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”) is pleased to report net income of $5.2 million for the third quarter of 2014, resulting in Diluted Earnings per Class A Common Share of $0.25, a 14% increase from the same period in 2013. Return on average assets (“ROA”) and return on average equity (“ROE”) were 0.59% and 3.76%, respectively, for the third quarter of 2014. For the first nine months of 2014, net income was $23.6 million, with Diluted Earnings per Class A Common Share of $1.13 and an ROA and ROE of 0.89% and 5.65%, respectively. The third quarter of 2014 was highlighted by continued strong loan growth of $184 million, or 7%, bringing the total year’s loan growth to $319 million, or 12%, as of September 30, 2014.

Steve Trager, Republic’s Chairman and Chief Executive Officer, commented: “I am excited that in this very competitive lending environment, we have seen two consecutive quarters of strong loan growth. This growth was the result of executing on a plan and taking advantage of opportunities, without compromising our overall credit standards. Furthermore, we have expanded our market reach and customer base during the first nine months of 2014 through our warehouse and correspondent lending channels, while also continuing to win business within our traditional footprint. Our strong loan growth has allowed us to deploy much of our excess cash from the beginning of the year into higher yielding loan products, helping us to partially offset the negative impact of a continued low interest rate environment. Based on our current pipelines, we are encouraged that our loan growth momentum will continue during the fourth quarter of 2014.”

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

 
    Three Months Ended     %     Nine Months Ended     %
(dollars in thousands, except per share data)9/30/14     9/30/13Change9/30/14     9/30/13Change
 
Net Income $ 5,246 $ 4,603 14 % $ 23,552 $ 24,078 -2 %
Diluted Earnings per Class A Share $ 0.25 $ 0.22 14 % $ 1.13 $ 1.16 -3 %
ROA 0.59 % 0.55 % 7 % 0.89 % 0.95 % -6 %
ROE 3.76 % 3.36 % 12 % 5.65 % 5.87 % -4 %
 
 

Quarterly Results of Operations

Traditional Banking and Mortgage Banking (collectively “Core Banking”)

Net income from Core Banking was $6.4 million for the third quarter of 2014, a decrease of $132,000, or 2%, from the third quarter of 2013. Comparability to the third quarter of 2013 was greatly impacted by a large pre-tax credit of $3.3 million to salaries and benefits expense recorded during the third quarter of 2013, as the Core Bank reversed the substantial majority of its 2013 incentive compensation accruals during the quarter. In contrast, the Core Bank recorded a pre-tax credit of $1.8 million during the third quarter of 2014 related to its 2014 incentive compensation accruals.

Net interest income within the Core Bank decreased slightly during the third quarter of 2014 to $28.4 million, a $145,000, or 1%, decrease compared to the third quarter of 2013. The Core Bank’s net interest margin was 3.38% during the third quarter of 2014 compared to 3.54% during the third quarter of 2013. A decline in discount accretion from the Company’s 2012 FDIC-assisted transactions was the primary driver of the decrease in net interest income for the quarter. Conversely, net interest income benefitted significantly during the third quarter of 2014 from the Core Bank’s solid year-to-date loan growth, which occurred primarily during the second and third quarters of 2014. While the Company generally experienced growth across its entire loan portfolio, growth was particularly strong in the Company’s mortgage warehouse and correspondent lending portfolios, which grew $123 million and $139 million during the first nine months of 2014.

Net interest income at the Core Bank, excluding the impact from the Company’s 2012 FDIC-assisted transactions(1), increased $1.1 million from the third quarter of 2013 to the third quarter of 2014. While net interest income at the Core Bank continues to benefit from discount accretion on the loans it acquired from the Company’s 2012 FDIC-assisted acquisitions, this benefit continues to decline as the remaining loans from this transaction continue to pay down or completely pay off. Altogether, the Company earned $732,000 in discount accretion from its 2012 FDIC-assisted transactions during the third quarter of 2014 compared to $2.0 million during the third quarter of 2013. Accretion income from the 2012 FDIC-assisted transactions contributed nine and 25 basis points to the Core Bank’s net interest margin during these two periods.

