UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): January 25, 2016
REPUBLIC FIRST BANCORP, INC.
(Exact name of registrant as specified in its charter)
Pennsylvania
000-17007
23-2486815
(State or other jurisdiction of incorporation)
(Commission File Number)
(I.R.S. Employer Identification No.)
 
50 South 16th Street, Suite 2400, Philadelphia, PA  19102
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code:  (215) 735-4422
N/A
Former name, former address, and former fiscal year, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ]
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))




Item 2.02 Results of Operations and Financial Condition.
On January 25, 2016, Republic First Bancorp, Inc. issued a press release announcing its results of operations and financial condition at and for the period ended December 31, 2015. The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
The information in this report, including the exhibit attached hereto, is furnished solely pursuant to Item 2.02 of this Form 8-K. Consequently, it is not deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of that section. It may only be incorporated by reference in another filing under the Exchange Act or Securities Act of 1933 if such subsequent filing specifically references this Form 8-K.
Item 9.01 Financial Statements and Exhibits.
(d)            Exhibits.


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

REPUBLIC FIRST BANCORP, INC.



Date: January 25, 2016                                                                                     By: /s/ Frank A. Cavallaro
    Frank A. Cavallaro
Executive Vice President and Chief Financial Officer
 
 
 
 

 

EXHIBIT INDEX

Exhibit No.                                        Description




Exhibit 99.1

 
 
 
 
 
News Release
Republic First Bancorp, Inc.
January 25, 2016


REPUBLIC FIRST BANCORP, INC. REPORTS ASSET GROWTH OF 19%
DEPOSITS INCREASE BY 17%

Philadelphia, PA, January 25, 2016 (PR Newswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended December 31, 2015.

   
Three Months Ended
($ in millions, except per share data)
 
12/31/15
12/31/14
% Change
         
Assets
 
$ 1,439.4
$    1,214.6
          19%
Loans
 
      874.8
         781.9
          12%
Deposits
 
  1,249.3
      1,072.2
          17%
Total Revenue
 
$     15.7
$        12.0
            31%
Net Income
 
         0.8
            0.9
           (7%)
Net Income per Share
 
$     0.02
$        0.02
           0%


"The fourth quarter brings a close to a very successful year for Republic Bank," said Harry D. Madonna, the Company's Chairman and Chief Executive Officer. "The new stores we've opened in Glassboro, Marlton and Berlin during 2015 have performed exceptionally well. We ended the year with stores under construction in Washington Township, NJ and Wynnewood, PA and several more in various stages of development for future openings."

"We continue to expand our presence in the Philadelphia region through an aggressive growth strategy which we refer to as 'The Power of Red is Back'," added Madonna. "Each day we welcome new fans into our stores and win them over with exceptional customer service. The growth in both loan and deposit balances clearly demonstrates our ongoing success with this strategy.  While we continue to make significant investments to build a new bank, we are very pleased with our ability to maintain consistent, profitable results from an income statement perspective."

The Company is in the midst of an aggressive expansion plan with the goal of increasing its store footprint while providing legendary customer service. There are currently seventeen stores serving customers in the Greater Philadelphia and Southern New Jersey region.  Additional stores are planned for Cherry Hill, Gloucester Township, Medford, Moorestown, Washington Township and Wynnewood.

Highlights for the Period Ended December 31, 2015

During the fourth quarter of 2015 the Company recognized income of $2.6 million related to an insurance settlement on an outstanding claim against a corporate policy.  During the quarter the Company also recorded a write-down of approximately $2.2 million against its largest OREO asset as a result of a decision to aggressively pursue a sale of this property below its appraised value.

Republic opened three new stores during 2015 and currently has two sites under construction scheduled to be completed in early 2016. There are also several additional sites in various stages of development for future store locations.

New stores opened within the last 2 years are currently growing deposits at an average rate of $34 million per year, while the average deposit growth for all stores over the last twelve months was approximately $12 million per store.

