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.
October 24, 2016
 

 
 
REPUBLIC FIRST BANCORP, INC. REPORTS THIRD QUARTER FINANCIAL RESULTS
NET INCOME INCREASES 130% AND DEPOSITS GROW 28%

Philadelphia, PA, October 24, 2016 (PR Newswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended September 30, 2016.

   
Three Months Ended
 
($ in millions, except per share data)
 
9/30/16
   
9/30/15
   
% Change
 
             
Assets
 
$
1,734.5
   
$
1,380.8
     
26%
 
Loans
   
   945.5
     
   845.4
     
 12%
 
Deposits
   
1,582.2
     
1,237.5
     
 28%
 
Total Revenue
 
$
     17.2
   
$
     11.6
     
 48%
 
Net Income
   
       1.3
     
       0.6
     
130%
 
Net Income per Diluted Share
 
$
     0.03
   
$
     0.02
     
 50%
 

The "Power of Red is Back" expansion strategy continues to move forward and produce positive results.  "Since the launch of our expansion plan we have been able to demonstrate consistent growth in the balance sheet by increasing loans and deposits," said Harry D. Madonna, Chairman and Chief Executive Officer of Republic First Bancorp, Inc. "We're also seeing significant progress on the income statement as quarterly earnings improved by 130% year over year."

On October 11, 2016 we filed a universal shelf registration statement with the Securities and Exchange Commission. This will allow us to issue various types of securities including common stock, preferred stock, debt securities and warrants up to an aggregate amount of $100 million. "We're anticipating the need to raise additional capital in the near future to support our continued growth and expansion plan," said Madonna. "The shelf registration statement will provide us with the financial flexibility necessary to complete that process when the time comes."
 
During the third quarter, the Company completed the acquisition of Oak Mortgage Company, a residential mortgage lending company based in Marlton, NJ.  The acquisition closed on July 28, 2016 and the integration into the Bank's operation has gone exceptionally well.

The Company held a grand opening celebration for its newest store in Moorestown, NJ in September and welcomed new fans throughout the month. Construction also began on a second site in Cherry Hill, NJ which is scheduled to be completed in the first quarter of 2017.  Additional locations planned for Medford, Sicklerville and Gloucester Township, New Jersey and Fairless Hills and Feasterville, Pennsylvania are currently in various stages of development.
 
 
 
 

 

Highlights for the Period Ended September 30, 2016

· Net income increased by 130% to $1.3 million, or $0.03 per diluted share, in the third quarter of 2016 compared to $582 thousand, or $0.02 per diluted share, in the third quarter of 2015. The Company continues to open new stores and increase net income despite the additional costs associated with the expansion strategy. The acquisition of Oak Mortgage has also contributed to improved earnings.

· A new store was opened in Moorestown, NJ during the third quarter bringing the total store count to nineteen. Another site now under construction in Cherry Hill, NJ is scheduled to be completed in early 2017. There are also several additional sites in various stages of development for future store locations.

· New stores opened since the beginning of the "Power of Red is Back" expansion campaign in 2014 are currently growing deposits at an average rate of $41 million per year, while the average deposit growth for all stores over the last twelve months was approximately $18 million per store.

· Total deposits increased by $345 million, or 28%, to $1.6 billion as of September 30, 2016 compared to $1.2 billion as of September 30, 2015.

· Total assets increased by $354 million, or 26%, to $1.7 billion as of September 30, 2016 compared to $1.4 billion as of September 30, 2015.

· Total loans grew $101 million, or 12%, to $946 million as of September 30, 2016 compared to $845 million at September 30, 2015.

· SBA lending continued to be an important part of the Company's lending strategy. More than $19 million in new SBA loans were originated during the three month period ended September 30, 2016. Our team is currently ranked as the #1 SBA lender in the New Jersey and southeastern Pennsylvania market based on the dollar volume of loan originations.

· The Company's Total Risk-Based Capital ratio was 12.00% and Tier I Leverage Ratio was 8.14% at September 30, 2016.

