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

Republic Bancorp, Inc. (“Republic” or the “Company”) concluded 2014 with fourth quarter net income of $5.2 million, a significant increase over the fourth quarter of 2013, resulting in Diluted Earnings per Class A Common Share of $0.25. For the 2014 fiscal year, the Company achieved net income of $28.8 million, resulting in Diluted Earnings per Class A Common Share of $1.38, a 13% increase over 2013.

Steve Trager, Republic’s Chairman and Chief Executive Officer, commented: “I’m very pleased with the positive momentum we have created with our balance sheet growth and our overall earnings during the second half of 2014. I am particularly proud of our efforts to overcome industry challenges, as we were able to successfully execute several of our strategic growth initiatives. We were able to successfully achieve growth through a diverse set of origination channels, including: our Traditional market footprint, our correspondent lending channel and our Warehouse Lending segment. Our strong loan growth in 2014 has allowed us to combat industry-wide net interest margin challenges without compromising our industry-strong credit standards.”

The following chart highlights Republic’s fourth quarter and year-to-date 2014 financial performance compared to the same periods in 2013:

                   
  Three Months Ended   %     Year Ended   %
(dollars in thousands, except per share data)12/31/14   12/31/13 Change12/31/14   12/31/13 Change
 
Net Income $ 5,235 $ 1,345 289 % $ 28,787 $ 25,423 13 %
Diluted Earnings per Class A Share $ 0.25 $ 0.07 257 % $ 1.38 $ 1.22 13 %
Return on Average Assets 0.57 % 0.16 % 256 % 0.81 % 0.75 % 8 %
Return on Average Equity 3.73 % 0.98 % 281 % 5.16 % 4.65 % 11 %
                           
 

Results of Operations for the Fourth Quarter of 2014 Compared to the Fourth Quarter of 2013

Traditional Banking, Warehouse Lending (“Warehouse”) and Mortgage Banking (collectively “Core Banking”)

Net income from Core Banking was $6.6 million for the fourth quarter of 2014, an increase of $1.5 million, or 31%, from the fourth quarter of 2013. The increase in quarterly net income at the Core Bank was largely driven by solid growth in net interest income complemented by a meaningful reduction in overhead expenses.

Net interest income at the Core Bank increased to $29.4 million during the fourth quarter of 2014, a $2.7 million, or 10%, increase over the fourth quarter of 2013. The Core Bank’s net interest margin was 3.36% during the fourth quarter of 2014 compared to 3.27% during the fourth quarter of 2013. While net interest income benefitted from a $509,000, or 14%, reduction in FHLB borrowings costs for the quarter, strong growth in interest income, driven by a $448 million, or 17%, increase in gross loans during 2014, was the primary driver of the increase in net interest income for the quarter. The Core Bank’s Warehouse lines of credit and correspondent lending portfolios, in particular, contributed strong growth in loan balances during the year. A breakdown in the overall change in Core Bank loan balances by origination channel during 2014 follows:

                 
 

Ending

  Ending    

(dollars in thousands)

Balance

Balance $ %
Orgination Channel  

12/31/14

  12/31/13   Change   Change
 
Warehouse Lending

$

319,431

$ 149,576 $ 169,855 114 %
Correspondent Lending

226,628

- 226,628 100 %
2012-FDIC Assisted Loans

40,188

78,174 (37,986 ) -49 %
Traditional Branch Network  

2,450,167

  2,360,215   89,952   4 %

Total Core Bank Loans

$

3,036,414

$ 2,587,965 $ 448,449   17 %
                 
 

Net interest income at the Core Bank, excluding the impact from the Company’s 2012 FDIC-assisted transactions(1), increased $2.8 million, or 11%, from the fourth quarter of 2013 to the fourth quarter of 2014. While net interest income at the Core Bank continues to benefit from discount accretion on the loans it acquired in the Company’s 2012 FDIC-assisted transactions, this benefit continues to decline as the remaining loans from this transaction pay down or completely pay off. Altogether, the Company earned $978,000 in discount accretion from its 2012 FDIC-assisted transactions during the fourth quarter of 2014 compared to $1.1 million during the fourth quarter of 2013. Accretion income from the 2012 FDIC-assisted transactions contributed 11 and 13 basis points to the Core Bank’s net interest margin during these two periods.

