Republic First Bancorp, Inc. Reports Third Quarter Financial Results; Momentum Continues for America’s #1 Bank for Service
10/29/2020 - 08:30 AM
PHILADELPHIA, Oct. 29, 2020 (GLOBE NEWSWIRE) -- Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended September 30, 2020.
Q 3 -20 20 Financial Highlights Republic Bank was named as America’s # 1 B ank for S ervice in a recent national Forbes survey. Total deposits increased by $1.2 billion , or 43% , to $3.9 billion as of September 30, 2020 compared to $2.7 billion as of September 30, 2019. Excluding the impact of the PPP loan program deposits grew $1.0 billion , or 38% , year over year. Total loans grew $1.1 billion , or 68% , to $2.6 billion as of September 30, 2020 compared to $1.6 billion at September 30, 2019. Excluding the impact of the PPP loan program loans grew $393 million , or 25% , year over year. Earnings were impacted by a goodwill impairment charge of $5.0 million resulting in a net loss of $1.0 million , or $(0.02) per share, during the third quarter of 2020. This impairment charge is a non-cash accounting transaction which had no impact on liquidity and minimally increased regulatory capital ratios as of September 30, 2020. This is a complete write-off of all goodwill on the balance sheet. The non-recurring goodwill impairment charge overshadows the improvement in operating results despite the effect that the COVID-19 pandemic has had on the economy. Excluding the goodwill impairment, earnings for the nine month period ended September 30, 2020 were $4.7 million , or $0.08 per share, compared to a net loss of $1.0 million , or $(0.02) per share, during the nine month period ended September 30, 2019. The improvement in operating results was driven by the Company’s focus on cost control initiatives while driving revenue growth. During the third quarter of 2020 total revenue increased 27% and non-interest expense, excluding goodwill impairment, increased 3% compared to the third quarter of 2019. During the nine month period ended September 20, 2020 total revenue increased 19% and non-interest expense, excluding goodwill impairment, increased by 7% compared to the nine month period ended September 30, 2019. Asset quality continues to improve as the ratio of non-performing assets to total assets declined to 0.27% as of September 30, 2020. Only 2% of our loan customers were deferring loan payments at the end of the third quarter. These deferrals relate to approximately 6% of outstanding loan balances excluding PPP loans. We originated $684 million in loans under the Paycheck Protection Program (PPP) providing crucial funding for small businesses throughout our footprint. Origination fees were earned through this program which will be recognized as interest income over the life of the loans. Approximately $16 million in origination fees will be recognized in the future as the PPP loans are repaid or forgiven. During the third quarter we began processing forgiveness applications for our customers which will be submitted to the SBA for approval.
Vernon W. Hill, II, Chairman of Republic First Bancorp said:
“America’s #1 Bank for Service continues to deliver exceptional growth results even in a challenging economic environment caused by the effects of the COVID-19 pandemic.”
09/30/20 * 09/30/19 Increase % Assets $ 4.2B $ 3.1B + $ 1.1B 36 % Loans $ 2.0B $ 1.6B + $ 0.4B 25 % Deposits $ 3.8B $ 2.7B + $ 1.0B 38 %
“These organic growth results demonstrate the success we are capable of achieving through our unwavering commitment to extraordinary customer service and convenience. The goal of our model is to create FANS NOT CUSTOMERS, who join our brand, remain loyal and refer family and friends. We are clearly achieving this goal across all delivery channels.”
“During the third quarter we were also pleased to announce the successful completion of the sale of $50 million of convertible preferred stock. This offering provides the capital resources necessary to support our continued growth and expansion strategy.”
Harry D. Madonna, President and Chief Executive Officer of Republic First Bancorp added :
“Our ongoing focus on cost control measures continues to drive positive operating leverage. Total revenue increased by 27% while non-interest expense increased by just 3% excluding goodwill impairment during the third quarter of 2020 compared to the third quarter of 2019. We recorded a goodwill impairment charge during the third quarter primarily as a result of a prolonged decline in our stock price which unfortunately obscures the improvement in core earnings. We have consistently stated that it is our goal to deliver best in class service across all delivery channels…..in-store, by phone, online and mobile options....as we strive to create new FANS each and every day. We are focused on meeting that goal in the most efficient manner possible.”
