Try our mobile app

Published: 2021-10-28 00:00:00 ET
<<<  go to FRBK company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 181.214.69.181:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Thu, 28 Oct 2021 10:01:15 GMT server: AmazonS3 x-amz-id-2: WfqAAMP280lL2p4AgcmeDiZ7pj6b2GTaYJxAdTNwkteqGnAWy2EWMO6GF/MimmRWvfdw2qbVZI0= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1635415272/atime:1635415271/md5:a6e46fd940b695e5faca105f9a409a5c/ctime:1635415272 x-amz-replication-status: COMPLETED x-amz-request-id: S24EFZQG5WJVV73D x-amz-version-id: IQ0gLTwsRIghz6.lmwEdH_BEVdlgr.YX x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 36638 0 pmb=mTOE,2 expires: Fri, 07 Apr 2023 02:22:07 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Fri, 07 Apr 2023 02:22:07 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=322E5EE533AD60B560902014B7A6BB62~000000000000000000000000000000~YAAQL/zDF2SVSRaHAQAAkmWFWRPByadW0OJ+7jNv8bhWTKYBmxDEcEFNEJwNV9BcnL5JH8ry8jpdIY1j9PqsUdB62aZNnx4q8kDwNZ+WQlMjG5I1a3slJL/PDb4WE3kUd2QMLh6uxmpLz0WS5XuP2FTluMhkM9r9HFXZkZVW8erPYo4HDBeSxsUPzBSmreq5xKFF/96lbl9HtB31NJR3S+1DCsgCTTDT4AGLUZVHsJmNT7Lywj4tSZVSu7JXS4HkjNXHlyWS9/6tX2MgtcvQuqDhM2/9M2rb21uLpKRJ0hIXkWzoGrwI51SE1xVv1RcBXYQbzc1JOTIFZ8m4/X4K3zLwt8aj2VAnycP7IPZw0T5TYXzLpHQwBsX4GsMOm0QYnPHUhiI2nCw=; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 04:22:07 GMT; Max-Age=7200; HttpOnly set-cookie: bm_mi=0182009303FD98468072604DF989AA15~YAAQL/zDF2WVSRaHAQAAkmWFWRNBjINPZMg8jo0X8PL8R6jsmgSMMdaQzlcH4uhP6pgAmIu2Q/szNEvloY66ynUZSXXYtxbtPH+orhFrkeKvj7RNiXcmethdHKnaIdYTQUyu3sER3Ff0UNrVrdVHVRb8BHTt98Y8UuO8S5hdWgLbjSFCK1os/mdpd03I1xs7m6mvicanuN4yYk1zGAvDLHusAnvv/Iywr3TqBlxZFfQgj8CQWOo6OOEeusZN83Qe9xnbc1FEElMrfs0T6ipMqH4rZEPsnp140bnFY0ZfD3eImF/oUpUosgKfsJ/GQ94/OUKkKBP5lqPSnAu73IlyNUxT3zHSLuoAXvAk8BriiTtkNa1YX3irPiiv/TAybzA08WHQ2rQO~1; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 02:22:07 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 ex_298145.htm EXHIBIT 99.1 ex_298145.htm

Exhibit 99.1

 

rb01.jpg
News Release
  Republic First Bancorp, Inc.
  October 27, 2021

 

 

REPUBLIC FIRST BANCORP, INC. REPORTS THIRD QUARTER FINANCIAL RESULTS

DEPOSITS GROW 27% AND NET INCOME INCREASES TO $19 MILLION

 

Philadelphia, PA, October 27, 2021 (GlobeNewswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended September 30, 2021.

 

 

  Q3-2021 Financial Highlights
     
 
rb02.jpg

Net income for the nine-month period ended September 30, 2021 increased to $19.1 million, or $0.25 per diluted share, compared to net income of $1.0 million, or $0.02 per diluted share, for the nine month period ended September 30, 2020.

   

 

  rb02.jpg

Net income for the quarter ended September 30, 2021 increased to $6.1 million, or $0.08 per diluted share, compared to a net loss of $1.0 million, or $(0.02) per diluted share, for the quarter ended September 30, 2020.

   

 

  rb02.jpg

The improvement in earnings was driven by the strong growth in revenue while our focus on cost control initiatives continues to limit expense growth. In addition, earnings during 2020 were impacted by a one-time goodwill impairment charge that did not recur in 2021. During the first nine months of 2021 total revenue increased 30% and non-interest expense, excluding the goodwill impairment charge, increased by 9% compared to the first nine months of 2020.

   

 

  rb02.jpg

Total deposits increased by $1.1 billion, or 27%, to $5.0 billion as of September 30, 2021 compared to $3.9 billion as of September 30, 2020. New stores opened since the beginning of the “Power of Red is Back” expansion campaign are currently growing deposits at an average rate of $42 million per year, while the average deposit growth for all stores over the last twelve months was approximately $33 million per store.

   

 

  rb02.jpg

We have achieved this significant growth in deposits while driving down the overall cost of funds for the Bank. The cost of funds decreased to 0.36% during the third quarter of 2021 compared to 0.59% in the third quarter of 2020.

