PHILADELPHIA, Oct. 21 /PRNewswire-FirstCall/ -- Republic First
Bancorp, Inc. (Nasdaq: FRBK), the holding company for Republic
Bank, today announced its financial results for the period ended
September 30, 2010.
(Logo: http://photos.prnewswire.com/prnh/20100707/PH31611LOGO
)
(Logo: http://www.newscom.com/cgi-bin/prnh/20100707/PH31611LOGO
)
During the third quarter of 2010, the Company recorded net
income of $68,000, or $0.00 per share, compared to a net loss of
$7.1 million, or $0.60 per share, for the second quarter of 2010
and net income of $ 185,000, or
$0.02 per share, for the third
quarter of 2009.
"We are encouraged by the signs of stabilization in asset
quality within our loan portfolio," said Harry D. Madonna, the Company's Chairman and
Chief Executive Officer. "Non-performing loans decreased by
7% during the current quarter and we believe that our strategy to
reduce non-performing assets will continue to demonstrate progress
in the near term."
During the third quarter of 2010, the Company completed the
process of rebranding to the name Republic Bank. "We are very
pleased with the progress we've made with the deployment of our new
retail focused strategy," said Madonna. "Every day we are turning
Customers into Fans and continuing to prove that the Power of Red
is back."
Highlights
- Non-performing loans decreased by $3.5
million, or 7%, to $48.3
million at September 30, 2010
compared to $51.8 million at
June 30, 2010.
- Successfully opened a new store in Haddonfield, New Jersey during the third
quarter of 2010 which is already exceeding deposit growth
expectations.
- The Company continues to strengthen its balance sheet and focus
on low cost core deposit growth.
- Core deposits increased by $54.8
million, or 8%, during the twelve month period ended
September 30, 2010.
- The net interest margin increased to 3.75% for the third
quarter of 2010 compared to 3.42% for the second quarter of 2010
and 3.13% for the third quarter of 2009. The cost of funds
decreased to 1.13% for the third quarter of 2010 compared to 1.24%
for the second quarter of 2010 and 1.83% for the third quarter of
2009.
- Capital levels remain strong with a Total Risk-Based Capital
ratio of 14.58% and a Tier I Leverage Ratio of 10.96% at
September 30, 2010.
- With the addition of new talent, products, and services the
Company continues to strengthen itself for competitive growth and
performance.
Income Statement
The Company reported net income of $68,000, or $0.00
per share, for the three months ended September 30, 2010, compared to a net loss of
$7.1 million, or $0.60 per share, for the three months ended
June 30, 2010 and net income of
$185,000, or $0.02 per share, for the three months ended
September 30, 2009.
Net interest income increased to $7.9
million for the third quarter of 2010 compared to
$7.5 million for the second quarter
of 2010 and $6.8 million for the
third quarter of 2009 primarily due to a reduction in the cost of
funds. The net interest margin increased to 3.75% for the third
quarter of 2010 compared to 3.42% for the second quarter of 2010
and 3.13% for the third quarter of 2009. The Company continues to
make progress in the growth of low cost core deposits.
Balance Sheet
The major components of the balance sheet are as follows
(dollars in thousands):
|
|
Description
|
September
30,
2010
|
September
30,
2009
|
%
Change
|
June
30,
2010
|
%
Change
|
|
|
|
|
|
|
|
|
Total assets
|
$ 946,657
|
$ 952,451
|
(1%)
|
$ 934,303
|
1%
|
|
|
|
|
|
|
|
|
Total loans (net)
|
625,071
|
697,073
|
(10%)
|
658,812
|
(5%)
|
|
|
|
|
|
|
|
|
Total deposits
|
825,134
|
823,638
|
0%
|
805,211
|
2%
|
|
|
|
|
|
|
|
|
Total core deposits *
|
705,659
|
650,823
|
8%
|
681,765
|
4%
|
|
|
|
|
|
|
|
|
* Core deposits represent
total deposits less public and brokered certificates of
deposit
|
|
|
|
|
|
|
|
Net loans decreased to $625.1
million as of September 30,
2010, as the Company continues to reduce exposure in the
commercial real estate loan portfolio. Core deposits grew by
8% to $705.7 million as of
September 30, 2010 compared to
$650.8 million at September 30, 2009 primarily as a result of the
retail-focused model that the Company has initiated.