The Core Bank’s provision for loan and lease losses was $1.4 million for the fourth quarter of 2014 compared to $552,000 during the fourth quarter of 2013. Provision expense for the fourth quarter of 2014 primarily represented an increase in general loan loss reserves, driven by the previously mentioned strong growth in the Core Bank’s loan portfolio. The Core Bank’s overall credit metrics in both periods continued to compare favorably to peer.

The table below illustrates the Core Bank’s continuing well-regarded credit quality ratios for the three previous calendar year ends:

             
  As of and for the Year Ending
Core Banking Credit Quality Ratios12/31/14   12/31/13   12/31/12
 
Non-performing loans / Total loans 0.78% 0.81% 0.82%
 
Non-performing assets / Total loans (including OREO) (*) 1.14% 1.46% 1.79%
 
Delinquent loans / Total loans(7) 0.52% 0.63% 0.79%
 
Net loan charge-offs / Average loans 0.08% 0.18% 0.34%
             
(*) OREO = Other Real Estate Owned
 

Non-interest income for the Core Bank was $5.8 million during the fourth quarter of 2014 compared to $6.2 million for the fourth quarter of 2013. The decrease was driven primarily by a larger net loss on the value of the Bank’s Other Real Estate Owned (“OREO”), which was $294,000 during the fourth quarter of 2013 compared to $909,000 for the fourth quarter of 2014. The higher net loss on OREO was partially offset by a $292,000 increase in the cash surrender value of the Company’s Bank Owned Life Insurance (“BOLI”).

Core Bank non-interest expense decreased $1.6 million, or 6%, from the fourth quarter of 2013 to $23.7 million during the same period in 2014. Impacting the Core Bank’s non-interest expense comparisons between the fourth quarters of 2014 and 2013 were the following items:

  • Salaries and benefits expense at the Core Bank decreased $613,000 for the fourth quarter of 2014 compared to the same period in 2013 primarily due to a modest reduction in force which occurred during the fourth quarter of 2013.
  • OREO expenses at the Core Bank declined $331,000 for the fourth quarter of 2014 compared to the fourth quarter of 2013, with the reduction due to a significant decrease in the number OREO properties held by the Core Bank. The reduction in OREO properties was mainly attributable to a reduction of 13 properties arising from the Company’s 2012 FDIC-assisted transactions.
  • Core deposit intangible amortization decreased from the fourth quarter of 2013 by $289,000. 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 banking center in the Minnesota market.

Republic Processing Group (“RPG”) – The Tax Refund Solutions (“TRS”) division of RPG accounts for the majority of RPG’s annualized revenues. TRS derives substantially all of its revenues during the first and second quarters of the year and historically operates at a net loss during the second half of the year, as the Company prepares for the next tax season.

RPG generated a net loss of $1.4 million during the fourth quarter of 2014 compared to a net loss of $3.7 million during the fourth quarter of 2013. The primary improvement for the quarter was in the legal expense category. The fourth quarter of 2013 included elevated legal costs, as the Company resolved a contract dispute with one of its large third party marketing and servicing providers in the tax business.

In addition to the lower legal expenses during the quarter, RPG also experienced a notable decrease in income tax expense compared to the fourth quarter of 2013. The higher income tax expenses for the fourth quarter of 2013 was related to additional accruals recorded for possible state income tax liabilities 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

“The year 2014 was a successful one for Republic, as we were able to gain solid traction in our earnings growth during the second half of the year, bolstered by net interest income. In addition, we received a positive response to our new ‘It’s just easier heresm.’ marketing campaign, as our name recognition continues to grow throughout our markets. As we look ahead to 2015 and beyond, we will remain focused on our core footprint growth, while also looking to expand through acquisition and at RPG through new loan and prepaid pilot programs and relationships. While many of the same economic headwinds that we have faced over the past several years still exist going into 2015, I am optimistic that we can continue to build upon our momentum from 2014 and achieve many new successes in 2015 as well,” concluded Trager.

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank currently has 40 banking centers: 32 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; two banking centers in Florida – Port Richey and Temple Terrace; two banking centers in Tennessee – Cool Springs (Franklin) and Green Hills (Nashville); and one banking center in Blue Ash (Cincinnati), Ohio. The Bank offers internet banking at www.republicbank.com. The Company has $3.7 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 SM.

