Attached files

file filename
8-K - REPUBLIC FIRST BANCORP, INC. FORM 8-K - REPUBLIC FIRST BANCORP INCrfb8k.htm

 

 
News Release
Republic First Bancorp, Inc.
July 28, 2016
 

 
REPUBLIC FIRST BANCORP, INC. REPORTS SECOND QUARTER RESULTS AND
ANNOUNCES EXPANSION INTO RESIDENTIAL MORTGAGE LENDING THROUGH
ACQUISITION OF OAK MORTGAGE COMPANY

Philadelphia, PA, July 28, 2016 (PR Newswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced today announced its financial results for the period ended June 30, 2016.

   
Three Months Ended
 
($ in millions, except per share data)
 
6/30/16
   
6/30/15
   
% Change
 
             
Assets
 
$
1,582.2
   
$
1,272.4
     
24
%
Loans
   
929.8
     
822.9
     
13
%
Deposits
   
1,434.3
     
1,129.8
     
27
%
Total Revenue
 
$
14.6
   
$
11.6
     
26
%
Net Income
   
1.0
     
0.5
     
92
%
Net Income per Share
 
$
0.03
   
$
0.01
     
200
%


Momentum continued in the second quarter of 2016 as the "Power of Red is Back" expansion strategy pushes forward. "I am pleased to report on another great quarter of strong financial results for Republic Bank," said Harry D. Madonna, Chairman and Chief Executive Officer of Republic First Bancorp, Inc.  "Deposits and loans are growing at rates far above our competition and income statement results also continue to improve with net income nearly doubling year over year."

The new stores opened since the beginning of the "Power of Red is Back" expansion campaign are growing deposits at an average rate of $39 million per year. "These results clearly demonstrate the ongoing success we are having with the build out of our store network," added Madonna.

Earlier this week Republic also announced that it will acquire Oak Mortgage Company, LLC, a residential mortgage lending company headquartered in Marlton, NJ. Oak Mortgage was founded in 1997 and has established an outstanding reputation as one of the premier residential mortgage lenders in the Philadelphia region. "I am very excited to welcome the Oak Mortgage Team to the Republic Bank family," said Madonna. "Oak has developed an outstanding business model based upon the same fanatical approach to customer service that we utilize throughout our Store network. We see this acquisition as a perfect fit as we move forward with our growth and expansion strategy."
 
 
 
 

 

Highlights for the Period Ended June 30, 2016

· Net income per share increased by 200% to $0.03 per share in the second quarter of 2016 compared to $0.01 per share in the second quarter of 2015. Net income grew to $1.0 million in the second quarter of 2016 compared to $533 thousand a year ago. The Company continues to open new stores and increase net income despite the additional costs associated with the expansion strategy.

· New stores were opened in Washington Township, NJ and Wynnewood, PA during the second quarter of 2016 bringing the total store count to eighteen. Another site now under construction in Moorestown, NJ is scheduled to be completed in the third quarter. There are also several additional sites in various stages of development for future store locations.

· New stores opened since the beginning of the "Power of Red is Back" expansion campaign are currently growing deposits at an average rate of $39 million per year, while the average deposit growth for all stores over the last twelve months was approximately $18 million per store.

· Total deposits increased by $304 million, or 27%, to $1.4 billion as of June 30, 2016 compared to $1.1 billion as of June 30, 2015.

· The net interest margin increased to 3.27% for the quarter ended June 30, 2016 compared to 3.25% in the quarter ended June 30, 2015.

· Total assets increased by $310 million, or 24%, to $1.6 billion as of June 30, 2016 compared to $1.3 billion as of June 30, 2015.

· Total loans grew $107 million, or 13%, to $930 million as of June 30, 2016 compared to $823 million at June 30, 2015.

· SBA lending continued to be an important part of the Company's lending strategy. More than $28 million in new SBA loans were originated during the three month period ended June 30, 2016. Our team is currently ranked as the #1 SBA lender in the tri-state market of New Jersey, Pennsylvania and Delaware based on the dollar volume of loan originations.