Total deposits increased by $177 million, or 17%, to $1.2 billion as of December 31, 2015 compared to $1.1 billion as of December 31, 2014.

Non-interest bearing demand deposits increased by 9% to $244 million as of December 31, 2015 compared to $224 million as of December 31, 2014.

Total assets increased by $225 million, or 19%, to $1.4 billion as of December 31, 2015 compared to $1.2 billion as of December 31, 2014.

Total loans grew $93 million, or 12%, to $875 million as of December 31, 2015 compared to $782 million at December 31, 2014.

SBA lending continued to be a focal point of the Company's lending strategy. More than $8 million in new SBA loans were originated during the three month period ended December 31, 2015. Our team is currently ranked as the #1 SBA lender in the tri-state market of New Jersey, Pennsylvania and Delaware based on the dollar volume of loan originations.

The Company's Total Risk-Based Capital ratio was 13.19% and Tier I Leverage Ratio was 9.65% at December 31, 2015.

Tangible book value per share was $3.00 as of December 31, 2015. This amount excludes approximately $0.37 per share attributable to the deferred tax asset valuation allowance.


2

Income Statement

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

   
Three Months Ended 
 
Twelve Months Ended 
   
12/31/15
   
12/31/14
   
% Change 
 
12/31/15
   
12/31/14
   
% Change 
                         
Total Revenue
 
$
15,727
   
$
11,967
     
31
%
 
$
49,998
   
$
43,846
     
14
%
Provision for Loan Losses
   
500
     
300
     
67
%
   
500
     
900
     
(44
%)
Non-interest Expenses
   
14,446
     
10,792
     
34
%
   
47,091
     
40,550
     
16
%
Net Income
   
790
     
853
     
(7
%)
   
2,433
     
2,442
     
0
%
Net Income per Share
 
$
0.02
   
$
0.02
     
0
%
 
$
0.06
   
$
0.07
     
(14
%)


The Company reported net income of $790 thousand, or $0.02 per share, for the three month period ended December 31, 2015, compared to net income of $853 thousand, or $0.02 per share, for the three month period ended December 31, 2014.

Net interest income increased by $1.4 million, or 15%, to $11.0 million for the three month period ended December 31, 2015 compared to $9.5 million for the three month period ended December 31, 2014.  This increase was driven by strong growth in interest-earning assets over the last twelve months.

Non-interest income increased to $4.7 million for the three month period ended December 31, 2015 compared to $2.4 million for the three month period ended December 31, 2014.  This increase was primarily driven by a $2.6 million insurance settlement recorded in the fourth quarter of 2015.  This settlement is related to a bond claim against a corporate insurance policy originally submitted in 2010.

Non-interest expenses increased by $3.7 million to $14.4 million during the three month period ended December 31, 2015 compared to $10.8 million during the three months ended December 31, 2014. This increase was primarily driven by an increase in writedowns of OREO assets. During the fourth quarter of 2015 the Company made a decision to aggressively pursue a potential sale of its largest OREO asset resulting in a write-down of approximately $2.2 million. Higher salaries, employee benefits, occupancy and equipment expenses associated with the addition of new stores related to the Company's expansion strategy over the last twelve months also contributed to the increase in non-interest expenses.

Net income for the twelve month period ended December 31, 2015 was $2.4 million, or $0.06 per share, compared to net income of $2.4 million, or $0.07 per share, for the twelve months ended December 31, 2014.

Total revenue increased by 14% to $50.0 million for the twelve month period ended December 31, 2015 compared to $43.8 million for the twelve month period ended December 31, 2014 as a result of strong growth in interest-earning assets over the last twelve months along with the insurance settlement described above.  Non-interest expenses grew $6.5 million year over year due to the increase in OREO writedowns combined with higher salaries, employee benefits, and occupancy and equipment expenses associated with the addition of new stores during 2015.
 
