EXHIBIT 99.1
Republic Bancorp Reports a 35% Increase in Net Income for 2008
January 21, 2009
Contact: Kevin Sipes
Executive Vice President and Chief Financial Officer
(502) 560-8628
Louisville, KY – Republic Bancorp completed 2008 with net income of $33.7 million for the year, a 35% increase over 2007. Steve Trager, Republic’s President and CEO, noted “We are extremely proud of our core operations, as the Company reported year-over-year earnings growth in a turbulent economic environment. The foundation for this success was solidly laid within our organization’s business model 25 years ago. As a Company, we are committed to maintaining exceptional credit quality in order to create long-term shareholder value. Further, we will never sacrifice long-term shareholder value for the reward of short-term gain. We believe this business model built on prudent underwriting standards will always withstand the test of time. Our solid results were recognized by the market in 2008 with a 65% increase in our stock price as we closed the year at $27.20 per share.”
| | | | | | | | Three Months | | | Three Months | |
| | Year Ended | | | Year Ended | | | Ended | | | Ended | |
(dollars in thousands, except per share data) | | 12/31/08 | | | 12/31/07 | | | 12/31/08 | | | 12/31/07 | |
| | | | | | | | | | | | |
Total Company | | | | | | | | | | | | |
Net Income | | $ | 33,652 | | | $ | 24,913 | | | $ | 604 | | | $ | 6,406 | |
Diluted Earnings per Class A Share | | | 1.62 | | | | 1.20 | | | | 0.03 | | | | 0.31 | |
Period End Total Assets | | | 3,939,368 | | | | 3,165,359 | | | | 3,939,368 | | | | 3,165,359 | |
Republic Bancorp, Inc. (“Republic” or the “Company”) (NASDAQ: RBCAA) is the holding company for Republic Bank & Trust Company and Republic Bank
Operating revenue in the fourth quarter of 2008 was consistent with the Company’s record annual net income. Overall, net income for the quarter was $604,000 with diluted earnings per Class A common share of $0.03 reflecting the following significant items in comparison to the fourth quarter of 2007:
| 1) | The Company recorded a net impairment on its security portfolio of $5.5 million during the fourth quarter of 2008 compared to a net gain of $8,000 during the same period in 2007. The fourth quarter 2008 net impairment reflects an Other-Than-Temporary-Impairment (“OTTI”) charge of $6.9 million on its private label mortgage backed securities portfolio as a result of mark-to-market accounting rules. This impairment was offset by a gain of $1.4 million for government agency securities that the Company sold during the quarter. |
| 2) | Due to the significant reduction in long-term interest rates during the fourth quarter of 2008, the fair value of the Company’s mortgage servicing rights declined substantially, as projected pre-payment speeds of the underlying loans increased dramatically. As a result, the Company recorded a $1.3 million impairment charge during the fourth quarter of 2008. No such charges occurred in 2007. |
| 3) | The Company chose to pay fewer bonuses in 2007 and recorded a credit to salary expense of $2.6 million during the fourth quarter of 2007 for the reversal of previous bonus accruals. In contrast, the Company recorded a credit of $650,000 during the fourth quarter of 2008 for the reversal of previous bonus accruals. |
| 4) | The Company recorded a large insurance settlement gain of $1.9 million during the fourth quarter of 2007 related to the final settlement of its corporate center fire that occurred in late 2006. No such gain occurred in 2008. |
| 5) | The Company chose to utilize its traditional funding sources to fund its anticipated first quarter 2009 refund anticipation loan volume as opposed to a securitization vehicle which has been used the past three years. In order to ensure that the funding was in place, Republic began additional borrowing during the fourth quarter of 2008, primarily in the form of brokered deposits. As a result, the Company incurred a substantial portion of the funding costs for the first quarter 2009 program in the 2008 calendar year. Overall, Tax Refund Solutions (“TRS”) contributed negative net interest income of $2.2 million for the fourth quarter of 2008 compared to negative net interest income of $170,000 for the fourth quarter of 2007. |
| | Three Months | | | Three Months | | | | |
| | Ended | | | Ended | | | | |
(dollars in thousands) | | 12/31/08 | | | 12/31/07 | | | Change | |
| | | | | | | | | |
Items discussed in the preceding bullet points above | | | | | | | | | |
and their impact on pre tax net income for the quarter | | | | | | | | | |
| | | | | | | | | |
(1) Net gain (loss) on sales, calls and impairments | | | | | | | | | | |
of securities | | $ | (5,484 | ) | | $ | 8 | | | $ | (5,492 | ) |
(2) Impairment charge on mortgage servicing rights | | | (1,255 | ) | | | - | | | | (1,255 | ) |
(3) Reversal of bonus accruals | | | 650 | | | | 2,606 | | | | (1,956 | ) |
(4) Insurance settlement gain | | | - | | | | 1,877 | | | | (1,877 | ) |
(5) Negative impact of TRS funding | | | (2,207 | ) | | | (170 | ) | | | (2,037 | ) |
Total effect on pre tax net income | | $ | (8,296 | ) | | $ | 4,321 | | | $ | (12,617 | ) |
Total Company non interest expenses increased $4.7 million for the fourth quarter of 2008 to $26.2 million. Approximately $661,000 of the increase in non interest expenses was associated with TRS, as the Company recruited, hired, and began to train a significant number of seasonal staff members for the upcoming tax season. The remaining $4.0 million of the increase related primarily to the traditional banking segment and resulted from an increase in personnel and occupancy costs associated with the opening of nine new banking centers over the past 15 months.