*Balances as of 9/30/20 exclude the temporary impact of the PPP loan program
Financial Results
A summary of the income statement, excluding the charge for goodwill impairment, for the period ended September 30, 2020 can be found in the following table:
($ i n millions) Three Months Ended Nine Months Ended 09 /3 0 / 20 09 /3 0 / 19 Change 09 /3 0 / 20 09 /3 0 /1 9 Change Total Revenue $ 33.0 $ 25.9 27 % $ 91.1 $ 76.4 19 % Non-Interest Expense* 28.6 27.8 3 % 82.6 77.0 7 % Net Income (Loss)* 2.8 (1.8 ) 252 % 4.7 (1.0 ) 562 % Net Income (Loss) per share* $ 0.04 $ (0.03 ) 233 % $ 0.08 $ (0.02 ) 500 % Net Interest Margin 2.35 % 2.82 % 2.53 % 2.92 % Net Interest Margin (excl PPP impact) 2.41 % 2.62 %
*Note: See disclosure related to non-GAAP financial measures at the end of this release.
Loss Mitigation and Loan Portfolio Analysis
Management has continued to analyze and assess the key performance indicators related to the loan portfolio. Our commercial lending team has initiated contact with many of our loan customers to discuss the impact that the pandemic has had on their businesses to date and the expected ramifications that may be felt in the future. We have granted payment deferrals for customers that made a request and had an immediate need for assistance.
Management believes exposure in the loan portfolio to the high risk industries most impacted by the current economic conditions is limited. Loans to customers in the accommodations and food services industry (i.e. hotels and restaurants) amount to 7% of the total loans outstanding as of September 30, 2020.
We believe the combination of ongoing communication with our customers, loan payment deferrals, increased focus on risk management practices, and access to government programs such as the PPP Loan Program should help mitigate potential future period losses.
The following table summarizes the number of loan customers that have been granted payment deferrals along with the related loan outstanding balances through the periods ended September 30, 2020 and June 30, 2020:
09/30/20 06/30/20 ( $ in millions) Deferred Balances % of Total Loans* Deferred Balances % of Total Loans* Deferral of Principal Only $ 65 3 % $ 176 9 % Deferral of Principal and Interest 50 3 % 268 14 % Total Deferral Balances $ 115 6 % $ 444 24 % # of Loan Accounts on Deferral 95 2 % 491 9 %
*Note: PPP loans excluded from total loans when calculating % of total loan balances.
Loan balances with deferred payments have declined to $115 million , or 6% of total loans, as of September 30, 2020 compared to $444 million , or 24% of total loans as of June 30, 2020. The most significant decrease occurred in the deferral of principal and interest payments. Those deferrals declined to $50 million as of September 30, 2020 compared to $268 million as of June 30, 2020.
Financial Summary for the Period Ended September 30, 2020
The changes in the balance sheet as of September 30, 2020 were significantly impacted by the effect of the PPP loan program. A portion of the increase in cash balances, outstanding loans, demand deposits and short-term borrowings will be short-term in nature and will change as the borrowers that received PPP loans submit applications for forgiveness to the SBA in the coming months. A summary of the balance sheet presented with and without the impact of the PPP loan program for the period ended September 30, 2020 can be found in the following table:
Excluding PPP YOY Growth YOY Growth Actual Program Actual (Including PPP) (Excluding PPP) ($ i n millions) 09 /3 0 / 20 09 /3 0 / 20 09/30/19 ($) (%) ($) (%) Assets $ 4,959 $ 4,188 $ 3,086 $ 1,873 61 % $ 1,102 36 % Loans 2,629 1,962 1,569 1,060 68 % 393 25 % Deposits 3,905 3,780 2,740 1,165 43 % 1,040 38 % Short-Term Borrowings 646 - - 646 100 % - - %
Additional Financial Highlights
A $50 million capital raise was completed during the third quarter through a registered direct offering of the Company’s convertible preferred stock. Total assets increased by $1.9 billion , or 61% , to $5.0 billion as of September 30, 2020 compared to $3.1 billion as of September 30, 2019. Excluding the impact of the PPP loan program total assets increased by $1.1 billion , or 36% , year over year. We have thirty-one convenient store locations open today. During the third quarter of 2020 we opened a new store in Bensalem, PA. There are also multiple sites in various stages of development for future store locations. Excluding the impact of goodwill impairment, profitability improved quarter to quarter as we recognized net income of $2.8 million , or $0.04 per share, for the three months ended September 30, 2020 compared to net income of $2.5 million , or $0.04 per share for the three months ended June 30, 2020. We reported a net loss of $1.8 million , or $(0.03) per share, for the