Liquidity remained strong as the Company continues to decrease
its dependence on outside borrowings, while increasing cash and
investment securities balances by $56.2
million as of September 30,
2010 when compared to September 30,
2009. These changes are attributable to the strong growth in
core deposits over that period of time.
Core Deposits
Core deposits by type of account are as follows (dollars in
thousands):
|
|
Description
|
September
30,
2010
|
September
30,
2009
|
%
Change
|
June
30,
2010
|
%
Change
|
3rd
Qtr
2010 Cost
of Funds
|
|
|
|
|
|
|
|
|
|
Demand
noninterest-bearing
|
$ 111,908
|
$ 92,017
|
22%
|
$ 117,169
|
(4%)
|
0.00%
|
|
|
|
|
|
|
|
|
|
Demand
interest-bearing
|
62,536
|
47,418
|
32%
|
64,636
|
(3%)
|
0.79%
|
|
|
|
|
|
|
|
|
|
Money market and
savings
|
335,046
|
303,111
|
11%
|
311,790
|
7%
|
1.06%
|
|
|
|
|
|
|
|
|
|
Certificates of
deposit
|
196,169
|
208,277
|
(6%)
|
188,170
|
4%
|
1.86%
|
|
|
|
|
|
|
|
|
|
Total core
deposits
|
$ 705,659
|
$ 650,823
|
8%
|
$ 681,765
|
4%
|
1.09%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core deposits, which exclude all public and brokered
certificates of deposit, increased to $705.7
million at September 30, 2010,
an increase of $54.8 million, or 8%,
from September 30, 2009. We
believe core deposits are the appropriate measure of deposits
gathered through our store network.
Lending
Loans by type of customer are as follows (dollars in
thousands):
|
|
Description
|
September
30,
2010
|
%
of
Total
|
September
30,
2009
|
%
of
Total
|
June
30,
2010
|
%
of
Total
|
|
|
|
|
|
|
|
|
|
Commercial
|
$ 79,118
|
13%
|
$ 85,881
|
12%
|
$ 92,500
|
14%
|
|
Owner-occupied
|
72,723
|
11%
|
78,527
|
11%
|
84,507
|
13%
|
|
Total
commercial
|
151,841
|
24%
|
164,408
|
23%
|
177,007
|
27%
|
|
|
|
|
|
|
|
|
|
Consumer &
residential
|
22,070
|
3%
|
20,586
|
3%
|
21,756
|
3%
|
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
462,049
|
73%
|
524,723
|
74%
|
470,325
|
70%
|
|
|
|
|
|
|
|
|
|
Total loans
|
$ 635,960
|
100%
|
$ 709,717
|
100%
|
$ 669,088
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We continue to thoroughly review the underlying collateral
values and guarantees behind the loan portfolio and assess the
adequacy of the loan loss reserve as a result of such reviews.
Asset Quality
The Company's asset quality ratios are highlighted below:
|
|
|
|
|
Ratio
|
September
30,
2010
|
September
30,
2009
|
June
30,
2010
|
|
|
|
|
|
|
Nonperforming assets/total
assets
|
6.23%
|
3.09%
|
6.69%
|
|
|
|
|
|
|
Net loan
charge-offs/average total loans
|
0.05%
|
1.92%
|
8.38%
|
|
|
|
|
|
|
Allowance for loan
losses/gross loans
|
1.71%
|
1.78%
|
1.54%
|
|
|
|
|
|
|
Allowance for loan
losses/non-performing loans
|
23%
|
68%
|
20%
|
|
|
|
|
|
|
Nonperforming
assets/capital and reserves
|
58%
|
34%
|
63%
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets were $59.0
million, or 6.23% of total assets, as of September 30, 2010 compared to $62.5 million, or 6.69%, of total assets at
June 30, 2010 and $29.4 million, or 3.09%, of total assets at
September 30, 2009. The Company
recorded a provision for loan losses of $700,000 during the three months ended
September 30, 2010, compared to a
provision of $10.8 million for the
three months ended June 30, 2010 and
$150,000 for the three months ended
September 30, 2009. The allowance for
loan losses as a percentage of total loans was 1.71% as of
September 30, 2010, compared to 1.54%
as of June 30, 2010 and 1.78%
as of September 30, 2009.
