PHILADELPHIA, Oct. 18, 2013 /PRNewswire/ -- Republic First
Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic
Bank, today announced its financial results for the period ended
September 30, 2013.
(Logo: http://photos.prnewswire.com/prnh/20100707/PH31611LOGO
)
"We are pleased to report that asset quality improved
substantially during the third quarter," said Harry D. Madonna, the Company's Chairman and
Chief Executive Officer. "Non-performing loan balances were reduced
by 44% during the quarter as we continue to work diligently to
resolve all outstanding credit quality issues. We also
continue to make significant progress with our expansion plans as
announced earlier this year. Ground has been broken on our
new store at a prime location in Cherry
Hill, NJ and construction is also under way on the
renovation and relocation of three existing stores. These
facility improvements will significantly enhance the customer
experience."
The Company has recorded a net loss of $2.2 million, or $0.09 per share, for the third quarter of 2013
compared to net income of $0.4
million, or $0.02 per share,
for the third quarter of 2012.
"Our third quarter earnings were impacted by the settlement of a
lawsuit stemming from an issue that arose several years ago," said
Madonna. "While we vigorously contested the claims raised during
litigation, it was decided that to fully embrace the Company's
positive momentum it was time to resolve this matter. We have
worked diligently in recent years to position the Bank for strong
growth and expansion in our market and with this settlement now
behind us we can focus on those goals. We look forward to bringing
the Republic Bank model, which is rooted in outstanding customer
service, to the many new fans that await us."
Highlights for the Period Ending September 30, 2013
- Asset quality improved as non-performing loans decreased by
$5.8 million, or 44%, to $7.5 million, or 1.15% of total loans, at
September 30, 2013 compared to
$13.3 million, or 2.09% of total
loans as of June 30, 2013.
- The percentage of non-performing assets to capital and reserves
improved to 18% as of September 30,
2013 compared to 30% as of September
30, 2012.
- Total loans increased by $27.1
million, or 4%, to $650.2
million as of September 30,
2013 compared to $623.2
million at September 30,
2012.
- SBA lending continued to be a focal point of the Company's
lending strategy. $23.9 million in
new SBA loans were originated during the quarter ended September 30, 2013. Our team is currently ranked
as the #1 SBA lender in the state of New
Jersey and #2 in the Philadelphia market based on the dollar volume
of loan originations.
- Core deposits increased by $29.9
million on a linked quarter basis to $835.3 million as of September 30, 2013 compared to $805.4 million as of June
30, 2013.
- The net interest margin increased to 3.67% for the nine month
period ending September 30, 2013
compared to 3.54% for the nine month period ending September 30, 2012 despite the challenging
interest rate environment.
- Capital levels remain strong with a Total Risk-Based Capital
ratio of 12.18% and a Tier I Leverage Ratio of 9.31% at
September 30, 2013.
- Tangible book value per share as of September 30, 2013 was $2.58.
Income Statement
The Company reported a net loss of $2.2
million, or $0.09 per share,
for the three month period ended September
30, 2013, compared to net income of $0.4 million, or $0.02 per share, for the three month period ended
September 30, 2012. The net
loss for the nine month period ended September 30, 2013 was $0.2 million, or $0.01 per share, compared to net income of
$2.7 million, or $0.10 per share, for the nine months ended
September 30, 2012.
Earnings in the third quarter of 2013 were impacted by a
one-time charge of $1.9 million
related to a settlement agreement in connection with litigation in
which the Company was a defendant. The Company had been
vigorously contesting the claims in the litigation. However, as a
result of reversals of certain prior procedural rulings in the
case, the Company concluded that it would be in its best interest
to avoid further litigation by executing a settlement agreement.
This settlement releases the Company from all claims and
actions related to this matter.
The Company continues to lower its cost of funds as evidenced by
a decrease of 14 basis points to 0.51% for the three month period
ended September 30, 2013, compared to
0.65% for the three month period ended September 30, 2012. The net interest margin
decreased slightly to 3.67% for the three month period ended
September 30, 2013 compared to 3.69%
for the three month period ended September
30, 2012.