As of December 31, 2008, approximately 97% of the Company’s real estate secured loans were in Republic’s core market of Kentucky and southern Indiana. Home values in the Company’s core market area have been more stable than many other parts of the country. While stable real estate values are a positive factor in achieving low loan losses, Republic has not been immune to the economic downturn that is affecting financial institutions across the country. Compared to December 31, 2007, Republic’s non performing loans to total loans ratio increased from 0.40% to 0.58% as of year end 2008. The Company’s overall asset quality remained substantially better than its peer as presented in the FDIC’s September 30, 2008 Uniform Bank Performance Report (“UBPR”), which compiles data on 303 banks across the United States with $778 million to $3.1 billion in total average assets.
“As we conclude another successful year, I am most optimistic about our prospects for 2009. Our capital position is strong and is considered well-capitalized under regulatory guidelines, our credit quality is solid, our net interest margin is healthy, and our overhead costs are well contained. In addition, REPUBLIC BANK IS OPEN FOR LENDING. As long-term interest rates declined during December, demand for our 15- and 30-year fixed rate loan products increased substantially, boding well for a good start in 2009. As a strong, professional team, we are committed to remaining focused on the long-term value of the Company, to responding quickly and thoughtfully to changes and challenges, and to continuing to meet the banking needs of the communities we serve. We are proud to remind our clients, our associates and our shareholders, “we were here for you yesterday, we are here for you today, and we will be here for you tomorrow,”™ concluded Steve Trager.
Republic Bancorp, Inc. (Republic) has 45 banking centers and is the parent company of: Republic Bank & Trust Company with 36 banking centers in 14 Kentucky communities - Bowling Green, Covington, Crestwood, Elizabethtown, Florence, Fort Wright, Frankfort, Georgetown, Independence Lexington, Louisville, Owensboro, Shelbyville and Shepherdsville and three banking centers in southern Indiana: Floyds Knobs, Jeffersonville and New Albany. Republic Bank has banking centers in Hudson, Palm Harbor, Port Richey, New Port Richey and Temple Terrace, Florida as well as Cincinnati, Ohio. Republic operates Tax Refund Solutions, a nationwide tax refund loan and check provider. Republic offers internet banking at www.republicbank.com. Republic has $3.9 billion in assets and $1 billion in trust assets under custody and management. Republic is headquartered in Louisville, Kentucky, and Republic's Class A Common Stock is listed under the symbol 'RBCAA' on the NASDAQ Global Select Market.
Statements in this press release relating to Republic’s plans, objectives, or future performance are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are based on management's current expectations. Republic's actual strategies and results in future periods may differ materially from those currently expected due to various risks and uncertainties, including those discussed in Republic’s 2007 Form 10-K and subsequent 10-Qs filed with the Securities and Exchange Commission.
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release
(all amounts other than per share amounts and number of employees and number of banking centers are expressed in thousands unless otherwise noted)
Balance Sheet Data
| | Dec. 31, 2008 | | | Dec. 31, 2007 | |
Assets: | | | | | | |
Cash and cash equivalents | | $ | 616,303 | | | $ | 86,177 | |
Investment securities | | | 904,674 | | | | 580,636 | |
Mortgage loans held for sale | | | 11,298 | | | | 4,278 | |
Loans | | | 2,303,857 | | | | 2,397,073 | |
Allowance for loan losses | | | (14,832 | ) | | | (12,735 | ) |
Federal Home Loan Bank stock, at cost | | | 25,082 | | | | 23,955 | |
Premises and equipment, net | | | 42,885 | | | | 39,706 | |
Goodwill | | | 10,168 | | | | 10,168 | |
Other assets and accrued interest receivable | | | 39,933 | | | | 36,101 | |
Total assets | | $ | 3,939,368 | | | $ | 3,165,359 | |
| | | | | | | | |
Liabilities and Stockholders' Equity: | | | | | | | | |
Deposits: | | | | | | | | |
Non interest-bearing | | $ | 273,203 | | | $ | 279,457 | |
Interest-bearing | | | 2,470,166 | | | | 1,689,355 | |
Total deposits | | | 2,743,369 | | | | 1,968,812 | |
| | | | | | | | |
Securities sold under agreements to | | | | | | | | |
