Back to GetFilings.com
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
X Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange as
of 1934 for the fiscal year ended December 31, 1997
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934
Commission File Number: 33-77324
REPUBLIC BANCORP, INC.
(Exact name of registrant as specified in its charter)
Kentucky 61-0862051
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
601 West Market Street, Louisville, Kentucky 40202
-------------------------------------------- -----
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (502) 584-3600
Securities registered pursuant to Section 12(b)
of the Act:
Name of each exchange
Title of each class on which registered
None None
Securities registered pursuant to Section 12(g)
of the Act:
Name of each exchange
Title of each class on which registered
None None
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes X No
Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]
As of March 24, 1998, the estimated market value of the shares of the
Registrant's Class A Common Stock and Class B Common Stock held by
non-affiliates of the Registrant was approximately $21,653,000 and $3,869,000,
respectively, (based on a $9.76 and $9.76 book value per share, respectively).
As of March 24, 1998, Registrant had outstanding 6,270,531 shares of Class
A Common Stock and 1,209,037 shares of Class B Common Stock.
This report consists of 70 consecutively numbered pages. An index to the
exhibits to this report appears on page 64.
TABLE OF CONTENTS
Page
Item
PART I
1. Business............................................................. 3
2. Properties........................................................... 5
3. Legal Proceedings.................................................... 6
4. Submission of Matters to a Vote of Security Holders.................. 6
PART II
5. Market for the Registrant's Common Equity and Related
Stockholder Matters.................................................. 6
6. Selected Consolidated Financial Data................................. 8
7. Management's Discussion and Analysis of Financial Condition and
Results of Operations................................................ 8
7a. Quantitative and Qualitative Disclosures about Market Risk.......... 25
8. Financial Statements and Supplementary Data.......................... 26
9. Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure................................................. 54
PART III
10. Directors and Executive Officers of the Registrant................... 55
11. Executive Compensation............................................... 57
12. Security Ownership of Certain Beneficial Owners and Management....... 59
13. Certain Relationships and Related Transactions....................... 60
PART IV
14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K..... 62
PART I
ITEM 1. BUSINESS
General Business Overview
Republic Bancorp, Inc. ("Republic"), headquartered in Louisville, Kentucky, is a
unitary bank holding company for its banking subsidiary Republic Bank & Trust
Company (the "Bank"). The Bank is a commercial banking and trust corporation
organized and chartered under the laws of the Commonwealth of Kentucky. Republic
was incorporated in Kentucky on January 2, 1974, and is a registered bank
holding company under the Bank Holding Company (BHC) Act of 1956, as amended.
Republic's principal business, through its wholly owned subsidiary, provides
banking services to individuals and businesses located principally within the
Commonwealth of Kentucky. These banking services are offered through the Bank's
17 banking centers located in 7 cities in Central Kentucky. The Bank's
activities include the origination of loans and the collection of deposits from
commercial enterprises and individual consumers. The primary regulator for
Republic is the Board of Governors of the Federal Reserve System. The regulators
for the Bank include both the Federal Deposit Insurance Corporation (FDIC) and
the Commonwealth of Kentucky Department of Financial Institutions.
Description of Business
Republic primarily conducts business through its subsidiary, the Bank. The
Bank's principal business activities include the acceptance of deposits for
checking, savings and time deposit accounts and the origination of secured and
unsecured loans. The Bank also engages in certain mortgage banking activities,
and on a limited basis, provides trust services. The Bank's lending services
include the origination of residential, commercial, business, and consumer
loans. The Bank also provides tax refund anticipation services through a joint
venture with a local vendor. Republic's operating revenues are derived primarily
from interest and fees earned from the loan portfolio, and interest on
investment securities. The Bank is not dependent upon a single customer, or a
few customers, the loss of any one or more of which would have a material
adverse effect on the statement of condition or results of operations. During
1997, Republic sold certain of its deposits, loans, and fixed assets (see Item
7 discussion on "Dispositions of Assets").
Republic operates banking centers in Kentucky's two largest metropolitan areas,
Louisville and Lexington. The Bank's principal office and eight of its banking
centers are located in Louisville. Republic operates three banking centers in
Lexington. The remaining six banking centers are located in the
communities of Owensboro, Elizabethtown, Frankfort (2), Shelbyville and
Bowling Green.
Competition
The Bank actively competes with several local and regional commercial banks for
deposits, loans and other banking related financial services. There is strong
competition in the Bank's markets from other financial institutions as well as
other "non-bank" companies which engage in similar activities. Some of the
Bank's competitors are not subject to the degree of regulatory review
and restrictions which apply to the Bank. In addition, the Bank must compete
with much larger financial institutions which, while predominantly headquartered
in other states, aggressively compete for market share in Kentucky. These
competitors attempt to gain market share through their financial products mix,
pricing strategies and banking center locations. Legislative developments
related to interstate branching and banking in general, by providing large
banking institutions easier access to a broader marketplace, are creating more
pressure on smaller financial institutions to consolidate. The Bank also
competes with insurance companies, savings banks, consumer finance companies,
investment banking firms, brokerage houses, mutual fund managers, investment
advisors and credit unions. Retail establishments compete for loans by offering
credit cards and retail installment contracts for the purchase of goods and
merchandise. It is anticipated that competition from both bank and "non-bank"
entities will continue to grow in the near future.
Governmental Policy and Regulation
Republic and the Bank are subject to the policies of various regulatory
authorities. In particular, bank holding companies and their subsidiaries are
affected by the credit and monetary policies of the Federal Reserve Board and
their activities are regulated under the Bank Holding Company Act. An important
function of the Federal Reserve Board is to regulate the national supply of bank
credit. Among the instruments of monetary policy used by the Federal Reserve
Board to implement its objectives include changes in the discount rate on bank
borrowings and changes in reserve requirements on bank deposits. These and other
policies have a significant effect on the operating results of financial
institutions. It is not possible to predict the nature or timing of future
changes in monetary and fiscal policies, or the effect such policies may have on
the Bank's future earnings. Republic and the Bank are subject to numerous
federal and state laws and regulations affecting their business and also must
undergo periodic examination by federal and state financial institution
examiners. The earnings of the Bank, and therefore the earnings of Republic, are
affected not only by the laws and regulations applicable to the banking
business, but also by the policies and interpretations of regulatory
authorities.
Business Segments
The Bank engages in traditional commercial banking activities which include
commercial, business, and consumer lending, as well as, the offering of deposit
products. It is also to a smaller degree engaged in tax refund anticipation
lending, trust, insurance, item processing, and other related financial
institution lines of business.
The Bank also conducts a mortgage banking operation as part of its core business
activities. The primary function of the mortgage banking division is the
origination, sale and servicing of single-family mortgage loans. These loans are
originated by salaried employees and commissioned originators. The majority of
loans are processed in accordance with secondary market underwriting guidelines.
Typically, adjustable rate loans and other loans which do not precisely meet
secondary market guidelines are held in the Bank's portfolio. Once closed, the
secondary market loans are packaged into similar groups and sold principally to
FNMA, FHLMC and other institutional investors. Generally, 30 year fixed rate
loans in process are covered by forward commitments to these investors which
limits the Bank's interest rate risk.
The Bank does not retain the servicing on the majority of its loans sold in the
secondary market. Management's decision to retain or release servicing rights is
largely dependent upon market conditions. When administering loans with the
servicing retained by the Bank, the responsibility of collecting principal and
interest payments, escrowing for taxes and insurance, and remitting payments to
the secondary market investors remains with the Bank. A fee is received by the
Bank for performing these standard servicing functions. It is the general policy
of the Bank to sell its secondary market loans without recourse.
Employee Relations
As of December 31, 1997, the Bank had 446 employees of which 376 were full-time
and 70 part-time. The Bank currently maintains an employee benefit program
providing, among other benefits, a managed health care program, a 401(k)
retirement plan and life insurance. The Bank provides a bonus program and an
incentive stock option program for selected key employees. These employee
benefits, as a whole, are considered by management to be generally competitive
with employee benefits provided by other employers in Kentucky. The Bank
believes its future success will depend, in part, on its ability to continue to
attract and retain highly skilled retail, technical, and managerial personnel in
order to maintain its quality delivery of banking services. None of the Bank's
employees are subject to a collective bargaining agreement, and neither Republic
nor the Bank has ever experienced a work stoppage. The Bank's employee relations
are deemed by management to be satisfactory.
ITEM 2. PROPERTIES
Republic's executive offices and principal support and operational functions are
located at 601 West Market Street in Louisville, Kentucky. All of Republic's
banking centers are located in Kentucky. The location of the 17 banking centers,
their respective approximate square footage and their form of occupancy is
described in the following table:
Square Owned (O)/
Banking Centers Footage Leased (L)
Louisville
601 West Market Street, Louisville 43,000 L
2801 Bardstown Road, Louisville 5,000 L
661 South Hurstbourne Parkway, Louisville 21,000 L
4921 Brownsboro Road, Louisville 2,000 L
5320 Dixie Highway, Louisville 5,000 O
4655 Outer Loop, Louisville 3,000 L
9600 Brownsboro Road, Louisville 1,300 L
3950 Kresge Way, Louisville 300 L
Lexington
651 Perimeter Drive, Lexington 4,000 L
2401 Harrodsburg Road, Lexington 4,000 O
641 Euclid Avenue, Lexington 3,500 O
Frankfort
100 Highway 676, Frankfort 4,000 O
1001 Versailles Road, Frankfort 4,000 O
Bowling Green, 1700 Scottsville Road 4,000 O
Owensboro, 3500 Frederica Street 5,000 O
Elizabethtown , 502 West Dixie Avenue 4,000 O
Shelbyville, 1641 Midland Trail 5,000 O
During 1997, the West Market Street, Bardstown Road, 9600 Brownsboro Road and
South Hurstbourne Parkway locations, were leased from an affiliated person. (See
details regarding these leases in Item 13, "Certain Relationships and Related
Transactions").