The provision for loan losses decreased to $0.3 million in the third quarter of 2013
compared to $0.9 million in the third
quarter of 2012 mainly as a result of improved asset quality.
Non-interest expense increased to $12.1
million for the three month period ended September 30, 2013 compared to $8.8 million for the three month period ended
September 30, 2012, due to the
aforementioned legal settlement. There was also an increase in
foreclosed real estate expenses in the amount of $0.5 million over the prior year period primarily
driven by a writedown of one property based on the current
appraised value.
Balance Sheet
The major components of the balance sheet are as follows
(dollars in thousands):
Description
|
Sep
30,
2013
|
Sep
30,
2012
|
%
Change
|
Jun
30,
2013
|
%
Change
|
|
|
|
|
|
|
Total
assets
|
$ 942,868
|
$ 966,990
|
(2%)
|
$ 919,666
|
3%
|
|
|
|
|
|
|
Total loans
(net)
|
641,533
|
613,380
|
5%
|
628,401
|
2%
|
|
|
|
|
|
|
Total
deposits
|
845,503
|
868,193
|
(3%)
|
820,852
|
3%
|
|
|
|
|
|
|
Total core
deposits
|
835,271
|
820,776
|
2%
|
805,361
|
4%
|
|
|
|
|
|
|
Net loans increased by $28.2
million, or 5%, as of September 30,
2013 compared to September 30,
2012. Core deposits grew by $14.5
million to $835.3 million as
of September 30, 2013 compared to
$820.8 million as of September 30, 2012.
Core Deposits
Core deposits by type of account are as follows (dollars in
thousands):
Description
|
Sep
30,
2013
|
Sep
30,
2012
|
%
Change
|
Jun
30,
2013
|
%
Change
|
3rd
Qtr
2013
Cost
of
Funds
|
|
|
|
|
|
|
|
Demand
noninterest-bearing
|
$ 159,384
|
$ 145,493
|
10%
|
$ 143,485
|
11%
|
0.00%
|
|
|
|
|
|
|
|
Demand
interest-bearing
|
188,572
|
173,010
|
9%
|
180,802
|
4%
|
0.43%
|
|
|
|
|
|
|
|
Money market and
savings
|
413,969
|
417,506
|
(1%)
|
408,355
|
1%
|
0.41%
|
|
|
|
|
|
|
|
Certificates of
deposit
|
73,346
|
84,767
|
(13%)
|
72,719
|
1%
|
0.78%
|
|
|
|
|
|
|
|
Total core
deposits
|
$ 835,271
|
$ 820,776
|
2%
|
$ 805,361
|
4%
|
0.37%
|
|
|
|
|
|
|
|
Core deposits increased to $835.3
million at September 30, 2013
compared to $820.8 million at
September 30, 2012 as the Company
continues to focus its effort on the gathering of low-cost core
deposits. We recognized strong growth in demand account balances on
a year to year basis. At the same time we've reduced the
overall deposit cost of funds to 0.39% for the three month period
ending September 30, 2013 compared to
0.54% for the three month period ending September 30, 2012. The retail banking strategy
has also enabled the Company to significantly reduce its dependence
on wholesale funding sources such as brokered and internet-based
certificates of deposit.
