Attached files

file filename
8-K - REPUBLIC FIRST BANCORP, INC. FORM 8-K - REPUBLIC FIRST BANCORP INCrfb8k.htm
 
Exhibit 99.1
 

 
 
News Release
Republic First Bancorp, Inc.
January 23, 2017

REPUBLIC FIRST BANCORP, INC. REPORTS FOURTH QUARTER FINANCIAL RESULTS
NET INCOME INCREASES 103% AND DEPOSITS GROW 34%

Philadelphia, PA, January 23, 2017 (PR Newswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended December 31, 2016.

   
Twelve Months Ended
($ in millions, except per share data)
 
12/31/16
   
12/31/15
   
% Change
                   
Assets
 
$
1,924.5
   
$
1,439.4
     
34
%
Loans
   
965.0
     
874.8
     
10
%
Deposits
   
1,677.7
     
1,249.3
     
34
%
Total Revenue
 
$
62.5
   
$
50.0
     
25
%
Net Income
   
4.9
     
2.4
     
103
%
Diluted Net Income per Share
 
$
0.12
   
$
0.06
     
100
%
                


Vernon W. Hill, II, Chairman of Republic First Bancorp said:

"Our unique, customer-oriented model has again proven to be successful. Our relentless commitment to world class customer service and convenience will continue to attract and convert Customers into Fans. Our fourth quarter results are in line with the Five Year Strategic Goals announced last year.  I look forward to continued success as we push forward with the "Power of Red is Back" expansion campaign into 2017."

Harry D. Madonna, President and Chief Executive Officer of Republic First Bancorp said:

"The fourth quarter brings to a close a tremendously successful year for our organization. Our expansion strategy continued to build momentum with the opening of three new stores during 2016. The completion of our common stock offering during the fourth quarter, combined with our proven model and the announcement of Vernon Hill as Chairman of the Board of Directors sets us up for an incredibly bright future."


 


Highlights for the Period Ended December 31, 2016

The Company completed a $100 million common stock offering during the fourth quarter of 2016. As a result, Shareholders' Equity increased to $215.1 million as of December 31, 2016 compared to $113.4 million as of December 31, 2015. This capital raise will allow the Company to execute its aggressive expansion plan over the next several years.

New stores opened since the beginning of the "Power of Red is Back" expansion campaign in 2014 are currently growing deposits at an average rate of $34 million per year, while the average deposit growth for all stores over the last twelve months was approximately $23 million per store.

Total revenue grew by 25% during 2016, while non-interest expenses grew at a rate of 19%.

Net income increased by 103% to $4.9 million, or $0.12 per diluted share, for the twelve months ended December 31, 2016 compared to $2.4 million, or $0.06 per diluted share, for the twelve months ended December 31, 2015. The Company continues to open new stores and increase net income despite the additional costs associated with the expansion strategy. The acquisition of Oak Mortgage has also contributed to improved earnings.

A new store was opened in Moorestown, NJ during the third quarter bringing the total store count to nineteen. Another location now under construction in Cherry Hill, NJ is scheduled to be completed in early 2017 and ground will soon be broken on sites in Medford, Sicklerville and Fairless Hills.  There are also several additional sites in various stages of development for future store locations.

Total assets increased by $485 million, or 34%, to $1.9 billion as of December 31, 2016 compared to $1.4 billion as of December 31, 2015.

Total deposits increased by $428 million, or 34%, to $1.7 billion as of December 31, 2016 compared to $1.2 billion as of December 31, 2015.

Total loans grew $90 million, or 10%, to $965 million as of December 31, 2016 compared to $875 million at December 31, 2015.

SBA lending continued to be an important part of the Company's lending strategy. More than $14 million in new SBA loans were originated during the three month period ended December 31, 2016. Our team is currently ranked as the #1 SBA lender in the New Jersey and southeastern Pennsylvania market based on the dollar volume of loan originations.