Neither the location of any particular office nor the term of any lease is
deemed material to the business of Republic or the Bank.
There are no known environmental issues of a negative nature affecting the owned
or leased properties of Republic or the Bank.
ITEM 3. LEGAL PROCEEDINGS
In the ordinary course of operations, Republic and the Bank are defendants in
various legal proceedings. In the opinion of management, there is no proceeding
pending or, to the knowledge of management, threatened in which an adverse
decision could result in a material adverse change in the business or
consolidated financial position of Republic or the Bank.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No matters were submitted to a vote of security holders during the fourth
quarter of 1997.
PART II
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
The shares of Class A Common Stock are entitled to cash dividends equal to 110%
of the dividend paid per share on the Class B Common Stock. Class A shares have
one vote per share and Class B shares have ten votes per share. Class B stock
may be converted, at the option of the holder, to Class A Common Stock on a
share-for-share basis. The Class A Common Stock is not convertible into any
other class of Republic's capital stock. Neither class of Republic's Common
Stock has an established public trading market.
As of March 24, 1998, Republic had approximately 440 holders of the Class A
Common Stock and 390 holders of the Class B Common Stock. During 1997 and 1996,
Republic declared and paid the following quarterly cash dividends per share on
its Common Stock:
1997
--------------------------------------------------------------------------
First Second Third Fourth
Quarter Quarter Quarter Quarter
Class A Common Stock $.055 $.055 $.055 $.055
Class B Common Stock $.050 $.050 $.050 $.050
1996
--------------------------------------------------------------------------
First Second Third Fourth
Quarter Quarter Quarter Quarter
Class A Common Stock $.055 $.055 $.055 $.055
Class B Common Stock $.050 $.050 $.050 $.050
Republic's dividend paying policy takes into account a number of factors, based
on available information. These factors include the performance of the Bank, its
dividend paying ability and regulatory considerations. Republic presently
anticipates that comparable cash dividends (adjusted for any stock splits or
other similar transactions) will continue to be paid in the near term.
On December 31, 1997, Republic issued an aggregate of 199,250 shares of Class A
Common Stock and 39,850 shares of Class B Common Stock. The shares were
issued to certain holders of Series A Convertible Preferred Stock of Republic,
who exercised their right to convert their preferred stock into shares of Class
A Common Stock and Class B Common Stock. The conversion ratio was 5 shares of
Class A Common Stock and 1 share of Class B Common Stock for each share of
Series A Convertible Preferred Stock. A total of 39,850 shares of Series A
Convertible Preferred Stock were converted into shares of Class A Common Stock
and Class B Common Stock.
The exemption from registration relied on by Republic was Section 3(a)(9) of the
Securities Act of 1933. The shares of Class A Common Stock and Class B Common
Stock were issued upon conversion of (in exchange for) shares of Series A
Convertible Preferred Stock by Republic with its existing security holders
exclusively, and no commission or other remuneration was paid or given directly
or indirectly for soliciting such conversion (and exchange).
During 1997, Republic also issued 1,170 shares of Class A Common Stock. The
shares were issued to (a) holders of Class B Common Stock of Republic, who
exercised the right to convert shares of Class B Common Stock into shares of
Class A Common Stock. The Class B Common Stock is convertible into Class
A Common Stock. The conversion ratio is 1 share of Class A Common Stock for
each 1 share of Class B Common Stock.
The exemption from registration relied on by Republic was Section 3(a)(9) of the
Securities Act of 1933. The shares of Class A Common Stock were issued upon
conversion (in exchange for) shares of Class B Common Stock by Republic with its
existing security holders exclusively, and no commission or other remuneration
was paid or given directly or indirectly for soliciting such conversion (and
exchange).
During 1997, Republic also issued 13,500 shares of Class A Common Stock and 500
shares of Class B Common Stock to certain key employees and/or directors upon
the exercise of stock options which had been granted them under a compensatory
stock option plan. The aggregate exercise price paid for the shares issued upon
exercise of the options was $153,000.
ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA
The following table sets forth Republic's selected historical financial
information from 1993 through 1997. This information should be read in
conjunction with the Consolidated Financial Statements of Republic and the
related Notes. Factors affecting the comparability of certain indicated periods
are discussed in Item 7 "Management's Discussion and Analysis of Financial
Condition and Results of Operations."
Year Ended December 31,
---------------------------------------------------------------------------
(in thousands) 1997 1996 1995 1994 1993
INCOME STATEMENT DATA:
Interest Income $91,194 $81,986 $71,133 $47,375 $43,377
Interest Expense 50,856 43,855 37,720 22,513 21,119
Net Interest Income 40,338 38,131 33,413 24,862 22,258
Provision for Loan Losses 7,251 9,149 4,268 537 391
Non-Interest Income 18,930 7,097 7,520 6,997 8,154
Non-Interest Expense 32,880 31,409 24,505 22,216 22,199
Income Before Taxes 19,137 4,670 12,160 9,106 7,822
Net Income 12,259 2,727 7,788 6,170 5,864
BALANCE SHEET DATA:
Total Assets $1,054,950 $1,140,882 $891,347 $736,009 $646,697
Total Loans, Net of Unearned
Income and Allowance for Loan 794,939 759,424 668,193 571,950 516,414
Losses
Allowance for Loan Losses 8,176 6,241 3,695 1,827 1,627
Total Deposits 731,598 783,141 734,443 590,036 516,871
Repurchase Agreements and Other
Short-Term Borrowings 111,137 181,634 21,729 12,732 13,228
Other Borrowed Funds 124,405 106,974 68,063 77,060 67,721
Total Stockholders' Equity 68,386 59,019 58,502 47,045 40,669
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
OVERVIEW
Republic reported strong earnings of $12.3 million in 1997, an increase from
$2.7 million reported in 1996. Republic's return on average assets and return on
average equity reflected significant improvement over 1996. Return on equity was
up to 18.81% in 1997 . Additionally, Republic's return on assets was up to 1.12%
in the same period. Earnings in 1997 were positively impacted by the sale of
Republic's banking centers in Western Kentucky as well as the sale of Bankcard
(See Discussion on "Disposition of Assets"). Excluding the gains received from
these sales, Republic's 1997 net income would have been $5.2 million. During
1997, Republic maintained its quarterly dividend payments to shareholders of
$.055 per share to Class A common shareholders and $.05 per share to Class B
shareholders.
Assets declined slightly from year end 1996 to $1.1 billion at year end 1997.
Loans increased $35 million in 1997 due to management's focus on its core
business, residential lending. Republic's deposits decreased $52 million
primarily as a result of Western Kentucky deposit sales. The increased earnings
and premiums received from the sale of assets increased Republic's capital 15%
to $68 million.
Year Ended December 31,
----------------------------------------------------------------------------
1997 1996 1995 1994 1993
Net income ($000's) $12,259 $2,727 $7,788 $6,170 $5,864
Net income per Class A common $1.64 $.32 N/A N/A N/A
Net income per Class B common $1.62 $.30 N/A N/A N/A
Net income per common N/A N/A $1.03 $.86 $.84
Return on assets 1.12% .29% 0.95% 0.93% 0.92%
Return on equity 18.81% 4.57% 14.46% 13.71% 14.10%
Average Equity to Average Assets 5.97% 6.30% 6.56% 6.65% 5.95%
Dividend Payout Ratio 13% 68% 16% -- --
Cash Dividends Per Common Share:
Class A Common Share $.22 $0.22 -- -- --
Class B Common Share $.20 $0.20 -- -- --
Common Shares -- -- $.17 -- --
REPUBLIC HAS MADE, AND MAY CONTINUE TO MAKE, VARIOUS FORWARD-LOOKING STATEMENTS
WITH RESPECT TO CREDIT QUALITY (INCLUDING DELINQUENCY TRENDS AND THE ALLOWANCE
FOR LOAN LOSSES), CORPORATE OBJECTIVES AND OTHER FINANCIAL AND BUSINESS MATTERS.
WHEN USED IN THIS DISCUSSION THE WORDS "ANTICIPATE," "PROJECT," "EXPECT,"
"BELIEVE," AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING
STATEMENTS. REPUBLIC CAUTIONS THAT THESE FORWARD-LOOKING STATEMENTS ARE
SUBJECT TO NUMEROUS ASSUMPTIONS, RISKS AND UNCERTAINTIES, ALL OF WHICH MAY
CHANGE OVER TIME. ACTUAL RESULTS COULD DIFFER MATERIALLY FROM FORWARD-LOOKING
STATEMENTS.