Lending
Loans by type are as follows (dollars in thousands):
Description
|
Sep
30,
2013
|
%
of
Total
|
Sep
30,
2012
|
%
of
Total
|
Jun
30,
2013
|
%
of
Total
|
|
|
|
|
|
|
|
Commercial real
estate
|
$ 328,486
|
51%
|
$ 344,149
|
55%
|
$329,599
|
52%
|
Construction and land
development
|
25,238
|
4%
|
29,744
|
5%
|
31,455
|
5%
|
Commercial and
industrial
|
113,302
|
17%
|
108,665
|
18%
|
108,951
|
17%
|
Owner occupied real
estate
|
150,594
|
23%
|
117,959
|
19%
|
137,219
|
22%
|
Consumer and
other
|
30,595
|
5%
|
20,370
|
3%
|
28,413
|
4%
|
Residential
mortgage
|
2,374
|
0%
|
2,467
|
0%
|
2,400
|
0%
|
Deferred costs
(fees)
|
(352)
|
|
(176)
|
|
(304)
|
|
|
|
|
|
|
|
|
Gross
loans
|
$650,237
|
100%
|
$623,178
|
100%
|
$637,733
|
100%
|
|
|
|
|
|
|
|
Gross loans increased by $27.1
million to $650.2 million at
September 30, 2013 compared to
$623.2 million at September 30, 2012 as a result of an increase in
quality loan demand over the last twelve months.
Asset Quality
The Company's non-performing asset balances and asset quality
ratios are highlighted below:
|
Quarter
Ended
|
|
Sep
30,
2013
|
Jun
30,
2013
|
Sep
30,
2012
|
|
|
|
|
Non-performing assets
/ total assets
|
1.43%
|
2.17%
|
2.43%
|
|
|
|
|
Quarterly net loan
charge-offs / average loans
|
0.54%
|
0.60%
|
0.28%
|
|
|
|
|
Allowance for loan
losses / gross loans
|
1.34%
|
1.46%
|
1.57%
|
|
|
|
|
Allowance for loan
losses / non-performing loans
|
116%
|
70%
|
61%
|
|
|
|
|
Non-performing assets
/ capital and reserves
|
18%
|
25%
|
30%
|
|
|
|
|
Non-performing assets decreased by $6.5
million to $13.4 million, or
1.43% of total assets, at September 30,
2013, compared to $19.9
million, or 2.17% of total assets, as of June 30, 2013. The allowance for loan
losses as a percentage of non-performing loans increased to 116% as
of September 30, 2013, compared to
70% as of June 30, 2013.
The ratio of non-performing assets to capital and reserves
decreased to 18% as of September 30,
2013 compared to 25% as of June 30,
2013.
Capital
The Company's capital regulatory ratios at September 30, 2013 were as follows:
|
Republic First
Bancorp, Inc.
|
Regulatory
Guidelines
"Well
Capitalized"
|
|
|
|
Leverage
Ratio
|
9.31%
|
5.00%
|
|
|
|
Tier 1 Risk Based
Capital
|
11.07%
|
6.00%
|
|
|
|
Total Risk Based
Capital
|
12.18%
|
10.00%
|
|
|
|
Total shareholders' equity was $67.1
million at September 30, 2013
which represented a book value per share of $2.58, 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 established by federal banking
agencies.
About Republic Bank
Republic Bank, a subsidiary of Republic First Bancorp, Inc., is
a full-service, state-chartered commercial bank, whose deposits are
insured up to the applicable limits by the Federal Deposit
Insurance Corporation (FDIC). The Bank provides diversified
financial products through its thirteen offices located in
Abington, Ardmore, Bala
Cynwyd, Plymouth Meeting,
Media and Philadelphia, Pennsylvania and Voorhees and Haddonfield, New Jersey. For more information
about Republic Bank, visit www.myrepublicbank.com.