The Core Bank’s provision for loan losses was $1.5 million for the third quarter of 2014 compared to $2.3 million during the third quarter of 2013, as the Core Bank’s overall credit metrics in both periods continued to compare favorably to peer. Provision expense for the third quarter of 2014 primarily represented an increase in general loan loss reserves driven by the strong growth in the Core Bank’s loan portfolio. Provision expense for the third quarter of 2013 reflected $1.2 million for loss provisions related to the Bank’s 2012 FDIC-assisted acquisitions, with only $78,000 in similar provisions made for the third quarter of 2014.

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

 
    As of and for the:
Quarters Ending:       Years Ending:
               
Core Banking Credit Quality Ratios 9/30/14 6/30/14 3/31/14 12/31/13 12/31/12 12/31/11
 
Non-performing loans to total loans 0.74% 0.75% 0.93% 0.81% 0.82% 1.02%
 
Non-performing assets to total loans (including OREO) 1.14% 1.17% 1.58% 1.46% 1.79% 1.49%
 
Delinquent loans to total loans 0.42% 0.44% 0.56% 0.63% 0.79% 1.07%
 
Net charge-offs to average loans 0.10% 0.05% 0.07% 0.18% 0.34% 0.24%
(Annualized as of 9/30/14, 6/30/14 and 3/31/14)
 
OREO = Other Real Estate Owned
 

Non-interest income for the Core Bank was $7.0 million during the third quarter of 2014 compared to $7.2 million for the third quarter of 2013. A decrease in net gains from the sale of Other Real Estate Owned (“OREO”), along with a negative earnings impact from an increase in estimated credit card rewards was partially offset by a $381,000 increase in the cash surrender value of the Company’s Bank Owned Life Insurance (“BOLI”).

Core Bank non-interest expense increased $771,000, or 3%, from the third quarter of 2013 to $23.7 million during the same period in 2014. As previously discussed, comparability of non-interest expense between the two quarters was greatly impacted by incentive compensation accrual credit adjustments. Excluding the impact of these two credit adjustments(2), non-interest expense decreased $659,000 for the third quarter of 2014 as compared to the third quarter of 2013. Positively impacting the Core Bank’s non-interest expense comparisons between the third quarters of 2014 and 2013 was a reduction in payroll expenses resulting from a modest reduction in force implemented during the fourth quarter of 2013. Offsetting the expense benefit from the Core Bank’s reduction in force were higher marketing costs associated with the Company’s new “It’s just easier hereSM” brand marketing campaign and higher OREO related expenses.

Republic Processing Group (“RPG”) – The Tax Refund Solutions (“TRS”) division of RPG accounts for the overwhelming 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 $1.2 million during the third quarter of 2014 compared to a net loss of $1.9 million during the third quarter of 2013. The improvement was primarily driven by reduced legal fees within the TRS division.

Conclusion

“On a regular basis we are asked about our long-term acquisition plans and deployment of our excess capital. Although we have experienced a great deal of success growing our balance sheet during the first nine months of 2014 through internal products and business lines, growing through acquisition remains a key growth initiative in our long-term plans. We have deployed, and will continue to deploy, a large amount of resources to finding the right bank with which to partner. Our primary focus in the traditional mergers and acquisitions market has been on banks with total assets of $1 billion or less, with acceptable credit quality metrics in markets that are synergistic with our existing markets, and with balance sheets that will supplement our own existing balance sheet. We will continue to search hard until we find the right fit for our Bank and our shareholders. In the meantime we will continue to work hard to grow our Bank organically and to deploy our strategic capital conservatively until our on-going diligence provides us the right opportunity to grow through acquisition,” concluded Trager.

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank currently has 42 total banking centers: 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; three banking centers in Florida – Hudson, 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 $3.6 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 hereSM.

