Try our mobile app

Published: 2021-07-23 00:00:00 ET
<<<  go to FRBK company page
EX-99.1 2 ex_266314.htm EXHIBIT 99.1 ex_266314.htm

 

Exhibit 99.1

 

republicbank.jpg

News Release

 

Republic First Bancorp, Inc.

July 23, 2021 

 

                                  

REPUBLIC FIRST BANCORP, INC. REPORTS SECOND QUARTER FINANCIAL RESULTS

DEPOSITS GROW 25% AND NET INCOME INCREASES 578% YEAR OVER YEAR

 

Philadelphia, PA, July 23, 2021 (GlobeNewswire) – Republic First Bancorp, Inc. (NASDAQ: FRBK), the holding company for Republic Bank, today announced its financial results for the period ended June 30, 2021.

 

Q2-2021 Financial Highlights
   
rbullet.jpg
Net income for the six month period ended June 30, 2021 increased by 578% to $13.0 million, or $0.17 per diluted share, compared to net income of $1.9 million, or $0.03 per diluted share, for the six month period ended June 30, 2020.
   
rbullet.jpg
Net income for the quarter ended June 30, 2021 increased by 136% to $5.9 million, or $0.08 per diluted share, compared to net income of $2.5 million, or $0.04 per diluted share, for the quarter ended June 30, 2020.
   
rbullet.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. During the first six months of 2021 total revenue increased 38% and non-interest expense increased by 11% compared to the first six months of 2020.
   
rbullet.jpg
Total deposits increased by $916 million, or 25%, to $4.6 billion as of June 30, 2021 compared to $3.6 billion as of June 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 $34 million per year, while the average deposit growth for all stores over the last twelve months was approximately $29 million per store.
   
rbullet.jpg
Excluding the impact of PPP loans, total loans grew $252 million, or 13%, to $2.1 billion as of June 30, 2021 compared to $1.9 billion at June 30, 2020.
   
rbullet.jpg
Asset quality remains strong as the ratio of non-performing assets to total assets declined to 0.26% as of June 30, 2021. Only one loan customer was still deferring loan payments at the end of the second quarter. This deferral relates to approximately $2.1 million of outstanding loan balances which is less than 0.1% of total loans.
   

 

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

 

“I am extremely pleased to report our financial results for the second quarter of 2021. Earnings have dramatically improved year over year as we continue to maintain our focus on cost control initiatives while increasing revenue. In addition, we continue to produce exceptional results from a balance sheet perspective. The Power of Red is Back expansion strategy has again resulted in strong organic growth in assets, loans and deposits far above industry standards during the second quarter of 2021.”

 

 

 

 

“It is our goal to deliver best in class service across all delivery channels…..in-store, by phone, online and mobile options....as we strive to create new FANS each and every day. In today’s world we clearly recognize the need to meet customer expectations through any delivery method that they prefer. To complement our in-store experience we are continuously investing in our technology platforms to provide our FANS with a total banking experience unmatched by any of our competitors.”

 

 

Financial Summary for the Period Ended June 30, 2021

 

The changes in the balance sheet as of June 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 June 30, 2021 can be found in the following table:

 

($ in millions)

 

Actual

   

Actual

   

Actual

   

YOY Growth

 
   

06/30/21

   

03/31/21

   

06/30/20

   

($)

   

(%)

 

Assets

  $ 5,377     $ 5,396     $ 4,434     $ 943       21 %

Assets (excluding PPP)*

    4,997       4,763       3,781       1,216       32 %

Loans

    2,521       2,706       2,542       (21 )     (1 %)

Loans (excluding PPP)*

    2,141       2,073       1,889       252       13 %

Deposits

    4,560       4,363       3,644       916       25 %

PPPLF Borrowings

    388       611       438       (50 )     (11 %)

 

*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 June 30, 2021 can be found in the following table:

 

($ in millions, except

 

Three Months Ended

   

Six Months Ended

 

per share data)

 

06/30/21

   

06/30/20

   

Change

   

06/30/21

   

06/30/20

   

Change

 

