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 fourth quarter net income of $7.4 million, a 42% increase over the fourth quarter of 2014, resulting in Diluted Earnings per Class A Common Share of $0.36. Fiscal year 2015 net income was $35.2 million, a $6.4 million, or 22%, increase from fiscal year 2014, resulting in return on average assets (“ROA”) and return on average equity (“ROE”) of 0.88% and 6.12% for 2015, respectively.

Steve Trager, Republic’s Chairman and Chief Executive Officer, commented: “We are very excited about the positive year-over-year momentum of our operating results during 2015. Compliments go to our dedicated bankers, as the Core Bank’s loan portfolio grew $283 million during 2015, with our Traditional footprint accounting for $209 million of that growth. In addition to the strong loan growth within our Traditional footprint, our deposits increased $429 million during 2015, with our core deposits achieving the best growth year in the Company’s history. Our strong balance sheet growth in 2015 has positioned us well to continue our positive earnings momentum into 2016.”

The following table highlights Republic’s financial performance for the fourth quarters and years ended December 31, 2015 and 2014:

 
    Three Months Ended     %     Years Ended     %
(dollars in thousands, except per share data)12/31/15     12/31/14 Change12/31/15     12/31/14 Change
 
Net Income $ 7,418 $ 5,235 42 % $ 35,166 $ 28,787 22 %
Diluted Earnings per Class A Share $ 0.36 $ 0.25 44 % $ 1.70 $ 1.38 23 %
Return on Average Assets 0.73 % 0.57 % 28 % 0.88 % 0.81 % 9 %
Return on Average Equity 5.13 % 3.73 % 38 % 6.12 % 5.16 % 19 %
 
 

Results of Operations for the Fourth Quarter of 2015 Compared to the Fourth Quarter of 2014

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

Net income from Core Banking was $8.5 million for the fourth quarter of 2015, an increase of $1.9 million, or 28%, from the fourth quarter of 2014. The increase in net income for the fourth quarter of 2015 at the Core Bank was driven primarily by higher net interest income resulting from solid loan growth. The Core Bank’s growth in net interest income was further complemented by a continued modest provision for loan and lease losses and a reduction in incentive compensation accruals.

Net interest income at the Core Bank increased to $30.8 million during the fourth quarter of 2015, a $1.4 million, or 5%, increase over the fourth quarter of 2014. The increase in net interest income was primarily the result of a $283 million, or 9%, year-over-year increase in the Core Bank’s loan portfolio. This growth over the previous year led to an increase in the Core Bank’s average loan balances of $290 million, or 10%, when comparing the fourth quarter of 2015 to the fourth quarter of 2014. The growth in average loan balances more than offset the negative impact to the Core Bank’s net interest income resulting from a decrease of 21 basis points to its net interest margin from the fourth quarter of 2014 to the fourth quarter of 2015.

The overall change in the Core Bank’s period-end and average loan balances by origination channel is presented below:

 
                Average     Average    
Ending Ending Quarterly Quarterly
(dollars in thousands) Balance Balance $ Balance Balance $
Origination Channel     12/31/2015     12/31/2014     Change     12/31/2015     12/31/2014     Change
 
Warehouse Lending $ 386,729 $ 319,431 $ 67,298 $ 319,829 $ 253,840 $ 65,989
Correspondent Lending 249,344 226,628 22,716 247,775 199,917 47,858
2012-FDIC Acquired Loans 24,520 40,188 (15,668 ) 25,574 45,782 (20,208 )
Traditional Branch Network 2,658,711 2,450,167 208,544 2,650,942 2,455,058 195,884
  -   -   -     -   -   -  
Total Core Bank Loans $3,319,304 $ 3,036,414 $ 282,890   $3,244,120 $ 2,954,597 $ 289,523  
 
 

Within the Warehouse Lending channel, net interest income was strong compared to the fourth quarter of 2014, as Warehouse lines of credit usage continued to be high among the Core Bank’s clients during the quarter. The Warehouse balances at December 31, 2015 were $67 million higher than balances on December 31, 2014, with average Warehouse balances increasing $66 million comparing the fourth quarter of 2015 to the fourth quarter of 2014.