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
Third 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            
Sept. 30, 2014 Dec. 31, 2013 Sept. 30, 2013
Assets:
Cash and cash equivalents $ 69,682 $ 170,863 $ 141,585
Investment securities 500,221 483,537 533,681
Mortgage loans held for sale, at fair value 5,890 3,506 9,803
Loans 2,908,535 2,589,792 2,553,435
Allowance for loan losses   (23,617 )   (23,026 )   (23,492 )
Loans, net 2,884,918 2,566,766 2,529,943
Federal Home Loan Bank stock, at cost 28,208 28,342 28,342
Premises and equipment, net 32,395 32,908 32,626
Goodwill 10,168 10,168 10,168
Other real estate owned ("OREO") 11,937 17,102 15,247
Bank owned life insurance ("BOLI") 51,037 25,086 -
Other assets and accrued interest receivable   31,163     33,626     30,486  
Total assets $ 3,625,619   $ 3,371,904   $ 3,331,881  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 534,662 $ 488,642 $ 492,126
Interest-bearing   1,525,174     1,502,215     1,527,659  
Total deposits 2,059,836 1,990,857 2,019,785
 
Securities sold under agreements to repurchase and other short-term borrowings 275,874 165,555 106,373
Federal Home Loan Bank advances 662,000 605,000 587,020
Subordinated note 41,240 41,240 41,240
Other liabilities and accrued interest payable   29,301     26,459     31,953  
Total liabilities 3,068,251 2,829,111 2,786,371
 
Stockholders' equity   557,368     542,793     545,510  
Total liabilities and Stockholders' equity $ 3,625,619   $ 3,371,904   $ 3,331,881  
 
 
Average Balance Sheet Data
    Three Months Ended Sept. 30,     Nine Months Ended Sept. 30,
2014     2013 2014     2013
Assets:
Investment securities, including FHLB stock $ 539,020 $ 530,759 $ 523,207 $ 517,077
Federal funds sold and other interest-earning deposits 29,713 113,042 154,036 142,058
Loans and fees, including loans held for sale 2,795,788 2,576,606 2,664,113 2,583,363
Total interest-earning assets 3,364,521 3,220,407 3,341,356 3,242,498
Total assets 3,530,013 3,339,596 3,519,288 3,381,050
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 521,360 $ 488,386 $ 562,300 $ 516,848
Interest-bearing deposits 1,497,802 1,513,330 1,500,013 1,513,711

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

317,053 139,293 266,765 163,585
Federal Home Loan Bank advances 575,761 592,735 577,606 577,991
Subordinated note 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,431,856 2,286,598 2,385,624 2,296,527
Stockholders' equity 558,750 547,439 555,934 546,513

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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 Sept. 30,     Nine Months Ended Sept. 30,
2014     2013 2014     2013
 

Total interest income(3)

$ 33,144 $ 34,009 $ 98,046 $ 102,529
Total interest expense   4,702     5,470   14,750   16,093
 
Net interest income 28,442 28,539 83,296 86,436
 
Provision for loan losses 1,510 2,200 1,500 2,480
 
Non-interest income:
Service charges on deposit accounts 3,568 3,676 10,426 10,384
Net refund transfer fees (133 ) 152 16,091 13,849
Mortgage banking income 876 1,026 2,174 6,480
Debit card interchange fee income 1,551 1,519 5,224 4,986
Bargain purchase gain - First Commercial Bank ("FCB") - - - 1,324
Net gain on sales of OREO 67 403 733 1,714
Increase in cash surrender value of BOLI 381 - 951 -
Other   834     723   2,388   1,961
Total non-interest income   7,144     7,499   37,987   40,698
 
Non-interest expenses:
Salaries and employee benefits 12,164 12,226 40,612 43,426
Occupancy and equipment, net 5,544 5,462 16,874 16,354
Communication and transportation 905 990 2,787 3,011
Marketing and development 1,020 745 2,466 2,418
FDIC insurance expense 424 419 1,407 1,234
Bank franchise tax expense 731 707 3,901 3,279
Data processing 868 934 2,622 2,442
Debit card interchange expense 744 655 2,505 2,216
Supplies 205 228 705 800
OREO expense 950 497 2,580 2,331
Legal expense 367 1,343 867 3,111
Other   1,900     2,079   6,026   6,555
Total non-interest expenses   25,822     26,285   83,352   87,177
 
Income before income tax expense 8,254 7,553 36,431 37,477
Income tax expense   3,008     2,950   12,879   13,399
 
Net income $ 5,246   $ 4,603 $ 23,552 $ 24,078

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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 Sept. 30, Nine Months Ended Sept. 30,
2014     2013 2014     2013
Per Share Data:
 