Total Revenue

  $ 38.3     $ 30.9       24 %   $ 80.0     $ 58.1       38 %

Non-Interest Expense

    30.5       26.7       14 %     59.9       53.9       11 %

Income Before Tax

    7.8       3.2       144 %     17.2       2.3       658 %

Net Income

    5.9       2.5       136 %     13.0       1.9       578 %

Earnings per share (diluted)

  $ 0.08     $ 0.04       100 %   $ 0.17     $ 0.03       467 %

 

2

 

PPP Loan Program

 

The Paycheck Protection Program (“PPP”) included in the CARES Act approved during the first quarter of 2020 authorized financial institutions to make loans to companies that were impacted by the devastating economic effects of the COVID-19 pandemic. We responded by quickly developing a process to accept applications for the program not only from our valued small business customers, but from non-customers throughout our community as well. The Economic Aid Act approved by Congress during the fourth quarter of 2020 provided additional funding for a second round of PPP loans.

 

 
rbullet.jpg

We originated approximately $1 billion in PPP loans making us one the top PPP lenders in the country when comparing PPP loans to total loans outstanding.

 

 
rbullet.jpg

We are now assisting borrowers that obtained PPP loans with applications to the SBA to forgive the balances that were used toward expenditures authorized under the program. As of the date of this release approximately $600 million in PPP loans that we originated have been forgiven by the SBA.

 

 
rbullet.jpg

Origination fees paid by the SBA to Republic are being recognized as income over the life of the loans or until the balances have been repaid or forgiven. Approximately $13 million in fees have been deferred and will recognized in future periods.

 

 
rbullet.jpg

More than 50% of the applications received during the first round of PPP were from businesses that were not existing customers of Republic Bank, many of which have switched their primary banking relationship to Republic.

 

 

Additional Financial Highlights

 

 

rbullet.jpg

Total assets increased by $943 million, or 21%, to $5.4 billion as of June 30, 2021 compared to $4.4 billion as of June 30, 2020. Excluding the short-term impact of the PPP loan program total assets increased by $1.2 billion, or 32%, year over year.

 

 

rbullet.jpg

The net interest margin increased by 16 basis points to 2.80% for the six months ended June 30, 2021 compared to 2.64% for the six months ended June 30, 2020. This increase was primarily driven by a decline in the cost of funds during the first half of 2021.

 

 

rbullet.jpg

We have thirty-two convenient store locations open today. During the second quarter we opened our newest store in Deptford, NJ and we have broken ground on a future store location in Ocean City, NJ which we also expect to open during 2021.

 

 

rbullet.jpg

Our residential mortgage division, Oak Mortgage, is serving the home financing needs of customers throughout its footprint. Loan production remains strong despite the impact of the COVID-19 pandemic. The Oak Mortgage team originated more than $800 million in mortgage loans over the last twelve months which is a record high for the Oak Mortgage Team.

 

 

rbullet.jpg

Total Risk-Based Capital ratio was 13.31% and Tier I Leverage Ratio was 7.28% at June 30, 2021.

 

 

rbullet.jpg

Book value per common share increased to $4.62 as of June 30, 2021 compared to $4.34 as of June 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

 
   

06/30/21

   

03/31/21

   

%

Change

   

06/30/20

   

%

Change

 

Net Interest Income

  $ 30,639     $ 31,432       (3 %)   $ 22,427       37 %

Non-interest Income

    7,680       10,275       (25 %)     8,424       (9 %)

Total Revenue

    38,319       41,707       (8 %)     30,851       24 %

Provision for Loan Losses

    -       3,000       (100 %)     1,000       (100 %)

Non-interest Expense

    30,518       29,347       4 %     26,664       14 %

Income Before Taxes

    7,801       9,360       (17 %)     3,187       145 %

Provision for Taxes

    1,867       2,292       (19 %)     675       177 %

Net Income

    5,934       7,068       (16 %)     2,512       136 %

Preferred Stock Dividend

    875       875       0 %     -       100 %

Net Income Attributable to Common Shareholders

    5,059       6,193       (18 %)     2,512       101 %

Earnings per share

  $ 0.08     $ 0.09       (11 %)   $ 0.04       100 %

 

Net income increased to $5.9 million, or $0.08 per share, for the three month period ended June 30, 2021, compared to net income of $2.5 million, or $0.04 per share, for the three month period ended June 30, 2020.

