Attached files

file filename
8-K - REPUBLIC BANCORP, INC. 8-K - REPUBLIC BANCORP INC /KY/a50610495.htm

Exhibit 99.1

Republic Bancorp, Inc. Reports First Quarter 2013 Net Income of $13.4 Million and Diluted Earnings per Class A Common Share of $0.64

LOUISVILLE, Ky.--(BUSINESS WIRE)--April 18, 2013--Republic Bancorp, Inc. (“Republic” or the “Company”) is pleased to report solid net income of $13.4 million for the first quarter of 2013 resulting in Diluted Earnings per Class A Common Share of $0.64. Return on average assets (“ROA”) and return on average equity (“ROE”) were 1.55% and 9.83%, respectively, for the quarter. The Company’s first quarter 2013 operating results were driven by solid net interest income, a strong quarter in mortgage banking and healthy declines in provision for loan losses, as credit quality trends continue to be favorable.

Steve Trager, Republic’s Chairman and Chief Executive Officer, commented: “Despite the decline in net income compared to our record first quarter of 2012, we are pleased with our results of operations for the first quarter of 2013. Based on our previous public disclosures regarding our tax business, the public was aware that 2013 would likely be a transition year for this business operating segment, and as a result, a year of lower profitability compared to the tremendous year we had in 2012. In addition, with no failed bank acquisition opportunities that fit within our strategic plan during the first quarter of this year, we were not able to report higher net income at our Core Bank compared to the first quarter of 2012, which benefitted from the large bargain purchase gain from our Tennessee Commerce Bank (‘TCB’) acquisition. Despite these items that negatively impacted the comparability of our financial performance to the previous year, results from our core operations remained solid during the quarter. Our overall performance demonstrates the strong relationships we have built with our clients while also maintaining our high credit quality standards.”

While the Company’s first quarter performance represented a good start to its fiscal year, Republic also received recognition during the quarter for its past performance. During the quarter, Bank Director Magazine named Republic as the best performing bank in the U.S. for the second consecutive year. The number one ranking was based on a combined score for two financial metrics: core return on tangible common equity and the ratio of average tangible common equity to tangible assets. Data was collected by SNL Financial and Sandler O’Neill + Partners from all banks and thrifts that trade publicly on the NYSE, NASDAQ, or NYSE Amex and represents the average of the two financial metrics for the eight quarters ending June 30, 2012.


The following table highlights Republic’s first quarter financial performance for 2013 compared to the same period in 2012:

 
  Three Months Ended
(dollars in thousands, except per share data) 3/31/13   3/31/12
 
Income Before Income Tax Expense $ 20,978 $ 127,706
Net Income $ 13,356 $ 82,472
Diluted Earnings per Class A Share $ 0.64 $ 3.92
ROA 1.55 % 7.94 %
ROE 9.83 % 64.47 %
 
 

Results of Operations for the First Quarter of 2013 Compared to the First Quarter of 2012

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

Net income from Core Banking was $8.2 million for the first quarter of 2013. The Company’s first quarter 2013 operating results were driven by higher net interest income, an active quarter in Mortgage Banking and a healthy decline in required estimated provisions for loan losses. As previously discussed, comparability to the first quarter of 2012 was negatively impacted by a pre-tax bargain purchase gain of $27.9 million recorded during January of 2012 resulting from the acquisition of TCB through an FDIC assisted transaction. The Company recorded a $1.3 million bargain purchase gain during the first quarter of 2013 related to adjustments to its day-one fair values related to its First Commercial Bank (“FCB”) acquisition that occurred during the third quarter of 2012.

Net interest income within the Core Bank rose to $29.1 million for the first quarter of 2013, an increase of $1.1 million, or 4%, from the first quarter of 2012. The increase in net interest income for the quarter was attributable primarily to year-over-year growth in the loan portfolio, which increased from an average of $2.4 billion during the first quarter of 2012 to an average of $2.6 billion for the first quarter of 2013. Approximately $93 million of the increase in average loans was attributable to Republic’s acquisitions of failed banks during 2012 with the remaining increase coming from the net growth in the Company’s Mortgage Warehouse loan portfolio and its traditional banking center footprint. As a result, the Core Bank’s net interest margin remained healthy at 3.60% for the first quarter of 2013, compared to 3.58% for the same period in 2012.

Looking ahead to the remainder of 2013, the Company, and the banking industry in general, will continue to be challenged to maintain net interest margins given the low interest rate environment for longer-term interest earning-assets. In addition, the historically low 15- and 30-year fixed rate loans offered by the Government Sponsored Entities (“GSEs”) continue to encourage mortgage clients to refinance portfolio-level adjustable rate mortgages away from existing bank portfolios leading to excess cash on bank balance sheets. Republic continues to combat these challenges with successful product offerings such as its Home Equity Amortizing Loan (“HEAL”) in 2012 and its newest product offering, a 15 year fixed-rate commercial real estate loan. To mitigate its interest rate risk, the Company plans to continue to extend borrowings from the Federal Home Loan Bank to protect itself in a rising interest rate environment.