repurchase and other short-term borrowings | | | 339,012 | | | | 398,296 | |
Federal Home Loan Bank advances | | | 515,234 | | | | 478,550 | |
Subordinated note | | | 41,240 | | | | 41,240 | |
Other liabilities and accrued interest payable | | | 24,591 | | | | 29,601 | |
Total liabilities | | | 3,663,446 | | | | 2,916,499 | |
| | | | | | | | |
Stockholders' equity | | | 275,922 | | | | 248,860 | |
Total liabilities and Stockholders' equity | | $ | 3,939,368 | | | $ | 3,165,359 | |
Average Balance Sheet Data
| | Fourth Quarter Ended Dec. 31, | | | Year Ended Dec. 31, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Assets: | | | | | | | | | | | | |
Investment securities | | $ | 792,641 | | | $ | 637,760 | | | $ | 629,626 | | | $ | 609,189 | |
Federal funds sold and other | | | 232,591 | | | | 6,073 | | | | 92,978 | | | | 7,437 | |
Loans and fees | | | 2,315,382 | | | | 2,405,011 | | | | 2,369,691 | | | | 2,359,617 | |
Total earning assets | | | 3,340,614 | | | | 3,048,844 | | | | 3,092,295 | | | | 2,976,243 | |
Total assets | | | 3,470,788 | | | | 3,172,261 | | | | 3,232,435 | | | | 3,091,933 | |
| | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity: | | | | | | | | | | | | | | | | |
Non interest-bearing deposits | | $ | 269,903 | | | $ | 272,872 | | | $ | 321,308 | | | $ | 281,926 | |
Interest-bearing deposits | | | 1,940,405 | | | | 1,536,054 | | | | 1,599,280 | | | | 1,441,383 | |
Securities sold under agreements to | | | | | | | | | | | | | | | | |
repurchase and other short-term borrowings | | | 381,695 | | | | 430,248 | | | | 375,676 | | | | 433,809 | |
Federal Home Loan Bank advances | | | 536,161 | | | | 616,134 | | | | 588,381 | | | | 623,050 | |
Subordinated note | | | 41,240 | | | | 41,240 | | | | 41,240 | | | | 41,240 | |
Total interest-bearing liabilities | | | 2,899,501 | | | | 2,623,676 | | | | 2,604,577 | | | | 2,539,482 | |
Stockholders' equity | | | 276,663 | | | | 246,084 | | | | 267,578 | | | | 242,967 | |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
Income Statement Data
| | Fourth Quarter Ended Dec. 31, | | | Year Ended Dec. 31, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
| | | | | | | | | | | | |
Total interest income (1) | | $ | 44,782 | | | $ | 49,705 | | | $ | 202,142 | | | $ | 199,097 | |
Total interest expense | | | 16,805 | | | | 26,150 | | | | 72,418 | | | | 104,619 | |
| | | | | | | | | | | | | | | | |
Net interest income | | | 27,977 | | | | 23,555 | | | | 129,724 | | | | 94,478 | |
| | | | | | | | | | | | | | | | |
Provision for loan losses | | | 1,753 | | | | 1,617 | | | | 16,205 | | | | 6,820 | |
| | | | | | | | | | | | | | | | |
Non interest income: | | | | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 4,809 | | | | 4,897 | | | | 19,404 | | | | 18,577 | |
Electronic refund check fees | | | 88 | | | | - | | | | 17,756 | | | | 4,189 | |
Net RAL securitization income | | | 317 | | | | 59 | | | | 13,347 | | | | 3,772 | |
Mortgage banking income | | | (270 | ) | | | 922 | | | | 3,536 | | | | 2,973 | |
Debit card interchange fee income | | | 1,187 | | | | 1,171 | | | | 4,776 | | | | 4,387 | |
Net gain (loss) on sales, calls and impairment of securities | | | (5,484 | ) | | | 8 | | | | (14,364 | ) | | | 8 | |
Insurance settlement gain | | | - | | | | 1,877 | | | | - | | | | 1,877 | |
Other | | | 313 | | | | 410 | | | | 1,399 | | | | 2,009 | |
Total non interest income | | | 960 | | | | 9,344 | | | | 45,854 | | | | 37,792 | |
| | | | | | | | | | | | | | | | |
Non interest expenses: | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 12,392 | | | | 9,459 | | | | 52,118 | | | | 44,162 | |
Occupancy and equipment, net | | | 5,456 | | | | 5,109 | | | | 19,760 | | | | 17,904 | |
Communication and transportation | | | 1,426 | | | | 1,224 | | | | 4,672 | | | | 3,785 | |
Marketing and development | | | 866 | | | | 805 | | | | 9,208 | | | | 3,287 | |
Bank franchise tax expense | | | 573 | | | | 630 | | | | 2,598 | | | | 2,552 | |
Data processing | | | 739 | | | | 768 | | | | 2,771 | | | | 2,675 | |
Debit card interchange expense | | | 590 | | | | 582 | | | | 2,402 | | | | 2,263 | |
Supplies | | | 392 | | | | 450 | | | | 1,649 | | | | 1,749 | |
Other | | | 3,762 | | | | 2,451 | | | | 12,308 | | | | 8,879 | |
Total non interest expenses | | | 26,196 | | | | 21,478 | | | | 107,486 | | | | 87,256 | |
| | | | | | | | | | | | | | | | |
Income before income tax expense | | | 988 | | | | 9,804 | | | | 51,887 | | | | 38,194 | |
Income tax expense | | | 384 | | | | 3,398 | | | | 18,235 | | | | 13,281 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 604 | | | $ | 6,406 | | | $ | 33,652 | | | $ | 24,913 | |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
