STOCK TITAN

Republic Bancorp Q3 2026 profit rises 4% to $31.1M

Core Banking net interest income rose 8%, and a recently launched program generated approximately $180 million of lower-cost average deposits.

(High)

Sentiment and the balance of points

Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.

Form Type
8-K

Rhea-AI Filing Summary

Republic Bancorp, Inc. (RBCAA) reported third-quarter 2026 net income of $31.1 million and diluted earnings per Class A common share of $1.59, increases of 4% and 5%, respectively, from third quarter 2025. For the nine months ended September 30, 2026, net income was $106.5 million, down 2% from $108.5 million. Total-company net interest income was $85.7 million, compared with $77.0 million a year earlier. Core Banking net interest income rose 8% to $66.1 million, and its net interest margin expanded 25 basis points to 4.03%.

Core Banking net income increased 15% to $22.8 million. Republic Payment Solutions, launched late in the second quarter, generated approximately $180 million of lower-cost average deposits during the third quarter and contributed incremental fee income. The company’s provision for expected credit losses was $10.514 million for third quarter 2026, versus $2.023 million for third quarter 2025. Nonperforming loans were 0.62% of total loans as of September 30, 2026, compared with 0.41% as of September 30, 2025. Republic reported total assets of $7.08 billion as of September 30, 2026. Based on its current interest-rate risk position, the company believes the higher-rate environment will provide incremental growth to Core Bank net interest income over the near term.

2 points · 0 major

How this balance works

Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.

It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.

Rhea-AI Sentiment measures something else, the tone of the wording.

0 major · 2 points

How the balance works

Positive

  • Moderate pointCore Banking net interest income rose 8% to $66.1 million.
  • Moderate pointCore Banking net income rose 15% to $22.8 million.

Negative

  • Moderate pointThird-quarter 2026 provision: $10.514 million versus $2.023 million in 2025.
  • Moderate pointNonperforming loans to total loans: 0.62%, up from 0.41% year over year.

Filing Explained

For the quarter ended September 30, 2026, the financial supplement reports declared cash dividends of $0.495 per Class A share and $0.450 per Class B share, adding per-share holder distribution amounts to the earnings figures.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Net income $31.1 million Third quarter 2026; up 4% from third quarter 2025
Diluted EPS, Class A $1.59 per share Third quarter 2026; up 5% from third quarter 2025
Total-company net interest income $85.7 million Third quarter 2026, compared with $77.0 million in third quarter 2025
Core Banking net interest income $66.1 million Third quarter 2026; up 8% from third quarter 2025
Core Banking net interest margin 4.03% Third quarter 2026; up 25 basis points from third quarter 2025
Provision for expected credit losses $10.514 million Third quarter 2026, compared with $2.023 million in third quarter 2025
Nonperforming loans to total loans 0.62% As of September 30, 2026, compared with 0.41% as of September 30, 2025
Republic Payment Solutions average deposits Approximately $180 million Lower-cost average deposits generated during third quarter 2026
Net interest margin financial
"net interest margin expanded 25 basis points to 4.03%"
Net interest margin measures how much a bank earns from lending and investing compared with what it pays for funding, expressed as a percentage of its interest-earning assets. Think of it like a grocery store’s markup: it shows the gap between buying cost and selling price per dollar of goods — here, the cost is interest paid and the sale is interest received. Investors watch it because a higher margin usually means a bank is more profitable and better at managing interest rate and credit conditions.
Provision for expected credit losses financial
"provision for expected credit losses was $10.514 million"
An estimate a lender or investor sets aside to cover loans or receivables that are likely to go unpaid in the future, and it is recorded as a reduction to income and assets on financial statements. Think of it like a rainy-day savings pot for expected customer non‑payments: larger provisions signal higher anticipated credit losses and can warn investors about deteriorating asset quality, lower future profits, or the need for more capital.
Nonperforming loans financial
"Nonperforming loans to total loans"
Nonperforming loans are loans on which borrowers have stopped making the scheduled interest or principal payments for an extended period (commonly 90 days or more) or are otherwise in serious danger of default. Think of them as IOUs that aren’t being repaid: they tie up a lender’s money, reduce future interest income, and force the lender to hold extra reserves or take losses. For investors, a rising share of nonperforming loans signals weakening credit quality, higher potential losses, and greater risk to a bank’s profitability and capital.
Loan-to-deposit ratio financial
"favorably lowering our loan-to-deposit ratio"
Loan-to-deposit ratio measures how much a bank has lent out compared with the money customers have deposited, expressed as a percentage. Think of it like the share of a household’s savings that has been loaned to others: a higher ratio can boost earnings but reduce cash on hand and increase risk, while a lower ratio means more liquidity but potentially lower returns—key for investors assessing a bank’s balance of profit and safety.
Net income $31.1 million Increased 4% from $29.7 million in third quarter 2025
Diluted EPS, Class A $1.59 per share Increased 5% from $1.52 in third quarter 2025
Total-company net interest income $85.672 million Compared with $76.970 million in third quarter 2025
Core Banking net interest income $66.1 million Increased 8% from $61.2 million in third quarter 2025
Core Banking net interest margin 4.03% Expanded 25 basis points from 3.78% in third quarter 2025
Provision for expected credit losses $10.514 million Compared with $2.023 million in third quarter 2025
Guidance

Based on the Company’s current interest rate risk position, it believes the higher-rate environment will provide incremental growth to Core Bank net interest income over the near-term.

FAQ

AI-generated questions and answers. How Rhea-AI works. Not financial advice.

What were RBCAA’s third-quarter 2026 earnings?

Republic Bancorp reported third-quarter 2026 net income of $31.1 million and diluted EPS of $1.59 per Class A common share. Those figures increased 4% and 5%, respectively, from $29.7 million and $1.52 in third quarter 2025.

What was RBCAA’s Core Banking net interest margin?

Core Banking net interest margin was 4.03% in third quarter 2026, up 25 basis points from 3.78% in third quarter 2025.

What rate change did the Federal Reserve make during RBCAA’s third quarter?

On September 16, 2026, the Federal Reserve increased the Federal Funds Target Rate by 25 basis points to a range of 3.75%-4.00%. The release described this as the first rate increase since July 2023.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Available on EDGAR Accepted by SEC EDGAR Learn about SEC filing dates
0000921557false00009215572026-10-232026-10-23

​

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

​

FORM 8-K

​

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported): October 23, 2026

​

REPUBLIC BANCORP, INC.

(Exact name of registrant as specified in its charter)

​

​

​

​

Kentucky

0-24649

61-0862051

(State or other jurisdiction

(Commission File Number)

(I.R.S. Employer Identification No.)

of incorporation)

​

​

​

​

​

601 West Market Street, Louisville, Kentucky

40202

(Address of principal executive offices)

(zip code)

​

Registrant’s telephone number, including area code: (502) 584-3600

​

NOT APPLICABLE
(Former Name or former address, if changed since last report)

​

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

​

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

​

Securities registered pursuant to Section 12(b) of the Act:

​

​

​

​

​

​

​

Title of each class

Trading Symbol

Name of each exchange on which registered

Class A Common

RBCAA

The Nasdaq Stock Market

​

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

​

Emerging growth company ☐

​

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

Item 2.02. Results of Operations and Financial Condition.

​

On October 23, 2026, Republic Bancorp, Inc. announced its results of operations for the quarter and nine months ended September 30, 2026. The public announcement was made by means of an earnings release, the text of which is set forth in Exhibit 99.1 hereto. A financial supplement to this earnings release is attached as Exhibit 99.2 hereto.

​

Item 9.01.Financial Statements and Exhibits.

​

​

​

​

​

(d)

Exhibits.

​

​

​

​

​

Exhibit No.

​

​

99.1

Republic Bancorp, Inc. Earnings Release dated October 23, 2026.

​

99.2

Earnings Release Financial Supplement – Third Quarter 2026.

​

104

Cover Page Interactive Data File (embedded within the inline XBRL document)

​

​

SIGNATURES

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

​

​

​

​

​

Republic Bancorp, Inc.

​

​

(Registrant)

​

​

​

​

​

​

Date: October 23, 2026

By:

/s/ Kevin Sipes

​

​

Executive Vice President, Chief Financial Officer & Chief Accounting Officer

​

2

Exhibit 99.1

​

Republic Bancorp Reports Solid Third Quarter Results

Highlighted by Continued Strong Core Banking Net Interest Income Expansion

​

LOUISVILLE, Ky.--(BUSINESS WIRE)—October 23, 2026--Republic Bancorp, Inc. (NASDAQ: RBCAA), headquartered in Louisville, Kentucky, is the holding company of Republic Bank & Trust Company (the “Bank”).

​

Republic Bancorp, Inc. (“Republic” or the “Company”) reported third quarter 2026 net income and Diluted Earnings per Class A Common Share (“Diluted EPS”) of $31.1 million and $1.59, representing increases of 4% and 5% from the $29.7 million and $1.52 reported for the third quarter of 2025. As a result, the Company achieved a return on average assets (“ROA”) and a return on average equity (“ROE”) of 1.74% and 10.48% for the third quarter of 2026.

​

Logan Pichel, President and Chief Executive Officer of the Bank, commented, “Republic delivered another quarter of solid financial performance, reflecting the strength, consistency and earnings power of our Core Banking(1) franchise. Our Core Bank’s outstanding financial performance was driven by strong loan growth across our core markets and lending categories, combined with net interest income expansion, disciplined expense management, and solid credit quality. Our relationship-driven business model, exceptional client engagement, and consistent execution continue to differentiate Republic and position us for sustained success. As we enter the final quarter of the year, we remain well-positioned to capitalize on growth opportunities, deepen client relationships, and build on this momentum as we work toward another year of exceptional financial performance.

​

Despite operating in a lower-rate environment for most of the past year, our Core Banking segment increased its third quarter 2026 net interest income by $4.8 million, or 8%, over the third quarter of 2025, while expanding its net interest margin 25 basis points to 4.03%. These results reflected lower funding costs, a favorable shift in earning assets, disciplined pricing actions, and proactive balance sheet management.

​

On September 16, 2026, the Federal Reserve increased the Federal Funds Target Rate by 25 basis points to a range of 3.75%-4.00%, marking its first rate increase since July 2023 and the first monetary policy change since December 2025. This return to a tightening cycle reinforces the importance of strong balance sheet management and effective pricing execution. Based on the Company’s current interest rate risk position, we believe the higher-rate environment will provide incremental growth to our Core Bank’s net interest income over the near-term.

​

During the third quarter, we began realizing the benefits of a new Republic Payment Solutions (“RPS”)(1) program launched late in the second quarter, following several years of strategic planning and successful cross-functional execution. The program generated approximately $180 million of lower-cost average deposits during the quarter, enhancing liquidity, diversifying our funding base, favorably lowering our loan-to-deposit ratio, and contributing incremental fee income.

​

​


In addition to our strong financial performance, Republic was recognized during the third quarter as one of Bank Director’s Top 25 publicly traded banks for the second consecutive year, based on profitability, capital adequacy, and credit quality. The ranking evaluated approximately 300 publicly traded U.S. banks with assets exceeding $2 billion using year end 2025 financial data. This recognition reflects the dedication of our associates, the loyalty of our clients, and our longstanding commitment to disciplined execution and sound risk management.”

​

Pichel concluded, “Our third-quarter results reflect the strength of Republic’s franchise, the resilience of our business model, and the disciplined execution of our long-term strategy. Strong organic loan growth, expanding net interest income, and the successful launch of our new RPS program demonstrate our ability to generate high-quality earnings and create value across market cycles. These achievements would not be possible without the dedication, talent, and commitment of our exceptional associates, whose efforts continue to drive our success and distinguish Republic in the markets we serve. As we approach 2027, we are well-positioned to capitalize on growth opportunities, navigate an evolving economic environment, and deliver sustainable long-term value for our shareholders, clients, and communities.”