The Company's Total Risk-Based Capital ratio was 18.99% and Tier I Leverage Ratio was 12.74% at December 31, 2016.

Book value per common share increased to $3.79 as of December 31, 2016 compared to $3.00  as of December 31, 2015.



2


Income Statement

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

   
Three Months Ended 
 
Twelve Months Ended 
   
12/31/16
   
12/31/15
   
% Change 
 
12/31/16
   
12/31/15
   
% Change 
                                     
Total Revenue
 
$
16,954
   
$
15,727
     
8
%
 
$
62,482
   
$
49,998
     
25
%
Provision for Loan Losses
   
-
     
500
     
(100
%)
   
1,557
     
500
     
211
%
Non-interest Expenses
   
15,507
     
14,446
     
7
%
   
56,099
     
47,091
     
19
%
Net Income
   
1,497
     
790
     
89
%
   
4,945
     
2,433
     
103
%
Diluted Net Income per Share
 
$
0.03
   
$
0.02
     
50
%
 
$
0.12
   
$
0.06
     
100
%
                                                 


The Company reported net income of $1.5 million, or $0.03 per diluted share, for the three month period ended December 31, 2016, compared to net income of $790 thousand, or $0.02 per diluted share, for the three month period ended December 31, 2015. Net income for the twelve month period ended December 31, 2016 was $4.9 million, or $0.12 per diluted share, compared to net income of $2.4 million, or $0.06 per diluted share, for the twelve months ended December 31, 2015.

Total revenue increased by $1.2 million, or 8%, to $17.0 million for the three month period ended December 31, 2016, compared to $15.7 million for the three month period ended December 31, 2015.  This increase is primarily attributable to higher net interest income as a result of the strong growth in interest-earning assets over the last twelve months driven by the Company's "Power of Red is Back" expansion program.

Non-interest income decreased to $4.3 million for the three month period ended December 31, 2016 compared to $4.7 million for the three month period ended December 31, 2015.  This decrease was primarily driven by a one-time insurance settlement in the amount of $2.6 million received in the fourth quarter of 2015 which did not recur in 2016.  This decrease was partially offset by the addition of a residential mortgage origination team during 2016 which drove an increase in the gain on the sale of loans.

Non-interest expenses increased by $1.1 million, or 7%, to $15.5 million during the three month period ended December 31, 2016 compared to $14.4 million during the three months ended December 31, 2015. This increase was mainly caused by the addition of expenses related to the residential mortgage division which was acquired in July 2016. Salaries and employee benefits were also higher at the Bank 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
 
12/31/16
   
12/31/15
   
% Change 
 
09/30/16
   
% Change 
                               
Total assets
 
$
1,924,526
   
$
1,439,443
     
34
%
 
$
1,734,462
     
11
%
Total loans (net)
   
955,817
     
866,066
     
10
%
   
936,088
     
2
%
Total deposits
   
1,677,670
     
1,249,298
     
34
%
   
1,582,232
     
6
%
Total core deposits
   
1,677,403
     
1,239,422
     
35
%
   
1,581,967
     
6
%
                                         


Total assets increased by $485.1 million, or 34%, as of December 31, 2016 when compared to December 31, 2015.  Deposits grew by $428.4 million to $1.7 billion as of December 31, 2016 compared to $1.2 billion as of December 31, 2015. The number of deposit accounts has grown by 41% during the past twelve months. The strong growth in assets, loans and deposits has been driven by the addition of new stores and the successful execution of the Company's 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
 
