Skip to main content

Republic Bancorp, Inc. Reports 49% Rise in Fourth Quarter Net Income

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

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20200124005014/en/

Republic Bancorp, Inc. (“Republic” or the “Company”) is pleased to report fourth quarter net income of $25.8 million, a 49% increase over the fourth quarter of 2018, resulting in Diluted Earnings per Class A Common Share (“Diluted EPS”) of $1.23. Fiscal year 2019 net income was $91.7 million, an 18% increase from the same period in 2018, resulting in Diluted EPS of $4.39, return on average assets (“ROA”) of 1.64%, and return on average equity (“ROE”) of 12.49%.

Fourth quarter 2019 adjusted net income(1), which excludes one-time benefits from the Company’s November 2019 sale of four branches in Owensboro, Elizabethtown and Frankfort, Kentucky, was $18.8 million, a 9% increase over the same period in 2018, resulting in adjusted Diluted EPS(1) of $0.89. Fiscal year 2019 adjusted net income(1), which excludes the same one-time benefits, was $84.8 million, a 9% increase over 2018, resulting in adjusted Diluted EPS(1) of $4.06, adjusted ROA(1) of 1.51%, and adjusted ROE(1) of 11.55%. These adjusted results, which management believes improve comparability between periods, are considered non-GAAP(1) measures. A reconciliation to comparable GAAP(1) measures is provided in Footnote 1. Also impacting comparability, the income tax expense line item for the fourth quarter and year ended December 31, 2018 contained items that positively impacted the Company’s overall effective tax rate in 2018(2).

Steve Trager, Chairman & CEO of Republic commented, “I am very excited to say that we posted another year of solid growth in net income, with continued strong balance sheet growth and on-going favorable asset quality. We are proud to say that these results reflect our focused balance sheet management strategies, which along with our investments in mortgage-banking talent and technology, positioned us to produce our solid results despite a mixed landscape of conditions for growth opportunities.

“Looking ahead to 2020, we are cautiously optimistic. Our balance sheet and capital levels are well-positioned for an uncertain interest rate environment, while our talent level is second to none. As always, we will rise to meet the challenges in the year ahead with our strong management team and over 1,000 dedicated associates, who are always willing to go the extra mile each and every day in our efforts to make Republic one of the best performing banks in the industry,” concluded Steve Trager.

The following table highlights Republic’s financial performance for the fourth quarters and years ended December 31, 2019 and 2018:

Total Company Financial Performance Highlights

Three Months Ended Dec. 31,

Year Ended Dec. 31,

(dollars in thousands, except per share data)

2019

2018

$ Change

% Change

2019

2018

$ Change

% Change

 Income Before Income Tax Expense*

$

32,301

$

20,328

$

11,973

59

%

$

113,193

$

94,263

$

18,930

20

%

 Net Income *

25,768

17,306

8,462

49

91,699

77,852

13,847

18

 Diluted Earnings per Class A Common Share

1.23

0.83

0.40

48

4.39

3.74

0.65

17

 Return on Average Assets

1.83

%

1.37

%

NA

34

1.64

%

1.52

%

NA

8

 Return on Average Equity

13.58

10.07

NA

35

12.49

11.67

NA

7

* Results by reportable segment provided near the end of this earnings release.
NA – Not applicable


Results of Operations for the Fourth Quarter of 2019 Compared to the Fourth Quarter of 2018

Core Bank(3) – Core Bank net income for the fourth quarter of 2019 increased $7.1 million, or 44%, over the same period in 2018. After-tax benefits from the Company’s branch divestiture in November 2019 included a net gain on divestiture of $6.3 million and a net credit to Provision expense of $711,000, as the Bank relieved reserves for its divested loans. Excluding these one-time benefits, continued growth in net interest income, a lower provision for loan losses (“Provision”), and strong mortgage banking income primarily drove the overall increase in net income. These positive drivers were partially offset by an increase in noninterest expense.

Core Bank net interest income increased $948,000, or 2%, over the fourth quarter of 2018. Growth in net interest income was driven by strong loan growth, as Core Bank average loans increased $481 million, or 12% over average loans for the fourth quarter of 2018. The impact to net interest income resulting from the solid loan growth overcame a 29-basis-point decline in the Core Bank’s net interest margin for the quarter.

The following tables present the overall changes in the Core Bank’s adjusted(1) and unadjusted net interest income, net interest margin, as well as average and period-end loan balances by reportable segment:

Net Interest Income

Net Interest Margin

(dollars in thousands)

Three Months Ended Dec. 31,

Three Months Ended Dec. 31,

Reportable Segment

2019

2018

Change

2019

2018

Change

Adjusted Traditional Banking (a)* - Non-GAAP**

$

41,252

$

40,553

$

699

3.79

%

3.92

%

(0.13

)%

Warehouse Lending

4,620

3,557

1,063

2.27

3.13

(0.86

)

Mortgage Banking*

213

94

119

NM

NM

NM

Adjusted Core Bank - Non-GAAP**

46,085

44,204

1,881

3.55

3.85

(0.30

)

Branch Divestiture (b)

721

1,654

(933

)

4.29

3.77

0.52

Total Core Bank - GAAP

$

46,806

$

45,858

$

948

3.56

3.85

(0.29

)

Traditional Banking - (a) + (b) - GAAP

$

41,973

$

42,207

$

(234

)

3.80

%

3.92

%

(0.12

)%

*Includes loans held for sale
** A reconciliation of these non-GAAP measures to comparable GAAP measures is provided in Footnote 1 of this earnings release.
NM – Not meaningful

Average Loan Balances

Period-End Loan Balances

(dollars in thousands)

Three Months Ended Dec. 31,

Dec. 31,

Reportable Segment

2019

2018

$ Change

% Change

2019

2018

$ Change

% Change

Adjusted Traditional Banking (a)* - Non-GAAP**

$

3,572,918

$

3,403,681

$

169,237

5

%

$

3,595,931

$

3,453,925

$

142,006

4

%

Warehouse Lending

815,776

453,794

361,982

80

717,458

468,695

248,763

53

Mortgage Banking*

19,583

6,536

13,047

200

19,224

8,971

10,253

114

Adjusted Core Bank - Non-GAAP**

4,408,277

3,864,011

544,266

14

4,332,613

3,931,591

401,022

10

Branch Divestiture (b)

63,332

126,503

(63,171

)

(50

)

123,119

(123,119

)

(100

)

Total Core Bank - GAAP

$

4,471,609

$

3,990,514

$

481,095

12

$

4,332,613

$

4,054,710

$

277,903

7

Traditional Banking - (a) + (b) - GAAP

$

3,636,250

$

3,530,184

$

106,066

3

%

$

3,595,931

$

3,577,044

$

18,887

1

%

*Includes loans held for sale
** A reconciliation of these non-GAAP measures to comparable GAAP measures is provided in Footnote 1 of this earnings release.
NM – Not meaningful

The primary drivers of the changes in the Core Bank’s net interest income and net interest margin for the fourth quarter of 2019, as compared to similar measures for the fourth quarter of 2018, were as follows:

Traditional Banking

Excluding divested branches, the Traditional Bank’s net interest income increased $699,000 and was positively impacted by growth in average commercial real estate loans of $94 million and average commercial & industrial loans of $66 million. Such loan growth overcame net interest margin compression of 13 basis points.