Forward Looking Statements
The Company may from time to time make written or oral
"forward-looking statements", including statements contained in
this release and in the Company's filings with the Securities and
Exchange Commission. The forward-looking statements contained
herein are subject to certain risks and uncertainties that could
cause actual results to differ materially from those projected in
the forward-looking statements. For example, risks and
uncertainties can arise with changes in: general economic
conditions, including turmoil in the financial markets and related
efforts of government agencies to stabilize the financial system;
the adequacy of our allowance for loan losses and our methodology
for determining such allowance; adverse changes in our loan
portfolio and credit risk-related losses and expenses;
concentrations within our loan portfolio, including our exposure to
commercial real estate loans, and to our primary service area;
changes in interest rates; business conditions in the financial
services industry, including competitive pressure among financial
services companies, new service and product offerings by
competitors, price pressures and similar items; deposit flows; loan
demand; the regulatory environment, including evolving banking
industry standards, changes in legislation or regulation; impact of
the Dodd-Frank Wall Street Reform and Consumer Protection Act; our
securities portfolio and the valuation of our securities;
accounting principles, policies and guidelines as well as estimates
and assumptions used in the preparation of our financial
statements; rapidly changing technology; litigation liabilities,
including costs, expenses, settlements and judgments; and other
economic, competitive, governmental, regulatory and technological
factors affecting our operations, pricing, products and
services. You should carefully review the risk factors
described in the Form 10-K for the year ended December 31, 2012 and other documents the Company
files from time to time with the Securities and Exchange
Commission. The words "would be," "could be," "should be,"
"probability," "risk," "target," "objective," "may," "will,"
"estimate," "project," "believe," "intend," "anticipate," "plan,"
"seek," "expect" and similar expressions or variations on such
expressions are intended to identify forward-looking statements.
All such statements are made in good faith by the Company pursuant
to the "safe harbor" provisions of the U.S. Private Securities
Litigation Reform Act of 1995. The Company does not undertake to
update any forward-looking statement, whether written or oral, that
may be made from time to time by or on behalf of the Company,
except as may be required by applicable law or regulations.
Republic First
Bancorp, Inc.
|
|
|
|
|
|
|
|
Consolidated
Balance Sheets
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
(dollars in
thousands)
|
|
|
2013
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
11,468
|
|
$
8,934
|
|
$
7,750
|
|
|
Interest-bearing
deposits and federal funds sold
|
32,837
|
|
47,850
|
|
90,108
|
|
|
|
Total cash and cash
equivalents
|
|
44,305
|
|
56,784
|
|
97,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities -
Available for sale
|
|
199,722
|
|
184,371
|
|
192,529
|
|
|
Securities - Held to
maturity
|
|
69
|
|
68
|
|
66
|
|
|
Restricted
stock
|
|
|
1,570
|
|
2,326
|
|
4,369
|
|
|
|
Total investment
securities
|
|
201,361
|
|
186,765
|
|
196,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for
sale
|
|
|
7,130
|
|
282
|
|
1,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
receivable
|
|
|
650,237
|
|
637,733
|
|
623,178
|
|
|
Allowance for loan
losses
|
|
(8,704)
|
|
(9,332)
|
|
(9,798)
|
|
|
|
Net loans
|
|
|
|
641,533
|
|
628,401
|
|
613,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premises and
equipment
|
|
21,181
|
|
21,232
|
|
22,415
|
|
|
Other real estate
owned
|
|
|
5,951
|
|
6,584
|
|
7,312
|
|
|
Other
assets
|
|
|
|
21,407
|
|
19,618
|
|
27,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Assets
|
|
|
|
$
942,868
|
|
$
919,666
|
|
$
966,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
deposits
|
|
$
159,384
|
|
$
143,485
|
|
$
145,493
|
|
|
Interest bearing
deposits
|
|
|
686,119
|
|
677,367
|
|
722,700
|
|
|
|
Total
deposits
|
|
|
845,503
|
|
820,852
|
|
868,193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term
borrowings
|
|
|
-
|
|
-
|
|
-
|
|
|
Subordinated
debt
|
|
|
22,476
|
|
22,476
|
|
22,476
|
|
|
Other
liabilities
|
|
|
7,802
|
|
6,970
|
|
7,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
875,781
|
|
850,298
|
|
898,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
Common stock - $0.01
par value
|
|
265
|
|
265
|
|
265
|
|
|
Additional paid-in
capital
|
|
|
106,990
|
|
106,908
|
|
106,673
|
|
|
Accumulated
deficit
|
|
|
(34,447)
|
|
(32,225)
|
|
(35,132)
|
|
|
Treasury stock at
cost
|
|
|
(3,099)
|
|
(3,099)
|
|
(3,099)
|
|
|
Stock held by
deferred compensation plan
|
(809)
|
|
(809)
|
|
(809)
|
|
|
Accumulated other
comprehensive income (loss)
|
(1,813)
|
|
(1,672)
|
|
1,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Shareholders'
Equity
|
|
67,087
|
|
69,368
|
|
68,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and
Shareholders' Equity
|
$
942,868
|
|
$
919,666
|
|
$
966,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Republic First
Bancorp, Inc.