 
3

 
 
Balance Sheet

The major components of the balance sheet are as follows (dollars in thousands):

 
Description
 
12/31/15
   
12/31/14
   
% Change 
 
09/30/15
   
% Change 
                     
Total assets
 
$
1,439,443
   
$
1,214,598
     
19
%
 
$
1,380,814
     
4
%
Total loans (net)
   
866,066
     
770,404
     
12
%
   
837,037
     
3
%
Total deposits
   
1,249,298
     
1,072,230
     
17
%
   
1,237,496
     
1
%
Total core deposits
   
1,239,422
     
1,061,994
     
17
%
   
1,227,506
     
1
%


Total assets increased by $224.8 million, or 19%, as of December 31, 2015 when compared to December 31, 2014.  Deposits grew by $177.1 million to $1.2 billion as of December 31, 2015 compared to $1.1 billion as of December 31, 2014. The number of deposit accounts has grown by 44% during the past twelve months. The strong growth in assets, loans and deposits has been driven by the Company's successful execution of its aggressive growth strategy referred to as "The Power of Red is Back."


Core Deposits

Core deposits by type of account are as follows (dollars in thousands):

 
 
Description
 
12/31/15
   
12/31/14
   
% Change 
 
09/30/15
   
% Change 
 
4th Qtr 2015 Cost of Funds 
                         
Demand noninterest-bearing
 
$
243,696
   
$
224,245
     
9
%
 
$
243,836
     
0
%
   
0.00
%
Demand interest-bearing
   
381,499
     
283,768
     
34
%
   
391,230
     
(2
%)
   
0.40
%
Money market and savings
   
556,525
     
488,848
     
14
%
   
527,360
     
6
%
   
0.41
%
Certificates of deposit
   
57,702
     
65,133
     
(11
%)
   
65,080
     
(11
%)
   
0.78
%
Total core deposits
 
$
1,239,422
   
$
1,061,994
     
17
%
 
$
1,227,506
     
1
%
   
0.34
%
                                                 

Core deposits increased to $1.2 billion at December 31, 2015 compared to $1.1 billion at December 31, 2014 as the Company moves forward with its expansion strategy to increase the number of brick and mortar stores which drives the gathering of low-cost core deposits. The Company recognized strong growth in demand, money market and savings account balances on a year to year basis.
4

Lending

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

 
Description
 
12/31/15
   
% of
Total 
 
12/31/14
   
% of
Total 
 
09/30/15
   
% of
Total 
                         
Commercial real estate
 
$
349,726
     
40
%
 
$
379,259
     
48
%
 
$
377,307
     
45
%
Construction and land development
   
46,547
     
5
%
   
29,861
     
4
%
   
41,418
     
5
%
Commercial and industrial
   
181,850
     
21
%
   
145,113
     
19
%
   
174,631
     
21
%
Owner occupied real estate
   
246,398
     
28
%
   
188,025
     
24
%
   
203,735
     
24
%
Consumer and other
   
48,126
     
6
%
   
39,713
     
5
%
   
46,136
     
5
%
Residential mortgage
   
2,380
     
0
%
   
408
     
0
%
   
2,395
     
0
%
Deferred fees
   
(258
)
           
(439
)
           
(262
)
       
Gross loans
 
$
874,769
     
100
%
 
$
781,940
     
100
%
 
$
845,360
     
100
%
                                                 

Gross loans increased by $92.8 million, or 12%, to $874.8 million at December 31, 2015 compared to $781.9 million at December 31, 2014 as a result of an increase in quality loan demand over the last twelve months and continued success with the relationship banking model.  The Company experienced strongest growth in the commercial and industrial and owner occupied real estate categories.


