Republic Bancorp, Inc. (NASDAQ: RBCAA), headquartered in Louisville, Kentucky, is the holding company of Republic Bank & Trust Company (the “Bank”).

Republic Bancorp, Inc. (“Republic” or the “Company”) is pleased to report first quarter net income of $20.0 million, a 13% increase over the first quarter of 2016, resulting in Diluted Earnings per Class A Common Share of $0.96. Return on average assets (“ROA”) and return on average equity (“ROE”) were 1.65% and 13.12%, respectively, for the first quarter of 2017.

Steve Trager, Republic’s Chairman and Chief Executive Officer, commented: “I am very excited to see the solid growth in our overall net income for the quarter, as we have made, and continue to make, significant investments in people and technology in order to advance our long-term strategic initiatives. As is typically the case during the first quarter of each year, the Tax Refund Solutions (“TRS”) division of our Republic Processing Group (“RPG”) made a proportionately significant contribution to net income for the quarter, as we completed the bulk of our tax season for 2017. In addition, the Republic Credit Solutions (“RCS”) division of RPG had another strong quarter, as well, contributing $1.3 million to RPG’s net income for the quarter.

“In addition to the solid net income at RPG, first quarter 2017 net income within our Warehouse Lending (“Warehouse”) segment grew 74% over the first quarter of 2016, driven by a significant year-over-year increase in average outstanding Warehouse loan balances combined with a higher net interest margin. The strong first quarter for the Warehouse segment helped to drive a 5% increase in the overall net income in our Core Banking operations, which also includes the results of our Traditional Banking and Mortgage Banking business segments. While overall net income within our Traditional Banking segment was slightly lower for the first quarter due primarily to the significant investment in staffing and infrastructure that we’ve made over the previous 12 months, we did achieve solid growth in net interest income, continued low loan losses and a solid increase in average loans and deposits for the quarter, as compared to the first quarter of 2016.”

The following table highlights Republic’s financial performance for the first quarter of 2017 compared to the same period in 2016:

                 
(dollars in thousands, except per-share data)        
Financial Performance Highlights
Three Months Ended $ %
Mar. 31, 2017 Mar. 31, 2016 Change Change
 
Income Before Income Taxes $ 30,071 $ 26,628 $ 3,443 13 %
Net Income* 20,017 17,735 2,282 13 %
Diluted Earnings per Class A Share 0.96 0.85 0.11 13 %
Return on Average Assets 1.65 % 1.60 % NA 3 %
Return on Average Equity 13.12 % 12.07 % NA 9 %
                 

NA – Not applicable

*See Segment Data at the End of this Earnings Release

 

Results of Operations for the First Quarter of 2017 Compared to the First Quarter of 2016

Core Bank(1) – Net income from Core Banking was $8.5 million for the first quarter of 2017, an increase of $439,000 over the first quarter of 2016. As previously discussed, Core Banking noninterest expenses were impacted by several strategic initiatives during the first quarter of 2017. The long-term goal of these initiatives is to geographically expand and grow the Company’s loan and deposit client base, enhance client service through expanded hours and delivery channels, diversify the Company’s product mix, and to create greater operating efficiencies. Significant costs for some of the Company’s more notable strategic investments made over the previous 12 months include the following:

  • Expansion of the Company’s footprint into St. Petersburg, Florida through its May 2016 acquisition of Cornerstone Bancorp, Inc.
  • The October 2016 launch of MemoryBank®, a separately-branded, nationwide digital banking platform, which has raised $28 million in deposits during the first three months of 2017.
  • The October 2016 introduction of Dealer Floor Plan Lending, which had $8 million of loans outstanding at March 31, 2017.
  • The opening of the Company’s new Vine Street location in downtown Lexington, Kentucky.
  • The opening of a new loan production office in Brentwood (Nashville), Tennessee.
  • Expanded contact center hours from 7 a.m. to midnight, seven days a week.
  • The pilot introduction of six interactive teller machines (“ITMs”) into four of the Company’s banking centers, with an expected expansion into additional banking centers upon the completion of a successful pilot phase.

In addition to the launched initiatives above, the Company also has plans for the following during the remainder of 2017:

  • Implementation of a new client relationship management system.
  • Additional investment in mortgage-related personnel, processes and systems in order to expand market share.

Net interest income at the Core Bank increased to $36.6 million during the first quarter of 2017, a $5.3 million, or 17%, increase over the first quarter of 2016. The increase in net interest income was primarily driven by a $386 million, or 12%, year-over-year increase in the Core Bank’s quarterly average loans from the first quarter of 2016 to the first quarter of 2017. The strong growth in average loans outstanding was further supplemented by an increase of 21 basis points in the Core Bank’s net interest margin over the first quarter of 2016.