|
|
|
|
|
|
|
|
|
Consolidated
Statements of Operations
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
|
|
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
(dollars in
thousands, except per share amounts)
|
2013
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
8,146
|
|
$
8,080
|
|
$
8,194
|
|
$
24,154
|
|
$
24,463
|
|
Interest and
dividends on investment securities
|
1,153
|
|
1,091
|
|
1,364
|
|
3,364
|
|
4,135
|
|
Interest on other
interest earning assets
|
40
|
|
44
|
|
54
|
|
143
|
|
239
|
|
|
Total interest
income
|
|
9,339
|
|
9,215
|
|
9,612
|
|
27,661
|
|
28,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST
EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
835
|
|
839
|
|
1,153
|
|
2,650
|
|
4,108
|
|
Interest on borrowed
funds
|
|
278
|
|
278
|
|
283
|
|
834
|
|
852
|
|
|
Total interest
expense
|
|
1,113
|
|
1,117
|
|
1,436
|
|
3,484
|
|
4,960
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
8,226
|
|
8,098
|
|
8,176
|
|
24,177
|
|
23,877
|
|
Provision for loan
losses
|
|
|
250
|
|
925
|
|
850
|
|
1,175
|
|
600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
after provision for loan losses
|
7,976
|
|
7,173
|
|
7,326
|
|
23,002
|
|
23,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Service fees on
deposit accounts
|
|
270
|
|
265
|
|
234
|
|
769
|
|
670
|
|
Gain on sale of SBA
loans
|
|
1,106
|
|
2,107
|
|
1,141
|
|
3,863
|
|
3,337
|
|
Gain on sale of
investment securities
|
-
|
|
-
|
|
-
|
|
703
|
|
774
|
|
Other non-interest
income
|
|
516
|
|
498
|
|
456
|
|
1,670
|
|
1,195
|
|
|
Total non-interest
income
|
|
1,892
|
|
2,870
|
|
1,831
|
|
7,005
|
|
5,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST
EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
4,486
|
|
4,503
|
|
4,008
|
|
13,276
|
|
12,105
|
|
Occupancy and
equipment
|
|
1,612
|
|
1,348
|
|
1,367
|
|
4,287
|
|
4,107
|
|
Legal and
professional fees
|
|
902
|
|
862
|
|
873
|
|
2,451
|
|
3,251
|
|
Foreclosed real
estate
|
|
|
745
|
|
109
|
|
287
|
|
1,771
|
|
489
|
|
Regulatory
assessments and related fees
|
327
|
|
241
|
|
343
|
|
912
|
|
1,032
|
|
Other operating
expenses
|
|
4,036
|
|
1,993
|
|
1,909
|
|
7,597
|
|
5,649
|
|
|
Total non-interest
expense
|
|
12,108
|
|
9,056
|
|
8,787
|
|
30,294
|
|
26,633
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
benefit for income taxes
|
(2,240)
|
|
987
|
|
370
|
|
(287)
|
|
2,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit for income
taxes
|
|
|
(18)
|
|
(24)
|
|
(28)
|
|
(68)
|
|
(90)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
|
$
(2,222)
|
|
$
1,011
|
|
$
398
|
|
$
(219)
|
|
$
2,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per
Common Share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
(0.09)
|
|
$
0.04