Basic average shares outstanding 20,797 20,787 20,795 20,811
Diluted average shares outstanding 20,891 20,927 20,891 20,905
 
End of period shares outstanding:
Class A Common Stock 18,567 18,534 18,567 18,534
Class B Common Stock 2,245 2,260 2,245 2,260
 
Book value per share(4) $ 26.78 $ 26.23 $ 26.78 $ 26.23
Tangible book value per share(4) 26.06 25.47 26.06 25.47
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.25 $ 0.22 $ 1.14 $ 1.16
Basic earnings per Class B Common Stock 0.24 0.21 1.09 1.12
Diluted earnings per Class A Common Stock 0.25 0.22 1.13 1.16
Diluted earnings per Class B Common Stock 0.24 0.21 1.08 1.11
 
Cash dividends declared per share:
Class A Common Stock $ 0.187 $ 0.176 $ 0.550 $ 0.517
Class B Common Stock 0.170 0.160 0.500 0.470
 
Performance Ratios:
 
Return on average assets 0.59 % 0.55 % 0.89 % 0.95 %
Return on average equity 3.76 3.36 5.65 5.87
Efficiency ratio(5) 73 73 69 69
Yield on average interest-earning assets 3.94 4.22 3.91 4.22
Cost of interest-bearing liabilities 0.77 0.96 0.82 0.93
Cost of deposits(6) 0.18 0.21 0.18 0.20
Net interest spread 3.17 3.26 3.09 3.29
Net interest margin - Total Company 3.38 3.54 3.32 3.55
Net interest margin - Traditional Bank(7) 3.38 3.54 3.34 3.57
 
Other Information:
 
End of period full-time equivalent employees 734 796 734 796
Number of banking centers 42 45 42 45

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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 Sept. 30, Nine Months Ended Sept. 30,
2014     2013 2014     2013
Credit Quality Asset Balances:
 
Loans on non-accrual status $ 21,447 $ 18,407 $ 21,447 $ 18,407
Loans past due 90-days-or-more and still on accrual   -     1,839     -     1,839  
Total non-performing loans 21,447 20,246 21,447 20,246
OREO   11,937     15,247     11,937     15,247  
Total non-performing assets $ 33,384   $ 35,493   $ 33,384   $ 35,493  
Total delinquent loans $ 12,226 $ 15,087 $ 12,226 $ 15,087
 
 
Credit Quality Ratios:
 
Non-performing loans to total loans 0.74 % 0.79 % 0.74 % 0.79 %
Non-performing assets to total loans (including OREO) 1.14 1.38 1.14 1.38
Non-performing assets to total assets 0.92 1.07 0.92 1.07
Allowance for loan losses to total loans 0.81 0.92 0.81 0.92
Allowance for loan losses to non-performing loans 110 116 110 116
Delinquent loans to total loans(8) 0.42 0.59 0.42 0.59
Net charge-offs to average loans (annualized) - Total Company 0.10 0.19 0.05 0.21
Net charge-offs to average loans (annualized) - Traditional Banking(7) 0.10 0.19 0.07 0.27

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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
Sept. 30, 2014     June 30, 2014     Mar. 31, 2014     Dec. 31, 2013     Sept. 30, 2013
Assets:
Cash and cash equivalents $ 69,682 $ 84,273 $ 343,386 $ 170,863 $ 141,585
Investment securities 500,221 511,984 466,002 483,537 533,681
Mortgage loans held for sale, at fair value 5,890 6,809 2,414 3,506 9,803
Loans 2,908,535 2,725,017 2,574,334 2,589,792 2,553,435
Allowance for loan losses   (23,617 )   (22,772 )   (22,367 )   (23,026 )   (23,492 )
Loans, net 2,884,918 2,702,245 2,551,967 2,566,766 2,529,943
Federal Home Loan Bank stock, at cost 28,208 28,208 28,310 28,342 28,342
Premises and equipment, net 32,395 32,481 32,948 32,908 32,626
Goodwill 10,168 10,168 10,168 10,168 10,168
Other real estate owned 11,937 11,613 16,914 17,102 15,247
Bank owned life insurance 51,037 50,656 30,277 25,086 -
Other assets and accrued interest receivable   31,163     26,887     24,786     33,626     30,486  
Total assets $ 3,625,619   $ 3,465,324   $ 3,507,172   $ 3,371,904   $ 3,331,881  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 534,662 $ 519,651 $ 568,162 $ 488,642 $ 492,126
Interest-bearing   1,525,174     1,485,332     1,516,050     1,502,215     1,527,659  
Total deposits 2,059,836 2,004,983 2,084,212 1,990,857 2,019,785
 