The overall change in the Core Bank’s net interest income, as well as average and period-end loan balances by origination channel, is presented below:

                 
  Net Interest   Net Interest    
Income Income
(dollars in thousands) 1st Qtr. 1st Qtr. $ %
Origination Channel   2017   2016   Change   Change
 
Traditional Network $ 32,069 $ 27,163 $ 4,906 18 %
MemoryBank (2 ) - (2 ) NM
Warehouse Lending 3,900 2,655 1,245 47 %
Correspondent Lending 281 426 (145 ) -34 %
2012-FDIC Acquired Loans   380     1,051   (671 ) -64 %
Total Core Bank $36,628   $ 31,295 $ 5,333   17 %
                 

NM – Not meaningful

 
                                   
  Average   Average         Period-End   Period-End    
Loans Loans Loans Loans
(dollars in thousands) 1st Qtr. 1st Qtr. $ % 1st Qtr. 1st Qtr. $ %
Origination Channel   2017   2016   Change   Change     2017   2016   Change   Change
 
Traditional Network $ 3,033,392 $ 2,678,984 $ 354,408 13 % $ 3,017,051 $ 2,677,360 $ 339,691 13 %
Warehouse Lending 436,459 292,574 143,885 49 % 495,165 393,986 101,179 26 %
Correspondent Lending 145,068 247,862 (102,794 ) -41 % 141,375 242,902 (101,527 ) -42 %
2012-FDIC Acquired Loans   14,371   23,699   (9,328 ) -39 %   14,078   22,383   (8,305 ) -37 %
Total Core Bank $3,629,290 $ 3,243,119 $ 386,171   12 % $3,667,669 $ 3,336,631 $ 331,038   10 %
                                   
 

The following factors were the primary drivers of the changes in the Core Bank’s average loan balances and net interest income by origination channel for the first quarter of 2017, as compared to the first quarter of 2016:

  • With the assistance of the $190 million in loans acquired in its May 2016 acquisition of Cornerstone Bancorp, Inc., the Core Bank’s Traditional Network experienced solid average loan growth over the previous 12 months of $354 million. The overall mix of this growth was well diversified, with average balance increases of $181 million in Commercial Real Estate; $70 million in Construction & Development; $51 million in Home Equity Lines of Credit (“HELOCs”); $42 million in Commercial and Industrial; and $41 million in Indirect Auto.
  • Within the Warehouse segment, net interest income grew 47% from the first quarter of 2016. Driving the growth in net interest income was a $144 million increase in average outstanding Warehouse balances for the first quarter of 2017. The Core Bank increased its committed Warehouse lines of credit from $615 million at March 31, 2016 to $983 million at March 31, 2017, with usage rates of those lines at 47% and 44%, respectively, during the periods. In addition to the strong balance sheet growth for the portfolio, the yield for Warehouse lines of credit was 4.20% during the first quarter of 2017, an increase of 19 basis points from the same period in 2016.
  • As expected, net interest income from the Company’s 2012 FDIC-assisted acquisitions declined $671,000 from the first quarter of 2016 to $380,000 for the first quarter of 2017, as the overall average balance within this portfolio decreased over $9 million when comparing to the same period in 2016. As a result, accretion income from the 2012 FDIC-assisted transactions contributed seven basis points to the Core Bank’s net interest margin during the first quarter of 2016 compared to only one basis point for the first quarter of 2017.

The Core Bank’s credit quality metrics remained favorable, as indicated by the table below:

         
  As of and for the periods ending:
     
Core Banking Credit Quality RatiosMar. 31, 2017 Dec. 31, 2016 Dec. 31, 2015 Dec. 31, 2014
 
Nonperforming loans / Total loans 0.46% 0.42% 0.66% 0.78%
 
Nonperforming assets / Total loans (including OREO) 0.50% 0.46% 0.70% 1.15%
 
Delinquent loans / Total loans 0.16% 0.18% 0.35% 0.52%
 
Net loan charge-offs / Average loans 0.02% 0.05% 0.05% 0.08%
(Annualized as of 3/31/17)
                 
OREO = Other Real Estate Owned                
 

Noninterest income for the Core Bank was $7.7 million during the first quarter of 2017 compared to $7.5 million for the first quarter of 2016. Impacting the Core Bank’s noninterest income comparisons between the first quarters of 2017 and 2016 were the following:

  • Service charges on deposits increased $146,000, or 5%, driven by an 11% growth in the Core Bank’s transaction account base from period to period.
  • Interchange income increased $163,000, or 8%, as both the number of active debit cards and the activity on those cards experienced year-over-year increases.
  • Mortgage banking income decreased $101,000 from the first quarter of 2016, as secondary market originations decreased consistent with a decrease in consumer refinance activity.

Core Bank noninterest expenses increased $5.3 million, or 20%, during the first quarter of 2017 compared to the first quarter of 2016. The increase was primarily driven by the following:

  • Salaries and employee benefits expense increased $3.5 million, or 24%, as the Core Bank’s full-time-equivalent employees increased by 145 over the previous 12 months to support the previously mentioned Core Bank’s strategic initiatives.
  • Occupancy expense increased $562,000, or 11%, primarily driven by an 11% increase in rent expense and a 23% increase in depreciation expense resulting from new locations, existing banking center renovations and the cost of technology to support the Core Bank’s strategic initiatives.
  • Marketing expenses increased $422,000, with $304,000 of the increase related to promotion of the Core Bank’s MemoryBank digital banking platform.