 

We continue to demonstrate progress with operating leverage which drives improved earnings. Total revenue increased by 24% while non-interest expense increased by 14%, during the second quarter of 2021 compared to the second quarter of 2020.

 

Net interest income increased to $30.6 million during the second quarter of 2021 compared to $22.4 million during the second 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 $13 million in origination fees related to the PPP loan program have been deferred as of June 30, 2021 and will be recognized over the life of the loans in future periods.

 

The net interest margin for the three month period ended June 30, 2021 increased by 9 basis points to 2.64% compared to 2.55% for the three month period ended June 30, 2020. The net interest margin declined by 33 basis points on a linked quarter basis as a result of a decrease in the recognition of PPP origination fees compared to the first quarter of 2021.

 

4

 

Non-interest income declined to $7.7 million during the quarter ended June 30, 2021, compared to $8.4 million during the quarter ended June 30, 2020. The decrease is primarily attributable to the gain on the sale of investment securities recognized during the second quarter of 2020 which did not recur in the second quarter of 2021.

 

Non-interest expense increased by 14%, to $30.5 million during the quarter ended June 30, 2021, compared to $26.7 million during the quarter ended June 30, 2020. The growth in expenses year over year was mainly driven by an increase in salaries and benefit costs. Salary expense increased primarily as a result of merit increases and the cost for medical and dental benefits have returned to normal levels after a significant decline during the early stages of the pandemic in 2020. Other operating expenses have grown as a result of our growth strategy.

 

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

 

   

Six Months Ended

 
   

06/30/21

   

06/30/20

   

%

Change

 

Net Interest Income

  $ 62,071     $ 43,181       44 %

Non-interest Income

    17,955       14,969       20 %

Total Revenue

    80,026       58,150       38 %

Provision for Loan Losses

    3,000       1,950       54 %

Non-interest Expense

    59,865       53,936       11 %

Income Before Taxes

    17,161       2,264       658 %

Provision for Taxes

    4,159       345       1106 %

Net Income

    13,002       1,919       578 %

Preferred Stock Dividend

    1,750       -       100 %

Net Income Attributable to Common Shareholders

    11,252       1,919       486 %

Earnings per share

  $ 0.17     $ 0.03       467 %

 

 

Net income increased to $13.0 million, or $0.17 per share, for the six month period ended June 30, 2021, compared to net income of $1.9 million, or $0.03 per share, for the six month period ended June 30, 2020. Similar to the results for the three month period ended June 30, 2021, improved operating leverage also drove better earnings during the six month period ended June 30, 2021. Total revenue increased by 38% while non-interest expense increased by 11%, during the first six months of 2021 compared to the first six months of 2020.

 

5

 

Net interest income increased to $62.1 million during the six month period ended June 30, 2021 compared to $43.2 million during the six month period ended June 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 six month period ended June 30, 2021 increased by 16 basis points to 2.80% compared to 2.64% for the six month period ended June 30, 2020.

 

Non-interest income increased by $3.0 million, or 20%, to $18.0 million for the six month period ended June 30, 2021, compared to $15.0 million for the six month period ended June 30, 2020. The increase is attributable to higher mortgage banking income driven by residential mortgage loan originations. The increase was also a result of higher service fees on deposit accounts which is driven by growth in deposit balances and an increase in the number of deposit accounts in addition to the impact of the new branding and processing agreements with VISA.

 

Non-interest expense increased by 11%, to $59.9 million during the six months ended June 30, 2021, compared to $53.9 million during the six months ended June 30, 2020. The growth in expenses year over year was mainly caused by an increase in salaries and benefit costs. Occupancy and equipment expenses have also grown as a result of our growth strategy.