   

 

  rb02.jpg

Excluding the impact of PPP loans, total loans grew $296 million, or 15%, to $2.3 billion as of September 30, 2021 compared to $2.0 billion at September 30, 2020.

   

 

  rb02.jpg

Asset quality remains strong as the ratio of non-performing assets to total assets declined to 0.25% as of September 30, 2021. No loan customers were deferring loan payments at the end of the third quarter. All customers that were granted deferrals to assist during the height of the COVID pandemic have resumed contractual payments.

 

 

 

 

Vernon W. Hill, II, Chairman of Republic First Bancorp said:

 

“The Power of Red is Back expansion strategy continues to build momentum and deliver strong results across all fronts at Republic. Earnings have improved significantly over the last twelve months. Deposits continue to grow at rates far above industry standards and loan growth remains robust despite the challenges experienced by most financial institutions across the country as we move forward from the economic impact of the COVID-19 pandemic.”

 

“As we grow, we remain laser focused on our commitment to deliver the best experience across every channel that our customers have access to….in-store, online, mobile, or by phone. This approach creates FANS throughout our footprint who join our brand, remain loyal and refer their friends which is driving tremendous organic growth quarter after quarter.”

 

Financial Summary for the Period Ended September 30, 2021

 

The changes in the balance sheet as of September 30, 2021 were impacted by the effect of the PPP loan program. A portion of the increase in cash balances, outstanding loans, and outside borrowings will be short-term in nature and will change as the borrowers that received PPP loans submit applications for forgiveness to the SBA. A summary of the balance sheet presented with and without the impact of the PPP loan program for the period ended September 30, 2021 can be found in the following table:

 

($ in millions)

 

Actual

   

Actual

   

Actual

   

YOY Growth

 
   

09/30/21

   

06/30/21

   

09/30/20

    ($)     (%)  

Assets

  $ 5,406     $ 5,377     $ 4,959     $ 447       9 %

Assets (excluding PPP)*

    5,157       4,997       4,275       882       21 %

Loans

    2,497       2,521       2,629       (132 )     (5% )

Loans (excluding PPP)*

    2,258       2,141       1,962       296       15 %

Deposits

    4,972       4,560       3,906       1,066       27 %

PPPLF Borrowings

    -       388       646       (646 )     (100% )

 

*Note: See disclosure related to non-GAAP financial measures at the end of this release.

 

A summary of the income statement for the period ended September 30, 2021 can be found in the following table:

 

($ in millions, except

 

Three Months Ended

   

Nine Months Ended

 

per share data)

 

09/30/21

   

09/30/20

   

Change

   

09/30/21

   

09/30/20

   

Change

 

Total Revenue

  $ 38.8     $ 33.0       18 %   $ 118.8     $ 91.1       30 %

Non-Interest Expense

(excl Goodwill Imp)

    29.8       28.6       4 %     89.6       82.5       9 %

Goodwill Impairment

    -       5.0       (100% )     -       5.0       (100% )

Income (Loss) Before Tax

    8.1       (1.5 )     640 %     25.2       0.8       3,050 %

Net Income (Loss)

    6.1       (1.0 )     710 %     19.1       1.0       1,810 %

Earnings (Loss) per share (diluted)

  $ 0.08     $ (0.02 )     500 %   $ 0.25     $ 0.02       1,150 %

 

2

 

 

Additional Financial Highlights

 

 
rb02.jpg

Total assets increased by $447 million, or 9%, to $5.4 billion as of September 30, 2021 compared to $5.0 billion as of September 30, 2020. Excluding the short-term impact of the PPP loan program total assets increased by $882 million, or 21%, year over year.

 

 
rb02.jpg

The net interest margin increased by 18 basis points to 2.71% for the nine months ended September 30, 2021 compared to 2.53% for the nine months ended September 30, 2020. This increase was primarily driven by a decline in the cost of funds during the first nine months of 2021.

 

 
rb02.jpg

The cost of funds declined to 0.36% for the three-month period ended September 30, 2021 compared to 0.59% for the three month period ended September 30, 2020. This decrease was driven by the lower cost of deposits which has occurred while deposit balances have grown by more than $1.0 billion year over year.

 

 
rb02.jpg

We have thirty-two convenient store locations open today. We are currently building a new store location in Ocean City, NJ which we expect to open during the fourth quarter of 2021.

 

 
rb02.jpg

Our residential mortgage division, Oak Mortgage, is serving the home financing needs of customers throughout its footprint. The Oak Mortgage team originated more than $713 million in mortgage loans over the last twelve months which continues to be near record highs for the Oak Mortgage Team.

 

 
rb02.jpg

Total Risk-Based Capital ratio was 12.53% and Tier I Leverage Ratio was 6.50% at September 30, 2021.

 

 
rb02.jpg

Book value per common share increased to $4.67 as of September 30, 2021 compared to $4.33 as of September 30, 2020.