Capital
The Company's capital regulatory ratios at September 30, 2010 were as follows:
|
|
|
Republic
First Bancorp, Inc.
|
Regulatory
Guidelines
"Well Capitalized"
|
|
|
|
|
|
Leverage Ratio
|
10.96%
|
5.00%
|
|
|
|
|
|
Tier 1 Risk Based
Capital
|
13.33%
|
6.00%
|
|
|
|
|
|
Total Risk Based
Capital
|
14.58%
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity was $90.2
million at September 30, 2010
which represented a book value per share of $3.47, based on common shares outstanding of
approximately 26.0 million.
The Company, along with its banking subsidiary, continue to
maintain strong capital ratios and are considered well capitalized
under the regulatory guidelines as required by federal banking
agencies.
About Republic Bank
Republic Bank is a full-service, state-chartered commercial
bank, whose deposits are insured up to the applicable limits by the
Federal Deposit Insurance Corporation (FDIC). The Bank provides
diversified financial products through its thirteen offices located
in Abington, Ardmore, Bala
Cynwyd, Plymouth Meeting,
Media and Philadelphia, Pennsylvania and Voorhees and Haddonfield, New Jersey.
Forward Looking Statements
The Company may from time to time make written or oral
"forward-looking statements", including statements contained in
this release and in the Company's filings with the Securities and
Exchange Commission. The forward-looking statements contained
herein are subject to certain risks and uncertainties that could
cause actual results to differ materially from those projected in
the forward-looking statements. For example, risks and
uncertainties can arise with changes in: general economic
conditions, including their impact on capital expenditures; new
service and product offerings by competitors and price pressures;
and similar items. You should carefully review the risk
factors described in the Form 10-Q for the quarter ended
March 31, 2010 and other documents
the Company files from time to time with the Securities and
Exchange Commission. The words "may", "believes," "expect,"
"estimate," "project," "anticipate," "should," "intend,"
"probability," "risk," "target," "objective," and similar
expressions or variations on such expressions are intended to
identify forward-looking statements. All such statements are
made in good faith by the Company pursuant to the "safe harbor"
provisions of the U.S. Private Securities Litigation Reform Act of
1995. The Company does not undertake to update any forward-looking
statement, whether written or oral, that may be made from time to
time by or on behalf of the Company, except as may be required by
applicable law or regulations.
Republic First Bancorp,
Inc.
|
|
Selected Consolidated Financial
Data
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
|
|
|
|
|
|
|
|
|
%
|
|
|
|
%
|
|
|
|
|
|
%
|
|
(dollars in thousands, except
per share amounts)
|
|
9/30/10
|
|
6/30/10
|
|
Change
|
|
9/30/09
|
|
Change
|
|
9/30/10
|
|
9/30/09
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Statement
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$ 7,921
|
|
$ 7,511
|
|
5%
|
|
$ 6,805
|
|
16%
|
|
$ 22,841
|
|
$ 20,455
|
|
12%
|
|
|
Provision for loan
losses
|
|
700
|
|
10,750
|
|
(93%)
|
|
150
|
|
367%
|
|
16,950
|
|
13,200
|
|
28%
|
|
|
Non-interest income
|
|
521
|
|
254
|
|
105%
|
|
250
|
|
(108%)
|
|
1,250
|
|
1,284
|
|
(3%)
|
|
|
Total revenues
|
|
8,442
|
|
7,765
|
|
9%
|
|
7,055
|
|
20%
|
|
24,091
|
|
21,739
|
|
11%
|
|
|
Non-interest expenses
|
|
7,718
|
|
7,953
|
|
(3%)
|
|
6,700
|
|