The quarter-over-quarter margin compression within the Traditional Banking segment was primarily driven by the following factors:

  • The net interest margin compressed partially due to decreased value from the Traditional Bank’s noninterest-bearing funding sources. The difference between the Traditional Banking segment’s net interest margin and net interest spread was 10 basis points during the fourth quarter of 2019 compared to 17 basis points during the fourth quarter of 2018, with the differential representing the decreased value to the net interest margin of noninterest-bearing deposits and stockholders’ equity. The decrease in this value resulted from a 12 basis-point decline in the yield on the Traditional Banking segment’s interest-earning assets from period to period.
  • In addition to the decline in the yield of Traditional Bank’s interest earning assets, the segment was also negatively impacted by the flat U.S. Treasury yield curve during the period in which short-term and long-term U.S. Treasury yields remained similar to each other. As is generally the case with all banks, the Traditional Bank’s asset yields and liability funding costs are substantially determined by the shape of the U.S. Treasury yield curve. As a result, the Traditional Bank continued to experience market-based pressures during the quarter to reduce its new loan yields, which are generally tied to longer-term rates, more than any decreases it was able to attain from its incremental funding costs. Management expects margin compression challenges to remain in the future as long as the overall U.S. Treasury yield curve remains flat or inverted.

Warehouse Lending

Warehouse Lending (“Warehouse”) loans experienced exponential growth, with outstanding average balances increasing from $454 million during the fourth quarter of 2018 to $816 million during the fourth quarter of 2019 due to increased client line usage. As a result, quarter over quarter net interest income for the segment increased $1.1 million despite compression in the Warehouse segment’s net interest margin.

The Core Bank’s Provision decreased $2.7 million from the fourth quarter of 2018 to a net credit of $1.4 million for the fourth quarter of 2019. The primary difference in the Provision between the two periods was a one-time, pre-tax $900,000 credit to the Provision that the Company recorded with the final settlement of its branch divestiture. Excluding the impact of the branch divestiture, the Core Bank’s Provision decreased from $1.3 million for the fourth quarter of 2018 to a net credit of $481,000 for the fourth quarter of 2019. A decline in Core Bank period-end balances during the fourth quarter of 2019 compared to growth in those balances during the same period in 2018 primarily drove the decrease in the Provision. Core bank spot balances, excluding divested loans, decreased $251 million during the fourth quarter of 2019 primarily due to a $256 million decline in Warehouse period-end balances.

The table below presents the Core Bank’s credit quality metrics:

As of and for the:

Quarters Ended:

Years Ended:

Dec. 31,

Sep. 30,

Jun. 30,

Mar. 31,

Dec. 31,

Dec. 31,

Dec. 31,

Core Banking Credit Quality Ratios

2019

2019

2019

2019

2019

2018

2017

Nonperforming loans to total loans

0.54

%

0.45

%

0.45

%

0.37

%

0.54

%

0.40

%

0.36

%

Nonperforming assets to total loans (including OREO)

0.54

0.45

0.47

0.37

0.54

0.40

0.36

Delinquent loans to total loans (4)

0.30

0.30

0.29

0.18

0.30

0.22

0.21

Net charge-offs to average loans

0.19

0.15

0.04

0.04

0.11

0.06

0.04

(Quarterly rates annualized)

OREO = Other Real Estate Owned

 

Core Bank noninterest income was $18.2 million for the fourth quarter of 2019, an increase of $9.4 million from the fourth quarter of 2018. Core Bank noninterest income for the fourth quarter of 2019 included a pre-tax $7.9 million net gain resulting from the final settlement of the Company’s branch divestiture. Driving the remainder of the increase in noninterest income was a $1.4 million rise in mortgage banking income, as the Company’s on-going investment in its Consumer Direct channel and processing capacity enabled it to take advantage of a favorable rate environment. As a result, secondary market loans originated from period to period increased $65 million and the Bank’s pipeline of secondary market loans in process from December 31, 2018 to December 31, 2019 increased $18 million.

Core Bank noninterest expense was $37.1 million for the fourth quarter of 2019 compared to $34.5 million for the fourth quarter of 2018. Comparability of noninterest expense between the two quarters was impacted by adjustments to the Core Bank’s incentive compensation accruals, which were made during both periods to bring accrual balances in line with projected payouts. As a result of these adjustments, net incentive compensation expense was a net charge of $1.2 million for the fourth quarter of 2019 compared to a net credit of $75,000 for the fourth quarter of 2018. The increase in incentive compensation primarily reflected higher mortgage commissions during the fourth quarter of 2019 resulting from increased mortgage banking production. Excluding the impact of the change in incentive compensation expense, noninterest expense increased $964,000, or 3%, for the fourth quarter of 2019, as compared to the fourth quarter of 2018 and was primarily driven by the following:

  • Salaries and employee benefits expense increased $340,000, or 2%, with costs for 29 additional Core Bank full-time-equivalent employees from December 31, 2018 to December 31, 2019 partially offset by reductions in equity compensation expense and employee benefits expense.
  • The Core Bank’s noninterest expense during the fourth quarter of 2019 was positively impacted by a $265,000 reduction in FDIC insurance costs, as the Bank was able to apply its Small Bank Assessment Credits against its most recent FDIC insurance premium payment. The Bank has just over one quarter’s worth of credits it can apply to future FDIC insurance premiums.

Republic Processing Group(5)

The Republic Processing Group (“RPG”) reported net income of $2.6 million for the fourth quarter of 2019 compared to $1.2 million for the same period in 2018. The positive increase in net income at RPG for the quarter was primarily driven by a $1.2 million increase in net income for its Republic Credit Solutions (“RCS”) segment.

RCS’s increase in net income was primarily driven by a $1.5 million reduction in Provision expense for its line-of-credit product resulting from a decline in the product’s annualized historical loss rate combined with a year-to-year decrease in outstanding balances.

Branch Divestiture(1)

In July 2019, the Bank entered into a definitive agreement to sell its four banking centers located in the Kentucky cities of Owensboro, Elizabethtown, and Frankfort to Limestone Bank (“Limestone”), a subsidiary of Limestone Bancorp, Inc. The agreement provided that Limestone acquire loans, with balances of approximately $128 million as of November 15, 2019 (the “Closing Date”), and assume deposits with balances of approximately $132 million as of the Closing Date, associated with the four banking centers.

In addition to the sale of loans and assumption of deposits, Limestone also acquired substantially all of the fixed assets of these locations, which had a book value of $1.3 million as of the Closing Date. Based on the Closing Date deposits, the all-in blended premium for the transaction was 6.1% of the total deposits transferred. The final calculated premium was based on the trailing 10-day average amount of the deposits as of the closing date, as well as the branch location for the deposits.

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank currently has 42 full-service banking centers and two loan production offices throughout five states: 28 banking centers in 8 Kentucky communities – Covington, Crestview Hills, Florence, Georgetown, Lexington, Louisville, Shelbyville, and Shepherdsville; three banking centers in southern Indiana – Floyds Knobs, Jeffersonville, and New Albany; seven banking centers in six Florida communities (Tampa MSA) – Largo, New Port Richey, St. Petersburg, Seminole, Tampa, and Temple Terrace, and one loan production office in Oldsmar; two banking centers in two Tennessee communities (Nashville MSA) – Cool Springs and Green Hills, and one loan production office in Brentwood; and two banking centers in two Ohio communities (Cincinnati MSA) – Norwood and West Chester. The Bank offers internet banking at www.republicbank.com. The Bank also offers separately branded, nation-wide digital banking at www.mymemorybank.com. The Company has $5.6 billion in assets and is headquartered in Louisville, Kentucky. The Company’s Class A Common Stock is listed under the symbol “RBCAA” on the NASDAQ Global Select Market.