· Tangible book value per share was $3.16 as of September 30, 2016. This amount excludes approximately $0.34 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   Nine Months Ended  
 
09/30/16
09/30/15
% Change
 
09/30/16
09/30/15
% Change
 
                 
Total Revenue
 $  17,197
$   11,596
    48%
 
 $  45,528
$   34,271
        33%
 
Provision for Loan Losses
          607
          -
   100%
 
       1,557
          -
     100%
 
Non-interest Expenses
     15,282
     11,024
    39%
 
     40,592
    32,645
        24%
 
Net Income
       1,340
          582
  130%
 
       3,448
      1,643
      110%
 
Net Income per Share
$       0.03
$       0.02
    50%
 
$       0.09
$      0.04
       125%
 


The Company reported net income of $1.3 million, or $0.03 per diluted share, for the three month period ended September 30, 2016, compared to net income of $582 thousand, or $0.02 per diluted share, for the three month period ended September 30, 2015. Net income for the nine month period ended September 30, 2016 was $3.4 million, or $0.09 per diluted share, compared to net income of $1.6 million, or $0.04 per diluted share, for the nine months ended September 30, 2015.

Total revenue increased by $5.6 million, or 48%, to $17.2 million for the three month period ended September 30, 2016 compared to $11.6 million for the three month period ended September 30, 2015.  This increase was primarily driven by the addition of revenue from the recently acquired residential mortgage division along with strong growth in interest-earning assets over the last twelve months driven by the Company's expansion program.

Non-interest income increased to $5.4 million for the three month period ended September 30, 2016 compared to $1.6 million for the three month period ended September 30, 2015.  This increase was primarily due to an increase in gains on the sale of SBA loans, gains on the sale of residential mortgage loans, and an increase in service fees on deposit accounts.

Non-interest expenses increased by $4.3 million, or 39%, to $15.3 million during the three month period ended September 30, 2016 compared to $11.0 million during the three months ended September 30, 2015. This increase was mainly caused by the addition of expenses related to the residential mortgage operations. Salaries and employee benefits were also higher at the Bank 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
 
09/30/16
   
09/30/15
   
% Change
   
06/30/16
   
% Change
 
                     
Total assets
 
$
1,734,462
   
$
1,380,814
     
26%
 
 
$
1,582,247
     
10%
 
Total loans (net)
   
  936,088
     
   837,037
     
12%
 
   
920,993
     
  2%
 
Total deposits
   
1,582,232
     
1,237,496
     
28%
 
   
1,434,251
     
10%
 
Total core deposits
   
1,581,967
     
1,227,506
     
29%
 
   
1,429,729
     
11%
 


Total assets increased by $353.6 million, or 26%, as of September 30, 2016 when compared to September 30, 2015.  Deposits grew by $344.7 million to $1.6 billion as of September 30, 2016 compared to $1.2 billion as of September 30, 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 addition of new stores and the 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
 
09/30/16
   
09/30/15
   
% Change
   
06/30/16
   
%
Change
   
3rd Qtr 2016 Cost of Funds
 
                         
Demand noninterest-bearing
 
$
   302,372
   
$
   243,836
     
24%
 
 
$
   281,496
     
 7%
 
   
0.00%
 
Demand interest-bearing
   
   587,197
     
   391,230
     
50%
 
   
   472,575
     
24%
 
   
0.41%
 
Money market and savings
   
  583,536
     
   527,360
     
11%
 
   
   574,050
     
 2%
 
   
0.46%
 
Certificates of deposit
   
   108,862
     
     65,080
     
67%
 
   
   101,608
     
 7%
 
   
1.13%
 
Total core deposits
 
$
1,581,967
   
$
1,227,506
     
29%
 
 
$
1,429,729
     
11%
 
   
0.40%
 
                                                 

Core deposits increased to $1.6 billion at September 30, 2016 compared to $1.2 billion at September 30, 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 all deposit account categories on a year to year basis.
 