15%
|
|
24,076
|
|
22,404
|
|
7%
|
|
|
Provision (benefit) for income
taxes
|
|
(44)
|
|
(3,883)
|
|
(99%)
|
|
20
|
|
320%
|
|
(6,086)
|
|
(4,855)
|
|
(25%)
|
|
|
Net income (loss)
|
|
68
|
|
(7,055)
|
|
(101%)
|
|
185
|
|
63%
|
|
(10,849)
|
|
(9,010)
|
|
(20%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss):
Basic
|
|
$
-
|
|
$
(0.60)
|
|
(100%)
|
|
$ 0.02
|
|
100%
|
|
$
(0.67)
|
|
$
(0.85)
|
|
21%
|
|
|
Net income (loss):
Diluted
|
|
-
|
|
(0.60)
|
|
(100%)
|
|
0.02
|
|
100%
|
|
(0.67)
|
|
(0.85)
|
|
21%
|
|
|
Book Value
|
|
$
3.47
|
|
$
3.47
|
|
|
|
$ 6.82
|
|
|
|
$
3.47
|
|
$
6.82
|
|
|
|
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
25,871
|
|
11,707
|
|
|
|
10,666
|
|
|
|
16,109
|
|
10,651
|
|
|
|
|
|
Diluted
|
|
25,871
|
|
11,707
|
|
|
|
10,666
|
|
|
|
16,109
|
|
10,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 946,657
|
|
$ 934,303
|
|
1%
|
|
|
|
|
|
$ 946,657
|
|
$ 952,451
|
|
(1%)
|
|
|
Loans (net)
|
|
625,071
|
|
658,812
|
|
(5%)
|
|
|
|
|
|
625,071
|
|
697,073
|
|
(10%)
|
|
|
Allowance for loan
losses
|
|
10,889
|
|
10,276
|
|
6%
|
|
|
|
|
|
10,889
|
|
12,644
|
|
(14%)
|
|
|
Investment securities
|
|
156,544
|
|
180,489
|
|
(13%)
|
|
|
|
|
|
156,544
|
|
109,104
|
|
43%
|
|
|
Total deposits
|
|
825,134
|
|
805,211
|
|
2%
|
|
|
|
|
|
825,134
|
|
823,638
|
|
0%
|
|
|
Core deposits*
|
|
705,659
|
|
681,765
|
|
4%
|
|
|
|
|
|
705,659
|
|
650,823
|
|
8%
|
|
|
Public and brokered certificates
of deposit
|
|
119,475
|
|
123,446
|
|
(3%)
|
|
|
|
|
|
119,475
|
|
172,815
|
|
(31%)
|
|
|
Other borrowed money
|
|
-
|
|
9,149
|
|
(100%)
|
|
|
|
|
|
-
|
|
25,000
|
|
(100%)
|
|
|
Subordinated debt
|
|
22,476
|
|
22,476
|
|
-
|
|
|
|
|
|
22,476
|
|
22,476
|
|
-
|
|
|
Stockholders' equity
|
|
90,161
|
|
88,761
|
|
2%
|
|
|
|
|
|
90,161
|
|
72,783
|
|
24%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity to total
assets
|
|
9.52%
|
|
9.50%
|
|
|
|
|
|
|
|
9.52%
|
|
7.64%
|
|
|
|
|
Leverage ratio
|
|
10.96%
|
|
10.59%
|
|
|
|
|
|
|
|
10.96%
|
|
9.72%
|
|
|
|
|
Risk based capital
ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1
|
|
13.33%
|
|
12.82%
|
|
|
|
|
|
|
|
13.33%
|
|
11.20%
|
|
|
|
|
|
Total Capital
|
|
14.58%
|
|
14.07%
|
|
|
|
|
|
|
|
14.58%
|
|
12.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of funds
|
|
1.13%
|
|
1.24%
|
|
|
|
1.83%
|
|
|
|
1.25%
|
|
1.96%
|
|
|
|
|
Deposit cost of funds
|
|
1.02%
|
|
1.10%
|
|
|
|
1.69%
|
|
|
|
1.11%
|
|
1.84%
|
|
|
|
|
Net interest margin
|
|
3.75%
|
|
3.42%
|
|
|
|
3.13%
|
|
|
|
3.51%
|
|
3.18%
|
|
|
|
|
Return on average
assets
|
|
0.03%
|
|
(2.96%)
|
|
|
|
0.08%
|
|
|
|
(1.53%)
|
|
(1.31%)
|
|
|
|
|
Return on average total
stockholders' equity
|
|
0.30%
|
|
(39.55%)
|
|
|
|
1.02%
|
|
|
|
(18.89%)
|
|
(15.95%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans
outstanding
|
|
0.05%
|
|
8.38%
|
|
|
|
|
|
|
|
3.76%
|
|
1.60%
|
|
|
|
|
Nonperforming assets to total
period-end assets
|
|
6.23%
|
|
6.69%
|
|
|
|
|
|
|
|
6.23%
|
|
3.09%
|
|
|
|
|
Allowance for loan losses to
total period-end loans
|
|
1.71%
|
|
1.54%
|
|
|
|
|
|
|
|
1.71%
|
|
1.78%
|
|
|
|
|
Allowance for loan losses to
nonperforming loans
|
|
22.53%
|
|
19.83%
|
|
|
|
|
|
|
|
22.53%
|
|
68.03%
|
|
|
|
|
Nonperforming assets to capital
and reserves
|
|
58.36%
|
|
63.07%
|
|
|
|
|
|
|
|
58.36%
|
|
34.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Core deposits equal
total deposits less public and brokered certificates of deposit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Republic First Bancorp, Inc.