three months ended September 30, 2019. Excluding the impact of goodwill impairment, profitability also improved year over year. Net income for the nine month period ended September 30, 2020 was $4.7 million , or $0.08 per share, compared to a net loss of $1.0 million , or $(0.02) per share for the nine months ended September 30, 2019. The net interest margin decreased by 47 basis points to 2.35% for the three months ended September 30, 2020 compared to 2.82% for the three months ended September 30, 2019. The decline in the margin was driven by the impact of the PPP loans that were added to the balance sheet during the second quarter of 2020, along with the lower interest rate environment as a result of rate reductions by the Federal Reserve Bank during the first quarter. Excluding the impact of the PPP loan program the net interest margin would have been 2.41% for the three months ended September 30, 2020. During the first quarter we entered into a branding agreement with Visa to convert all ATM and debit cards to Visa cards which will provide a number of opportunities to enhance revenue growth in the coming years. In the second quarter we entered into another agreement with Visa to handle the processing of all ATM and debit card transactions. This agreement is expected to reduce the cost associated with the processing of these transactions. Conversion to the Visa platform is currently in process. The Company’s residential mortgage division, Oak Mortgage, is serving the home financing needs of customers throughout its footprint. Loan production during the first nine months of 2020 was strong despite the impact of the COVID-19 pandemic and the pipeline for the remainder of the year looks equally as promising. The Oak Mortgage team has originated more than $600 million in mortgage loans over the last twelve months. The Company’s Total Risk-Based Capital ratio was 13.98% and Tier I Leverage Ratio was 8.81% at September 30, 2020. Book value per common share increased to $4.33 as of September 30, 2020 compared to $4.26 as of September 30, 2019. Income Statement
The major components of the income statement are as follows (dollars in thousands, except per share data):
Three Months Ended 0 9 /3 0 / 20 0 6 /3 0 / 20 % Change 0 9 /3 0 /1 9 % Change Net Interest Income $ 22,930 $ 22,427 2 % $ 19,382 18 % Non-interest Income 10,031 8,424 19 % 6,554 53 % Total Revenue 32,961 30,851 7 % 25,936 2 7 % Provision for Loan Losses 850 1,000 (15 %) 450 89 % Other Non-interest Expense 28,569 26,664 7 % 27,824 3 % Income (Loss) Before Goodwill Impairment 3,542 3,187 11 % (2,338 ) 251 % Goodwill Impairment 5,011 - 100 % - 100 % Income (Loss) Before Taxes (1,469 ) 3,187 (146 %) (2,338 ) 37 % Provision (Benefit) for Taxes (503 ) 675 (175 %) (516 ) 3 % Net Income (Loss) (966 ) 2,512 (138 %) (1,822 ) 47 % Net Income (Loss) per share $ (0.02 ) $ 0.04 (150 %) $ (0.03 ) 33 %
Nine Months Ended 0 9 /3 0/20 0 9 /3 0 /1 9 % Change Net Interest Income $ 66,111 $ 57,893 14 % Non-Interest Income 25,000 18,525 35 % Total Revenue 91,111 76,418 1 9 % Provision for Loan Losses 2,800 750 273 % Other Non-interest Expense 82,505 77,002 7 % Income (Loss) Before Goodwill Impairment 5,806 (1,334 ) 535 % Goodwill Impairment 5,011 - 100 % Income (Loss) Before Taxes 795 (1,334 ) 160 % Provision (Benefit) for Taxes (158 ) (319 ) 50 % Net Income (Loss) 953 (1,015 ) 194 % Net Income (Loss) per Share $ 0.02 $ (0.02 ) 200 %
The Company reported a net loss of $1.0 million , or $(0.02) per share, for the three month period ended September 30, 2020, compared to net income of $2.5 million , or $0.04 per share for the three month period ended June 30, 2020 and a net loss of $1.8 million , or $(0.03) per share, for the three month period ended September 30, 2019.
Earnings in the third quarter of 2020 were impacted by a goodwill impairment charge of $5.0 million . This impairment charge represents a non-cash accounting transaction which had no impact on liquidity and minimally increased regulatory capital ratios. A prolonged decline in the Company’s stock price, exacerbated by the COVID-19 pandemic and related economic impact led to recognition of the impairment pursuant to management’s completion of a goodwill impairment analysis as of September 30, 2020. This is a complete write-off of all goodwill on the balance sheet at the present time.
The Company continues to demonstrate progress with operating leverage. Total revenue increased by 27% while non-interest expense increased by 3% , excluding goodwill impairment, during the third quarter of 2020 compared to the third quarter of 2019. For the nine month period ended September 30, 2020 total revenue increased by 19% while non-interest expense increased by 7% , excluding goodwill impairment, compared to the nine months ended September 30, 2019.