The Core Bank’s provision for loan losses decreased from $3.1 million during the first quarter of 2012 to a net credit of $26,000 during the first quarter of 2013. Included in provision expense for the first quarter of 2012 was $1.2 million for two large classified real estate secured credits, while the Core Bank experienced no such large loan impairment charges within its loan loss provision during the first quarter of 2013. Overall, provision expense for the first quarter of 2013 benefitted from continued improvement in the Company’s historical loss percentages and no new significant classified loans identified during the quarter.

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

 
  As of and for the period ending:
     
Core Banking Credit Quality Ratios 3/31/13 12/31/12 12/31/11 12/31/10
 
Non-performing loans / Total loans 0.80 % 0.82 % 1.02 % 1.30 %
 
Non-performing assets / Total loans (including OREO) 1.51 % 1.79 % 1.49 % 1.84 %
 
Delinquent loans / Total loans 0.76 % 0.79 % 1.07 % 1.24 %
 
Net loan charge-offs / Average loans 0.02 % 0.34 % 0.24 % 0.51 %
(Annualized as of 3/31/13)
 
OREO = Other Real Estate Owned
 

Non-interest income for the Core Bank was $10.0 million for the first quarter of 2013 compared to $34.9 million for the first quarter of 2012. The decrease in non-interest income was driven largely by the previously noted bargain purchase gain realized from the TCB acquisition during the first quarter of 2012. Excluding the impact of the bargain purchase gains, non-interest income increased $1.7 million, or 24%, over the first quarter of 2012. The first quarter of 2013 reflected strong mortgage banking income resulting from the favorable low interest rate environment combined with Republic’s new $0 closing cost promotion, which drove a significant increase in consumer demand for secondary market loans. As a result, mortgage banking income increased from $1.4 million during the first quarter of 2012 to $3.3 million during the first quarter of 2013.

The Core Bank’s non-interest expenses decreased $2.2 million for the first quarter of 2013 to $26.0 million. In the first quarter 2012, non-interest expenses included $600,000 in TCB related expenses associated with third party consulting, third party core conversion costs and internal incentive compensation accruals contingent upon a successful systems conversion and long term profitability goals. Additionally, the Core Bank recorded a $2.4 million early termination penalty during the first quarter of 2012 as it prepaid $81 million in Federal Home Loan Bank advances that were scheduled to mature at various times during 2012 and 2013.

Republic Processing Group (“RPG”) – During the first quarter of 2013, RPG generated net income of $5.1 million, as it processed over $3.0 billion in tax refunds for clients across the United States. Net income from the Tax Refund Solutions (“TRS”) division declined from the first quarter of 2012 due to a substantial reduction in Refund Transfer (“RT”) volume and the elimination of the Refund Anticipation Loan (“RAL”) product in April 2012.


The decrease in RT volume was primarily the result of the termination of the Company’s contracts with Jackson Hewitt Tax Services (“JH”) and Liberty Tax Service (“Liberty”). As previously disclosed in a Form 8-K filed on August 29, 2012, JH unilaterally terminated its contract with Republic on August 27, 2012. In addition, as previously disclosed in a Form 8-K filed on September 19, 2012, Liberty unilaterally terminated its contract with Republic on September 18, 2012. On a combined basis, these contracts represented approximately 53% of the Company’s 2012 RT product volume. The TRS segment of RPG 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 a year, as the Company prepares for the upcoming tax season.

Along with TRS, Republic Payment Solutions (“RPS”) operates as a division of RPG. RPS was formed to capitalize on the internal resources of TRS by expanding the Company’s consumer product offerings. During the first quarter of 2013, through RPS, the Company began offering prepaid cards through a third party program manager on a small pilot basis. The Company has plans to pilot more cards through additional third party program managers during the remainder of 2013. If successful, the Company hopes to grow its outstanding cardholder base in a judicious manner in the following year. RPS is not expected to impact the Company’s bottom line by a material amount in 2013, regardless of the overall success of the program. Its impact to the Company’s bottom line in 2014 and beyond will depend upon the success of its pilot phases.

Conclusion

“Our first quarter results continue to reflect the conservative approach to doing business that we have employed since the Company was started over 30 years ago. In addition, because of our operational nimbleness, we were able to shift our resources to meet consumer demand for fixed rate secondary market products, as consumer demand for portfolio level adjustable rate mortgage products remains modest in this historically low interest rate environment. While the economy overall is showing continued favorable signs of recovery, there remains significant challenges ahead for the banking industry in terms of competition, continuing margin compression and the cost of complying with on-going legal and regulatory requirements. It is my belief in our ability to meet and overcome these challenges that allows me to say to our associates, our clients and our shareholders: ‘We were here for you yesterday. We are here for you today. We will be here for you tomorrow,’” concluded Trager.