|
|
$
0.02
|
|
$
(0.01)
|
|
$
0.10
|
|
Diluted
|
|
|
|
$
(0.09)
|
|
$
0.04
|
|
$
0.02
|
|
$
(0.01)
|
|
$
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Common Shares
Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
25,973
|
|
25,973
|
|
25,973
|
|
25,973
|
|
25,973
|
|
Diluted
|
|
|
|
25,973
|
|
26,103
|
|
25,996
|
|
25,973
|
|
25,991
|
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,
2013
|
|
June 30,
2013
|
|
September 30,
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
58,532
|
|
$
40
|
|
0.27%
|
|
$
62,419
|
|
$
44
|
|
0.28%
|
|
$
88,996
|
|
$
54
|
|
0.24%
|
|
Securities
|
|
197,283
|
|
1,183
|
|
2.40%
|
|
182,025
|
|
1,117
|
|
2.45%
|
|
190,441
|
|
1,428
|
|
3.00%
|
|
Loans
receivable
|
|
641,698
|
|
8,192
|
|
5.06%
|
|
633,547
|
|
8,128
|
|
5.15%
|
|
613,190
|
|
8,228
|
|
5.34%
|
|
Total
interest-earning assets
|
|
897,513
|
|
9,415
|
|
4.16%
|
|
877,991
|
|
9,289
|
|
4.24%
|
|
892,627
|
|
9,710
|
|
4.33%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
assets
|
|
45,652
|
|
|
|
|
|
50,912
|
|
|
|
|
|
56,814
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$ 943,165
|
|
|
|
|
|
$ 928,903
|
|
|
|
|
|
$ 949,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand non
interest-bearing
|
|
$ 150,915
|
|
|
|
|
|
$ 141,390
|
|
|
|
|
|
$ 134,857
|
|
|
|
|
|
Demand
interest-bearing
|
|
198,341
|
|
213
|
|
0.43%
|
|
180,824
|
|
207
|
|
0.46%
|
|
162,270
|
|
211
|
|
0.52%
|
|
Money market &
savings
|
|
410,402
|
|
425
|
|
0.41%
|
|
417,567
|
|
428
|
|
0.41%
|
|
416,038
|
|
572
|
|
0.55%
|
|
Time
deposits
|
|
85,576
|
|
197
|
|
0.91%
|
|
88,994
|
|
204
|
|
0.92%
|
|
138,148
|
|
370
|
|
1.07%
|
|
Total
deposits
|
|
845,234
|
|
835
|
|
0.39%
|
|
828,775
|
|
839
|
|
0.41%
|
|
851,313
|
|
1,153
|
|
0.54%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
interest-bearing deposits
|
|
694,319
|
|
835
|
|
0.48%
|
|
687,385
|
|
839
|
|
0.49%
|
|
716,456
|
|
1,153
|
|
0.64%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
borrowings
|
|
22,476
|
|
278
|
|
4.91%
|
|
22,476
|
|
278
|
|
4.96%
|
|
22,476
|
|
283
|
|
5.01%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
interest-bearing liabilities
|
|
716,795
|
|
1,113
|
|
0.62%
|
|
709,861
|
|
1,117
|
|
0.63%
|
|
738,932
|
|
1,436
|
|
0.77%
|
|
Total deposits
and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
borrowings
|
|
867,710
|
|
1,113
|
|
0.51%
|
|
851,251
|
|
1,117
|
|
0.53%
|
|
873,789
|
|
1,436
|
|
0.65%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non interest-bearing
liabilities
|
|
7,313
|
|
|
|
|
|
7,379
|
|
|
|
|
|
7,409
|
|
|
|
|
|
Shareholders'
equity
|
|
68,142
|
|
|
|
|
|
70,273
|
|
|
|
|
|
68,243
|
|
|
|
|
|
Total liabilities
and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shareholders'