Republic Bank. It’s just easier here. ®

Forward-Looking Statements
This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in the preceding paragraphs are based on our current expectations and assumptions regarding our business, the future impact to our balance sheet and income statement resulting from changes in interest rates, the yield curve, the ability to develop products and strategies in order to meet the Company’s long-term strategic goals, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated by forward-looking statements. We caution you therefore against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Actual results could differ materially based upon 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, 2018 and Quarterly Report on Form 10-Q for the period ended September 30, 2019. The Company undertakes no obligation to update any forward-looking statements, except as required by applicable law.

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Balance Sheet Data

Dec. 31, 2019

Dec. 31, 2018

Assets:

Cash and cash equivalents

$

385,303

$

351,474

Investment securities

537,074

543,771

Loans held for sale

31,468

21,809

Loans

4,433,151

4,148,227

Allowance for loan and lease losses

(43,351

)

(44,675

)

Loans, net

4,389,800

4,103,552

Federal Home Loan Bank stock, at cost

30,831

32,067

Premises and equipment, net

46,196

44,820

Right-of-use assets (6)

35,206

Goodwill

16,300

16,300

Other real estate owned ("OREO")

113

160

Bank owned life insurance ("BOLI")

66,433

64,883

Other assets and accrued interest receivable

81,595

61,568

Total assets

$

5,620,319

$

5,240,404

Liabilities and Stockholders' Equity:

Deposits:

Noninterest-bearing

$

1,033,379

$

1,003,969

Interest-bearing

2,752,629

2,452,176

Total deposits

3,786,008

3,456,145

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

167,617

182,990

Operating lease liabilities (6)

36,530

Federal Home Loan Bank advances

750,000

810,000

Subordinated note

41,240

41,240

Other liabilities and accrued interest payable

74,680

60,095

Total liabilities

4,856,075

4,550,470

Stockholders' equity

764,244

689,934

Total liabilities and stockholders' equity

$

5,620,319

$

5,240,404

 

Average Balance Sheet Data

Three Months Ended Dec. 31,

Year Ended Dec. 31,

2019

2018

2019

2018

Assets:

Federal funds sold and other interest-earning deposits

$

152,286

$

199,134

$

260,131

$

255,708

Investment securities, including FHLB stock

632,559

579,429

564,631

542,258

Loans, including loans held for sale

4,588,538

4,092,004

4,470,347

4,094,918

Total interest-earning assets

5,373,383

4,870,567

5,295,109

4,892,884

Total assets

5,638,498

5,070,845

5,577,643

5,130,628

Liabilities and Stockholders' Equity:

Noninterest-bearing deposits, including those held for assumption

$

1,062,010

$

1,050,236

$

1,120,608

$

1,147,432

Interest-bearing deposits, including those held for assumption

2,966,993

2,477,962

2,755,946

2,445,385

Securities sold under agreements to

repurchase and other short-term borrowings

248,558

252,073

236,883

225,145

Federal Home Loan Bank advances

469,130

515,413

595,613

557,090

Subordinated note

41,240

41,240

41,240

41,240

Total interest-bearing liabilities

3,725,921

3,286,688

3,629,682

3,268,860

Stockholders' equity

758,740

687,156

734,281

666,979

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Income Statement Data

Three Months Ended Dec. 31,

Year Ended Dec. 31,

2019

2018

2019

2018

Total interest income (7)

$

64,527

$

62,902

$

280,883

$

256,181

Total interest expense

10,132

8,626

44,757

30,123

Net interest income

54,395

54,276

236,126

226,058

Provision for loan and lease losses

914

5,104

25,758

31,368

Noninterest income:

Service charges on deposit accounts

3,547

3,565

14,197

14,273

Net refund transfer fees

112

55

21,158

20,029

Mortgage banking income

2,480

1,129

9,499

4,825

Interchange fee income

2,814

2,844

11,859

11,159

Program fees

1,284

1,520

4,712

6,225

Increase in cash surrender value of BOLI

397

392

1,550

1,527

Net gains on OREO

53

29

540

729

Net gain on branch divestiture

7,948

7,829

Other

1,020

585

3,664

4,658

Total noninterest income

19,655

10,119

75,008

63,425

Noninterest expense:

Salaries and employee benefits

23,997

21,743

99,181

91,189

Occupancy and equipment, net

6,497

6,474

26,124

25,365

Communication and transportation

1,198

1,115

4,447

4,785

Marketing and development

1,223

784

5,023

4,432

FDIC insurance expense

264

743

1,494

Bank franchise tax expense

927

863

5,293

4,951

Data processing

2,532

2,434

9,189

9,613

Interchange related expense

1,115

1,237

4,870

4,480

Supplies

335

446

1,693

1,444

Other real estate owned and other repossession expense

2

31

326

94

Legal and professional fees

601

753

3,357

3,459

Other

2,408

2,819

11,937

12,546

Total noninterest expense

40,835

38,963

172,183

163,852

Income before income tax expense

32,301

20,328

113,193

94,263

Income tax expense

6,533

3,022

21,494

16,411

Net income

$

25,768

$

17,306

$

91,699

$

77,852

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Selected Data and Ratios

Three Months Ended Dec. 31,

Year Ended Dec. 31,

2019

2018

2019

2018

Per Share Data:

Basic weighted average shares outstanding

21,036

20,975

21,023

20,960

Diluted weighted average shares outstanding

21,133

21,113

21,135

21,065

Period-end shares outstanding:

Class A Common Stock

18,737

18,675

18,737

18,675

Class B Common Stock

2,206

2,213

2,206

2,213

Book value per share (8)

$

36.49

$

33.03

$

36.49

$

33.03

Tangible book value per share (8)

35.41

31.98

35.41

31.98

Earnings per share ("EPS"):

Basic EPS - Class A Common Stock

$

1.23

$

0.83

$

4.41

$

3.76

Basic EPS - Class B Common Stock

1.13

0.76

4.01

3.41

Diluted EPS - Class A Common Stock

1.23

0.83

4.39

3.74

Diluted EPS - Class B Common Stock

1.12

0.75

3.99

3.40

Cash dividends declared per Common share:

Class A Common Stock

$

0.264

$

0.242

$

1.056

$

0.968

Class B Common Stock

0.240

0.220

0.960

0.880

Performance Ratios:

Return on average assets

1.83

%

1.37

%

1.64

%

1.52

%

Return on average equity

13.58

10.07

12.49

11.67

Efficiency ratio (9)

62

61

57

57

Yield on average interest-earning assets (7)

4.80

5.17

5.30

5.24

Cost of average interest-bearing liabilities

1.09

1.05

1.23

0.92

Cost of average deposits (10)

0.74

0.59

0.75

0.47

Net interest spread (7)

3.71

4.12

4.07

4.32

Net interest margin - Total Company (7)

4.05

4.46

4.46

4.62

Net interest margin - Core Bank (3)

3.56

3.85

3.61

3.70

Other Information:

End of period FTEs (11) - Total Company

1,080

1,051

1,080

1,051

End of period FTEs - Core Bank

997

968

997

968

Number of full-service banking centers

41

45

41

45

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Credit Quality Data and Ratios

As of and for the

As of and for the

Three Months Ended Dec. 31,

Year Ended Dec. 31,

2019

2018

2019

2018

Credit Quality Asset Balances:

Nonperforming Assets - Total Company:

Loans on nonaccrual status

$

23,332

$

15,993

$

23,332

$

15,993

Loans past due 90-days-or-more and still on accrual

157

145

157

145

Total nonperforming loans

23,489

16,138

23,489

16,138

OREO

113

160

113

160

Total nonperforming assets

$

23,602

$

16,298

$

23,602

$

16,298

Nonperforming Assets - Core Bank (3):

Loans on nonaccrual status

$

23,332

$

15,993

$

23,332

$

15,993

Loans past due 90-days-or-more and still on accrual

13

13

Total nonperforming loans

23,332

16,006

23,332

16,006

OREO

113

160

113

160

Total nonperforming assets

$

23,445

$

16,166

$

23,445

$

16,166

Delinquent loans:

Delinquent loans - Core Bank

$

13,042

$

8,875

$

13,042

$

8,875

Delinquent loans - RPG (5)

7,762

7,087

7,762

7,087

Total delinquent loans - Total Company

$

20,804

$

15,962

$

20,804

$

15,962

Credit Quality Ratios - Total Company:

Nonperforming loans to total loans

0.53

%

0.39

%

0.53

%

0.39

%

Nonperforming assets to total loans (including OREO)

0.53

0.39

0.53

0.39

Nonperforming assets to total assets

0.42

0.31

0.42

0.31

Allowance for loan and lease losses to total loans

0.98

1.08

0.98

1.08

Allowance for loan and lease losses to nonperforming loans

185

277

185

277

Delinquent loans to total loans (4)

0.47

0.38

0.47

0.38

Net charge-offs to average loans (annualized)

0.39

0.42

0.61

0.72

Credit Quality Ratios - Core Bank:

Nonperforming loans to total loans

0.54

%

0.40

%

0.54

%

0.40

%

Nonperforming assets to total loans (including OREO)

0.54

0.40

0.54

0.40

Nonperforming assets to total assets

0.43

0.32

0.43

0.32

Allowance for loan and lease losses to total loans

0.70

0.78

0.70

0.78

Allowance for loan and lease losses to nonperforming loans

129

197

129

197

Delinquent loans to total loans

0.30

0.22

0.30

0.22

Net charge-offs to average loans (annualized)

0.19

0.12

0.11

0.06

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)

(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

 

 

 

Balance Sheet Data

 

 

 

Quarterly Comparison

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Assets:

 

 

 

Cash and cash equivalents

$

385,303

$

397,072

$

473,779

$

345,512

$

351,474

Investment securities

537,074

638,697

447,512

498,318

543,771

Loans held for sale

31,468

51,243

63,949

24,177

21,809

Loans held for sale upon branch divestiture

 

130,770

131,881

 

 

Loans

4,433,151

4,664,054

4,390,533

4,298,710

4,148,227

Allowance for loan and lease losses

(43,351

)

(46,932

)

(45,983

)

(57,961

)

(44,675

)

Loans, net

4,389,800

4,617,122

4,344,550

4,240,749

4,103,552

Federal Home Loan Bank stock, at cost

30,831

32,242

32,242

29,965

32,067

Premises and equipment, net

46,196

46,735

44,199

43,527

44,820

Right-of-use assets (6)

35,206

36,051

37,450

38,738

 

Goodwill

16,300

16,300

16,300

16,300

16,300

Other real estate owned

113

119

1,095

216

160

Bank owned life insurance

66,433

66,037

65,642

65,265

64,883

Other assets and accrued interest receivable

81,595

71,259

64,535

63,001

61,568

Total assets

$

5,620,319

$

6,103,647

$

5,723,134

$

5,365,768

$

5,240,404

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

Deposits:

 

 

 

Noninterest-bearing

$

1,033,379

$

1,031,553

$

1,003,793

$

1,184,480

$

1,003,969

Interest-bearing

2,752,629

2,703,199

2,557,127

2,589,836

2,452,176

Deposits held for assumption upon branch divestiture

 

142,384

152,954

 

 

Total deposits

3,786,008

3,877,136

3,713,874

3,774,316

3,456,145

 

 

 

Securities sold under agreements to

 

 

 

repurchase and other short-term borrowings

167,617

167,949

226,002

173,168

182,990

Operating lease liabilities (6)

36,530

37,391

38,852

40,203

 

Federal Home Loan Bank advances

750,000

1,170,000

915,000

560,000

810,000

Subordinated note

41,240

41,240

41,240

41,240

41,240

Other liabilities and accrued interest payable

74,680

65,484

56,738

59,750

60,095

Total liabilities

4,856,075

5,359,200

4,991,706

4,648,677

4,550,470

 

 

 

Stockholders' equity

764,244

744,447

731,428

717,091

689,934

Total liabilities and stockholders' equity

$

5,620,319

$

6,103,647

$

5,723,134

$

5,365,768

$

5,240,404

 

Average Balance Sheet Data

Quarterly Comparison

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Assets:

Federal funds sold and other interest-earning deposits

$

152,286

$

302,156

$

297,205

$

289,928

$

199,134

Investment securities, including FHLB stock

632,559

547,281

514,366

563,752

579,429

Loans, including loans held for sale

4,588,538

4,606,139

4,424,905

4,256,673

4,092,004

Total interest-earning assets

5,373,383

5,455,576

5,236,476

5,110,353

4,870,567

Total assets

5,638,498

5,711,636

5,480,525

5,476,671

5,070,845

Liabilities and Stockholders' Equity:

Noninterest-bearing deposits, including those held for assumption

$

1,062,010

$

1,065,904

$

1,098,817

$

1,258,461

$

1,050,236

Interest-bearing deposits, including those held for assumption

2,966,993

2,833,632

2,588,836

2,629,765

2,477,962

Securities sold under agreements to

repurchase and other short-term borrowings

248,558

246,889

220,189

231,602

252,073

Federal Home Loan Bank advances

469,130

690,457

710,879

511,408

515,413

Subordinated note

41,240

41,240

41,240

41,240

41,240

Total interest-bearing liabilities

3,725,921

3,812,218

3,561,144

3,414,015

3,286,688

Stockholders' equity

758,740

742,176

728,723

706,833

687,156

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Income Statement Data

Three Months Ended

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Total interest income (7)

$

64,527

$

68,059

$

65,664

$

82,633

$

62,902

Total interest expense

10,132

12,573

11,718

10,334

8,626

Net interest income

54,395

55,486

53,946

72,299

54,276

Provision for loan and lease losses

914

3,153

4,460

17,231

5,104

Noninterest income:

Service charges on deposit accounts

3,547

3,749

3,598

3,303

3,565

Net refund transfer fees

112

317

3,629

17,100

55

Mortgage banking income

2,480

3,064

2,416

1,539

1,129

Interchange fee income

2,814

3,031

3,257

2,757

2,844

Program fees

1,284

1,317

1,037

1,074

1,520

Increase in cash surrender value of BOLI

397

394

377

382

392

Net gains on OREO

53

267

90

130

29

Net gain on branch divestiture

7,948

(119)