RPG

The RPG segment reported net income of $11.5 million for the first quarter of 2017 compared to $9.7 million for the same period in 2016. The higher first quarter 2017 net income was primarily driven by growth within the RCS division of RPG and growth of the Easy Advance (“EA”) loan product at TRS.

Within the RCS division, net income increased to $1.3 million for the first quarter of 2017 compared to $63,000 for the same period in 2016. RCS’s net income benefitted from continued growth of its short-term consumer loan products. Sales of such loans reached $126 million during the first quarter of 2017, a 187% increase over the same period in 2016, while loans retained on balance sheet increased from $9 million at March 31, 2016 to $32 million at March 31, 2017. In addition, RCS benefitted during the first quarter of 2017 from the final revenue payment of $427,000 from a program sponsor related to a first-year volume guarantee for its short-term credit product.

Within the TRS division, net income increased $611,000, or 6%, to $10.5 million for the first quarter of 2017 compared to $9.9 million for the same period in 2016. TRS net EA revenues (EA fees, less estimated loan loss provisions for EAs) increased $4.0 million for the first quarter of 2017 compared to the same period in 2016 driven by a $205 million increase in EAs originated from period to period. As of March 31, 2017, the Company had reserved through its loan loss provision approximately 2.62% of total originations for estimated losses on the EA product based on expectations derived from prior period experience together with the current period’s underwriting model.

The growth in net revenue at TRS associated with the EA helped to offset a 10% reduction in revenue from the Refund Transfer (“RT”) products, as RT volume decreased 9% from the first quarter of 2016 to the first quarter of 2017. The decrease in RT volume was directionally consistent with a reported decline in e-filings at the Internal Revenue Service.

Conclusion

“I’m excited about the good growth in the top-line revenue at our Core Bank and our net interest margin continues to trend in a positive direction, as well. We remain on track making meaningful in-roads with many of our strategic initiatives, which we believe will pay dividends for our clients, our associates, and our shareholders over the long term. With that in mind, we will continue to be vigilant for opportunities that are in the best interest of our shareholders, as we pursue market-best talent, technology, new products and services, and prudent acquisitions that will advance our long-term goals,” concluded Steve Trager.

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank currently has 45 full-service banking centers and one loan production office throughout five states: 33 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; six banking centers in five Florida communities – Largo, Port Richey, St. Petersburg, Seminole, Temple Terrace; two banking centers in Tennessee – Cool Springs (Franklin) and Green Hills (Nashville) and one loan production office in Brentwood (Nashville); and one banking center in Norwood (Cincinnati), Ohio. The Bank offers internet banking at www.republicbank.com. The Bank also offers separately-branded, nation-wide digital banking at www.mymemorybank.com. The Company has $4.7 billion in assets and is headquartered in Louisville, Kentucky. The Company’s Class A Common Stock is listed under the symbol “RBCAA” on the NASDAQ Global Select Market.

Republic Bank. It’s just easier here. ®

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in the preceding paragraphs are based on our current expectations and assumptions regarding our business, the future impact to our balance sheet and income statement resulting from changes in interest rates, the ability to develop products and strategies in order to meet the Company’s long-term strategic goals, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated by the forward-looking statements. We caution you therefore against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Actual results could differ materially based upon 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, 2016. The Company undertakes no obligation to update any forward-looking statements. These forward-looking statements are made only as of the date of this release, and the Company undertakes no obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this release.

     
Republic Bancorp, Inc. Financial Information
First Quarter 2017 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
Mar. 31, 2017 Dec. 31, 2016 Mar. 31, 2016
Assets:
Cash and cash equivalents $ 206,187 $ 289,309 $ 198,172
Investment securities 578,130 534,139 556,605
Loans held for sale 10,292 15,170 8,129
Loans 3,710,376 3,810,778 3,351,969
Allowance for loan and lease losses   (42,362 )   (32,920 )   (31,475 )
Loans, net 3,668,014 3,777,858 3,320,494
Federal Home Loan Bank stock, at cost 28,208 28,208 28,208
Premises and equipment, net 43,962 42,869 30,277
Goodwill 16,300 16,300 10,168
Other real estate owned ("OREO") 1,362 1,391 1,280
Bank owned life insurance ("BOLI") 62,185 61,794 53,156
Other assets and accrued interest receivable   50,152     49,271     40,276  
Total assets $ 4,664,792   $ 4,816,309   $ 4,246,765  
 
Liabilities and Stockholders' Equity:
Deposits:
Noninterest-bearing $ 1,070,237 $ 971,937 $ 800,946
Interest-bearing   2,278,547     2,188,755     1,935,700  
Total deposits 3,348,784 3,160,692 2,736,646
 
Securities sold under agreements to repurchase and other short-term borrowings 144,375 173,473 319,893
Federal Home Loan Bank advances 467,500 802,500 517,500
Subordinated note 41,240 41,240 41,240
Other liabilities and accrued interest payable   42,229     33,998     39,929  
Total liabilities 4,044,128 4,211,903 3,655,208
 
Stockholders' equity   620,664     604,406     591,557  
Total liabilities and Stockholders' equity $ 4,664,792   $ 4,816,309   $ 4,246,765  
 