​

The following table highlights key metrics for the three and nine months ended September 30, 2026 and 2025. Additional financial information, including segment-level results, is provided in the financial supplement accompanying this release. The digital version of this release includes the supplement as an appendix, and it is also available as Exhibit 99.2 to the Company’s Form 8-K filed with the SEC on October 23, 2026.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Company Financial Performance Highlights

Total Company Financial Performance Highlights

  ​ ​

​

​

Three Months Ended Sep. 30,

​

$

​

%

​

​

Nine Months Ended Sep. 30,

​

$

​

%

​

(dollars in thousands, except per share data)

​

  ​

2026

​

2025

​

Change

​

Change

  ​

  ​

2026

​

2025

​

Change

​

Change

  ​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income Before Income Tax Expense

​

​

$

39,633

​

​

$

37,762

​

​

$

1,871

​

5

%

​

​

$

137,568

​

​

$

138,114

​

​

$

(546)

​

—

%

​

Net Income

​

​

​

31,071

​

​

​

29,744

​

​

​

1,327

​

4

​

​

​

​

106,506

​

​

​

108,496

​

​

​

(1,990)

​

(2)

​

​

Diluted EPS

​

​

​

1.59

​

​

​

1.52

​

​

​

0.07

​

5

​

​

​

​

5.44

​

​

​

5.55

​

​

​

(0.11)

​

(2)

​

​

Return on Average Assets ("ROA")

​

​

​

1.74

%

​

​

1.69

%

​

​

NA

​

3

​

​

​

​

2.01

%

​

​

2.03

%

​

​

NA

​

(1)

​

​

Return on Average Equity ("ROE")

​

​

​

10.48

​

​

​

10.91

​

​

​

NA

​

(4)

​

​

​

​

12.34

​

​

​

13.77

​

​

​

NA

​

(10)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Results of Operations for the Third Quarter of 2026 Compared to the Third Quarter of 2025

​

Core Banking(1) Segment

​

Net income – Core Banking net income totaled $22.8 million for the third quarter of 2026, an increase of $3.0 million, or 15%, from the $19.8 million recorded in the third quarter of 2025. The increase reflects strong net interest income growth, expanding noninterest income streams, and continued expense discipline.

​

Net Interest Income – Core Banking net interest income increased $4.8 million, or 8%, to $66.1 million for the third quarter of 2026 from $61.2 million for the third quarter of 2025, driven by notable Core Banking net interest margin expansion. Overall, the Core Bank’s net interest margin expanded 25 basis points to 4.03%, benefiting from a 35 basis point reduction in funding costs, combined with favorable earning asset mix trends and disciplined pricing execution.

​

Significant factors impacting Core Banking net interest income and net interest margin between the third quarter of 2026 and the third quarter of 2025 were as follows:

​

Interest-Earning Assets

​

●Core Banking average interest-earning cash declined to $302 million, with a weighted-average yield of 3.69% for the third quarter of 2026 compared to $477 million with a yield of 4.40% during the third quarter of 2025. The decline in average balances reflected the strategic deployment of excess liquidity into higher-yielding loan growth and investment securities, which offered more attractive risk-adjusted returns than overnight liquid alternatives.

​


●Core Banking average investments increased to $919 million, with a weighted-average yield of 4.11% for the third quarter of 2026 compared to $806 million with a yield of 4.07% during the third quarter of 2025. The higher average balances were driven by the strategic deployment of excess liquidity into higher-yielding securities. This repositioning supported net interest income growth while maintaining our strong liquidity position.

​

●Traditional Banking average loans increased $125 million, or 3%, from $4.57 billion for the third quarter of 2025 to $4.70 billion for the third quarter of 2026. Concurrently, the weighted-average yield of the portfolio increased to 5.77% for the third quarter of 2026, an increase of 6 basis points from the 5.71% yield realized during the third quarter of 2025. Growth in average loan balances was driven primarily by strong demand across commercial lending categories. In addition, the continued reinvestment of cash flows from lower-yielding loan runoff into higher-yielding new loan originations, coupled with a favorable shift toward higher-spread lending categories, contributed to the increase in the portfolio’s weighted-average yield.

​

Period-over-period comparisons were negatively impacted by the sale of approximately $82 million of loans and lease financing receivables during the first quarter of 2026. These loans were transferred from held-for-investment to held-for-sale in December 2025 and contributed an estimated 5 basis points to portfolio yield during the third quarter of 2025.

​

●Average outstanding Warehouse(1) lines of credit increased $10 million, or 2%, to $585 million during the third quarter of 2026 from $575 million during the third quarter of 2025. During the same periods, the weighted-average yield of the portfolio declined 69 basis points to 6.33%, primarily reflecting the lower short-term interest rate environment that existed during the third quarter of 2026 as compared to the third quarter of 2025.

​

Average committed Warehouse lines increased to $1.19 billion for the third quarter of 2026 compared to $1.06 billion for the third quarter of 2025, demonstrating continued success in expanding customer relationships and available lending capacity. Average utilization moderated to 49% from 54%, as commitment growth outpaced the increase in outstanding balances. Despite the lower utilization rate, outstanding balances remained strong and continued to provide meaningful contributions to net interest income.

​

Funding Liabilities (Deposits and Borrowings)

​

The decline in interest expense and cost of interest-bearing liabilities was primarily attributable to the following factors:

​

●Core Banking interest-bearing deposits carried a weighted-average cost of 1.99% during the third quarter of 2026, a decrease of 33 basis points from 2.32% during the third quarter of 2025. In addition, average interest-bearing deposit balances increased a net $127 million, or 3%, during the same periods driven primarily by a combined $167 million increase in money market and time deposit balances, which were partially offset by a $59 million decline in brokered and reciprocal deposits. Notwithstanding the shift toward certain higher-cost funding categories, generally lower market rates and disciplined deposit pricing initiatives drove a meaningful reduction in the overall cost of deposits from the third quarter of 2025 to the third quarter of 2026.

​

●Average Federal Home Loan Bank (“FHLB”) advances declined $235 million, or 63%, from the third quarter of 2025 to the third quarter of 2026, while the weighted-average cost decreased 49 basis points to 3.84%. The decline in average balances reflected the March 2026 prepayment of $220 million of higher-cost FHLB advances that carried a weighted-average rate of 4.57%. As a result, the Core Banking segment benefited from a notably lower borrowing cost structure during the second and third quarters of 2026, supporting net interest income growth and contributing to net interest margin expansion.

​

​


The following tables present, by reportable segment, the key drivers of Core Banking performance, including net interest income, net interest margin, and average and period-end loan balances for the periods presented.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net Interest Income

​

​

Net Interest Margin

​

(dollars in thousands)

​

Three Months Ended Sep. 30,

​

​

​

​

​

Three Months Ended Sep. 30,

​

​

​

​

Reportable Segment

​

2026

​

​

2025

​

$ Change

​

​

2026

​

2025

​

% Change

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

62,346

​

​

$

57,424

​

$

4,922

​

​

4.18

%

​

3.89

%

​

​

0.29

%

​

Warehouse Lending

​

​

3,711

​

​

​

3,805

​

​

(94)

​

​

2.51

​

​

2.62

​

​

​

(0.11)

​

​

Total Core Bank

​

$

66,057

​

​

$

61,229

​

$

4,828

​

​

4.03

​

​

3.78

​

​

​

0.25

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average Loan Balances

​

​

Period-End Loan Balances

​

(dollars in thousands)

​

Three Months Ended Sep. 30,

​

​

​

​

​

Sep. 30,

​

​

Sep. 30,

​

​

​

Reportable Segment

​

​

2026

​

​

2025

​

$ Change

​

% Change

​

​

​

2026

​

​

2025

​

$ Change

​

% Change

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

4,695,106

​

$

4,569,970

​

$

125,136

​

3

%

​

​

$

4,693,952

​

$

4,558,306

​

$

135,646

​

3

%

​

Warehouse Lending

​

​

585,494

​

​

575,273

​

​

10,221

​

2

​

​

​

​

537,585

​

​

609,826

​

​

(72,241)

​

(12)

​

​

Total Core Bank

​

$

5,280,600

​

$

5,145,243

​

$

135,357

​

3

​

​

​

$

5,231,537

​

$

5,168,132

​

$

63,405

​

1

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for Expected Credit Losses(2) – Core Banking provision expense was a net charge of $2.0 million for the third quarter of 2026 compared to a net credit of $479,000 for the third quarter of 2025.

​

The net charge of $2.0 million for the third quarter of 2026 was driven by the following:

​

●The Traditional Banking segment recorded a net charge to the provision of $2.2 million during the third quarter of 2026, primarily reflecting the impact of a $38 million increase in period-end loan balances and a shift in portfolio composition toward categories with higher formula-related reserve requirements. Construction and Land Development loans were the primary driver of quarterly growth, increasing $43 million, and represented the largest contributor to the increase in formula-driven, required reserves.

​

●Warehouse Lending recorded a net credit to the provision of $192,000 for the third quarter of 2026 resulting from general formula reserves applied to a $77 million, or 13%, decrease in outstanding Warehouse period-end balances.

​

The net credit of $479,000 for the third quarter of 2025 was driven by the following:

​

●The Traditional Banking segment recorded a net credit to the provision of $325,000 during the third quarter of 2025 related primarily to the impact of minimal net charge-offs and a $24 million reduction in net loan balances.

​

●Warehouse Lending recorded a net credit to the provision of $154,000 for the third quarter of 2025 resulting from general formula reserves applied to a $62 million, or 9%, decrease in outstanding Warehouse period-end balances.

​

​


As a percentage of total loans, the Core Banking Allowance(2) increased 12 basis points from September 30, 2025, to September 30, 2026. The table below provides a view of the Company’s percentage of Allowance-to-total-loans by reportable segment.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of Sep. 30, 2026

​

​

As of Sep. 30, 2025

​

​

Year-over-Year Change

​

(dollars in thousands)

​

​

​

​

​

​

​

Allowance

​

​

​

​

​

​

​

​

Allowance

​

​

Allowance

​

​

​

Reportable Segment

​

Gross Loans

​

Allowance

​

to Loans

​

​

Gross Loans

​

Allowance

​

to Loans

​

​

to Loans

​

% Change

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

4,693,952

​

$

65,430

​

1.39

%

​

​

$

4,558,306

​

$

58,479

​

1.28

%

​

​

0.11

%

​

9

%

​

Warehouse Lending

​

​

537,585

​

​

1,341

​

0.25

​

​

​

​

609,826

​

​

1,522

​

0.25

​

​

​

—

​

​

—

​

​

Total Core Bank

​

​

5,231,537

​

​

66,771

​

1.28

​

​

​

​

5,168,132

​

​

60,001

​

1.16

​

​

​

0.12

​

​

10

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tax Refund Solutions

​

​

309

​

​

1

​

0.32

​

​

​

​

292

​

​

1

​

0.34

​

​

​

(0.02)

​

​

(6)

​

​

Republic Payment Solutions

​

​

6,445

​

​

—

​

—

​

​

​

​

—

​

​

—

​

—

​

​

​

—

​

​

—

​

​

Republic Credit Solutions

​

​

147,858

​

​

26,321

​

17.80

​

​

​

​

112,950

​

​

19,863

​

17.59

​

​

​

0.21

​

​

1

​

​

Total Republic Processing Group

​

​

154,612

​

​

26,322

​

17.02

​

​

​

​

113,242

​

​

19,864

​

17.54

​

​

​

(0.52)

​

​

(3)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Company

​

$

5,386,149

​

$

93,093

​

1.73

%

​

​

$

5,281,374

​

$

79,865

​

1.51

%

​

​

0.22

%

​

15

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for Credit Losses on Loans Roll-Forward

​

​

Three Months Ended September 30, 

​

​

2026

​

2025

(in thousands)

​

Beginning

​

​

​

​

Charge-

​

​

​

Ending

​

Beginning

​

​

​

​

Charge-

​

​

​

Ending

Reportable Segment

​

Balance

​

Provision

​

offs

​

Recoveries

​

Balance

​

Balance

​

Provision

​

offs

​

Recoveries

​

Balance

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

63,806

​

$

2,188

​

$

(725)