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 and the future growth in outstanding loan balance, as well as 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,” “appear,” “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, 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 2014 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, 2014 Dec. 31, 2013
Assets:
Cash and cash equivalents $ 72,878 $ 170,863
Investment securities 481,348 483,537
Mortgage loans held for sale, at fair value 6,388 3,506
Loans 3,040,495 2,589,792
Allowance for loan and lease losses   (24,410 )   (23,026 )
Loans, net 3,016,085 2,566,766
Federal Home Loan Bank stock, at cost 28,208 28,342
Premises and equipment, net 32,987 32,908
Premises, held for sale 1,317 -
Goodwill 10,168 10,168
Other real estate owned ("OREO") 11,243 17,102
Bank owned life insurance ("BOLI") 51,415 25,086
Other assets and accrued interest receivable   34,976     33,626  
Total assets $ 3,747,013   $ 3,371,904  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 502,569 $ 488,642
Interest-bearing   1,555,613     1,502,215  
Total deposits 2,058,182 1,990,857
 
Securities sold under agreements to repurchase and other short-term borrowings 356,108 165,555
Federal Home Loan Bank advances 707,500 605,000
Subordinated note 41,240 41,240
Other liabilities and accrued interest payable   25,252     26,459  
Total liabilities 3,188,282 2,829,111
 
Stockholders' equity   558,731     542,793  
Total liabilities and Stockholders' equity $ 3,747,013   $ 3,371,904  
 
       
Average Balance Sheet Data
Three Months Ended Dec. 31, Year Ended Dec. 31,
2014 2013 2014 2013
Assets:
Investment securities, including FHLB stock $ 533,288 $ 559,146 $ 525,748 $ 527,681
Federal funds sold and other interest-earning deposits 14,251 157,579 118,803 145,970
Loans and fees, including loans held for sale 2,958,458 2,550,770 2,738,304 2,575,146
Total interest-earning assets 3,505,997 3,267,495 3,382,855 3,248,797
Total assets 3,679,296 3,398,055 3,559,617 3,385,345
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 529,091 $ 505,115 $ 553,929 $ 513,891
Interest-bearing deposits 1,540,432 1,518,221 1,510,201 1,514,847

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

383,526 190,568 296,196 170,386
Federal Home Loan Bank advances 605,018 580,537 584,516 578,633
Subordinated note 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,570,216 2,330,566 2,432,153 2,305,106
Stockholders' equity 561,666 547,946 557,378 546,880
 

       
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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,
2014 2013 2014 2013
 
Total interest income(2) $ 34,331 $ 32,039 $ 132,377 $ 134,568
Total interest expense   4,854     5,300     19,604     21,393
 
Net interest income 29,477 26,739 112,773 113,175
 
Provision for loan and lease losses 1,359 503 2,859 2,983
 
Non-interest income:
Service charges on deposit accounts 3,381 3,570 13,807 13,954
Net refund transfer fees 39 35 16,130 13,884
Mortgage banking income 688 778 2,862 7,258
Interchange fee income 1,673 1,603 7,017 6,927
Bargain purchase gain - - - 1,324
Net gain (loss) on OREO (909 ) (294 ) (2,218 ) 346
Increase in cash surrender value of BOLI 378 86 1,329 86
Other   946     581     3,592     2,451
Total non-interest income   6,196     6,359     42,519     46,230
 
Non-interest expenses:
Salaries and employee benefits 13,761 14,352 54,373 57,778
Occupancy and equipment, net 5,134 5,565 22,008 21,918
Communication and transportation 1,079 1,117 3,866 4,128
Marketing and development 798 698 3,264 3,106
FDIC insurance expense 458 448 1,865 1,682
Bank franchise tax expense 715 836 4,616 4,115
Data processing 1,018 825 3,513 3,120
Interchange related expense 818 700 3,450 3,063
Supplies 304 357 1,009 1,157
OREO expense 108 439 1,024 1,948
Legal expense 251 1,516 1,118 4,627
Other   1,986     2,721     8,012     9,282
Total non-interest expenses   26,430     29,574     108,118     115,924
 
Income before income tax expense 7,884 3,021 44,315 40,498
Income tax expense   2,649     1,676     15,528     15,075
 
Net income $ 5,235   $ 1,345   $ 28,787   $ 25,423
 

       
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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,
2014 2013 2014 2013
Per Share Data:
 
Basic average shares outstanding 20,831 20,796 20,804 20,807
Diluted average shares outstanding 20,921 20,899 20,899 20,904
 
End of period shares outstanding:
Class A Common Stock 18,603 18,541 18,603 18,541
Class B Common Stock 2,245 2,260 2,245 2,260
 