Interest income increased by $2.4 million , or 9% , to $28.6 million for the quarter ended September 30, 2020 compared to $26.2 million for the quarter ended September 30, 2019. The increase in interest income is attributable to the growth in interest-earning assets over the last twelve months driven by the Company’s “Power of Red is Back” expansion strategy. We also began to amortize the fees associated with the origination of PPP loans during the second quarter which is reported as interest income. $2.3 million in PPP fees were recorded as income during the quarter ended September 30, 2020 with the remaining balance to be recognized over the life of the loans.
Interest expense decreased by $1.2 million , or 18% , to $5.6 million for the quarter ended September 30, 2020 compared to $6.8 million for the quarter ended September 30, 2019. The decrease in interest expense was primarily driven by a reduction in the cost of deposits as a result of the decrease in the Fed Funds rate during the first quarter of 2020.
The net interest margin for the three month period ended September 30, 2020 decreased by 47 basis points to 2.35% compared to 2.82% for the three month period ended September 30, 2019. The interest rate on the loans originated under the PPP loan program is 1.00% which caused a decline in the yield on interest earning assets in the third quarter of 2020. In addition, the rate cuts enacted by the Federal Reserve Bank during the first quarter of 2020 has created a lower interest rate environment. The net interest margin excluding the impact of the PPP loan program would have been 2.41% .
Non-interest income increased by $3.5 million , or 53% , to $10.0 million for the three month period ended September 30, 2020, compared to $6.6 million for the three month period ended September 30, 2019. The increase is attributable to higher mortgage banking income driven by mortgage loan originations, and higher service fees on deposit accounts which is driven by growth in deposit balances and an increase in the number of deposit accounts in addition to the impact of the branding and processing agreements with VISA.
Excluding the goodwill charge, non-interest expense increased by 3% , to $28.6 million during the quarter ended September 30, 2020, compared to $27.8 million during the quarter ended September 30, 2019. The growth in expenses were mainly caused by an increase in occupancy and equipment expenses associated with our growth strategy.
Deposits
Deposits by type of account are as follows (dollars in thousands):
Description 9 /30/20 0 9 /30/ 1 9 % Change 0 6 /3 0 /20 % Change Demand noninterest-bearing $ 1,049,169 $ 595,869 76 % $ 1,095,782 (4 %) Demand interest-bearing 1,618,342 1,227,969 32 % 1,435,198 13 % Money market and savings 1,034,799 698,991 48 % 902,528 15 % Certificates of deposit 203,296 217,203 (6 %) 210,446 (3 %) Total deposits $ 3,905,606 $ 2,740,032 43 % $ 3,643,954 7 %
Deposits increased to $3.9 billion at September 30, 2020 compared to $2.7 billion at September 30, 2019. This increase can be attributed to our growth strategy to increase the number of stores and expand the reach of our banking model which focuses on high levels of customer service and convenience and drives the gathering of low-cost, core deposits. We recognized strong growth in demand deposit balances, including an increase in non-interest bearing demand deposits of 76% , year over year as a result of the successful execution of our strategy. The increase in demand deposits during the third quarter is also a result of our participation in the PPP loan program. Many of the PPP loans originated were for small businesses that were previously not customers. Many of these small businesses have chosen to move their entire banking relationship to Republic as a result of the outstanding level of service and cooperation they experienced during the PPP loan process. Commercial deposits were 47% of total deposits as of September 30, 2020.
Lending
Loans by type are as follows (dollars in thousands):
Description 0 9 /3 0 / 20 % of 0 9 /3 0 / 1 9 % of 0 6 /3 0 / 20 % of Total Commercial and industrial $ 228,145 9 % $ 187,837 12 % $ 224,504 9 % Owner occupied real estate 427,026 16 % 397,843 26 % 434,422 17 % Commercial real estate 676,460 26 % 570,327 36 % 664,605 26 % Construction and land development 164,671 6 % 109,582 7 % 150,157 6 % Residential mortgage 365,279 14 % 205,498 13 % 313,287 12 % Paycheck protection program (net) 667,842 25 % - - % 653,593 26 % Consumer and other 99,975 4 % 98,293 6 % 101,680 4 % Gross loans $ 2,629,398 100 % $ 1,569,380 100 % $ 2,542,248 100 %
Gross loans increased by $1.1 billion , or 68% , to $2.6 billion at September 30, 2020 compared to $1.6 billion at September 30, 2019. The most significant increase was driven by the loans originated through the PPP loan program during the second quarter of 2020. In addition, we continue to see results from the continued success with the relationship banking model which has driven a steady flow in quality loan demand over the last twelve months. Excluding the addition of the PPP loans in 2020, loans still grew $393 million , or 25% , when compared to the balance as of September 30, 2019. We experienced strong growth across all loan categories.
