Attached files

file filename
8-K - REPUBLIC FIRST BANCORP, INC. FORM 8-K - REPUBLIC FIRST BANCORP INCrfb8k.htm
 
 
Exhibit 99.1
 
   
News Release
Republic First Bancorp, Inc.
April 22, 2016
 

 
 
REPUBLIC FIRST BANCORP, INC. REPORTS DEPOSIT GROWTH OF 19%
TOTAL REVENUE INCREASES BY 24%

Philadelphia, PA, April 22, 2016 (PR Newswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the three month period ended March 31, 2016.

   
Three Months Ended
   
($ in millions, except per share data)
 
3/31/16
   
3/31/15
   
% Change
   
               
Assets
 
$
1,482.7
   
$
1,264.0
     
17
%
 
Loans
   
899.1
     
788.8
     
14
%
 
Deposits
   
1,337.6
     
1,121.4
     
19
%
 
Total Revenue
 
$
13.7
   
$
11.0
     
24
%
 
Net Income
   
1.1
     
0.5
     
105
%
 
Net Income per Share
 
$
0.03
   
$
0.01
     
200
%
 


The Power of Red is Back expansion campaign continued to produce strong results during the first quarter of 2016.  "Assets, loans and deposits are growing at double digit rates which are far beyond industry standards," said Harry D. Madonna, the Company's Chairman and Chief Executive Officer.  "In the first quarter we saw meaningful progress on the income statement as well.  Total revenue grew by 24% year over year, which outpaced the 17% growth in non-interest expenses required to continue the build out of our store network.  This drove an increase in net income in excess of 100% year over year."

"Our expansion strategy is really starting to build momentum," added Madonna.  "The new stores opened over the last two years are growing deposits at a rate of $36 million per year.  We are winning new Fans over every day with our unmatched commitment to customer service."

Two new stores were recently opened in Washington Township, NJ and Wynnewood, PA utilizing the Bank's signature glass building. There are currently eighteen stores serving customers in the Greater Philadelphia and Southern New Jersey region.  Additional stores are planned for Cherry Hill, Gloucester Township, Medford, Moorestown and Sicklerville.
 
 
 
 

 

Highlights for the Period Ended March 31, 2016

· Net income per share increased by 200% to $0.03 per share, during the first quarter of 2016 compared to $0.01 per share during the first quarter of 2015. Net income grew to $1.1 million for the three month period ending March 31, 2016. The Company continues to open new stores and increase net income despite the additional costs associated with the expansion strategy.

· Two new stores were recently opened in Washington Township, NJ and Wynnewood, PA bringing the total store count to eighteen. Another site now under construction is scheduled to be completed in the summer of 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 $36 million per year, while the average deposit growth for all stores over the last twelve months was approximately $13 million per store.

· Total deposits increased by $216 million, or 19%, to $1.3 billion as of March 31, 2016 compared to $1.1 billion as of March 31, 2015.  The deposit cost of funds decreased to 0.36% during the first quarter of 2016 compared to 0.38% for the first quarter of 2015.

· The net interest margin increased to 3.37% for the quarter ended March 31, 2016 compared to 3.33% in the quarter ended March 31, 2015.

· Total assets increased by $219 million, or 17%, to $1.5 billion as of March 31, 2016 compared to $1.3 billion as of March 31, 2015.

· Total loans grew $110 million, or 14%, to $899 million as of March 31, 2016 compared to $789 million at March 31, 2015.

· SBA lending continued to be an important part of the Company's lending strategy. More than $9 million in new SBA loans were originated during the three month period ended March 31, 2016. 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 13.01% and Tier I Leverage Ratio was 9.37% at March 31, 2016.

· Tangible book value per share was $3.08 as of March 31, 2016. This amount excludes approximately $0.35 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
   
   
3/31/16
   
3/31/15
   
% Change
   
               
Total Revenue
 
$
13,703
   
$
11,044
     
24
%
 
Provision for Loan Losses
   
300
     
-
     
100
%
 
Non-interest Expenses
   
12,343
     
10,518
     
17
%
 
Net Income
   
1,085
     
528
     
105
%
 
Net Income per Share
 
$
0.03
   
$
0.01
     
200
%
 


The Company reported net income of $1.1 million, or $0.03 per share, for the three month period ended March 31, 2016, compared to net income of $528 thousand, or $0.01 per share, for the three month period ended March 31, 2015.

Total revenue increased by $2.7 million, or 24%, to $13.7 million for the three month period ended March 31, 2016 compared to $11.0 million for the three month period ended March 31, 2015.  This increase was primarily driven by strong growth in interest-earning assets over the last twelve months.