· The Company's Total Risk-Based Capital ratio was 12.62% and Tier I Leverage Ratio was 8.93% at June 30, 2016.

· Tangible book value per share was $3.13 as of June 30, 2016. This amount excludes approximately $0.35 per share attributable to the deferred tax asset valuation allowance.

 
 
 
2


 

Income Statement

The major components of the income statement are as follows (dollars in thousands, except per share data):

 
   
Three Months Ended
   
Six Months Ended
 
   
06/30/16
   
06/30/15
   
% Change
   
06/30/16
   
06/30/15
   
% Change
 
                         
Total Revenue
 
$
14,628
   
$
11,631
     
  26%
 
 
$
28,331
   
$
22,675
     
   25%
 
Provision for Loan Losses
   
     650
     
       -
     
100%
 
   
    950
     
        -
     
100%
 
Non-interest Expenses
   
12,967
     
11,103
     
  17%
 
   
25,310
     
21,621
     
   17%
 
Net Income
   
  1,023
     
     533
     
  92%
 
   
  2,108
     
  1,061
     
   99%
 
Net Income per Share
 
$
    0.03
   
$
    0.01
     
200%
 
 
$
    0.05
   
$
    0.03
     
   67%
 


The Company reported net income of $1.0 million, or $0.03 per share, for the three month period ended June 30, 2016, compared to net income of $533 thousand, or $0.01 per share, for the three month period ended June 30, 2015. Net income for the six month period ended June 30, 2016 was $2.1 million, or $0.05 per share, compared to net income of $1.1 million, or $0.03 per share, for the six months ended June 30, 2015.

Total revenue increased by $3.0 million, or 26%, to $14.6 million for the three month period ended June 30, 2016 compared to $11.6 million for the three month period ended June 30, 2015.  This increase was primarily driven by strong growth in interest-earning assets over the last twelve months.

Non-interest income increased to $3.0 million for the three month period ended June 30, 2016 compared to $2.0 million for the three month period ended June 30, 2015.  This increase was primarily due to an increase in gains on the sale of SBA loans, gains on sale of investment securities, and an increase in service fees on deposit accounts.

Non-interest expenses increased by $1.9 million, or 17%, to $13.0 million during the three month period ended June 30, 2016 compared to $11.1 million during the three months ended June 30, 2015. This increase was mainly caused by higher salaries and employee benefits as a result of annual merit increases along with increased staffing levels related to our growth strategy of adding and relocating stores. Occupancy and equipment expenses associated with the growth and relocation strategy also contributed to the increase in non-interest expenses.
 
 
 
 
3

 
 
Balance Sheet

The major components of the balance sheet are as follows (dollars in thousands):

 
Description
 
06/30/16
   
06/30/15
   
%
Change
   
03/31/16
   
%
Change
 
                     
Total assets
 
$
1,582,247
   
$
1,272,418
     
24%
 
 
$
1,482,673
     
7%
 
Total loans (net)
   
   920,993
     
   814,477
     
13%
 
   
  890,088
     
3%
 
Total deposits
   
1,434,251
     
1,129,797
     
27%
 
   
1,337,607
     
7%
 
Total core deposits
   
1,429,729
     
1,119,809
     
28%
 
   
1,333,085
     
7%
 


Total assets increased by $309.8 million, or 24%, as of June 30, 2016 when compared to June 30, 2015.  Deposits grew by $304.5 million to $1.4 billion as of June 30, 2016 compared to $1.1 billion as of June 30, 2015. The number of deposit accounts has grown by 46% during the past twelve months. The strong growth in assets, loans and deposits has been driven by the Company's successful execution of its aggressive growth strategy referred to as "The Power of Red is Back."