​

$

161

​

$

65,430

​

$

59,055

​

$

(325)

​

$

(332)

​

$

81

​

$

58,479

Warehouse Lending

​

​

1,533

​

​

(192)

​

​

—

​

​

—

​

​

1,341

​

​

1,676

​

​

(154)

​

​

—

​

​

—

​

​

1,522

Total Core Bank

​

​

65,339

​

​

1,996

​

​

(725)

​

​

161

​

​

66,771

​

​

60,731

​

​

(479)

​

​

(332)

​

​

81

​

​

60,001

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tax Refund Solutions

​

​

1

​

​

(550)

​

​

—

​

​

550

​

​

1

​

​

—

​

​

(1,467)

​

​

—

​

​

1,468

​

​

1

Republic Credit Solutions

​

​

22,427

​

​

9,068

​

​

(5,570)

​

​

396

​

​

26,321

​

​

21,029

​

​

3,969

​

​

(5,504)

​

​

369

​

​

19,863

Total Republic Processing Group

​

​

22,428

​

​

8,518

​

​

(5,570)

​

​

946

​

​

26,322

​

​

21,029

​

​

2,502

​

​

(5,504)

​

​

1,837

​

​

19,864

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Company

​

$

87,767

​

$

10,514

​

$

(6,295)

​

$

1,107

​

$

93,093

​

$

81,760

​

$

2,023

​

$

(5,836)

​

$

1,918

​

$

79,865

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

The table below presents Core Banking credit quality metrics:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Quarters Ended:

Years Ended:

​

Sep. 30,

​

Sep. 30,

​

Dec. 31,

Dec. 31,

Dec. 31,

Core Banking Credit Quality Ratios

2026

​

2025

​

2025

2024

2023

​

​

​

​

​

​

​

​

​

​

​

Nonperforming loans to total loans

0.63

%

0.42

%

0.45

%

0.44

%

0.39

%

​

​

​

​

​

​

​

​

​

​

​

Nonperforming assets to total loans (including OREO)

0.65

​

0.44

​

0.47

​

0.46

​

0.41

​

​

​

​

​

​

​

​

​

​

​

​

Delinquent loans* to total loans

0.27

​

0.21

​

0.26

​

0.20

​

0.16

​

​

​

​

​

​

​

​

​

​

​

​

Net charge-offs to average loans

0.04

​

0.02

​

0.03

​

0.05

​

0.01

​

(Quarterly rates annualized)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

OREO = Other Real Estate Owned

​

​

​

​

​

​

​

​

​

​

*Loans 30-days-or-more past due at the time the second contractual payment is past due.

​

Noninterest Income – Core Banking noninterest income increased $384,000, or 4%, from the third quarter of 2025 to $10.9 million for the third quarter of 2026. Notable fluctuations from the third quarter of 2025 to the third quarter of 2026 included the following:

​

●Service charges on deposits increased $935,000, or 26%, driven primarily by higher activity-based fee volumes, particularly international margin and insufficient funds fees.

​

●Mortgage banking income decreased $842,000, or 41%, primarily due to lower mortgage origination activity resulting from a significant increase in long-term interest rates during the quarter.

​

​


Noninterest Expense – Core Banking noninterest expenses were $45.9 million for the third quarter of 2026, a decrease of $1.2 million, or 3%, from the third quarter of 2025. The decline reflects the Company’s continued focus on expense discipline and operational efficiency while supporting ongoing business growth and strategic initiatives. The most notable fluctuations from the third quarter of 2025 to the third quarter of 2026 were within technology and interchange-related expenses, which decreased a combined $639,000, or 7%. The reduction was driven primarily by the Company’s new core operating system contract implemented in October 2025, which lowered ongoing technology and processing costs while enhancing operational capabilities.

​

Republic Processing Group(1)

​

RPG reported net income of $8.3 million for the third quarter of 2026, compared with net income of $9.9 million for the third quarter of 2025. The most notable items impacting the RPG operating segment were as follows:

​

Republic Credit Solutions(1)

​

RCS reported net income of $6.2 million for the third quarter of 2026, a decrease of $1.1 million, or 15%, from the $7.2 million recorded for the third quarter of 2025. Growth in RCS net interest income and program fees was more than offset by higher non-interest expenses and higher provisions driven by growth in outstanding period-end balances within the segment’s line of credit (“LOC”) portfolios.

​

Net interest income and program fees benefited from strong origination growth across both RCS LOC products. However, provision expense increased specifically due to growth in the segment’s LOC II product, which carries substantially higher provisioning requirements than the segment’s other lending products.

​

Noninterest expense also increased during the quarter, driven primarily by higher marketing costs, which generally fluctuate in-line with overall origination volume. In summary, the combined impact of higher provision and operating expenses more than offset the benefit of revenue growth, resulting in lower net income for the quarter.

​

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank operates 47 banking centers across five metropolitan statistical areas (“MSAs”) in five states. These include 22 banking centers in the Louisville MSA, serving Louisville, Prospect, Shelbyville, and Shepherdsville, Kentucky, and Floyds Knobs, Jeffersonville, and New Albany, Indiana; six banking centers in the Lexington MSA, serving Georgetown and Lexington, Kentucky; eight banking centers in the Cincinnati MSA, serving Kenwood, Norwood, and West Chester, Ohio, and Bellevue, Covington, Crestview Hills, and Florence, Kentucky; seven banking centers in the Tampa MSA, serving Largo, New Port Richey, Seminole, St. Petersburg, Tampa, and Temple Terrace, Florida; and four banking centers in the Nashville MSA, serving Cool Springs, Murfreesboro, Nashville, and Spring Hill, Tennessee. The Bank also offers online banking at www.republicbank.com. The Company is headquartered in Louisville, Kentucky and, as of September 30, 2026, had approximately $7.08 billion in total assets. The Company’s Class A Common Stock is listed on the NASDAQ Global Select Market under the symbol “RBCAA.”

​

Republic Bank. Time to Thrive.™

​

Forward-Looking Statements

​

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in the preceding paragraphs are based on our current expectations and assumptions regarding our business, the future impact to our balance sheet and income statement resulting from higher interest rates, the yield curve, and the ability to develop products and strategies in order to meet the Company’s long-term strategic goals and other future conditions.

​

Because forward-looking statements relate to future events, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. Actual results may differ materially from those expressed or implied by these forward-looking statements. Accordingly, readers are cautioned not to place undue reliance on such statements. Forward-looking statements are neither historical facts nor guarantees of future performance.

​

Factors that could cause actual results to differ materially from those described in forward-looking statements are discussed in the Company's filings with the U.S. Securities and Exchange Commission, including the Risk Factors section of the Company's Annual Report on Form 10-K for the year ended December 31, 2025. The Company undertakes no obligation to update any forward-looking statement, except as required by applicable law.

​

​

​


Footnotes:

​

(1)The Company is divided into five reportable segments: Traditional Banking, Warehouse Lending, Tax Refund Solutions(“TRS”), Republic Payment Solutions (“RPS”), and Republic Credit Solutions (“RCS”). Management considers Traditional Banking and Warehouse Lending to collectively constitute “Core Bank” or “Core Banking” operations, while TRS, RPS, and RCS collectively constitute Republic Processing Group (“RPG”) operations.

​

(2)Provision or Provision for expected credit loss expense includes provisions for on-balance-sheet loans, with changes reflected in the Allowance, or Allowance for credit losses. Provision expense for off-balance-sheet credit exposures is recorded as a component of other noninterest expense, with changes reflected in the Allowance for credit losses on off-balance-sheet credit exposures, which is included in other liabilities on the Company’s balance sheet.

​

​

​

NM – Not meaningful

NA – Not applicable

​

​

CONTACT:

Republic Bancorp, Inc.

Kevin Sipes

Executive Vice President & Chief Financial Officer

(502) 560-8628

​


Exhibit 99.2

​

​

Graphic

​

​

EARNINGS RELEASE FINANCIAL SUPPLEMENT

​

THIRD QUARTER 2026

​

​

TABLE OF CONTENTS

​

​

​

BALANCE SHEET DATA

S-2

​

​

​

​

​

​

​

​

​

​

AVERAGE BALANCE SHEET DATA

S-3

​

​

​

​

​

​

​

​

​

​

TOTAL COMPANY AVERAGE BALANCE SHEETS AND INTEREST RATES

S-4

​

​

​

​

​

​

​

​

​

​

INCOME STATEMENT DATA

S-5

​

​

​

​

​

​

​

​

​

​

SELECTED DATA AND RATIOS

S-6

​

​

​

​

​

​

​

​

​

​

LOAN COMPOSITION

S-7

​

​

​

​

​

​

​

​

​

​

ALLOWANCE FOR CREDIT LOSSES ON LOANS

S-7

​

​

​

​

​

​

​

​

​

​

CREDIT QUALITY DATA AND RATIOS

S-8

​

​

​

​

​

​

​

​

​

​

SEGMENT DATA

S-9

​

​

​

​

​

​

​

​

​

​

FOOTNOTES

S-12

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-1


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance Sheet Data

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of

​

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

Assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash and cash equivalents

​

$

399,342

​

$

354,091

​

$

599,105

​

$

219,972

​

$

484,238

Investment securities

​

​

885,051

​

​

892,116

​

​

886,641

​

​

890,582

​

​

849,226

Loans held for sale (1)

​

​

68,634

​

​

57,997

​

​

41,782

​

​

117,350

​

​

40,206

Loans

​

​

5,386,149

​

​

5,410,406

​

​

5,366,973

​

​

5,446,329

​

​

5,281,374

Allowance for credit losses

​

​

(93,093)

​

​

(87,767)

​

​

(91,840)

​

​

(85,352)

​

​

(79,865)

Loans, net

​

​

5,293,056

​

​

5,322,639

​

​

5,275,133

​

​

5,360,977

​

​

5,201,509

Federal Home Loan Bank ("FHLB") stock, at cost

​

​

17,508

​

​

18,149

​

​

27,014

​

​

32,114

​

​

25,849

Premises and equipment, net

​

​

40,885

​

​

42,253

​

​

40,843

​

​

35,986

​

​

37,884

Right-of-use assets

​

​

27,497

​

​

29,042

​

​

30,443

​

​

31,330

​

​

32,804

Goodwill

​

​

40,516

​

​

40,516

​

​

40,516

​

​

40,516

​

​

40,516

Other real estate owned ("OREO")

​

​

1,072

​

​

843

​

​

896

​

​

1,277

​

​

1,246

Bank owned life insurance ("BOLI")

​

​

113,179

​

​

112,216

​

​

111,272

​

​

110,721

​

​

109,773

Other assets and accrued interest receivable

​

​

195,045

​

​

191,967

​

​

199,634

​

​

201,236

​

​

191,668

Total assets

​

$

7,081,785

​

$

7,061,829

​

$

7,253,279

​

$

7,042,061

​

$

7,014,919

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities and Stockholders' Equity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Deposits:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing

​

$

1,246,317

​

$

1,248,704

​

$

1,275,427

​

$

1,173,461

​

$

1,239,023

Interest-bearing

​

​

4,343,924

​

​

4,303,038

​

​

4,233,693

​

​

4,029,686

​

​

4,099,322

Total deposits

​

​

5,590,241

​

​

5,551,742

​

​

5,509,120

​

​

5,203,147

​

​

5,338,345

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Securities sold under agreements to

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

repurchase ("SSUAR") and other short-term borrowings

​

​

69,673

​

​

68,615

​

​

81,337

​

​

88,504

​

​

74,522

Operating lease liabilities

​

​

28,518

​

​

30,077

​

​

31,492

​

​

32,370

​

​

33,833

Federal Home Loan Bank advances

​

​

127,000

​

​

157,000

​

​

366,500

​

​

506,000

​

​

375,000

Other liabilities and accrued interest payable

​

​

102,488

​

​

97,598

​

​

131,443

​

​

109,747

​

​

108,699

Total liabilities

​

​

5,917,920

​

​

5,905,032

​

​

6,119,892

​

​

5,939,768

​

​

5,930,399

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Stockholders' equity

​

​

1,163,865

​

​

1,156,797

​

​

1,133,387

​

​

1,102,293

​

​

1,084,520

Total liabilities and stockholders' equity

​

$

7,081,785

​

$

7,061,829

​

$

7,253,279

​

$

7,042,061

​

$

7,014,919

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-2


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Average Balance Sheet Data

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

Nine Months Ended

​

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

Sep. 30, 2025

Assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Federal funds sold and other interest-earning deposits