IN ADDITION TO FACTORS DISCLOSED BY REPUBLIC, THE FOLLOWING FACTORS, AMONG
OTHERS, COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM SUCH
FORWARD-LOOKING STATEMENTS: PRICING PRESSURES ON LOAN AND DEPOSIT PRODUCTS;
COMPETITION; CHANGES IN ECONOMIC CONDITIONS BOTH NATIONALLY AND IN THE BANK'S
MARKETS; THE EXTENT AND TIMING OF ACTIONS OF THE FEDERAL RESERVE BOARD;
CUSTOMERS' ACCEPTANCE OF THE BANK'S PRODUCTS AND SERVICES; AND THE EXTENT AND
TIMING OF LEGISLATIVE AND REGULATORY ACTIONS AND REFORMS.
Disposition of Assets
During 1997, Republic elected to focus its resources on its North Central and
Central Kentucky markets. Consistent with this new focus, Republic sold its
banking centers in the Western Kentucky cities of Murray, Benton, Paducah, and
Mayfield. The Murray, Benton and Paducah sales were closed in 1997. The Mayfield
transaction was closed during 1st quarter, 1998. Republic sold approximately
$180 million in deposits and approximately $3.7 million of fixed assets and
retained substantially all of the $142 million loan portfolio associated with
the Western Kentucky banking centers.
The sale transactions completed in 1997 were funded by Federal Home Loan Bank
(FHLB) advances of approximately $96 million, and liquidation of investment
securities and overnight fed funds of approximately $40 million. The sale was
also funded in part by the further growth of the Bank's remaining retail deposit
base totaling approximately $14 million. Republic realized pre-tax gains of
approximately $7.5 million from the transactions closed during 1997 and
approximately $4.1 million from the Mayfield sale, completed during 1st quarter,
1998.
Also during 1997, Republic decided to change its strategy toward credit card
lending. Republic sold its $17 million credit card portfolio and its merchant
processing assets. Further, Republic sold its $6 million, 50% interest in a
joint venture credit card arrangement to its joint venture partner.
Collectively, these assets sales resulted in a pre-tax gain of $3.7 million. The
portfolio sale to the joint venture partner contains a limited recourse
provision in the event losses on the portfolio exceed certain defined loss
rates. The gain on sale of the portfolio was recorded net of an accrual for the
estimated liability under the provision.
As part of the sale of its credit card portfolio, Republic retained the right to
become an agent bank for another financial institution. As part of this
agreement, Republic will continue to be able to offer credit cards in its name.
While Republic will not own the receivables, it will receive an origination fee
for all approved applications.
RESULTS OF OPERATIONS
Net Interest Income
The principal source of Republic's revenue is net interest income. Net interest
income is the difference between interest income on interest-earning assets such
as loans and securities and the interest expense on liabilities used to fund
those assets, such as interest-bearing deposits and borrowings. Net interest
income is impacted by both changes in the amount and composition of
interest-earning assets and interest-bearing liabilities and the level of
interest rates. The change in net interest income is typically measured by net
interest spread and net interest margin. Net interest spread is the difference
between the average yield on interest earning assets and the average cost of
interest bearing liabilities. Net interest margin is determined by dividing net
interest income by average interest-earning assets.
Table 1 provides detailed information as to average balances, interest
income/expense, and rates by major balance sheet category for fiscal years 1995
through 1997. Table 2 provides an analysis of the changes in net interest income
attributable to changes in rates and changes in volume of interest-earning
assets and interest-bearing liabilities.
Table 1 - Average Balances Sheets and Rates - for December 31, 1997, 1996 and
1995 (dollars in thousands)
- --------------------------------------------------------------------------------
1997 1996 1995
------------------------------- ------------------------------- -----------------------------------
ASSETS Average Average Average Average Average Average
Balance Interest Rate Balance Interest Rate Balance Interest Rate
Earning Assets:
U.S. Treasury and U.S.
Government Agency $209,599 $12,473 5.95% $147,376 $9,040 6.13% $115,897 $7,469 6.44%
Securities
State and Political
Subdivision Securities 4,447 381 8.57% 4,557 390 8.56% 4,689 407 8.68%
Other Investments 6,952 497 7.15% 5,303 414 7.79% 5,055 342 6.77%
Mortgage-Backed Securities 4,415 263 5.96% 705 36 5.11% 796 40 5.03%
Federal Funds Sold 12,452 691 5.55% 23,847 1,275 5.35% 26,144 1,537 5.88%
Total Loans and Fees 809,700 76,889 9.50% 724,669 70,831 9.77% 632,775 61,338 9.69%
------- ------ ------- ------ ------- ------
Total Earning Assets 1,047,565 91,194 8.71% 906,457 81,986 9.04% 785,356 71,133 9.06%
--------- ------ ------- ------ ------- ------
Less: Allowance for Loan
Losses (6,278) (6,196) (2,795)
Non-Earning Assets:
Cash and Due From Banks 20,338 20,830 16,597
Bank Premises and
Equipment, Net 16,793 14,391 11,284
Other Assets 13,198 10,974 11,195
------ ------ ------
Total Assets $1,091,616 $946,456 $821,637
========== ======== ========
LIABILITIES AND
STOCKHOLDERS' EQUITY
Interest Bearing
Liabilities:
Transaction Accounts $124,062 $4,250 3.43% $149,383 $5,163 3.46% $144,105 $5,122 3.55%
Money Market Accounts 47,036 2,329 4.95% 35,557 1,622 4.56% 18,999 892 4.69%
Individual Retirement 35,641 2,090 5.86% 34,956 2,156 6.17% 31,089 1,949 6.27%
Accounts
Certificates of Deposits
and Other Time Deposits 512,260 30,271 5.91% 450,759 27,143 6.02% 413,428 24,549 5.94%
Repurchase Agreements and
Other Borrowings 226,400 11,916 5.26% 148,026 7,771 5.25% 91,952 5,208 5.66%
------- ------ ------- ----- ------ -----
Total Interest Bearing
Liabilities 945,399 50,856 5.38% 818,681 43,855 5.36% 699,573 37,720 5.39%
Non-Interest Bearing
Liabilities:
Non-Interest Bearing 68,184 57,041 54,540
Deposits
Other Liabilities 12,875 11,090 13,657
Stockholders' Equity 65,158 59,644 53,867
------ ------ ------
Total Liabilities and
Stockholders' Equity $1,091,616 $946,456 $821,637
========== ======== ========
Net Interest Income $40,338 $38,131 $33,413
======= ======= =======
Net Interest Spread 3.33% 3.68% 3.67%
===== ===== =====
Net Interest Margin 3.85% 4.21% 4.25%
===== ===== =====
- --------------------------------------------------------------------------------
Calculations include non-accruing loans in the average loan amounts outstanding.
The following table presents the extent to which changes in interest rates and
changes in the volume of interest earning assets and interest bearing
liabilities affected Republic's interest income and interest expense during the
periods indicated. Information is provided in each category with respect to (i)
changes attributable to changes in volume (changes in volume multiplied by prior
rate), (ii) changes attributable to changes in rate (changes in rate multiplied
by old volume), and (iii) the net change. The changes attributable to the
combined impact of volume and rate have been allocated proportionately to the
changes due to volume and the changes due to rate.
Table 2 - Volume/Rate Variance Analysis (in thousands)
Year Ended December 31, 1997 Year Ended December 31, 1996
compared to compared to
Year Ended December 31, 1996 Year Ended December 31, 1995
INCREASE/(DECREASE) INCREASE/(DECREASE)
due to due to
Total Net Total Net
Change Volume Rate Change Volume Rate
-------------- ----------- ----------- -------------- ------------- --------------
Interest Income (1):
U.S. Treasury and Government
Agency Securities $3,433 $3,817 ($384) $1,571 $2,029 ($458)
State and Political
Subdivision Securities (9) (10) 1 (17) (11) (6)
Other Investments 83 127 (44) 71 17 54
Mortgage-Backed Securities 227 189 38 (4) (5) 1
Federal Funds Sold (584) (609) 25 (261) (135) (126)
Total Loans and Fees (2) 6,058 8,311 (2,253) 9,493 8,908 585
----- ----- ------- ----- ----- ---
Net Change in Interest 9,208 11,825 (2,617) 10,853 10,803 50
----- ------ ------- ------ ------ --
Income
Interest Expense:
Interest Bearing Transaction
Accounts (913) (875) (38) 41 188 (147)
Money Market Accounts 707 524 183 730 777 (47)
Individual Retirement Accounts (66) 42 (108) 207 242 (35)
Certificates of Deposit and
Other Time Deposits 3,128 3,703 (575) 2,594 2,217 377
Repurchase Agreements and
Other Borrowings 4,145 4,114 31 2,563 3,176 (613)
----- ----- -- ----- ----- -----
Net Change in Interest Expense 7,001 7,508 (507) 6,135 6,600 (465)
----- ----- ----- ----- ----- -----
Increase in Net Interest $2,207 $4,317 $(2,110) $4,718 $4,203 $515
====== ====== ======== ====== ====== ====
Income
(1) Interest for loans on non-accrual status has been excluded from Interest
Income.