12/31/16
   
12/31/15
   
%
Change 
 
09/30/16
   
%
Change 
 
4th Qtr 2016 Cost of Funds
 
                                     
Demand noninterest-bearing
 
$
324,912
   
$
243,696
     
33
%
 
$
302,372
     
7
%
   
0.00
%
Demand interest-bearing
   
605,950
     
381,499
     
59
%
   
587,197
     
3
%
   
0.40
%
Money market and savings
   
635,644
     
556,525
     
14
%
   
583,536
     
9
%
   
0.45
%
Certificates of deposit
   
110,897
     
57,702
     
92
%
   
108,862
     
2
%
   
1.14
%
Total core deposits
 
$
1,677,403
   
$
1,239,422
     
35
%
 
$
1,581,967
     
6
%
   
0.39
%
                                                 

Core deposits increased to $1.7 billion at December 31, 2016 compared to $1.2 billion at December 31, 2015 as the Company moves forward with its growth strategy to increase the number of stores and expand its customer-centric banking model 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 as a result of the successful execution of its strategy.
4

Lending

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

 
Description
 
12/31/16
   
% of
Total
 
12/31/15
   
% of
Total
 
09/30/16
   
% of
Total
                                     
Commercial real estate
 
$
378,519
     
39
%
 
$
349,726
     
40
%
 
$
376,466
     
40
%
Construction and land development
   
61,453
     
6
%
   
46,547
     
5
%
   
48,983
     
5
%
Commercial and industrial
   
174,744
     
18
%
   
181,850
     
21
%
   
186,126
     
20
%
Owner occupied real estate
   
276,986
     
29
%
   
246,398
     
28
%
   
268,435
     
28
%
Consumer and other
   
63,588
     
7
%
   
47,868
     
6
%
   
58,622
     
6
%
Residential mortgage
   
9,682
     
1
%
   
2,380
     
0
%
   
6,909
     
1
%
Gross loans
 
$
964,972
     
100
%
 
$
874,769
     
100
%
 
$
945,541
     
100
%
                                                 

Gross loans increased by $90.2 million, or 10%, to $965.0 million at December 31, 2016 compared to $874.8 million at December 31, 2015 as a result of the steady flow in quality loan demand over the last twelve months and continued success with the relationship banking model.  The Company experienced strongest growth in the commercial real estate and owner occupied real estate categories.


Asset Quality

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

 
Three Months Ended
 
12/31/16
09/30/16
12/31/15
       
Non-performing assets / capital and reserves
13%
23%
20%
Non-performing assets / total assets
1.51%
1.72%
1.66%
Quarterly net loan charge-offs / average loans
0.12%
(0.04%)
0.06%
Allowance for loan losses / gross loans
0.95%
1.00%
0.99%
Allowance for loan losses / non-performing loans
48%
49%
69%
       

The percentage of non-performing assets to total assets decreased to 1.51% at December 31, 2016, compared to 1.66% at December 31, 2015.  The ratio of non-performing assets to capital and reserves decreased to 13% at December 31, 2016 compared to 20% at December 31, 2015 as a result of the completion of the common stock offering during the fourth quarter of 2016.
 
 
5

 
Capital

The Company's capital ratios at December 31, 2016 were as follows:

 
Actual
12/31/16
Regulatory Guidelines
"Well Capitalized"
     
Leverage Ratio
  12.74%
5.00%
Common Equity Ratio
  16.59%
6.50%
Tier 1 Risk Based Capital
  18.28%
8.00%
Total Risk Based Capital
  18.99%
10.00%
Tangible Common Equity
  10.91%
n/a
     

Total shareholders' equity increased to $215.1 million at December 31, 2016 compared to $113.4 million at December 31, 2015. Tangible book value per share increased to $3.70 at December 31, 2016 compared to $3.00 per share at December 31, 2015.  The Company completed a common stock offering in the amount of $100 million during the fourth quarter of 2016.