Core Deposits

Core deposits by type of account are as follows (dollars in thousands):

 
 
Description
 
06/30/16
   
06/30/15
   
%
Change
   
03/31/16
   
%
Change
   
2nd Qtr
2016
Cost of
Funds
 
                         
Demand noninterest-bearing
 
$
   281,496
   
$
   241,550
     
17%
 
 
$
   263,990
     
  7%
 
   
0.00%
 
Demand interest-bearing
   
   472,575
     
   327,342
     
44%
 
   
   426,346
     
11%
 
   
0.42%
 
Money market and savings
   
   574,050
     
   488,873
     
17%
 
   
   586,863
     
(2%)
 
   
0.45%
 
Certificates of deposit
   
   101,608
     
     62,044
     
64%
 
   
     55,886
     
82%
 
   
0.91%
 
Total core deposits
 
$
1,429,729
   
$
1,119,809
     
28%
 
 
$
1,333,085
     
  7%
 
   
0.38%
 
                                                 

Core deposits increased to $1.4 billion at June 30, 2016 compared to $1.1 billion at June 30, 2015 as the Company moves forward with its expansion strategy to increase the number of brick and mortar stores which drives the gathering of low-cost core deposits. The Company recognized strong growth in all deposit account categories on a year to year basis.
 
 
 
 
4

 
 
Lending

Loans by type are as follows (dollars in thousands):

 
Description
 
06/30/16
   
% of
Total
   
06/30/15
   
% of
Total
   
03/31/16
   
% of
Total
 
                         
Commercial real estate
 
$
369,784
     
40%
 
 
$
371,051
     
45%
 
 
$
358,740
     
40%
 
Construction and land development
   
  40,462
     
  4%
 
   
  34,947
     
 4%
 
   
  45,815
     
  5%
 
Commercial and industrial
   
199,149
     
21%
 
   
166,912
     
20%
 
   
181,828
     
20%
 
Owner occupied real estate
   
265,245
     
29%
 
   
202,467
     
25%
 
   
261,215
     
29%
 
Consumer and other
   
 52,776
     
  6%
 
   
 47,097
     
 6%
 
   
  49,166
     
  6%
 
Residential mortgage
   
   2,338
     
  0%
 
   
      401
     
 0%
 
   
    2,353
     
  0%
 
Gross loans
 
$
929,754
     
100%
 
 
$
822,875
     
100%
 
 
$
899,117
     
100%
 
                                                 

Gross loans increased by $106.9 million, or 13%, to $929.8 million at June 30, 2016 compared to $822.9 million at June 30, 2015 as a result of an increase in quality loan demand over the last twelve months and continued success with the relationship banking model.  The Company experienced strongest growth in the owner occupied real estate and commercial and industrial categories.


Asset Quality

The Company's non-performing asset balances and asset quality ratios are highlighted below:

   
Three Months Ended
 
   
06/30/16
   
03/31/16
   
06/30/15
 
             
Non-performing assets / total assets
   
1.95%
 
   
 2.11%
 
   
2.31%
 
Quarterly net loan charge-offs / average loans
   
0.40%
 
   
(0.01%)
 
   
1.26%
 
Allowance for loan losses / gross loans
   
0.94%
 
   
 1.00%
 
   
1.02%
 
Allowance for loan losses / non-performing loans
   
   47%
 
   
   45%
 
   
   52%
 
Non-performing assets / capital and reserves
   
  24%
 
   
   25%
 
   
   24%
 

The percentage of non-performing assets to total assets decreased to 1.95% at June 30, 2016, compared to 2.31% as of June 30, 2015.  The decrease in non-performing assets to total assets on a linked quarter basis was primarily driven by resolution of non-performing loans and charge-offs recorded in the second quarter of 2016.
 
 
 
 
5

 
 
Capital

The Company's capital ratios at June 30, 2016 were as follows:

   
Actual
June 30, 2016
   
Regulatory Guidelines
"Well Capitalized"
 
         
Leverage Ratio
   
  8.93%
 
   
  5.00%
 
Common Equity Ratio
   
  9.99%
 
   
  6.50%
 
Tier 1 Risk Based Capital
   
11.86%
 
   
  8.00%
 
Total Risk Based Capital
   
12.62%
 
   
10.00%
 
Tangible Common Equity
   
  7.86%
 
   
  n/a
 

Total shareholders' equity increased to $118.6 million at June 30, 2016 compared to $113.4 million at June 30, 2015.  Tangible book value per share increased to $3.13 at June 30, 2016 compared to $3.00 per share at June 30, 2015.