(2) The amount of fees in interest on loans was $837, $520, and $139 for the
years ended December 31, 1997, 1996, and 1995, respectively.
Net interest income increased 5% in 1997, following a 14% increase in 1996. The
increase in 1997 is attributable to Republic's loan growth, particularly
residential and home equity lending. The increase in 1996 was due to substantial
growth in the unsecured consumer loan portfolio which also favorably impacted
the Bank's spread.
Average interest-earning assets increased 15.6% in 1997, compared to a 15.4%
increase in 1996. The 1997 and 1996 growth resulted from increased loan volume
(see "Loan Portfolio" for discussion on increase in loan volume) supported by an
increase in investment securities.
During 1997, average interest-bearing liabilities grew $126.7 million to $945.4
million, an increase of 15% over 1996. Certificates of deposit remained flat due
to the loss of deposits associated with the sale of the Western Kentucky banking
centers. Republic's growth was primarily funded by an increase in other
borrowings, (see discussion on ("Other Borrowed Funds"). In 1996, average
interest-bearing liabilities grew 17% over 1995. The increase of $119.1 million
was primarily in certificates of deposit, other time deposits and overnight
repurchase agreements.
Republic's net interest margin was 3.85% in 1997, 4.21% in 1996 and 4.25% in
1995. The reduction in net interest margin and net interest spread in 1997
compared to 1996 is attributable to a decline in the overall yield on interest
earning assets of 33 basis points while Republic's cost of funds increased by 2
basis points. The decline in rate on interest earning assets resulted from a
change in the overall loan portfolio mix. The reduction in the unsecured loan
portfolio was largely replaced by increased growth in Republic's traditional
secured residential lending products. These residential lending products have
lower yields and reduced credit risk compared to the Bank's unsecured lending
products.
Republic's net interest margin has declined from 1995 and 1996. Republic
anticipates that this trend may continue in 1998. The net interest margin may be
negatively impacted by the current interest rate environment and changes in loan
mix due to the higher yielding unsecured consumer lending being replaced by
lower yielding home equity loans. Approximately $116 million of Republic's other
borrowings from the FHLB are adjustable rate advances and are subject to changes
in market interest rates. Increased rates may negatively impact Republic
borrowing costs as these wholesale funds comprise a significant portion of
interest bearing liabilities.
Non-Interest Income
Table 3 illustrates Republic's primary sources of non-interest income.
Non-interest income increased 167% to $19.0 million in 1997, compared to $7.1
million in 1996 and $7.5 million in 1995.
Table 3 - Analysis of Non-Interest Income
Percent
Year Ended December 31, Increase (Decrease)
-------------------------------------- -----------------------------
(dollars in thousands) 1997 1996 1995 1997/96 1996/95
---- ---- ---- ------- -------
Service charges on deposit accounts $3,284 $2,642 $1,974 24.3% 33.8%
Other service charges and fees 661 445 1,434 48.5% (69.0%)
Bank card services 457 1,010 1,263 (54.8%) (20.0%)
Net gain on sale of deposits 7,527
Net gain on sale of bank card 3,660
Net gain on sale of securities 81
Net gain on sale of loans 1,852 1,212 1,083 52.8% 11.9%
Loan servicing income 734 829 895 (11.5%) (7.4%)
Other 674 959 871 (29.7%) 10.1%
--- --- ---
Total $18,930 $7,097 $7,520 166.7% (5.6%)
======= ====== ======
The large increase in Non-Interest Income is principally due to the one time
gains realized from the sale of deposits at the Bank's Western Kentucky banking
centers and the gain realized from the sale of the Bankcard portfolio. The Bank
also realized a modest net gain on the sale of securities of $81,000 during
1997. Bank card service fees declined during 1997 as a result of the sale.
Service charges on deposit accounts increased during 1997 as a result of an
increase in the number of transaction accounts. Management also restructured its
fee schedule and further reduced its previous level of fee waivers. The 1996
increase in service charges on deposit accounts was primarily attributable to
overall growth in the number of the Bank's transaction accounts. Other service
charges and fees, having shown a strong decline during 1996 from 1995 levels,
experienced an increase of $216,000 in 1997. The decline in 1996 was a result of
decreased credit life insurance commissions earned as Republic slowed its
unsecured consumer loan originations, a practice which continued into 1997.
Other non-interest income decreased moderately to $674,000 in 1997 compared to
$959,000 in 1996.
Revenue from mortgage banking activities from 1995 through 1997 has been
positively influenced by increases in origination and sales volume and the sale
of most loans with servicing released. Proceeds from sales of loans were $124
million, $104 million, and $87 million in 1997, 1996, and 1995, respectively.
Secondary market residential loan originations are heavily influenced by
interest rates, which were primarily responsible for the increased volume. Net
gains from sales of loans closely tracks loan origination volume. Net gains as a
percentage of loans sold were 1.49%, 1.16%, and 1.25% in 1997, 1996, and 1995,
respectively. Management made a change from selling loans with servicing
retained to servicing released in 1995 to offset downward market pressure on
loan sale pricing. The sale of a significant number of loans with servicing
released, coupled with normal loan paydowns and payoffs, has resulted in a
decline in the size of the loan servicing portfolio and a corresponding decline
in loan servicing income. As of December 31, 1997, Republic was servicing $263
million in mortgage loans for other investors compared to $297 million in 1996.
Non-Interest Expense
As shown in Table 4, total non-interest expense increased by 4.7% to $32.9
million in 1997, compared to $31.4 million in 1996 and $24.5 million in 1995.
The costs associated with Republic's addition of 5 new banking centers in 1996
and continued technology enhancements during 1997 resulted in increased
non-interest expense during 1997. While Republic anticipates receiving the
benefit from reduced non-interest expense at the Western Kentucky banking
centers, this benefit was not fully realized throughout 1997 due to the timing
of those transactions. Republic anticipates that non-interest expense will be
negatively impacted by the implementation of management's year 2000 readiness
program (see "Year 2000" discusion).
Non-interest expense levels are often measured using a non-interest expense
ratio (non-interest expense divided by the sum of net interest income and
non-interest income). Excluding its one-time gains, Republic's non-interest
expense ratio was 68% in 1997 compared to 69% (64% exclusive of one-time SAIF
Assessment) in 1996 and 60% in 1995.
Table 4 - Analysis of Non-Interest Expense
Percent
Year Ended December 31, Increase/(Decrease)
------------------------------------------ ----------------------------
(dollars in thousands) 1997 1996 1995 1997/96 1996/95
Salaries and employee benefits $15,444 $13,236 $11,334 16.7% 16.8%
Occupancy and equipment 8,562 6,623 5,346 29.3% 23.9%
Communication and transportation 1,796 1,548 1,407 16.0% 10.0%
Marketing and development 1,299 1,620 1,308 (19.8%) 23.9%
FDIC Insurance 107 3,277 1,245 (96.7%) 163.2%
Supplies 1,013 973 883 4.1% 10.2%
Litigation recovery (738)
Other 4,659 4,132 3,720 12.8% 11.1%
----- ----- -----
Total $32,880 $31,409 $24,505 4.7% 28.2%
======= ======= =======
Salary and employee benefits expense increased approximately 16.7% and 16.8% in
1997 and 1996, respectively. The increase was primarily due to additional data
processing and mortgage origination staffing requirements as well as other
additional operational support personnel and annual merit increases. Overall
Republic staffing levels at year-end 1997 were 418 full-time equivalent
employees (FTE's) compared to 419 FTE's in 1996 and 361 FTE's in 1995. Overall
FTE's remained constant at year-end 1997 compared to year-end 1996 as several of
the Western Kentucky positions were reallocated to other retail and operational
areas of the Bank.
Occupancy and equipment expenses rose 29.3% in 1997 and 23.9% in 1996. The 1996
increases were primarily due to depreciation and equipment maintenance expenses
associated with new enhancements to loan and customer support systems. The $1.9
million increase in 1997 also reflects a full year of operating expenses
associated with the addition of five new banking centers opened in 1996.
Republic anticipates that it will open additional locations in 1998 which will
result in increased non-interest expense in 1998 over 1997.
Communication and transportation expenses increased 16.0% in 1997 and 10.0% in
1996. Republic incurred additional costs for telecommunication enhancements
which are associated with Republic's platform, call center and computer
networks. Republic expects that these costs will continue for 1998.
Marketing and development expense decreased 19.3% in 1997, following a 23.9%
increase in 1996. The increases in 1996 primarily resulted from advertising and
promotional expenditures incurred for Republic's unsecured consumer loan
products and deposit gathering initiatives. Marketing expenses can fluctuate
from period to period based upon the timing and scope of various management
initiatives.
Insurance expense decreased $3.2 million from 1996 to 1997. This decrease is
principally a result of the federally mandated one-time assessment on the Bank's
Savings Association Insurance Fund (SAIF) deposits in the amount of $2.3 million
during 1996. The 1996 federal legislation which mandated the one-time assessment
provided for a future ongoing reduction in the FDIC's insurance rate premiums on
SAIF insured deposits. Republic benefited from this one time charge as it
resulted in a reduction of the FDIC's overall insurance rate premium charges
during 1997. While subject to changes in its regulatory environment, Republic
does not anticipate any significant near term changes in the rate charged by the
FDIC on insured deposits.