Asset Quality

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

   
Three Months Ended
 
   
12/31/15
   
09/30/15
   
12/31/14
 
             
Non-performing assets / total assets
   
1.66
%
   
2.10
%
   
2.07
%
Quarterly net loan charge-offs / average loans
   
0.06
%
   
0.04
%
   
0.51
%
Allowance for loan losses / gross loans
   
0.99
%
   
0.98
%
   
1.48
%
Allowance for loan losses / non-performing loans
   
69
%
   
55
%
   
54
%
Non-performing assets / capital and reserves
   
20
%
   
24
%
   
20
%

The percentage of non-performing assets to total assets decreased to 1.66% at December 31, 2015, compared to 2.07% as of December 31, 2014. Non-performing loans to total loans decreased significantly to 1.44% at December 31, 2015 compared to 2.74% at December 31, 2014 as a result of the successful migration of certain assets to the other real estate owned category through the work-out process.

 
5


 
Capital

The Company's capital ratios at December 31, 2015 were as follows:

 
Actual
December 31, 2015
Regulatory Guidelines
"Well Capitalized"
     
Leverage Ratio
  9.65%
5.00%
Common Equity Ratio
10.42%
6.50%
Tier 1 Risk Based Capital
12.40%
8.00%
Total Risk Based Capital
13.19%
10.00%
Tangible Common Equity
  7.88%
n/a

Total shareholders' equity increased to $113.4 million at December 31, 2015 compared to $112.8 million at December 31, 2014.  Tangible book value per share increased to $3.00 at December 31, 2015 compared to $2.98 per share at December 31, 2014.


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 seventeen stores located in Abington, Ardmore, Bala Cynwyd, Plymouth Meeting, Media and Philadelphia, Pennsylvania and Haddonfield, Cherry Hill, Voorhees, Glassboro, Marlton and Berlin, New Jersey.  Republic Bank stores are open 7 days a week, 361 days a year, with extended lobby and drive-thru hours providing customers with the most convenient hours compared to any bank in its market.  The Bank also offers free checking, free coin counting, ATM/Debit cards issued on the spot and access to more than 55,000 surcharge free ATMs worldwide via the Allpoint Network.  For more information about Republic Bank, visit www.myrepublicbank.com.
 
 
6


Forward Looking Statements

The Company may from time to time make written or oral "forward-looking statements", including statements contained in this release and in the Company's filings with the Securities and Exchange Commission. The forward-looking statements contained herein 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, 2014 and other documents the Company files from time to time with the Securities and Exchange Commission. The words "would be," "could be," "should be," "probability," "risk," "target," "objective," "may," "will," "estimate," "project," "believe," "intend," "anticipate," "plan," "seek," "expect" and similar expressions or variations on such expressions are intended to identify forward-looking statements. All such statements are made in good faith by the Company pursuant to the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as may be required by applicable law or regulations.

Source:
Republic First Bancorp, Inc.

Contact:
Frank A. Cavallaro, CFO
(215) 735-4422
 
 
7

Republic First Bancorp, Inc.      
Consolidated Balance Sheets      
(Unaudited)       
                     
 
   
December 31,
   
September 30,
   
December 31,
 
(dollars in thousands, except per share amounts)
 
2015
   
2015
   
2014
 
             
ASSETS
           
Cash and due from banks
 
$
13,777
   
$
14,212
   
$
14,822
 
Interest-bearing deposits and federal funds sold
   
13,362
     
96,307
     
114,004
 
Total cash and cash equivalents
   
27,139
     
110,519
     
128,826
 
                         
Securities - Available for sale
   
284,795
     
209,119
     
185,379
 
Securities - Held to maturity
   
172,277
     
140,116
     
67,866
 
Restricted stock
   
3,059
     
1,179
     
1,157
 
Total investment securities
   
460,131
     
350,414
     
254,402
 
                         
Loans held for sale
   
3,653
     
489
     
1,676
 
                         
Loans receivable
   
874,769
     
845,360
     
781,940
 
Allowance for loan losses
   
(8,703
)
   
(8,323
)
   