Non-interest income increased to $2.4 million for the three month period ended March 31, 2016 compared to $1.6 million for the three month period ended March 31, 2015.  This increase was primarily due to higher volumes in gains on sales of SBA loans, gains on sale of investment securities, and an increase in service fees on deposit accounts.

Non-interest expenses increased by $1.8 million, or 17%, to $12.3 million during the three month period ended March 31, 2016 compared to $10.5 million during the three months ended March 31, 2015. This increase was mainly caused by higher salaries and employee benefits as a result of annual merit increases along with increased staffing levels related to our growth strategy of adding and relocating stores. Occupancy and equipment expenses associated with the growth and relocation strategy also contributed to the increase in non-interest expenses.
 
 
 

 
3


 
Balance Sheet

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

 
Description
 
03/31/16
   
03/31/15
   
%
Change
   
12/31/15
   
%
Change
 
                     
Total assets
 
$
1,482,673
   
$
1,263,983
     
17%
 
 
$
1,439,443
     
3%
 
Total loans (net)
   
   890,088
     
   777,857
     
14%
 
   
   866,066
     
3%
 
Total deposits
   
1,337,607
     
1,121,397
     
19%
 
   
1,249,298
     
7%
 
Total core deposits
   
1,333,085
     
1,111,409
     
20%
 
   
1,239,422
     
8%
 


Total assets increased by $218.7 million, or 17%, as of March 31, 2016 when compared to March 31, 2015.  Deposits grew by $216.2 million to $1.3 billion as of March 31, 2016 compared to $1.1 billion as of March 31, 2015. The number of deposit accounts has grown by 42% 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
 
03/31/16
   
03/31/15
   
%
Change
   
12/31/15
   
%
Change
   
1st Qtr
2016
Cost of
Funds
 
                         
Demand noninterest-bearing
 
$
263,990
   
$
237,307
     
11%
 
 
$
243,696
     
  8%
 
   
0.00%
 
Demand interest-bearing
   
426,346
     
310,595
     
37%
 
   
381,499
     
12%
 
   
0.40%
 
Money market and savings
   
586,863
     
498,862
     
18%
 
   
556,525
     
  5%
 
   
0.44%
 
Certificates of deposit
   
  55,886
     
 64,645
     
(14)%
 
   
  57,702
     
(3)%
 
   
0.73%
 
Total core deposits
 
$
        1,333,085
   
$
        1,111,409
     
20%
 
 
$
        1,239,422
     
               8%
 
   
0.35%
 
                                                 

Core deposits increased to $1.3 billion at March 31, 2016 compared to $1.1 billion at March 31, 2015 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
 
03/31/16
   
%
of Total
   
03/31/15
   
%
of Total
   
12/31/15
   
%
of Total
 
                         
Commercial real estate
 
$
358,740
     
40%
 
 
$
364,397
     
46%
 
 
$
349,726
     
40%
 
Construction and land development
   
  45,815
     
 5%
 
   
  35,238
     
  5%
 
   
  46,547
     
  5%
 
Commercial and industrial
   
181,828
     
20%
 
   
159,819
     
20%
 
   
181,850
     
21%
 
Owner occupied real estate
   
261,215
     
29%
 
   
188,783
     
24%
 
   
246,398
     
28%
 
Consumer and other
   
 49,166
     
  6%
 
   
  40,159
     
  5%
 
   
  47,868
     
  6%
 
Residential mortgage
   
   2,353
     
  0%
 
   
       405
     
  0%
 
   
    2,380
     
  0%
 
Gross loans
 
$
899,117
     
100%
 
 
$
788,801
     
100%
 
 
$
874,769
     
100%
 
                                                 

Gross loans increased by $110.3 million, or 14%, to $899.1 million at March 31, 2016 compared to $788.8 million at March 31, 2015 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
   
   
03/31/16
   
12/31/15
   
03/31/15
   
               
Non-performing assets / total assets
   
  2.11%
 
   
1.66%
 
   
2.28%
 
 
Quarterly net loan charge-offs / average loans
   
(0.01)%
 
   
0.06%
 
   
0.31%
 
 
Allowance for loan losses / gross loans
   
   1.00%
 
   
0.99%
 
   
1.39%
 
 
Allowance for loan losses / non-performing loans
   
      45%
 
   
    69%
 
   
    44%
 
 
Non-performing assets / capital and reserves
   
      25%
 
   
    20%
 
   
    23%
 
 

The percentage of non-performing assets to total assets decreased to 2.11% at March 31, 2016, compared to 2.28% as of March 31, 2015. Non-performing loans to total loans decreased significantly to 2.21% at March 31, 2016 compared to 3.17% at March 31, 2015 as a result of the successful migration of certain assets to the other real estate owned category through the work-out process.  The increase in non-performing assets to total assets on a linked quarter basis was driven by a single loan relationship that was categorized as 90 days past due but still accruing at March 31, 2016.  This relationship is currently in the process of collection.
 