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

275,874 197,439 222,174 165,555 106,373
Federal Home Loan Bank advances 662,000 640,000 582,000 605,000 587,020
Subordinated note 41,240 41,240 41,240 41,240 41,240
Other liabilities and accrued interest payable   29,301     26,371     26,688     26,459     31,953  
Total liabilities 3,068,251 2,910,033 2,956,314 2,829,111 2,786,371
 
Stockholders' equity   557,368     555,291     550,858     542,793     545,510  
Total liabilities and Stockholders' equity $ 3,625,619   $ 3,465,324   $ 3,507,172   $ 3,371,904   $ 3,331,881  
 
 
 
Average Balance Sheet Data
Quarterly Comparison
Sept. 30, 2014 June 30, 2014 Mar. 31, 2014 Dec. 31, 2013 Sept. 30, 2013
Assets:
Investment securities, including FHLB stock $ 539,020 $ 530,472 $ 499,698 $ 559,146 $ 530,759
Federal funds sold and other interest-earning deposits 29,713 128,473 306,535 157,579 113,042
Loans and fees, including loans held for sale 2,795,788 2,632,190 2,564,188 2,550,770 2,576,606
Total interest-earning assets 3,364,521 3,291,135 3,370,421 3,267,495 3,220,407
Total assets 3,530,123 3,459,171 3,571,061 3,398,055 3,339,596
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 521,470 $ 526,599 $ 639,785 $ 505,115 $ 488,386
Interest-bearing deposits 1,497,802 1,497,494 1,504,820 1,518,221 1,513,330

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

317,053 259,132 223,079 190,568 139,293
Federal Home Loan Bank advances 575,761 562,209 595,061 580,537 592,735
Subordinated note 41,240 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,431,856 2,360,075 2,364,200 2,330,566 2,286,598
Stockholders' equity 558,750 557,109 551,909 547,946 547,439

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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
Sept. 30, 2014     June 30, 2014     Mar. 31, 2014     Dec. 31, 2013     Sept. 30, 2013
 
Total interest income(3) $ 33,144 $ 32,405 $ 32,497 $ 32,039 $ 34,009
Total interest expense   4,702     4,855   5,193     5,300   5,470
Net interest income 28,442 27,550 27,304 26,739 28,539
 
Provision for loan losses 1,510 693 (703 ) 503 2,200
 
Non-interest income:
Service charges on deposit accounts 3,568 3,563 3,295 3,569 3,676
Net refund transfer fees (133 ) 1,836 14,388 35 152
Mortgage banking income 876 812 486 778 1,026
Debit card interchange fee income 1,551 1,738 1,935 1,526 1,519
Net gain on sales of OREO 67 264 402 457 403
Increase in cash surrender value of BOLI 381 379 191 86 -
Other   834     852   702     621   723
Total non-interest income   7,144     9,444   21,399     7,072   7,499
 
Non-interest expenses:
Salaries and employee benefits 12,164 13,965 14,483 14,352 12,226
Occupancy and equipment, net 5,544 5,508 5,822 5,564 5,462
Communication and transportation 905 856 1,026 1,117 990
Marketing and development 1,020 915 531 736 745
FDIC insurance expense 424 414 569 448 419
Bank franchise tax expense 731 831 2,339 836 707
Data processing 868 913 841 891 934
Debit card interchange expense 744 807 954 634 655
Supplies 205 60 440 357 228
OREO expense 950 560 1,070 1,115 497
Legal expense 367 88 412 1,516 1,343
Other   1,900     1,730   2,396     2,721   2,079
Total non-interest expenses   25,822     26,647   30,883     30,287   26,285
 
Income before income tax expense 8,254 9,654 18,523 3,021 7,553
Income tax expense   3,008     3,332   6,539     1,676   2,950
 