(11,536
)
Net loans
   
866,066
     
837,037
     
770,404
 
                         
Premises and equipment
   
46,164
     
45,094
     
35,030
 
Other real estate owned
   
11,313
     
13,773
     
3,715
 
Other assets
   
24,977
     
23,488
     
20,545
 
                         
Total Assets
 
$
1,439,443
   
$
1,380,814
   
$
1,214,598
 
                         
                         
                         
LIABILITIES
                       
Non-interest bearing deposits
 
$
243,695
   
$
243,836
   
$
224,245
 
Interest bearing deposits
   
1,005,603
     
993,660
     
847,985
 
Total deposits
   
1,249,298
     
1,237,496
     
1,072,230
 
                         
Short-term borrowings
   
47,000
     
-
     
-
 
Subordinated debt
   
22,476
     
22,476
     
22,476
 
Other liabilities
   
7,294
     
6,369
     
7,081
 
                         
Total Liabilities
   
1,326,068
     
1,266,341
     
1,101,787
 
                         
SHAREHOLDERS' EQUITY
                       
Common stock - $0.01 par value
   
384
     
383
     
383
 
Additional paid-in capital
   
152,897
     
152,676
     
152,234
 
Accumulated deficit
   
(32,833
)
   
(33,623
)
   
(35,266
)
Treasury stock at cost
   
(3,725
)
   
(3,725
)
   
(3,725
)
Stock held by deferred compensation plan
   
(183
)
   
(183
)
   
(183
)
Accumulated other comprehensive income (loss)
   
(3,165
)
   
(1,055
)
   
(632
)
                         
Total Shareholders' Equity
   
113,375
     
114,473
     
112,811
 
                         
                         
Total Liabilities and Shareholders' Equity
 
$
1,439,443
   
$
1,380,814
   
$
1,214,598
 
                         
 
 

Republic First Bancorp, Inc.          
Consolidated Statements of Operations         
(Unaudited)
                             
 
   
Three Months Ended
   
Twelve Months Ended
 
   
December 31,
   
September 30,
   
December 31,
   
December 31,
   
December 31,
 
(in thousands, except per share amounts)
 