Net interest income at the Core Bank for the fourth quarter of 2015 included $642,000 of net interest income contributed from the Company’s 2012 FDIC-assisted transactions compared to $1.5 million contributed during the fourth quarter of 2014. Accretion income from the 2012 FDIC-assisted transactions contributed two and eleven basis points to the Core Bank’s net interest margin during these two periods.

Further adding to growth in net interest income for the fourth quarter of 2015 was a $447,000 decrease in interest expense associated with the Company’s subordinated debentures. The decrease in interest expense was brought about by the downward repricing of the Company’s subordinated note on October 1, 2015, which was the expiration of the note’s fixed rate period. The Company’s subordinated note is now subject to repricing on the first day of each calendar quarter based on the three-month London Interbank Offered Rate (“LIBOR”) plus 1.42%. Based on this repricing, the note’s coupon rate decreased from 6.015% during the fourth quarter of 2014 to 1.75% during the same period in 2015.

The Core Bank’s provision for loan and lease losses remained modest for the fourth quarter of 2015, as credit quality remained strong and the Core Bank’s credit metrics continued to compare favorably to peer. Core Bank provision expense was $873,000 for the fourth quarter of 2015, a favorable decrease of $507,000 compared to the fourth quarter of 2014. Provision expense for the fourth quarters of 2015 and 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 table below illustrates the Core Bank’s well-regarded credit quality ratios for the previous three fiscal year ends:

 
      As of and for the Years Ending
Core Banking Credit Quality Ratios12/31/15     12/31/14     12/31/13
 
Non-performing loans / Total loans 0.66 % 0.78 % 0.81 %
 
Non-performing assets / Total loans (including OREO) (*) 0.70 % 1.15 % 1.47 %
 
Delinquent loans / Total loans(6) 0.35 % 0.52 % 0.63 %
 
Net loan charge-offs / Average loans 0.05 % 0.08 % 0.18 %
 
(*) OREO = Other Real Estate Owned
 

Non interest income for the Core Bank was $7.3 million during the fourth quarter of 2015 compared to $5.8 million for the fourth quarter of 2014. Impacting the Core Bank’s non interest income comparisons between the fourth quarters of 2015 and 2014 were the following:

  • The Core Bank experienced an improvement of $890,000 in net gain/loss on other real estate owned (“OREO”). This improvement was driven by an $818,000 reduction in mark-to-market OREO writedowns compared to the same period in 2014, as the balance of OREO properties held by the Core Bank dropped to an eight year low of $1.2 million at December 31, 2015.
  • Interchange fee income increased $476,000, primarily driven by increases in both credit and debit card sales volume. Such sales growth was further complemented by a greater mix of commercial credit and signature debit transactions, which generally generate higher margins than consumer and PIN related transactions.
  • Mortgage Banking income increased $174,000 from fourth quarter 2014 as the dollar amount of secondary market loans originated increased from $28 million during the fourth quarter of 2014 to $33 million during the fourth quarter of 2015.

Core Bank non-interest expense increased $528,000, or 2%, from the fourth quarter of 2014. Comparability of non-interest expense between the two quarters was meaningfully impacted by adjustments to the Core Bank’s incentive compensation accruals, which were made during both periods to bring accrual balances in line with projected payouts for the year. As a result of these adjustments, net incentive compensation expense was a net credit of $998,000 for the fourth quarter of 2015 compared to a net expense of $345,000 for the fourth quarter of 2014.

Excluding the impact of the change in incentive compensation expense, non-interest expense increased $1.9 million, or 8%, for the fourth quarter of 2015 as compared to the fourth quarter of 2014. A large portion of the increase in non-interest expense for the quarter, excluding incentive compensation adjustments, was in the salaries and benefits category, as the Core Bank increased its full-time equivalent employees (“FTEs”) from 672 at December 31, 2014 to 726 at December 31, 2015. The increased staffing was generally spread throughout the Core Bank in order to meet current loan demand and execute the Company’s overall long-term growth objectives.