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 nineteen stores located in the Greater Philadelphia and Southern New Jersey market place.  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, including those related to our Five Year Strategic Goals, 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)
                 
                   
   
December 31,
   
September 30,
   
December 31,
 
(dollars in thousands, except per share amounts)
 
2016
   
2016
   
2015
 
                   
ASSETS
                 
Cash and due from banks
 
$
19,830
   
$
23,061
   
$
13,777
 
Interest-bearing deposits and federal funds sold
   
14,724
     
126,980
     
13,362
 
Total cash and cash equivalents
   
34,554
     
150,041
     
27,139
 
                         
Securities - Available for sale
   
369,739
     
299,385
     
284,795
 
Securities - Held to maturity
   
432,499
     
220,470
     
172,277
 
Restricted stock
   
1,366
     
1,366
     
3,059
 
Total investment securities
   
803,604
     
521,221
     
460,131
 
                         
Loans held for sale
   
28,065
     
29,715
     
3,653
 
                         
Loans receivable
   
964,972
     
945,541
     
874,769
 
Allowance for loan losses
   
(9,155
)
   
(9,453
)
   
(8,703
)
Net loans
   
955,817
     
936,088
     
866,066
 
                         
Premises and equipment
   
57,040
     
55,573
     
46,164
 
Other real estate owned
   
10,174
     
10,271
     
11,313
 
Other assets
   
35,272
     
31,553
     
24,977
 
                         
Total Assets
 
$
1,924,526
   
$
1,734,462
   
$
1,439,443
 
                         
                         
LIABILITIES
                       
Non-interest bearing deposits
 
$
324,912
   
$
302,372
   
$
243,695
 
Interest bearing deposits
   
1,352,758
     
1,279,860
     
1,005,603
 
Total deposits
   
1,677,670
     
1,582,232
     
1,249,298
 
Short-term borrowings
    -       -       47,000  
Subordinated debt
   
22,476
     
22,476
     
22,476
 
Other liabilities
   
9,327
     
10,102
     
7,294
 
                         
Total Liabilities
   
1,709,473
     
1,614,810
     
1,326,068
 
                         
SHAREHOLDERS' EQUITY
                       
Common stock - $0.01 par value
   
573
     
384
     
384
 
Additional paid-in capital
   
253,570
     
153,887
     
152,897
 
Accumulated deficit
   
(27,888
)
   
(29,385
)
   
(32,833
)
Treasury stock at cost
   
(3,725
)
   
(3,725
)
   
(3,725
)
Stock held by deferred compensation plan
   
(183
)
   
(183
)
   
(183
)
Accumulated other comprehensive loss
   
(7,294
)
   
(1,326
)
   
(3,165
)
                         
Total Shareholders' Equity
   
215,053
     
119,652
     
113,375
 
                         
                         
Total Liabilities and Shareholders' Equity
 
$
1,924,526
   
$
1,734,462
   
$
1,439,443
 
 
 
8

Republic First Bancorp, Inc.             
Consolidated Statements of Income              
 
(Unaudited)
                             
                               
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
September 30,
   
December 31,
   
December 31,
   
December 31,
 
(in thousands, except per share amounts)
 