About Republic Bank

Republic Bank, a subsidiary of Republic First Bancorp, Inc., is a full-service, state-chartered commercial bank, whose deposits are insured up to the applicable limits by the Federal Deposit Insurance Corporation (FDIC). The Bank provides diversified financial products through its eighteen stores located in Abington, Bala Cynwyd, Plymouth Meeting, Media, Wynnewood and Philadelphia, Pennsylvania and Haddonfield, Cherry Hill, Voorhees, Glassboro, Marlton, Berlin and Washington Township, New Jersey.  Republic Bank stores are open 7 days a week, 361 days a year, with extended lobby and drive-thru hours providing customers with the most convenient hours compared to any bank in its market.  The Bank also offers free checking, free coin counting, ATM/Debit cards issued on the spot and access to more than 55,000 surcharge free ATMs worldwide via the Allpoint Network.  For more information about Republic Bank, visit www.myrepublicbank.com.
 
 
 
6

 

Forward Looking Statements

The Company may from time to time make written or oral "forward-looking statements", including statements contained in this release and in the Company's filings with the Securities and Exchange Commission. The forward-looking statements contained herein are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements.  For example, risks and uncertainties can arise with changes in: general economic conditions, including turmoil in the financial markets and related efforts of government agencies to stabilize the financial system; the adequacy of our allowance for loan losses and our methodology for determining such allowance; adverse changes in our loan portfolio and credit risk-related losses and expenses; concentrations within our loan portfolio, including our exposure to commercial real estate loans, and to our primary service area; changes in interest rates; business conditions in the financial services industry, including competitive pressure among financial services companies, new service and product offerings by competitors, price pressures and similar items; deposit flows; loan demand; the regulatory environment, including evolving banking industry standards, changes in legislation or regulation; impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act; our securities portfolio and the valuation of our securities; accounting principles, policies and guidelines as well as estimates and assumptions used in the preparation of our financial statements; rapidly changing technology; litigation liabilities, including costs, expenses, settlements and judgments; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services.  You should carefully review the risk factors described in the Form 10-K for the year ended December 31, 2015 and other documents the Company files from time to time with the Securities and Exchange Commission. The words "would be," "could be," "should be," "probability," "risk," "target," "objective," "may," "will," "estimate," "project," "believe," "intend," "anticipate," "plan," "seek," "expect" and similar expressions or variations on such expressions are intended to identify forward-looking statements. All such statements are made in good faith by the Company pursuant to the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as may be required by applicable law or regulations.

Source:
Republic First Bancorp, Inc.

Contact:
Frank A. Cavallaro, CFO
(215) 735-4422
 
 
 
7

 
 
Republic First Bancorp, Inc.
           
Consolidated Balance Sheets
           
(Unaudited)
           
             
   
June 30,
   
March 31,
   
June 30,
 
(dollars in thousands, except per share amounts)
 
2016
   
2016
   
2015
 
             
ASSETS
           
Cash and due from banks
 
$
18,561
   
$
18,000
   
$
16,377
 
Interest-bearing deposits and federal funds sold
   
93,211
     
47,198
     
64,793
 
Total cash and cash equivalents
   
111,772
     
65,198
     
81,170
 
                         
Securities - Available for sale
   
253,289
     
260,269
     
176,142
 
Securities - Held to maturity
   
199,074
     
178,628
     
119,338
 
Restricted stock
   
1,367
     
1,179
     
1,179
 
Total investment securities
   
453,730
     
440,076
     
296,659
 
                         
Loans held for sale
   
5,487
     
1,983
     
3,464
 
                         
Loans receivable
   
929,754
     
899,117
     
822,875
 
Allowance for loan losses
   
(8,761
)
   
(9,029
)
   