​

$

302,058

​

$

256,961

​

$

344,353

​

$

407,022

​

$

476,681

​

​

$

300,969

​

$

538,644

Investment securities, including FHLB stock

​

​

919,470

​

​

912,466

​

​

906,692

​

​

901,006

​

​

806,304

​

​

​

912,923

​

​

704,701

Loans, including loans held for sale

​

​

5,467,594

​

​

5,396,640

​

​

5,464,500

​

​

5,365,734

​

​

5,281,369

​

​

​

5,442,931

​

​

5,365,207

Total interest-earning assets

​

​

6,689,122

​

​

6,566,067

​

​

6,715,545

​

​

6,673,762

​

​

6,564,354

​

​

​

6,656,823

​

​

6,608,552

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses

​

​

(89,797)

​

​

(92,164)

​

​

(89,017)

​

​

(79,832)

​

​

(81,196)

​

​

​

(90,329)

​

​

(96,320)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-earning assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-earning cash and cash equivalents

​

​

80,227

​

​

100,038

​

​

132,446

​

​

70,289

​

​

82,616

​

​

​

104,046

​

​

198,110

Premises and equipment, net

​

​

41,835

​

​

41,741

​

​

37,907

​

​

38,868

​

​

37,557

​

​

​

40,509

​

​

34,458

Bank owned life insurance

​

​

112,638

​

​

111,718

​

​

111,300

​

​

110,385

​

​

109,381

​

​

​

111,890

​

​

108,472

Other assets

​

​

265,440

​

​

273,948

​

​

286,831

​

​

273,906

​

​

279,166

​

​

​

275,326

​

​

275,358

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total assets

​

$

7,099,465

​

$

7,001,348

​

$

7,195,012

​

$

7,087,378

​

$

6,991,878

​

​

$

7,098,265

​

$

7,128,630

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Liabilities and Stockholders' Equity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-bearing deposits

​

$

4,361,287

​

$

4,192,067

​

$

4,157,622

​

$

4,084,332

​

$

4,078,925

​

​

$

4,237,737

​

$

4,067,511

SSUARs and other short-term borrowings

​

​

72,168

​

​

82,507

​

​

89,307

​

​

133,851

​

​

73,135

​

​

​

81,264

​

​

89,755

Federal Home Loan Bank advances

​

​

137,543

​

​

158,654

​

​

426,794

​

​

377,793

​

​

372,283

​

​

​

239,938

​

​

420,476

Total interest-bearing liabilities

​

​

4,570,998

​

​

4,433,228

​

​

4,673,723

​

​

4,595,976

​

​

4,524,343

​

​

​

4,558,939

​

​

4,577,742

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing liabilities and Stockholders’ Equity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing deposits

​

​

1,235,277

​

​

1,289,710

​

​

1,257,977

​

​

1,261,600

​

​

1,254,609

​

​

​

1,260,913

​

​

1,355,572

Other liabilities

​

​

116,729

​

​

123,813

​

​

133,479

​

​

125,515

​

​

131,269

​

​

​

124,612

​

​

141,767

Stockholders' equity

​

​

1,176,461

​

​

1,154,597

​

​

1,129,833

​

​

1,104,287

​

​

1,081,657

​

​

​

1,153,801

​

​

1,053,549

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total liabilities and stockholders’ equity

​

$

7,099,465

​

$

7,001,348

​

$

7,195,012

​

$

7,087,378

​

$

6,991,878

​

​

$

7,098,265

​

$

7,128,630

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-3


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

Total Company Average Balance Sheet and Interest Rates

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2026

​

​

Three Months Ended September 30, 2025

​

​

  ​ ​ ​

Average

  ​ ​ ​

​

​

  ​ ​ ​

Average

​

​

Average

  ​ ​ ​

​

​

  ​ ​ ​

Average

​

(in thousands)

  ​ ​ ​

Balance

  ​ ​ ​

Interest

  ​ ​ ​

Rate

​

​

Balance

  ​ ​ ​

Interest

  ​ ​ ​

Rate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

ASSETS

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-earning assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 

​

​

​

​

​

Federal funds sold and other interest-earning deposits

​

$

302,058

​

$

2,808

 

3.69

%  

  ​

  ​

$

476,681

​

$

5,292

 

4.40

%  

​

Investment securities, including FHLB stock (a)

​

​

919,470

​

​

9,524

 

4.11

​

​

​

​

806,304

​

​

8,272

 

4.07

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

RCS LOC products (b)

​

​

56,201

​

​

16,121

​

113.80

​

​

​

​

45,764

​

​

12,123

​

105.10

​

​

Other RPG loans (c)

​

 

130,793

​

 

1,587

 

4.81

​

​

​

 

90,362

​

 

1,591

 

6.99

​

​

Outstanding Warehouse lines of credit

​

​

585,494

​

​

9,340

​

6.33

​

​

​

​

575,273

​

​

10,180

​

7.02

​

​

Traditional Banking loans (c)

​

 

4,695,106

​

 

68,311

 

5.77

​

​

​

 

4,569,970

​

 

65,781

 

5.71

​

​

Total loans (d)

​

​

5,467,594

​

​

95,359

​

6.92

​

​

​

​

5,281,369

​

​

89,675

​

6.74

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total interest-earning assets

​

 

6,689,122

​

 

107,691

 

6.39

​

​

​

 

6,564,354

​

 

103,239

 

6.24

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for credit losses

​

 

(89,797)

​

​

​

​

​

​

​

​

 

(81,196)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-earning assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-earning cash and cash equivalents

​

 

80,227

​

​

​

​

​

​

​

​

 

82,616

​

​

​

​

​

​

​

Premises and equipment, net

​

 

41,835

​

​

​

​

​

​

​

​

 

37,557

​

​

​

​

​

​

​

Bank owned life insurance

​

 

112,638

​

​

​

​

​

​

​

​

 

109,381

​

​

​

​

​

​

​

Other assets (a)

​

 

265,440

​

​

​

​

​

​

​

​

 

279,166

​

​

​

​

​

​

​

Total assets

​

$

7,099,465

​

​

​

​

​

​

​

​

$

6,991,878

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

LIABILITIES AND STOCKHOLDERS’ EQUITY

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest-bearing liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Transaction accounts

​

$

1,846,012

​

$

3,088

 

0.66

%  

​

​

$

1,667,600

​

$

2,600

 

0.62

%  

​

Money market accounts

​

 

1,598,487

​

​

9,749

 

2.42

​

​

​

 

1,490,557

​

​

10,969

 

2.92

​

​

Time deposits

​

 

518,084

​

​

4,603

 

3.52

​

​

​

 

463,657

​

​

4,363

 

3.73

​

​

Reciprocal money market and time deposits

​

​

297,578

​

 

1,996

 

2.66

​

​

​

 

334,939

​

 

2,763

 

3.27

​

​

Brokered deposits

​

 

101,126

​

 

1,172

 

4.60

​

​

​

 

122,172

​

 

1,399

 

4.54

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total interest-bearing deposits

​

 

4,361,287

​

 

20,608

 

1.87

​

​

​

 

4,078,925

​

​

22,094

 

2.15

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

SSUARs and other short-term borrowings

​

 

72,168

​

​

81

 

0.45

​

​

​

 

73,135

​

​

116

 

0.63

​

​

Federal Home Loan Bank advances

​

 

137,543

​

​

1,330

 

3.84

​

​

​

 

372,283

​

​

4,059

 

4.33

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total interest-bearing liabilities

​

 

4,570,998

​

 

22,019

 

1.91

​

​

​

 

4,524,343

​

​

26,269

 

2.30

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing liabilities and Stockholders’ equity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest-bearing deposits

​

 

1,235,277

​

​

​

​

​

​

​

​

 

1,254,609

​

​

​

​

​

​

​

Other liabilities

​

 

116,729

​

​

​

​

​

​

​

​

 

131,269

​

​

​

​

​

​

​

Stockholders’ equity

​

 

1,176,461

​

​

​

​

​

​

​

​

 

1,081,657

​

​

​

​

​

​

​

Total liabilities and stockholders’ equity

​

$

7,099,465

​

​

​

​

​

​

​

​

$

6,991,878

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

​

​

​

$

85,672

​

​

​

​

​

​

​

​

$

76,970

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest spread

​

​

​

​

​

​

 

4.48

%  

​

​

​

​

​

​

​

 

3.94

%  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest margin

​

​

​

​

​

​

 

5.08

%  

​

​

​

​

​

​

​

 

4.65

%  

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​


(a)For the purpose of this calculation, the fair value adjustment on debt securities is included as a component of other assets.
(b)Interest income is composed either entirely or predominantly of loan fees.
(c)Average balances include the principal balance of nonaccrual loans and loans held for sale that are not carried at fair value and are inclusive of all loan premiums, discounts, fees and costs.
(d)See Footnote 2 of the Earnings Release Financial Supplement for detail of total loan fees by reporting segment.

S-4


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income Statement Data

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

Nine Months Ended

​

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

Sep. 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total interest income (2)

​

$

107,691

​

$

102,531

​

$

113,787

​

$

103,233

​

$

103,239

​

​

$

324,009

​

$

335,280

Total interest expense

​

​

22,019

​

​

20,829

​

​

23,335

​

​

24,423

​

​

26,269

​

​

​

66,183

​

​

79,420

Net interest income

​

​

85,672

​

​

81,702

​

​

90,452

​

​

78,810

​

​

76,970

​

​

​

257,826

​

​

255,860

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision

​

​

10,514

​

​

5,157

​

​

9,780

​

​

10,079

​

​

2,023

​

​

​

25,451

​

​

21,518

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Service charges on deposit accounts

​

​

4,585

​

​

4,068

​

​

3,883

​

​

3,825

​

​

3,646

​

​

​

12,536

​

​

10,611

Net refund transfer fees

​

​

1,403

​

​

3,208

​

​

9,525

​

​

108

​

​

1,117

​

​

​

14,136

​

​

17,577

Mortgage banking income (1)

​

​

1,222

​

​

1,799

​

​

1,825

​

​

1,620

​

​

2,064

​

​

​

4,846

​

​

5,781

Interchange fee income

​

​

3,506

​

​

3,623

​

​

2,873

​

​

2,884

​

​

3,030

​

​

​

10,002

​

​

9,307

Program fees (1)

​

​

5,913

​

​

5,058

​

​

4,549

​

​

4,444

​

​

4,888

​

​

​

15,520

​

​

13,161

Increase in cash surrender value of BOLI

​

​

964

​

​

943

​

​

930

​

​

947

​

​

1,035

​

​

​

2,837

​

​

2,649

Net losses on OREO

​

​

(52)

​

​

(41)

​

​

(50)

​

​

(53)

​

​

(52)

​

​

​

(143)

​

​

(158)

Gain on sale of Republic Bank Finance loans/leases (1)

​

​

—

​

​

—

​

​

5,845

​

​

—

​

​

—

​

​

​

5,845

​

​

—

Gain on sale of Visa Class B-1 shares

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

—

​

​

4,090

Other (1)

​

​

721

​

​

911

​

​

579

​

​

1,684

​

​

840

​

​

​

2,211

​

​

4,348

Total noninterest income

​

​

18,262

​

​

19,569

​

​

29,959

​

​

15,459

​

​

16,568

​

​

​

67,790

​

​

67,366

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest expense:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Salaries and employee benefits