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

Republic Bancorp, Inc. (Republic) has 44 banking centers and is the parent company of Republic Bank & Trust Company and Republic Bank. Republic Bank & Trust Company has 34 banking centers in 12 Kentucky communities - Covington, Crestwood, Elizabethtown, Florence, Frankfort, Georgetown, Independence, Lexington, Louisville, Owensboro, Shelbyville and Shepherdsville, three banking centers in southern Indiana – Floyds Knobs, Jeffersonville and New Albany, one banking center in Franklin (Nashville), Tennessee, and one banking center in Bloomington (Minneapolis), Minnesota. Republic Bank has banking centers in Hudson, Palm Harbor, Port Richey and Temple Terrace, Florida as well as Blue Ash (Cincinnati), Ohio. Republic offers internet banking at www.republicbank.com. Republic has $3.4 billion in assets and is headquartered in Louisville, Kentucky. Republics Class A Common Stock is listed under the symbol “RBCAA” on the NASDAQ Global Select Market.

We were here for you yesterday. We are here for you today. We will be here for you tomorrow.®

Forward-Looking Statements

This release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, future acquisitions, future challenges of growing or maintaining net interest income and net interest margin in the Company’s Core Bank operations, the future growth and performance of the Company’s RPS division of RPG, current expectations and assumptions regarding its business, the economy and other future conditions. Forward-looking statements can be identified by the use of the words “expect,” “anticipate,” “believe,” “intend,” “could” and “should,” and other words of similar meaning. These forward-looking statements express management’s current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements.

Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Actual results may differ materially from those contemplated by the forward-looking statements. The Company cautions you therefore against relying on any of these forward-looking statements, which speak only as of the date on which they are made. They are neither statements of historical fact nor guarantees or assurances of future performance. Important factors that could cause actual results to differ materially from those in the forward-looking statements include factors disclosed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission, including those factors set forth as “Risk Factors” in the Company’s Annual Report on Form 10-K for the period ended December 31, 2012. The Company undertakes no obligation to update any forward-looking statements. These forward-looking statements are made only as of the date of this release, and the Company undertakes no obligation to release revisions to these forward-looking statements to reflect events or conditions after the date of this release.


 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release
(all amounts other than per share amounts and number of employees and number of banking centers are expressed in thousands unless otherwise noted)

 
 
Balance Sheet Data      
March 31, 2013 Dec. 31, 2012 March 31, 2012
Assets:
Cash and cash equivalents $ 207,451 $ 137,691 $ 186,504
Investment securities 473,726 484,256 630,298
Mortgage loans held for sale 20,726 10,614 4,459
Loans held for sale - - 17,003
Loans 2,598,642 2,650,197 2,394,787
Allowance for loan losses (23,563 ) (23,729 ) (23,732 )
Federal Home Loan Bank stock, at cost 28,342 28,377 28,439
Premises and equipment, net 33,535 33,197 34,321
Goodwill 10,168 10,168 10,168
Other real estate owned ("OREO") 18,689 26,203 24,149
Other assets and accrued interest receivable   33,642     37,425     38,438  
Total assets $ 3,401,358   $ 3,394,399   $ 3,344,834  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 524,149 $ 479,046 $ 595,498
Interest-bearing   1,547,647     1,503,882     1,453,301  
Total deposits 2,071,796 1,982,928 2,048,799
 
Securities sold under agreements to repurchase and other short-term borrowings 120,217 250,884 225,719
Federal Home Loan Bank advances 572,570 542,600 413,593
Subordinated note 41,240 41,240 41,240
Other liabilities and accrued interest payable   52,800     40,045     81,990  
Total liabilities 2,858,623 2,857,697 2,811,341
 
Stockholders' equity   542,735     536,702     533,493  
Total liabilities and Stockholders' equity $ 3,401,358   $ 3,394,399   $ 3,344,834  
 
 
Average Balance Sheet Data
        Three Months Ended March 31,
2013   2012
Assets:
Investment securities, including FHLB stock $ 509,006 $ 690,328
Federal funds sold and other interest-earning deposits 186,237 645,863
Loans and fees, including loans held for sale 2,582,932 2,439,331
Total earning assets 3,278,175 3,775,522
Total assets 3,449,681 4,153,256
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 570,619 $ 922,628
Interest-bearing deposits 1,511,906 1,670,167

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

202,924 271,322
Federal Home Loan Bank advances 552,080 681,518
Subordinated note 41,240 41,240
Total interest-bearing liabilities 2,308,150 2,664,247
Stockholders' equity 543,506 511,694

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and number of employees and number of banking centers are expressed in thousands unless otherwise noted)

 
 
Income Statement Data          
Three Months Ended March 31,
2013 2012
 
Total interest income(1) $ 34,401 $ 79,587
Total interest expense   5,271     6,367
 
Net interest income 29,130 73,220
 
Provision for loan losses (625 ) 11,170
 
Non interest income:
Service charges on deposit accounts 3,210 3,303
Net refund transfer fees 12,014 71,749
Mortgage banking income 3,274 1,354
Debit card interchange fee income 1,811 1,556
Bargain purchase gain - Tennessee Commerce Bank - 27,899
Bargain purchase gain - First Commercial Bank 1,324 -
Net gain on sales, calls and impairment of securities - 56
Other   892     892
Total non interest income   22,525     106,809
 