Asset Quality
The Company’s asset quality ratios are highlighted below:
Three Months Ended 0 9 /3 0 /20 06/30/20 09/30/ 1 9 Non-performing assets / capital and reserves 4 % 5 % 7 % Non-performing assets / total assets 0.27 % 0.31 % 0.61 % Quarterly net loan charge-offs / average loans 0.01 % 0.03 % 0.01 % Allowance for loan losses / gross loans 0.45 % 0.43 % 0.54 % Allowance for loan losses / non-performing loans 95 % 87 % 70 %
The percentage of non-performing assets to total assets decreased to 0.27% at September 30, 2020, compared to 0.61% at September 30, 2019. The ratio of non-performing assets to capital and reserves decreased to 4% at September 30, 2020 compared to 7% at September 30, 2019 primarily as a result of decreases in non-performing assets and increases in capital and reserves over the last 12 months.
Capital
The Company’s capital ratios at September 30, 2020 were as follows:
Actual 0 9 /3 0 / 20 Bancorp Actual 0 9 /3 0 / 20 Bank Regulatory “Well Capitalized” Leverage Ratio 8.81 % 7.98 % 5.00 % Common Equity Ratio 10.89 % 12.21 % 6.50 % Tier 1 Risk Based Capital 13.46 % 12.21 % 8.00 % Total Risk Based Capital 13.98 % 12.72 % 10.00 % Tangible Common Equity 5.13 % 5.68 % n/a
Total shareholders’ equity increased to $303 million at September 30, 2020 compared to $251 million at September 30, 2019. The increase was primarily driven by a capital raise during the third quarter of 2020. The Company issued $50 million of noncumulative perpetual preferred stock in August 2020. The preferred stock has a dividend of 7.00% payable on a quarterly basis and is convertible into shares of common stock at a price of $3.00 per share. Book value per common share increased to $4.33 at September 30, 2020 compared to $4.26 per share at September 30, 2019.
Non-GAAP Financial Measures
In addition to evaluating the Company’s financial results of operations in accordance with accounting principles generally accepted in the U.S. (“GAAP”), management periodically supplements its evaluation with an analysis of certain non-GAAP financial measures that are intended to provide the reader with additional perspectives on operating results, financial conditions, and performance trends, while facilitating comparisons with the performance of other financial institutions. Non-GAAP financial measures are not a substitute for GAAP measures, rather, they should be read and used in conjunction with the Company’s GAAP financial information.
The Company believes that disclosing non-GAAP financial measures is both useful internally and is expected by our investors and analysts in order to better understand the overall performance of the Company. Other companies may calculate and define their non-GAAP financial measures and supplemental data differently. A reconciliation of GAAP financial measures to non-GAAP measures and other performance ratios, as adjusted, are included in a table following the financial schedules included with this press release.
Analyst and Investor Call
An analyst and investor call will be held on the following date and time:
Date: October 29, 2020 Time: 12:15pm (EDT) From the U.S. dial: (888) 466-9845 [US Toll Free] or (847) 619-6751 [US Toll] Participant Pin: 5572 934# An operator will assist you in joining the call.
A bout 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 thirty-one stores located in Greater Philadelphia, Southern New Jersey and New York City. Republic Bank stores are open 7 days a week, 361 days a year, with extended lobby and drive-thru hours providing customers with some of the most convenient hours compared to any bank in its market. The Bank 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. The Bank also offers a wide range of residential mortgage products through its mortgage division which does business under the name of Oak Mortgage Company. For more information about Republic Bank, visit www.myrepublicbank.com .