(8,398
)
Net loans
   
920,993
     
890,088
     
814,477
 
                         
Premises and equipment
   
53,617
     
49,586
     
40,961
 
Other real estate owned
   
11,974
     
11,393
     
13,162
 
Other assets
   
24,674
     
24,349
     
22,525
 
                         
Total Assets
 
$
1,582,247
   
$
1,482,673
   
$
1,272,418
 
                         
                         
                         
LIABILITIES
                       
Non-interest bearing deposits
 
$
281,496
   
$
263,990
   
$
241,550
 
Interest bearing deposits
   
1,152,755
     
1,073,617
     
888,247
 
Total deposits
   
1,434,251
     
1,337,607
     
1,129,797
 
                         
Short-term borrowings
   
-
     
-
     
-
 
Subordinated debt
   
22,476
     
22,476
     
22,476
 
Other liabilities
   
6,950
     
5,988
     
6,706
 
                         
Total Liabilities
   
1,463,677
     
1,366,071
     
1,158,979
 
                         
SHAREHOLDERS' EQUITY
                       
Common stock - $0.01 par value
   
384
     
384
     
383
 
Additional paid-in capital
   
153,476
     
153,069
     
152,513
 
Accumulated deficit
   
(30,725
)
   
(31,748
)
   
(34,205
)
Treasury stock at cost
   
(3,725
)
   
(3,725
)
   
(3,725
)
Stock held by deferred compensation plan
   
(183
)
   
(183
)
   
(183
)
Accumulated other comprehensive income (loss)
   
(657
)
   
(1,195
)
   
(1,344
)
                         
Total Shareholders' Equity
   
118,570
     
116,602
     
113,439
 
                         
                         
Total Liabilities and Shareholders' Equity
 
$
1,582,247
   
$
1,482,673
   
$
1,272,418
 
                         
 
 
 

 
 
Republic First Bancorp, Inc.
                   
Consolidated Statements of Operations
                   
(Unaudited)
                   
                     
     
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
March 31,
   
June 30,
   
June 30,
   
June 30,
 
(in thousands, except per share amounts)
 