​

​

31,220

​

​

30,943

​

​

32,117

​

​

34,163

​

​

31,027

​

​

​

94,280

​

​

92,897

Technology, equipment, and communication

​

​

8,658

​

​

8,686

​

​

7,946

​

​

8,581

​

​

8,710

​

​

​

25,290

​

​

26,037

Occupancy

​

​

3,596

​

​

3,460

​

​

3,648

​

​

3,673

​

​

3,547

​

​

​

10,704

​

​

10,502

Marketing and development

​

​

3,227

​

​

3,097

​

​

1,778

​

​

2,422

​

​

2,668

​

​

​

8,102

​

​

5,298

FDIC insurance expense

​

​

762

​

​

720

​

​

832

​

​

751

​

​

763

​

​

​

2,314

​

​

2,313

Interchange related expense

​

​

1,415

​

​

1,405

​

​

1,401

​

​

1,609

​

​

1,640

​

​

​

4,221

​

​

4,764

Legal and professional fees

​

​

800

​

​

836

​

​

450

​

​

825

​

​

1,100

​

​

​

2,086

​

​

2,884

Core conversion and related contract consulting fees

​

​

—

​

​

—

​

​

—

​

​

220

​

​

97

​

​

​

—

​

​

5,993

FHLB advances early termination penalties

​

​

—

​

​

—

​

​

2,316

​

​

—

​

​

—

​

​

​

2,316

​

​

—

Other

​

​

4,109

​

​

4,417

​

​

4,758

​

​

4,351

​

​

4,201

​

​

​

13,284

​

​

12,906

Total noninterest expense

​

​

53,787

​

​

53,564

​

​

55,246

​

​

56,595

​

​

53,753

​

​

​

162,597

​

​

163,594

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income tax expense

​

​

39,633

​

​

42,550

​

​

55,385

​

​

27,595

​

​

37,762

​

​

​

137,568

​

​

138,114

Income tax expense

​

​

8,562

​

​

9,684

​

​

12,816

​

​

4,774

​

​

8,018

​

​

​

31,062

​

​

29,618

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

31,071

​

$

32,866

​

$

42,569

​

$

22,821

​

$

29,744

​

​

$

106,506

​

$

108,496

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-5


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

     

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Selected Data and Ratios

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of and for the Three Months Ended

​

​

As of and for the Nine Months Ended

​

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

Sep. 30, 2025

Per Share Data:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted average shares outstanding

​

​

19,843

​

​

​

19,833

​

​

​

19,795

​

​

​

19,744

​

​

​

19,733

​

​

​

​

19,827

​

​

​

19,734

​

Diluted weighted average shares outstanding

​

​

19,888

​

​

​

19,864

​

​

​

19,830

​

​

​

19,799

​

​

​

19,791

​

​

​

​

19,865

​

​

​

19,803

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Period-end shares outstanding:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Class A Common Stock

​

​

17,485

​

​

​

17,498

​

​

​

17,467

​

​

​

17,393

​

​

​

17,387

​

​

​

​

17,485

​

​

​

17,387

​

Class B Common Stock

​

​

2,137

​

​

​

2,137

​

​

​

2,148

​

​

​

2,148

​

​

​

2,149

​

​

​

​

2,137

​

​

​

2,149

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Book value per share (3)

​

$

59.31

​

​

$

58.92

​

​

$

57.78

​

​

$

56.41

​

​

$

55.51

​

​

​

$

59.31

​

​

$

55.51

​

Tangible book value per share (3)

​

​

56.83

​

​

​

56.44

​

​

​

55.30

​

​

​

53.91

​

​

​

53.01

​

​

​

​

56.83

​

​

​

53.01

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Earnings per share ("EPS"):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic EPS - Class A Common Stock

​

$

1.59

​

​

$

1.69

​

​

$

2.18

​

​

$

1.17

​

​

$

1.53

​

​

​

$

5.45

​

​

$

5.57

​

Basic EPS - Class B Common Stock

​

​

1.44

​

​

​

1.53

​

​

​

1.98

​

​

​

1.07

​

​

​

1.39

​

​

​

​

4.95

​

​

​

5.07

​

Diluted EPS - Class A Common Stock

​

​

1.59

​

​

​

1.68

​

​

​

2.18

​

​

​

1.17

​

​

​

1.52

​

​

​

​

5.44

​

​

​

5.55

​

Diluted EPS - Class B Common Stock

​

​

1.44

​

​

​

1.53

​

​

​

1.98

​

​

​

1.06

​

​

​

1.39

​

​

​

​

4.94

​

​

​

5.05

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Cash dividends declared per Common share:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Class A Common Stock

​

$

0.495

​

​

$

0.495

​

​

$

0.495

​

​

$

0.451

​

​

$

0.451

​

​

​

$

1.485

​

​

$

1.353

​

Class B Common Stock

​

​

0.450

​

​

​

0.450

​

​

​

0.450

​

​

​

0.410

​

​

​

0.410

​

​

​

​

1.350

​

​

​

1.230

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Performance Ratios:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Return on average assets

​

​

1.74

%

​

​

1.88

%

​

​

2.40

%

​

​

1.28

%

​

​

1.69

%

​

​

​

2.01

%

​

​

2.03

%

Return on average equity

​

​

10.48

​

​

​

11.42

​

​

​

15.28

​

​

​

8.20

​

​

​

10.91

​

​

​

​

12.34

​

​

​

13.77

​

Efficiency ratio (4)

​

​

51.8

​

​

​

52.9

​

​

​

45.9

​

​

​

60.0

​

​

​

57.5

​

​

​

​

49.9

​

​

​

50.6

​

Yield on average interest-earning assets (2)

​

​

6.39

​

​

​

6.26

​

​

​

6.87

​

​

​

6.14

​

​

​

6.24

​

​

​

​

6.51

​

​

​

6.78

​

Cost of average interest-bearing liabilities

​

​

1.91

​

​

​

1.88

​

​

​

2.02

​

​

​

2.11

​

​

​

2.30

​

​

​

​

1.94

​

​

​

2.32

​

Cost of average deposits (5)

​

​

1.46

​

​

​

1.40

​

​

​

1.41

​

​

​

1.50

​

​

​

1.64

​

​

​

​

1.42

​

​

​

1.61

​

Net interest spread (2)

​

​

4.48

​

​

​

4.38

​

​

​

4.85

​

​

​

4.03

​

​

​

3.94

​

​

​

​

4.57

​

​

​

4.46

​

Net interest margin - Total Company (2)

​

​

5.08

​

​

​

4.99

​

​

​

5.46

​

​

​

4.69

​

​

​

4.65

​

​

​

​

5.18

​

​

​

5.18

​

Net interest margin - Core Bank (2)

​

​

4.03

​

​

​

4.02

​

​

​

3.96

​

​

​

3.87

​

​

​

3.78

​

​

​

​

4.00

​

​

​

3.73

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Information:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

End of period FTEs (6) - Total Company

​

​

958

​

​

​

958

​

​

​

966

​

​

​

973

​

​

​

978

​

​

​

​

958

​

​

​

978

​

End of period FTEs (6) - Core Bank

​

​

898

​

​

​

897

​

​

​

907

​

​

​

911

​

​

​

918

​

​

​

​

898

​

​

​

918

​

Number of full-service banking centers

​

​

47

​

​

​

47

​

​

​

47

​

​

​

47

​

​

​

47

​

​

​

​

47

​

​

​

47

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-6


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

    

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loan Composition and Allowance for Credit Losses on Loans

​

​

​

​

​

​

​

​

​

​

​

As of

​

  ​ ​

Sep. 30, 2026

  ​ ​

Jun. 30, 2026

  ​ ​ ​

Mar. 31, 2026

  ​ ​ ​

Dec. 31, 2025

  ​ ​ ​

Sep. 30, 2025

Loan Composition:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential real estate:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Owner-occupied

​

$

1,048,995

​

$

1,042,149

​

$

1,028,473

​

$

1,040,080

​

$

1,044,737

Nonowner-occupied

​

 

275,690

​

 

275,983

​

 

280,777

​

 

283,246

​

 

291,373

Commercial real estate

​

 

​

​

 

​

​

 

​

​

 

​

​

 

​

Owner-occupied

​

​

713,901

​

​

704,806

​

​

684,405

​

​

666,948

​

​

643,519

Nonowner-occupied

​

​

832,094

​

​

819,996

​

​

819,363

​

​

799,420

​

​

801,644

Multi-Family

​

​

347,108

​

​

377,392

​

​

328,154

​

​

331,370

​

​

321,453

Construction & land development

​

 

258,116

​

 

215,341

​

 

245,423

​

 

238,455

​

 

246,065

Commercial & industrial

​

 

542,480

​

 

547,145

​

 

541,646

​

 

528,873

​

 

488,786

Lease financing receivables

​

 

21,259

​

 

21,572

​

 

20,710

​

 

20,523

​

 

96,605

Aircraft

​

​

199,248

​

​

202,729

​

​

202,388

​

​

203,120

​

​

202,742

Home equity

​

 

436,148

​

 

429,812

​

 

425,662

​

 

413,638

​

 

399,691

Consumer:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit cards

​

 

11,860

​

 

11,422

​

 

11,659

​

 

10,711

​

 

10,787

Overdrafts

​

 

876

​

 

825

​

 

802

​

 

971

​

 

881

Automobile loans

​

 

815

​

 

645

​

 

678

​

 

738

​

 

813

Other consumer

​

 

5,362

​

 

5,692

​

 

6,151

​

 

8,204

​

 

9,210

Total Traditional Banking

​

​

4,693,952

​

​

4,655,509

​

​

4,596,291

​

​

4,546,297

​

​

4,558,306

Warehouse lines of credit

​

 

537,585

​

 

614,696

​

 

629,848

​

 

754,090

​

 

609,826

Total Core Banking

​

​

5,231,537

​

​

5,270,205

​

​

5,226,139

​

​

5,300,387

​

​

5,168,132

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Republic Processing Group:

​

 

​

​

 

​

​

 

​

​

 

​

​

 

​

Tax Refund Solutions:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Refund Advances

​

​

—

​

​

—

​

​

8,458

​

​

12,924

​

​

—

Other TRS commercial & industrial loans

​

​

309

​

​

156

​

​

701

​

​

19,473

​

​

292

Republic Payment Solutions

​

​

6,445

​

​

—

​

​

—

​

​

—

​

​

—

Republic Credit Solutions

​

​

147,858

​

​

140,045

​

​

131,675

​

​

113,545

​

​

112,950

Total Republic Processing Group

​

​

154,612

​

​

140,201

​

​

140,834

​

​

145,942

​

​

113,242

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Loans - Total Company

​

$

5,386,149

​

$

5,410,406

​

$

5,366,973

​

$

5,446,329

​

$

5,281,374

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for Credit Losses on Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

65,430

​

$

63,806

​

$

64,041

​

$

63,662

​

$

58,479

Warehouse Lending

​

​

1,341

​

​

1,533

​

​

1,571

​

​

1,882

​

​

1,522

Total Core Banking

​

​

66,771

​

​

65,339

​

​

65,612

​

​

65,544

​

​

60,001

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tax Refund Solutions

​

​

1

​

​

1

​

​

6,344

​

​

333

​

​

1

Republic Credit Solutions

​

​

26,321

​

​

22,427

​

​

19,884

​

​

19,475

​

​

19,863

Total Republic Processing Group

​

​

26,322

​

​

22,428

​

​

26,228

​

​

19,808

​

​

19,864

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Allowance - Total Company

​

$

93,093

​

$

87,767

​

$

91,840

​

$

85,352

​

$

79,865

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance to Total Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

​

1.39

%

​

1.37

%

​

1.39

%

​

1.40

%

​

1.28

Warehouse Lending

​

​

0.25

​

​

0.25

​

​

0.25

​

​

0.25

​

​

0.25

Total Core Banking

​

​

1.28

​

​

1.24

​

​

1.26

​

​

1.24

​

​

1.16

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tax Refund Solutions

​

​

0.32

​

​

0.64

​

​

69.27

​

​

1.03

​

​

0.34

Republic Credit Solutions

​

​

17.80

​

​

16.01

​

​

15.10

​

​

17.15

​

​

17.59

Total Republic Processing Group

​

​

17.02

​

​

16.00

​

​

18.62

​

​

13.57

​

​

17.54

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Company

​

​

1.73

​

​

1.62

​

​

1.71

​

​

1.57

​

​

1.51

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-7


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

(Dollars in thousands, except per-share amounts, number of employees, and number of banking centers.)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit Quality Data and Ratios