| | Fourth Quarter Ended Dec. 31, | | | Year Ended Dec. 31, | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Per Share Data: | | | | | | | | | | | | |
Basic average shares outstanding | | | 20,615 | | | | 20,284 | | | | 20,518 | | | | 20,458 | |
Diluted average shares outstanding | | | 20,886 | | | | 20,573 | | | | 20,824 | | | | 20,840 | |
| | | | | | | | | | | | | | | | |
End of period shares outstanding: | | | | | | | | | | | | | | | | |
Class A Common Stock | | | 18,318 | | | | 17,958 | | | | 18,318 | | | | 17,958 | |
Class B Common Stock | | | 2,310 | | | | 2,344 | | | | 2,310 | | | | 2,344 | |
| | | | | | | | | | | | | | | | |
Book value per share | | $ | 13.38 | | | $ | 12.26 | | | $ | 13.38 | | | $ | 12.26 | |
| | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | |
Basic earnings per Class A Common Stock | | | 0.03 | | | | 0.32 | | | | 1.65 | | | | 1.22 | |
Basic earnings per Class B Common Stock | | | 0.02 | | | | 0.31 | | | | 1.60 | | | | 1.18 | |
Diluted earnings per Class A Common Stock | | | 0.03 | | | | 0.31 | | | | 1.62 | | | | 1.20 | |
Diluted earnings per Class B Common Stock | | | 0.02 | | | | 0.30 | | | | 1.58 | | | | 1.16 | |
| | | | | | | | | | | | | | | | |
Cash dividends declared per share: | | | | | | | | | | | | | | | | |
Class A Common Stock | | | 0.121 | | | | 0.110 | | | | 0.473 | | | | 0.424 | |
Class B Common Stock | | | 0.110 | | | | 0.100 | | | | 0.430 | | | | 0.386 | |
| | | | | | | | | | | | | | | | |
Performance Ratios: | | | | | | | | | | | | | | | | |
Return on average assets | | | 0.07 | % | | | 0.81 | % | | | 1.04 | % | | | 0.81 | % |
Return on average equity | | | 0.87 | | | | 10.41 | | | | 12.58 | | | | 10.25 | |
Efficiency ratio (2) | | | 91 | | | | 65 | | | | 61 | | | | 66 | |
| | | | | | | | | | | | | | | | |
Yield on average earning assets | | | 5.36 | | | | 6.52 | | | | 6.54 | | | | 6.69 | |
Cost of interest-bearing liabilities | | | 2.32 | | | | 3.99 | | | | 2.78 | | | | 4.12 | |
Net interest spread | | | 3.04 | | | | 2.53 | | | | 3.76 | | | | 2.57 | |
Net interest margin | | | 3.35 | | | | 3.09 | | | | 4.20 | | | | 3.17 | |
| | | | | | | | | | | | | | | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | |
Loans on non-accrual status | | | 11,324 | | | | 8,303 | | | | 11,324 | | | | 8,303 | |
Loans past due 90 days or more and still on accrual | | | 2,133 | | | | 1,318 | | | | 2,133 | | | | 1,318 | |
Total non-performing loans | | | 13,457 | | | | 9,621 | | | | 13,457 | | | | 9,621 | |
Other real estate owned | | | 5,737 | | | | 795 | | | | 5,737 | | | | 795 | |
Total non-performing assets | | | 19,194 | | | | 10,416 | | | | 19,194 | | | | 10,416 | |
Non-performing loans to total loans | | | 0.58 | % | | | 0.40 | % | | | 0.58 | % | | | 0.40 | % |
Non-performing assets to total assets | | | 0.49 | | | | 0.33 | | | | 0.49 | | | | 0.33 | |
Allowance for loan losses to total loans | | | 0.64 | | | | 0.53 | | | | 0.64 | | | | 0.53 | |
Allowance for loan losses to non-performing loans | | | 110 | | | | 132 | | | | 110 | | | | 132 | |
Net loan charge-offs to average loans - Total Company | | | 0.20 | | | | 0.16 | | | | 0.60 | | | | 0.22 | |
Net loan charge-offs to average loans - Traditional Banking Segment | | | 0.25 | | | | 0.22 | | | | 0.26 | | | | 0.10 | |
Delinquent loans to total loans (3) | | | 1.07 | | | | 0.69 | | | | 1.07 | | | | 0.69 | |
| | | | | | | | | | | | | | | | |
Other Information: | | | | | | | | | | | | | | | | |
End of period full-time equivalent employees | | | 724 | | | | 727 | | | | 724 | | | | 727 | |
Number of banking centers at period end | | | 45 | | | | 40 | | | | 45 | | | | 40 | |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
Balance Sheet Data
| | Quarterly Comparison | |
| | Dec. 31, 2008 | | | Sept. 30, 2008 | | | June 30, 2008 | | | March 31, 2008 | | | Dec. 31, 2007 | |
Assets: | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 616,303 | | | $ | 72,735 | | | $ | 88,565 | | | $ | 102,726 | | | $ | 86,177 | |
Investment securities | | | 904,674 | | | | 546,328 | | | | 510,661 | | | | 552,320 | | | | 580,636 | |
Mortgage loans held for sale | | | 11,298 | | | | 6,758 | | | | 11,621 | | | | 10,866 | | | | 4,278 | |
Loans | | | 2,303,857 | | | | 2,318,373 | | | | 2,348,509 | | | | 2,360,610 | | | | 2,397,073 | |
Allowance for loan losses | | | (14,832 | ) | | | (14,247 | ) | | | (17,995 | ) | | | (15,025 | ) | | | (12,735 | ) |