2016
   
2016
   
2015
   
2016
   
2015
 
                     
INTEREST INCOME
                   
Interest and fees on loans
 
$
10,323
   
$
9,931
   
$
9,270
   
$
20,254
   
$
18,347
 
Interest and dividends on investment securities
   
2,799
     
2,768
     
1,543
     
5,567
     
3,150
 
Interest on other interest earning assets
   
87
     
63
     
86
     
150
     
163
 
Total interest income
   
13,209
     
12,762
     
10,899
     
25,971
     
21,660
 
                                         
INTEREST EXPENSE
                                       
Interest on deposits
   
1,323
     
1,165
     
1,012
     
2,488
     
2,030
 
Interest on borrowed funds
   
289
     
306
     
278
     
595
     
554
 
Total interest expense
   
1,612
     
1,471
     
1,290
     
3,083
     
2,584
 
                                         
Net interest income
   
11,597
     
11,291
     
9,609
     
22,888
     
19,076
 
Provision for loan losses
   
650
     
300
     
-
     
950
     
-
 
                                         
Net interest income after provision for loan losses
   
10,947
     
10,991
     
9,609
     
21,938
     
19,076
 
                                         
NON-INTEREST INCOME
                                       
Service fees on deposit accounts
   
654
     
570
     
398
     
1,224
     
761
 
Gain on sale of SBA loans
   
1,749
     
833
     
1,222
     
2,582
     
1,800
 
Gain on sale of investment securities
   
358
     
296
     
9
     
654
     
9
 
Other non-interest income
   
270
     
713
     
393
     
983
     
1,029
 
Total non-interest income
   
3,031
     
2,412
     
2,022
     
5,443
     
3,599
 
                                         
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
   
6,551
     
6,052
     
5,715
     
12,603
     
10,937
 
Occupancy and equipment
   
2,243
     
2,374
     
1,951
     
4,617
     
3,839
 
Legal and professional fees
   
519
     
449
     
690
     
968
     
1,254
 
Foreclosed real estate
   
323
     
585
     
371
     
908
     
748
 
Regulatory assessments and related fees
   
373
     
342
     
301
     
715
     
593
 
Other operating expenses
   
2,958
     
2,541
     
2,075
     
5,499
     
4,250
 
Total non-interest expense
   
12,967
     
12,343
     
11,103
     
25,310
     
21,621
 
                                         
Income before benefit for income taxes
   
1,011
     
1,060
     
528
     
2,071
     
1,054
 
                                         
Benefit for income taxes
   
(12
)
   
(25
)
   
(5
)
   
(37
)
   
(7
)
                                         
Net income
 
$
1,023
   
$
1,085
   
$
533
   
$
2,108
   
$
1,061
 
                                         
                                         
Net Income per Common Share
                                       
Basic
 
$
0.03
   
$
0.03
   
$
0.01
   
$
0.06
   
$
0.03
 
Diluted
 
$
0.03
   
$
0.03
   
$
0.01
   
$
0.05
   
$
0.03
 
                                         
Average Common Shares Outstanding
                                       
Basic
   
37,882
     
37,837
     
37,816
     
37,860
     
37,816
 
Diluted
   
38,422
     
38,269
     
38,049
     
38,344
     
38,048
 
                                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                                 
Average Balances and Net Interest Income
                             
(unaudited)
                                   
                                     
                                     
                                     
   
For the three months ended
   
For the three months ended
   
For the three months ended
 
(dollars in thousands)
 
June 30, 2016
   
March 31, 2016
   
June 30, 2015
 
                                     
       
Interest
           
Interest
           
Interest
     
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
 
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
Interest-earning assets:
                                   
                                     
Federal funds sold and other
                                 
  interest-earning assets
 
$
72,517
   
$
87
     
0.48
%
 
$
47,109
   
$
63
     
0.54
%
 
$
125,839
   
$
86
     
0.27
%
Securities
   
460,161
     
2,895
     
2.52
%
   
437,514
     
2,862
     
2.62
%
   
265,268
     
1,617
     
2.44
%
Loans receivable
   
921,274
     
10,445
     
4.56
%
   
887,499
     
10,046
     
4.55
%
   
812,155
     
9,339
     
4.61
%
Total interest-earning assets
   
1,453,952
     
13,427
     
3.71
%
   
1,372,122
     
12,971
     
3.80
%
   
1,203,262
     
11,042
     
3.68
%
                                                                         
Other assets
   
93,555
                     
87,685
                     
67,724
                 
                                                                         
Total assets
 
$
1,547,507
                   
$
1,459,807
                   
$
1,270,986
                 
                                                                         
Interest-bearing liabilities:
                                                                       