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of and for the Three Months Ended

​

​

As of and for the Nine Months Ended

​

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

Sep. 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming Assets - Total Company:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans on nonaccrual status

​

$

33,010

​

​

$

30,645

​

​

$

31,784

​

​

$

23,806

​

​

$

21,572

​

​

​

$

33,010

​

​

$

21,572

​

Loans past due 90-days-or-more and still on accrual

​

​

145

​

​

​

83

​

​

​

68

​

​

​

161

​

​

​

137

​

​

​

​

145

​

​

​

137

​

Total nonperforming loans

​

​

33,155

​

​

​

30,728

​

​

​

31,852

​

​

​

23,967

​

​

​

21,709

​

​

​

​

33,155

​

​

​

21,709

​

OREO

​

​

1,072

​

​

​

843

​

​

​

896

​

​

​

1,277

​

​

​

1,246

​

​

​

​

1,072

​

​

​

1,246

​

Total nonperforming assets

​

$

34,227

​

​

$

31,571

​

​

$

32,748

​

​

$

25,244

​

​

$

22,955

​

​

​

$

34,227

​

​

$

22,955

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming Assets - Core Bank:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Loans on nonaccrual status

​

$

33,010

​

​

$

30,645

​

​

$

31,784

​

​

$

23,806

​

​

$

21,572

​

​

​

$

33,010

​

​

$

21,572

​

Loans past due 90-days-or-more and still on accrual

​

​

—

​

​

​

4

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

​

—

​

​

​

—

​

Total nonperforming loans

​

​

33,010

​

​

​

30,649

​

​

​

31,784

​

​

​

23,806

​

​

​

21,572

​

​

​

​

33,010

​

​

​

21,572

​

OREO

​

​

1,072

​

​

​

843

​

​

​

896

​

​

​

1,277

​

​

​

1,246

​

​

​

​

1,072

​

​

​

1,246

​

Total nonperforming assets

​

$

34,082

​

​

$

31,492

​

​

$

32,680

​

​

$

25,083

​

​

$

22,818

​

​

​

$

34,082

​

​

$

22,818

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Delinquent Loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Core Bank

​

$

14,235

​

​

$

18,436

​

​

$

33,052

​

​

$

13,925

​

​

$

10,691

​

​

​

$

14,235

​

​

$

10,691

​

RPG

​

​

11,594

​

​

​

10,054

​

​

​

9,690

​

​

​

8,938

​

​

​

8,691

​

​

​

​

11,594

​

​

​

8,691

​

Total delinquent loans - Total Company

​

$

25,829

​

​

$

28,490

​

​

$

42,742

​

​

$

22,863

​

​

$

19,382

​

​

​

$

25,829

​

​

$

19,382

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

NCOs (Recoveries) by Segment:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

564

​

​

$

92

​

​

$

326

​

​

$

879

​

​

$

251

​

​

​

$

982

​

​

$

700

​

Warehouse Lending

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

​

—

​

​

​

—

​

Core Bank

​

​

564

​

​

​

92

​

​

​

326

​

​

​

879

​

​

​

251

​

​

​

​

982

​

​

​

700

​

Tax Refund Solutions

​

​

(550)

​

​

​

5,297

​

​

​

(669)

​

​

​

(894)

​

​

​

(1,468)

​

​

​

​

4,078

​

​

​

19,888

​

Republic Credit Solutions

​

​

5,174

​

​

​

3,841

​

​

​

3,635

​

​

​

4,607

​

​

​

5,135

​

​

​

​

12,650

​

​

​

13,043

​

RPG

​

​

4,624

​

​

​

9,138

​

​

​

2,966

​

​

​

3,713

​

​

​

3,667

​

​

​

​

16,728

​

​

​

32,931

​

Total NCOs (recoveries) - Total Company

​

$

5,188

​

​

$

9,230

​

​

$

3,292

​

​

$

4,592

​

​

$

3,918

​

​

​

$

17,710

​

​

$

33,631

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit Quality Ratios - Total Company:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming loans to total loans

​

​

0.62

%

​

​

0.57

%

​

​

0.59

%

​

​

0.44

%

​

​

0.41

%

​

​

​

0.62

%

​

​

0.41

%

Nonperforming assets to total loans (including OREO)

​

​

0.64

​

​

​

0.58

​

​

​

0.61

​

​

​

0.46

​

​

​

0.43

​

​

​

​

0.64

​

​

​

0.43

​

Nonperforming assets to total assets

​

​

0.48

​

​

​

0.45

​

​

​

0.45

​

​

​

0.36

​

​

​

0.33

​

​

​

​

0.48

​

​

​

0.33

​

Allowance for credit losses to total loans

​

​

1.73

​

​

​

1.62

​

​

​

1.71

​

​

​

1.57

​

​

​

1.51

​

​

​

​

1.73

​

​

​

1.51

​

Allowance for credit losses to nonperforming loans

​

​

281

​

​

​

286

​

​

​

288

​

​

​

356

​

​

​

368

​

​

​

​

281

​

​

​

368

​

Delinquent loans to total loans (7)

​

​

0.48

​

​

​

0.53

​

​

​

0.80

​

​

​

0.42

​

​

​

0.37

​

​

​

​

0.48

​

​

​

0.37

​

Annualized NCOs (recoveries) to average loans

​

​

0.38

​

​

​

0.69

​

​

​

0.24

​

​

​

0.34

​

​

​

0.29

​

​

​

​

0.44

​

​

​

0.84

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Credit Quality Ratios - Core Bank:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nonperforming loans to total loans

​

​

0.63

%

​

​

0.58

%

​

​

0.61

%

​

​

0.45

%

​

​

0.42

%

​

​

​

0.63

%

​

​

0.42

%

Nonperforming assets to total loans (including OREO)

​

​

0.65

​

​

​

0.60

​

​

​

0.63

​

​

​

0.47

​

​

​

0.44

​

​

​

​

0.65

​

​

​

0.44

​

Nonperforming assets to total assets

​

​

0.53

​

​

​

0.49

​

​

​

0.49

​

​

​

0.38

​

​

​

0.35

​

​

​

​

0.53

​

​

​

0.35

​

Allowance for credit losses to total loans

​

​

1.28

​

​

​

1.24

​

​

​

1.26

​

​

​

1.24

​

​

​

1.16

​

​

​

​

1.28

​

​

​

1.16

​

Allowance for credit losses to nonperforming loans

​

​

202

​

​

​

213

​

​

​

206

​

​

​

275

​

​

​

278

​

​

​

​

202

​

​

​

278

​

Delinquent loans to total loans (7)

​

​

0.27

​

​

​

0.35

​

​

​

0.63

​

​

​

0.26

​

​

​

0.21

​

​

​

​

0.27

​

​

​

0.21

​

Annualized NCOs (recoveries) to average loans

​

​

0.04

​

​

​

0.01

​

​

​

0.03

​

​

​

0.07

​

​

​

0.02

​

​

​

​

0.03

​

​

​

0.02

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

TRS Refund Advances ("RAs and ERAs")

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

RAs and ERAs originated

​

$

—

​

​

$

—

​

​

$

246,396

​

​

$

12,924

​

​

$

—

​

​

​

$

246,396

​

​

$

662,556

​

Net (credit) charge to the Provision for RAs and ERAs

​

​

(547)

​

​

​

(1,056)

​

​

​

5,318

​

​

​

(598)

​

​

​

(1,454)

​

​

​

​

3,715

​

​

​

9,947

​

RAs and ERAs NCOs (recoveries)

​

​

(547)

​

​

​

5,227

​

​

​

(669)

​

​

​

(894)

​

​

​

(1,454)

​

​

​

​

4,011

​

​

​

19,740

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-8


Republic Bancorp, Inc.

Earnings Release

Financial Supplement

Third Quarter 2026 (continued)

​

Segment Data:

​

Reportable segments are determined based on the products and services offered and the level of information provided to the chief operating decision maker (“CODM”). The CODM uses this information to review the performance of various components of the business, including banking centers and business units, which are aggregated when their operating performance, products and services, and clients are similar. The Company’s Executive Chair and Chief Executive Officer serves as the Company’s CODM. Income before income tax expense is the measure of segment profit or loss regularly reviewed by the CODM and used to allocate resources and evaluate performance.

​

As of September 30, 2026, the Company was divided into five reportable segments: Traditional Banking, Warehouse Lending, Tax Refund Solutions, Republic Payment Solutions, and Republic Credit Solutions. Management considers the first two segments to collectively constitute “Core Bank” or “Core Banking” operations, while the last three segments collectively constitute Republic Processing Group operations.

​

The nature of each segment’s operations and the primary drivers of net revenues by reportable segment are described below:

​

​

​

​

​

​

​

Reportable Segment:

​

Nature of Operations:

​

Primary Drivers of Net Revenue:

​

​

​

​

​

Core Banking:

​

​

​

​

​

​

​

​

​

Traditional Banking

​

Provides traditional banking products to clients in its market footprint via its banking center network and to clients outside of its market footprint primarily via its digital delivery channels.

​

Net interest income

​

​

​

​

​

Warehouse Lending

​

Provides short-term, revolving credit facilities to mortgage bankers across the U.S.

​

Net interest income

​

​

​

​

​

Republic Processing Group:

​

​

​

​

​

​

​

​

​

Tax Refund Solutions

​

Offers tax-related credit products and facilitates the receipt and payment of federal and state tax refunds through Refund Transfer products. TRS products are primarily provided to clients outside of the Bank’s market footprint.

​

Net interest income and Net refund transfer fees

​

​

​

​

​

Republic Payment Solutions

​

Offers general-purpose reloadable cards. RPS products are primarily provided to clients outside of the Bank’s market footprint.

​

Net interest income and Program fees

​

​

​

​

​

Republic Credit Solutions

​

Offers consumer credit products. RCS products are primarily provided to clients outside of the Bank’s market footprint, with a substantial portion of RCS clients considered subprime or near-prime borrowers.

​

Net interest income and Program fees

​

The accounting policies used for Republic’s reportable segments are consistent with those described in the summary of significant accounting policies. Segment performance is evaluated based on operating income before income taxes. Goodwill is allocated to the Traditional Banking segment. Income taxes are generally allocated based on income before income tax expense unless specific segment allocations can be reasonably determined.

​

Transactions among reportable segments are recorded at carrying value. Net interest income is reflected within each applicable business segment based on the underlying financial instruments assigned to that segment and the impact of the Company’s internal funds transfer pricing process applied to each instrument. Funds transfer pricing is allocated from the Traditional Banking segment to each segment based on the assumed terms of the underlying financial instruments within that segment and applicable market interest rates corresponding to those assumed terms.