2016
   
2016
   
2015
   
2016
   
2015
 
                               
INTEREST INCOME
                             
Interest and fees on loans
 
$
10,826
   
$
10,707
   
$
9,786
   
$
41,787
   
$
37,781
 
Interest and dividends on investment securities
   
3,636
     
2,764
     
2,565
     
11,967
     
7,377
 
Interest on other interest earning assets
   
174
     
149
     
55
     
473
     
278
 
Total interest income
   
14,636
     
13,620
     
12,406
     
54,227
     
45,436
 
                                         
INTEREST EXPENSE
                                       
Interest on deposits
   
1,650
     
1,531
     
1,137
     
5,669
     
4,266
 
Interest on borrowed funds
   
296
     
303
     
282
     
1,194
     
1,115
 
Total interest expense
   
1,946
     
1,834
     
1,419
     
6,863
     
5,381
 
                                         
Net interest income
   
12,690
     
11,786
     
10,987
     
47,364
     
40,055
 
Provision for loan losses
   
-
     
607
     
500
     
1,557
     
500
 
                                         
Net interest income after provision for loan losses
   
12,690
     
11,179
     
10,487
     
45,807
     
39,555
 
                                         
NON-INTEREST INCOME
                                       
Service fees on deposit accounts
   
748
     
686
     
506
     
2,658
     
1,719
 
Gain on sale of loans
   
2,723
     
4,413
     
455
     
9,718
     
3,139
 
Gain on sale of investment securities
   
-
     
2
     
35
     
656
     
108
 
Other non-interest income
   
793
     
310
     
3,744
     
2,086
     
4,977
 
Total non-interest income
   
4,264
     
5,411
     
4,740
     
15,118
     
9,943
 
                                         
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
   
8,268
     
7,731
     
5,821
     
28,602
     
22,488
 
Occupancy and equipment
   
2,424
     
2,586
     
2,259
     
9,627
     
8,009
 
Legal and professional fees
   
560
     
511
     
584
     
2,039
     
2,183
 
Foreclosed real estate
   
572
     
702
     
3,066
     
2,182
     
4,239
 
Regulatory assessments and related fees
   
402
     
296
     
337
     
1,413
     
1,248
 
Other operating expenses
   
3,281
     
3,456
     
2,379
     
12,236
     
8,924
 
Total non-interest expense
   
15,507
     
15,282
     
14,446
     
56,099
     
47,091
 
                                         
Income before benefit for income taxes
   
1,447
     
1,308
     
781
     
4,826
     
2,407
 
                                         
Benefit for income taxes
   
(50
)
   
(32
)
   
(9
)
   
(119
)
   
(26
)
                                         
Net income
 
$
1,497
   
$
1,340
   
$
790
   
$
4,945
   
$
2,433
 
                                         
                                         
Net Income per Common Share
                                       
Basic
 
$
0.03
   
$
0.04
   
$
0.02
   
$
0.13
   
$
0.06
 
Diluted
 
$
0.03
   
$
0.03
   
$
0.02
   
$
0.12
   
$
0.06
 
                                         
Average Common Shares Outstanding
                                       
Basic
   
43,456
     
37,916
     
37,826
     
39,281
     
37,818
 
Diluted
   
44,317
     
38,375
     
38,246
     
39,865
     
38,094
 
 
9

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)
 
December 31, 2016
   
September 30, 2016
   
December 31, 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
 
$
135,214
   
$
174
     
0.51
%
 
$
114,260
   
$
149
     
0.52
%
 
$
65,611
   
$
55
     
0.33
%
Securities
   
649,649
     
3,731
     
2.30
%
   
477,601
     
2,858
     
2.39
%
   
409,141
     
2,656
     
2.60
%
Loans receivable
   
970,391
     
10,965
     
4.50
%
   
966,106
     
10,848
     
4.47
%
   
855,124
     
9,870
     
4.58
%
Total interest-earning assets
   
1,755,254
     
14,870
     
3.37
%
   
1,557,967
     
13,855
     
3.54
%
   
1,329,876
     
12,581
     
3.75
%
                                                                         
Other assets
   
104,825
                     
103,826
                     
85,340
                 
                                                                         
Total assets
 
$
1,860,079
                   
$
1,661,793
                   
$
1,415,216
                 
                                                                         
Interest-bearing liabilities:
                                                                       