Other

1,020

791

721

1,132

585

Total noninterest income

19,655

12,811

15,125

27,417

10,119

Noninterest expense:

Salaries and employee benefits

23,997

24,822

25,286

25,076

21,743

Occupancy and equipment, net

6,497

6,571

6,472

6,584

6,474

Communication and transportation

1,198

1,017

1,071

1,161

1,115

Marketing and development

1,223

1,420

1,278

1,102

784

FDIC insurance expense

295

448

264

Bank franchise tax expense

927

935

935

2,496

863

Data processing

2,532

2,344

2,217

2,096

2,434

Interchange related expense

1,115

1,138

1,302

1,315

1,237

Supplies

335

292

582

484

446

OREO expense

2

130

148

46

31

Legal and professional fees

601

1,026

844

886

753

Other

2,408

2,716

2,998

3,815

2,819

Total noninterest expense

40,835

42,411

43,428

45,509

38,963

Income before income tax expense

32,301

22,733

21,183

36,976

20,328

Income tax expense

6,533

4,325

3,176

7,460

3,022

Net income

$

25,768

$

18,408

$

18,007

$

29,516

$

17,306

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Selected Data and Ratios

As of and for the Three Months Ended

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Per Share Data:

Basic weighted average shares outstanding

21,036

21,036

21,016

20,973

20,975

Diluted weighted average shares outstanding

21,133

21,137

21,138

21,106

21,113

Period-end shares outstanding:

Class A Common Stock

18,737

18,744

18,740

18,698

18,675

Class B Common Stock

2,206

2,208

2,208

2,213

2,213

Book value per share (8)

$

36.49

$

35.54

$

34.92

$

34.29

$

33.03

Tangible book value per share (8)

35.41

34.47

33.87

33.25

31.98

Earnings per share ("EPS"):

Basic EPS - Class A Common Stock

$

1.23

$

0.88

$

0.86

$

1.42

$

0.83

Basic EPS - Class B Common Stock

1.13

0.80

0.79

1.29

0.76

Diluted EPS - Class A Common Stock

1.23

0.88

0.86

1.41

0.83

Diluted EPS - Class B Common Stock

1.12

0.80

0.78

1.28

0.75

Cash dividends declared per Common share:

Class A Common Stock

$

0.264

$

0.264

$

0.264

$

0.264

$

0.242

Class B Common Stock

0.240

0.240

0.240

0.240

0.220

Performance Ratios:

Return on average assets

1.83

%

1.29

%

1.31

%

2.16

%

1.37

%

Return on average equity

13.58

9.92

9.88

16.70

10.07

Efficiency ratio (9)

62

62

63

46

61

Yield on average interest-earning assets (7)

4.80

4.99

5.02

6.47

5.17

Cost of average interest-bearing liabilities

1.09

1.32

1.32

1.21

1.05

Cost of average deposits (10)

0.74

0.82

0.75

0.69

0.59

Net interest spread (7)

3.71

3.67

3.70

5.26

4.12

Net interest margin - Total Company (7)

4.05

4.07

4.12

5.66

4.46

Net interest margin - Core Bank (3)

3.56

3.56

3.62

3.76

3.85

Other Information:

End of period FTEs (11) - Total Company

1,080

1,093

1,089

1,073

1,051

End of period FTEs - Core Bank

997

1,013

1,012

997

968

Number of full-service banking centers

41

45

45

45

45

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Credit Quality Data and Ratios

As of and for the Three Months Ended

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Credit Quality Asset Balances:

Nonperforming Assets - Total Company:

Loans on nonaccrual status

$

23,332

$

20,574

$

19,238

$

15,361

$

15,993

Loans past due 90-days-or-more and still on accrual

157

175

166

199

145

Total nonperforming loans

23,489

20,749

19,404

15,560

16,138

OREO

113

119

1,095

216

160

Total nonperforming assets

$

23,602

$

20,868

$

20,499

$

15,776

$

16,298

Nonperforming Assets - Core Bank (3):

Loans on nonaccrual status

$

23,332

$

20,574

$

19,238

$

15,361

$

15,993

Loans past due 90-days-or-more and still on accrual

4

13

Total nonperforming loans

23,332

20,574

19,238

15,365

16,006

OREO

113

119

1,095

216

160

Total nonperforming assets

$

23,445

$

20,693

$

20,333

$

15,581

$

16,166

Delinquent Loans:

Delinquent loans - Core Bank

$

13,042

$

13,496

$

12,524

$

7,727

$

8,875

Delinquent loans - RPG (5) (12)

7,762

6,876

6,802

26,460

7,087

Total delinquent loans - Total Company

$

20,804

$

20,372

$

19,326

$

34,187

$

15,962

Credit Quality Ratios - Total Company:

Nonperforming loans to total loans

0.53

%

0.44

%

0.44

%

0.36

%

0.39

%

Nonperforming assets to total loans (including OREO)

0.53

0.45

0.47

0.37

0.39

Nonperforming assets to total assets

0.42

0.34

0.36

0.29

0.31

Allowance for loan and lease losses to total loans

0.98

1.01

1.05

1.35

1.08

Allowance for loan and lease losses to nonperforming loans

185

226

237

373

277

Delinquent loans to total loans (4) (12)

0.47

0.44

0.44

0.80

0.38

Net charge-offs to average loans (annualized)

0.39

0.68

1.49

0.37

0.42

Credit Quality Ratios - Core Bank:

Nonperforming loans to total loans

0.54

%

0.45

%

0.45

%

0.37

%

0.40

%

Nonperforming assets to total loans (including OREO)

0.54

0.45

0.47

0.37

0.40

Nonperforming assets to total assets

0.43

0.35

0.37

0.31

0.32

Allowance for loan and lease losses to total loans

0.70

0.73

0.77

0.75

0.78

Allowance for loan and lease losses to nonperforming loans

129

163

171

205

197

Delinquent loans to total loans

0.30

0.30

0.29

0.18

0.22

Net charge-offs to average loans (annualized)

0.19

0.15

0.04

0.04

0.12

 

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
Segment Data:

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

As of December 31, 2019, the Company was divided into five reportable segments: Traditional Banking, Warehouse Lending (“Warehouse”), Mortgage Banking, Tax Refund Solutions (“TRS”), and Republic Credit Solutions (“RCS”). Management considers the first three segments to collectively constitute “Core Bank” or “Core Banking” operations, while the last two segments collectively constitute Republic Processing Group (“RPG”) operations. MemoryBank®, the Company’s national branchless banking platform is part of the Traditional Banking segment.

The nature of segment operations and the primary drivers of net revenues by reportable segment are provided below:

Reportable Segment:

Nature of Operations:

Primary Drivers of Net Revenue:

Core Banking:

Traditional Banking

Provides traditional banking products to clients in its market footprint primarily via its network of banking centers and to clients outside of its market footprint primarily via its digital delivery channels.

Loans, investments, and deposits.

Warehouse Lending

Provides short-term, revolving credit facilities to mortgage bankers across the United States.

Mortgage warehouse lines of credit.

Mortgage Banking

Primarily originates, sells and services long-term, single family, first lien residential real estate loans primarily to clients in the Bank's market footprint.

Loan sales and servicing.