Book value per share(3) $ 26.80 $ 26.09 $ 26.80 $ 26.09
Tangible book value per share(3) 26.08 25.35 26.08 25.35
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.25 $ 0.07 $ 1.39 $ 1.23
Basic earnings per Class B Common Stock 0.24 0.05 1.32 1.17
Diluted earnings per Class A Common Stock 0.25 0.07 1.38 1.22
Diluted earnings per Class B Common Stock 0.24 0.05 1.32 1.16
 
Cash dividends declared per share:
Class A Common Stock $ 0.187 $ 0.176 $ 0.737 $ 0.693
Class B Common Stock 0.170 0.160 0.670 0.630
 
Performance Ratios:
 
Return on average assets 0.57 % 0.16 % 0.81 % 0.75 %
Return on average equity 3.73 0.98 5.16 4.65
Efficiency ratio(4) 74 89 70 73
Yield on average interest-earning assets 3.92 3.92 3.91 4.14
Cost of interest-bearing liabilities 0.76 0.91 0.81 0.93
Cost of deposits(5) 0.20 0.20 0.19 0.20
Net interest spread 3.16 3.01 3.10 3.21
Net interest margin - Total Company 3.36 3.27 3.33 3.48
Net interest margin - Core Banking(6) 3.36 3.27 3.35 3.50
 
Other Information:
 
End of period full-time equivalent employees 672 736 672 736
Number of banking centers 41 45 41 45
 

     
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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 Dec. 31, Year Ended Dec. 31,
2014 2013 2014   2013
Credit Quality Asset Balances:
 
Loans on non-accrual status $ 23,337 $ 19,104 $ 23,337 $ 19,104
Loans past due 90-days-or-more and still on accrual   322     1,974     322     1,974  
Total non-performing loans 23,659 21,078 23,659 21,078
OREO   11,243     17,102     11,243     17,102  
Total non-performing assets $ 34,902   $ 38,180   $ 34,902   $ 38,180  
Total delinquent loans $ 15,851 $ 16,223 $ 15,851 $ 16,223
 
 
Credit Quality Ratios:
 
Non-performing loans to total loans 0.78 % 0.81 % 0.78 % 0.81 %
Non-performing assets to total loans (including OREO) 1.14 1.46 1.14 1.46
Non-performing assets to total assets 0.93 1.13 0.93 1.13
Allowance for loan and lease losses to total loans 0.80 0.89 0.80 0.89
Allowance for loan and lease losses to non-performing loans 103 109 103 109
Delinquent loans to total loans(7) 0.52 0.63 0.52 0.63
Net charge-offs to average loans (annualized) - Total Company 0.08 0.15 0.05 0.14
Net charge-offs to average loans (annualized) - Core Banking(6) 0.08 0.16 0.08 0.18
 

         
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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, 2014 Sept. 30, 2014 June 30, 2014 Mar. 31, 2014 Dec. 31, 2013
Assets:
Cash and cash equivalents $ 72,878 $ 69,682 $ 84,273 $ 343,386 $ 170,863
Investment securities 481,348 500,221 511,984 466,002 483,537
Mortgage loans held for sale, at fair value 6,388 5,890 6,809 2,414 3,506
Loans 3,040,495 2,908,535 2,725,017 2,574,334 2,589,792
Allowance for loan and lease losses   (24,410 )   (23,617 )   (22,772 )   (22,367 )   (23,026 )
Loans, net 3,016,085 2,884,918 2,702,245 2,551,967 2,566,766
Federal Home Loan Bank stock, at cost 28,208 28,208 28,208 28,310 28,342
Premises and equipment, net 32,987 32,395 32,481 32,948 32,908
Premises, held for sale 1,317 - - - -
Goodwill 10,168 10,168 10,168 10,168 10,168
Other real estate owned 11,243 11,937 11,613 16,914 17,102
Bank owned life insurance 51,415 51,037 50,656 30,277 25,086
Other assets and accrued interest receivable   34,976     31,163     26,887     24,786     33,626  
Total assets $ 3,747,013   $ 3,625,619   $ 3,465,324   $ 3,507,172   $ 3,371,904  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 502,569 $ 534,662 $ 519,651 $ 568,162 $ 488,642
Interest-bearing   1,555,613     1,525,174     1,485,332     1,516,050     1,502,215  
Total deposits 2,058,182 2,059,836 2,004,983 2,084,212 1,990,857
 

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

356,108 275,874 197,439 222,174 165,555
Federal Home Loan Bank advances 707,500 662,000 640,000 582,000 605,000
Subordinated note 41,240 41,240 41,240 41,240 41,240
Other liabilities and accrued interest payable   25,252     29,301     26,371     26,688     26,459  
Total liabilities 3,188,282 3,068,251 2,910,033 2,956,314 2,829,111
 
