before income tax expense
| | |
36,485
| | | |
4,442
| | |
(429
|
)
| | |
40,498
| |
|
Income tax expense
| |
|
12,557
|
|
|
|
1,555
|
|
|
963
|
|
|
|
15,075
|
|
|
Net income
| |
$
|
23,928
|
|
|
$
|
2,887
|
|
$
|
(1,392
|
)
|
|
$
|
25,423
|
|
| | | | | | | |
|
|
Segment end of period assets
| |
$
|
3,354,850
| | |
$
|
9,307
| |
$
|
7,747
| | |
$
|
3,371,904
| |
| | | | | | | |
|
|
Net interest margin
| | |
3.51
|
%
| | |
NM
| | |
NM
| | | |
3.48
|
%
|
|
|
|
|
| |
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
| |
| | | | | | | |
|
Net 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 gain - TCB
| | |
27,614
| | | |
-
| | |
-
| | | |
27,614
| |
|
Bargain purchase gain - FCB
| | |
27,824
| | | |
-
| | |
-
| | | |
27,824
| |
|
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
|
%
|
|
|
|
|
|
|
Republic Bancorp, Inc. Financial Information
Fourth
Quarter 2013 Earnings Release (continued)
(1) – The amount of loan fee income included in total interest income
was $2.1 million and $2.4 million for the quarters ended December 31,
2013 and 2012. The amount of loan fee income included in total interest
income was $10.9 million and $50.8 million for the years ended December
31, 2013 and 2012.
The amount of loan fee income included in total interest income per
quarter was as follows: $2.1 million (quarter ended December 31, 2013),
$3.3 million (quarter ended September 30, 2013), $3.0 million (quarter
ended June 30, 2013), $2.6 million (quarter ended March 31, 2013), and
$2.4 million (quarter ended December 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) | | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
|
Total stockholders' equity (a)
| |
$
|
542,793
| | |
$
|
545,510
| | |
$
|
544,067
| | |
$
|
542,735
| | |
$
|
536,702
| |
|
Less: Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Less: Core deposit intangible
| | |
-
| | | |
289
| | | |
388
| | | |
454
| | | |
510
| |
|
Less: Mortgage servicing rights
| |
|
5,409
|
| |
|
5,482
|
| |
|
5,305
|
| |
|
4,858
|
| |
|
4,777
|
|
Tangible stockholders' equity (c)
| |
$
|
527,216
|
| |
$
|
529,571
|
| |
$
|
528,206
|
| |
$
|
527,255
|
| |
$
|
521,247
|
|
| | | | | | | | | |
|
|
Total assets (b)
| |
$
|
3,371,904
| | |
$
|
3,331,881
| | |
$
|
3,317,065
| | |
$
|
3,401,358
| | |
$
|
3,394,399
| |
|
Less: Goodwill
| | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| | | |
10,168
| |
|
Less: Core deposit intangible
| | |
-
| | | |
289
| | | |
388
| | | |
454
| | | |
510
| |
|
Less: Mortgage servicing rights
| |
|
5,409
|
| |
|
5,482
|
| |
|
5,305
|
| |
|
4,858
|
| |
|
4,777
|
|
|
Tangible assets (d)
| |
$
|
3,356,327
|
| |
$
|
3,315,942
|
| |
$
|
3,301,204
|
| |
$
|
3,385,878
|
| |
$
|
3,378,944
|
|
| | | | | | | | | |
|
|
Total stockholders' equity to total assets (a/b)
| | |
16.10
|
%
| | |
16.37
|
%
| | |
16.40
|
%
| | |
15.96
|
%
| | |
15.81
|
%
|
|
Tangible stockholders' equity to tangible assets (c/d)
| | |
15.71
|
%
| | |
15.97
|
%
| | |
16.00
|
%
| | |
15.57
|
%
| | |
15.43
|
%
|
| | | | | | | | | |
|
|
Number of shares outstanding (e)
| |
|
20,801
|
| |
|
20,794
|
| |
|
20,782
|
| |
|
20,777
|
| |
|
20,965
|
|
| | | | | | | | | |
|
|
Book value per share (a/e)
| |
$
|
26.09
| | |
$
|
26.23
| | |
$
|
26.18
| | |
$
|
26.12
| | |
$
|
25.60
| |
|
Tangible book value per share (c/e)
| | |
25.35
| | | |
25.47
| | | |
25.42
| | | |
25.38
| | | |
24.86
| |
|
|
(3) – The efficiency ratio equals total non-interest expense divided
by the sum of net interest income and noninterest income. The ratio
excludes net gain (loss) on sales, calls and impairment of investment
securities.