Federal Home Loan Bank stock, at cost | | | 25,082 | | | | 25,082 | | | | 24,754 | | | | 24,433 | | | | 23,955 | |
Premises and Equipment, net | | | 42,885 | | | | 42,225 | | | | 39,859 | | | | 39,373 | | | | 39,706 | |
Goodwill | | | 10,168 | | | | 10,168 | | | | 10,168 | | | | 10,168 | | | | 10,168 | |
Other assets and interest receivable | | | 39,933 | | | | 37,632 | | | | 37,067 | | | | 38,560 | | | | 36,101 | |
Total assets | | $ | 3,939,368 | | | $ | 3,045,054 | | | $ | 3,053,209 | | | $ | 3,124,031 | | | $ | 3,165,359 | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity: | | | | | | | | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | | | | | | | | |
Non interest-bearing | | $ | 273,203 | | | $ | 279,260 | | | $ | 293,210 | | | $ | 324,279 | | | $ | 279,457 | |
Interest-bearing | | | 2,470,166 | | | | 1,521,607 | | | | 1,335,743 | | | | 1,481,157 | | | | 1,689,355 | |
Total deposits | | | 2,743,369 | | | | 1,800,867 | | | | 1,628,953 | | | | 1,805,436 | | | | 1,968,812 | |
| | | | | | | | | | | | | | | | | | | | |
Securities sold under agreements to repurchase and other short-term borrowings | | | 339,012 | | | | 322,608 | | | | 330,730 | | | | 329,472 | | | | 398,296 | |
Federal Home Loan Bank advances | | | 515,234 | | | | 577,294 | | | | 749,837 | | | | 623,580 | | | | 478,550 | |
Subordinated note | | | 41,240 | | | | 41,240 | | | | 41,240 | | | | 41,240 | | | | 41,240 | |
Other liabilities and accrued interest payable | | | 24,591 | | | | 25,808 | | | | 31,461 | | | | 61,398 | | | | 29,601 | |
Total liabilities | | | 3,663,446 | | | | 2,767,817 | | | | 2,782,221 | | | | 2,861,126 | | | | 2,916,499 | |
| | | | | | | | | | | | | | | | | | | | |
Stockholders' equity | | | 275,922 | | | | 277,237 | | | | 270,988 | | | | 262,905 | | | | 248,860 | |
Total liabilities and Stockholders' equity | | $ | 3,939,368 | | | $ | 3,045,054 | | | $ | 3,053,209 | | | $ | 3,124,031 | | | $ | 3,165,359 | |
| | | | | | | | | | | | | | | | | | | | |
Average Balance Sheet Data | | | | |
| | Quarterly Comparison | |
| | Dec. 31, 2008 | | | Sept. 30, 2008 | | | June 30, 2008 | | | March 31, 2008 | | | Dec. 31, 2007 | |
Assets: | | | | | | | | | | | | | | | | | | | | |
Investment securities | | $ | 792,641 | | | $ | 538,270 | | | $ | 562,322 | | | $ | 624,470 | | | $ | 637,760 | |
Federal funds sold and other | | | 232,591 | | | | 7,723 | | | | 7,661 | | | | 119,573 | | | | 6,073 | |
Loans and fees | | | 2,315,382 | | | | 2,340,007 | | | | 2,361,208 | | | | 2,463,090 | | | | 2,405,011 | |
Total earning assets | | | 3,340,614 | | | | 2,886,000 | | | | 2,931,191 | | | | 3,207,133 | | | | 3,048,844 | |
Total assets | | | 3,470,788 | | | | 3,010,211 | | | | 3,055,623 | | | | 3,393,186 | | | | 3,172,261 | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity: | | | | | | | | | | | | | | | | | | | | |
Non interest-bearing deposits | | $ | 269,903 | | | $ | 279,061 | | | $ | 301,421 | | | $ | 435,867 | | | $ | 272,872 | |
Interest-bearing deposits | | | 1,940,405 | | | | 1,413,704 | | | | 1,360,818 | | | | 1,680,480 | | | | 1,536,054 | |
Securities sold under agreements to repurchase and other short-term borrowings | | | 381,695 | | | | 352,498 | | | | 363,485 | | | | 405,214 | | | | 430,248 | |
Federal Home Loan Bank advances | | | 536,161 | | | | 622,011 | | | | 675,918 | | | | 519,637 | | | | 616,134 | |
Subordinated note | | | 41,240 | | | | 41,240 | | | | 41,240 | | | | 41,240 | | | | 41,240 | |
Total interest-bearing liabilities | | | 2,899,501 | | | | 2,429,453 | | | | 2,441,461 | | | | 2,646,571 | | | | 2,623,676 | |
Stockholders' equity | | | 276,663 | | | | 272,500 | | | | 266,148 | | | | 254,736 | | | | 246,084 | |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
Income Statement Data
| | Quarterly Comparison | |
| | Dec. 31, 2008 | | | Sept. 30, 2008 | | | June 30, 2008 | | | March 31, 2008 | | | Dec. 31, 2007 | |
| | | | | | | | | | | | | | | |
Total interest income (4) | | $ | 44,782 | | | $ | 43,927 | | | $ | 45,673 | | | $ | 67,760 | | | $ | 49,705 | |
Total interest expense | | | 16,805 | | | | 16,081 | | | | 16,400 | | | | 23,132 | | | | 26,150 | |
Net interest income | | | 27,977 | | | | 27,846 | | | | 29,273 | | | | 44,628 | | | | 23,555 | |
| | | | | | | | | | | | | | | | | | | | |
Provision for loan losses | | | 1,753 | | | | 324 | | | | 3,629 | | | | 10,499 | | | | 1,617 | |
| | | | | | | | | | | | | | | | | | | | |
Non interest income: | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 4,809 | | | | 5,117 | | | | 4,933 | | | | 4,545 | | | | 4,897 | |
Electronic refund check fees | | | 88 | | | | 738 | | | | 2,970 | | | | 13,960 | | | | - | |