 
 

 
5


 
Capital

The Company's capital ratios at March 31, 2016 were as follows:

 
Actual
March 31, 2016
Regulatory Guidelines
"Well Capitalized"
     
Leverage Ratio
  9.37%
5.00%
Common Equity Ratio
10.25%
6.50%
Tier 1 Risk Based Capital
12.20%
8.00%
Total Risk Based Capital
13.01%
10.00%
Tangible Common Equity
  7.86%
n/a

Total shareholders' equity increased to $116.6 million at March 31, 2016 compared to $113.9 million at March 31, 2015.  Tangible book value per share increased to $3.08 at March 31, 2016 compared to $3.01 per share at March 31, 2015.


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 eighteen stores located in Abington, Bala Cynwyd, Plymouth Meeting, Media, Wynnewood and Philadelphia, Pennsylvania and Haddonfield, Cherry Hill, Voorhees, Glassboro, Marlton, Berlin and Washington Township, 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, 2015 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)
           
             
     
March 31,
   
December 31,
   
March 31,
 
(dollars in thousands)
 
2016
   
2015
   
2015
 
             
ASSETS
           
Cash and due from banks
 
$
18,000
   
$
13,777
   
$
25,316
 
Interest-bearing deposits and federal funds sold
   
47,198
     
13,362
     
137,212
 
Total cash and cash equivalents
   
65,198
     
27,139
     
162,528
 
                         
Securities - Available for sale
   
260,269
     
284,795
     
187,024
 
Securities - Held to maturity
   
178,628
     
172,277
     
66,742
 
Restricted stock
   
1,179
     
3,059
     
1,157
 
Total investment securities
   
440,076
     
460,131
     
254,923
 
                         
Loans held for sale
   
1,983
     
3,653
     
4,955
 
                         
Loans receivable
   
899,117
     
874,769
     
788,801
 
Allowance for loan losses
   
(9,029
)
   
(8,703
)
   
(10,944
)
Net loans
   
890,088
     
866,066
     
777,857
 
                         
Premises and equipment
   
49,586
     
46,164
     
36,573
 
Other real estate owned
   
11,393
     
11,313
     
3,827
 
Other assets
   
24,349
     
24,977
     
23,320
 
                         
Total Assets
 
$
1,482,673
   
$
1,439,443
   
$
1,263,983
 
                         
                         
                         
LIABILITIES
                       
Non-interest bearing deposits
 
$
263,990
   
$
243,695
   
$
237,307
 
Interest bearing deposits
   
1,073,617
     
1,005,603
     
884,090
 
Total deposits
   
1,337,607
     
1,249,298
     
1,121,397
 
                         
Short-term borrowings
   
-
     
47,000
     
-
 
Subordinated debt
   
22,476
     
22,476
     
22,476
 
Other liabilities
   
5,988
     
7,294
     
6,210
 
                         
Total Liabilities
   
1,366,071
     
1,326,068
     
1,150,083
 
                         
SHAREHOLDERS' EQUITY
                       
Common stock - $0.01 par value
   
384
     
384
     
383
 
Additional paid-in capital
   
153,069
     
152,897
     
152,352
 
Accumulated deficit
   
(31,748
)
   
(32,833
)
   
(34,738
)
Treasury stock at cost
   
(3,725
)
   
(3,725
)
   
(3,725
)
Stock held by deferred compensation plan
   
(183
)
   
(183
)
   
(183
)
Accumulated other comprehensive loss
   
(1,195
)
   
(3,165
)
   
(189
)
                         
Total Shareholders' Equity
   
116,602
     
113,375
     
113,900
 
                         
                         
Total Liabilities and Shareholders' Equity
 
$
1,482,673
   
$
1,439,443
   
$
1,263,983
 
                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
           
Consolidated Statements of Operations
           
(Unaudited)
           
             
     
Three Months Ended
     
March 31,
   
December 31,
   
March 31,
 
(dollars in thousands, except per share amounts)
 