           
Average Balance Sheet Data
Three Months Ended Mar. 31,
2017 2016
Assets:
Investment securities, including FHLB stock $ 586,621 $ 581,869
Federal funds sold and other interest-earning deposits 184,007 298,250
Loans and fees, including loans held for sale 3,749,738 3,292,689
Total interest-earning assets 4,520,366 4,172,808
Total assets 4,847,700 4,436,843
 
Liabilities and Stockholders' Equity:
Noninterest-bearing deposits $ 1,132,591 $ 916,691
Interest-bearing deposits 2,212,219 1,903,721

Securities sold under agreements to repurchase and other short-term borrowings

218,412 407,698
Federal Home Loan Bank advances 598,167 552,082
Subordinated note 41,240 41,240
Total interest-bearing liabilities 3,070,038 2,904,741
Stockholders' equity 610,429 587,593
 

         
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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 Mar. 31,
2017 2016
 
Total interest income(2) $ 60,883 $ 44,015
Total interest expense   4,445   4,581
 
Net interest income 56,438 39,434
 
Provision for loan and lease losses 12,351 5,186
 
Noninterest income:
Service charges on deposit accounts 3,247 3,140
Net refund transfer fees 15,382 17,078
Mortgage banking income 1,160 1,261
Interchange fee income 2,326 2,123
Program fees 1,091 319
Increase in cash surrender value of BOLI 391 339
Net gains on OREO 142 248
Other   1,184   413
Total noninterest income   24,923   24,921
 
Noninterest expenses:
Salaries and employee benefits 21,211 17,083
Occupancy and equipment, net 5,967 5,419
Communication and transportation 1,272 1,073
Marketing and development 1,004 507
FDIC insurance expense 450 658
Bank franchise tax expense 2,435 2,451
Data processing 1,652 1,333
Interchange related expense 1,058 904
Supplies 527 449
OREO expense 97 80
Legal and professional fees 752 823
Other   2,514   1,761
Total noninterest expenses   38,939   32,541
 
Income before income tax expense 30,071 26,628
Income tax expense   10,054   8,893
 
Net income $ 20,017 $ 17,735
 

   
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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 Ratios
As of and for the
Three Months Ended Mar. 31,
2017 2016
Per Share Data:
 
Basic weighted average shares outstanding 20,915 20,904
Diluted weighted average shares outstanding 20,996 21,009
 
End of period shares outstanding:
Class A Common Stock 18,615 18,659
Class B Common Stock 2,243 2,245
 
Book value per share(3) $ 29.76 $ 28.30
Tangible book value per share(3) 28.68 27.58
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.97 $ 0.86
Basic earnings per Class B Common Stock 0.88 0.78
Diluted earnings per Class A Common Stock 0.96 0.85
Diluted earnings per Class B Common Stock 0.88 0.77
 
Cash dividends declared per share:
Class A Common Stock $ 0.209 $ 0.198
Class B Common Stock 0.190 0.180
 
Performance Ratios:
 
Return on average assets 1.65 % 1.60 %
Return on average equity 13.12 12.07
Efficiency ratio(4) 48 51
Yield on average interest-earning assets(2) 5.39 4.22
Cost of average interest-bearing liabilities 0.58 0.63
Cost of average deposits(5) 0.22 0.20
Net interest spread(2) 4.81 3.59
Net interest margin - Total Company(2) 4.99 3.78
Net interest margin - Core Bank(1) 3.33 3.12
 
Other Information:
 
End of period FTEs(6) - Total Company 973 817
End of period FTEs(6) - Core Bank(1) 901 756
Number of full-service banking centers 45 40
 

       
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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 Ratios As of and for the
Three Months Ended Mar. 31,
2017 2016
Credit Quality Asset Balances:
 
Nonperforming Assets - Total Company:
Loans on nonaccrual status $ 16,793 $ 19,907
Loans past due 90-days-or-more and still on accrual   203     -  
Total nonperforming loans 16,996 19,907
OREO   1,362     1,280  
Total nonperforming assets - Total Company $ 18,358   $ 21,187  
 
Nonperforming Assets - Core Bank(1):
Loans on nonaccrual status $ 16,793 $ 19,907
Loans past due 90-days-or-more and still on accrual   81     -  
Total nonperforming loans 16,874 19,907
OREO   1,362     1,280  
Total nonperforming assets - Core Bank(1) $ 18,236   $ 21,187  
 
Delinquent loans:
Delinquent loans - Core Bank(1) $ 5,952 $ 8,408
Delinquent loans - RPG(8)   10,211     4,129  
Total delinquent loans - Total Company $ 16,163   $ 12,537  
 
 
Credit Quality Ratios - Total Company:
 
Nonperforming loans to total loans 0.46 % 0.59 %
Nonperforming assets to total loans (including OREO) 0.49 0.63
Nonperforming assets to total assets 0.39 0.50
Allowance for loan and lease losses to total loans 1.14 0.94
Allowance for loan and lease losses to nonperforming loans 249 158
Delinquent loans to total loans(7)(8) 0.44 0.37
Net charge-offs to average loans (annualized) 0.31 0.15
 
Credit Quality Ratios - Core Bank(1):
 