Average Balances and Net Interest Income
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
three months ended
|
|
For the
three months ended
|
|
For the
three months ended
|
|
(dollars in
thousands)
|
|
September
30, 2010
|
|
June 30,
2010
|
|
September
30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and
other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest-earning
assets
|
|
$ 15,888
|
|
$
4
|
|
0.10%
|
|
$ 23,751
|
|
$
16
|
|
0.27%
|
|
$ 55,008
|
|
$
28
|
|
0.20%
|
|
Securities
|
|
174,059
|
|
1,562
|
|
3.59%
|
|
183,421
|
|
1,602
|
|
3.49%
|
|
82,039
|
|
1,036
|
|
5.05%
|
|
Loans receivable
|
|
653,618
|
|
8,766
|
|
5.32%
|
|
679,889
|
|
8,675
|
|
5.12%
|
|
733,767
|
|
9,705
|
|
5.25%
|
|
Total interest-earning
assets
|
|
843,565
|
|
10,332
|
|
4.86%
|
|
887,061
|
|
10,293
|
|
4.65%
|
|
870,814
|
|
10,769
|
|
4.91%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
78,405
|
|
|
|
|
|
69,564
|
|
|
|
|
|
58,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 921,970
|
|
|
|
|
|
$ 956,625
|
|
|
|
|
|
$ 928,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand non
interest-bearing
|
|
$ 109,617
|
|
|
|
|
|
$ 118,223
|
|
|
|
|
|
$ 86,206
|
|
|
|
|
|
Demand
interest-bearing
|
|
59,934
|
|
$ 119
|
|
0.79%
|
|
63,277
|
|
$ 125
|
|
0.79%
|
|
48,148
|
|
$
78
|
|
0.64%
|
|
Money market &
savings
|
|
314,626
|
|
839
|
|
1.06%
|
|
321,689
|
|
912
|
|
1.14%
|
|
296,642
|
|
1,366
|
|
1.83%
|
|
Time deposits
|
|
312,364
|
|
1,093
|
|
1.39%
|
|
329,699
|
|
1,239
|
|
1.51%
|
|
369,863
|
|
1,963
|
|
2.11%
|
|
Total deposits
|
|
796,541
|
|
2,051
|
|
1.02%
|
|
832,888
|
|
2,276
|
|
1.10%
|
|
800,859
|
|
3,407
|
|
1.69%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
deposits
|
|
686,924
|
|
2,051
|
|
1.18%
|
|
714,665
|
|
2,276
|
|
1.28%
|
|
714,653
|
|
3,407
|
|
1.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other borrowings
|
|
26,511
|
|
299
|
|
4.47%
|
|
46,507
|
|
447
|
|
3.86%
|
|
47,476
|
|
501
|
|
4.19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
liabilities
|
|
713,435
|
|
2,350
|
|
1.31%
|
|
761,172
|
|
2,723
|
|
1.43%
|
|
762,129
|
|
3,908
|
|
2.03%
|
|
Total deposits and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
borrowings
|
|
823,052
|
|
2,350
|
|
1.13%
|
|
879,395
|
|
2,723
|
|
1.24%
|
|
848,335
|
|
3,908
|
|
1.83%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non interest-bearing
liabilities
|
|
9,068
|
|
|
|
|
|
5,681
|
|
|
|
|
|
8,897
|
|
|
|
|
|
Shareholders' equity
|
|
89,850
|
|
|
|
|
|
71,549
|
|
|
|
|
|
71,705
|
|
|
|
|
|
Total liabilities and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shareholders' equity
|
|
$ 921,970
|
|
|
|
|
|
$ 956,625
|
|
|
|
|
|
$ 928,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$ 7,982
|
|
|
|
|
|
$ 7,570
|
|
|
|
|
|
$ 6,861
|
|
|
|
Net interest spread
|
|
|
|
|
|
3.55%
|
|
|
|
|
|
3.22%
|
|
|
|
|
|
2.88%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
|
|
|
3.75%
|
|
|
|
|
|
3.42%
|
|
|
|
|
|
3.13%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above tables are presented
on a tax equivalent basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Republic First Bancorp, Inc.