Republic expensed $738,000 in 1993 as a result of an adverse legal verdict. The
legal verdict was subsequently overturned in 1995 by a federal appellate court.
This previously expensed judgment reversal had a favorable impact on total
non-interest expense in 1995. All other operating expenses during 1997, 1996 and
1995 experienced minor increases.
Republic was contractually required to reimburse the FDIC for tax benefits
received resulting from tax deductions for losses on loans and other real estate
owned (OREO) acquired through the acquisition of two failed institutions. In the
third quarter of 1995, Republic was notified by the FDIC that, under its
interpretation of the agreements, Republic may be obligated to remit additional
payments related to prior years. Republic disputed this interpretation by the
FDIC and final settlement of this matter was reached with the FDIC during the
second quarter of 1997. The terms of the settlement had no significant impact on
the financial position and results of operation of Republic and provided for a
release by the FDIC of any further obligations of Republic under the agreements.
FINANCIAL CONDITION
Loan Portfolio
Republic continued to experience overall loan growth throughout its markets in
1997. Total loans increased 5% to $805 million at December 31, 1997, compared to
$768 million at December 31, 1996. This growth was accomplished after taking
into account Republic's sale of its $23 million credit card portfolio. The
increase in loans was led by residential real estate and home equity lending
which combined increased $57 million from December 31, 1996. The rise in real
estate loan volume was a result of a continuing favorable interest rate
environment and sustained customer demand for residential financing throughout
the Bank's markets. Republic also
experienced a 47% increase in home equity lending as a result of the product's
competitive features and continuing consumer demand. The Home Equity product
features include elimination of up-front closing costs and an attractive six
month fixed introductory interest rate. After the introductory period, the loans
subsequently convert to an adjustable rate product.
Republic's commercial real estate loan portfolio increased by 29% to $76 million
at December 31, 1997. Republic's increased commercial real estate demand has
risen principally from the Bank's existing customer base. As a result of this
increased demand, Republic has allocated additional resources to the commercial
lending function. In conjunction with its commercial real estate lending,
emphasis has also been placed on acquiring the associated deposit relationships
from these customers.
Republic's consumer loans decreased during 1997 to $189 million. The consumer
loan portfolio consists of both secured (Home equity, Auto,etc...) and unsecured
loans. Approximately 20% of loans in the consumer portfolio are unsecured,
including loans originated under both the "All Purpose" and "Pre-Approved" loan
programs. Republic's "All Purpose Loans", with total outstandings of $13 million
at December 31, 1997 and $22 million at December 31, 1996, are originated
through Republic's banking centers. This product has an average loan amount of
$7,000 and an annual average percentage rate of 16.98% with a standard maximum
maturity of five years. "Pre-Approved Loans", with total outstandings of $25
million at December 31, 1997 and $33 million at December 31, 1996, were
delivered through direct mail, targeting customers both in and outside of
Republic's traditional markets. During 1997, Republic did not make any new
direct mail solicitations for this product. The "Pre-Approved Loan" product has
an average loan amount of $6,000 and an average annual percentage rate of 13.96%
with a standard maximum maturity of five years. Republic is not currently
marketing these two loan products and plans to continue to allow its unsecured
loan portfolio to reduce in the near term.
Republic does not expect loan growth to continue at its current levels as a
result of declining market interest rates and the sale of the Western
Kentucky banking centers. Republic's loan portfolio is comprised primarily
of adjustable rate single family loans which are subject to refinancing
pressures in a declining interest rate environment. Also, Republic
anticipates that the $142 million loan portfolio retained from the Western
Kentucky deposit sales will be subject to a higher level of prepayments
than its overall loan portfolio in general. Republic will continue to
provide service to these customers through its centralized loan operations,
but these customers may elect to refinance with other local institutions.
Republic is not able to predict the rate at which the loan portfolio will
pre-pay.
Table 5 - Loans by Type
(in thousands) As of December 31,
----------------------------------------------------------------------------------------
1997 1996 1995 1994 1993
Real Estate:
Residential $480,874 $457,204 $371,846 $346,649 $316,824
Construction 37,940 32,130 31,230 21,919 24,316
Commercial 76,306 59,086 75,648 76,725 45,044
Commercial 21,552 25,115 21,042 18,542 45,522
Consumer 188,573 194,546 175,979 114,993 59,740
------- ------- ------- ------- ------
Total Loans $805,245 $768,081 $675,745 $578,828 $491,446
======== ======== ======== ======== ========
The mortgage banking operation manages originations and secondary market
sales of residential loans. This operation primarily sells fixed rate
originations in the secondary market without recourse. During 1997,
Republic sold $124 million of residential mortgage loans into the secondary
market compared to $104 million in 1996. At the end of 1997, Republic was
servicing $263 million in mortgage loans for other investors compared to
$297 million in 1996 and $87 million in 1995. The decline in the mortgage
banking servicing portfolio from 1996 to 1997 resulted from management's
election to sell a majority of its originations on a servicing released
basis combined with regular loan principal paydowns.
The table below illustrates Republic's fixed rate maturities and repricing
frequency for the loan portfolio:
Table 6 - Selected Loan Distribution
As of December 31, 1997
----------------------------------------------------------------------------------
One Over One Through Over
Year Five Years Five
(in thousands) Total or Less Years
Fixed Rate Maturities $178,471 $44,668 $83,732 $50,071
Variable Rate Repricing
Frequency 626,774 463,161 162,703 910
------- ------- ------- -------
Total $805,245 $507,829 $246,435 $50,981
======== ======== ======== =======
Provision and Allowance for Loan Losses
The allowance for loan losses is regularly evaluated by management and
maintained at a level believed to be adequate to absorb future loan losses in
the Bank's portfolios. The adequacy of the allowance is evaluated regularly
and periodic provisions are made as needed. The amount of the provision for loan
losses necessary to maintain an adequate allowance is based upon an assessment
of current economic conditions, analysis of periodic internal loan reviews,
delinquency trends and ratios, changes in the mixture and levels of the various
categories of loans, historical charge-offs, recoveries, and other information.
Management believes that the allowance for loan losses at December 31, 1997 was
adequate. Although management believes it uses the best information available to
make allowance provisions, future adjustments which could be material may be
necessary if management's assumptions differ from the loan portfolio's actual
future performance.
The allowance for loan losses increased $1.9 million from December 31, 1996 to
$8.2 million at December 31, 1997. The increase is primarily attributable to an
increase in commercial real estate and home equity lending which generally
present greater credit risk than 1-4 family residential loans, as well as
continued charge-off experience and losses in the unsecured consumer loan
portfolio. Republic's allowance for loan losses to total loan ratio increased
from .81% at December 31, 1996, to 1.02% at December 31, 1997.
Net charge-offs were $5.3 million during 1997 compared to $6.6 million and $2.4
million for 1996 and 1995, respectively. Republic's unsecured consumer loan
portfolio accounted for 83% of total charge-offs for the year ended December 31,
1997. The charge-offs in the unsecured loan portfolio were comprised of $1.8
million in the "All Purpose" program compared to $2.4 million during 1996 and
$2.3 million in the "Pre-Approved" program compared to $2.1 million during 1996
(see description of programs under "Loan Portfolio"). Beginning in 1996 and
continuing through 1997, management significantly reduced the volume of new
originations under the "All Purpose" loan program. Republic did not undertake
any new "Pre-Approved" loan offerings during 1997. Republic also experienced
charge-offs in its Bankcard portfolio of $844,000 for the year ended
December 31, 1997, compared to $1.6 million for the comparable period in 1996.
Table 7 - Summary of Loan Loss Experience
Year Ended December 31,
-----------------------------------------------------------
(dollars in thousands) 1997 1996 1995 1994 1993
Allowance for loan losses:
Balance-beginning of year $6,241 $3,695 $1,827 $1,627 $1,622
Charge-offs:
Real Estate (358) (242) (313) (83) (176)
Commercial (43) (22) (107) (14) (47)
Consumer (5,458) (6,865) (2,069) (362) (251)
------- ------- ------- ----- -----
Total (5,859) (7,129) (2,489) (459) (474)
------- ------- ------- ----- -----
Recoveries:
Real Estate 23 290 22 19
Commercial 25 29
Consumer 520 236 42 93 69
--- --- -- -- --
Total 543 526 89 122 88
--- --- -- --- --
Net charge-offs (5,316) (6,603) (2,400) (337) (386)
Provision for loan losses 7,251 9,149 4,268 537 391
----- ----- ----- --- ---
Allowance for loan losses:
Balance-end of year $8,176 $6,241 $3,695 $1,827 $1,627
====== ====== ====== ====== ======
Ratios:
Percentage of allowance for loan losses to
total loans 1.02% .81% .55% .32% .33%
Net loans charged off to average loans
outstanding for the period .66% .91% .38% .06% .08%
Allowance for loan losses to non-performing loans 114% 78% 168% 97% 61%
The following table is management's allocation of the allowance for loan losses
by loan type. Allowance funding and allocation is based on management's
assessment of economic conditions, past loss experience, loan volume, past due
history and other factors. Since these factors are subject to change, the
allocation is not necessarily predictive of future portfolio performance.