Nonperforming loans to total loans 0.46 % 0.60 %
Nonperforming assets to total loans (including OREO) 0.50 0.63
Nonperforming assets to total assets 0.40 0.51
Allowance for loan and lease losses to total loans 0.76 0.78
Allowance for loan and lease losses to nonperforming loans 166 131
Delinquent loans to total loans(7) 0.16 0.25
Net charge-offs to average loans (annualized) 0.02 0.04
 

         
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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
Mar. 31, 2017 Dec. 31, 2016 Sep. 30, 2016 Jun. 30, 2016 Mar. 31, 2016
Assets:
Cash and cash equivalents $ 206,187 $ 289,309 $ 302,167 $ 142,979 $ 198,172
Investment securities 578,130 534,139 524,444 551,027 556,605
Loans held for sale 10,292 15,170 11,226 94,658 8,129
Loans 3,710,376 3,810,778 3,823,031 3,691,323 3,351,969
Allowance for loan and lease losses   (42,362 )   (32,920 )   (30,436 )   (29,308 )   (31,475 )
Loans, net 3,668,014 3,777,858 3,792,595 3,662,015 3,320,494
Federal Home Loan Bank stock, at cost 28,208 28,208 28,208 28,208 28,208
Premises and equipment, net 43,962 42,869 43,385 42,956 30,277
Goodwill 16,300 16,300 16,300 16,313 10,168
Other real estate owned 1,362 1,391 2,435 1,503 1,280
Bank owned life insurance 62,185 61,794 61,392 60,986 53,156
Other assets and accrued interest receivable   50,152     49,271     45,125     46,277     40,276  
Total assets $ 4,664,792   $ 4,816,309   $ 4,827,277   $ 4,646,922   $ 4,246,765  
 
Liabilities and Stockholders' Equity:
Deposits:
Noninterest-bearing $ 1,070,237 $ 971,937 $ 947,602 $ 867,095 $ 800,946
Interest-bearing   2,278,547     2,188,755     2,188,291     1,988,952     1,935,700  
Total deposits 3,348,784 3,160,692 3,135,893 2,856,047 2,736,646
 

Securities sold under agreements to repurchase and other short-term borrowings

144,375 173,473 152,458 126,124 319,893
Federal Home Loan Bank advances 467,500 802,500 862,500 987,500 517,500
Subordinated note 41,240 41,240 41,240 45,364 41,240
Other liabilities and accrued interest payable   42,229     33,998     34,626     36,864     39,929  
Total liabilities 4,044,128 4,211,903 4,226,717 4,051,899 3,655,208
 
Stockholders' equity   620,664     604,406     600,560     595,023     591,557  
Total liabilities and Stockholders' equity $ 4,664,792   $ 4,816,309   $ 4,827,277   $ 4,646,922   $ 4,246,765  
 
 
 
Average Balance Sheet Data
Quarterly Comparison
Mar. 31, 2017 Dec. 31, 2016 Sep. 30, 2016 Jun. 30, 2016 Mar. 31, 2016
Assets:
Investment securities, including FHLB stock $ 586,621 $ 571,158 $ 554,508 $ 579,027 $ 581,869
Federal funds sold and other interest-earning deposits 184,007 57,950 58,910 95,204 298,250
Loans and fees, including loans held for sale 3,749,738 3,792,902 3,702,093 3,479,397 3,292,689
Total interest-earning assets 4,520,366 4,422,010 4,315,511 4,153,628 4,172,808
Total assets 4,847,700 4,622,760 4,531,958 4,351,843 4,436,843
 
Liabilities and Stockholders' Equity:
Noninterest-bearing deposits $ 1,132,591 $ 950,020 $ 900,432 $ 805,718 $ 916,691
Interest-bearing deposits 2,212,219 2,197,411 2,155,289 1,980,310 1,903,721

Securities sold under agreements to repurchase and other short-term borrowings

218,412 231,817 215,343 267,574 407,698
Federal Home Loan Bank advances 598,167 570,135 584,946 627,335 552,082
Subordinated note 41,240 41,240 44,288 43,234 41,240
Total interest-bearing liabilities 3,070,038 3,040,603 2,999,866 2,918,453 2,904,741
Stockholders' equity 610,429 604,095 601,043 596,795 587,593
 

         
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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
Mar. 31, 2017 Dec. 31, 2016 Sep. 30, 2016 Jun. 30, 2016 Mar. 31, 2016
 
Total interest income(2) $ 60,883 $ 45,903 $ 43,934 $ 40,140 $ 44,015
Total interest expense   4,445   4,258   4,536     4,563   4,581
Net interest income 56,438 41,645 39,398 35,577 39,434
 
Provision for loan and lease losses 12,351 5,004 2,489 1,814 5,186
 
Noninterest income:
Service charges on deposit accounts 3,247 3,338 3,416 3,282 3,140
Net refund transfer fees 15,382 121 132 1,909 17,078
Mortgage banking income 1,160 980 3,081 1,560 1,261
Interchange fee income 2,326 2,254 2,415 2,217 2,123
Program fees 1,091 1,102 979 664 319
Increase in cash surrender value of BOLI 391 402 406 369 339
Net gains (losses) on OREO 142 53 (137 ) 80 248
Other   1,184   2,235   1,009     721   413
Total noninterest income   24,923   10,485   11,301     10,802   24,921
 