Further impacting the Core Bank’s non-interest expenses for the fourth quarter of 2015 were $233,000 of data processing expenses and $173,000 in legal expenses related to the Company’s pending acquisition of Cornerstone Bancorp, Inc. (“Cornerstone”). The Company expects to close its acquisition of Cornerstone during the first quarter of 2016.

Republic Processing Group (“RPG”) – The Tax Refund Solutions (“TRS”) division of RPG accounts for the majority of RPG’s annualized revenues and expenses. 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 $1.1 million during the fourth quarter of 2015 compared to a net loss of $1.4 million during the fourth quarter of 2014. The primary improvement for the quarter was related to a modest profit generated by Republic Credit Solutions (“RCS”), the small dollar loan division within the RPG segment. Total loans within the RCS division reached $7 million outstanding at December 31, 2015.

Conclusion

“As we look ahead to 2016, ‘excited’ is the one word I can say to express our outlook for the future. We are excited about our credit quality and where it places us among our peers. We are excited to complement our organic growth strategies with the completion of our acquisition of Cornerstone, which is expected to occur during the first quarter of 2016. In addition, we are excited about new product launches that are expected in 2016 within our non traditional business lines for both small dollar loans and prepaid cards. We hope to capitalize on these new endeavors by not only increasing our earnings in the year ahead once again, but also further improving our performance ratios, as we strive to place our bank among the highest performing banks in the country,” 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 $4.2 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, changes in interest rates, the ability to develop products and strategies in order to meet the Company’s long-term strategic goals, the ability to close on future acquisitions, 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. Important factors that could cause actual results to differ materially from those in the forward-looking statements include the actual timing, magnitude and frequency of interest rate changes, as well as the actual changes in market conditions and the application and timing of various management strategies as compared to those projected in our interest rate model. Additionally, actual results could differ materially from the interest rate model if interest rates do not move equally across all points on the yield curve and based upon other 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, 2014 and those in the Company’s quarterly report on Form 10-Q for the period ended September 30, 2015. 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 2015 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, 2015 Dec. 31, 2014
Assets:
Cash and cash equivalents $ 210,082 $ 72,878
Investment securities 555,785 481,348
Loans held for sale 4,597 6,388
Loans 3,326,610 3,040,495
Allowance for loan and lease losses   (27,491 )   (24,410 )
Loans, net 3,299,119 3,016,085
Federal Home Loan Bank stock, at cost 28,208 28,208
Premises and equipment, net 29,921 32,987
Premises, held for sale 1,185 1,317
Goodwill 10,168 10,168
Other real estate owned ("OREO") 1,220 11,243
Bank owned life insurance ("BOLI") 52,817 51,415
Other assets and accrued interest receivable   37,187     34,976  
Total assets $ 4,230,289   $ 3,747,013  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 634,863 $ 502,569
Interest-bearing   1,852,614     1,555,613  
Total deposits 2,487,477 2,058,182
 
Securities sold under agreements to repurchase and other short-term borrowings 395,433 356,108
Federal Home Loan Bank advances 699,500 707,500
Subordinated note 41,240 41,240
Other liabilities and accrued interest payable   30,092     25,252  
Total liabilities 3,653,742 3,188,282
 
Stockholders' equity   576,547     558,731  
Total liabilities and Stockholders' equity $ 4,230,289   $ 3,747,013  
Average Balance Sheet Data
        Three Months Ended Dec. 31,     Years Ended Dec. 31,
2015     2014 2015     2014
Assets:
Investment securities, including FHLB stock $ 595,739 $ 533,288 $ 546,655 $ 525,748
Federal funds sold and other interest-earning deposits 71,480 14,251 68,847 118,803
Loans and fees, including loans held for sale 3,249,595 2,958,458 3,174,234 2,738,304
Total interest-earning assets 3,916,814 3,505,997 3,789,736 3,382,855
Total assets 4,088,016 3,679,296 3,982,841 3,559,617
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 675,500 $ 529,091 $ 651,275 $ 553,929
Interest-bearing deposits 1,774,526 1,540,432 1,714,214 1,510,201