2015
   
2015
   
2014
   
2015
   
2014
 
                     
INTEREST INCOME
                   
Interest and fees on loans
 
$
9,786
   
$
9,648
   
$
9,236
   
$
37,781
   
$
34,869
 
Interest and dividends on investment securities
   
2,565
     
1,662
     
1,470
     
7,377
     
5,417
 
Interest on other interest earning assets
   
55
     
60
     
80
     
278
     
187
 
Total interest income
   
12,406
     
11,370
     
10,786
     
45,436
     
40,473
 
                                         
INTEREST EXPENSE
                                       
Interest on deposits
   
1,137
     
1,099
     
968
     
4,266
     
3,536
 
Interest on borrowed funds
   
282
     
279
     
278
     
1,115
     
1,108
 
Total interest expense
   
1,419
     
1,378
     
1,246
     
5,381
     
4,644
 
                                         
Net interest income
   
10,987
     
9,992
     
9,540
     
40,055
     
35,829
 
Provision for loan losses
   
500
     
-
     
300
     
500
     
900
 
                                         
Net interest income after provision for loan losses
   
10,487
     
9,992
     
9,240
     
39,555
     
34,929
 
                                         
NON-INTEREST INCOME
                                       
Service fees on deposit accounts
   
506
     
452
     
328
     
1,719
     
1,224
 
Gain on sale of SBA loans
   
455
     
884
     
1,903
     
3,139
     
4,717
 
Gain on sale of investment securities
   
35
     
64
     
-
     
108
     
458
 
Other non-interest income
   
3,744
     
204
     
196
     
4,977
     
1,618
 
Total non-interest income
   
4,740
     
1,604
     
2,427
     
9,943
     
8,017
 
                                         
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
   
5,821
     
5,730
     
5,147
     
22,488
     
20,089
 
Occupancy and equipment
   
2,259
     
1,911
     
1,746
     
8,009
     
6,629
 
Legal and professional fees
   
584
     
345
     
615
     
2,183
     
2,758
 
Foreclosed real estate
   
3,066
     
425
     
732
     
4,239
     
1,794
 
Regulatory assessments and related fees
   
337
     
318
     
274
     
1,248
     
1,065
 
Other operating expenses
   
2,379
     
2,295
     
2,278
     
8,924
     
8,215
 
Total non-interest expense
   
14,446
     
11,024
     
10,792
     
47,091
     
40,550
 
                                         
Income before benefit for income taxes
   
781
     
572
     
875
     
2,407
     
2,396
 
                                         
Benefit for income taxes
   
(9
)
   
(10
)
   
22
     
(26
)
   
(46
)
                                         
Net income
 
$
790
   
$
582
   
$
853
   
$
2,433
   
$
2,442
 
                                         
                                         
Net Income per Common Share
                                       
Basic
 
$
0.02
   
$
0.02
   
$
0.02
   
$
0.06
   
$
0.07
 
Diluted
 
$
0.02
   
$
0.02
   
$
0.02
   
$
0.06
   
$
0.07
 
                                         
Average Common Shares Outstanding
                                       
Basic
   
37,826
     
37,816
     
37,815
     
37,818
     
34,232
 
Diluted
   
38,246
     
38,064
     
38,121
     
38,094
     
34,591
 
 
 

Republic First Bancorp, Inc.             
Average Balances and Net Interest Income            
(unaudited) 
                                     
                                     
                                     
 
(dollars in thousands)
 
For the three months ended
   
For the three months ended
   
For the three months ended
 
 
 
December 31, 2015
   
September 30, 2015
   
December 31, 2014
 
                                     
       
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
 
$
65,611
   
$
55
     
0.33
%
 
$
106,357
   
$
60
     
0.22
%
 
$
122,787
   
$
80
     
0.26
%
Securities
   
409,141
     
2,656
     
2.60
%
   
305,266
     
1,745
     
2.29
%
   
234,479
     
1,527
     
2.60
%
Loans receivable
   
855,124
     
9,870
     
4.58
%
   
831,712
     
9,718
     
4.64
%
   
757,953
     
9,283
     
4.86
%
Total interest-earning assets
   
1,329,876
     
12,581
     
3.75
%
   
1,243,335
     
11,523
     
3.68
%
   
1,115,219
     
10,890
     
3.87
%
                                                                         
Other assets
   
85,340
                     
82,638
                     
55,997
                 
                                                                         
Total assets
 
$
1,415,216
                   
$
1,325,973
                   
$
1,171,216
                 
                                                                         
Interest-bearing liabilities:
                                                                       