2016
   
2015
   
2015
 
             
INTEREST INCOME
           
Interest and fees on loans
 
$
9,931
   
$
9,786
   
$
9,077
 
Interest and dividends on investment securities
   
2,768
     
2,565
     
1,607
 
Interest on other interest earning assets
   
63
     
55
     
77
 
Total interest income
   
12,762
     
12,406
     
10,761
 
                         
INTEREST EXPENSE
                       
Interest on deposits
   
1,165
     
1,137
     
1,018
 
Interest on borrowed funds
   
306
     
282
     
276
 
Total interest expense
   
1,471
     
1,419
     
1,294
 
                         
Net interest income
   
11,291
     
10,987
     
9,467
 
Provision for loan losses
   
300
     
500
     
-
 
                         
Net interest income after provision for loan losses
   
10,991
     
10,487
     
9,467
 
                         
NON-INTEREST INCOME
                       
Service fees on deposit accounts
   
570
     
506
     
363
 
Gain on sale of SBA loans
   
833
     
455
     
578
 
Gain on sale of investment securities
   
296
     
35
     
-
 
Other non-interest income
   
713
     
3,744
     
636
 
Total non-interest income
   
2,412
     
4,740
     
1,577
 
                         
NON-INTEREST EXPENSE
                       
Salaries and employee benefits
   
6,052
     
5,821
     
5,222
 
Occupancy and equipment
   
2,374
     
2,259
     
1,888
 
Legal and professional fees
   
449
     
584
     
564
 
Foreclosed real estate
   
585
     
3,066
     
377
 
Regulatory assessments and related fees
   
342
     
337
     
292
 
Other operating expenses
   
2,541
     
2,379
     
2,175
 
Total non-interest expense
   
12,343
     
14,446
     
10,518
 
                         
Income before provision (benefit) for income taxes
   
1,060
     
781
     
526
 
                         
Provision (benefit) for income taxes
   
(25
)
   
(9
)
   
(2
)
                         
Net income
 
$
1,085
   
$
790
   
$
528
 
                         
                         
Net Income per Common Share
                       
Basic
 
$
0.03
   
$
0.02
   
$
0.01
 
Diluted
 
$
0.03
   
$
0.02
   
$
0.01
 
                         
Average Common Shares Outstanding
                       
Basic
   
37,837
     
37,826
     
37,816
 
Diluted
   
38,269
     
38,246
     
38,047
 
                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                                 
Average Balances and Net Interest Income
                             
(unaudited)
                                   
                                     
                                     
                                     
   
For the three months ended
   
For the three months ended
   
For the three months ended
 
(dollars in thousands)
 
March 31, 2016
   
December 31, 2015
   
March 31, 2015
 
                                     
       
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
 
$
47,109
   
$
63
     
0.54
%
 
$
65,611
   
$
55
     
0.33
%
 
$
130,418
   
$
77
     
0.24
%
Securities
   
437,514
     
2,862
     
2.62
%
   
409,141
     
2,656
     
2.60
%
   
254,741
     
1,674
     
2.63
%
Loans receivable
   
887,499
     
10,046
     
4.55
%
   
855,124
     
9,870
     
4.58
%
   
783,379
     
9,145
     
4.73
%
Total interest-earning assets
   
1,372,122
     
12,971
     
3.80
%
   
1,329,876
     
12,581
     
3.75
%
   
1,168,538
     
10,896
     
3.78
%
                                                                         
Other assets
   
87,685
                     
85,340
                     
61,974
                 
                                                                         
Total assets
 
$
1,459,807
                   
$
1,415,216
                   
$
1,230,512
                 
                                                                         
Interest-bearing liabilities:
                                                                       