Management has accounted for the increase in charge-offs during 1996 and 1997
compared to previous years in the unsecured consumer loan portfolio by
increasing the allowance for unsecured consumer loans.
Table 8 - Management's Allocation of the Allowance for Loan Losses
As of December 31,
----------------------------------------------------------------------------------------------------
(dollars in
thousands) 1997 1996 1995 1994 1993
Percent Percent Percent Percent Percent
of Loans of Loans of Loans of Loans of Loans
Allowance to Total Allowance to Total Allowance to Total Allowance to Total Allowance to Total
Loans Loans Loans Loans Loans
Real Estate $3,590 73.9% $1,771 71.4% $957 70.9% $1,091 76.9% $953 78.6%
Commercial 46 2.7% 46 3.3% 34 3.1% 157 3.2% 315 9.3%
Consumer 4,530 23.4% 4,424 25.3% 2,704 26.0% 579 19.9% 359 12.1%
----- ----- ----- --- ---
Total $ 8,176 100% $6,241 100% $3,695 100% $1,827 100% $1,627 100%
======= ====== ====== ====== ======
Asset Quality
Loans (including impaired loans under SFAS 114 but excluding consumer loans) are
placed on non-accrual status when they become past due 90 days or more as to
principal or interest, unless they are adequately secured and in the process of
collection. When loans are placed on non-accrual status, all unpaid accrued
interest is reversed. These loans remain on non-accrual status until the
borrower demonstrates the ability to remain current or the loan is deemed
uncollectible and is charged off. Consumer loans are not placed on non-accrual
status, but are reviewed and charged off prior to reaching 120 days past due. At
December 31, 1997, Republic had $497,000 in consumer loans 90 days or more past
due compared to $278,000 at December 31, 1996.
Table 9 provides information related to non-performing assets and
loans 90 days or more past-due. Accruing loans contractually past due 90 days or
more decreased slightly from $5.0 million at December 31, 1996, to $4.5 million
at December 31, 1997. These loans are primarily secured 1-4 family residential
loans. Should the underlying collateral be determined to be insufficient to
satisfy the obligation, the loan is classified and the Bank's allowance is
increased accordingly. Historically, Republic's security in residential loans
has been adequate and has acted to limit the Bank's exposure to loss. Loans in
non-accrual status decreased marginally from $3.1 million to $2.7 from December
31, 1996, to December 31, 1997.
Republic defines impaired loans to be those commercial real estate and other
commercial loans greater than $499,999 that management has classified as
doubtful (collection of all amounts due is highly questionable or improbable) or
loss (all or a portion of the loan has been written off or a specific allowance
for loss has been provided). Republic's policy is to charge off all or that
portion of its investment in an impaired loan upon a determination it is
probable the full amount will not be collected. Impaired loans remained constant
from December 31, 1996 to December 31, 1997 at $1.6 million. Impaired loans
consists of one secured commercial, real estate loan.
Table 9 - Non-Performing Assets
As of December 31,
-----------------------------------------------------------------
(dollars in thousands) 1997 1996 1995 1994 1993
Loans on non-accrual status (1)(2) $2,676 $3,055 $742 $1,285 $2,230
Loans past due 90 days or more 4,459 4,955 1,463 606 421
----- ----- ----- --- ---
Total non-performing loans 7,135 8,010 2,205 1,891 2,651
Other real estate owned 22 104 552 791 1,023
-- --- --- --- -----
Total non-performing assets 7,167 $8,114 $2,757 $2,682 $3,674
===== ====== ====== ====== ======
Percentage of non-performing loans to total loans .89% 1.04% .33% .33% .51%
Percentage of non-performing assets to total loans .89% 1.06% .41% .46% .75%
(1) Loans on non-accrual status are exclusive of impaired loans as such loans
remain on accrual status. See note 4 to the Consolidated Financial Statements
for additional discussion on impaired loans.
(2) The interest income earned and received on non-accrual loans was not
material.
Investment Securities
The investment portfolio consists of U.S. Treasury and U.S. Government
Agency Obligations and mortgage-backed securities. The mortgage-backed
securities (MBS's) securities consist of 15 year fixed and 7.5 year balloon
mortgage securities, underwritten to and guaranteed by the
government-sponsored agencies of FNMA.
Securities, including those classified as held to maturity and available for
sale, decreased from $282 million at December 31, 1996, to $192 million at
December 31, 1997. The investment portfolio decreased as funds were used to
replace the sold Western Kentucky deposits and fund continued loan growth.
In order to maximize the oversight of the Bank's investment portfolio, the Bank
hired a chief investment officer during the second quarter of 1997. Management
also made certain modifications to its existing investment policy. The policy
changes will permit management to take advantage of market changes and permit
investments in additional MBS's and collateralized mortgage obligations. The
policy changes will also permit management to extend maturities beyond
prior limits.
Table 10 - Investment Securities Available For Sale
As of December 31, 1997
----------------------------------------------------------------
Average Weighted
Carrying Maturity in Average Yield
(dollars in thousands) Value Fair Value Years
U.S. Treasury and U.S. Government Agencies:
Over one through five years $44,559 $44,559 1.5 5.83%
Mortgage Backed Securities:
Over five through ten years 34,158 34,158 6.6 6.30%
Over ten years 15,109 15,109 14.2 6.48%
------ ------
Total 49,267 49,267 8.9 6.35%
------ ------
Total Investment Securities $93,826 $93,826
======= =======
Table 11 - Investment Securities Held to Maturity
As of December 31, 1997
----------------------------------------------------------------
Average Weighted
Carrying Maturity in Average Yield
(dollars in thousands) Value Fair Value Years
U.S. Treasury and U.S. Government Agencies:
Within one year $52,786 $52,775 .6 5.99%
Over one through five years 30,269 30,212 1.7 6.07%
Over five through ten years 10,638 10,557 5.39 6.22%
Over ten years -- -- -- --
------- ------- ------ -----
Total 93,693 93,544 1.49 6.04%
------ ------
Obligations of states and political subdivision:
Within one year
Over one through five years 781 816 2.8 9.10%
Over five through ten years 800 929 7.6 11.03%
Over ten years 2,689 2,702 18.1 9.86%
----- -----
Total 4,270 4,447 13.4 8.77%
Mortgage-backed securities 583 549 28.9 6.15%
--- ---
Total Investment Securities $98,546 $98,540
======= =======
Deposits
Total deposits decreased from $783 million at December 31, 1996, to $732 million
at December 31, 1997 as a result of the sale of $108 million of deposits in
Western Kentucky. If Republic would have retained its Western Kentucky banking
centers, total deposits would have increased $64 million based on the level of
deposits at those banking centers at the time of sale. Management continues to
seek retail and commercial deposits through new products and initiatives. As
part of Republic's strategy to further reduce its cost of funds, Money market
deposits were increased by 67% over year end 1996 to $69 million. The increase
was primarily in new funds resulting from the Bank's marketing programs designed
to attract large balance money market customers. The certificate of deposit
portfolio decreased by $20 million as a result of the sale of $79 million of
certificates of deposits in Western Kentucky. If Republic had retained its
Western Kentucky banking centers, certificates of deposit would have increased
$59 million.
Republic does not have a large liability dependency ratio as evidenced by the
comparatively low level of deposit customers with deposits larger than $100,000.
The ratio of those deposits to average earning assets was 6.0% at the end of
1997 and 6.7% at the end of 1996. Table 12 provides a maturity distribution of
time deposits $100,000 and over.
Table 12 - Maturity of Time Deposits $100,000 and over
(in thousands) As of December 31, 1997
-----------------------
Three months or less $5,685
Over three months through six months 11,661
Over six months through twelve months 24,511
Over twelve months 21,188
------
Total $63,045
Republic's $48 million in brokered deposits remained steady during 1997.
Republic did not solicit or add any additional brokered deposits during 1997.
The brokered deposits have stated rates ranging from 5.35% to 6.15%. and
original contractual maturities ranging from 3 to 5 years. Table 13 provides a
maturity distribution of brokered deposits, which are excluded from the
maturity schedule in Table 12:
Table 13 - Maturity of Brokered deposits
(in thousands) As of December 31, 1997
-----------------------
1998 $18,470
1999 12,581
2000 16,602
------
Total $47,653
Short-Term Borrowings
Short-term borrowings consist of short term excess funds from correspondent
banks, repurchase agreements and overnight liabilities to deposit customers
arising from Republic's cash management program. During 1997, short-term
borrowings decreased from $182 million at December 31, 1996, to $111 million at
December 31, 1997. Approximately $92 million of the December 31, 1996 balance
represented short-term funds received from a local governmental
organization. As anticipated, substantially all of these funds received from
that governmental organization were withdrawn by March 31, 1997.
Other Borrowed Funds
Other borrowed funds increased from $107 million to $124 million at December 31,
1997. Republic increased its borrowings from the FHLB from $84 million to $124
million at December 31, 1997. During the first quarter of 1998 Republic borrowed
an additional $60 million from the FHLB to fund the sale of deposits in
Mayfield. These additional advances from the FHLB were used to replace deposits
associated with the sale of the Western Kentucky banking centers. Republic's
management expects to continue to utilize FHLB borrowings as a source of funds
in addition to its utilization of retail deposits. Republic presently has the
capacity to increase its borrowings from the FHLB up to $295 million. Additional
FHLB borrowings above current levels will be evaluated by management, with
consideration given to the growth of the Bank's loan portfolio, liquidity needs,
cost of retail deposits, market conditions, and other factors.