Net RAL securitization income | | | 317 | | | | 157 | | | | 286 | | | | 12,587 | | | | 59 | |
Mortgage banking income | | | (270 | ) | | | 1,071 | | | | 1,133 | | | | 1,602 | | | | 922 | |
Debit card interchange fee income | | | 1,187 | | | | 1,194 | | | | 1,246 | | | | 1,149 | | | | 1,171 | |
Net gain (loss) on sales, calls and impairment of securities | | | (5,484 | ) | | | (5,273 | ) | | | (3,388 | ) | | | (219 | ) | | | 8 | |
Insurance settlement gain | | | - | | | | - | | | | - | | | | - | | | | 1,877 | |
Other | | | 313 | | | | 410 | | | | 356 | | | | 320 | | | | 410 | |
Total non interest income | | | 960 | | | | 3,414 | | | | 7,536 | | | | 33,944 | | | | 9,344 | |
| | | | | | | | | | | | | | | | | | | | |
Non interest expenses: | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 12,392 | | | | 12,611 | | | | 12,615 | | | | 14,500 | | | | 9,459 | |
Occupancy and equipment, net | | | 5,456 | | | | 4,878 | | | | 4,754 | | | | 4,672 | | | | 5,109 | |
Communication and transportation | | | 1,426 | | | | 1,024 | | | | 884 | | | | 1,338 | | | | 1,224 | |
Marketing and development | | | 866 | | | | 853 | | | | 730 | | | | 6,759 | | | | 805 | |
Bank franchise tax expense | | | 573 | | | | 599 | | | | 703 | | | | 723 | | | | 630 | |
Data processing | | | 739 | | | | 646 | | | | 669 | | | | 717 | | | | 768 | |
Debit card interchange expense | | | 590 | | | | 624 | | | | 612 | | | | 576 | | | | 582 | |
Supplies | | | 392 | | | | 328 | | | | 373 | | | | 556 | | | | 450 | |
Other | | | 3,762 | | | | 2,420 | | | | 2,287 | | | | 3,839 | | | | 2,451 | |
Total non interest expenses | | | 26,196 | | | | 23,983 | | | | 23,627 | | | | 33,680 | | | | 21,478 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income tax expense | | | 988 | | | | 6,953 | | | | 9,553 | | | | 34,393 | | | | 9,804 | |
Income tax expense | | | 384 | | | | 2,451 | | | | 3,130 | | | | 12,270 | | | | 3,398 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 604 | | | $ | 4,502 | | | $ | 6,423 | | | $ | 22,123 | | | $ | 6,406 | |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
| | Quarterly Comparison | |
| | Dec. 31, 2008 | | | Sept. 30, 2008 | | | June 30, 2008 | | | March 31, 2008 | | | Dec. 31, 2007 | |
Per Share Data: | | | | | | | | | | | | | | | |
Basic average shares outstanding | | | 20,615 | | | | 20,591 | | | | 20,525 | | | | 20,339 | | | | 20,284 | |
Diluted average shares outstanding | | | 20,886 | | | | 20,978 | | | | 20,839 | | | | 20,615 | | | | 20,573 | |
| | | | | | | | | | | | | | | | | | | | |
End of period shares outstanding: | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock | | | 18,318 | | | | 18,283 | | | | 18,221 | | | | 18,057 | | | | 17,958 | |
Class B Common Stock | | | 2,310 | | | | 2,322 | | | | 2,339 | | | | 2,344 | | | | 2,344 | |
| | | | | | | | | | | | | | | | | | | | |
Book value per share | | $ | 13.38 | | | $ | 13.45 | | | $ | 13.18 | | | $ | 12.89 | | | $ | 12.26 | |
| | | | | | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | |
Basic earnings per Class A Common Stock | | | 0.03 | | | | 0.22 | | | | 0.31 | | | | 1.09 | | | | 0.32 | |
Basic earnings per Class B Common Stock | | | 0.02 | | | | 0.21 | | | | 0.30 | | | | 1.08 | | | | 0.31 | |
Diluted earnings per Class A Common Stock | | | 0.03 | | | | 0.22 | | | | 0.31 | | | | 1.07 | | | | 0.31 | |
Diluted earnings per Class B Common Stock | | | 0.02 | | | | 0.20 | | | | 0.30 | | | | 1.06 | | | | 0.30 | |
| | | | | | | | | | | | | | | | | | | | |
Cash dividends declared per share: | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock | | | 0.121 | | | | 0.121 | | | | 0.121 | | | | 0.110 | | | | 0.110 | |
Class B Common Stock | | | 0.110 | | | | 0.110 | | | | 0.110 | | | | 0.100 | | | | 0.100 | |
| | | | | | | | | | | | | | | | | | | | |
Performance Ratios: | | | | | | | | | | | | | | | | | | | | |
Return on average assets | | | 0.07 | % | | | 0.60 | % | | | 0.84 | % | | | 2.61 | % | | | 0.81 | % |
Return on average equity | | | 0.87 | | | | 6.61 | | | | 9.65 | | | | 34.74 | | | | 10.41 | |
Efficiency ratio (2) | | | 91 | | | | 77 | | | | 64 | | | | 43 | | | | 65 | |
| | | | | | | | | | | | | | | | | | | | |
Yield on average earning assets | | | 5.36 | | | | 6.09 | | | | 6.23 | | | | 8.45 | | | | 6.52 | |
Cost of interest-bearing liabilities | | | 2.32 | | | | 2.65 | | | | 2.69 | | | | 3.50 | | | | 3.99 | |
Net interest spread | | | 3.04 | | | | 3.44 | | | | 3.54 | | | | 4.95 | | | | 2.53 | |
Net interest margin | | | 3.35 | | | | 3.86 | | | | 3.99 | | | | 5.57 | | | | 3.09 | |