Stockholders' equity   558,731     557,368     555,291     550,858     542,793  
Total liabilities and Stockholders' equity $ 3,747,013   $ 3,625,619   $ 3,465,324   $ 3,507,172   $ 3,371,904  
 
 
 
Average Balance Sheet Data
Quarterly Comparison
Dec. 31, 2014 Sept. 30, 2014 June 30, 2014 Mar. 31, 2014 Dec. 31, 2013
Assets:
Investment securities, including FHLB stock $ 533,288 $ 539,020 $ 530,472 $ 499,698 $ 559,146
Federal funds sold and other interest-earning deposits 14,251 29,713 128,473 306,535 157,579
Loans and fees, including loans held for sale 2,958,458 2,795,788 2,632,190 2,564,188 2,550,770
Total interest-earning assets 3,505,997 3,364,521 3,291,135 3,370,421 3,267,495
Total assets 3,679,296 3,530,013 3,459,171 3,571,061 3,398,055
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 529,091 $ 521,360 $ 526,599 $ 639,785 $ 505,115
Interest-bearing deposits 1,540,432 1,497,802 1,497,494 1,504,820 1,518,221

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

383,526 317,053 259,132 223,079 190,568
Federal Home Loan Bank advances 605,018 575,761 562,209 595,061 580,537
Subordinated note 41,240 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,570,216 2,431,856 2,360,075 2,364,200 2,330,566
Stockholders' equity 561,666 558,750 557,109 551,909 547,946
 

         
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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, 2014 Sept. 30, 2014 June 30, 2014 Mar. 31, 2014 Dec. 31, 2013
 
Total interest income(2) $ 34,331 $ 33,144 $ 32,405 $ 32,497 $ 32,039
Total interest expense   4,854     4,702     4,855     5,193     5,300  
Net interest income 29,477 28,442 27,550 27,304 26,739
 
Provision for loan and lease losses 1,359 1,510 693 (703 ) 503
 
Non-interest income:
Service charges on deposit accounts 3,381 3,568 3,563 3,295 3,570
Net refund transfer fees 39 (133 ) 1,836 14,388 35
Mortgage banking income 688 876 812 486 778
Interchange fee income 1,673 1,619 1,681 2,044 1,603
Net loss on OREO (909 ) (758 ) (69 ) (482 ) (294 )
Increase in cash surrender value of BOLI 378 381 379 191 86
Other   946     974     879     793     581  
Total non-interest income   6,196     6,527     9,081     20,715     6,359  
 
Non-interest expenses:
Salaries and employee benefits 13,761 12,164 13,965 14,483 14,352
Occupancy and equipment, net 5,134 5,544 5,508 5,822 5,565
Communication and transportation 1,079 905 856 1,026 1,117
Marketing and development 798 1,135 803 528 698
FDIC insurance expense 458 424 414 569 448
Bank franchise tax expense 715 731 831 2,339 836
Data processing 1,018 824 874 797 825
Interchange related expense 818 788 847 997 700
Supplies 304 205 60 440 357
OREO expense 108 218 308 390 439
Legal expense 251 367 88 412 1,516
Other   1,986     1,900     1,730     2,396     2,721  
Total non-interest expenses   26,430     25,205     26,284     30,199     29,574  
 
Income before income tax expense 7,884 8,254 9,654 18,523 3,021
Income tax expense   2,649     3,008     3,332     6,539     1,676  
 
Net income $ 5,235   $ 5,246   $ 6,322   $ 11,984   $ 1,345  
 

         
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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, 2014 Sept. 30, 2014 June 30, 2014 Mar. 31, 2014 Dec. 31, 2013
Per Share Data:
 
Basic average shares outstanding 20,831 20,797 20,793 20,796 20,796
Diluted average shares outstanding 20,921 20,891 20,888 20,893 20,899
 
End of period shares outstanding:
Class A Common Stock 18,603 18,567 18,548 18,530 18,541
Class B Common Stock 2,245 2,245 2,245 2,260 2,260
 
Book value per share(3) $ 26.80 $ 26.78 $ 26.71 $ 26.50 $ 26.09
Tangible book value per share(3) 26.08 26.06 25.98 25.76 25.35
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.25 $ 0.25 $ 0.31 $ 0.58 $ 0.07
Basic earnings per Class B Common Stock 0.24 0.24 0.29 0.56 0.05
Diluted earnings per Class A Common Stock 0.25 0.25 0.30 0.58 0.07
Diluted earnings per Class B Common Stock 0.24 0.24 0.29 0.56 0.05
 