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

426,833 383,526 379,477 296,196
Federal Home Loan Bank advances 567,163 605,018 599,630 584,516
Subordinated note 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,809,762 2,570,216 2,734,561 2,432,153
Stockholders' equity 578,573 561,666 574,766 557,378

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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,   Years Ended Dec. 31,
2015   2014 2015   2014
 
Total interest income(1) $ 36,842 $ 34,331 $ 142,432 $ 132,377
Total interest expense   4,376     4,854     18,462     19,604  
 
Net interest income 32,466 29,477 123,970 112,773
 
Provision for loan and lease losses 2,074 1,359 5,396 2,859
 
Non interest income:
Service charges on deposit accounts 3,330 3,381 13,015 13,807
Net refund transfer fees 49 39 17,388 16,130
Mortgage banking income 862 688 4,411 2,862
Interchange fee income 2,148 1,673 8,353 7,017
Gain on call of security available for sale - - 88 -
Net loss on OREO (19 ) (909 ) (301 ) (2,218 )
Increase in cash surrender value of BOLI 353 378 1,402 1,329
Other   994     946     3,638     3,592  
Total Non interest income   7,717     6,196     47,994     42,519  
 
Non interest expenses:
Salaries and employee benefits 13,194 13,761 58,091 54,373
Occupancy and equipment, net 5,129 5,134 20,689 22,008
Communication and transportation 984 1,079 3,752 3,866
Marketing and development 843 798 3,161 3,264
FDIC insurance expense 462 458 2,084 1,865
Bank franchise tax expense 640 715 4,734 4,616
Data processing 1,323 1,018 4,340 3,513
Interchange related expense 1,026 818 3,873 3,450
Supplies 292 304 1,101 1,009
OREO expense 250 108 735 1,024
Legal and professional fees 510 587 3,306 2,766
Other   2,194     1,650     7,458     6,364  
Total Non interest expenses   26,847     26,430     113,324     108,118  
 
Income before income tax expense 11,262 7,884 53,244 44,315
Income tax expense   3,844     2,649     18,078     15,528  
 
Net income $ 7,418   $ 5,235   $ 35,166   $ 28,787  

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, Years Ended Dec. 31,
2015   2014 2015   2014
Per Share Data:
 
Basic average shares outstanding 20,876 20,831 20,861 20,804
Diluted average shares outstanding 20,953 20,921 20,942 20,899
 
End of period shares outstanding:
Class A Common Stock 18,652 18,603 18,652 18,603
Class B Common Stock 2,245 2,245 2,245 2,245
 
Book value per share(2) $ 27.59 $ 26.80 $ 27.59 $ 26.80
Tangible book value per share(2) 26.87 26.08 26.87 26.08
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.36 $ 0.25 $ 1.70 $ 1.39
Basic earnings per Class B Common Stock 0.33 0.24 1.55 1.32
Diluted earnings per Class A Common Stock 0.36 0.25 1.70 1.38
Diluted earnings per Class B Common Stock 0.33 0.24 1.54 1.32
 
Cash dividends declared per share:
Class A Common Stock $ 0.198 $ 0.187 $ 0.781 $ 0.737
Class B Common Stock 0.180 0.170 0.710 0.670
 
Performance Ratios:
 
Return on average assets 0.73 % 0.57 % 0.88 % 0.81 %
Return on average equity 5.13 3.73 6.12 5.16
Efficiency ratio(3) 67 74 66 70
Yield on average interest-earning assets 3.76 3.92 3.76 3.91
Cost of interest-bearing liabilities 0.62 0.76 0.68 0.81
Cost of deposits(4) 0.19 0.20 0.19 0.19
Net interest spread 3.14 3.16 3.08 3.10
Net interest margin - Total Company 3.32 3.36 3.27 3.33
Net interest margin - Core Banking(5) 3.15 3.36 3.19 3.35
 
Other Information:
 