 
 
 
4

 
 
Lending

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

 
Description
 
09/30/16
   
% of Total
   
09/30/15
   
% of Total
   
06/30/16
   
% of
Total
 
                       
Commercial real estate
 
$
376,466
     
  40%
 
 
$
377,307
     
  45%
 
 
$
369,784
     
  40%
 
Construction and land development
   
  48,983
     
    5%
 
   
  41,418
     
    5%
 
   
  40,462
     
    4%
 
Commercial and industrial
   
186,126
     
  20%
 
   
174,631
     
   21%
 
   
199,149
     
  21%
 
Owner occupied real estate
   
268,435
     
  28%
 
   
203,735
     
   24%
 
   
265,245
     
   29%
 
Consumer and other
   
  58,622
     
    6%
 
   
  45,874
     
    5%
 
   
 52,776
     
    6%
 
Residential mortgage
   
    6,909
     
    1%
 
   
    2,395
     
   0%
 
   
    2,338
     
    0%
 
Gross loans
 
$
945,541
     
100%
 
 
$
845,360
     
100%
 
 
$
929,754
     
100%
 
                                                 

Gross loans increased by $100.2 million, or 12%, to $945.5 million at September 30, 2016 compared to $845.4 million at September 30, 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, owner occupied real estate, consumer categories.


Asset Quality

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

 
Three Months Ended
 
09/30/16
06/30/16
09/30/15
       
Non-performing assets / total assets
   1.72%
1.95%
2.10%
Quarterly net loan charge-offs / average loans
(0.04%)
0.40%
0.04%
Allowance for loan losses / gross loans
   1.00%
0.94%
0.98%
Allowance for loan losses / non-performing loans
      49%
   47%
   55%
Non-performing assets / capital and reserves
      23%
   24%
   24%

The percentage of non-performing assets to total assets decreased to 1.72% at September 30, 2016, compared to 2.10% as of September 30, 2015.  The decrease in non-performing assets to total assets on a linked quarter basis was primarily driven by sales of OREO properties recorded in the third quarter of 2016.
 
 
 
 
5

 
 
Capital

The Company's capital ratios at September 30, 2016 were as follows:

 
Actual
September 30, 2016
Regulatory Guidelines
"Well Capitalized"
     
Leverage Ratio
  8.14%
5.00%
Common Equity Ratio
  9.40%
6.50%
Tier 1 Risk Based Capital
11.21%
8.00%
Total Risk Based Capital
12.00%
10.00%
Tangible Common Equity
  6.61%
n/a

Total shareholders' equity increased to $119.7 million at September 30, 2016 compared to $114.5 million at September 30, 2015.  Tangible book value per share increased to $3.16 at September 30, 2016 compared to $3.03 per share at September 30, 2015.


Five Year Strategic Goals

For the first time, the Company has also announced its five year goals extending through the year 2021.
· Increasing store count to 50 +/-

· Average annual deposit growth of $18 million per store

· Net interest margin plus fees above 4.00%

Achieving these goals would result in deposits in excess of $4.5 billion and loans exceeding $2.5 billion by the end of the year in 2021.


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 nineteen stores located in Abington, Bala Cynwyd, Plymouth Meeting, Media, Wynnewood and Philadelphia, Pennsylvania and Haddonfield, Cherry Hill, Voorhees, Glassboro, Marlton, Berlin, Washington Township and Moorestown, 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

 
 
A registration statement relating to the securities listed in the shelf registration statement referred to above has been filed with the SEC, but has not yet become effective.  These securities may not be sold, nor may offers to buy be accepted prior to the time the registration statement becomes effective.  This press release shall not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of these securities in any state in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such state.

 
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, including those related to our Five Year Strategic Goals, 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)
           
             
     
September 30,
   
June 30,
   
September 30,
 
(dollars in thousands, except per share amounts)
 
2016
   
2016
   
2015
 
             
ASSETS
           
Cash and due from banks
 
$
23,061
   
$
18,561
   
$
14,212
 
Interest-bearing deposits and federal funds sold
   
126,980
     
93,211
     
96,307
 
Total cash and cash equivalents
   
150,041
     
111,772
     
110,519
 
                         
Securities - Available for sale
   
299,385
     
253,289
     
209,119
 
Securities - Held to maturity
   
220,470
     
199,074
     
140,116
 
Restricted stock
   
1,366
     
1,367
     
1,179
 
Total investment securities
   
521,221
     
453,730
     
350,414
 
                         
Loans held for sale
   
29,715
     
5,487
     
489
 
                         
Loans receivable
   
945,541
     
929,754
     
845,360
 
Allowance for loan losses
   
(9,453
)
   