Republic Processing Group:

Tax Refund Solutions

TRS offers tax-related credit products and facilitates the receipt and payment of federal and state tax refunds through Refund Transfer products. The RPS division of TRS offers general-purpose reloadable cards. TRS and RPS products are primarily provided to clients outside of the Bank’s market footprint.

Loans, refund transfers, and prepaid cards.

Republic Credit Solutions

Offers consumer credit products. RCS products are primarily provided to clients outside of the Bank’s market footprint, with a substantial portion of RCS clients considered subprime or near-prime borrowers.

Unsecured, consumer loans.

The accounting policies used for Republic’s reportable segments are the same as those described in the summary of significant accounting policies in the Company’s 2018 Annual Report on Form 10-K. Republic evaluates segment performance using operating income. The Company allocates goodwill to the Traditional Banking segment. Republic generally allocates income taxes based on income before income tax expense unless reasonable and specific segment allocations can be made. The Company makes transactions among reportable segments at carrying value.

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)
Segment information for the quarters and years ended December 31, 2019 and 2018 follows:

Three Months Ended December 31, 2019

Core Banking

Republic Processing Group ("RPG")

Total

Tax

Republic

Traditional

Warehouse

Mortgage

Core

Refund

Credit

Total

Total

(dollars in thousands)

Banking

Lending

Banking

Banking

Solutions

Solutions

RPG

Company

Net interest income

$

41,973

$

4,620

$

213

$

46,806

$

183

$

7,406

$

7,589

$

54,395

Provision for loan and lease losses

(727

)

(640

)

(1,367

)

(569

)

2,850

2,281

914

Net refund transfer fees

112

112

112

Mortgage banking income

2,480

2,480

2,480

Program fees

119

1,165

1,284

1,284

Net gain on branch divestiture

7,948

7,948

7,948

Other noninterest income

7,754

10

51

7,815

16

16

7,831

Total noninterest income

15,702

10

2,531

18,243

247

1,165

1,412

19,655

Total noninterest expense

34,475

832

1,801

37,108

3,529

198

3,727

40,835

Income (loss) before income tax expense

23,927

4,438

943

29,308

(2,530

)

5,523

2,993

32,301

Income tax expense (benefit)

4,898

999

198

6,095

(797

)

1,235

438

6,533

Net income (loss)

$

19,029

$

3,439

$

745

$

23,213

$

(1,733

)

$

4,288

$

2,555

$

25,768

Period-end assets

$

4,684,116

$

717,994

$

26,469

$

5,428,579

$

86,849

$

104,891

$

191,740

$

5,620,319

Net interest margin

3.80

%

2.27

%

NM

3.56

%

NM

NM

NM

4.05

%

Net-revenue concentration*

77

%

6

%

4

%

87

%

1

%

12

%

13

%

100

%

Three Months Ended December 31, 2018

Core Banking

Republic Processing Group ("RPG")

Total

Tax

Republic

Traditional

Warehouse

Mortgage

Core

Refund

Credit

Total

Total

(dollars in thousands)

Banking

Lending

Banking

Banking

Solutions

Solutions

RPG

Company

Net interest income

$

42,207

$

3,557

$

94

$

45,858

$

76

$

8,342

$

8,418

$

54,276

Provision for loan and lease losses

1,552

(230

)

1,322

(554

)

4,336

3,782

5,104

Net refund transfer fees

55

55

55

Mortgage banking income

1,129

1,129

1,129

Program fees

19

1,501

1,520

1,520

Other noninterest income

7,374

10

339

7,723

17

(325

)

(308

)

7,415

Total noninterest income

7,374

10

1,468

8,852

91

1,176

1,267

10,119

Total noninterest expense

32,785

844

905

34,534

3,232

1,197

4,429

38,963

Income (loss) before income tax expense

15,244

2,953

657

18,854

(2,511

)

3,985

1,474

20,328

Income tax expense (benefit)

1,913

676

138

2,727

(631

)

926

295

3,022

Net income (loss)

$

13,331

$

2,277

$

519

$

16,127

$

(1,880

)

$

3,059

$

1,179

$

17,306

Period-end assets

$

4,647,037

$

470,126

$

14,246

$

5,131,409

$

20,288

$

88,707

$

108,995

$

5,240,404

Net interest margin

3.92

%

3.14

%

NM

3.85

%

NM

NM

NM

4.46

%

Net-revenue concentration*

77

%

6

%

2

%

85

%

%

15

%

15

%

100

%

_________________________________________________________
*Net revenues represent total net interest income plus noninterest income.

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)

Year Ended December 31, 2019

Core Banking

Republic Processing Group ("RPG")

Total

Tax

Republic

Traditional

Warehouse

Mortgage

Core

Refund

Credit

Total

Total

(dollars in thousands)

Banking

Lending

Banking

Banking

Solutions

Solutions

RPG

Company

Net interest income

$

168,076

$

15,801

$

697

$

184,574

$

21,626

$

29,926

$

51,552

$

236,126

Provision for loan and lease losses

2,444

622

3,066

11,249

11,443

22,692

25,758

Net refund transfer fees

21,158

21,158

21,158

Mortgage banking income

9,499

9,499

9,499

Program fees

437

4,275

4,712

4,712

Net gain on branch divestiture

7,829

7,829

7,829

Other noninterest income

30,724

(46

)

213

30,891

260

659

919

31,810

Total noninterest income

38,553

(46

)

9,712

48,219

21,855

4,934

26,789

75,008

Total noninterest expense

143,671

3,268

6,112

153,051

16,539

2,593

19,132

172,183

Income before income tax expense

60,514

11,865

4,297

76,676

15,693

20,824

36,517

113,193

Income tax expense

9,651

2,670

902

13,223

3,454

4,817

8,271

21,494

Net income

$

50,863

$

9,195

$

3,395

$

63,453

$

12,239

$

16,007

$

28,246

$

91,699

Period-end assets

$

4,684,116

$

717,994

$

26,469

$

5,428,579

$

86,849

$

104,891

$

191,740

$

5,620,319

Net interest margin

3.76

%

2.42

%

NM

3.61

%

NM

NM

NM

4.46

%

Net-revenue concentration*

67

%

5

%

3

%

75

%

14

%

11

%

25

%

100

%

 

Year Ended December 31, 2018

Core Banking

Republic Processing Group ("RPG")

Total

Tax

Republic

Traditional

Warehouse

Mortgage

Core

Refund

Credit

Total

Total

(dollars in thousands)

Banking

Lending

Banking

Banking

Solutions

Solutions

RPG

Company

 

Net interest income

$

160,398

$

15,726

$

402

$

176,526

$

19,203

$

30,329

$

49,532

$

226,058

 

Provision for loan and lease losses

3,710

(142

)

3,568

10,919

16,881

27,800

31,368

 

Net refund transfer fees

 

20,029

20,029

20,029

Mortgage banking income

 

4,825

4,825

4,825

Program fees

 

295

5,930

6,225

6,225

Other noninterest income

29,965

40

550

30,555

1,229

562

1,791

32,346

Total noninterest income

29,965

40

5,375

35,380

21,553

6,492

28,045

63,425

 

Total noninterest expense

136,439

3,367

4,356

144,162

14,686

5,004

19,690

163,852

 

Income before income tax expense

50,214

12,541

1,421

64,176

15,151

14,936

30,087

94,263

Income tax expense

6,819

2,869

298

9,986

3,033

3,392

6,425

16,411

Net income

$

43,395

$

9,672

$

1,123

$

54,190

$

12,118

$

11,544

$

23,662

$

77,852

 

Period-end assets

$

4,647,037

$

470,126

$

14,246

$

5,131,409

$

20,288

$

88,707

$

108,995

$

5,240,404

 

Net interest margin

3.76

%

3.18

%

NM

3.70

%

NM

NM

NM

4.62

%

 

Net-revenue concentration*

66

%

5

%

2

%

73

%

14

%

13

%

27

%

100

%

________________________________________________________
*Net revenues represent total net interest income plus noninterest income.