End of period full-time equivalent employees 785 723 785 723
Number of banking centers 40 41 40 41

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, Years Ended Dec. 31,
2015   2014 2015   2014
Credit Quality Asset Balances:
 
Loans on non-accrual status $ 21,712 $ 23,337 $ 21,712 $ 23,337
Loans past due 90-days-or-more and still on accrual   224     322     224     322  
Total non-performing loans 21,936 23,659 21,936 23,659
OREO   1,220     11,243     1,220     11,243  
Total non-performing assets $ 23,156   $ 34,902   $ 23,156   $ 34,902  
Total delinquent loans $ 11,731 $ 15,851 $ 11,731 $ 15,851
 
 
Credit Quality Ratios:
 
Non-performing loans to total loans 0.66 % 0.78 % 0.66 % 0.78 %
Non-performing assets to total loans (including OREO) 0.70 1.14 0.70 1.14
Non-performing assets to total assets 0.55 0.93 0.55 0.93
Allowance for loan and lease losses to total loans 0.83 0.80 0.83 0.80
Allowance for loan and lease losses to non-performing loans 125 103 125 103
Delinquent loans to total loans(6) 0.35 0.52 0.35 0.52
Net charge-offs to average loans (annualized) - Total Company 0.19 0.08 0.07 0.05
Net charge-offs to average loans (annualized) - Core Banking(5) 0.10 0.08 0.05 0.08

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, 2015   Sept. 30, 2015   Jun. 30, 2015   Mar. 31, 2015   Dec. 31, 2014
Assets:
Cash and cash equivalents $ 210,082 $ 90,731 $ 92,766 $ 136,349 $ 72,878
Investment securities 555,785 502,599 499,682 508,719 481,348
Loans held for sale 4,597 12,326 11,819 12,748 6,388
Loans 3,326,610 3,297,874 3,323,977 3,155,436 3,040,495
Allowance for loan and lease losses   (27,491 )   (26,959 )   (25,248 )   (24,631 )   (24,410 )
Loans, net 3,299,119 3,270,915 3,298,729 3,130,805 3,016,085
Federal Home Loan Bank stock, at cost 28,208 28,208 28,208 28,208 28,208
Premises and equipment, net 29,921 29,877 31,092 31,817 32,987
Premises, held for sale 1,185 1,218 2,468 1,284 1,317
Goodwill 10,168 10,168 10,168 10,168 10,168
Other real estate owned 1,220 2,832 2,920 6,736 11,243
Bank owned life insurance 52,817 52,465 52,117 51,764 51,415
Other assets and accrued interest receivable   37,187     34,638     36,250     33,589     34,976  
Total assets $ 4,230,289   $ 4,035,977   $ 4,066,219   $ 3,952,187   $ 3,747,013  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 634,863 $ 637,875 $ 598,572 $ 666,166 $ 502,569
Interest-bearing   1,852,614     1,729,955     1,681,038     1,714,051     1,555,613  
Total deposits 2,487,477 2,367,830 2,279,610 2,380,217 2,058,182
 

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

395,433 309,624 229,825 332,534 356,108
Federal Home Loan Bank advances 699,500 711,500 916,500 596,500 707,500
Subordinated note 41,240 41,240 41,240 41,240 41,240
Other liabilities and accrued interest payable   30,092     31,071     26,072     32,225     25,252  
Total liabilities 3,653,742 3,461,265 3,493,247 3,382,716 3,188,282
 
Stockholders' equity   576,547     574,712     572,972     569,471     558,731  
Total liabilities and Stockholders' equity $ 4,230,289   $ 4,035,977   $ 4,066,219   $ 3,952,187   $ 3,747,013  
 