                                                                         
Demand non interest-bearing
 
$
325,495
                   
$
282,571
                   
$
252,514
                 
Demand interest-bearing
   
613,828
     
617
     
0.40
%
   
533,222
     
553
     
0.41
%
   
393,384
     
392
     
0.40
%
Money market & savings
   
629,646
     
716
     
0.45
%
   
583,256
     
677
     
0.46
%
   
552,673
     
578
     
0.41
%
Time deposits
   
110,488
     
317
     
1.14
%
   
104,701
     
301
     
1.14
%
   
71,463
     
167
     
0.93
%
Total deposits
   
1,679,457
     
1,650
     
0.39
%
   
1,503,750
     
1,531
     
0.41
%
   
1,270,034
     
1,137
     
0.36
%
                                                                         
Total interest-bearing deposits
   
1,353,962
     
1,650
     
0.48
%
   
1,221,179
     
1,531
     
0.50
%
   
1,017,520
     
1,137
     
0.44
%
                                                                         
Other borrowings
   
22,513
     
296
     
5.23
%
   
29,938
     
303
     
4.03
%
   
23,087
     
282
     
4.85
%
                                                                         
                                                                         
Total interest-bearing liabilities
   
1,376,475
     
1,946
     
0.56
%
   
1,251,117
     
1,834
     
0.58
%
   
1,040,607
     
1,419
     
0.54
%
 
                                                                       
Total deposits and other borrowings
   
1,701,970
     
1,946
     
0.45
%
   
1,533,688
     
1,834
     
0.48
%
   
1,293,121
     
1,419
     
0.44
%
                                                                         
                                                                         
Non interest-bearing liabilities
   
10,965
                     
9,247
                     
7,901
                 
Shareholders' equity
   
147,144
                     
118,858
                     
114,194
                 
Total liabilities and shareholders' equity
 
$
1,860,079
                   
$
1,661,793
                   
$
1,415,216
                 
                                                                         
Net interest income
         
$
12,924
                   
$
12,021
                   
$
11,162
         
Net interest spread
                   
2.81
%
                   
2.96
%
                   
3.21
%
                                                                         
Net interest margin
                   
2.93
%
                   
3.07
%
                   
3.33
%
 
Note: The above tables are presented on a tax equivalent basis.
10

Republic First Bancorp, Inc.              
Average Balances and Net Interest Income               
(unaudited)                 
                                     
                                     
   
For the twelve months ended
   
For the twelve months ended
 
(dollars in thousands)
 
December 31, 2016
   
December 31, 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
 
$
92,452
   
$
473
     
0.51
%
 
$
106,876
   
$
278
     
0.26
%
Securities
   
506,545
     
12,346
     
2.44
%
   
309,018
     
7,692
     
2.49
%
Loans receivable
   
936,492
     
42,304
     
4.52
%
   
820,820
     
38,072
     
4.64
%
Total interest-earning assets
   
1,535,489
     
55,123
     
3.59
%
   
1,236,714
     
46,042
     
3.72
%
                                                 
Other assets
   
97,510
                     
74,505
                 
                                                 
Total assets
 
$
1,632,999
                   
$
1,311,219
                 
                                                 
Interest-bearing liabilities:
                                               
                                                 
Demand non interest-bearing
 
$
284,326
                   
$
235,810
                 
Demand interest-bearing
   
510,745
     
2,088
     
0.41
%
   
349,055
     
1,401
     
0.40
%
Money market & savings
   
586,750
     
2,639
     
0.45
%
   
508,846
     
2,170
     
0.43
%
Time deposits
   
89,713
     
942
     
1.05
%
   
73,819
     
695
     
0.94
%
Total deposits
   
1,471,534
     
5,669
     
0.39
%
   
1,167,530
     
4,266
     
0.37
%
                                                 
Total interest-bearing deposits
   
1,187,208
     
5,669
     
0.48
%
   
931,720
     
4,266
     
0.46
%
                                                 
Other borrowings
   
28,079
     
1,194
     
4.25
%
   
22,640
     
1,115
     
4.92
%
                                                 
                                                 
Total interest-bearing liabilities
   
1,215,287
     
6,863
     
0.56
%
   
954,360
     
5,381
     
0.56
%
Total deposits and
 other borrowings
   
1,499,613
     
6,863
     
0.46
%
   
1,190,170
     
5,381
     
0.45
%
                                                 
                                                 
Non interest-bearing liabilities
   
8,867
                     
7,340
                 
Shareholders' equity
   
124,519
                     
113,709
                 
Total liabilities and
                                               
shareholders' equity
 
$
1,632,999
                   
$
1,311,219
                 
                                                 
Net interest income
         
$
48,260
                   
$
40,661
         
Net interest spread
                   
3.03
%
                   
3.16
%
                                                 
Net interest margin
                   
3.14
%
                   
3.29
%
 
Note: The above tables are presented on a tax equivalent basis.
11

Republic First Bancorp, Inc.          
Summary of Allowance for Loan Losses and Other Related Data     
(unaudited)         
                               