                                                                         
Demand non interest-bearing
 
$
252,514
                   
$
234,285
                   
$
214,872
                 
Demand interest-bearing
   
393,384
     
392
     
0.40
%
   
372,795
     
378
     
0.40
%
   
258,443
     
252
     
0.39
%
Money market & savings
   
552,673
     
578
     
0.41
%
   
500,687
     
538
     
0.43
%
   
478,651
     
537
     
0.45
%
Time deposits
   
71,463
     
167
     
0.93
%
   
74,863
     
183
     
0.97
%
   
76,756
     
179
     
0.93
%
Total deposits
   
1,270,034
     
1,137
     
0.36
%
   
1,182,630
     
1,099
     
0.37
%
   
1,028,722
     
968
     
0.37
%
                                                                         
Total interest-bearing deposits
   
1,017,520
     
1,137
     
0.44
%
   
948,345
     
1,099
     
0.46
%
   
813,850
     
968
     
0.47
%
                                                                         
Other borrowings
   
23,087
     
282
     
4.85
%
   
22,476
     
279
     
4.92
%
   
22,689
     
278
     
4.86
%
                                                                         
                                                                         
Total interest-bearing liabilities
   
1,040,607
     
1,419
     
0.54
%
   
970,821
     
1,378
     
0.56
%
   
836,539
     
1,246
     
0.59
%
Total deposits and other borrowings
   
1,293,121
     
1,419
     
0.44
%
   
1,205,106
     
1,378
     
0.45
%
   
1,051,411
     
1,246
     
0.47
%
                                                                         
                                                                         
Non interest-bearing liabilities
   
7,901
                     
7,034
                     
7,427
                 
Shareholders' equity
   
114,194
                     
113,833
                     
112,378
                 
Total liabilities and shareholders' equity
 
$
1,415,216
                   
$
1,325,973
                   
$
1,171,216
                 
                                                                         
Net interest income
         
$
11,162
                   
$
10,145
                   
$
9,644
         
Net interest spread
                   
3.21
%
                   
3.12
%
                   
3.28
%
                                                                         
Net interest margin
                   
3.33
%
                   
3.24
%
                   
3.43
%
                                                                         
                                                                         
                                                                         
Note: The above tables are presented on a tax equivalent basis.
                                 
 
 

Republic First Bancorp, Inc.         
Average Balances and Net Interest Income       
(unaudited)    
                         
                         
                         
 
   
For the twelve months ended
   
For the twelve months ended
 
(dollars in thousands)
 
December 31, 2015
   
December 31, 2014
 
                         
       
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
 
$
106,876
   
$
278
     
0.26
%
 
$
75,593
   
$
187
     
0.25
%
Securities
   
309,018
     
7,692
     
2.49
%
   
217,939
     
5,613
     
2.58
%
Loans receivable
   
820,820
     
38,072
     
4.64
%
   
724,231
     
35,052
     
4.84
%
Total interest-earning assets
   
1,236,714
     
46,042
     
3.72
%
   
1,017,763
     
40,852
     
4.01
%
                                                 
Other assets
   
74,505
                     
50,302
                 
                                                 
Total assets
 
$
1,311,219
                   
$
1,068,065
                 
                                                 
Interest-bearing liabilities:
                                               
                                                 
Demand non interest-bearing
 
$
235,810
                   
$
189,810
                 
Demand interest-bearing
   
349,055
     
1,401
     
0.40
%
   
233,693
     
888
     
0.38
%
Money market & savings
   
508,846
     
2,170
     
0.43
%
   
439,484
     
1,929
     
0.44
%
Time deposits
   
73,819
     
695
     
0.94
%
   
78,073
     
719
     
0.92
%
Total deposits
   
1,167,530
     
4,266
     
0.37
%
   
941,060
     
3,536
     
0.38
%
                                                 
Total interest-bearing deposits
   
931,720
     
4,266
     
0.46
%
   
751,250
     
3,536
     
0.47
%
                                                 
Other borrowings
   
22,640
     
1,115
     
4.92
%
   
22,530
     
1,108
     
4.92
%
                                                 
                                                 
Total interest-bearing liabilities
   
954,360
     
5,381
     
0.56
%
   
773,780
     
4,644
     
0.60
%
Total deposits and
                                               
  other borrowings
   
1,190,170
     
5,381
     
0.45
%
   
963,590
     
4,644
     
0.48
%
                                                 
                                                 
Non interest-bearing liabilities
   
7,340
                     
7,084
                 
Shareholders' equity
   
113,709
                     
97,391
                 
Total liabilities and
                                               
shareholders' equity
 
$
1,311,219
                   
$
1,068,065
                 
                                                 
Net interest income
         
$
40,661
                   
$
36,208
         
Net interest spread
                   
3.16
%
                   
3.41
%
                                                 
Net interest margin
                   
3.29
%
                   
3.56
%
                                                 
                                                 
                                                 
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)      
                   
                   
 
    Three months ended     Twelve months ended  
   
December 31,
   
September 30,
   
December 31,
   
December 31,
   
December 31,
 
(dollars in thousands)
 