(8,761
)
   
(8,323
)
Net loans
   
936,088
     
920,993
     
837,037
 
                         
Premises and equipment
   
55,573
     
53,617
     
45,094
 
Other real estate owned
   
10,271
     
11,974
     
13,773
 
Other assets
   
31,553
     
24,674
     
23,488
 
                         
Total Assets
 
$
1,734,462
   
$
1,582,247
   
$
1,380,814
 
                         
                         
                         
LIABILITIES
                       
Non-interest bearing deposits
 
$
302,372
   
$
281,496
   
$
243,836
 
Interest bearing deposits
   
1,279,860
     
1,152,755
     
993,660
 
Total deposits
   
1,582,232
     
1,434,251
     
1,237,496
 
                         
Subordinated debt
   
22,476
     
22,476
     
22,476
 
Other liabilities
   
10,102
     
6,950
     
6,369
 
                         
Total Liabilities
   
1,614,810
     
1,463,677
     
1,266,341
 
                         
SHAREHOLDERS' EQUITY
                       
Common stock - $0.01 par value
   
384
     
384
     
383
 
Additional paid-in capital
   
153,887
     
153,476
     
152,676
 
Accumulated deficit
   
(29,385
)
   
(30,725
)
   
(33,623
)
Treasury stock at cost
   
(3,725
)
   
(3,725
)
   
(3,725
)
Stock held by deferred compensation plan
   
(183
)
   
(183
)
   
(183
)
Accumulated other comprehensive loss
   
(1,326
)
   
(657
)
   
(1,055
)
                         
Total Shareholders' Equity
   
119,652
     
118,570
     
114,473
 
                         
                         
Total Liabilities and Shareholders' Equity
 
$
1,734,462
   
$
1,582,247
   
$
1,380,814
 
                         
 
 
 
 
 

 
 
Republic First Bancorp, Inc.
                   
Consolidated Statements of Income
                   
(Unaudited)
                   
                     
     
Three Months Ended
   
Nine Months Ended
 
     
September 30,
   
June 30,
   
September 30,
   
September 30,
   
September 30,
 
(in thousands, except per share amounts)
 