Noninterest expenses:
Salaries and employee benefits 21,211 16,917 18,068 17,814 17,083
Occupancy and equipment, net 5,967 5,618 5,631 5,109 5,419
Communication and transportation 1,272 1,282 1,029 872 1,073
Marketing and development 1,004 1,005 1,076 1,190 507
FDIC insurance expense 450 297 345 480 658
Bank franchise tax expense 2,435 813 846 647 2,451
Data processing 1,652 1,586 1,659 1,543 1,333
Interchange related expense 1,058 1,071 1,118 1,047 904
Supplies 527 437 280 240 449
OREO expense 97 148 159 116 80
Legal and professional fees 752 591 539 604 823
FHLB advance prepayment penalty - - 846 - -
Other   2,514   2,401   1,938     2,204   1,761
Total noninterest expenses   38,939   32,166   33,534     31,866   32,541
 
Income before income tax expense 30,071 14,960 14,676 12,699 26,628
Income tax expense   10,054   4,960   4,848     4,359   8,893
 
Net income $ 20,017 $ 10,000 $ 9,828   $ 8,340 $ 17,735
 

         
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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 Ratios
As of and for the Three Months Ended
Mar. 31, 2017 Dec. 31, 2016 Sep. 30, 2016 Jun. 30, 2016 Mar. 31, 2016
Per Share Data:
 
Basic weighted average shares outstanding 20,915 20,926 20,925 20,947 20,904
Diluted weighted average shares outstanding 20,996 20,941 20,938 20,958 21,009
 
End of period shares outstanding:
Class A Common Stock 18,615 18,615 18,617 18,617 18,659
Class B Common Stock 2,243 2,245 2,245 2,245 2,245
 
Book value per share(3) $ 29.76 $ 28.97 $ 28.79 $ 28.52 $ 28.30
Tangible book value per share(3) 28.68 27.89 27.70 27.44 27.58
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.97 $ 0.48 $ 0.47 $ 0.40 $ 0.86
Basic earnings per Class B Common Stock 0.88 0.44 0.43 0.37 0.78
Diluted earnings per Class A Common Stock 0.96 0.48 0.47 0.40 0.85
Diluted earnings per Class B Common Stock 0.88 0.44 0.43 0.37 0.77
 
Cash dividends declared per share:
Class A Common Stock $ 0.209 $ 0.209 $ 0.209 $ 0.209 $ 0.198
Class B Common Stock 0.190 0.190 0.190 0.190 0.180
 
Performance Ratios:
 
Return on average assets 1.65 % 0.87 % 0.87 % 0.77 % 1.60 %
Return on average equity 13.12 6.62 6.54 5.59 12.07
Efficiency ratio(4) 48 62 66 69 51
Yield on average interest-earning assets(2) 5.39 4.15 4.07 3.87 4.22
Cost of average interest-bearing liabilities 0.58 0.56 0.60 0.63 0.63
Cost of average deposits(5) 0.22 0.22 0.21 0.19 0.20
Net interest spread(2) 4.81 3.59 3.47 3.24 3.59
Net interest margin - Total Company(2) 4.99 3.77 3.65 3.43 3.78
Net interest margin - Core Bank(1) 3.33 3.42 3.38 3.28 3.12
 
Other Information:
 
End of period FTEs(6) - Total Company 973 938 899 883 817
End of period FTEs(6) - Core Bank(1) 901 869 830 818 756
Number of full-service banking centers 45 44 44 44 40
 

         
Republic Bancorp, Inc. Financial Information

First Quarter 2017 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 Ratios
As of and for the Three Months Ended
Mar. 31, 2017 Dec. 31, 2016 Sep. 30, 2016 Jun. 30, 2016 Mar. 31, 2016
Credit Quality Asset Balances:
 
Nonperforming Assets - Total Company:
Loans on nonaccrual status $ 16,793 $ 15,892 $ 17,769 $ 18,778 $ 19,907
Loans past due 90-days-or-more and still on accrual   203     167     223     1,212     -  
Total nonperforming loans 16,996 16,059 17,992 19,990 19,907
OREO   1,362     1,391     2,435     1,503     1,280  
Total nonperforming assets - Total Company $ 18,358   $ 17,450   $ 20,427   $ 21,493   $ 21,187  
 
Nonperforming Assets - Core Bank(1):
Loans on nonaccrual status $ 16,793 $ 15,892 $ 17,769 $ 18,778 $ 19,907
Loans past due 90-days-or-more and still on accrual   81     85     141     1,198     -  
Total nonperforming loans 16,874 15,977 17,910 19,976 19,907
OREO   1,362     1,391     2,435     1,503     1,280  
Total nonperforming assets - Core Bank(1) $ 18,236   $ 17,368   $ 20,345   $ 21,479   $ 21,187  
 
Delinquent Loans:
Delinquent loans - Core Bank(1) $ 5,952 $ 6,821 $ 8,050 $ 10,187 $ 8,408
Delinquent loans - RPG(8)   10,211     2,137     664     419     4,129  
Total delinquent loans - Total Company $ 16,163   $ 8,958   $ 8,714   $ 10,606   $ 12,537  
 