Cash dividends declared per share:
Class A Common Stock $ 0.187 $ 0.187 $ 0.187 $ 0.176 $ 0.176
Class B Common Stock 0.170 0.170 0.170 0.160 0.160
 
Performance Ratios:
 
Return on average assets 0.57 % 0.59 % 0.73 % 1.34 % 0.16 %
Return on average equity 3.73 3.76 4.54 8.69 0.98
Efficiency ratio(4) 74 72 72 63 89
Yield on average interest-earning assets 3.92 3.94 3.94 3.86 3.92
Cost of interest-bearing liabilities 0.76 0.77 0.82 0.88 0.91
Cost of deposits(5) 0.20 0.18 0.19 0.18 0.20
Net interest spread 3.16 3.17 3.12 2.98 3.01
Net interest margin - Total Company 3.36 3.38 3.35 3.24 3.27
Net interest margin - Core Banking(6) 3.36 3.38 3.35 3.29 3.27
 
Other Information:
 
End of period full-time equivalent employees 672 734 726 735 736
Number of banking centers 41 42 42 42 45
 

         
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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, 2014 Sept. 30, 2014 June 30, 2014 Mar. 31, 2014 Dec. 31, 2013
Credit Quality Asset Balances:
Loans on non-accrual status $ 23,337 $ 21,447 $ 19,606 $ 21,792 $ 19,104
Loans past due 90-days-or-more and still on accrual   322     -     734     2,247     1,974  
Total non-performing loans 23,659 21,447 20,340 24,039 21,078
OREO   11,243     11,937     11,613     16,914     17,102  
Total non-performing assets $ 34,902   $ 33,384   $ 31,953   $ 40,953   $ 38,180  
Total delinquent loans $ 15,851 $ 12,226 $ 12,062 $ 14,443 $ 16,223
 
 
Credit Quality Ratios:
Non-performing loans to total loans 0.78 % 0.74 % 0.75 % 0.93 % 0.81 %
Non-performing assets to total loans (including OREO) 1.14 1.14 1.17 1.58 1.46
Non-performing assets to total assets 0.93 0.92 0.92 1.17 1.13
Allowance for loan and lease losses to total loans 0.80 0.81 0.84 0.87 0.89
Allowance for loan and lease losses to non-performing loans 103 110 112 93 109
Delinquent loans to total loans(7) 0.52 0.42 0.44 0.56 0.63
Net charge-offs (recoveries)to average loans (annualized) - Total Company 0.08 0.10 0.04 (0.01 ) 0.15
Net charge-offs to average loans (annualized) - Core Banking(6) 0.08 0.10 0.05 0.07 0.16
 

Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 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 customers are similar.

As of December 31, 2014, 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 Banking” activities. The RPG segment includes the Tax Refund Solutions (“TRS”) division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”). TRS generates the majority of RPG’s income, with the relatively smaller divisions of RPG, RPS and RCS, 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
primarily to customers in the Company's
market footprint.

Loans, investments and deposits

 

Warehouse Lending

Provides short-term, revolving credit
facilities to mortgage bankers across the
Nation.

Mortgage warehouse lines of credit

 

  Mortgage Banking    

Primarily originates, sells and services long-
term, single family, first lien residential real
estate loans.

    Gain on sale of loans and servicing fees
 
Republic Processing Group

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.

Net refund transfer fees
 

Prior to the quarter ended December 31, 2014, the Company’s Warehouse segment was reported as a division within the Traditional Banking segment. All prior periods presented have been restated to conform to the current presentation.

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 2013 Annual Report on Form 10-K. Segment performance is evaluated using operating income. Goodwill is not allocated. 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

Fourth Quarter 2014 Earnings Release (continued)

 

Segment information for the three months and years ended December 31, 2014 and 2013 follows:

 
Three Months Ended December 31, 2014
Core Banking
(dollars in thousands)  

Traditional
Banking

 

Warehouse
Lending

 

Mortgage
Banking

 

Total Core
Banking

Republic
Processing Group

  Total Company
   
Net interest income(1) $ 27,023 $ 2,346 $ 50 $ 29,419 $ 58 $ 29,477
 
Provision for loan and lease losses 1,262 118 - 1,380 (21 ) 1,359
 
Net refund transfer fees - - - - 39 39
Mortgage banking income - - 688 688 - 688
Other non-interest income   5,038     3     58     5,099     370     5,469  
Total non-interest income 5,038 3 746 5,787 409 6,196
 