 

3

 

 

Income Statement

 

The major components of the income statement are as follows (dollars in thousands, except per share data):

 

   

Three Months Ended

 
   

09/30/21

   

06/30/21

   

%

Change

   

09/30/20

   

%

Change

 

Net Interest Income

  $ 31,442     $ 30,639       3 %   $ 22,930       37 %

Non-interest Income

    7,317       7,680       (5% )     10,031       (27% )

Total Revenue

    38,759       38,319       1 %     32,961       18 %

Provision for Loan Losses

    900       -       100 %     850       6 %

Non-interest Expense

    29,775       30,518       (2% )     28,569       4 %

Income (Loss) Before Goodwill Impairment

    8,084       7,801       4 %     3,542       128 %

Goodwill Impairment

    -       -       - %     5,011       (100% )

Income (Loss) Before Taxes

    8,084       7,801       4 %     (1,469 )     650 %

Provision (Benefit) for Taxes

    1,988       1,867       6 %     (503 )     495 %

Net Income (Loss)

    6,096       5,934       3 %     (966 )     731 %

Preferred Stock Dividend

    875       875       0 %     -       100 %

Net Income (Loss) Attributable to Common Shareholders

    5,221       5,059       3 %     (966 )     640 %

Earnings (Loss) per share

  $ 0.08     $ 0.08       0 %   $ (0.02 )     500 %

 

Net income increased to $6.1 million, or $0.08 per share, for the three-month period ended September 30, 2021, compared to a net loss of $1.0 million, or $(0.02) per share, for the three-month period ended September 30, 2020.

 

We continue to demonstrate progress with operating leverage which drives improved earnings. Total revenue increased by 18% while non-interest expense excluding goodwill impairment increased by 4% during the third quarter of 2021 compared to the third quarter of 2020. Earnings during the prior year were impacted by a goodwill impairment charge in the amount of $5.0 million which did not recur in 2021.

 

Net interest income increased to $31.4 million during the third quarter of 2021 compared to $22.9 million during the third quarter of 2020. The increase in interest income is attributable to the growth in interest-earning assets over the last twelve months driven by the “Power of Red is Back” expansion strategy. We also continue to amortize the fees associated with the origination of PPP loans which is reported as interest income and is recognized over the life of the loans. Approximately $9 million in origination fees related to the PPP loan program have been deferred as of September 30, 2021 and will be recognized over the remaining life of the loans in future periods.

 

4

 

The net interest margin for the three-month period ended September 30, 2021 increased by 19 basis points to 2.54% compared to 2.35% for the three month period ended September 30, 2020. The net interest margin declined by 10 basis points on a linked quarter basis primarily as a result of higher cash balances held during the third quarter of 2021.

 

Non-interest income declined to $7.3 million during the quarter ended September 30, 2021, compared to $10.0 million during the quarter ended September 30, 2020. The decrease is primarily attributable to the decrease in mortgage banking income year over year as a result of a decline in residential mortgage loan originations driven by lower refinancing activity in the current year.

 

Excluding the goodwill impairment charge in 2020, non-interest expense increased by 4%, to $29.8 million during the quarter ended September 30, 2021, compared to $28.6 million during the quarter ended September 30, 2020. The year over year growth was spread across all expense categories driven by the overall growth of the Bank.

 

A dividend on the outstanding shares of preferred stock in the amount of $0.9 million was declared and paid during the third quarter of 2021. The preferred stock was initially issued in August 2020 and pays a dividend at an annual rate of 7.00%.

 

   

Nine Months Ended

 
   

09/30/21

   

09/30/20

   

%

Change

 

Net Interest Income

  $ 93,513     $ 66,111       41 %

Non-interest Income

    25,272       25,000       1 %

Total Revenue

    118,785       91,111       30 %

Provision for Loan Losses

    3,900       2,800       39 %

Non-interest Expense

    89,640       82,505       9 %

Income (Loss) Before Goodwill Impairment

    25,245       5,806       335 %

Goodwill Impairment

    -       5,011       (100% )

Income Before Taxes

    25,245       795       3,075 %

Provision (Benefit) for Taxes

    6,147       (158 )     3,991 %

Net Income

    19,098       953       1,904 %

Preferred Stock Dividend

    2,625       -       100 %

Net Income Attributable to Common Shareholders

    16,473       953       1,629 %

Earnings per share

  $ 0.25     $ 0.02       1,150 %

 

5

 

Net income increased to $19.1 million, or $0.25 per share, for the nine-month period ended September 30, 2021, compared to net income of $1.0 million, or $0.02 per share, for the nine-month period ended September 30, 2020. Similar to the results for the three-month period ended September 30, 2021, improved operating leverage also drove better earnings during the nine-month period ended September 30, 2021. Total revenue increased by 30% while non-interest expense excluding the goodwill impairment charge increased by 9%, during the first nine months of 2021 compared to the first nine months of 2020.