Average Balances and Net Interest Income
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine
months ended
|
|
For the nine
months ended
|
|
(dollars in
thousands)
|
|
September
30, 2010
|
|
September
30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Interest
|
|
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and
other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest-earning
assets
|
|
$ 20,800
|
|
$
40
|
|
0.26%
|
|
$ 30,646
|
|
$
50
|
|
0.22%
|
|
Securities
|
|
183,015
|
|
4,880
|
|
3.56%
|
|
86,379
|
|
3,335
|
|
5.15%
|
|
Loans receivable
|
|
672,341
|
|
26,200
|
|
5.21%
|
|
750,550
|
|
29,558
|
|
5.27%
|
|
Total interest-earning
assets
|
|
876,156
|
|
31,120
|
|
4.75%
|
|
867,575
|
|
32,943
|
|
5.08%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
73,509
|
|
|
|
|
|
55,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ 949,665
|
|
|
|
|
|
$ 922,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand non
interest-bearing
|
|
$ 117,689
|
|
|
|
|
|
$ 81,625
|
|
|
|
|
|
Demand
interest-bearing
|
|
57,610
|
|
$
326
|
|
0.76%
|
|
44,930
|
|
$
218
|
|
0.65%
|
|
Money market &
savings
|
|
314,751
|
|
2,801
|
|
1.19%
|
|
268,481
|
|
3,841
|
|
1.91%
|
|
Time deposits
|
|
334,109
|
|
3,743
|
|
1.50%
|
|
382,497
|
|
6,644
|
|
2.32%
|
|
Total deposits
|
|
824,159
|
|
6,870
|
|
1.11%
|
|
777,533
|
|
10,703
|
|
1.84%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
deposits
|
|
706,470
|
|
6,870
|
|
1.30%
|
|
695,908
|
|
10,703
|
|
2.06%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other borrowings
|
|
40,453
|
|
1,229
|
|
4.06%
|
|
60,816
|
|
1,618
|
|
3.56%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
liabilities
|
|
746,923
|
|
8,099
|
|
1.45%
|
|
756,724
|
|
12,321
|
|
2.18%
|
|
Total deposits and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
borrowings
|
|
864,612
|
|
8,099
|
|
1.25%
|
|
838,349
|
|
12,321
|
|
1.96%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non interest-bearing
liabilities
|
|
8,258
|
|
|
|
|
|
9,106
|
|
|
|
|
|
Shareholders' equity
|
|
76,795
|
|
|
|
|
|
75,518
|
|
|
|
|
|
Total liabilities and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shareholders' equity
|
|
$ 949,665
|
|
|
|
|
|
$ 922,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$ 23,021
|
|
|
|
|
|
$ 20,622
|
|
|
|
Net interest spread
|
|
|
|
|
|
3.30%
|
|
|
|
|
|
2.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
|
|
|
3.51%
|
|
|
|
|
|
3.18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above tables are presented
on a tax equivalent basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Republic First Bancorp,
Inc.