2015
   
2015
   
2014
   
2015
   
2014
 
                     
                     
Balance at beginning of period
 
$
8,323
   
$
8,398
   
$
12,216
   
$
11,536
   
$
12,263
 
                                         
Provision charged to operating expense
   
500
     
-
     
300
     
500
     
900
 
     
8,823
     
8,398
     
12,516
     
12,036
     
13,163
 
                                         
Recoveries on loans charged-off:
                                       
  Commercial
   
1
     
2
     
120
     
58
     
385
 
  Consumer
   
1
     
1
     
-
     
34
     
-
 
Total recoveries
   
2
     
3
     
120
     
92
     
385
 
                                         
Loans charged-off:
                                       
  Commercial
   
(122
)
   
(78
)
   
(1,100
)
   
(3,425
)
   
(2,002
)
  Consumer
   
-
     
-
     
-
     
-
     
(10
)
                                         
Total charged-off
   
(122
)
   
(78
)
   
(1,100
)
   
(3,425
)
   
(2,012
)
                                         
Net charge-offs
   
(120
)
   
(75
)
   
(980
)
   
(3,333
)
   
(1,627
)
                                         
Balance at end of period
 
$
8,703
   
$
8,323
   
$
11,536
   
$
8,703
   
$
11,536
 
                                         
                                         
Net charge-offs as a percentage of
                                       
  average loans outstanding
   
0.06
%
   
0.04
%
   
0.51
%
   
0.41
%
   
0.22
%
                                         
Allowance for loan losses as a percentage
                                       
  of period-end loans
   
0.99
%
   
0.98
%
   
1.48
%
   
0.99
%
   
1.48
%
 
 
 

Republic First Bancorp, Inc.       
Summary of Non-Performing Loans and Assets        
(unaudited)       
                   
 
   
December 31,
   
September 30,
   
June 30,
   
March 31,
   
December 31,
 
(dollars in thousands)
 
2015
   
2015
   
2015
   
2015
   
2014
 
                     
Non-accrual loans:
                   
  Commercial real estate
 
$
12,080
   
$
13,825
   
$
15,559
   
$
19,530
   
$
21,011
 
  Consumer and other
   
542
     
547
     
418
     
426
     
429
 
Total non-accrual loans
   
12,622
     
14,372
     
15,977
     
19,956
     
21,440
 
                                         
Loans past due 90 days or more
                                       
  and still accruing
   
-
     
844
     
256
     
5,013
     
-
 
                                         
Total non-performing loans
   
12,622
     
15,216
     
16,233
     
24,969
     
21,440
 
                                         
Other real estate owned
   
11,313
     
13,773
     
13,162
     
3,827
     
3,715
 
                                         
Total non-performing assets
 
$
23,935
   
$
28,989
   
$
29,395
   
$
28,796
   
$
25,155
 
                                         
                                         
Non-performing loans to total loans
   
1.44
%
   
1.80
%
   
1.97
%
   
3.17
%
   
2.74
%
                                         
Non-performing assets to total assets
   
1.66
%
   
2.10
%
   
2.31
%
   
2.28
%
   
2.07
%
                                         
Non-performing loan coverage
   
68.95
%
   
54.70
%
   
51.73
%
   
43.83
%
   
53.81
%
                                         
Allowance for loan losses as a percentage
                                       
  of total period-end loans
   
0.99
%
   
0.98
%
   
1.02
%
   
1.39
%
   
1.48
%
                                         
Non-performing assets / capital plus
                                       
   allowance for loan losses
   
19.61
%
   
23.61
%
   
24.13
%
   
23.07
%
   
20.23
%
 
 
 
Republic First Bancorp (NASDAQ:FRBK)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Republic First Bancorp Charts.
Republic First Bancorp (NASDAQ:FRBK)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Republic First Bancorp Charts.