S-9


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

​

Segment information for the three and nine months ended September 30, 2026, and 2025 follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2026

​

​

Core Banking

​

Republic Processing Group

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

​

​

Tax

​

​

Republic

​

​

Republic

​

​

​

​

​

​

​

​

​

​

​

Traditional

​

​

​

Warehouse

​

​

​

Core

​

​

​

Refund

​

​

Payment

​

​

Credit

​

​

Total

​

​

Total

(dollars in thousands)

​

​

Banking

​

​

​

Lending

​

​

​

Banking

​

​

​

Solutions

​

​

Solutions

​

​

Solutions

​

​

RPG

​

​

Company

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

62,346

​

​

$

3,711

​

​

$

66,057

​

​

$

(256)

​

$

3,326

​

$

16,545

​

$

19,615

​

​

$

85,672

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for expected credit loss expense

​

​

2,188

​

​

​

(192)

​

​

​

1,996

​

​

​

(550)

​

​

—

​

​

9,068

​

​

8,518

​

​

​

10,514

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net refund transfer fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

1,403

​

​

—

​

​

—

​

​

1,403

​

​

​

1,403

​

Mortgage banking income

​

​

1,222

​

​

​

—

​

​

​

1,222

​

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

1,222

​

Program fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

866

​

​

5,047

​

​

5,913

​

​

​

5,913

​

Other noninterest income

​

​

9,659

​

​

​

26

​

​

​

9,685

​

​

​

34

​

​

4

​

​

1

​

​

39

​

​

​

9,724

​

Total noninterest income

​

​

10,881

​

​

​

26

​

​

​

10,907

​

​

​

1,437

​

​

870

​

​

5,048

​

​

7,355

​

​

​

18,262

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total noninterest expense

​

​

44,968

​

​

​

945

​

​

​

45,913

​

​

​

2,019

​

​

1,229

​

​

4,626

​

​

7,874

​

​

​

53,787

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income tax expense

​

​

26,071

​

​

​

2,984

​

​

​

29,055

​

​

​

(288)

​

​

2,967

​

​

7,899

​

​

10,578

​

​

​

39,633

​

Income tax expense

​

​

5,549

​

​

​

716

​

​

​

6,265

​

​

​

(79)

​

​

648

​

​

1,728

​

​

2,297

​

​

​

8,562

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

20,522

​

​

$

2,268

​

​

$

22,790

​

​

$

(209)

​

$

2,319

​

$

6,171

​

$

8,281

​

​

$

31,071

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Period-end assets

​

$

5,848,728

​

​

$

538,079

​

​

$

6,386,807

​

​

$

17,497

​

$

495,552

​

$

181,929

​

$

694,978

​

​

$

7,081,785

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest margin

​

​

4.18

%

​

​

2.51

%

​

​

4.03

%

​

​

NM

​

​

NM

​

​

NM

​

​

NM

​

​

​

5.08

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net-revenue concentration*

​

​

70

%

​

​

4

%

​

​

74

%

​

​

1

%

​

4

%

​

21

%

​

26

%

​

​

100

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 2025

​

​

Core Banking

​

​

Republic Processing Group

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

​

​

Tax

​

​

Republic

​

​

Republic

​

​

​

​

​

​

​

​

​

​

​

Traditional

​

​

​

Warehouse

​

​

​

Core

​

​

​

Refund

​

​

Payment

​

​

Credit

​

​

Total

​

​

​

Total

​

(dollars in thousands)

​

​

Banking

​

​

​

Lending

​

​

​

Banking

​

​

​

Solutions

​

​

Solutions

​

​

Solutions

​

​

RPG

​

​

​

Company

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

57,424

​

​

$

3,805

​

​

$

61,229

​

​

$

280

​

$

3,193

​

$

12,268

​

$

15,741

​

​

$

76,970

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for expected credit loss expense

​

​

(325)

​

​

​

(154)

​

​

​

(479)

​

​

​

(1,467)

​

​

—

​

​

3,969

​

​

2,502

​

​

​

2,023

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net refund transfer fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

1,117

​

​

—

​

​

—

​

​

1,117

​

​

​

1,117

​

Mortgage banking income

​

​

2,064

​

​

​

—

​

​

​

2,064

​

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

2,064

​

Program fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

781

​

​

4,107

​

​

4,888

​

​

​

4,888

​

Other noninterest income

​

​

8,438

​

​

​

21

​

​

​

8,459

​

​

​

38

​

​

1

​

​

1

​

​

40

​

​

​

8,499

​

Total noninterest income

​

​

10,502

​

​

​

21

​

​

​

10,523

​

​

​

1,155

​

​

782

​

​

4,108

​

​

6,045

​

​

​

16,568

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total noninterest expense

​

​

46,194

​

​

​

945

​

​

​

47,139

​

​

​

2,348

​

​

1,105

​

​

3,161

​

​

6,614

​

​

​

53,753

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income tax expense

​

​

22,057

​

​

​

3,035

​

​

​

25,092

​

​

​

554

​

​

2,870

​

​

9,246

​

​

12,670

​

​

​

37,762

​

Income tax expense

​

​

4,591

​

​

​

684

​

​

​

5,275

​

​

​

95

​

​

624

​

​

2,024

​

​

2,743

​

​

​

8,018

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

17,466

​

​

$

2,351

​

​

$

19,817

​

​

$

459

​

$

2,246

​

$

7,222

​

$

9,927

​

​

$

29,744

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Period-end assets

​

$

5,952,561

​

​

$

610,155

​

​

$

6,562,716

​

​

$

22,673

​

$

310,220

​

$

119,310

​

$

452,203

​

​

$

7,014,919

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest margin

​

​

3.89

%

​

​

2.62

%

​

​

3.78

%

​

​

NM

​

​

NM

​

​

NM

​

​

NM

​

​

​

4.65

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net-revenue concentration*

​

​

72

%

​

​

4

%

​

​

76

%

​

​

2

%

​

4

%

​

18

%

​

24

%

​

​

100

%


* Net revenue represents net interest income plus total noninterest income. Net-revenue concentration equals segment-level net revenue divided by total Company net revenue.

​

​

​

​

​

​

​

​

S-10


Republic Bancorp, Inc.

Earnings Release Financial Supplement

Third Quarter 2026 (continued)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2026

​

​

Core Banking

​

Republic Processing Group

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

​

​

Tax

​

​

Republic

​

​

Republic

​

​

​

​

​

​

​

​

​

​

​

Traditional

​

​

​

Warehouse

​

​

​

Core

​

​

​

Refund

​

​

Payment

​

​

Credit

​

​

Total

​

​

​

Total

​

(dollars in thousands)

​

​

Banking

​

​

​

Lending

​

​

​

Banking

​

​

​

Solutions

​

​

Solutions

​

​

Solutions

​

​

RPG

​

​

​

Company

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

182,048

​

​

$

11,355

​

​

$

193,403

​

​

$

11,201

​

$

9,369

​

$

43,853

​

$

64,423

​

​

$

257,826

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for expected credit loss expense

​

​

2,750

​

​

​

(541)

​

​

​

2,209

​

​

​

3,746

​

​

—

​

​

19,496

​

​

23,242

​

​

​

25,451

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net refund transfer fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

14,136

​

​

—

​

​

—

​

​

14,136

​

​

​

14,136

​

Mortgage banking income

​

​

4,846

​

​

​

—

​

​

​

4,846

​

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

4,846

​

Program fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

2,385

​

​

13,135

​

​

15,520

​

​

​

15,520

​

Gain on sale of Republic Bank Finance loans/leases

​

​

5,845

​

​

​

—

​

​

​

5,845

​

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

5,845

​

Other noninterest income

​

​

27,207

​

​

​

73

​

​

​

27,280

​

​

​

154

​

​

7

​

​

2

​

​

163

​

​

​

27,443

​

Total noninterest income

​

​

37,898

​

​

​

73

​

​

​

37,971

​

​

​

14,290

​

​

2,392

​

​

13,137

​

​

29,819

​

​

​

67,790

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total noninterest expense

​

​

136,234

​

​

​

2,868

​

​

​

139,102

​

​

​

7,384

​

​

3,701

​

​

12,410

​

​

23,495

​

​

​

162,597

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income tax expense

​

​

80,962

​

​

​

9,101

​

​

​

90,063

​

​

​

14,361

​

​

8,060

​

​

25,084

​

​

47,505

​

​

​

137,568

​

Income tax expense

​

​

18,518

​

​

​

2,184

​

​

​

20,702

​

​

​

3,114

​

​

1,759

​

​

5,487

​

​

10,360

​

​

​

31,062

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

62,444

​

​

$

6,917

​

​

$

69,361

​

​

$

11,247

​

$

6,301

​

$

19,597

​

$

37,145

​

​

$

106,506

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Period-end assets

​

$

5,848,728

​

​

$

538,079

​

​

$

6,386,807

​

​

$

17,497

​

$

495,552

​

$

181,929

​

$

694,978

​

​

$

7,081,785

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest margin

​

​

4.15

%

​

​

2.56

%

​

​

4.00

%

​

​

NM

​

​

NM

​

​

NM

​

​

NM

​

​

​

5.18

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net-revenue concentration*

​

​

68

%

​

​

3

%

​

​

71

%

​

​

8

%

​

4

%

​

17

%

​

29

%

​

​

100

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Nine Months Ended September 30, 2025

​

​

Core Banking

​

​

Republic Processing Group

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total

​

​

​

Tax

​

​

Republic

​

​

Republic

​

​

​

​

​

​

​

​

​

​

​

Traditional

​

​

​

Warehouse

​

​

​

Core

​

​

​

Refund

​

​

Payment

​

​

Credit

​

​

Total

​

​

​

Total

​

(dollars in thousands)

​

​

Banking

​

​

​

Lending

​

​

​

Banking

​

​

​

Solutions

​

​

Solutions

​

​

Solutions

​

​

RPG

​

​

​

Company

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income

​

$

167,125

​

​

$

10,382

​

​

$

177,507

​

​

$

30,154

​

$

10,750

​

$

37,449

​

$

78,353

​

​

$

255,860

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Provision for expected credit loss expense

​

​

(577)

​

​

​

148

​

​

​

(429)

​

​

​

10,028

​

​

—

​

​

11,919

​

​

21,947

​

​

​

21,518

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net refund transfer fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

17,577

​

​

—

​

​

—

​

​

17,577

​

​

​

17,577

​

Mortgage banking income

​

​

5,781

​

​

​

—

​

​

​

5,781

​

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

5,781

​

Program fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

2,283

​

​

10,878

​

​

13,161

​

​

​

13,161

​

Gain on sale of Visa Class B-1 shares

​

​

4,090

​

​

​

—

​

​

​

4,090

​

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

4,090

​

Other noninterest income

​

​

26,441

​

​

​

64

​

​

​

26,505

​

​

​

248

​

​

2

​

​

2

​

​

252

​

​

​

26,757

​

Total noninterest income

​

​

36,312

​

​

​

64

​

​

​

36,376

​

​

​

17,825

​

​

2,285

​

​

10,880

​

​

30,990

​

​

​

67,366

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total noninterest expense

​

​

140,733

​

​

​

2,768

​

​

​

143,501

​

​

​

8,075

​

​

3,344

​

​

8,674

​

​

20,093

​

​

​

163,594

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Income before income tax expense

​

​

63,281

​

​

​

7,530

​

​

​

70,811

​

​

​

29,876

​

​

9,691

​

​

27,736

​

​

67,303

​

​

​

138,114

​

Income tax expense

​

​

13,247

​

​

​

1,697

​

​

​

14,944

​

​

​

6,494

​

​

2,109

​

​

6,071

​

​

14,674

​

​

​

29,618

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

50,034

​

​

$

5,833

​

​

$

55,867

​

​

$

23,382

​

$

7,582

​

$

21,665

​

$

52,629

​

​

$

108,496

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Period-end assets

​

$

5,952,561

​

​

$

610,155

​

​

$

6,562,716

​

​

$

22,673

​

$

310,220

​

$

119,310

​

$

452,203

​

​

$

7,014,919

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest margin

​

​

3.84

%

​

​

2.60

%

​

​

3.73

%

​

​

NM

​

​

NM

​

​

NM

​

​

NM

​

​

​

5.18

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net-revenue concentration*

​

​

63

%

​

​

3

%

​

​

66

%

​

​

15

%

​

4

%

​

15

%

​

34

%

​

​

100

%


​

* Net revenue represents net interest income plus total noninterest income. Net-revenue concentration equals segment-level net revenue divided by total Company net revenue.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-11


Earnings Release Financial Supplement

Footnotes:

​

​

(1)In the ordinary course of business, the Bank originates both mortgage and consumer loans with the intent to sell. Mortgage loans held for sale are primarily originated and sold into the secondary market through the Traditional Banking segment, while consumer loans held for sale are originated and sold through the Republic Credit Solutions segment. Gains on the sale of mortgage loans are recorded as a component of “Mortgage Banking” income. Gains on the sale of Republic Credit Solutions consumer loans are recorded as a component of “Program Fees.”