 
Average Balance Sheet Data
Quarterly Comparison
Dec. 31, 2015 Sept. 30, 2015 Jun. 30, 2015 Mar. 31, 2015 Dec. 31, 2014
Assets:
Investment securities, including FHLB stock $ 595,739 $ 533,956 $ 531,402 $ 524,883 $ 533,288
Federal funds sold and other interest-earning deposits 71,480 30,633 32,300 142,172 14,251
Loans and fees, including loans held for sale 3,249,595 3,235,057 3,180,127 3,029,067 2,958,458
Total interest-earning assets 3,916,814 3,799,646 3,743,829 3,696,122 3,505,997
Total assets 4,088,016 3,971,501 3,925,312 3,944,527 3,679,296
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 675,500 $ 609,641 $ 601,371 $ 719,581 $ 529,091
Interest-bearing deposits 1,774,526 1,740,553 1,703,982 1,635,979 1,540,432

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

426,833 363,905 335,530 391,421 383,526
Federal Home Loan Bank advances 567,163 616,509 646,737 567,934 605,018
Subordinated note 41,240 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,809,762 2,762,207 2,727,489 2,636,574 2,570,216
Stockholders' equity 578,573 577,185 575,653 567,499 561,666

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, 2015   Sept. 30, 2015   Jun. 30, 2015   Mar. 31, 2015   Dec. 31, 2014
 
Total interest income(1) $ 36,842 $ 36,107 $ 35,722 $ 33,761 $ 34,331
Total interest expense   4,376     4,683     4,664     4,739     4,854  
Net interest income 32,466 31,424 31,058 29,022 29,477
 
Provision for loan and lease losses 2,074 2,233 904 185 1,359
 
Non interest income:
Service charges on deposit accounts 3,330 3,399 3,247 3,039 3,381
Net refund transfer fees 49 97 1,907 15,335 39
Mortgage banking income 862 972 1,224 1,353 688
Interchange fee income 2,148 1,967 2,044 2,194 1,673
Gain on call of security available for sale - - 88 - -
Net loss on OREO (19 ) (8 ) (155 ) (119 ) (909 )
Increase in cash surrender value of BOLI 353 348 353 349 378
Other   994     1,031     777     835     946  
Total Non interest income   7,717     7,806     9,485     22,986     6,196  
 
Non interest expenses:
Salaries and employee benefits 13,194 15,297 14,323 15,277 13,761
Occupancy and equipment, net 5,129 5,217 5,142 5,201 5,134
Communication and transportation 984 951 771 1,046 1,079
Marketing and development 843 756 977 585 798
FDIC insurance expense 462 474 474 674 458
Bank franchise tax expense 640 846 847 2,401 715
Data processing 1,323 959 1,092 966 1,018
Interchange related expense 1,026 909 931 1,007 818
Supplies 292 229 219 361 304
OREO expense 250 146 120 219 108
Legal and professional fees 510 653 528 1,615 587
Other   2,194     1,801     1,741     1,722     1,650  
Total Non interest expenses   26,847     28,238     27,165     31,074     26,430  
 
Income before income tax expense 11,262 8,759 12,474 20,749 7,884
Income tax expense   3,844     3,119     4,154     6,961     2,649  
 
Net income $ 7,418   $ 5,640   $ 8,320   $ 13,788   $ 5,235  

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, 2015   Sept. 30, 2015   Jun. 30, 2015   Mar. 31, 2015   Dec. 31, 2014
Per Share Data:
 
Basic average shares outstanding 20,876 20,848 20,860 20,859 20,831
Diluted average shares outstanding 20,953 20,934 20,941 20,936 20,921
 
End of period shares outstanding:
Class A Common Stock 18,652 18,603 18,602 18,616 18,603
Class B Common Stock 2,245 2,245 2,245 2,245 2,245
 
Book value per share(2) $ 27.59 $ 27.57 $ 27.48 $ 27.30 $ 26.80
Tangible book value per share(2) 26.87 26.84 26.76 26.58 26.08
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.36 $ 0.27 $ 0.40 $ 0.66 $ 0.25
Basic earnings per Class B Common Stock 0.33 0.25 0.37 0.65 0.24
Diluted earnings per Class A Common Stock 0.36 0.27 0.40 0.66 0.25
Diluted earnings per Class B Common Stock 0.33 0.25 0.36 0.64 0.24
 