Forward Looking Statements
The Company may from time to time make written or oral “forward-looking statements”, including statements contained in this release and in the Company's filings with the Securities and Exchange Commission. The forward-looking statements contained herein, are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. For example, risks and uncertainties can arise with changes in: general economic conditions, including turmoil in the financial markets and related efforts of government agencies to stabilize the financial system; the adequacy of our allowance for loan losses and our methodology for determining such allowance; adverse changes in our loan portfolio and credit risk-related losses and expenses; concentrations within our loan portfolio, including our exposure to commercial real estate loans, and to our primary service area; changes in interest rates; business conditions in the financial services industry, including competitive pressure among financial services companies, new service and product offerings by competitors, price pressures and similar items; deposit flows; loan demand; the regulatory environment, including evolving banking industry standards, changes in legislation or regulation; impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act; our securities portfolio and the valuation of our securities; accounting principles, policies and guidelines as well as estimates and assumptions used in the preparation of our financial statements; rapidly changing technology; litigation liabilities, including costs, expenses, settlements and judgments; the effects of health emergencies, including the spread of infectious diseases and pandemics; 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, 2019, the Form 10-Q for the quarter ended June 30, 2020 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
Republic First Bancorp, Inc. Consolidated Balance Sheets (Unaudited) September 30, June 30, September 30, (dollars in thousands, except per share amounts) 2020 2020 2019 ASSETS Cash and due from banks $ 43,689 $ 36,786 $ 57,562 Interest-bearing deposits and federal funds sold 874,472 654,458 143,915 Total cash and cash equivalents 918,161 691,244 201,477 Securities - Available for sale 440,655 382,221 379,962 Securities - Held to maturity 688,939 556,159 687,425 Restricted stock 3,789 3,789 2,371 Total investment securities 1,133,383 942,169 1,069,758 Loans held for sale 42,549 26,126 21,210 Loans receivable 2,629,398 2,542,248 1,569,380 Allowance for loan losses (11,851 ) (11,040 ) (8,467 ) Net loans 2,617,547 2,531,208 1,560,913 Premises and equipment 124,034 121,149 111,573 Other real estate owned 1,113 1,144 6,653 Other assets 121,969 121,603 114,337 Total Assets $ 4,958,756 $ 4,434,643 $ 3,085,921 LIABILITIES Non-interest bearing deposits $ 1,049,169 $ 1,095,782 $ 595,869 Interest bearing deposits 2,856,437 2,548,172 2,144,163 Total deposits 3,905,606 3,643,954 2,740,032 Short-term borrowings 646,267 438,478 - Subordinated debt 11,270 11,268 11,263 Other liabilities 92,675 85,765 83,783 Total Liabilities 4,655,818 4,179,465 2,835,078 SHAREHOLDERS' EQUITY Preferred stock - $0.01 par value 20 - - Common stock - $0.01 par value 594 594 594 Additional paid-in capital 321,915 273,118 271,412 Accumulated deficit (11,263 ) (10,297 ) (9,731 ) Treasury stock at cost (3,725 ) (3,725 ) (3,725 ) Stock held by deferred compensation plan (183 ) (183 ) (183 ) Accumulated other comprehensive loss (4,420 ) (4,329 ) (7,524 ) Total Shareholders' Equity 302,938 255,178 250,843 Total Liabilities and Shareholders' Equity $ 4,958,756 $ 4,434,643 $ 3,085,921