2016
   
2016
   
2015
   
2016
   
2015
 
                     
INTEREST INCOME
                   
Interest and fees on loans
 
$
10,707
   
$
10,323
   
$
9,648
   
$
30,961
   
$
27,995
 
Interest and dividends on investment securities
   
2,764
     
2,799
     
1,662
     
8,331
     
4,812
 
Interest on other interest earning assets
   
149
     
87
     
60
     
299
     
223
 
Total interest income
   
13,620
     
13,209
     
11,370
     
39,591
     
33,030
 
                                         
INTEREST EXPENSE
                                       
Interest on deposits
   
1,531
     
1,323
     
1,099
     
4,019
     
3,129
 
Interest on borrowed funds
   
303
     
289
     
279
     
898
     
833
 
Total interest expense
   
1,834
     
1,612
     
1,378
     
4,917
     
3,962
 
                                         
Net interest income
   
11,786
     
11,597
     
9,992
     
34,674
     
29,068
 
Provision for loan losses
   
607
     
650
     
-
     
1,557
     
-
 
                                         
Net interest income after provision for loan losses
   
11,179
     
10,947
     
9,992
     
33,117
     
29,068
 
                                         
NON-INTEREST INCOME
                                       
Service fees on deposit accounts
   
686
     
654
     
452
     
1,910
     
1,213
 
Gain on sale of loans
   
4,413
     
1,749
     
884
     
6,995
     
2,684
 
Gain on sale of investment securities
   
2
     
358
     
64
     
656
     
73
 
Other non-interest income
   
310
     
270
     
204
     
1,293
     
1,233
 
Total non-interest income
   
5,411
     
3,031
     
1,604
     
10,854
     
5,203
 
                                         
NON-INTEREST EXPENSE
                                       
Salaries and employee benefits
   
7,731
     
6,551
     
5,730
     
20,334
     
16,667
 
Occupancy and equipment
   
2,586
     
2,243
     
1,911
     
7,203
     
5,750
 
Legal and professional fees
   
511
     
519
     
345
     
1,479
     
1,599
 
Foreclosed real estate
   
702
     
323
     
425
     
1,610
     
1,173
 
Regulatory assessments and related fees
   
296
     
373
     
318
     
1,011
     
911
 
Other operating expenses
   
3,456
     
2,958
     
2,295
     
8,955
     
6,545
 
Total non-interest expense
   
15,282
     
12,967
     
11,024
     
40,592
     
32,645
 
                                         
Income before benefit for income taxes
   
1,308
     
1,011
     
572
     
3,379
     
1,626
 
                                         
Benefit for income taxes
   
(32
)
   
(12
)
   
(10
)
   
(69
)
   
(17
)
                                         
Net income
 
$
1,340
   
$
1,023
   
$
582
   
$
3,448
   
$
1,643
 
                                         
                                         
Net Income per Common Share
                                       
Basic
 
$
0.04
   
$
0.03
   
$
0.02
   
$
0.09
   
$
0.04
 
Diluted
 
$
0.03
   
$
0.03
   
$
0.02
   
$
0.09
   
$
0.04
 
                                         
Average Common Shares Outstanding
                                       
Basic
   
37,916
     
37,882
     
37,816
     
37,879
     
37,816
 
Diluted
   
38,375
     
38,422
     
38,064
     
38,355
     
38,052
 
                                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                                 
Average Balances and Net Interest Income
                             
(unaudited)
                                   
                                     
                                     
                                     
   
For the three months ended
   
For the three months ended
   
For the three months ended
 
(dollars in thousands)
 
September 30, 2016
   
June 30, 2016
   
September 30, 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
 
$
114,260
   
$
149
     
0.52
%
 
$
72,517
   
$
87
     
0.48
%
 
$
106,357
   
$
60
     
0.22
%
Securities
   
477,601
     
2,858
     
2.39
%
   
460,161
     
2,895
     
2.52
%
   
305,266
     
1,745
     
2.29
%
Loans receivable
   
966,106
     
10,848
     
4.47
%
   
921,274
     
10,445
     
4.56
%
   
831,712
     
9,718
     
4.64
%
Total interest-earning assets
   
1,557,967
     
13,855
     
3.54
%
   
1,453,952
     
13,427
     
3.71
%
   
1,243,335
     
11,523
     
3.68
%
                                                                         
Other assets
   
103,826
                     
93,555
                     
82,638
                 
                                                                         
Total assets
 
$
1,661,793
                   
$
1,547,507
                   
$
1,325,973
                 
                                                                         
Interest-bearing liabilities:
                                                                       