Republic Bancorp, Inc. Financial Information
Fourth Quarter 2019 Earnings Release (continued)

(1) The following tables provide a reconciliation of financial measures in accordance with U.S. generally accepted accounting principles (“GAAP”) to the Company’s adjusted results, which are non-GAAP measures that exclude certain items related to four branches divested by the Company in November 2019. Management uses these non-GAAP measures to evaluate the on-going performance of the Company. Non-GAAP measures are not formally defined by GAAP or codified in the federal banking regulations, and other entities may use calculation methods that differ from those used by the Company.

Three Months Ended December 31, 2019

Three Months Ended December 31, 2018

$ Change

Less:

Adjusted

Less:

Adjusted

Less:

Adjusted

(in thousands)

GAAP

Adjustments

Non-GAAP

GAAP

Adjustments

Non-GAAP

GAAP

Adjustments

Non-GAAP

Total Company

Income Before Income Tax Expense

$

32,301

(a)

$

8,848

$

23,453

$

20,328

$

$

20,328

$

11,973

$

8,848

$

3,125

Income Tax Expense

6,533

(b)

1,858

4,675

3,022

3,022

3,511

1,858

1,653

Net Income

$

25,768

(c)

$

6,990

$

18,778

$

17,306

$

$

17,306

$

8,462

$

6,990

$

1,472

Diluted Earnings per Class A Share

$

1.23

(d)

$

0.34

$

0.89

$

0.83

$

$

0.83

$

0.40

$

0.34

$

0.06

Return on Average Assets

1.83

%

(e)

0.50

%

1.33

%

1.37

%

%

1.37

%

NA

NA

NA

Return on Average Equity

13.58

(f)

3.69

9.89

10.07

10.07

NA

NA

NA

Core Bank

Average Loan Balance

$

4,471,609

(g)

$

63,332

$

4,408,277

$

3,990,514

(g)

$

126,503

$

3,864,011

$

481,095

$

(63,171

$

544,266

End-of-Period Loan Balance

4,332,613

(g)

4,332,613

4,054,710

(g)

123,119

3,931,591

277,903

(123,119

401,022

Net Interest Income

46,806

(h)

721

46,085

45,858

(h)

1,654

44,204

948

(933

1,881

Net Interest Margin

3.56

%

(i)

0.01

%

3.55

%

3.85

%

(i)

%

3.85

%

(0.29

)%

0.01

%

(0.30

)%

Traditional Bank

Average Loan Balance

$

3,636,250

(g)

$

63,332

3,572,918

$

3,530,184

(g)

$

126,503

$

3,403,681

$

106,066

$

(63,171

$

169,237

End-of-Period Loan Balance

3,595,931

(g)

3,595,931

3,577,044

(g)

123,119

3,453,925

18,887

(123,119

142,006

Net Interest Income

41,973

(h)

721

41,252

42,207

(h)

1,654

40,553

(234

(933

699

Net Interest Margin

3.80

%

(i)

0.01

%

3.79

%

3.92

%

(i)

%

3.92

%

(0.12

)%

0.01

%

(0.13

)%

Adjustments:

(a) Includes a net gain on branch divestiture of $7.9 million and a credit to Provision expense of $900,000 associated with divested loans. The net gain is inclusive of $165,000 of expenses associated with the sale.
(b) Reflects (a) multiplied by a 21% effective tax rate.
(c) Reflects (a) less (b).
(d) Reflects contribution of (c) in calculating GAAP Diluted EPS for the period presented.
(e) Reflects annualized (c) divided by GAAP average assets for the period presented.
(f) Reflects annualized (c) divided by GAAP average equity for the period presented.
(g) Includes loan balances associated with divested branches.
(h) Includes net interest income associated with divested branches, including benefits and costs assigned as part of the Company’s funds-transfer-pricing model.
(i) The contribution of divested assets and liabilities to the net interest margin of the segment presented.

Year Ended December 31, 2019

Year Ended December 31, 2018

$ Change

Less:

Adjusted

Less:

Adjusted

Less:

Adjusted

(in thousands)

GAAP

Adjustments

Non-GAAP

GAAP

Adjustments

Non-GAAP

GAAP

Adjustments

Non-GAAP

Total Company

Income Before Income Tax Expense

$

113,193

(j)

$

8,729

$

104,464

$

94,263

$

$

94,263

$

18,930

$

8,729

$

10,201

Income Tax Expense

21,494

(k)

1,833

19,661

16,411

16,411

5,083

1,833

3,250

Net Income

$

91,699

(l)

$

6,896

$

84,803

$

77,852

$

$

77,852

$

13,847

$

6,896

$

6,951

Diluted Earnings per Class A Share

$

4.39

(m)

$

0.33

$

4.06

$

3.74

$

$

3.74

$

0.65

$

0.33

$

0.32

Return on Average Assets

1.64

%

(n)

0.13

%

1.51

%

1.52

%

%

1.52

%

NA

NA

NA

Return on Average Equity

12.49

(o)

0.94

11.55

11.67

11.67

NA

NA

NA

Adjustments:

(j) Includes a net gain on branch divestiture of $7.8 million and a credit to Provision expense of $900,000 associated with divested loans. The net gain is inclusive of $284,000 of expenses associated with the sale, with $119,000 of these expenses recorded during the three months ended September 30, 2019 and $165,000 recorded during the three months ended December 31, 2019.
(k) Reflects (j) multiplied by a 21% effective tax rate.
(l) Reflects (j) less (k).
(m) Reflects contribution of (l) in calculating GAAP Diluted EPS for the period presented.
(n) Reflects (l) divided by GAAP average assets for the period presented.
(o) Reflects (l) divided by GAAP average equity for the period presented.