Republic First Bancorp, Inc. Consolidated Statements of Income (Unaudited) Three Months Ended Nine Months Ended September 30, June 30, June 30, September 30, September 30, (in thousands, except per share amounts) 2020 2020 2019 2020 2019 INTEREST INCOME Interest and fees on loans $ 24,683 $ 22,737 $ 18,707 $ 67,593 $ 55,076 Interest and dividends on investment securities 3,778 5,072 6,724 15,671 21,265 Interest on other interest earning assets 99 50 777 438 1,631 Total interest income 28,560 27,859 26,208 83,702 77,972 INTEREST EXPENSE Interest on deposits 5,553 5,320 6,689 17,298 19,398 Interest on borrowed funds 77 112 137 293 681 Total interest expense 5,630 5,432 6,826 17,591 20,079 Net interest income 22,930 22,427 19,382 66,111 57,893 Provision for loan losses 850 1,000 450 2,800 750 Net interest income after provision for loan losses 22,080 21,427 18,932 63,311 57,143 NON-INTEREST INCOME Service fees on deposit accounts 2,134 2,328 1,990 6,166 5,450 Mortgage banking income 4,962 3,389 2,797 10,809 8,048 Gain on sale of SBA loans 649 269 944 1,567 2,593 Gain on sale of investment securities 279 1,640 520 2,760 1,103 Other non-interest income 2,007 798 303 3,698 1,331 Total non-interest income 10,031 8,424 6,554 25,000 18,525 NON-INTEREST EXPENSE Salaries and employee benefits 14,596 13,177 14,314 41,154 40,378 Occupancy and equipment 5,524 5,554 4,734 16,375 12,970 Legal and professional fees 940 1,009 1,123 2,879 2,888 Foreclosed real estate 80 75 799 437 1,653 Regulatory assessments and related fees 625 675 62 1,930 904 Goodwill impairment 5,011 - - 5,011 - Other operating expenses 6,804 6,174 6,792 19,730 18,209 Total non-interest expense 33,580 26,664 27,824 87,516 77,002 Income (loss) before provision (benefit) for income taxes (1,469 ) 3,187 (2,338 ) 795 (1,334 ) Provision (benefit) for income taxes (503 ) 675 (516 ) (158 ) (319 ) Net income (loss) $ (966 ) $ 2,512 $ (1,822 ) $ 953 $ (1,015 ) Net Income (Loss) per Common Share Basic $ (0.02 ) $ 0.04 $ (0.03 ) $ 0.02 $ (0.02 ) Diluted $ (0.02 ) $ 0.04 $ (0.03 ) $ 0.02 $ (0.02 ) Average Common Shares Outstanding Basic 58,853 58,851 58,843 58,851 58,830 Diluted 64,432 58,883 59,207 60,751 59,416
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, 2020 June 30, 2020 September 30, 2019 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 $ 383,632 $ 99 0.10 % $ 198,345 $ 50 0.10 % $ 146,446 $ 777 2.10 % Securities 908,166 3,784 1.67 % 1,033,560 5,077 1.96 % 1,055,154 6,743 2.56 % Loans receivable 2,617,981 24,829 3.77 % 2,335,500 22,884 3.94 % 1,540,834 18,816 4.84 % Total interest-earning assets 3,909,779 28,712 2.92 % 3,567,405 28,011 3.16 % 2,742,434 26,336 3.81 % Other assets 269,071 266,178 247,682 Total assets $ 4,178,850 $ 3,833,583 $ 2,990,116 Interest-bearing liabilities: Demand non interest-bearing $ 1,043,116 $ 984,771 $ 563,691 Demand interest-bearing 1,541,837 3,056 0.79 % 1,397,790 2,856 0.82 % 1,168,404 3,752 1.27 % Money market & savings 980,979 1,613 0.65 % 858,782 1,431 0.67 % 702,547 1,814 1.02 % Time deposits 217,554 884 1.62 % 208,838 1,033 1.99 % 208,624 1,123 2.14 % Total deposits 3,783,486 5,553 0.58 % 3,450,181 5,320 0.62 % 2,643,266 6,689 1.00 % Total interest-bearing deposits 2,740,370 5,553 0.81 % 2,465,410 5,320 0.87 % 2,079,575 6,689 1.28 % Other borrowings 32,343 77 0.95 % 45,474 112 0.99 % 14,037 137 3.87 % Total interest-bearing liabilities 2,772,713 5,630 0.81 % 2,510,884 5,432 0.87 % 2,093,612 6,826 1.29 % Total deposits and other borrowings 3,815,829 5,630 0.59 % 3,495,655 5,432 0.62 % 2,657,303 6,826 1.02 % Non interest-bearing liabilities 88,773 83,884 81,872 Shareholders' equity 274,248 254,044 250,941 Total liabilities and shareholders' equity $ 4,178,850 $ 3,833,583 $ 2,990,116 Net interest income $ 23,082 $ 22,579 $ 19,510 Net interest spread 2.11 % 2.29 % 2.52 % Net interest margin 2.35 % 2.55 % 2.82 % Note: The above tables are presented on a tax equivalent basis.