Liquidity
Republic maintains sufficient liquidity in order to fund loan demand and deposit
withdrawals. Liquidity is managed by retaining sufficient liquid assets in the
form of investment securities and core deposits to meet demand. Substantial
funding and cash flows can also be realized from the investment portfolio
and paydowns within the loan portfolio. Republic's banking centers also provide
access to the retail deposit market. Republic has also established lines of
credit with other financial institutions, the FHLB and brokerage firms.
While Republic utilizes numerous funding sources in order to meet its
liquidity requirements, FHLB borrowings remain a material component of
management's balance sheet strategies.
Capital
To further enhance Republic's capital position, management has utilized
alternative capital sources. During the first quarter of 1997, Republic issued
$6.4 million in 8.5% Trust Preferred Securities through a newly formed
subsidiary, Republic Capital Trust. The effective cost of these securities is
5.5%. The interest paid on these securities is deductible to Republic. Each
preferred security, par value $100, can be converted to five shares of Republic
Class A Common Stock. Holders of the Trust Preferred Securities are entitled to
the payments made on Republic's subordinated convertible debentures issued to
that subsidiary which have a thirty year maturity with a right of redemption at
par after five years, subject to certain restrictions.
On December 31, 1997, Republic redeemed its $ 5 million outstanding Series A
Convertible Preferred stock. At the option of the shareholder, each security was
either convertible to 5 shares of Class A Common Stock and 1 share of Class B
Common Stock, or redeemable in cash for the initial offering price of $100 per
share plus a 20% premium. As a result of this redemption approximately 80% of
the outstanding securities were converted to common stock. The remaining
securities were redeemed for cash. The $1.2 million payout to those shareholders
included the 20% premium of $203,000 which was charged to retained earnings.
Regulatory agencies measure capital adequacy within a framework that makes
capital requirements, in part, dependent on the individual risk profiles of
financial institutions. Republic improved its capital position during 1997 due
to the increased retained earnings achieved during the period. As a result of
the improved capital position, Republic's capital to average assets ratio
increased to 6.26% at December 31, 1997 compared to 6.24% at year end 1996.
Republic continues to exceed the standard regulatory requirements for Tier I
risk based, Tier I leverage and total risked based capital. The Bank intends to
maintain a capital position that meets or exceeds the "well capitalized"
requirements as defined by the FDIC. (See Item 8 Note 14 to Financials for
detailed capital calculations and ratios).
Asset/Liability Management and Market Risk
Asset/liability management control is designed to ensure safety and soundness,
maintain liquidity and regulatory capital standards, and achieve acceptable net
interest income. Management considers interest rate risk to be Republic's most
significant market risk. Interest rate risk is the exposure to adverse changes
in the net interest income as a result of market fluctuations in interest rates.
Management regularly monitors interest rate risk in relation to prospective
market and business conditions. The Bank's Board of Directors sets policy
guidelines establishing maximum limits on the Bank's interest rate risk
exposure. Republic's management monitors and adjusts exposure to interest rate
fluctuations as influenced by the Bank's loan and deposit portfolios.
Republic uses an earnings simulation model to analyze net interest income
sensitivity. Potential changes in market interest rates and their subsequent
effect on interest income is then evaluated. The model projects the effect of
instantaneous movements in interest rates of both 100 and 200 basis points.
Assumptions based on the historical behavior of Republic's deposit rates and
balances in relation to changes in interest rates are also incorporated into the
model. These assumptions are inherently uncertain and, as a result, the model
cannot precisely measure net interest income or precisely predict the impact of
fluctuations in market interest rates on net interest income. Actual results
will differ from the model's simulated results due to timing, magnitude, and
frequency of interest rate changes as well as changes in market conditions and
the application of various management strategies.
Interest rate risk management focuses on maintaining acceptable net interest
income within Board approved policy limits. Republic's Asset/Liability
Management Committee monitors and manages interest rate risk to maintain an
acceptable level of change to net interest income resulting from market interest
rate changes. Republic's Board approved policy established for interest rate
risk is stated in terms of the change in net interest income given a 100 and 200
basis point immediate and sustained increase or decrease in market interest
rates. The current limits approved by the Board are plus or minus 8% for a 100
basis point change and plus or minus 12% for a 200 basis point movement.
The following table illustrates Republic's estimated annualized earnings
sensitivity profile as of December 31, 1997:
Table 14 - Interest Rate Sensitvity
Decrease in Rates Increase in Rates
200 100 BASE 100 200
Basis Points Basis Points Basis Points Basis Points
Projected Interest Income
Loans $ (65,254) $ (70,528) $ 75,721 $ 80,555 $ 85,190
Investments (11,061) (11,655) 12,337 12,692 13,045
Short-Term Investments (39) (69) 109 148 182
---- ---- --- --- ---
Total Interest Income $ (76,354) $ (82,252) $ 88,167 $ 93,395 $ 98,417
Projected Interest Expense
Deposits (32,209) (33,735) 35,261 36,844 38,877
Other Borrowings (7,418) (9,584) 11,750 13,916 16,081
Short-Term Borrowings (95) (117) 136 157 179
---- ----- --- --- ---
Total Interest Expense (39,722) (43,436) 47,147 50,917 55,137
Net Interest Income $ (36,632) $ (38,816) $ 41,020 $ 42,478 $ 43,280
Change From Base $ (4,388) $ (2,204) $ 1,459 $ 2,260
% Change From Base (10.70%) (5.37)% 3.56% 5.51%
Given an immediate, sustained 100 basis point upward shock to the yield curve
used in the simulation model, it is estimated net interest income would increase
by 3.56% compared to an increase of 5.51% given a 200 basis point increase. A
100 basis point immediate, sustained downward shock to the yield curve would
decrease net interest income by an estimated 5.37% compared to a decrease of
10.70% given a 200 basis point decrease. These potential changes in net interest
income are within the policy guidelines established by Republic's Board of
Directors.
These interest rate sensitivity profile of Republic at any point in time will be
effected by a number of factors. These factors include the mix of interest
sensitive assets and liabilities as well as their relative repricing schedules.
Therefore, the forgoing table may not be a precise measurement of the effect of
changing interest rates on Republic in the future.
New Accounting Pronouncements
See discussion in Item 8 Note 1 to financial statements.
Year 2000
Republic has implemented plans to address the Year 2000 issue. The issue arises
from the fact that many existing computer programs use only two digits to
identify a year in the computer's date field. These programs were designed
without having considered the impact of the upcoming change in the century. If
not corrected, computer applications could fail or create inaccurate results by
or at the Year 2000. The Bank must not only evaluate, install and test for its
own Year 2000 readiness, it must also coordinate with other entities with which
it routinely interacts such as suppliers, creditors, borrowers, customers,
regulators and other financial service organizations.
Republic has determined that the Year 2000 issue may be material to its
business, operations and suppliers. Customer readiness is not deemed by
management to be material to the Bank's overall financial performance. The Year
2000 issue principally involves the installation of selected software releases
which meet Year 2000 functional requirements. Many of these installations would
have been scheduled for completion by the Year 2000 in the normal course of
business. The performance of the Bank's software suppliers will be essential for
the Bank's successful implementation of its Year 2000 objectives.
The Bank has completed the Year 2000 assessment stage and has actively
entered into the remediation phase. The Bank has initiated an implementation
plan providing for Y2K readiness by the end of 1998, with the year of 1999
available for testing and the performance of any required corrective actions.
The Bank projects that the cost of the remediation will be in a range of $1.2
million to $1.8 million. Management anticipates that the majority of this
expense will be capitalized over a 3 year period as these costs would be
capitalized in the normal course of business. These expenses are expected to
impact Republic's non-intest expenses in a range of approximately $400,000 to
$600,000 for 1998. These expenses could vary from management's estimates if the
scope of the Bank's Year 2000 remediation exceeds management's projections
Suppliers and any large computer dependent loan affected customers either have
or will be contacted by the Bank in order to evaluate their response
capabilities and readiness for Year 2000. At this time, the Bank has no reason
to believe that its software providers will not be able to adequately address
the Bank's needs for Year 2000 software functionality.
ITEM 7a. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The information for this item is incorporated by reference to the
Asset/Liability Management and Market Risks section of item 7. Management's
Discussion and Analysis of Financial Condition and Results of Operations.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Index of Financial Statements
REPORT OF INDEPENDENT AUDITORS 27-28
CONSOLIDATED FINANCIAL STATEMENTS:
Consolidated Balance Sheets as of December 31, 1997 and 1996 29
Consolidated Statements of Income for the years ended
December 31, 1997, 1996 and 1995 30-31
Consolidated Statements of Stockholders' Equity
for the years ended December 31, 1997, 1996, and 1995 32
Consolidated Statements of Cash Flows
for the years ended December 31, 1997, 1996 and 1995 33-34
Notes to Consolidated Financial Statements 35-53
REPORT OF INDEPENDENT AUDITORS
Board of Directors and Stockholders
of Republic Bancorp, Inc.