Net income $ 5,246   $ 6,322 $ 11,984   $ 1,345 $ 4,603

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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
Sept. 30, 2014     June 30, 2014     Mar. 31, 2014     Dec. 31, 2013     Sept. 30, 2013
Per Share Data:
 
Basic average shares outstanding 20,797 20,793 20,796 20,796 20,787
Diluted average shares outstanding 20,891 20,888 20,893 20,899 20,927
 
End of period shares outstanding:
Class A Common Stock 18,567 18,548 18,530 18,541 18,534
Class B Common Stock 2,245 2,245 2,260 2,260 2,260
 
Book value per share(4) $ 26.78 $ 26.71 $ 26.50 $ 26.09 $ 26.23
Tangible book value per share(4) 26.06 25.98 25.76 25.35 25.47
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.25 $ 0.31 $ 0.58 $ 0.07 $ 0.22
Basic earnings per Class B Common Stock 0.24 0.29 0.56 0.05 0.21
Diluted earnings per Class A Common Stock 0.25 0.30 0.58 0.07 0.22
Diluted earnings per Class B Common Stock 0.24 0.29 0.56 0.05 0.21
 
Cash dividends declared per share:
Class A Common Stock $ 0.187 $ 0.187 $ 0.176 $ 0.176 $ 0.176
Class B Common Stock 0.170 0.170 0.160 0.160 0.160
 
Performance Ratios:
 
Return on average assets 0.59 % 0.73 % 1.34 % 0.16 % 0.55 %
Return on average equity 3.76 4.54 8.69 0.98 3.36
Efficiency ratio(5) 73 72 63 90 73
Yield on average interest-earning assets 3.94 3.94 3.86 3.92 4.22
Cost of interest-bearing liabilities 0.77 0.82 0.88 0.91 0.96
Cost of deposits(6) 0.18 0.19 0.18 0.20 0.21
Net interest spread 3.17 3.12 2.98 3.01 3.26
Net interest margin - Total Company 3.38 3.35 3.24 3.27 3.54
Net interest margin - Traditional Bank(7) 3.38 3.35 3.29 3.27 3.54
 
Other Information:
 
End of period full-time equivalent employees 734 726 735 736 796
Number of banking centers 42 42 42 45 45

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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
Sept. 30, 2014     June 30, 2014     Mar. 31, 2014     Dec. 31, 2013     Sept. 30, 2013
Credit Quality Asset Balances:
Loans on non-accrual status $ 21,447 $ 19,606 $ 21,792 $ 19,104 $ 18,407
Loans past due 90-days-or-more and still on accrual   -     734     2,247     1,974     1,839  
Total non-performing loans 21,447 20,340 24,039 21,078 20,246
OREO   11,937     11,613     16,914     17,102     15,247  
Total non-performing assets $ 33,384   $ 31,953   $ 40,953   $ 38,180   $ 35,493  
Total delinquent loans $ 12,226 $ 12,062 $ 14,443 $ 16,223 $ 15,087
 
 
Credit Quality Ratios:
Non-performing loans to total loans 0.74 % 0.75 % 0.93 % 0.81 % 0.79 %
Non-performing assets to total loans (including OREO) 1.14 1.17 1.58 1.46 1.38
Non-performing assets to total assets 0.92 0.92 1.17 1.13 1.07
Allowance for loan losses to total loans 0.81 0.84 0.87 0.89 0.92
Allowance for loan losses to non-performing loans 110 112 93 109 116
Delinquent loans to total loans(8) 0.42 0.44 0.56 0.63 0.59
Net charge-offs (recoveries)to average loans (annualized) - Total Company 0.10 0.04 (0.01 ) 0.15 0.19
Net charge-offs to average loans (annualized) - Traditional Bank(7) 0.10 0.05 0.07 0.16 0.19
 
 
 
 
 

Republic Bancorp, Inc. Financial Information
Third 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 September 30, 2014, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). Along with the Tax Refund Solutions (“TRS”) division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) operate as divisions of the RPG segment.

All divisions of the RPG segment operate through the Bank. The TRS division facilitates the receipt and payment of federal and state tax refund products. The RPS division is an issuing bank offering general purpose reloadable prepaid debit cards through third party program managers. The RCS division is piloting short-term consumer credit products.