 
Credit Quality Ratios - Total Company:
 
Nonperforming loans to total loans 0.46 % 0.42 % 0.47 % 0.54 % 0.59 %
Nonperforming assets to total loans (including OREO) 0.49 0.46 0.53 0.58 0.63
Nonperforming assets to total assets 0.39 0.36 0.42 0.46 0.50
Allowance for loan and lease losses to total loans 1.14 0.86 0.80 0.79 0.94
Allowance for loan and lease losses to nonperforming loans 249 205 169 147 158
Delinquent loans to total loans(7)(8) 0.44 0.24 0.23 0.29 0.37
Net charge-offs to average loans (annualized) 0.31 0.27 0.15 0.46 0.15
 
Credit Quality Ratios - Core Bank(1):
 
Nonperforming loans to total loans 0.46 % 0.42 % 0.47 % 0.54 % 0.60 %
Nonperforming assets to total loans (including OREO) 0.50 0.46 0.53 0.58 0.63
Nonperforming assets to total assets 0.40 0.36 0.43 0.47 0.51
Allowance for loan and lease losses to total loans 0.76 0.74 0.72 0.73 0.78
Allowance for loan and lease losses to nonperforming loans 166 175 152 135 131
Delinquent loans to total loans(7) 0.16 0.18 0.21 0.28 0.25
Net charge-offs to average loans (annualized) 0.02 0.09 0.03 0.05 0.04
 

Republic Bancorp, Inc. Financial Information
First Quarter 2017 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 business units), which are then aggregated if operating performance, products/services, and clients are similar.

As of March 31, 2017, the Company was divided into four distinct operating segments: Traditional Banking, Warehouse Lending (“Warehouse”), Mortgage Banking and Republic Processing Group (“RPG”). Management considers the first three segments to collectively constitute “Core Bank” or “Core Banking” activities. Correspondent Lending operations and the Company’s national branchless banking platform, MemoryBank, are considered part of Traditional Banking. The RPG segment includes the following divisions: Tax Refund Solutions (“TRS”), Republic Credit Solutions (“RCS”) and Republic Payment Solutions (“RPS”). TRS generates the majority of RPG’s income, with the relatively smaller divisions of RPG, RCS and RPS, considered immaterial for separate and independent segment reporting. All divisions of the RPG segment operate through the Bank.

The nature of segment operations and the primary drivers of net revenues by reportable segment are provided below:

         

Segment:

Nature of Operations:

Primary Drivers of Net Revenues:

               
Core Banking:
Traditional Banking Provides traditional banking products to clients primarily in its market footprint via its network of banking centers and to clients outside of its market footprint primarily via its Digital and Correspondent Lending delivery channels. Loans, investments and deposits
 
Warehouse Lending Provides short-term, revolving credit facilities to mortgage bankers across the United States. Mortgage warehouse lines of credit
 
Mortgage Banking Primarily originates, sells and services long-term, single family, first lien residential real estate loans primarily to clients in its market footprint. Loan sales and servicing
               
Republic Processing Group The TRS division facilitates the receipt and payment of federal and state tax refund products. The RPS division offers general purpose reloadable cards. The RCS division offers short-term credit products. RPG products are primarily provided to clients outside of the Bank’s market footprint. Refund transfers and unsecured small-dollar, consumer loans
 

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 2016 Annual Report on Form 10-K. Segment performance is evaluated using operating income. Goodwill is allocated to the Traditional Banking segment. Income taxes are generally allocated based on income before income tax expense unless specific segment allocations can be reasonably made. Transactions among reportable segments are made at carrying value.

       
Republic Bancorp, Inc. Financial Information

First Quarter 2017 Earnings Release (continued)

 

Segment information for the three months ended March 31, 2017 and 2016 follows:

 
Three Months Ended March 31, 2017
Core Banking
Traditional   Warehouse   Mortgage Total Republic Total
(dollars in thousands)   Banking   Lending   Banking   Core Banking   Processing Group   Company
 
Net interest income $ 32,661 $ 3,900 $ 67 $ 36,628 $ 19,810 $ 56,438
 
Provision for loan and lease losses 467 (226 ) - 241 12,110 12,351
 
Net refund transfer fees - - - - 15,382 15,382
Mortgage banking income - - 1,160 1,160 - 1,160
Program fees - - - - 1,091 1,091
Other noninterest income   6,521     6     13   6,540     750   7,290  
Total noninterest income 6,521 6 1,173 7,700 17,223 24,923
 
Total noninterest expenses   30,090     777     1,215   32,082     6,857   38,939  
 
Income before income tax expense 8,625 3,355 25 12,005 18,066 30,071
Income tax expense   2,262     1,227     9   3,498     6,556   10,054  
Net income $ 6,363   $ 2,128   $ 16$8,507   $ 11,510$20,017  
 
Segment end-of-period assets $ 4,017,173 $ 493,127 $ 15,080 $ 4,525,380 $ 139,412 $ 4,664,792
 