 

Net interest income increased to $93.5 million during the nine-month period ended September 30, 2021 compared to $66.1 million during the nine month period ended September 30, 2020. The increase in interest income is attributable to the growth in interest-earning assets over the last twelve months driven by the “Power of Red is Back” expansion strategy. We also continue to amortize the fees associated with the origination of PPP loans which is reported as interest income and is recognized over the life of the loans. The net interest margin for the nine-month period ended September 30, 2021 increased by 18 basis points to 2.71% compared to 2.53% for the nine month period ended September 30, 2020. The improvement in the margin was primarily a result of a decline in the cost of funds to 0.42% during 2021 compared to 0.69% during 2020.

 

Non-interest income increased by $0.3 million, or 1%, to $25.3 million for the nine-month period ended September 30, 2021, compared to $25.0 million for the nine-month period ended September 30, 2020. Growth in service fees and gains on the sale of SBA loans were offset by decreases in mortgage banking income, gains on the sale of investment securities and other non-interest income.

 

Excluding goodwill impairment, non-interest expense increased by 9%, to $89.6 million during the nine months ended September 30, 2021, compared to $82.5 million during the nine months ended September 30, 2020. The year over year growth was spread across all expense categories driven by the overall growth of the Bank.

 

 

Deposits

 

Deposits by type of account are as follows (dollars in thousands):

 

Description

 

09/30/21

   

09/30/20

   

%

Change

   

06/30/21

   

%

Change

 
                                         

Demand noninterest-bearing

  $ 1,346,353     $ 1,049,169       28 %   $ 1,258,162       7 %

Demand interest-bearing

    2,162,324       1,618,342       34 %     1,945,833       11 %

Money market and savings

    1,265,926       1,034,799       22 %     1,168,516       8 %

Certificates of deposit

    197,478       203,296       (3% )     187,357       5 %

Total deposits

  $ 4,972,081     $ 3,905,606       27 %   $ 4,559,868       9 %
                                         

 

Deposits increased by $1.1 billion, or 27%, to $5.0 billion at September 30, 2021 compared to $3.9 billion at September 30, 2020. This increase can be attributed to our strategy to expand the reach of our banking model which focuses on enhancing the total customer experience including in-store, on-line and mobile banking options. High levels of customer service and convenience across all delivery channels drives the gathering of low-cost, core deposits. We recognized strong growth in demand deposit balances, including an increase in non-interest bearing demand deposits of 28%, year over year as a result of the successful execution of our strategy. The increase in demand deposits over the last twelve months is also a result of our participation in the PPP loan program. Many of the PPP loans originated were for small businesses that were previously not customers of Republic Bank. Many of these small businesses have chosen to move their primary banking relationship to Republic as a result of the outstanding level of service and cooperation they experienced during the PPP loan process. Commercial deposits were 45% of total deposits as of September 30, 2021.

 

6

 

Lending

 

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

 

Description

 

09/30/21

   

09/30/20

   

%

Growth

   

06/30/21

   

%

Growth

 
                                         

Commercial and industrial

  $ 250,650     $ 228,145       10 %   $ 212,003       18 %

Owner occupied real estate

    496,301       427,026       16 %     478,547       4 %

Commercial real estate

    775,168       676,460       15 %     736,293       5 %

Construction and land development

    153,132       164,671       (7% )     160,945       (5% )

Residential mortgage

    496,963       365,279       36 %     459,712       8 %

Consumer and other

    85,680       99,975       (13% )     93,125       (7% )

Sub-total (excl PPP Loans)

    2,257,894       1,961,556       15 %     2,140,625       5 %

Paycheck protection program

    239,120       667,842       (64% )     380,798       (37% )

Gross Loans

  $ 2,497,014     $ 2,629,398       (5% )   $ 2,521,423       (1% )
                                         

 

Gross loans decreased by $132 million, or 5%, at September 30, 2021 compared to September 30, 2020. Loans originated through the PPP loan program continue to be repaid or forgiven by the SBA which offsets the growth experienced in other categories in the portfolio. Excluding the impact of the PPP loans, gross loans increased by $296 million, or 15%, to $2.3 billion at September 30, 2021 compared to $2.0 billion at September 30, 2020. We continue to see results from the continued success with our relationship banking model which has driven a steady flow in quality loan demand. We experienced strongest growth in the owner-occupied real estate, commercial real estate and residential mortgage categories over the last twelve months.

 

7

 

Asset Quality

 

The Company’s asset quality ratios are highlighted below:

 

   

Three Months Ended

 
   

09/30/21

   

06/30/21

   

09/30/20

 
                         

Non-performing assets / capital and reserves

    4 %     4 %     4 %

Non-performing assets / total assets

    0.25 %     0.26 %     0.27 %

Quarterly net loan charge-offs / average loans*

    0.00 %     0.00 %     0.01 %

Allowance for loan losses / gross loans*

    0.77 %     0.75 %     0.45 %

Allowance for loan losses / non-performing loans

    133 %     123 %     95 %

 

*Note: PPP loans excluded when calculating % of total loan balances. See disclosure related to non-GAAP financial measures at the end of this release.