Non interest expenses:
Salaries and employee benefits 16,114 16,971
Occupancy and equipment, net 5,577 6,074
Communication and transportation 1,030 2,661
Marketing and development 902 938
FDIC insurance expense 413 430
Bank franchise tax expense 1,715 1,931
Data processing 716 1,221
Debit card processing expense 843 601
Supplies 354 949
OREO expense 889 605
Charitable contributions 236 2,678
Legal expense 430 368
FHLB advance prepayment penalty - 2,436
Other   2,083     3,290
Total non interest expenses   31,302     41,153
 
Income before income tax expense 20,978 127,706
Income tax expense   7,622     45,234
 
Net income $ 13,356   $ 82,472

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and 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 March 31,
2013 2012
Per Share Data:
 
Basic average shares outstanding 20,864 20,956
Diluted average shares outstanding 20,933 21,055
 
End of period shares outstanding:
Class A Common Stock 18,513 18,662
Class B Common Stock 2,264 2,299
 
Book value per share(2) $ 26.12 $ 25.45
Tangible book value per share(2) 25.38 24.69
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.64 $ 3.94
Basic earnings per Class B Common Stock 0.63 3.92
Diluted earnings per Class A Common Stock 0.64 3.92
Diluted earnings per Class B Common Stock 0.62 3.90
 
Cash dividends declared per share:
Class A Common Stock $ 0.165 $ 0.154
Class B Common Stock 0.150 0.140
 
Performance Ratios:
 
Return on average assets 1.55 % 7.94 %
Return on average equity 9.83 64.47
Efficiency ratio(3) 61 23
Yield on average interest-earning assets 4.20 8.43
Cost of interest-bearing liabilities 0.91 0.96
Net interest spread 3.29 7.47
Net interest margin - Total Company 3.55 7.76
Net interest margin - Traditional Bank 3.60 3.58
 
Other Information:
 
End of period full-time equivalent employees 797 723
Number of banking centers 44 43

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and 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 March. 31,
2013   2012
Credit Quality Asset Balances - Total Company:
 
Loans on non-accrual status $ 18,161 $ 23,370
Loans past due 90 days or more and still on accrual   2,752     -  
Total non-performing loans 20,913 23,370
OREO   18,689     24,149  
Total non-performing assets $ 39,602   $ 47,519  
Total delinquent loans 19,813 27,189
 
Credit Quality Asset Balances - Acquired Banks:
 
Loans on non-accrual status $ 24 $ 333
Loans past due 90 days or more and still on accrual   2,752     -  
Total non-performing loans 2,776 333
OREO   10,346     6,188  
Total non-performing assets $ 13,122   $ 6,521  
Total delinquent loans 3,846 997
 
Credit Quality Ratios - Total Company:
 
Non-performing loans to total loans 0.80 % 0.98 %
Non-performing assets to total loans (including OREO) 1.51 1.96
Non-performing assets to total assets 1.16 1.42
Allowance for loan losses to total loans 0.91 0.99
Allowance and non-accretable yield to total GCLPR(4) 2.12 1.59
Allowance for loan losses to non-performing loans 113 102
Delinquent loans to total loans(5) 0.76 1.14
Net loan charge-offs to average loans (annualized) (0.07 ) 1.89
 
Credit Quality Ratios - Core Bank:
 
Non-performing loans to total loans 0.80 % 0.98 %
Non-performing assets to total loans (including OREO) 1.51 1.96
Non-performing assets to total assets 1.16 1.42
Allowance for loan losses to total loans 0.91 0.99
Allowance and non-accretable yield to total GCLPR(4) 2.12 1.59
Allowance for loan losses to non-performing loans 113 102
Delinquent loans to total loans(5) 0.76 1.14
Net loan charge-offs to average loans (annualized) 0.02 0.65
 
Credit Quality Ratios - Core Bank Excluding Acquired Banks:
 
Non-performing loans to total loans 0.73 % 0.98 %
Non-performing assets to total loans (including OREO) 1.07 1.74
Non-performing assets to total assets 0.81 1.29
Allowance for loan losses to total loans 0.94 1.01
Allowance for loan losses to non-performing loans 129 103
Delinquent loans to total loans(5) 0.64 1.12
Net loan charge-offs to average loans (annualized) 0.02 0.67

 

Credit Quality Ratios - Acquired Banks:
 
Non-performing loans to total loans 2.26 % 0.67 %
Non-performing assets to total loans (including OREO) 9.85 11.62
Non-performing assets to total assets 8.87 3.72
Allowance for loan losses to total loans 0.17 -
Allowance and non-accretable yield to total GCLPR(4) 20.60 22.41
Allowance for loan losses to non-performing loans 8 -
Delinquent loans to total loans(5) 3.13 2.00
Net loan charge-offs to average loans (annualized) - -

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and number of employees and number of banking centers are expressed in thousands unless otherwise noted)

 
 