equity
|
|
$ 943,165
|
|
|
|
|
|
$ 928,903
|
|
|
|
|
|
$ 949,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$ 8,302
|
|
|
|
|
|
$ 8,172
|
|
|
|
|
|
$ 8,274
|
|
|
|
Net interest
spread
|
|
|
|
|
|
3.54%
|
|
|
|
|
|
3.61%
|
|
|
|
|
|
3.56%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
|
|
|
3.67%
|
|
|
|
|
|
3.73%
|
|
|
|
|
|
3.69%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: 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,
2013
|
|
September 30,
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
69,109
|
|
$
143
|
|
0.28%
|
|
$ 123,332
|
|
$
239
|
|
0.26%
|
|
Securities
|
|
187,616
|
|
3,459
|
|
2.46%
|
|
184,748
|
|
4,324
|
|
3.12%
|
|
Loans
receivable
|
|
632,369
|
|
24,297
|
|
5.14%
|
|
604,245
|
|
24,570
|
|
5.43%
|
|
Total
interest-earning assets
|
|
889,094
|
|
27,899
|
|
4.20%
|
|
912,325
|
|
29,133
|
|
4.27%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
assets
|
|
52,048
|
|
|
|
|
|
56,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$ 941,142
|
|
|
|
|
|
$ 968,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand non
interest-bearing
|
|
$ 145,475
|
|
|
|
|
|
$ 135,079
|
|
|
|
|
|
Demand
interest-bearing
|
|
183,445
|
|
615
|
|
0.45%
|
|
135,461
|
|
567
|
|
0.56%
|
|
Money market &
savings
|
|
416,867
|
|
1,355
|
|
0.43%
|
|
436,182
|
|
2,157
|
|
0.66%
|
|
Time
deposits
|
|
96,103
|
|
680
|
|
0.95%
|
|
164,797
|
|
1,384
|
|
1.12%
|
|
Total
deposits
|
|
841,890
|
|
2,650
|
|
0.42%
|
|
871,519
|
|
4,108
|
|
0.63%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
interest-bearing deposits
|
|
696,415
|
|
2,650
|
|
0.51%
|
|
736,440
|
|
4,108
|
|
0.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
borrowings
|
|
22,476
|
|
834
|
|
4.96%
|
|
22,526
|
|
852
|
|
5.05%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
interest-bearing liabilities
|
|
718,891
|
|
3,484
|
|
0.65%
|
|
758,966
|
|
4,960
|
|
0.87%
|
|
Total deposits
and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
other
borrowings
|
|
864,366
|
|
3,484
|
|
0.54%
|
|
894,045
|
|
4,960
|
|
0.74%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non interest-bearing
liabilities
|
|
7,439
|
|
|
|
|
|
7,529
|
|
|
|
|
|
Shareholders'
equity
|
|
69,337
|
|
|
|
|
|
66,776
|
|
|
|
|
|
Total liabilities
and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
shareholders'
equity
|
|
$ 941,142
|
|
|
|
|
|
$ 968,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$24,415
|
|
|
|
|
|
$24,173
|
|
|
|
Net interest
spread
|
|
|
|
|
|
3.55%
|
|
|
|
|
|
3.40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
|
|
|
3.67%
|
|
|
|
|
|
3.54%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: The above
tables are presented on a tax equivalent basis.
|
|
|
|
|
|
|
|
|
|
Republic First
Bancorp, Inc.