​

During the second quarter of 2025, the Traditional Banking segment entered into an agreement to sell its consumer credit card portfolio. As a result, these loans were transferred from held for investment to loans held for sale, and the related gain was recorded as a component of other noninterest income during the second quarter of 2025.

​

During the fourth quarter of 2025, the Traditional Banking segment entered into an agreement to sell approximately $82 million of Republic Bank Finance loans and lease financing receivables. As a result, these loans and lease financing receivables were transferred from held for investment to loans held for sale, and the related gain was recorded as a component of noninterest income during the first quarter of 2026.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of and for the Three Months Ended

​

​

As of and for the Nine Months Ended

(dollars in thousands)

​

Sep. 30, 2026

  ​ ​ ​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

Sep. 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Mortgage Loans Held for Sale

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

16,566

​

$

12,953

​

$

7,516

​

$

15,338

​

$

8,850

​

​

$

7,516

​

$

8,312

Originations

​

 

52,046

​

 

67,334

​

 

47,990

​

 

58,417

​

 

59,494

​

​

 

167,370

​

 

152,515

Proceeds from sales

​

 

(59,898)

​

 

(65,182)

​

 

(44,042)

​

 

(67,560)

​

 

(54,716)

​

​

 

(169,122)

​

 

(150,093)

Net gain on sale

​

 

870

​

 

1,461

​

 

1,489

​

 

1,321

​

 

1,710

​

​

 

3,820

​

 

4,604

Balance, end of period

​

$

9,584

​

$

16,566

​

$

12,953

​

$

7,516

​

$

15,338

​

​

$

9,584

​

$

15,338

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer Loans Held for Sale

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

41,431

​

$

28,829

​

$

27,995

​

$

24,868

​

$

27,952

​

​

$

27,995

​

$

24,075

Originations

​

 

428,879

​

 

379,542

​

 

291,165

​

 

277,273

​

 

271,718

​

​

 

1,099,586

​

 

859,496

Transferred from held for investment to held for sale

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

​

—

​

 

4,977

Proceeds from sales

​

 

(416,308)

​

 

(371,254)

​

 

(294,104)

​

 

(277,926)

​

 

(278,908)

​

​

 

(1,081,666)

​

 

(874,886)

Net gain on sale

​

 

5,048

​

 

4,314

​

 

3,773

​

 

3,780

​

 

4,106

​

​

 

13,135

​

 

11,206

Balance, end of period

​

$

59,050

​

$

41,431

​

$

28,829

​

$

27,995

​

$

24,868

​

​

$

59,050

​

$

24,868

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Other Loans Held for Sale

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Balance, beginning of period

​

$

—

​

$

—

​

$

81,839

​

$

—

​

$

—

​

​

$

81,839

​

$

—

Transferred from held for investment to held for sale

​

​

—

​

​

—

​

​

—

​

​

81,839

​

​

—

​

​

​

—

​

 

—

Proceeds from sales

​

 

—

​

 

—

​

 

(87,684)

​

 

—

​

 

—

​

​

 

(87,684)

​

 

—

Net gain on sale

​

 

—

​

 

—

​

 

5,845

​

 

—

​

 

—

​

​

 

5,845

​

 

—

Balance, end of period

​

$

—

​

$

—

​

$

—

​

$

81,839

​

$

—

​

​

$

—

​

$

—

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(2)Loan fee income can meaningfully impact total interest income, loan yields, net interest income, net interest margin, and net interest spread. The following table presents total loan fees by reportable segment:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

Nine Months Ended

(in thousands)

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

Sep. 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Traditional Banking

​

$

1,907

​

$

1,264

​

$

1,304

​

$

2,003

​

$

1,393

​

​

$

4,475

​

$

4,051

Warehouse Lending

​

​

360

​

​

361

​

​

396

​

​

362

​

​

364

​

​

​

1,117

​

​

1,043

Total Core Bank

​

​

2,267

​

​

1,625

​

​

1,700

​

​

2,365

​

​

1,757

​

​

​

5,592

​

​

5,094

Tax Refund Solutions

​

​

(393)

​

​

77

​

​

13,528

​

​

288

​

​

17

​

​

​

13,212

​

​

33,717

Republic Credit Solutions

​

​

16,121

​

​

14,036

​

​

12,441

​

​

11,411

​

​

12,123

​

​

​

42,598

​

​

36,794

Total Republic Processing Group

​

​

15,728

​

​

14,113

​

​

25,969

​

​

11,699

​

​

12,140

​

​

​

55,810

​

​

70,511

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Loan Fees

​

$

17,995

​

$

15,738

​

$

27,669

​

$

14,064

​

$

13,897

​

​

$

61,402

​

$

75,605

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

S-12


(3)The following table reconciles total stockholders’ equity in accordance with GAAP to tangible stockholders’ equity, a non-GAAP measure. The Company provides tangible book value per share, a non-GAAP measure, in addition to measures defined by banking regulators, because it is widely used by investors to evaluate capital adequacy.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of

(dollars in thousands, except per share data)

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total stockholders' equity - GAAP (a)

​

$

1,163,865

​

​

$

1,156,797

​

​

$

1,133,387

​

​

$

1,102,293

​

​

$

1,084,520

​

Less: Goodwill

​

​

40,516

​

​

​

40,516

​

​

​

40,516

​

​

​

40,516

​

​

​

40,516

​

Less: Mortgage servicing rights

​

​

6,915

​

​

​

6,783

​

​

​

6,693

​

​

​

6,811

​

​

​

6,798

​

Less: Core deposit intangible

​

​

1,253

​

​

​

1,343

​

​

​

1,432

​

​

​

1,535

​

​

​

1,637

​

Tangible stockholders' equity - Non-GAAP (c)

​

$

1,115,181

​

​

$

1,108,155

​

​

$

1,084,746

​

​

$

1,053,431

​

​

$

1,035,569

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total assets - GAAP (b)

​

$

7,081,785

​

​

$

7,061,829

​

​

$

7,253,279

​

​

$

7,042,061

​

​

$

7,014,919

​

Less: Goodwill

​

​

40,516

​

​

​

40,516

​

​

​

40,516

​

​

​

40,516

​

​

​

40,516

​

Less: Mortgage servicing rights

​

​

6,915

​

​

​

6,783

​

​

​

6,693

​

​

​

6,811

​

​

​

6,798

​

Less: Core deposit intangible

​

​

1,253

​

​

​

1,343

​

​

​

1,432

​

​

​

1,535

​

​

​

1,637

​

Tangible assets - Non-GAAP (d)

​

$

7,033,101

​

​

$

7,013,187

​

​

$

7,204,638

​

​

$

6,993,199

​

​

$

6,965,968

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total stockholders' equity to total assets - GAAP (a/b)

​

​

16.43

%

​

​

16.38

%

​

​

15.63

%

​

​

15.65

%

​

​

15.46

%

Tangible stockholders' equity to tangible assets - Non-GAAP (c/d)

​

​

15.86

%

​

​

15.80

%

​

​

15.06

%

​

​

15.06

%

​

​

14.87

%

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Number of shares outstanding (e)

​

​

19,622

​

​

​

19,635

​

​

​

19,615

​

​

​

19,541

​

​

​

19,536

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Book value per share - GAAP (a/e)

​

$

59.31

​

​

$

58.92

​

​

$

57.78

​

​

$

56.41

​

​

$

55.51

​

Tangible book value per share - Non-GAAP (c/e)

​

​

56.83

​

​

​

56.44

​

​

​

55.30

​

​

​

53.91

​

​

​

53.01

​

​

​

(4)The efficiency ratio equals total noninterest expense divided by total revenue, which is the sum of net interest income and noninterest income. The adjusted efficiency ratio, a non-GAAP measure, excludes notable infrequent or nonrecurring revenues and expenses related to the gain on sale of Republic Bank Finance, the nonrenewal of a large tax provider contract, the gain on the sale of Visa Class B-1 shares, the gain on sale of consumer credit cards, insurance proceeds received, the early termination penalty on Federal Home Loan Bank advances and core system deconversion and related consulting fees.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

Nine Months Ended

(dollars in thousands)

​

Sep. 30, 2026

​

Jun. 30, 2026

​

Mar. 31, 2026

​

Dec. 31, 2025

​

Sep. 30, 2025

​

​

Sep. 30, 2026

​

​

Sep. 30, 2025

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Net interest income - GAAP (a)

​

$

85,672

​

​

$

81,702

​

​

$

90,452

​

​

$

78,810

​

​

$

76,970

​

​

​

$

257,826

​

​

$

255,860

​

Noninterest income - GAAP (b)

​

​

18,262

​

​

​

19,569

​

​

​

29,959

​

​

​

15,459

​

​

​

16,568

​

​

​

​

67,790

​

​

​

67,366

​

Total net revenue - GAAP (c)

​

$

103,934

​

​

$

101,271

​

​

$

120,411

​

​

$

94,269

​

​

$

93,538

​

​

​

$

325,616

​

​

$

323,226

​

Less: Gain on sale of Republic Bank Finance

​

$

—

​

​

$

—

​

​

$

5,845

​

​

$

—

​

​

$

—

​

​

​

​

5,845

​

​

​

—

​

Less: Nonrenewal of a large tax provider contract

​

​

—

​

​

​

—

​

​

​

—

​

​

​

(280)

​

​

​

580

​

​

​

​

—

​

​

​

13,584

​

Less: Gain on sale of Visa Class B-1 shares

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

​

—

​

​

​

4,090

​

Less: Gain on sale of consumer credit card portfolio

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

​

—

​

​

​

328

​

Less: Insurance recovery

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

—

​

​

​

​

—

​

​

​

1,571

​

Total adjusted revenue - Non-GAAP (e)

​

$

103,934

​

​

$

101,271

​

​

$

114,566

​

​

$

94,549

​

​

$

92,958

​

​

​

$

319,771

​

​

$

303,653

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Noninterest expense - GAAP (d)

​

$

53,787

​

​

$

53,564

​

​

$

55,246

​

​

$

56,595

​

​

$

53,753

​

​

​

$

162,597

​

​

$

163,594

​

Less: Early termination penalty - FHLB advances

​

​

—

​

​

​

—

​

​

​

2,316

​

​

​

—

​

​

​

—

​

​

​

​

2,316

​

​

​

—

​

Less: Core system deconversion and consulting fees

​

​

—

​

​

​

—

​

​

​

—

​

​

​

220

​

​

​

97

​

​

​

​

—

​

​

​

5,993

​

Total adjusted noninterest expense - Non-GAAP (f)

​

$

53,787

​

​

$

53,564

​

​

$

52,930

​

​

$

56,375

​

​

$

53,656

​

​

​

$

160,281

​

​

$

157,601

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Efficiency Ratio - GAAP (d/c)

​

​

51.8

%

​

​

52.9

%

​

​

45.9

%

​

​

60.0

%

​

​

57.5

%

​

​

​

49.9

%

​

​

50.6

%

Adjusted Efficiency Ratio - Non-GAAP (f/e)

​

​

51.8

%

​

​

52.9

%

​

​

46.2

%

​

​

59.6

%

​

​

57.7

%

​

​

​

50.1

%

​

​

51.9

%

​

S-13


(5)The cost of average deposits ratio equals annualized total interest expense on deposits divided by the sum of total average interest-bearing deposits and total average noninterest-bearing deposits.

​

(6)FTEs – Full-time-equivalent employees.

​

(7)The delinquent loans to total loans ratio equals loans 30 days or more past due divided by total loans. Depending on the loan class, delinquency is determined based on either the number of days or the number of payments past due.

​

​

NM – Not meaningful

NA – Not applicable

QTD – Quarter-to-date

YTD – Year-to-date

​

​

CONTACT:

Republic Bancorp, Inc.

Kevin Sipes

Executive Vice President & Chief Financial Officer

(502) 560-8628

S-14


Filing Exhibits & Attachments

5 documents

Keep reading