Balance Sheet Data          
Quarterly Comparison
March 31, 2013 Dec. 31, 2012 Sept. 30, 2012 June 30, 2012 March 31, 2012
Assets:
Cash and cash equivalents $ 207,451 $ 137,691 $ 96,187 $ 124,357 $ 186,504
Investment securities 473,726 484,256 581,262 608,090 630,298
Mortgage loans held for sale 20,726 10,614 3,385 4,093 4,459
Loans held for sale - - - - 17,003
Loans 2,598,642 2,650,197 2,642,357 2,440,394 2,394,787
Allowance for loan losses (23,563 ) (23,729 ) (24,100 ) (22,510 ) (23,732 )
Federal Home Loan Bank stock, at cost 28,342 28,377 28,784 28,391 28,439
Premises and Equipment, net 33,535 33,197 32,984 32,962 34,321
Goodwill 10,168 10,168 10,168 10,168 10,168
OREO 18,689 26,203 25,148 18,345 24,149
Other assets and interest receivable   33,642     37,425     39,601     34,510     38,438  
Total assets $ 3,401,358   $ 3,394,399   $ 3,435,776   $ 3,278,800   $ 3,344,834  
 
Liabilities and Stockholders' Equity:
Deposits:
Non interest-bearing $ 524,149 $ 479,046 $ 514,893 $ 513,136 $ 595,498
Interest-bearing   1,547,647     1,503,882     1,540,717     1,392,155     1,453,301  
Total deposits 2,071,796 1,982,928 2,055,610 1,905,291 2,048,799
 

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

120,217 250,884 169,839 194,412 225,719
Federal Home Loan Bank advances 572,570 542,600 553,487 538,555 413,593
Subordinated note 41,240 41,240 41,240 41,240 41,240
Other liabilities and accrued interest payable   52,800     40,045     57,844     59,589     81,990  
Total liabilities 2,858,623 2,857,697 2,878,020 2,739,087 2,811,341
 
Stockholders' equity   542,735     536,702     557,756     539,713     533,493  
Total liabilities and Stockholders' equity $ 3,401,358   $ 3,394,399   $ 3,435,776   $ 3,278,800   $ 3,344,834  
 
 
 
Average Balance Sheet Data
Quarterly Comparison
March 31, 2013 Dec. 31, 2012 Sept. 30, 2012 June 30, 2012 March 31, 2012
Assets:
Investment securities, including FHLB stock $ 509,006 $ 564,272 $ 629,542 $ 680,134 $ 690,328
Federal funds sold and other interest-earning deposits 186,237 106,359 82,404 100,407 645,863
Loans and fees, including loans held for sale 2,582,932 2,650,267 2,520,174 2,406,180 2,439,331
Total earning assets 3,278,175 3,320,898 3,232,120 3,186,721 3,775,522
Total assets 3,449,641 3,448,191 3,322,077 3,309,764 4,153,256
 
Liabilities and Stockholders' Equity:
Non interest-bearing deposits $ 570,619 $ 542,973 $ 505,127 $ 533,649 $ 922,628
Interest-bearing deposits 1,511,906 1,505,108 1,462,069 1,414,427 1,670,167

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

202,924 220,279 208,051 250,515 271,322
Federal Home Loan Bank advances 552,080 570,147 523,053 479,064 681,518
Subordinated note 41,240 41,240 41,240 41,240 41,240
Total interest-bearing liabilities 2,308,150 2,336,774 2,234,413 2,185,246 2,664,247
Stockholders' equity 543,506 534,724 539,863 534,576 511,694

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and number of employees and number of banking centers are expressed in thousands unless otherwise noted)

 
 
Income Statement Data          
Three Months Ended
March 31, 2013 Dec. 31, 2012 Sept. 30, 2012 June 30, 2012 March 31, 2012
 
Total interest income(1) $ 34,401 $ 35,930 $ 34,128 $ 33,814 $ 79,587
Total interest expense   5,271     5,379   5,556     5,502     6,367
Net interest income 29,130 30,551 28,572 28,312 73,220
 
Provision for loan losses (625 ) 1,324 2,083 466 11,170
 
Non interest income:
Service charges on deposit accounts 3,210 3,469 3,438 3,286 3,303
Net refund transfer fees 12,014 177 231 6,147 71,749
Mortgage banking income 3,274 2,856 2,274 1,963 1,354
Debit card interchange fee income 1,811 1,430 1,390 1,441 1,556
Bargain purchase gain - TCB - - (189 ) (96 ) 27,899
Bargain purchase gain - FCB 1,324 712 27,112 - -

Net gain on sales, calls and impairment of securities

- - - - 56
Other   892     694   589     1,345     892
Total non interest income   22,525     9,338   34,845     14,086     106,809
 
Non interest expenses:
Salaries and employee benefits 16,114 14,428 14,921 14,313 16,971
Occupancy and equipment, net 5,577 5,538 5,718 5,144 6,074
Communication and transportation 1,030 1,139 1,045 961 2,661
Marketing and development 902 759 828 904 938
FDIC insurance expense 413 395 287 291 430
Bank franchise tax expense 1,715 553 729 703 1,931
Data processing 716 863 1,030 1,195 1,221
Debit card processing expense 843 553 648 660 601
Supplies 354 366 270 529 949
OREO expense 889 1,049 1,328 555 605
Charitable contributions 236 231 232 200 2,678
Legal expense 430 583 388 527 368
FHLB advance prepayment penalty - - - - 2,436
Other   2,083     1,922   2,338     1,469     3,290
Total non interest expenses   31,302     28,379   29,762     27,451     41,153
 