                               
   
Three months ended
       
Twelve months ended
 
   
December 31,
   
September 30,
   
December 31,
   
December 31,
   
December 31,
 
(dollars in thousands)
 
2016
   
2016
   
2015
   
2016
   
2015
 
                               
                               
Balance at beginning of period
 
$
9,453
   
$
8,761
   
$
8,323
   
$
8,703
   
$
11,536
 
                                         
Provision charged to operating expense
   
-
     
607
     
500
     
1,557
     
500
 
     
9,453
     
9,368
     
8,823
     
10,260
     
12,036
 
                                         
Recoveries on loans charged-off:
                                       
  Commercial
   
1
     
88
     
1
     
169
     
58
 
  Consumer
   
2
     
-
     
1
     
2
     
34
 
Total recoveries
   
3
     
88
     
2
     
171
     
92
 
                                         
Loans charged-off:
                                       
  Commercial
   
(290
)
   
(3
)
   
(122
)
   
(1,265
)
   
(3,425
)
  Consumer
   
(11
)
   
-
     
-
     
(11
)
   
-
 
                                         
Total charged-off
   
(301
)
   
(3
)
   
(122
)
   
(1,276
)
   
(3,425
)
                                         
Net (charge-offs)/recoveries
   
(298
)
   
85
     
(120
)
   
(1,105
)
   
(3,333
)
                                         
Balance at end of period
 
$
9,155
   
$
9,453
   
$
8,703
   
$
9,155
   
$
8,703
 
                                         
                                         
Net charge-offs as a percentage of
 average loans outstanding
   
0.12
%
   
(0.04
%)
   
0.06
%
   
0.12
%
   
0.41
%
                                         
Allowance for loan losses as a percentage
 of period-end loans
   
0.95
%
   
1.00
%
   
0.99
%
   
0.95
%
   
0.99
%
 
 
 
12

Republic First Bancorp, Inc.    
Summary of Non-Performing Loans and Assets            
(unaudited)         
                               
   
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
(dollars in thousands)
 
2016
   
2016
   
2016
   
2016
   
2015
 
                               
Non-accrual loans:
                             
  Commercial real estate
 
$
17,758
   
$
18,331
   
$
18,070
   
$
11,057
   
$
12,080
 
  Consumer and other
   
836
     
1,007
     
772
     
762
     
542
 
Total non-accrual loans
   
18,594
     
19,338
     
18,842
     
11,819
     
12,622
 
                                         
Loans past due 90 days or more and still accruing
   
302
     
153
     
-
     
8,037
     
-
 
                                         
Total non-performing loans
   
18,896
     
19,491
     
18,842
     
19,856
     
12,622
 
                                         
Other real estate owned
   
10,174
     
10,271
     
11,974
     
11,393
     
11,313
 
                                         
Total non-performing assets
 
$
29,070
   
$
29,762
   
$
30,816
   
$
31,249
   
$
23,935
 
                                         
                                         
Non-performing loans to total loans
   
1.96
%
   
2.06
%
   
2.03
%
   
2.21
%
   
1.44
%
                                         
Non-performing assets to total assets
   
1.51
%
   
1.72
%
   
1.95
%
   
2.11
%
   
1.66
%
                                         
Non-performing loan coverage
   
48.45
%
   
48.50
%
   
46.50
%
   
45.47
%
   
68.95
%
                                         
Allowance for loan losses as a percentage of total period-end loans
   
0.95
%
   
1.00
%
   
0.94
%
   
1.00
%
   
0.99
%
                                         
Non-performing assets / capital plus allowance for loan losses
   
12.97
%
   
23.05
%
   
24.20
%
   
24.87
%
   
19.61
%
 
 
 
13