Total non-interest expenses   22,282     563     904     23,749     2,681     26,430  
 
Income (loss) before income tax expense 8,517 1,668 (108 ) 10,077 (2,193 ) 7,884
Income tax expense (benefit)   2,905     583     (38 )   3,450     (801 )   2,649  
Net income (loss) $ 5,612   $ 1,085   $ (70 ) $ 6,627   $ (1,392 ) $ 5,235  
 
Segment end of period assets $ 3,404,323 $ 319,153 $ 11,593 $ 3,735,069 $ 11,944 $ 3,747,013
 
Net interest margin 3.33 % 3.70 % NM 3.36 % NM 3.36 %
 
 
Three Months Ended December 31, 2013
Core Banking
(dollars in thousands)  

Traditional
Banking

 

Warehouse
Lending

 

Mortgage
Banking

Total Core
Banking

Republic
Processing Group

  Total Company
 
Net interest income(1) $ 25,482 $ 1,117 $ 83 $ 26,682 $ 57 $ 26,739
 
Provision for loan and lease losses 422 130 - 552 (49 ) 503
 
Net refund transfer fees - - - - 35 35
Mortgage banking income - - 778 778 - 778
Other non-interest income   5,432     2     29     5,463     83     5,546  
Total non-interest income 5,432 2 807 6,241 118 6,359
 
Total non-interest expenses   24,001     438     881     25,320     4,254     29,574  
 
Income (loss) before income tax expense 6,491 551 9 7,051 (4,030 ) 3,021
Income tax expense (benefit)   1,777     192     4     1,973     (297 )   1,676  
Net income (loss) $ 4,714   $ 359   $ 5   $ 5,078   $ (3,733 ) $ 1,345  
 
Segment end of period assets $ 3,205,499 $ 149,351 $ 9,307 $ 3,364,157 $ 7,747 $ 3,371,904
 
Net interest margin 3.24 % 4.20 % NM 3.27 % NM 3.27 %
 

       
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 Earnings Release (continued)

 
Year Ended December 31, 2014
Core Banking
(dollars in thousands)  

Traditional
Banking

 

Warehouse
Lending

 

Mortgage
Banking

Total Core
Banking

Republic
Processing Group

  Total Company
   
Net interest income(1) $ 104,832 $ 7,428 $ 183 $ 112,443 $ 330 $ 112,773
 
Provision for loan and lease losses 3,042 350 - 3,392 (533 ) 2,859
 
Net refund transfer fees - - - - 16,130 16,130
Mortgage banking income - - 2,862 2,862 - 2,862
Other non-interest income   21,489     12     244     21,745     1,782     23,527  
Total non-interest income 21,489 12 3,106 24,607 17,912 42,519
 
Total non-interest expenses   90,713     1,857     3,881     96,451     11,667     108,118  
 
Income (loss) before income tax expense 32,566 5,233 (592 ) 37,207 7,108 44,315
Income tax expense (benefit)   11,251     1,831     (207 )   12,875     2,653     15,528  
Net income (loss) $ 21,315   $ 3,402   $ (385 ) $ 24,332   $ 4,455   $ 28,787  
 
Segment end of period assets $ 3,404,323 $ 319,153 $ 11,593 $ 3,735,069 $ 11,944 $ 3,747,013
 
Net interest margin 3.32 % 3.77 % NM 3.35 % NM 3.33 %
 
 
Year Ended December 31, 2013
Core Banking
(dollars in thousands)  

Traditional
Banking

 

Warehouse
Lending

 

Mortgage
Banking

Total Core
Banking

Republic
Processing Group

  Total Company
 
Net interest income(1) $ 106,901 $ 5,655 $ 471 $ 113,027 $ 148 $ 113,175
 
Provision for loan and lease losses 3,920 (92 ) - 3,828 (845 ) 2,983
 
Net refund transfer fees - - - - 13,884 13,884
Mortgage banking income - - 7,258 7,258 - 7,258
Bargain purchase gain 1,324 - - 1,324 - 1,324
Other non-interest income   22,752     6     131     22,889     875     23,764  
Total non-interest income 24,076 6 7,389 31,471 14,759 46,230
 
Total non-interest expenses   94,668     1,657     3,418     99,743     16,181     115,924  
 