Income before income tax expense 20,978 10,186 31,572 14,481 127,706
Income tax expense   7,622     3,565   10,904     4,903     45,234
 
Net income $ 13,356   $ 6,621 $ 20,668   $ 9,578   $ 82,472

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and 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
March 31, 2013 Dec. 31, 2012 Sept. 30, 2012 June 30, 2012 March 31, 2012
Per Share Data:
 
Basic average shares outstanding 20,864 20,971 20,948 20,958 20,956
Diluted average shares outstanding 20,933 21,020 21,029 21,017 21,055
 
End of period shares outstanding:
Class A Common Stock 18,513 18,694 18,673 18,658 18,662
Class B Common Stock 2,264 2,271 2,271 2,299 2,299
 
Book value per share(2) $ 26.12 $ 25.60 $ 26.63 $ 25.75 $ 25.45
Tangible book value per share(2) 25.38 24.86 25.88 25.01 24.69
 
Earnings per share:
Basic earnings per Class A Common Stock $ 0.64 $ 0.33 $ 0.99 $ 0.46 $ 3.94
Basic earnings per Class B Common Stock 0.63 0.21 0.97 0.44 3.92
Diluted earnings per Class A Common Stock 0.64 0.33 0.98 0.46 3.92
Diluted earnings per Class B Common Stock 0.62 0.21 0.97 0.44 3.90
 
Cash dividends declared per share:
Class A Common Stock $ 0.165 $ 1.265 $ 0.165 $ 0.165 $ 0.154
Class B Common Stock 0.150 1.150 0.150 0.150 0.140
 
Performance Ratios:
 
Return on average assets 1.55 % 0.77 % 2.49 % 1.16 % 7.94 %
Return on average equity 9.83 4.95 15.31 7.17 64.47
Efficiency ratio(3) 61 71 47 65 23
Yield on average interest-earning assets 4.20 4.33 4.22 4.22 8.43
Cost of interest-bearing liabilities 0.91 0.92 0.99 1.01 0.96
Net interest spread 3.29 3.41 3.23 3.21 7.47
Net interest margin - Total Company 3.55 3.68 3.54 3.53 7.76
Net interest margin - Traditional Bank 3.60 3.69 3.54 3.57 3.58
 
Other Information:
 
End of period full-time equivalent employees 797 797 772 749 723
Number of banking centers 44 44 44 43 43

 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)
(all amounts other than per share amounts and 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
March 31, 2013 Dec. 31, 2012 Sept. 30, 2012 June 30, 2012 March 31, 2012
Credit Quality Asset Balances - Total Company:
Loans on non-accrual status $ 18,161 $ 18,506 $ 20,436 $ 21,819 $ 23,370
Loans past due 90 days or more and still on accrual   2,752     3,173     616     50     -  
Total non-performing loans 20,913 21,679 21,052 21,869 23,370
OREO   18,689     26,203     25,148     18,345     24,149  
Total non-performing assets $ 39,602   $ 47,882   $ 46,200   $ 40,214   $ 47,519  
Total delinquent loans 19,813 20,844 17,892 18,120 27,189
 
Credit Quality Asset Balances - Acquired Banks:
Loans on non-accrual status $ 24 $ - $ 22 $ 177 $ 333
Loans past due 90 days or more and still on accrual   2,752     3,173     616     50     -  
Total non-performing loans 2,776 3,173 638 227 333
OREO   10,346     14,498     12,398     3,272     6,188  
Total non-performing assets $ 13,122   $ 17,671   $ 13,036   $ 3,499   $ 6,521  
Total delinquent loans 3,846 5,967 711 672 997
 
Credit Quality Ratios - Total Company:
Non-performing loans to total loans 0.80 % 0.82 % 0.80 % 0.90 % 0.98 %
Non-performing assets to total loans (including OREO) 1.51 1.79 1.73 1.64 1.96
Non-performing assets to total assets 1.16 1.41 1.34 1.23 1.42
Allowance for loan losses to total loans 0.91 0.90 0.91 0.92 0.99
Allowance and non-accretable yield to total GCLPR(4) 2.12 2.34 2.56 1.42

 

1.59
Allowance for loan losses to non-performing loans 113 109 114 103 102
Delinquent loans to total loans(5) 0.76 0.79 0.68 0.74 1.14
Net loan charge-offs to average loans (annualized) (0.07 ) 0.26 0.08 0.28 1.89
 
Credit Quality Ratios - Core Bank:
Non-performing loans to total loans 0.80 % 0.82 % 0.80 % 0.90 % 0.98 %
Non-performing assets to total loans (including OREO) 1.51 1.79 1.73 1.64 1.96
Non-performing assets to total assets 1.16 1.41 1.34 1.23 1.42
Allowance for loan losses to total loans 0.91 0.90 0.91 0.92 0.99
Allowance and non-accretable yield to total GCLPR(4) 2.12 2.34 2.56 1.42