Cash dividends declared per share:
Class A Common Stock $ 0.198 $ 0.198 $ 0.198 $ 0.187 $ 0.187
Class B Common Stock 0.180 0.180 0.180 0.170 0.170
 
Performance Ratios:
 
Return on average assets 0.73 % 0.57 % 0.85 % 1.40 % 0.57 %
Return on average equity 5.13 3.91 5.78 9.72 3.73
Efficiency ratio(3) 67 72 67 60 74
Yield on average interest-earning assets 3.76 3.80 3.82 3.65 3.92
Cost of interest-bearing liabilities 0.62 0.68 0.68 0.72 0.76
Cost of deposits(4) 0.19 0.18 0.18 0.19 0.20
Net interest spread 3.14 3.12 3.14 2.93 3.16
Net interest margin - Total Company 3.32 3.31 3.32 3.14 3.36
Net interest margin - Core Banking(5) 3.15 3.27 3.28 3.14 3.36
 
Other Information:
 
End of period full-time equivalent employees 785 769 751 745 723
Number of banking centers 40 40 40 40 41

 
 
 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, 2015   Sept. 30, 2015   Jun. 30, 2015   Mar. 31, 2015   Dec. 31, 2014
Credit Quality Asset Balances:
Loans on non-accrual status $ 21,712 $ 23,143 $ 24,624 $ 24,423 $ 23,337
Loans past due 90-days-or-more and still on accrual   224     43     -     572     322  
Total non-performing loans 21,936 23,186 24,624 24,995 23,659
OREO   1,220     2,832     2,920     6,736     11,243  
Total non-performing assets $ 23,156   $ 26,018   $ 27,544   $ 31,731   $ 34,902  
Total delinquent loans $ 11,731 $ 11,996 $ 11,355 $ 15,511 $ 15,851
 
 
Credit Quality Ratios:
Non-performing loans to total loans 0.66 % 0.70 % 0.74 % 0.79 % 0.78 %
Non-performing assets to total loans (including OREO) 0.70 0.79 0.83 1.00 1.14
Non-performing assets to total assets 0.55 0.64 0.68 0.80 0.93
Allowance for loan and lease losses to total loans 0.83 0.82 0.76 0.78 0.80
Allowance for loan and lease losses to non-performing loans 125 116 103 99 103
Delinquent loans to total loans(6) 0.35 0.36 0.34 0.49 0.52
Net charge-offs to average loans (annualized) - Total Company 0.19 0.06 0.04 0.00 0.08
Net charge-offs to average loans (annualized) - Core Banking(5) 0.10 0.05 0.04 0.02 0.08

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 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, 2015, 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 are considered part of the Traditional Banking segment. The RPG segment includes the following divisions: Tax Refund Solutions (“TRS”), 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
to clients primarily in its market
footprint via its network of banking
centers and primarily to clients
outside of its market footprint via
its Internet and Correspondent Lending
delivery channels.

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

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.

Net refund transfer fees
 

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 2014 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 2015 Earnings Release (continued)
Segment information for the three months and years ended December 31, 2015 and 2014 follows:

 
    Three Months Ended December 31, 2015
Core Banking    
(dollars in thousands)    

Traditional
Banking

 

Warehouse
Lending

 

Mortgage
Banking

 

Total Core
Banking

 

Republic
Processing
Group

 

Total
Company

     
Net interest income $ 27,934 $ 2,855 $ 39 $ 30,828 $ 1,638 $ 32,466
 
Provision for loan and lease losses 890 (17 ) - 873 1,201 2,074
 
Net refund transfer fees - - - - 49 49
Mortgage banking income - - 862 862 - 862
Other non-interest income   6,384     5     17     6,406     400     6,806  
Total non-interest income 6,384 5 879 7,268 449 7,717
 
Total non-interest expenses   22,389     680     1,208     24,277     2,570     26,847  
 
Income (loss) before income tax expense 11,039 2,197 (290 ) 12,946 (1,684 ) 11,262
Income tax expense (benefit)   3,692     843     (101 )   4,434     (590 )   3,844  
Net income (loss) $ 7,347   $ 1,354   $ (189 )$8,512   $ (1,094 )$7,418  
 