                                                                         
Demand non interest-bearing
 
$
261,810
                   
$
252,514
                   
$
226,708
                 
Demand interest-bearing
   
412,558
     
415
     
0.40
%
   
393,384
     
392
     
0.40
%
   
295,630
     
290
     
0.40
%
Money market & savings
   
559,458
     
609
     
0.44
%
   
552,673
     
578
     
0.41
%
   
489,779
     
553
     
0.46
%
Time deposits
   
65,414
     
141
     
0.87
%
   
71,463
     
167
     
0.93
%
   
75,485
     
175
     
0.94
%
Total deposits
   
1,299,240
     
1,165
     
0.36
%
   
1,270,034
     
1,137
     
0.36
%
   
1,087,602
     
1,018
     
0.38
%
                                                                         
Total interest-bearing deposits
   
1,037,430
     
1,165
     
0.45
%
   
1,017,520
     
1,137
     
0.44
%
   
860,894
     
1,018
     
0.48
%
                                                                         
Other borrowings
   
37,428
     
306
     
3.29
%
   
23,087
     
282
     
4.85
%
   
22,516
     
276
     
4.97
%
                                                                         
                                                                         
Total interest-bearing liabilities
   
1,074,858
     
1,471
     
0.55
%
   
1,040,607
     
1,419
     
0.54
%
   
883,410
     
1,294
     
0.59
%
Total deposits and
                                                                       
  other borrowings
   
1,336,668
     
1,471
     
0.44
%
   
1,293,121
     
1,419
     
0.44
%
   
1,110,118
     
1,294
     
0.47
%
                                                                         
                                                                         
Non interest-bearing liabilities
   
7,478
                     
7,901
                     
7,094
                 
Shareholders' equity
   
115,661
                     
114,194
                     
113,300
                 
Total liabilities and
                                                                       
shareholders' equity
 
$
1,459,807
                   
$
1,415,216
                   
$
1,230,512
                 
                                                                         
Net interest income
         
$
11,500
                   
$
11,162
                   
$
9,602
         
Net interest spread
                   
3.25
%
                   
3.21
%
                   
3.19
%
                                                                         
Net interest margin
                   
3.37
%
                   
3.33
%
                   
3.33
%
                                                                         
                                                                         
                                                                         
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  
   
March 31,
   
December 31,
   
March 31,
 
(dollars in thousands)
 
2016
   
2015
   
2015
 
             
             
Balance at beginning of period
 
$
8,703
   
$
8,323
   
$
11,536
 
                         
Provision charged to operating expense
   
300
     
500
     
-
 
     
9,003
     
8,823
     
11,536
 
                         
Recoveries on loans charged-off:
                       
  Commercial
   
72
     
1
     
54
 
  Consumer
   
-
     
1
     
31
 
Total recoveries
   
72
     
2
     
85
 
                         
Loans charged-off:
                       
  Commercial
   
(46
)
   
(122
)
   
(677
)
  Consumer
   
-
     
-
     
-
 
                         
Total charged-off
   
(46
)
   
(122
)
   
(677
)
                         
Net charge-offs
   
26
     
(120
)
   
(592
)
                         
Balance at end of period
 
$
9,029
   
$
8,703
   
$
10,944
 
                         
                         
Net charge-offs as a percentage of
                       
  average loans outstanding
   
-0.01
%
   
0.06
%
   
0.31
%
                         
Allowance for loan losses as a percentage
                       
  of period-end loans
   
1.00
%
   
0.99
%
   
1.39
%
                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                 
Summary of Non-Performing Loans and Assets
                 
(unaudited)
                   
                     
   
March 31,
   
December 31,
   
September 30,
   
June 30,
   
March 31,
 
(dollars in thousands)
 
2016
   
2015
   
2015
   
2015
   
2015
 
                     
Non-accrual loans:
                   
  Commercial real estate
 
$
11,057
   
$
12,080
   
$
13,825
   
$
15,559
   
$
19,530
 
  Consumer and other
   
762
     
542
     
547
     
418
     
426
 
Total non-accrual loans
   
11,819
     
12,622
     
14,372
     
15,977
     
19,956
 
                                         
Loans past due 90 days or more
                                       
  and still accruing
   
8,037
     
-
     
844
     
256
     
5,013
 
                                         
Total non-performing loans
   
19,856
     
12,622
     
15,216
     
16,233
     
24,969
 
                                         
Other real estate owned
   
11,393
     
11,313
     
13,773
     
13,162
     
3,827
 
                                         
Total non-performing assets
 
$
31,249
   
$
23,935
   
$
28,989
   
$
29,395
   
$
28,796
 
                                         
                                         
Non-performing loans to total loans
   
2.21
%
   
1.44
%
   
1.80
%
   
1.97
%
   
3.17
%
                                         
Non-performing assets to total assets
   
2.11
%
   
1.66
%
   
2.10
%
   
2.31
%
   
2.28
%
                                         
Non-performing loan coverage
   
45.47
%
   
68.95
%
   
54.70
%
   
51.73
%
   
43.83
%
                                         
Allowance for loan losses as a percentage
                                       
  of total period-end loans
   
1.00
%
   
0.99
%
   
0.98
%
   
1.02
%
   
1.39
%
                                         
Non-performing assets / capital plus
                                       
   allowance for loan losses
   
24.87
%
   
19.61
%
   
23.61
%
   
24.13
%
   
23.07
%