 

1.59
Allowance for loan losses to non-performing loans 113 109 114 103 102
Delinquent loans to total loans(5) 0.76 0.79 0.68 0.74 1.14
Net loan charge-offs to average loans (annualized) 0.02 0.31 0.15 0.28 0.65
 
Credit Quality Ratios - Core Bank Excluding Acquired Banks:
Non-performing loans to total loans 0.73 % 0.74 % 0.82 % 0.90 % 0.98 %
Non-performing assets to total loans (including OREO) 1.07 1.20 1.33 1.52 1.74
Non-performing assets to total assets 1.81 0.95 1.04 1.16 1.29
Allowance for loan losses to total loans 0.94 0.94 0.97 0.94 1.01
Allowance for loan losses to non-performing loans 129 127 118 104 103
Delinquent loans to total loans(5) 0.64 0.59 0.69 0.73 1.12
Net loan charge-offs to average loans (annualized) 0.02 0.33 0.16 0.29 0.67
 
Credit Quality Ratios - Acquired Banks:
Non-performing loans to total loans 2.26 % 2.29 % 0.38 % 0.59 % 0.67 %
Non-performing assets to total loans (including OREO) 9.85 11.54 7.53 8.38 11.62
Non-performing assets to total assets 8.87 8.73 5.40 3.20 3.72
Allowance for loan losses to total loans 0.17 0.15 - - -
Allowance and non-accretable yield to total GCLPR(4) 20.60 21.77 21.43 24.03 22.41
Allowance for loan losses to non-performing loans 8 7 - - -
Delinquent loans to total loans(5) 3.13 4.30 0.44 1.75 2.00
Net loan charge-offs to average loans (annualized) - - - - -
 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)

Segment Data:

Reportable segments are determined by the type of products and services offered and the level of information provided to the chief operating decision maker, who uses such information to review performance of various components of the business (such as branches and subsidiary banks), which are then aggregated if operating performance, products/services, and customers are similar.

As of March 31, 2013, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) were created to operate as divisions of the RPG segment.

Nationally, through Republic Bank & Trust Company (“RB&T”), RPG facilitates the receipt and payment of federal and state tax refund products under the TRS division. Nationally, through Republic Bank, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels, including the internet and retail locations. For the projected near-term, as the programs are established, the operating results of the RPS and RCS divisions are expected to be immaterial to the Company’s overall results of operations and will therefore not be reported as a separate business operating segment until such time, if any, that they become material to the Company’s overall results of operations.

Loans, investments and deposits provide the majority of the net revenue from Traditional Banking operations; servicing fees and loan sales provide the majority of revenue from Mortgage Banking operations; Refund Transfer fees provide the majority of the revenue from TRS. 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. Segment performance is evaluated using operating income. Goodwill is not allocated. Income taxes which are not segment specific are allocated based on income before income tax expense. Transactions among reportable segments are made at fair value.

Segment information for the three months ended March 31, 2013 and 2012 follows:


 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)

 
 
  Three Months Ended March 31, 2013
(dollars in thousands)  

Traditional

Banking

 

Mortgage

Banking

 

Republic

Processing Group

  Total Company
     
Net interest income $ 28,961 $ 113 $ 56 $ 29,130
 
Provision for loan losses (26 ) - (599 ) (625 )
 
Net refund transfer fees - - 12,014 12,014
Mortgage banking income - 3,274 - 3,274
Bargain purchase gain - FCB 1,324 - - 1,324
Other non interest income   5,397       8     508       5,913  
Total non interest income 6,721 3,282 12,522 22,525
 
Total non interest expenses   25,182       863     5,257       31,302  
 
Income before income tax expense 10,526 2,532 7,920 20,978
Income tax expense   3,964       886     2,772       7,622  
Net income $ 6,562     $ 1,646   $ 5,148     $ 13,356  
 
Segment end of period assets $ 3,316,188 $ 25,989 $ 59,181 $ 3,401,358
 
Net interest margin 3.60 % NM NM 3.55 %
 
 
Three Months Ended March 31, 2012
(dollars in thousands)  

Traditional

Banking

 

Mortgage

Banking

 

Republic

Processing Group

 

Total Company

 
Net interest income $ 27,872 $ 120 $ 45,228 $ 73,220
 
Provision for loan losses 3,131 - 8,039 11,170
 
Net refund transfer fees - - 71,749 71,749
Mortgage banking income - 1,354 - 1,354

Net gain on sales, calls and impairment of securities

56 - - 56
Bargain purchase gain - TCB 27,899 - - 27,899
Other non interest income   5,582       5     164       5,751  
Total non interest income 33,537 1,359 71,913 106,809
 
Total non interest expenses   27,044       1,154     12,955       41,153  
 

Income before income tax expense

31,234 325 96,147 127,706
Income tax expense   10,876       114     34,244       45,234  
Net income $ 20,358     $ 211   $ 61,903     $ 82,472  
 
Segment end of period assets $ 3,227,652 $ 10,498 $ 106,684 $ 3,344,834
 
Net interest margin 3.58 % NM NM 7.76 %
 
 
 

Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)

__________________________

(1) – The amount of loan fee income included in total interest income was $2.6 million and $46.0 million for the quarters ended March 31, 2013 and 2012.