We have audited the accompanying consolidated balance sheets of Republic
Bancorp, Inc. and subsidiaries as of December 31, 1997 and 1996, and the related
consolidated statements of income, stockholders' equity and cash flows for the
years then ended. These financial statements are the responsibility of
Republic's management. Our responsibility is to express an opinion on these
financial statements based on our audits. The consolidated statements of income,
stockholders' equity, and cash flows of Republic Bancorp, Inc. and subsidiaries
for the year ended December 31, 1995 were audited by other auditors whose report
dated March 1, 1996 expressed an unqualified opinion on those statements.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Republic Bancorp,
Inc. and subsidiaries as of December 31, 1997 and 1996, and the results of their
operations and their cash flows for the years then ended, in conformity with
generally accepted accounting principles.
Crowe, Chizek and Company LLP
Louisville, Kentucky
January 30, 1998
INDEPENDENT AUDITORS' REPORT
Board of Directors and Stockholders
of Republic Bancorp, Inc.
We have audited the consolidated statements of income, stockholders' equity and
cash flows of Republic Bancorp, Inc. and subsidiaries (the Company) for the year
ended December 31, 1995. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all
material respects, the results of operations and cash flows of Republic Bancorp,
Inc. and subsidiaries for the year ended December 31, 1995, in conformity with
generally accepted accounting principles.
Deloitte & Touche LLP
March 1, 1996
Louisville, Kentucky
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31, 1997 and 1996 (dollars in thousands)
- --------------------------------------------------------------------------------
1997 1996
ASSETS:
Cash and cash equivalents:
Cash and due from banks $ 24,546 $ 40,021
Federal funds sold 16,650
------------ ------------
Total cash and cash equivalents 24,546 56,671
Securities available for sale 93,826 107,937
Securities to be held to maturity 98,546 173,918
Mortgage loans held for sale 9,970 7,624
Loans, less allowance for loan losses
of $8,176 (1997) and $6,241 (1996) 794,939 759,424
Federal Home Loan Bank stock 8,124 5,548
Accrued interest receivable 8,803 9,685
Premises and equipment, net 12,774 17,509
Other assets 3,422 2,566
------------ ------------
TOTAL $ 1,054,950 $ 1,140,882
============ ============
LIABILITIES:
Deposits:
Non-interest bearing $ 65,913 $ 66,969
Interest bearing 665,685 716,172
Securities sold under agreements to repurchase
and other short-term borrowings 111,137 181,634
Other borrowed funds 124,405 106,974
Accrued interest payable 6,233 5,643
Guaranteed preferred beneficial interests in
Republic's subordinated debentures 6,452
Other liabilities 6,739 4,471
------------ ------------
Total liabilities 986,564 1,081,863
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
Preferred stock, no par value, 100,000 shares authorized, Series A 8.5%
noncumulative convertible, 50,000 shares issued and outstanding
(liquidation
preference $5,000) - 5,000
Class A common stock, no par value, 15,000,000 shares
authorized, 6,265,531 shares (1997) and 6,051,611 shares (1996) issued
and outstanding; Class B common stock, no par value, 2,000,000 shares
authorized, 1,209,037 shares (1997) and 1,169,857
shares (1996) issued and outstanding 3,613 3,491
Additional paid-in capital 10,833 6,817
Retained earnings 53,994 43,930
Net unrealized depreciation on securities available
for sale, net of tax (54) (219)
------------ ------------
Total Stockholders' equity 68,386 59,019
------------ ------------
TOTAL $ 1,054,950 $ 1,140,882
============ ============
See accompanying notes to consolidated financial statements.
CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 1997, 1996 and 1995 (in thousands, except per share
data)
- --------------------------------------------------------------------------------
1997 1996 1995
INTEREST INCOME:
Loans, including fees $ 76,889 $ 70,831 $ 61,338
Securities:
Taxable 12,997 9,375 7,781
Non-taxable 123 127 139
FHLB dividends 494 378 338
Other 691 1,275 1,537
------------- ------------ ------------
Total interest income 91,194 81,986 71,133
------------- ------------ ------------
INTEREST EXPENSE:
Deposits 38,940 36,084 32,512
Securities sold under agreements to
repurchase and short-term borrowings 4,533 3,481 975
Other borrowed funds 7,383 4,290 4,233
------------- ------------ ------------
Total interest expense 50,856 43,855 37,720
------------- ------------ ------------
NET INTEREST INCOME 40,338 38,131 33,413
PROVISION FOR LOAN LOSSES 7,251 9,149 4,268
------------- ------------ ------------
NET INTEREST INCOME AFTER PROVISION
FOR LOAN LOSSES 33,087 28,982 29,145
------------- ------------ ------------
NON-INTEREST INCOME:
Service charges on deposit accounts 3,284 2,642 1,974
Other service charges and fees 661 445 1,434
Bank card services 457 1,010 1,263
Net gain on sale of deposits 7,527
Net gain on sale of bank card 3,660
Net gain on sale of mortgage loans 1,852 1,212 1,083
Net gain on sale of securities 81
Loan servicing income 734 829 895
Other 674 959 871
------------- ------------ ------------
Total non-interest income 18,930 7,097 7,520
------------- ------------ ------------
NON-INTEREST EXPENSE:
Salaries and employee benefits 15,444 13,236 11,334
Occupancy and equipment 8,562 6,623 5,346
Communication and transportation 1,796 1,548 1,407
Marketing and development 1,299 1,620 1,308
FDIC Deposit Insurance 107 3,277 1,245
Supplies 1,013 973 883
Litigation recovery (738)
Other 4,659 4,132 3,720
------------- ------------ ------------
Total non-interest expense 32,880 31,409 24,505
------------- ------------ ------------
INCOME BEFORE INCOME TAXES 19,137 4,670 12,160
INCOME TAXES 6,878 1,943 4,372
------------- ------------ ------------
NET INCOME $ 12,259 $ 2,727 $ 7,788
============= ============ ============
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (CONT.)
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995 (in thousands, except for per share
data)
- --------------------------------------------------------------------------------
EARNINGS PER SHARE
Class A $ 1.64 $ .32
Class B $ 1.62 $ .30
Common Stock $ 1.03
EARNINGS PER SHARE ASSUMING DILUTION
Class A $ 1.58 $ .32
Class B $ 1.56 $ .30
Common Stock $ 1.02
See accompanying notes to consolidated financial statements.
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 1997, 1996 and 1995 (in thousands, except per share
data)
- --------------------------------------------------------------------------------
Net Unrealized
Common Stock Additional Depreciation on Total
Preferred Stock Class A Class B Paid-In Retained Available for Stockholders'
Shares Amount Shares Shares Shares Amount Capital Earnings Sale Securities Equity
BALANCE, January 1, 1995 7,174 $3,467 $ 6,609 $ 36,969 $ 47,045
Sale of preferred stock 50 $ 5,000 5,000
Exercise of common stock options 54 27 279 306
Purchases and retirements of common stock (6) (3) (71) (74)
Dividends declared:
Preferred ($7.28 per share) (364) (364)
Common ($.17 per share) (1,199) (1,199)
Net income 7,788 7,788
------- ------- ------ ------ ------- -------- --------
BALANCE, December 31, 1995 50 5,000 7,222 3,491 6,817 43,194 58,502
Stock split 6,018 1,204 (7,222)
Conversions of Class B common to Class A common 34 (34)
Dividends declared:
Preferred ($8.50 per share) (425) (425)
Common: Class A($. 22 per share) (1,330) (1,330)
Class B($. 20 per share) (236) (236)
Net changes in unrealized depreciation on securities
available for sale, net of tax $ (219) (219)
Net income 2,727 2,727
------- ------- ------- ------ ------ ------ ------- -------- ----------- --------
BALANCE, December 31, 1996 50 5,000 6,052 1,170 3,491 6,817 43,930 (219) 59,019
Exercise of common stock options 14 7 146 153
Redemption of preferred stock (10) (1,015) (203) (1,218)
Conversion of preferred stock into
common stock (40) (3,985) 199 40 115 3,870
Conversions of Class B common to Class A common 1 (1)
Dividends declared:
Preferred ($8.50 per share) (425) (425)
Common: Class A($ .22 per share) (1,335) (1,335)
Class B($ .20 per share) (232) (232)
Net changes in unrealized depreciation on securities
available for sale, net of tax 165 165
Net income 12,259 12,259
------- ------- ------- ------ ------ ------ ------- -------- ---------- --------
BALANCE, December 31, 1997 6,266 1,209 $3,613 $10,833 $ 53,994 $ (54) $ 68,386
======= ======= ======= ====== ====== ====== ======= ======== ========== ========
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995 (in thousands)
- --------------------------------------------------------------------------------
1997 1996 1995
OPERATING ACTIVITIES:
Net income $ 12,259 $ 2,727 $ 7,788
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation and amortization of premises and equipment 4,683 3,179 2,353
Amortization and accretion of securities 606 (124) (370)
FHLB stock dividends (456) (372) (331)
Provision for loan losses 7,251 9,149 4,268
Net gain on sale of deposits (7,527)
Net gain on sale of bank card (3,660)
Net gain on sale o