| | | | | | | | | | | | | | | | | | | | |
Asset Quality Data: | | | | | | | | | | | | | | | | | | | | |
Loans on non-accrual status | | | 11,324 | | | | 14,763 | | | | 17,688 | | | | 16,791 | | | | 8,303 | |
Loans past due 90 days or more and still on accrual | | | 2,133 | | | | 1,217 | | | | 1,476 | | | | 1,340 | | | | 1,318 | |
Total non-performing loans | | | 13,457 | | | | 15,980 | | | | 19,164 | | | | 18,131 | | | | 9,621 | |
Other real estate owned | | | 5,737 | | | | 2,017 | | | | 2,160 | | | | 950 | | | | 795 | |
Total non-performing assets | | | 19,194 | | | | 17,997 | | | | 21,324 | | | | 19,081 | | | | 10,416 | |
Non-performing loans to total loans | | | 0.58 | % | | | 0.69 | % | | | 0.82 | % | | | 0.77 | % | | | 0.40 | % |
Non-performing assets to total assets | | | 0.49 | | | | 0.59 | | | | 0.70 | | | | 0.61 | | | | 0.33 | |
Allowance for loan losses to total loans | | | 0.64 | | | | 0.61 | | | | 0.77 | | | | 0.64 | | | | 0.53 | |
Allowance for loan losses to non-performing loans | | | 110 | | | | 89 | | | | 94 | | | | 83 | | | | 132 | |
Net loan charge-offs to average loans - Total Company | | | 0.20 | | | | 0.70 | | | | 0.11 | | | | 1.32 | | | | 0.16 | |
Net loan charge-offs to average loans - Traditional Banking Segment | | | 0.25 | | | | 0.51 | | | | 0.12 | | | | 0.14 | | | | 0.22 | |
Delinquent loans to total loans (3) | | | 1.07 | | | | 1.05 | | | | 1.01 | | | | 0.70 | | | | 0.69 | |
| | | | | | | | | | | | | | | | | | | | |
Other Information: | | | | | | | | | | | | | | | | | | | | |
End of period full-time equivalent employees | | | 724 | | | | 720 | | | | 710 | | | | 717 | | | | 727 | |
Number of banking centers at period end | | | 45 | | | | 45 | | | | 42 | | | | 39 | | | | 40 | |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
Segment Data:
The reportable segments are determined by the type of products and services offered, distinguished between banking operations, mortgage banking operations and Tax Refund Solutions (“TRS”). Loans, investments and deposits provide the majority of revenue from banking operations; servicing fees and loan sales provide the majority of revenue from mortgage banking operations; Refund Anticipation Loan (“RAL”) fees, Electronic Refund Check (“ERC”)/ Electronic Refund Deposit (“ERD”) fees and Net RAL securitization income provide the majority of the revenue from TRS. All Company segments are domestic. Segment information for the quarter and year ended December 31, 2008 and 2007 follows:
| | Three Months Ended December 31, 2008 | |
| | | |
(dollars in thousands) | | Banking | | | Tax Refund Solutions | | | Mortgage Banking | | | Total Company | |
| | | | | | | | | | | | |
Net interest income | | $ | 30,107 | | | $ | (2,207 | ) | | $ | 77 | | | $ | 27,977 | |
Provision for loan losses | | | 2,060 | | | | (307 | ) | | | - | | | | 1,753 | |
| | | | | | | | | | | | | | | | |
Electronic Refund Check fees | | | - | | | | 88 | | | | - | | | | 88 | |
Net RAL securitization income | | | - | | | | 317 | | | | - | | | | 317 | |
Mortgage banking income | | | - | | | | - | | | | (270 | ) | | | (270 | ) |
Other revenue | | | (158 | ) | | | 2 | | | | 981 | | | | 825 | |
Total non interest income | | | (158 | ) | | | 407 | | | | 711 | | | | 960 | |
| | | | | | | | | | | | | | | | |
Total non interest expenses | | | 22,596 | | | | 3,397 | | | | 203 | | | | 26,196 | |
| | | | | | | | | | | | | | | | |
Gross operating profit | | | 5,293 | | | | (4,890 | ) | | | 585 | | | | 988 | |
Income tax expense / (benefit) | | | 2,116 | | | | (1,917 | ) | | | 185 | | | | 384 | |
Net income / (loss) | | $ | 3,177 | | | $ | (2,973 | ) | | $ | 400 | | | $ | 604 | |
| | | | | | | | | | | | | | | | |
Segment assets | | $ | 2,773,238 | | | $ | 1,154,777 | | | $ | 11,353 | | | $ | 3,939,368 | |
| | | | | | | | | | | | | | | | |
Net interest margin | | | 4.12 | % | | NM | | | NM | | | | 3.35 | % |
| | Three Months Ended December 31, 2007 | |
| | | |
(dollars in thousands) | | Banking | | | Tax Refund Solutions | | | Mortgage Banking | | | Total Company | |
| | | | | | | | | | | | |
Net interest income | | $ | 23,645 | | | $ | (170 | ) | | $ | 80 | | | $ | 23,555 | |
Provision for loan losses | | | 2,013 | | | | (396 | ) | | | - | | | | 1,617 | |
| | | | | | | | | | | | | | | | |
Electronic Refund Check fees | | | - | | | | - | | | | - | | | | - | |
Net RAL securitization income | | | - | | | | 59 | | | | - | | | | 59 | |
Mortgage banking income | | | - | | | | - | | | | 922 | | | | 922 | |
Other revenue | | | 8,628 | | | | 15 | | | | (280 | ) | | | 8,363 | |