                                                                         
Demand non interest-bearing
 
$
282,571
                   
$
266,996
                   
$
234,285
                 
Demand interest-bearing
   
533,222
     
553
     
0.41
%
   
481,994
     
503
     
0.42
%
   
372,795
     
378
     
0.40
%
Money market & savings
   
583,256
     
677
     
0.46
%
   
574,207
     
637
     
0.45
%
   
500,687
     
538
     
0.43
%
Time deposits
   
104,701
     
301
     
1.14
%
   
77,856
     
183
     
0.95
%
   
74,863
     
183
     
0.97
%
Total deposits
   
1,503,750
     
1,531
     
0.41
%
   
1,401,053
     
1,323
     
0.38
%
   
1,182,630
     
1,099
     
0.37
%
                                                                         
Total interest-bearing deposits
   
1,221,179
     
1,531
     
0.50
%
   
1,134,057
     
1,323
     
0.47
%
   
948,345
     
1,099
     
0.46
%
                                                                         
Other borrowings
   
29,938
     
303
     
4.03
%
   
22,476
     
289
     
5.17
%
   
22,476
     
279
     
4.92
%
                                                                         
                                                                         
Total interest-bearing liabilities
   
1,251,117
     
1,834
     
0.58
%
   
1,156,533
     
1,612
     
0.56
%
   
970,821
     
1,378
     
0.56
%
Total deposits and
                                                                       
  other borrowings
   
1,533,688
     
1,834
     
0.48
%
   
1,423,529
     
1,612
     
0.46
%
   
1,205,106
     
1,378
     
0.45
%
                                                                         
                                                                         
Non interest-bearing liabilities
   
9,247
                     
6,871
                     
7,034
                 
Shareholders' equity
   
118,858
                     
117,107
                     
113,833
                 
Total liabilities and
                                                                       
shareholders' equity
 
$
1,661,793
                   
$
1,547,507
                   
$
1,325,973
                 
                                                                         
Net interest income
         
$
12,021
                   
$
11,815
                   
$
10,145
         
Net interest spread
                   
2.96
%
                   
3.15
%
                   
3.12
%
                                                                         
Net interest margin
                   
3.07
%
                   
3.27
%
                   
3.24
%
                                                                         
 
 
 
 

 
 
Republic First Bancorp, Inc.
                     
Average Balances and Net Interest Income
                     
(unaudited)
                       
                         
                         
                         
   
For the nine months ended
   
For the nine months ended
 
(dollars in thousands)
 
September 30, 2016
   
September 30, 2015
 
                         
       
Interest
           
Interest
     
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
 
   
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
Interest-earning assets:
                       
                         
Federal funds sold and other
                       
  interest-earning assets
 
$
78,094
   
$
299
     
0.51
%
 
$
120,783
   
$
223
     
0.25
%
Securities
   
458,496
     
8,615
     
2.51
%
   
275,277
     
5,036
     
2.44
%
Loans receivable
   
925,110
     
31,339
     
4.53
%
   
809,259
     
28,202
     
4.66
%
Total interest-earning assets
   
1,461,700
     
40,253
     
3.68
%
   
1,205,319
     
33,461
     
3.71
%
                                                 
Other assets
   
95,054
                     
70,854
                 
                                                 
Total assets
 
$
1,556,754
                   
$
1,276,173
                 
                                                 
Interest-bearing liabilities:
                                               
                                                 
Demand non interest-bearing
 
$
270,503
                   
$
230,181
                 
Demand interest-bearing
   
476,134
     
1,471
     
0.41
%
   
334,116
     
1,009
     
0.40
%
Money market & savings
   
572,347
     
1,923
     
0.45
%
   
494,077
     
1,592
     
0.43
%
Time deposits
   
82,738
     
625
     
1.01
%
   
74,613
     
528
     
0.95
%
Total deposits
   
1,401,722
     
4,019
     
0.38
%
   
1,132,987
     
3,129
     
0.37
%
                                                 
Total interest-bearing deposits
   
1,131,219
     
4,019
     
0.47
%
   
902,806
     
3,129
     
0.46
%
                                                 
Other borrowings
   
29,947
     
898
     
4.01
%
   
22,489
     
833
     
4.95
%
                                                 
                                                 
Total interest-bearing liabilities
   
1,161,166
     
4,917
     
0.57
%
   
925,295
     
3,962
     
0.57
%
Total deposits and
                                               
  other borrowings
   
1,431,669
     
4,917
     
0.46
%
   
1,155,476
     
3,962
     
0.46
%
                                                 
                                                 
Non interest-bearing liabilities
   
7,957
                     
7,106
                 
Shareholders' equity
   
117,128
                     
113,591
                 
Total liabilities and
                                               
shareholders' equity
 
$
1,556,754
                   
$
1,276,173
                 
                                                 
Net interest income
         
$
35,336
                   
$
29,499
         
Net interest spread
                   
3.11
%
                   
3.14
%
                                                 
Net interest margin
                   
3.23
%
                   
3.27
%
                                                 
                                                 
Note: The above tables are presented on a tax equivalent basis. 
                 
 
 
 
 

 
 
Republic First Bancorp, Inc.
                       