(2) The 2017 Tax Cuts and Jobs Act (“TCJA”), enacted on December 22, 2017, lowered the federal corporate tax rate from 35% to 21%, effective January 1, 2018. Republic’s relatively low effective tax rate during the fourth quarter and year ended December 31, 2018 was driven by generally nonrecurring federal income tax benefits resulting from the TCJA. The following table presents a reconciliation of the Republic’s effective tax rate to the federal statutory rate for the fourth quarters and years ended December 31, 2019 and 2018:

 

 

 

Three Months Ended Dec. 31,

Year Ended Dec. 31,

2019

2018

2019

2018

Effective

Effective

Effective

Effective

(in thousands)

Amount

Tax Rate

Amount

Tax Rate

Amount

Tax

Amount

Tax Rate

 

 

 

Income before income tax expense

$

32,301

$

20,328

$

113,193

$

94,263

 

 

 

Income tax expense, before adjusting items

$

6,783

21.00

%

$

4,269

21.00

%

$

23,771

21.00

%

$

19,795

21.00

%

Adjustments relating to:

 

 

 

Enactment of the TCJA

 

(389

)

(1.91

)

 

(2,762

)

(2.93

)

Nontaxable Income

(228

)

(0.71

)

(250

)

(1.23

)

(959

)

(0.85

)

(933

)

(0.99

)

State Taxes, net of federal benefit

560

1.73

422

2.08

606

0.54

1,569

1.66

General business tax credits

(462

)

(1.43

)

(213

)

(1.05

)

(1,296

)

(1.14

)

(1,355

)

(1.44

)

Tax Benefit of Vesting Employee Benefits

(41

)

(0.13

)

(191

)

(0.94

)

(480

)

(0.42

)

(191

)

(0.20

)

Reduction of uncertain tax positions

(47

)

(0.15

)

(210

)

(1.03

)

(47

)

(0.04

)

(210

)

(0.22

)

Other, net

(32

)

(0.10

)

(416

)

(2.05

)

(101

)

(0.09

)

498

0.53

Total Adjustments

(250

)

(0.77

)

(1,247

)

(6.13

)

(2,277

)

(2.01

)

(3,384

)

(3.59

)

 

 

 

Income tax expense, as reported

$

6,533

20.23

%

$

3,022

14.87

%

$

21,494

18.99

%

$

16,411

17.41

%

(3) “Core Bank” or “Core Banking” operations consist of the Traditional Banking, Warehouse Lending, and Mortgage Banking segments.

(4) The delinquent loans to total loans ratio equals loans 30-days-or-more past due divided by total loans. Depending on loan class, loan delinquency is determined by the number of days or the number of payments past due.

(5) Republic Processing Group operations consist of the Tax Refund Solutions and Republic Credit Solutions segments.

(6) The Company adopted Accounting Standard Update 2016-02, effective January 1, 2019. ASU 2016-02 requires the Company, as lessee, to record the present value of its expected operating lease payments on its balance sheet as operating lease liabilities, with offsetting right-of-use assets for the respective leased property. Prior to January 1, 2019, operating leases were not recorded on a lessee’s balance sheet in this manner.

(7) The amount of loan fee income can meaningfully impact total interest income, loan yields, net interest margin, and net interest spread. The amount of loan fee income included in total interest income was $8.5 million and $9.4 million for the quarters ended December 31, 2019 and 2018. The amount of loan fee income included in total interest income was $54.5 million and $53.8 million for the years ended December 31, 2019 and 2018.

The amount of loan fee income included in total interest income per quarter was as follows: $8.5 million (quarter ended December 31, 2019); $9.1 million (quarter ended September 30, 2019); $8.4 million (quarter ended June 30, 2019); $28.6 million (quarter ended March 31, 2019); and $9.4 million (quarter ended December 31, 2018).

Interest income for Easy Advances (“EAs”) is composed entirely of loan fees. The loan fees disclosed above included EA fees of $19.1 million and $17.8 million for the years ended December 31, 2019 and 2018. EAs are only offered during the first two months of each year.

(8) The following table provides a reconciliation of total stockholders’ equity in accordance with GAAP to tangible stockholders’ equity in accordance with applicable regulatory requirements, a non-GAAP disclosure. The Company provides the tangible book value per share, a non-GAAP measure, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate capital adequacy.

Quarterly Comparison

(dollars in thousands, except per share data)

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Total stockholders' equity - GAAP (a)

$

764,244

$

744,447

$

731,428

$

717,091

$

689,934

Less: Goodwill

16,300

16,300

16,300

16,300

16,300

Less: Mortgage servicing rights

5,888

5,483

5,158

4,935

4,919

Less: Core deposit intangible

469

516

562

608

654

Tangible stockholders' equity - Non-GAAP (c)

$

741,587

$

722,148

$

709,408

$

695,248

$

668,061

Total assets - GAAP (b)

$

5,620,319

$

6,103,647

$

5,723,134

$

5,365,768

$

5,240,404

Less: Goodwill

16,300

16,300

16,300

16,300

16,300

Less: Mortgage servicing rights

5,888

5,483

5,158

4,935

4,919

Less: Core deposit intangible

469

516

562

608

654

Tangible assets - Non-GAAP (d)

$

5,597,662

$

6,081,348

$

5,701,114

$

5,343,925

$

5,218,531

Total stockholders' equity to total assets - GAAP (a/b)

13.60

%

12.20

%

12.78

%

13.36

%

13.17

%

Tangible stockholders' equity to tangible assets - Non-GAAP (c/d)

13.25

%

11.87

%

12.44

%

13.01

%

12.80

%

Number of shares outstanding (e)

20,943

20,948

20,948

20,911

20,888

Book value per share - GAAP (a/e)

$

36.49

$

35.54

$

34.92

$

34.29

$

33.03

Tangible book value per share - Non-GAAP (c/e)

35.41

34.47

33.87

33.25

31.98

 

(9) The efficiency ratio, a non-GAAP measure with no GAAP comparable, equals total noninterest expense divided by the sum of net interest income and noninterest income. The ratio excludes net gains (losses) on sales, calls, and impairment of investment securities and the Company’s net gain from its November 2019 branch divestiture.

Three Months Ended Dec. 31,

Year Ended Dec. 31,

(dollars in thousands)

2019

2018

2019

2018

Net interest income

$

54,395

$

54,276

$

236,126

$

226,058

Noninterest income

19,655

10,119

75,008

63,425

Less: Net gain on branch divestiture

7,948

7,829

Less: Net gain (loss) on sales, calls, and impairment of securities

Total adjusted revenue - Non-GAAP (a)

$

66,102

$

64,395

$

303,305

$

289,483

Noninterest expense (b)

$

40,835

$

38,963

$

172,183

$

163,852

Efficiency Ratio - Non-GAAP (b/a)

62

%

61

%

57

%

57

%

Three Months Ended

(dollars in thousands)

Dec. 31, 2019

Sep. 30, 2019

Jun. 30, 2019

Mar. 31, 2019

Dec. 31, 2018

Net interest income

$

54,395

$

55,486

$

53,946

$

72,299

$

54,276

Noninterest income

19,655

12,811

15,125

27,417

10,119

Less: Net gain on branch divestiture

7,948

(119)

Less: Net gain (loss) on sales, calls, and impairment of securities

Total adjusted revenue - Non-GAAP (a)

$

66,102

$

68,416

$

69,071

$

99,716

$

64,395

Noninterest expense (b)

$

40,835

$

42,411

$

43,428

$

45,509

$

38,963

Efficiency Ratio - Non-GAAP (b/a)

62

%

62

%

63

%

46

%

61

%

(10) The cost of average deposits ratio equals annualized total interest expense on deposits divided by total average interest-bearing deposits plus total average noninterest-bearing deposits.

(11) FTEs – Full-time-equivalent employees.

(12) Delinquent loans for the RPG segment included $19 million of EAs at March 31, 2019. EAs are only offered during the first two months of each year. EAs do not have a contractual due date but are eligible for delinquency consideration three weeks after the taxpayer-customer’s tax return is submitted to the applicable tax authority. All unpaid EAs are charged-off by the end of the second quarter of each year.

NM – Not meaningful
NA – Not applicable

Contacts:

Republic Bancorp, Inc.
Kevin Sipes
Executive Vice President & Chief Financial Officer
(502) 560-8628

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.