(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 U.S. GAAP, it provides additional insight regarding the Bank’s
ability to absorb impairment of contractual loan principal receivable.
|
| Quarterly Comparison - Total Company |
| (dollars in thousands) | | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
|
Allowance for loan losses
| |
$
|
23,026
| | |
$
|
23,492
| | |
$
|
22,491
| | |
$
|
23,563
| | |
$
|
23,729
| |
|
Non-accretable yield
| |
|
19,078
|
| |
|
23,522
|
| |
|
29,478
|
| |
|
32,339
|
| |
|
39,264
|
|
|
Total (f)
| |
$
|
42,104
|
| |
$
|
47,014
|
| |
$
|
51,969
|
| |
$
|
55,902
|
| |
$
|
62,993
|
|
| | | | | | | | | |
|
|
Total loans
| |
$
|
2,589,792
| | |
$
|
2,553,435
| | |
$
|
2,618,029
| | |
$
|
2,598,642
| | |
$
|
2,650,197
| |
|
Non-accretable yield
| | |
19,078
| | | |
23,522
| | | |
29,478
| | | |
32,339
| | | |
39,264
| |
|
Accretable yield
| |
|
4,050
|
| |
|
3,796
|
| |
|
1,986
|
| |
|
2,742
|
| |
|
3,465
|
|
|
Total GCLPR (g)
| |
$
|
2,612,920
|
| |
$
|
2,580,753
|
| |
$
|
2,649,493
|
| |
$
|
2,633,723
|
| |
$
|
2,692,926
|
|
| | | | | | | | | |
|
Allowance and non-accretable yield to total GCLPR (f/g)
| | |
1.61
|
%
| | |
1.82
|
%
| | |
1.96
|
%
| | |
2.12
|
%
| | |
2.34
|
%
|
|
|
|
| Quarterly Comparison - Acquired Banks |
| (dollars in thousands) | | Dec. 31, 2013 |
| Sept. 30, 2013 |
| June 30, 2013 |
| March 31, 2013 |
| Dec. 31, 2012 |
|
Allowance for loan losses
| |
$
|
2,497
| | |
$
|
2,283
| | |
$
|
1,063
| | |
$
|
214
| | |
$
|
214
| |
|
Non-accretable yield
| |
|
19,078
|
| |
|
23,522
|
| |
|
29,478
|
| |
|
32,339
|
| |
|
39,264
|
|
|
Total (h)
| |
$
|
21,575
|
| |
$
|
25,805
|
| |
$
|
30,541
|
| |
$
|
32,553
|
| |
$
|
39,478
|
|
| | | | | | | | | |
|
|
Total loans
| |
$
|
96,462
| | |
$
|
106,220
| | |
$
|
111,629
| | |
$
|
122,921
| | |
$
|
138,616
| |
|
Non-accretable yield
| | |
19,078
| | | |
23,522
| | | |
29,478
| | | |
32,339
| | | |
39,264
| |
|
Accretable yield
| |
|
4,050
|
| |
|
3,796
|
| |
|
1,986
|
| |
|
2,742
|
| |
|
3,465
|
|
|
Total GCLPR (i)
| |
$
|
119,590
|
| |
$
|
133,538
|
| |
$
|
143,093
|
| |
$
|
158,002
|
| |
$
|
181,345
|
|
| | | | | | | | | |
|
Allowance and non-accretable yield to total GCLPR (h/i)
| | |
18.04
|
%
| | |
19.32
|
%
| | |
21.34
|
%
| | |
20.60
|
%
| | |
21.77
|
%
|
|
|
(5) – The delinquent loans to total loans ratio equals loans
30-days-or-more past due loans 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.