Net interest margin 3.30 % 3.57 % NM 3.33 % NM 4.99 %
 
 
Three Months Ended March 31, 2016
Core Banking
Traditional Warehouse Mortgage Total Republic Total
(dollars in thousands)   Banking   Lending   Banking   Core Banking   Processing Group   Company
 
Net interest income $ 28,608 $ 2,655 $ 32 $ 31,295 $ 8,139 $ 39,434
 
Provision for loan and lease losses 480 18 - 498 4,688 5,186
 
Net refund transfer fees - - - - 17,078 17,078
Mortgage banking income - - 1,261 1,261 - 1,261
Program fees - - - - 319 319
Other noninterest income   6,110     5     92   6,207     56   6,263  
Total noninterest income 6,110 5 1,353 7,468 17,453 24,921
 
Total noninterest expenses   24,875     695     1,240   26,810     5,731   32,541  
 
Income before income tax expense 9,363 1,947 145 11,455 15,173 26,628
Income tax expense   2,613     723     51   3,387     5,506   8,893  
Net income $ 6,750   $ 1,224   $ 94$8,068   $ 9,667$17,735  
 
Segment end-of-period assets $ 3,711,315 $ 393,532 $ 12,965 $ 4,117,812 $ 128,953 $ 4,246,765
 
Net interest margin 3.08 % 3.63 % NM 3.12 % NM 3.78 %
 

   
Republic Bancorp, Inc. Financial Information

First Quarter 2017 Earnings Release (continued)

 

(1)

“Core Bank” or “Core Banking” operations consist of the Traditional Banking, Warehouse Lending and Mortgage Banking segments.

 

(2)

The amount of loan fee income can meaningfully impact total interest income, loan yields, net interest margin and net interest spread. The amount of loan fee income included in total interest income per quarter was as follows: $21.3 million (quarter ended March 31, 2017); $5.9 million (quarter ended December 31, 2016); $4.8 million (quarter ended September 30, 2016); $3.7 million (quarter ended June 30, 2016); and $9.8 million (quarter ended March 31, 2016).

 

Interest income for Easy Advances (“EAs”) is composed entirely of loan fees. The loan fees disclosed above included EA fees of $14.2 million and $5.2 million for the quarters ended March 31, 2016 and 2015. EAs are only offered during the first two months of each year.

 

(3)

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, a non-GAAP disclosure. The Company provides the tangible book value per share, a non-GAAP measure, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate capital adequacy.

 
Quarterly Comparison
(dollars in thousands, except per share data) Mar. 31, 2017   Dec. 31, 2016   Sep. 30, 2016   Jun. 30, 2016   Mar. 31, 2016
Total stockholders' equity (a) $ 620,664 $ 604,406 $ 600,560 $ 595,023 $ 591,557
Less: Goodwill 16,300 16,300 16,300 16,313 10,168
Less: Mortgage servicing rights 5,158 5,180 5,338 4,998 4,891
Less: Core deposit intangible   1,017     1,070     1,121     1,171     -  
Tangible stockholders' equity (c) $ 598,189   $ 581,856   $ 577,801   $ 572,541   $ 576,498  
 
Total assets (b) $ 4,664,792 $ 4,816,309 $ 4,827,277 $ 4,646,922 $ 4,246,765
Less: Goodwill 16,300 16,300 16,300 16,313 10,168
Less: Mortgage servicing rights 5,158 5,180 5,338 4,998 4,891
Less: Core deposit intangible   1,017     1,070     1,121     1,171     -  
Tangible assets (d) $ 4,642,317   $ 4,793,759   $ 4,804,518   $ 4,624,440   $ 4,231,706  
 
Total stockholders' equity to total assets (a/b) 13.31 % 12.55 % 12.44 % 12.80 % 13.93 %
Tangible stockholders' equity to tangible assets (c/d) 12.89 % 12.14 % 12.03 % 12.38 % 13.62 %
 
Number of shares outstanding (e)   20,858     20,860     20,862     20,862     20,904  
 
Book value per share (a/e) $ 29.76 $ 28.97 $ 28.79 $ 28.52 $ 28.30
Tangible book value per share (c/e) 28.68 27.89 27.70 27.44 27.58
 

(4)

The efficiency ratio, a non-GAAP measure, equals total noninterest expense divided by the sum of net interest income and noninterest income. The ratio excludes net gains (losses) on sales, calls and impairment of investment securities, if applicable.

 

(5)

The cost of average deposits ratio equals annualized total interest expense on deposits divided by total average interest-bearing deposits plus total average noninterest-bearing deposits.

 

(6)

FTEs – Full-time-equivalent employees.

 

(7)

The delinquent loans to total loans ratio equals loans 30-days-or-more past due divided by total loans. Depending on loan class, loan delinquency is determined by the number of days or the number of payments past due.

 

(8)

Delinquent loans for the RPG segment include $8.4 million and $3.9 million of EAs at March 31, 2017 and March 31, 2016. EAs were only offered during the first two months of 2017 and 2016 and do not have a contractual due date but are eligible for delinquency consideration three weeks after the taxpayer-customer’s tax return is submitted to the applicable tax authority. All unpaid EAs are generally charged-off by the end of the second quarter of each year.

 

NM – Not meaningful