Income (loss) before income tax expense 32,389 4,096 4,442 40,927 (429 ) 40,498
Income tax expense (benefit)   11,124     1,433     1,555     14,112     963     15,075  
Net income (loss) $ 21,265   $ 2,663   $ 2,887   $ 26,815   $ (1,392 ) $ 25,423  
 
Segment end of period assets $ 3,205,499 $ 149,351 $ 9,307 $ 3,364,157 $ 7,747 $ 3,371,904
 
Net interest margin 3.47 % 4.28 % NM 3.50 % NM 3.48 %
 

           
Republic Bancorp, Inc. Financial Information

Fourth Quarter 2014 Earnings Release (continued)

 

(1) – The following table provides a reconciliation of total Core Bank net interest income in accordance with U.S. generally accepted accounting principles (“GAAP”) to net interest income excluding the impact of the Company’s 2012 FDIC-assisted transactions. The Company provides net interest income excluding the impact of the Company’s 2012 FDIC-assisted transactions as a means to more clearly reflect net interest income from recurring operations.

 
(dollars in thousands)   Three Months Ended Dec. 31, Year Ended Dec. 31,
2014 2013

$ Change

2014 2013

$ Change

Core Bank net interest income excluding the impact of the Company's 2012 FDIC-assisted transactions $ 28,441 $

25,631

$ 2,810 $ 107,250 $ 106,699 $ 551
 
Discount accretion on loans acquired in the Company's 2012 FDIC-assisted transactions   978   1,051   (73 )

 

  5,193   6,328   (1,135 )
 
Core Bank net interest income - GAAP $ 29,419 $ 26,682 $ 2,737   $ 112,443 $ 113,027 $ (584 )
 

(2) – The amount of loan fee income included in total interest income was $2.2 million and $2.1 million for the quarters ended December 31, 2014 and 2013. The amount of loan fee income included in total interest income was $9.4 million and $10.9 million for the years ended December 31, 2014 and 2013.

 

The amount of loan fee income included in total interest income per quarter was as follows: $2.2 million (quarter ended December 31, 2014), $1.8 million (quarter ended September 30, 2014), $2.3 million (quarter ended June 30, 2014); $3.1 million (quarter ended March 31, 2014), and $2.1 million (quarter ended December 31, 2013).

 

(3) – The following table provides a reconciliation of total stockholders’ equity in accordance with U.S. GAAP to tangible stockholders’ equity in accordance with applicable regulatory requirements. The Company provides the tangible book value 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, 2014   Sept. 30, 2014   June 30, 2014   Mar. 31, 2014   Dec. 31, 2013
Total stockholders' equity (a) $ 558,731 $ 557,368 $ 555,291 $ 550,858 $ 542,793
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Core deposit intangible - - - - -
Less: Mortgage servicing rights   4,813     4,881     5,009     5,227     5,409  

Tangible stockholders' equity (c)

$ 543,750   $ 542,319   $ 540,114   $ 535,463   $ 527,216  
 
Total assets (b) $ 3,747,013 $ 3,625,619 $ 3,465,324 $ 3,507,172 $ 3,371,904
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Core deposit intangible - - - - -
Less: Mortgage servicing rights   4,813     4,881     5,009     5,227     5,409  
Tangible assets (d) $ 3,732,032   $ 3,610,570   $ 3,450,147   $ 3,491,777   $ 3,356,327  
 
Total stockholders' equity to total assets (a/b) 14.91 % 15.37 % 16.02 % 15.71 % 16.10 %
Tangible stockholders' equity to tangible assets (c/d) 14.57 % 15.02 % 15.65 % 15.33 % 15.71 %
 
Number of shares outstanding (e)   20,848     20,812     20,793     20,790     20,801  
 
Book value per share (a/e) $ 26.80 $ 26.78 $ 26.71 $ 26.50 $ 26.09
Tangible book value per share (c/e) 26.08 26.06 25.98 25.76 25.35
 

(4) – The efficiency ratio equals total non-interest expense divided by the sum of net interest income and non-interest income. The ratio excludes net gain (loss) on sales, calls and impairment of investment securities, if applicable.

 

(5) – The cost of deposits ratio equals annualized total interest expense on deposits divided by total average interest-bearing deposits plus total average non interest-bearing deposits.

 

(6) – Ratio relates only to Core Banking operations, which consists of the Traditional Banking, Warehouse Lending and Mortgage Banking segments.

 

(7) – The delinquent loans to total loans ratio equals loans 30-days-or-more past due divided by total loans.

 

NM – Not meaningful