Republic First Bancorp, Inc. Average Balances and Net Interest Income (unaudited) For the nine months ended For the nine months ended (dollars in thousands) September 30, 2020 September 30, 2019 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 $ 221,698 $ 438 0.26 % $ 96,245 $ 1,631 2.27 % Securities 1,032,289 15,687 2.03 % 1,069,304 21,347 2.66 % Loans receivable 2,255,283 68,032 4.03 % 1,506,482 55,408 4.92 % Total interest-earning assets 3,509,270 84,157 3.20 % 2,672,031 78,386 3.92 % Other assets 265,484 218,947 Total assets $ 3,774,754 $ 2,890,978 Interest-bearing liabilities: Demand non interest-bearing $ 891,385 $ 533,922 Demand interest-bearing 1,426,181 9,333 0.87 % 1,142,515 11,896 1.39 % Money market & savings 864,517 4,827 0.75 % 691,876 4,894 0.95 % Time deposits 217,526 3,138 1.93 % 179,936 2,608 1.94 % Total deposits 3,399,609 17,298 0.68 % 2,548,249 19,398 1.02 % Total interest-bearing deposits 2,508,224 17,298 0.92 % 2,014,327 19,398 1.29 % Other borrowings 29,932 293 1.31 % 26,836 681 3.39 % Total interest-bearing liabilities 2,538,156 17,591 0.93 % 2,041,163 20,079 1.32 % Total deposits and other borrowings 3,429,541 17,591 0.69 % 2,575,085 20,079 1.04 % Non interest-bearing liabilities 85,841 67,182 Shareholders' equity 259,372 248,711 Total liabilities and shareholders' equity $ 3,774,754 $ 2,890,978 Net interest income $ 66,566 $ 58,307 Net interest spread 2.27 % 2.60 % Net interest margin 2.53 % 2.92 % 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) 2020 2020 2019 2019 2020 2019 Balance at beginning of period $ 11,040 $ 10,217 $ 8,056 $ 8,615 $ 9,266 $ 8,615 Provision charged to operating expense 850 1,000 450 1,905 2,800 750 11,890 11,217 8,506 10,520 12,066 9,365 Recoveries on loans charged-off: Commercial 10 14 59 219 41 214 Consumer 3 1 3 9 10 7 Total recoveries 13 15 62 228 51 221 Loans charged-off: Commercial (50 ) (149 ) (72 ) (1,356 ) (199 ) (1,002 ) Consumer (2 ) (43 ) (29 ) (126 ) (67 ) (117 ) Total charged-off (52 ) (192 ) (101 ) (1,482 ) (266 ) (1,119 ) Net (charge-offs) recoveries (39 ) (177 ) (39 ) (1,254 ) (215 ) (898 ) Balance at end of period $ 11,851 $ 11,040 $ 8,467 $ 9,266 $ 11,851 $ 8,467 Net (charge-offs) recoveries as a percentage of average loans outstanding 0.01 % 0.03 % 0.01 % 0.08 % 0.01 % 0.08 % Allowance for loan losses as a percentage of period-end loans 0.45 % 0.43 % 0.54 % 0.53 % 0.45 % 0.54 %
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) 2020 2020 2020 2019 2019 Non-accrual loans: Commercial real estate $ 10,641 $ 10,747 $ 12,060 $ 10,569 $ 10,180 Consumer and other 1,808 1,970 2,125 1,844 1,743 Total non-accrual loans 12,449 12,717 14,185 12,413 11,923 Loans past due 90 days or more and still accruing - - - - 129 Total non-performing loans 12,449 12,717 14,185 12,413 12,052 Other real estate owned 1,113 1,144 1,144 1,730 6,653 Total non-performing assets $ 13,562 $ 13,861 $ 15,329 $ 14,143 $ 18,705 Non-performing loans to total loans 0.47 % 0.50 % 0.75 % 0.71 % 0.77 % Non-performing assets to total assets 0.27 % 0.31 % 0.46 % 0.42 % 0.61 % Non-performing loan coverage 95.20 % 86.81 % 72.03 % 74.65 % 70.25 % Allowance for loan losses as a percentage of total period-end loans 0.45 % 0.43 % 0.54 % 0.53 % 0.54 % Non-performing assets / capital plus allowance for loan losses 4.31 % 5.21 % 5.84 % 5.47 % 7.21 %
Republic First Bancorp, Inc. Non-GAAP to GAAP Reconciliation and Calculation of Non-GAAP Performance Measures Three Months Ended Nine Months Ended September 30, June 30, June 30, September 30, September 30, (in thousands, except per share amounts) 2020 2020 2019 2020 2019 Non-interest Expense $ 33,580 $ 26,664 $ 27,824 $ 87,516 $ 77,002 Less: Goodwill Impairment (5,011 ) - - (5,011 ) - Adjusted Non-interest Expense 28,569 26,664 27,824 82,505 77,002 Net Income (966 ) 2,512 (1,822 ) 953 (1,015 ) Plus: Goodwill Impairment 5,011 - - 5,011 - Less: Tax Effect of Goodwill Impairment (1,271 ) - - (1,271 ) - Adjusted Net Income 2,774 2,512 (1,822 ) 4,693 (1,015 ) Average Common Shares Outstanding Basic 58,853 58,851 58,843 58,851 58,830 Diluted 64,432 58,883 59,207 60,751 59,416 Net Income (Loss) per Common Share Basic $ 0.05 $ 0.04 $ (0.03 ) $ 0.08 $ (0.02 ) Diluted $ 0.04 $ 0.04 $ (0.03 ) $ 0.08 $ (0.02 )