 

The percentage of non-performing assets to total assets decreased to 0.25% at September 30, 2021, compared to 0.27% at September 30, 2020. The allowance for loan losses as a percentage of total loans excluding PPP loans increased to 0.77% as of September 30, 2021 compared to 0.45% as of September 30, 2020. The allowance for loan losses as a percentage of non-performing loans increased to 133% at September 30, 2021 compared to 95% at September 30, 2020 as a result of the increase the allowance for loan losses over the last 12 months.

 

 

Capital

 

The Company’s capital ratios at September 30, 2021 were as follows:

 

   

Actual

09/30/21

Bancorp

   

Actual

09/30/21

Bank

   

Regulatory

Guidelines

“Well Capitalized

 
                         

Leverage Ratio

    6.50%       6.24%       5.00%  

Common Equity Ratio

    9.81%       11.45%       6.50%  

Tier 1 Risk Based Capital

    11.92%       11.45%       8.00%  

Total Risk Based Capital

    12.53%       12.07%       10.00%  

Tangible Common Equity

    5.09%       5.94%       n/a  

 

Total shareholders’ equity increased to $324 million at September 30, 2021 compared to $303 million at September 30, 2020. The increase was primarily due to growth in retained earnings driven by net income over the last twelve months. Book value per common share increased to $4.67 at September 30, 2021 compared to $4.33 per share at September 30, 2020.

 

8

 

Non-GAAP Financial Measures

 

In addition to evaluating the Company’s financial results of operations in accordance with accounting principles generally accepted in the U.S. (“GAAP”), management periodically supplements its evaluation with an analysis of certain non-GAAP financial measures that are intended to provide the reader with additional perspectives on operating results, financial conditions, and performance trends, while facilitating comparisons with the performance of other financial institutions. Non-GAAP financial measures are not a substitute for GAAP measures, rather, they should be read and used in conjunction with the Company’s GAAP financial information.

 

The Company believes that disclosing non-GAAP financial measures is both useful internally and is expected by our investors and analysts in order to better understand the overall performance of the Company. Other companies may calculate and define their non-GAAP financial measures and supplemental data differently.

 

 

Analyst and Investor Call

 

An analyst and investor call will be held on the following date and time:

 

   
Date: October 27, 2021
Time: 11:00am (EDT)
From the U.S. dial: (800) 774-6070 [US Toll Free] or
  (630) 691-2753 [US Toll]
Participant Pin: 9216 154#
   
An operator will assist you in joining the call.
   

                         

About Republic First Bancorp, Inc.

 

Republic First Bancorp, Inc. is the holding company for Republic First Bank which does business under the name Republic Bank. Republic Bank is a full-service, state-chartered commercial bank, whose deposits are insured up to the applicable limits by the Federal Deposit Insurance Corporation (FDIC). The Bank provides diversified financial products through its thirty-two stores located in Greater Philadelphia, Southern New Jersey, and New York City. Republic Bank stores are open 7 days a week, 361 days a year, with extended lobby and drive-thru hours providing customers with some of the most convenient hours compared to any bank in its market. The Bank offers free checking, free coin counting, ATM/Debit cards issued on the spot and access to more than 55,000 surcharge free ATMs worldwide via the Allpoint Network. The Bank also offers a wide range of residential mortgage products through its mortgage division which does business under the name of Oak Mortgage Company. For more information about Republic Bank, visit www.myrepublicbank.com.

 

9

 

Forward Looking Statements

 

The Company may from time to time make written or oral “forward-looking statements”, including statements contained in this release and in the Company's filings with the Securities and Exchange Commission. The forward-looking statements contained herein, are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected in the forward-looking statements. For example, risks and uncertainties can arise with changes in: general economic conditions, including turmoil in the financial markets and related efforts of government agencies to stabilize the financial system; the adequacy of our allowance for loan losses and our methodology for determining such allowance; adverse changes in our loan portfolio and credit risk-related losses and expenses; concentrations within our loan portfolio, including our exposure to commercial real estate loans, and to our primary service area; changes in interest rates; business conditions in the financial services industry, including competitive pressure among financial services companies, new service and product offerings by competitors, price pressures and similar items; deposit flows; loan demand; the regulatory environment, including evolving banking industry standards, changes in legislation or regulation; impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act; our securities portfolio and the valuation of our securities; accounting principles, policies and guidelines as well as estimates and assumptions used in the preparation of our financial statements; rapidly changing technology; litigation liabilities, including costs, expenses, settlements and judgments; the effects of health emergencies, including the spread of infectious diseases and pandemics; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services. You should carefully review the risk factors described in the Form 10-K for the year ended December 31, 2020 and other documents the Company files from time to time with the Securities and Exchange Commission. The words “would be,” “could be,” “should be,” “probability,” “risk,” “target,” “objective,” “may,” “will,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect” and similar expressions or variations on such expressions are intended to identify forward-looking statements. All such statements are made in good faith by the Company pursuant to the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as may be required by applicable law or regulations.

 

Source:

Republic First Bancorp, Inc.

 

Contact:

Frank A. Cavallaro, CFO

 

(215) 735-4422

 

10

 

Republic First Bancorp, Inc.