Segment end of period assets $ 3,809,526 $ 386,414 $ 9,348 $ 4,205,288 $ 25,001 $ 4,230,289
 
Net interest margin 3.11 % 3.57 % NM 3.15 % NM 3.32 %
 
 
 
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 $ 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 %

 
 
 
    Year Ended December 31, 2015
Core Banking    
(dollars in thousands)    

Traditional

Banking

 

Warehouse

Lending

 

Mortgage

Banking

 

Total Core

Banking

 

Republic

Processing

Group

 

Total

Company

     
Net interest income $ 108,303 $ 12,209 $ 219 $ 120,731 $ 3,239 $ 123,970
 
Provision for loan and lease losses 2,897 168 - 3,065 2,331 5,396
 
Net refund transfer fees - - - - 17,388 17,388
Mortgage banking income - - 4,411 4,411 - 4,411
Gain on call of security available for sale 88 - - 88 - 88
Other non-interest income   23,670     24     248     23,942     2,165     26,107  
Total non-interest income 23,758 24 4,659 28,441 19,553 47,994
 
Total non-interest expenses   93,740     2,526     4,918     101,184     12,140     113,324  
 
Income (loss) before income tax expense 35,424 9,539 (40 ) 44,923 8,321 53,244
Income tax expense (benefit)   11,505     3,575     (14 )   15,066     3,012     18,078  
Net income (loss) $ 23,919   $ 5,964   $ (26 )$29,857   $ 5,309   $35,166  
 
Segment end of period assets $ 3,809,526 $ 386,414 $ 9,348 $ 4,205,288 $ 25,001 $ 4,230,289
 
Net interest margin 3.15 % 3.58 % NM 3.19 % NM 3.27 %
 
 
 
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 $ 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 %

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2015 Earnings Release (continued)

(1) – The amount of loan fee income included in total interest income was $3.1 million and $2.2 million for the quarters ended December 31, 2015 and 2014. The amount of loan fee income included in total interest income was $10.3 million and $9.4 million for the years ended December 31, 2015 and 2014.

The amount of loan fee income included in total interest income per quarter was as follows: $3.1 million (quarter ended December 31, 2015); $2.5 million (quarter ended September 30, 2015); $2.9 million (quarter ended June 30, 2015); $1.8 million (quarter ended March 31, 2015); and $2.2 million (quarter ended December 31, 2014).

(2) – The following table provides a reconciliation of total stockholders’ equity in accordance with U.S. Generally Accepted Accounting Principles 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, 2015   Sept. 30, 2015   Jun. 30, 2015   Mar. 31, 2015   Dec. 31, 2014
Total stockholders' equity (a) $ 576,547 $ 574,712 $ 572,972 $ 569,471 $ 558,731
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Mortgage servicing rights   4,912     4,968     4,971     4,864     4,813  
Tangible stockholders' equity (c) $ 561,467   $ 559,576   $ 557,833   $ 554,439   $ 543,750  
 
Total assets (b) $ 4,230,289 $ 4,035,977 $ 4,066,219 $ 3,952,187 $ 3,747,013
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Mortgage servicing rights   4,912     4,968     4,971     4,864     4,813  
Tangible assets (d) $ 4,215,209   $ 4,020,841   $ 4,051,080   $ 3,937,155   $ 3,732,032  
 
Total stockholders' equity to total assets (a/b) 13.63 % 14.24 % 14.09 % 14.41 % 14.91 %
Tangible stockholders' equity to tangible assets (c/d) 13.32 % 13.92 % 13.77 % 14.08 % 14.57 %
 
Number of shares outstanding (e)   20,897     20,848     20,847     20,861     20,848  
 
Book value per share (a/e) $ 27.59 $ 27.57 $ 27.48 $ 27.30 $ 26.80
Tangible book value per share (c/e) 26.87 26.84 26.76 26.58 26.08
 

(3) – 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.

(4) – 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.

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

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

NM – Not meaningful