Summary of Allowance for Loan Losses and Other Related Data
                 
(unaudited)
                       
                         
               
Year
         
    Three months ended    
ended
    Nine months ended  
   
September 30,
   
June 30,
   
September 30,
   
Dec 31
   
September 30,
   
September 30,
 
(dollars in thousands)
 
2015
   
2016
   
2015
   
2015
   
2016
   
2015
 
                         
                         
Balance at beginning of period
 
$
8,761
   
$
9,029
   
$
8,398
   
$
11,536
   
$
8,703
   
$
11,536
 
                                                 
Provision charged to operating expense
   
607
     
650
     
-
     
500
     
1,557
     
-
 
     
9,368
     
9,679
     
8,398
     
12,036
     
10,260
     
11,536
 
                                                 
Recoveries on loans charged-off:
                                               
  Commercial
   
88
     
8
     
2
     
58
     
168
     
57
 
  Consumer
   
-
     
-
     
1
     
34
     
-
     
33
 
Total recoveries
   
88
     
8
     
3
     
92
     
168
     
90
 
                                                 
Loans charged-off:
                                               
  Commercial
   
(3
)
   
(926
)
   
(78
)
   
(3,425
)
   
(975
)
   
(3,303
)
  Consumer
   
-
     
-
     
-
     
-
     
-
     
-
 
                                                 
Total charged-off
   
(3
)
   
(926
)
   
(78
)
   
(3,425
)
   
(975
)
   
(3,303
)
                                                 
Net (charge-offs)/recoveries
   
85
     
(918
)
   
(75
)
   
(3,333
)
   
(807
)
   
(3,213
)
                                                 
Balance at end of period
 
$
9,453
   
$
8,761
   
$
8,323
   
$
8,703
   
$
9,453
   
$
8,323
 
                                                 
                                                 
Net charge-offs as a percentage of
                                               
  average loans outstanding
   
(0.04
%)
   
0.40
%
   
0.04
%
   
0.41
%
   
0.12
%
   
0.53
%
                                                 
Allowance for loan losses as a percentage
                                         
  of period-end loans
   
1.00
%
   
0.94
%
   
0.98
%
   
0.99
%
   
1.00
%
   
0.98
%
                                                 
 
 
 

 
Republic First Bancorp, Inc.
                   
Summary of Non-Performing Loans and Assets
                 
(unaudited)
                   
                     
   
September 30,
   
June 30,
   
March 31,
   
December 31,
   
September 30,
 
(dollars in thousands)
 
2016
   
2016
   
2016
   
2015
   
2015
 
                     
Non-accrual loans:
                   
  Commercial real estate
 
$
18,331
   
$
18,070
   
$
11,057
   
$
12,080
   
$
13,825
 
  Consumer and other
   
1,007
     
772
     
762
     
542
     
547
 
Total non-accrual loans
   
19,338
     
18,842
     
11,819
     
12,622
     
14,372
 
                                         
Loans past due 90 days or more
                                       
  and still accruing
   
153
     
-
     
8,037
     
-
     
844
 
                                         
Total non-performing loans
   
19,491
     
18,842
     
19,856
     
12,622
     
15,216
 
                                         
Other real estate owned
   
10,271
     
11,974
     
11,393
     
11,313
     
13,773
 
                                         
Total non-performing assets
 
$
29,762
   
$
30,816
   
$
31,249
   
$
23,935
   
$
28,989
 
                                         
                                         
Non-performing loans to total loans
   
2.06
%
   
2.03
%
   
2.21
%
   
1.44
%
   
1.80
%
                                         
Non-performing assets to total assets
   
1.72
%
   
1.95
%
   
2.11
%
   
1.66
%
   
2.10
%
                                         
Non-performing loan coverage
   
48.50
%
   
46.50
%
   
45.47
%
   
68.95
%
   
54.70
%
                                         
Allowance for loan losses as a percentage
                                       
  of total period-end loans
   
1.00
%
   
0.94
%
   
1.00
%
   
0.99
%
   
0.98
%
                                         
Non-performing assets / capital plus
                                       
   allowance for loan losses
   
23.05
%
   
24.20
%
   
24.87
%
   
19.61
%
   
23.61
%