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. Net refund transfer fees provide the majority of revenue for RPG. 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 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
Third Quarter 2014 Earnings Release (continued)

 

Segment information for the three and nine months ended September 30, 2014 and 2013 follows:

 
    Three Months Ended September 30, 2014
(dollars in thousands)    

Traditional

Banking

   

Mortgage

Banking

   

Republic

Processing Group

    Total Company
           
Net interest income $ 28,337 $ 38 $ 67 $ 28,442
 
Provision for loan losses 1,542 - (32 ) 1,510
 
Net refund transfer fees - - (133 ) (133 )
Mortgage banking income - 876 - 876
Other non-interest income   6,073         41       287         6,401  
Total non-interest income 6,073 917 154 7,144
 
Total non-interest expenses   22,982         754       2,086         25,822  
 
Income (loss) before income tax expense 9,886 201 (1,833 ) 8,254
Income tax expense (benefit)   3,600         71       (663 )       3,008  
Net income (loss) $ 6,286       $ 130     $ (1,170 )     $ 5,246  
 
Segment end of period assets $ 3,598,186 $ 11,150 $ 16,283 $ 3,625,619
 
Net interest margin 3.38 % NM NM 3.38 %
 
 
 
Three Months Ended September 30, 2013
(dollars in thousands)    

Traditional

Banking

   

Mortgage

Banking

   

Republic

Processing Group

    Total Company
 
Net interest income $ 28,390 $ 130 $ 19 $ 28,539
 
Provision for loan losses 2,257 - (57 ) 2,200
 
Net refund transfer fees - - 152 152
Mortgage banking income - 1,026 - 1,026
Other non-interest income   6,203         19       99         6,321  
Total non-interest income 6,203 1,045 251 7,499
 
Total non-interest expenses   22,197         768       3,320         26,285  
 
Income (loss) before income tax expense 10,139 407 (2,993 ) 7,553
Income tax expense (benefit)   3,856         142       (1,048 )       2,950  
Net income (loss) $ 6,283       $ 265     $ (1,945 )     $ 4,603  
 
Segment end of period assets $ 3,305,689 $ 15,697 $ 10,495 $ 3,331,881
 
Net interest margin 3.54 % NM NM 3.54 %

 
 
 

Republic Bancorp, Inc. Financial Information
Third Quarter 2014 Earnings Release (continued)

 
    Nine Months Ended September 30, 2014
(dollars in thousands)    

Traditional

Banking

   

Mortgage

Banking

   

Republic

Processing Group

    Total Company
           
Net interest income $ 82,891 $ 133 $ 272 $ 83,296
 
Provision for loan losses 2,012 - (512 ) 1,500
 
Net refund transfer fees - - 16,091 16,091
Mortgage banking income - 2,174 - 2,174
Other non-interest income   18,124         186         1,412         19,722  
Total non-interest income 18,124 2,360 17,503 37,987
 
Total non-interest expenses   71,389         2,977         8,986         83,352  
 
Income (loss) before income tax expense 27,614 (484 ) 9,301 36,431
Income tax expense (benefit)   9,594         (169 )       3,454         12,879  
Net income (loss) $ 18,020       $ (315 )     $ 5,847       $ 23,552  
 
Segment end of period assets $ 3,598,186 $ 11,150 $ 16,283 $ 3,625,619
 
Net interest margin 3.34 % NM NM 3.32 %
 
 
 
Nine Months Ended September 30, 2013
(dollars in thousands)    

Traditional

Banking

   

Mortgage

Banking

   

Republic

Processing Group

    Total Company
 
Net interest income $ 85,957 $ 388 $ 91 $ 86,436
 
Provision for loan losses 3,276 - (796 ) 2,480
 
Net refund transfer fees - - 13,849 13,849
Mortgage banking income - 6,480 - 6,480
Bargain purchase gain - FCB 1,324 - - 1,324
Other non-interest income   18,151         102         792         19,045  
Total non-interest income 19,475 6,582 14,641 40,698
 
Total non-interest expenses   72,713         2,537         11,927         87,177  
 
Income before income tax expense 29,443 4,433 3,601 37,477
Income tax expense   10,588         1,551         1,260         13,399  
Net income $ 18,855       $ 2,882       $ 2,341       $ 24,078  
 
Segment end of period assets $ 3,305,689 $ 15,697 $ 10,495 $ 3,331,881
 
Net interest margin 3.57 % NM NM 3.55 %

 
 
 

Republic Bancorp, Inc. Financial Information
Third 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 normal operations.