                       

Consolidated Balance Sheets

                       

(Unaudited)

                       
                         
   

September 30,

   

June 30,

   

September 30,

 

(dollars in thousands, except per share amounts)

 

2021

   

2021

   

2020

 
                         

ASSETS

                       

Cash and due from banks

  $ 15,560     $ 16,371     $ 43,689  

Interest-bearing deposits and federal funds sold

    368,408       750,328       874,472  

Total cash and cash equivalents

    383,968       766,699       918,161  
                         

Securities - Available for sale

    889,725       773,977       440,655  

Securities - Held to maturity

    1,377,253       1,057,842       688,939  

Restricted stock

    3,510       3,510       3,789  

Total investment securities

    2,270,488       1,835,329       1,133,383  
                         

Loans held for sale

    16,991       14,408       42,549  
                         

Loans receivable

    2,497,014       2,521,423       2,629,398  

Allowance for loan losses

    (17,218 )     (16,110 )     (11,851 )

Net loans

    2,479,796       2,505,313       2,617,547  
                         

Premises and equipment

    125,301       123,675       124,034  

Other real estate owned

    532       852       1,113  

Other assets

    128,502       131,162       121,969  
                         

Total Assets

  $ 5,405,578     $ 5,377,438     $ 4,958,756  
                         
                         
                         

LIABILITIES

                       

Non-interest bearing deposits

  $ 1,346,353     $ 1,258,162     $ 1,049,169  

Interest bearing deposits

    3,625,728       3,301,706       2,856,437  

Total deposits

    4,972,081       4,559,868       3,905,606  
                         

Short-term borrowings

    -       387,509       646,267  

Subordinated debt

    11,276       11,274       11,270  

Other liabilities

    98,708       98,346       92,675  
                         

Total Liabilities

    5,082,065       5,056,997       4,655,818  
                         

SHAREHOLDERS' EQUITY

                       

Preferred stock

    20       20       20  

Common stock

    594       594       594  

Additional paid-in capital

    324,023       323,442       321,915  

Retained earnings (accumulated deficit)

    8,388       3,167       (11,263 )

Treasury stock at cost

    (3,725 )     (3,725 )     (3,725 )

Stock held by deferred compensation plan

    (183 )     (183 )     (183 )

Accumulated other comprehensive loss

    (5,604 )     (2,874 )     (4,420 )
                         

Total Shareholders' Equity

    323,513       320,441       302,938  
                         
                         

Total Liabilities and Shareholders' Equity

  $ 5,405,578     $ 5,377,438     $ 4,958,756  

 

11

 

Republic First Bancorp, Inc.

                                       

Consolidated Statements of Operations

                                       

(Unaudited)

                                       
   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

June 30,

   

September 30,

   

September 30,

   

September 30,

 

(in thousands, except per share amounts)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

INTEREST INCOME

                                       

Interest and fees on loans

  $ 27,380     $ 28,460     $ 24,683     $ 85,743     $ 67,593  

Interest and dividends on investment securities

    8,217       6,830       3,778       21,515       15,671  

Interest on other interest earning assets

    181       64       99       294       438  

Total interest income

    35,778       35,354       28,560       107,552       83,702  
                                         

INTEREST EXPENSE

                                       

Interest on deposits

    4,283       4,641       5,553       13,839       17,298  

Interest on borrowed funds

    53       74       77       200       293  

Total interest expense

    4,336       4,715       5,630       14,039       17,591  
                                         

Net interest income

    31,442       30,639       22,930       93,513       66,111  

Provision for loan losses

    900       -       850       3,900       2,800  
                                         

Net interest income after provision for loan losses

    30,542       30,639       22,080       89,613       63,311  
                                         

NON-INTEREST INCOME

                                       

Service fees on deposit accounts

    3,283       3,260       2,134       10,503       6,166  

Mortgage banking income

    2,397       2,908       4,962       9,869       10,809  

Gain on sale of SBA loans

    641       633       649       2,035       1,567  

Gain on sale of investment securities

    -       2       279       2       2,760  

Other non-interest income

    996       877       2,007       2,863       3,698  

Total non-interest income

    7,317       7,680       10,031       25,272       25,000  
                                         

NON-INTEREST EXPENSE

                                       

Salaries and employee benefits

    14,639       14,855       14,596       44,216       41,154  

Occupancy and equipment

    5,689       5,846       5,524       17,606       16,375  

Legal and professional fees

    1,074       1,048       940       3,147       2,879  

Foreclosed real estate

    120       492       80       710       437  

Regulatory assessments and related fees

    904       881       625       2,511       1,930  

Goodwill impairment

    -       -       5,011       -       5,011  

Other operating expenses

    7,349       7,396       6,804       21,450       19,730  

Total non-interest expense

    29,775       30,518       33,580       89,640       87,516  
                                         

Income (loss) before provision (benefit) for income taxes

    8,084       7,801       (1,469 )     25,245       795  
                                         

Provision (benefit) for income taxes

    1,988       1,867       (503 )     6,147       (158 )
                                         

Net income (loss)

    6,096       5,934       (966 )     19,098       953  
                                         

Preferred stock dividends

    875       875       -       2,625       -  
                                         

Net income (loss) attributable to common shareholders

  $ 5,221     $ 5,059     $ (966 )   $ 16,473     $ 953  
                                         

Net Income (Loss) per Common Share

                                       

Basic

  $ 0.09     $ 0.09     $ (0.02 )   $ 0.28     $ 0.02  

Diluted

  $ 0.08     $ 0.08     $ (0.02 )   $ 0.25     $ 0.02  
                                         

Average Common Shares Outstanding

                                       

Basic

    58,895       58,875       58,853       58,877       58,851  

Diluted

    75,876       76,164       64,432       75,946       60,751  

 

12

 

Republic First Bancorp, Inc.