The amount of loan fee income included in total interest income per quarter was as follows: $2.6 million (quarter ended March 31, 2013), $2.4 million (quarter ended December 31, 2012), $1.1 million (quarter ended September 30, 2012), $1.3 million (quarter ended June 30, 2012) and $46.0 million (quarter ended March 31, 2012).

(2) – The following table provides a reconciliation of total stockholders’ equity in accordance with U.S. generally accepted accounting principles (“GAAP”) to tangible stockholders’ equity in accordance with applicable regulatory requirements. The Company provides the tangible common equity ratio, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate capital adequacy.

       
Quarterly Comparison
(in thousands, except per share data) March 31, 2013   Dec. 31, 2012 Sept. 30, 2012 June 30, 2012 March 31, 2012
Total stockholders' equity (a) $ 542,735 $ 536,702 $ 557,756 $ 539,713 $ 533,493
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Core deposit intangible 454 510 589 104 113
Less: Mortgage servicing rights   4,858     4,777     4,980     5,351     5,606  

Tangible stockholders' equity (c)

$ 527,255   $ 521,247   $ 542,019   $ 524,090   $ 517,606  
 
Total assets (b) $ 3,401,358 $ 3,394,399 $ 3,435,776 $ 3,278,800 $ 3,344,834
Less: Goodwill 10,168 10,168 10,168 10,168 10,168
Less: Core deposit intangible 454 510 589 104 113
Less: Mortgage servicing rights   4,858     4,777     4,980     5,351     5,606  
Tangible assets (d) $ 3,385,878   $ 3,378,944   $ 3,420,039   $ 3,263,177   $ 3,328,947  
 
Total stockholders' equity to total assets (a/b) 15.96 % 15.81 % 16.23 % 16.46 % 15.95 %
Tangible stockholders' equity to tangible assets (c/d) 15.57 % 15.43 % 15.85 % 16.06 % 15.55 %
 
Number of shares outstanding (e)   20,777     20,965     20,944     20,957     20,961  
 
Book value per share (a/e) $ 26.12 $ 25.60 $ 26.63 $ 25.75 $ 25.45
Tangible book value per share (c/e) 25.38 24.86 25.88 25.01 24.69
 
 

(3) – 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.


Republic Bancorp, Inc. Financial Information
First Quarter 2013 Earnings Release (continued)

(4) – The following tables reflect the calculation of the allowance for loan losses plus non-accretable yield on purchased, credit impaired loans as a percentage of total gross contractual loan principal receivable (“GCLPR”). While this ratio is not considered in accordance with GAAP, it provides additional insight regarding the Bank’s ability to absorb impairment of contractual loan principal receivable.

     
Quarterly Comparison - Total Company
(in thousands, except per share data) March 31, 2013   Dec. 31, 2012   Sept. 30, 2012 June 30, 2012 March 31, 2012
Allowance for loan losses $ 23,563 $ 23,729 $ 24,100 $ 22,510 $ 23,732
Non-accretable yield   32,339     39,264     44,660     12,404     14,615  
Total (f) $ 55,902   $ 62,993   $ 68,760   $ 34,914   $ 38,347  
 
Total loans $ 2,598,642 $ 2,650,197 $ 2,642,357 $ 2,440,394 $ 2,394,787
Non-accretable yield 32,339 39,264 44,660 12,404 14,615
Accretable yield   2,742     2,953     2,830     700     679  
Total GCLPR (g) $ 2,633,723   $ 2,692,414   $ 2,689,847   $ 2,453,498   $ 2,410,081  
 

Allowance and non-accretable yield to total GCLPR (f/g)

2.12 % 2.34 % 2.56 % 1.42 % 1.59 %
 
Quarterly Comparison - Acquired Banks Only
(in thousands, except per share data) March 31, 2013   Dec. 31, 2012   Sept. 30, 2012   June 30, 2012   March 31, 2012
Allowance for loan losses $ 214 $ 214 $ - $ - $ -
Non-accretable yield   32,339     39,264     44,660     12,404     14,615  
Total (h) $ 32,553   $ 39,478   $ 44,660   $ 12,404   $ 14,615  
 
Total loans $ 122,921 $ 138,616 $ 160,341 $ 38,506 $ 49,933
Non-accretable yield 32,339 39,264 44,660 12,404 14,615
Accretable yield   2,742     3,465     3,419     700     679  
Total GCLPR (i) $ 158,002   $ 181,345   $ 208,420   $ 51,610   $ 65,227  
 

Allowance and non-accretable yield to total GCLPR (h/i)

20.60 % 21.77 % 21.43 % 24.03 % 22.41 %
 
 

(5) – Equals total loans exceeding 30 days past due divided by total loans.

NA – Not applicable
NM – Not meaningful

CONTACT:
Republic Bancorp, Inc.
Kevin Sipes, 502-560-8628
Executive Vice President and Chief Financial Officer