 
 
(dollars in thousands)     Three Months Ended Sept. 30,     Nine Months Ended Sept. 30,
    2014     2013    

Period

Change

2014     2013    

Period

Change

Core Bank net interest income excluding the impact of the Company's 2012 FDIC-assisted transactions $ 27,643 $ 26,511 $ 1,132 $ 78,809 $ 81,068 $ (2,259 )
Discount accretion on loans acquired in the Company's 2012 FDIC-assisted transactions   732   2,009   (1,277 )   4,215   5,277   (1,062 )
 
 
 
Core Bank net interest income - GAAP $ 28,375 $ 28,520 $ (145 ) $ 83,024 $ 86,345 $ (3,321 )
 
 
 

(2) – The following table provides a reconciliation of total Core Bank non-interest expense in accordance with GAAP to non-interest expense excluding the impact of non-recurring incentive compensation accrual adjustments.. The Company provides non-interest expense excluding such non-recurring accrual adjustments as a means to more clearly reflect non-interest expense from normal operations

 
 
(dollars in thousands)     Three Months Ended Sept. 30,     Nine Months Ended Sept. 30,
    2014     2013    

Period

Change

2014     2013    

Period

Change

Core Bank non-interest expense excluding incentive compensation accrual adjustments $ 25,580 $ 26,239 $ (659 ) $ 76,210 $ 75,250 $ 960
Incentive compensation accrual adjustments   (1,844 )   (3,274 )   1,430     (1,844 )   (3,274 )   1,430
 
Core Bank non-interest expense - GAAP $ 23,736   $ 22,965   $ 771   $ 74,366   $ 71,976   $ 2,390
 

(3) – The amount of loan fee income included in total interest income was $1.8 million and $3.3 million for the quarters ended September 30, 2014 and 2013. The amount of loan fee income included in total interest income was $7.2 million and $8.8 million for the nine months ended September 30, 2014 and 2013.

 

The amount of loan fee income included in total interest income per quarter was as follows: $1.8 million (quarter ended September 30, 2014), $2.3 million (quarter ended June 30, 2014); $3.1 million (quarter ended March 31, 2014), $2.1 million (quarter ended December 31, 2013), and $3.3 million (quarter ended September 30, 2013).

 

(4) – 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) Sept. 30, 2014     June 30, 2014     Mar. 31, 2014     Dec. 31, 2013     Sept. 30, 2013
Total stockholders' equity (a) $ 557,368 $ 555,291 $ 550,858 $ 542,793 $ 545,510
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Core deposit intangible - - - - 289
Less: Mortgage servicing rights   4,881     5,009     5,227     5,409     5,482  

Tangible stockholders' equity (c)

$ 542,319   $ 540,114   $ 535,463   $ 527,216   $ 529,571  
 
Total assets (b) $ 3,625,619 $ 3,465,324 $ 3,507,172 $ 3,371,904 $ 3,331,881
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Core deposit intangible - - - - 289
Less: Mortgage servicing rights   4,881     5,009     5,227     5,409     5,482  
Tangible assets (d) $ 3,610,570   $ 3,450,147   $ 3,491,777   $ 3,356,327   $ 3,315,942  
 
Total stockholders' equity to total assets (a/b) 15.37 % 16.02 % 15.71 % 16.10 % 16.37 %
Tangible stockholders' equity to tangible assets (c/d) 15.02 % 15.65 % 15.33 % 15.71 % 15.97 %
 
Number of shares outstanding (e)   20,812     20,793     20,790     20,801     20,794  
 
Book value per share (a/e) $ 26.78 $ 26.71 $ 26.50 $ 26.09 $ 26.23
Tangible book value per share (c/e) 26.06 25.98 25.76 25.35 25.47
 
 

(5) – 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.

 

(6) – 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.

 

(7) – Ratios relate only to the Traditional Banking segment.

 

(8) – 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