Average Balances and Net Interest Income

(unaudited)

 

 

   

For the three months ended

   

For the three months ended

   

For the three months ended

 

(dollars in thousands)

 

September 30, 2021

   

June 30, 2021

   

September 30, 2020

 
                                                                         
           

Interest

                   

Interest

                   

Interest

         
   

Average

   

Income/

   

Yield/

   

Average

   

Income/

   

Yield/

   

Average

   

Income/

   

Yield/

 
   

Balance

   

Expense

   

Rate

   

Balance

   

Expense

   

Rate

   

Balance

   

Expense

   

Rate

 

Interest-earning assets:

                                                                       
                                                                         

Federal funds sold and other interest-earning assets

  $ 480,166     $ 181       0.15 %   $ 306,222     $ 64       0.08 %   $ 383,632     $ 99       0.10 %

Investment securities

    1,948,532       8,240       1.69 %     1,688,807       6,830       1.62 %     908,166       3,784       1.67 %

Loans receivable

    2,495,611       27,493       4.37 %     2,658,540       28,460       4.29 %     2,617,981       24,829       3.77 %

Total interest-earning assets

    4,924,309       35,914       2.89 %     4,653,569       35,354       3.05 %     3,909,779       28,712       2.92 %
                                                                         

Other assets

    248,095                       262,404                       269,071                  
                                                                         

Total assets

  $ 5,172,404                     $ 4,915,973                     $ 4,178,850                  
                                                                         

Interest-bearing liabilities:

                                                                       
                                                                         

Demand non interest-bearing

  $ 1,301,102                     $ 1,230,690                     $ 1,043,116                  

Demand interest-bearing

    2,022,477       3,165       0.62 %     1,963,848       3,283       0.67 %     1,541,837       3,056       0.79 %

Money market & savings

    1,219,009       837       0.27 %     1,098,340       932       0.34 %     980,979       1,613       0.65 %

Time deposits

    193,816       281       0.58 %     187,093       425       0.91 %     217,554       884       1.62 %

Total deposits

    4,736,404       4,283       0.36 %     4,479,971       4,640       0.42 %     3,783,486       5,553       0.58 %
                                                                         

Total interest-bearing deposits

    3,435,302       4,283       0.49 %     3,249,281       4,641       0.57 %     2,740,370       5,553       0.81 %
                                                                         

Other borrowings

    11,276       53       1.86 %     21,104       74       1.41 %     32,343       77       0.95 %
                                                                      .  
                                                                         

Total interest-bearing liabilities

    3,446,578       4,336       0.50 %     3,270,385       4,715       0.58 %     2,772,713       5,630       0.81 %

Total deposits and other borrowings

    4,747,680       4,336       0.36 %     4,501,075       4,715       0.42 %     3,815,829       5,630       0.59 %
                                                                         
                                                                         

Non interest-bearing liabilities

    100,773                       100,272                       88,773                  

Shareholders' equity

    323,951                       314,626                       274,248                  

Total liabilities and shareholders' equity

  $ 5,172,404                     $ 4,915,973                     $ 4,178,850                  
                                                                         

Net interest income

          $ 31,578                     $ 30,639                     $ 23,082          

Net interest spread

                    2.39 %                     2.47 %                     2.11 %
                                                                         

Net interest margin

                    2.54 %                     2.64 %                     2.35 %

 

Note: The above tables are presented on a tax equivalent basis.

 

13

 

Republic First Bancorp, Inc.

Average Balances and Net Interest Income

(unaudited)

 

 

   

For the nine months ended

   

For the nine months ended

 

(dollars in thousands)

 

September 30, 2021

   

September 30, 2020

 
                                                 
           

Interest

                   

Interest

         
   

Average

   

Income/

   

Yield/

   

Average

   

Income/

   

Yield/

 
   

Balance

   

Expense

   

Rate

   

Balance

   

Expense

   

Rate

 

Interest-earning assets:

                                               
                                                 

Federal funds sold and other interest-earning assets

  $ 332,590     $ 294       0.12 %   $ 221,698     $ 438       0.26 %

Securities

    1,691,294       21,579       1.70 %     1,032,289       15,687       2.03 %

Loans receivable

    2,609,622       86,086       4.41 %     2,255,283       68,032       4.03 %

Total interest-earning assets

    4,633,506       107,959       3.12 %     3,509,270       84,157       3.20 %
                                                 

Other assets

    262,383                       265,484                  
                                                 

Total assets

  $ 4,895,889                     $ 3,774,754                  
                                                 

Interest-bearing liabilities:

                                               
                                                 

Demand non interest-bearing

  $ 1,207,065                     $ 891,385                  

Demand interest-bearing

    1,945,074       9,706       0.67 %     1,426,181       9,333       0.87 %

Money market & savings

    1,110,962       2,888       0.35 %     864,517       4,827       0.75 %

Time deposits

    188,613       1,245       0.88 %     217,526       3,138       1.93 %

Total deposits

    4,451,714       13,839       0.42 %     3,399,609       17,298       0.68 %
                                                 

Total interest-bearing deposits

    3,244,649       13,839       0.57 %     2,508,224       17,298       0.92 %
                                                 

Other borrowings

    26,019       200       1.03 %     29,932       293       1.31 %
                                                 
                                                 

Total interest-bearing liabilities

    3,270,668       14,039       0.57 %     2,538,156       17,591       0.93 %

Total deposits and other borrowings

    4,477,733       14,039       0.42 %     3,429,541       17,591       0.69 %
                                                 
                                                 

Non interest-bearing liabilities

    101,678                       85,841                  

Shareholders' equity

    316,478                       259,372                  

Total liabilities and shareholders' equity

  $ 4,895,889                     $ 3,774,754                  
                                                 

Net interest income

          $ 93,920                     $ 66,566          

Net interest spread

                    2.55 %                     2.27 %
                                                 

Net interest margin

                    2.71 %                     2.53 %

 

Note: The above tables are presented on a tax equivalent basis.

 

14

 

Republic First Bancorp, Inc.

Summary of Allowance for Loan Losses and Other Related Data

(unaudited)

 

 

                           

Year

                 
   

Three months ended

   

ended

   

Nine months ended

 
   

September 30,

   

June 30,

   

September 30,

   

Dec 31

   

September 30,

   

September 30,

 

(dollars in thousands)

 

2021

   

2021

   

2020

   

2020

   

2021

   

2020

 
                                                 
                                                 

Balance at beginning of period

  $ 16,110     $ 16,091     $ 11,040     $ 9,266     $ 12,975     $ 9,266  
                                                 

Provision charged to operating expense

    900       -       850       4,200       3,900       2,800  
      17,010       16,091       11,890       13,466       16,875       12,066  
                                                 

Recoveries on loans charged-off:

                                               

Commercial

    60       43       10       51       250       41  

Consumer

    149       49       3       13       201       10  

Total recoveries

    209       92       13       64       451       51  
                                                 

Loans charged-off:

                                               

Commercial

    1       (61 )     (50 )     (448 )     (60 )     (199 )

Consumer

    (2 )     (12 )     (2 )     (107 )     (48 )     (67 )
                                                 

Total charged-off

    (1 )     (73 )     (52 )     (555 )     (108 )     (266 )
                                                 

Net (charge-offs) recoveries

    208       19       (39 )     (491 )     343       (215 )
                                                 

Balance at end of period

  $ 17,218     $ 16,110     $ 11,851     $ 12,975     $ 17,218     $ 11,851  
                                                 
                                                 

Net (charge-offs) recoveries as a percentage of average loans outstanding

    (0.03 %)     (0.00 %)     0.01 %     0.02 %     (0.02 %)     0.01 %
                                                 

Allowance for loan losses as a percentage of period-end loans

    0.69 %     0.64 %     0.45 %     0.49 %     0.69 %     0.45 %

 

15

 

Republic First Bancorp, Inc.

Summary of Non-Performing Loans and Assets

(unaudited)

 

 

   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 

(dollars in thousands)

 

2021

   

2021

   

2021

   

2020

   

2020

 
                                         

Non-accrual loans:

                                       

Commercial real estate

  $ 10,040     $ 10,069     $ 10,628     $ 10,232     $ 10,641  

Consumer and other

    2,892       1,982       2,562       2,014       1,808  

Total non-accrual loans

    12,932       12,051       13,190       12,246       12,449  
                                         

Loans past due 90 days or more and still accruing

    13       996       -       612       -  
                                         

Total non-performing loans

    12,945       13,047       13,190       12,858       12,449  
                                         

Other real estate owned

    532       852       1,188       1,188       1,113  
                                         

Total non-performing assets

  $ 13,477     $ 13,899     $ 14,378     $ 14,046     $ 13,562  
                                         
                                         

Non-performing loans to total loans

    0.52 %     0.52 %     0.49 %     0.49 %     0.47 %
                                         

Non-performing assets to total assets

    0.25 %     0.26 %     0.27 %     0.28 %     0.27 %
                                         

Non-performing loan coverage

    133.01 %     123.48 %     121.99 %     100.91 %     95.20 %
                                         

Allowance for loan losses as a percentage of total period-end loans

    0.69 %     0.64 %     0.59 %     0.49 %     0.45 %
                                         

Non-performing assets / capital plus allowance for loan losses

    3.96 %     4.13 %     4.44 %     4.37 %     4.31 %

 

16