|
|
|
|
|
|
|
|
|
Summary of
Allowance for Loan Losses and Other Related Data
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
|
|
|
Three months
ended
|
|
ended
|
|
Nine months
ended
|
|
September
30,
|
|
June 30,
|
|
September
30,
|
|
Dec 31
|
|
September
30,
|
|
September
30,
|
(dollars in
thousands)
|
2013
|
|
2013
|
|
2012
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning
of period
|
$
9,332
|
|
$
9,353
|
|
$
9,385
|
|
$
12,050
|
|
$
9,542
|
|
$
12,050
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision charged to
operating expense
|
250
|
|
925
|
|
850
|
|
1,350
|
|
1,175
|
|
600
|
|
9,582
|
|
10,278
|
|
10,235
|
|
13,400
|
|
10,717
|
|
12,650
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries on loans
charged-off:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
10
|
|
58
|
|
-
|
|
105
|
|
69
|
|
105
|
Consumer
|
1
|
|
25
|
|
-
|
|
29
|
|
26
|
|
28
|
Total
recoveries
|
11
|
|
83
|
|
-
|
|
134
|
|
95
|
|
133
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
charged-off:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
(889)
|
|
(1,029)
|
|
(436)
|
|
(3,890)
|
|
(2,033)
|
|
(2,883)
|
Consumer
|
-
|
|
-
|
|
(1)
|
|
(102)
|
|
(75)
|
|
(102)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
charged-off
|
(889)
|
|
(1,029)
|
|
(437)
|
|
(3,992)
|
|
(2,108)
|
|
(2,985)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs
|
(878)
|
|
(946)
|
|
(437)
|
|
(3,858)
|
|
(2,013)
|
|
(2,852)
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of
period
|
$
8,704
|
|
$
9,332
|
|
$
9,798
|
|
$
9,542
|
|
$
8,704
|
|
$
9,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs as a
percentage of
|
|
|
|
|
|
|
|
|
|
|
|
average loans
outstanding
|
0.54%
|
|
0.60%
|
|
0.28%
|
|
0.63%
|
|
0.43%
|
|
0.63%
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses as a percentage
|
|
|
|
|
|
|
|
|
|
|
|
of period-end
loans
|
1.34%
|
|
1.46%
|
|
1.57%
|
|
1.54%
|
|
1.34%
|
|
1.57%
|
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)
|
2013
|
|
2013
|
|
2013
|
|
2012
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Non-accrual
loans:
|
|
|
|
|
|
|
|
|
|
Commercial
real estate
|
$
6,833
|
|
$
12,673
|
|
$
14,415
|
|
$
14,850
|
|
$
15,156
|
Consumer and
other
|
662
|
|
667
|
|
700
|
|
996
|
|
996
|
Total non-accrual
loans
|
7,495
|
|
13,340
|
|
15,115
|
|
15,846
|
|
16,152
|
|
|
|
|
|
|
|
|
|
|
Loans past due 90
days or more
|
|
|
|
|
|
|
|
|
|
and still
accruing
|
-
|
|
-
|
|
-
|
|
202
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total non-performing
loans
|
7,495
|
|
13,340
|
|
15,115
|
|
16,048
|
|
16,152
|
|
|
|
|
|
|
|
|
|
|
Other real estate
owned
|
5,951
|
|
6,584
|
|
8,268
|
|
8,912
|
|
7,312
|
|
|
|
|
|
|
|
|
|
|
Total non-performing
assets
|
$
13,446
|
|
$
19,924
|
|
$
23,383
|
|
$
24,960
|
|
$
23,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans
to total loans
|
1.15%
|
|
2.09%
|
|
2.41%
|
|
2.60%
|
|
2.59%
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets
to total assets
|
1.43%
|
|
2.17%
|
|
2.52%
|
|
2.52%
|
|
2.43%
|
|
|
|
|
|
|
|
|
|
|
Non-performing loan
coverage
|
116.13%
|
|
69.96%
|
|
61.88%
|
|
59.46%
|
|
60.66%
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses as a percentage
|
|
|
|
|
|
|
|
|
|
of total
period-end loans
|
1.34%
|
|
1.46%
|
|
1.49%
|
|
1.54%
|
|
1.57%
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets
/ capital plus
|
|
|
|
|
|
|
|
|
|
allowance for loan losses
|
17.74%
|
|
25.32%
|
|
29.28%
|
|
31.42%
|
|
29.80%
|
SOURCE Republic First Bancorp, Inc.