                                                                         
Demand non interest-bearing
 
$
266,996
                   
$
261,810
                   
$
229,468
                 
Demand interest-bearing
   
481,994
     
503
     
0.42
%
   
412,558
     
415
     
0.40
%
   
333,075
     
341
     
0.41
%
Money market & savings
   
574,207
     
637
     
0.45
%
   
559,458
     
609
     
0.44
%
   
491,644
     
501
     
0.41
%
Time deposits
   
77,856
     
183
     
0.95
%
   
65,414
     
141
     
0.87
%
   
73,497
     
170
     
0.93
%
Total deposits
   
1,401,053
     
1,323
     
0.38
%
   
1,299,240
     
1,165
     
0.36
%
   
1,127,684
     
1,012
     
0.36
%
                                                                         
Total interest-bearing deposits
   
1,134,057
     
1,323
     
0.47
%
   
1,037,430
     
1,165
     
0.45
%
   
898,216
     
1,012
     
0.45
%
                                                                         
Other borrowings
   
22,476
     
289
     
5.17
%
   
37,428
     
306
     
3.29
%
   
22,476
     
278
     
4.96
%
                                                                         
                                                                         
Total interest-bearing liabilities
   
1,156,533
     
1,612
     
0.56
%
   
1,074,858
     
1,471
     
0.55
%
   
920,692
     
1,290
     
0.56
%
Total deposits and
                                                                       
  other borrowings
   
1,423,529
     
1,612
     
0.46
%
   
1,336,668
     
1,471
     
0.44
%
   
1,150,160
     
1,290
     
0.45
%
                                                                         
                                                                         
Non interest-bearing liabilities
   
6,871
                     
7,478
                     
7,123
                 
Shareholders' equity
   
117,107
                     
115,661
                     
113,703
                 
Total liabilities and
                                                                       
shareholders' equity
 
$
1,547,507
                   
$
1,459,807
                   
$
1,270,986
                 
                                                                         
Net interest income
         
$
11,815
                   
$
11,500
                   
$
9,752
         
Net interest spread
                   
3.15
%
                   
3.25
%
                   
3.12
%
                                                                         
Net interest margin
                   
3.27
%
                   
3.37
%
                   
3.25
%
                                                                         
                                                                         
                                                                         
Note: The above tables are presented on a tax equivalent basis.
                                         
                                                                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                     
Average Balances and Net Interest Income
                     
(unaudited)
                       
                         
                         
                         
   
For the six months ended
   
For the six months ended
 
(dollars in thousands)
 
June 30, 2016
   
June 30, 2015
 
                         
       
Interest
           
Interest
     
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
 
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
Interest-earning assets:
                       
                         
Federal funds sold and other
                       
  interest-earning assets
 
$
59,813
   
$
150
     
0.50
%
 
$
128,116
   
$
163
     
0.26
%
Securities
   
448,837
     
5,757
     
2.57
%
   
260,034
     
3,291
     
2.53
%
Loans receivable
   
904,387
     
20,491
     
4.56
%
   
797,846
     
18,484
     
4.67
%
Total interest-earning assets
   
1,413,037
     
26,398
     
3.76
%
   
1,185,996
     
21,938
     
3.73
%
                                                 
Other assets
   
90,620
                     
64,865
                 
                                                 
Total assets
 
$
1,503,657
                   
$
1,250,861
                 
                                                 
Interest-bearing liabilities:
                                               
                                                 
Demand non interest-bearing
 
$
264,403
                   
$
228,096
                 
Demand interest-bearing
   
447,276
     
918
     
0.41
%
   
314,455
     
631
     
0.40
%
Money market & savings
   
566,833
     
1,246
     
0.44
%
   
490,717
     
1,054
     
0.43
%
Time deposits
   
71,635
     
324
     
0.91
%
   
74,486
     
345
     
0.93
%
Total deposits
   
1,350,147
     
2,488
     
0.37
%
   
1,107,754
     
2,030
     
0.37
%
                                                 
Total interest-bearing deposits
   
1,085,744
     
2,488
     
0.46
%
   
879,658
     
2,030
     
0.47
%
                                                 
Other borrowings
   
29,952
     
595
     
3.99
%
   
22,496
     
554
     
4.97
%
                                                 
                                                 
Total interest-bearing liabilities
   
1,115,696
     
3,083
     
0.56
%
   
902,154
     
2,584
     
0.58
%
Total deposits and
                                               
  other borrowings
   
1,380,099
     
3,083
     
0.45
%
   
1,130,250
     
2,584
     
0.46
%
                                                 
                                                 
Non interest-bearing liabilities
   
7,211
                     
7,184
                 
Shareholders' equity
   
116,347
                     
113,427
                 
Total liabilities and
                                               
shareholders' equity
 
$
1,503,657
                   
$
1,250,861
                 
                                                 
Net interest income
         
$
23,315
                   
$
19,354
         
Net interest spread
                   
3.20
%
                   
3.15
%
                                                 
Net interest margin
                   
3.32
%
                   
3.29
%
                                                 
                                                 
                                                 
Note: The above tables are presented on a tax equivalent basis.
                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                       
Summary of Allowance for Loan Losses and Other Related Data
                 
(unaudited)
                       
                         
               