|
|
Summary of Allowance for Loan
Losses and Other Related Data
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
|
|
|
|
Three months
ended
|
|
ended
|
|
Nine months
ended
|
|
(dollars in
thousands)
|
9/30/10
|
|
6/30/10
|
|
9/30/09
|
|
12/31/09
|
|
9/30/10
|
|
9/30/09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of
period
|
$ 10,276
|
|
$ 13,725
|
|
$ 16,037
|
|
$ 8,409
|
|
$ 12,841
|
|
$ 8,409
|
|
Provisions charged to operating
expense
|
700
|
|
10,750
|
|
150
|
|
14,200
|
|
16,950
|
|
13,200
|
|
|
10,976
|
|
24,475
|
|
16,187
|
|
22,609
|
|
29,791
|
|
21,609
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries on loans
charged-off:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
-
|
|
113
|
|
-
|
|
-
|
|
263
|
|
-
|
|
Consumer
|
3
|
|
-
|
|
1
|
|
2
|
|
3
|
|
2
|
|
Total recoveries
|
3
|
|
113
|
|
1
|
|
2
|
|
266
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged-off:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
(90)
|
|
(14,270)
|
|
(3,544)
|
|
(9,764)
|
|
(19,126)
|
|
(8,961)
|
|
Consumer
|
-
|
|
(42)
|
|
-
|
|
(6)
|
|
(42)
|
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charged-off
|
(90)
|
|
(14,312)
|
|
(3,544)
|
|
(9,770)
|
|
(19,168)
|
|
(8,967)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs
|
(87)
|
|
(14,199)
|
|
(3,543)
|
|
(9,768)
|
|
(18,902)
|
|
(8,965)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of
period
|
$ 10,889
|
|
$ 10,276
|
|
$ 12,644
|
|
$ 12,841
|
|
$ 10,889
|
|
$ 12,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs as a percentage
of
|
|
|
|
|
|
|
|
|
|
|
|
|
average loans
outstanding
|
0.05%
|
|
8.38%
|
|
1.92%
|
|
1.33%
|
|
3.76%
|
|
1.60%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a
percentage of
|
|
|
|
|
|
|
|
|
|
|
|
|
period-end loans
|
1.71%
|
|
1.54%
|
|
1.78%
|
|
1.85%
|
|
1.71%
|
|
1.78%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Republic First Bancorp,
Inc.
|
|
Summary of Non-Performing Loans
and Assets
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
(dollars in
thousands)
|
2010
|
|
2010
|
|
2010
|
|
2009
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual loans:
|
|
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
$
45,958
|
|
$ 51,213
|
|
$ 36,144
|
|
$
25,449
|
|
$
17,997
|
|
Consumer and
other
|
574
|
|
599
|
|
582
|
|
585
|
|
588
|
|
Total non-accrual
loans
|
46,532
|
|
51,812
|
|
36,726
|
|
26,034
|
|
18,585
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans past due 90 days or
more
|
|
|
|
|
|
|
|
|
|
|
and still
accruing
|
1,795
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Renegotiated loans
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing
loans
|
48,327
|
|
51,812
|
|
36,726
|
|
26,034
|
|
18,585
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate
owned
|
10,647
|
|
10,647
|
|
11,044
|
|
13,611
|
|
10,847
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-performing
assets
|
$
58,974
|
|
$ 62,459
|
|
$ 47,770
|
|
$
39,645
|
|
$
29,432
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans to total
loans
|
7.60%
|
|
7.74%
|
|
5.41%
|
|
3.75%
|
|
2.62%
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets to total
assets
|
6.23%
|
|
6.69%
|
|
4.94%
|
|
3.93%
|
|
3.09%
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loan
coverage
|
22.53%
|
|
19.83%
|
|
37.37%
|
|
49.32%
|
|
68.03%
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses as a
percentage
|
|
|
|
|
|
|
|
|
|
|
of total period-end
loans
|
1.71%
|
|
1.54%
|
|
2.02%
|
|
1.85%
|
|
1.78%
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets/capital
plus
|
|
|
|
|
|
|
|
|
|
|
allowance for loan
losses
|
58.36%
|
|
63.07%
|
|
60.54%
|
|
47.70%
|
|
34.45%
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE Republic First Bancorp, Inc.
Copyright . 21 PR Newswire