Total non interest income | | | 8,628 | | | | 74 | | | | 642 | | | | 9,344 | |
| | | | | | | | | | | | | | | | |
Total non interest expenses | | | 18,595 | | | | 2,736 | | | | 147 | | | | 21,478 | |
| | | | | | | | | | | | | | | | |
Gross operating profit | | | 11,665 | | | | (2,436 | ) | | | 575 | | | | 9,804 | |
Income tax expense / (benefit) | | | 4,081 | | | | (883 | ) | | | 200 | | | | 3,398 | |
Net income / (loss) | | $ | 7,584 | | | $ | (1,553 | ) | | $ | 375 | | | $ | 6,406 | |
| | | | | | | | | | | | | | | | |
Segment assets | | $ | 2,885,981 | | | $ | 275,012 | | | $ | 4,366 | | | $ | 3,165,359 | |
| | | | | | | | | | | | | | | | |
Net interest margin | | | 3.11 | % | | NM | | | NM | | | | 3.09 | % |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
| | Twelve Months Ended December 31, 2008 | |
(dollars in thousands) | | Banking | | | Tax Refund Solutions | | | Mortgage Banking | | | Total Company | |
| | | | | | | | | | | | |
Net interest income | | $ | 111,193 | | | $ | 18,166 | | | $ | 365 | | | $ | 129,724 | |
Provision for loan losses | | | 8,154 | | | | 8,051 | | | | - | | | | 16,205 | |
| | | | | | | | | | | | | | | | |
Electronic Refund Check fees | | | - | | | | 17,756 | | | | - | | | | 17,756 | |
Net RAL securitization income | | | - | | | | 13,347 | | | | - | | | | 13,347 | |
Mortgage banking income | | | - | | | | - | | | | 3,536 | | | | 3,536 | |
Other revenue | | | 11,505 | | | | 31 | | | | (321 | ) | | | 11,215 | |
Total non interest income | | | 11,505 | | | | 31,134 | | | | 3,215 | | | | 45,854 | |
| | | | | | | | | | | | | | | | |
Total non interest expenses | | | 85,723 | | | | 20,942 | | | | 821 | | | | 107,486 | |
| | | | | | | | | | | | | | | | |
Gross operating profit | | | 28,821 | | | | 20,307 | | | | 2,759 | | | | 51,887 | |
Income tax expense | | | 10,251 | | | | 7,049 | | | | 935 | | | | 18,235 | |
Net income | | $ | 18,570 | | | $ | 13,258 | | | $ | 1,824 | | | $ | 33,652 | |
| | | | | | | | | | | | | | | | |
Segment assets | | $ | 2,773,238 | | | $ | 1,154,777 | | | $ | 11,353 | | | $ | 3,939,368 | |
| | | | | | | | | | | | �� | | | | |
Net interest margin | | | 3.77 | % | | NM | | | NM | | | | 4.20 | % |
| | Twelve Months Ended December 31, 2007 | |
(dollars in thousands) | | Banking | | | Tax Refund Solutions | | | Mortgage Banking | | | Total Company | |
| | | | | | | | | | | | |
Net interest income | | $ | 87,314 | | | $ | 6,778 | | | $ | 386 | | | $ | 94,478 | |
Provision for loan losses | | | 3,923 | | | | 2,897 | | | | - | | | | 6,820 | |
| | | | | | | | | | | | | | | | |
Electronic Refund Check fees | | | - | | | | 4,189 | | | | - | | | | 4,189 | |
Net RAL securitization income | | | - | | | | 3,772 | | | | - | | | | 3,772 | |
Mortgage banking income | | | - | | | | - | | | | 2,973 | | | | 2,973 | |
Other revenue | | | 27,697 | | | | 153 | | | | (992 | ) | | | 26,858 | |
Total non interest income | | | 27,697 | | | | 8,114 | | | | 1,981 | | | | 37,792 | |
| | | | | | | | | | | | | | | | |
Total non interest expenses | | | 79,079 | | | | 7,371 | | | | 806 | | | | 87,256 | |
| | | | | | | | | | | | | | | | |
Gross operating profit | | | 32,009 | | | | 4,624 | | | | 1,561 | | | | 38,194 | |
Income tax expense | | | 10,958 | | | | 1,780 | | | | 543 | | | | 13,281 | |
Net income | | $ | 21,051 | | | $ | 2,844 | | | $ | 1,018 | | | $ | 24,913 | |
| | | | | | | | | | | | | | | | |
Segment assets | | $ | 2,885,981 | | | $ | 275,012 | | | $ | 4,366 | | | $ | 3,165,359 | |
| | | | | | | | | | | | | | | | |
Net interest margin | | | 2.95 | % | | NM | | | NM | | | | 3.17 | % |
Republic Bancorp, Inc. Financial Information
Fourth Quarter 2008 Earnings Release (continued)
_____________________________________
(1) – The amount of loan fee income included in total interest income was $1.4 million and $1.3 million for the quarters ended December 31, 2008 and 2007. The amount of loan fee income included in total interest income was $24.4 million and $10.3 million for the years ended December 31, 2008 and 2007.
(2) – Equals total non-interest expense divided by the sum of net interest income and non interest income.
(3) – Equals total loans over 30 days past due divided by total loans.
(4) – The amount of loan fee income included in total interest income per quarter was as follows: $1.4 million (quarter ended December 31, 2008), $1.3 million (quarter ended September 30, 2008), $2.2 million (quarter ended June 30, 2008), $19.4 million (quarter ended March 31, 2008) and $1.3 million (quarter ended December 31, 2007).