Year
         
    Three months ended    
ended
    Six months ended  
   
June 30,
   
March 31,
   
June 30,
   
Dec 31
   
June 30,
   
June 30,
 
(dollars in thousands)
 
2015
   
2016
   
2015
   
2015
   
2016
   
2015
 
                         
                         
Balance at beginning of period
 
$
9,029
   
$
8,703
   
$
10,944
   
$
11,536
   
$
8,703
   
$
11,536
 
                                                 
Provision charged to operating expense
   
650
     
300
     
-
     
500
     
950
     
-
 
     
9,679
     
9,003
     
10,944
     
12,036
     
9,653
     
11,536
 
                                                 
Recoveries on loans charged-off:
                                               
  Commercial
   
8
     
72
     
1
     
58
     
80
     
55
 
  Consumer
   
-
     
-
     
1
     
34
     
-
     
32
 
Total recoveries
   
8
     
72
     
2
     
92
     
80
     
87
 
                                                 
Loans charged-off:
                                               
  Commercial
   
(926
)
   
(46
)
   
(2,548
)
   
(3,425
)
   
(972
)
   
(3,225
)
  Consumer
   
-
     
-
     
-
     
-
     
-
     
-
 
                                                 
Total charged-off
   
(926
)
   
(46
)
   
(2,548
)
   
(3,425
)
   
(972
)
   
(3,225
)
                                                 
Net charge-offs
   
(918
)
   
26
     
(2,546
)
   
(3,333
)
   
(892
)
   
(3,138
)
                                                 
Balance at end of period
 
$
8,761
   
$
9,029
   
$
8,398
   
$
8,703
   
$
8,761
   
$
8,398
 
                                                 
                                                 
Net charge-offs as a percentage of
                                               
  average loans outstanding
   
0.40
%
   
-0.01
%
   
1.26
%
   
0.41
%
   
0.20
%
   
0.79
%
                                                 
Allowance for loan losses as a percentage
                                         
  of period-end loans
   
0.94
%
   
1.00
%
   
1.02
%
   
0.99
%
   
0.94
%
   
1.02
%
                                                 
 
 
 
 

 
 
 
Republic First Bancorp, Inc.
                   
Summary of Non-Performing Loans and Assets
                 
(unaudited)
                   
                     
   
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
(dollars in thousands)
 
2016
   
2016
   
2015
   
2015
   
2015
 
                     
Non-accrual loans:
                   
  Commercial real estate
 
$
18,070
   
$
11,057
   
$
12,080
   
$
13,825
   
$
15,559
 
  Consumer and other
   
772
     
762
     
542
     
547
     
418
 
Total non-accrual loans
   
18,842
     
11,819
     
12,622
     
14,372
     
15,977
 
                                         
Loans past due 90 days or more
                                       
  and still accruing
   
-
     
8,037
     
-
     
844
     
256
 
                                         
Total non-performing loans
   
18,842
     
19,856
     
12,622
     
15,216
     
16,233
 
                                         
Other real estate owned
   
11,974
     
11,393
     
11,313
     
13,773
     
13,162
 
                                         
Total non-performing assets
 
$
30,816
   
$
31,249
   
$
23,935
   
$
28,989
   
$
29,395
 
                                         
                                         
Non-performing loans to total loans
   
2.03
%
   
2.21
%
   
1.44
%
   
1.80
%
   
1.97
%
                                         
Non-performing assets to total assets
   
1.95
%
   
2.11
%
   
1.66
%
   
2.10
%
   
2.31
%
                                         
Non-performing loan coverage
   
46.50
%
   
45.47
%
   
68.95
%
   
54.70
%
   
51.73
%
                                         
Allowance for loan losses as a percentage
                                       
  of total period-end loans
   
0.94
%
   
1.00
%
   
0.99
%
   
0.98
%
   
1.02
%
                                         
Non-performing assets / capital plus
                                       
   allowance for loan losses
   
24.20
%
   
24.87
%
   
19.61
%
   
23.61
%
   
24.13
%