 

 

Deposits

 

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

 

Description

 

06/30/21

   

06/30/20

   

%

Change

   

03/31/21

   

%

Change

 
                                         

Demand noninterest-bearing

  $ 1,258,162     $ 1,095,782       15 %   $ 1,244,437       1 %

Demand interest-bearing

    1,945,833       1,435,198       36 %     1,874,286       4 %

Money market and savings

    1,168,516       902,528       29 %     1,058,485       10 %

Certificates of deposit

    187,357       210,446       (11 %)     185,891       1 %

Total deposits

  $ 4,559,868     $ 3,643,954       25 %   $ 4,363,099       5 %

 


 

Deposits increased by $916 million, or 25%, to $4.6 billion at June 30, 2021 compared to $3.6 billion at June 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 15%, 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 June 30, 2021.

 

6

 

Lending

 

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

 

 

Description

 

06/30/21

   

06/30/20

   

%

Growth

   

03/31/21

   

%

Growth

 
                                         

Commercial and industrial

  $ 212,003     $ 224,504       (6 %)   $ 211,192       - %

Owner occupied real estate

    478,547       434,422       10 %     477,316       - %

Commercial real estate

    736,293       664,605       11 %     708,546       4 %

Construction and land development

    160,945       150,157       7 %     153,062       5 %

Residential mortgage

    459,712       313,287       47 %     425,106       8 %

Consumer and other

    93,125       101,680       (8 %)     97,317       (4 %)

Sub-total (excl PPP Loans)

    2,140,625       1,888,655       13 %     2,072,539       3 %

Paycheck protection program

    380,798       653,593       (42 %)     633,280       (40 %)

Gross Loans

  $ 2,521,423     $ 2,542,248       (1 %)   $ 2,705,819       (7 %)

 


 

Gross loans decreased by $21 million, or 1%, at June 30, 2021 compared to June 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 $252 million, or 13%, to $2.1 billion at June 30, 2021 compared to $1.9 billion at June 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

 
   

06/30/21

 

03/31/21

 

06/30/20

                         

Non-performing assets / capital and reserves

    4 %     4 %     5 %

Non-performing assets / total assets

    0.26 %     0.27 %     0.31 %

Quarterly net loan charge-offs / average loans*

    0.00 %     (0.02 %)     0.03 %

Allowance for loan losses / gross loans*

    0.75 %     0.78 %     0.58 %

Allowance for loan losses / non-performing loans

    134 %     122 %     87 %

 

*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 0.26% at June 30, 2021, compared to 0.31% at June 30, 2020. The allowance for loan losses as a percentage of total loans excluding PPP loans increased to 0.75% as of June 30, 2021 compared to 0.58% as of June 30, 2020. The allowance for loan losses as a percentage of non-performing loans increased to 134% at June 30, 2021 compared to 87% at June 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 June 30, 2021 were as follows:

 

   

Actual

06/30/21

Bancorp

 

Actual

06/30/21

Bank

 

Regulatory

Guidelines

“Well Capitalized

                         

Leverage Ratio

    7.28 %     6.96 %     5.00 %

Common Equity Ratio

    10.40 %     12.15 %     6.50 %

Tier 1 Risk Based Capital

    12.69 %     12.15 %     8.00 %

Total Risk Based Capital

    13.31 %     12.77 %     10.00 %

Tangible Common Equity

    5.06 %     5.89 %     n/a  

 

Total shareholders’ equity increased to $320 million at June 30, 2021 compared to $255 million at June 30, 2020. The increase was primarily driven by a capital raise completed during the third quarter of 2020. The Company issued $50 million of noncumulative perpetual preferred stock in August 2020. The preferred stock has an annual dividend of 7.00% payable on a quarterly basis and is convertible into shares of common stock at a price of $3.00 per share. Book value per common share increased to $4.62 at June 30, 2021 compared to $4.34 per share at June 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:  July 23, 2021
Time:   11:00am (EDT)
From the U.S. dial:  (888) 517-2513 [US Toll Free] or
  (847) 619-6533 [US Toll]
Participant Pin:   7439 995#
   
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)

 

   

June 30,

   

March 31,

   

June 30,

 

(dollars in thousands, except per share amounts)

 

2021

   

2021

   

2020

 
                         

ASSETS

                       

Cash and due from banks

  $ 16,371     $ 45,481     $ 36,786  

Interest-bearing deposits and federal funds sold

    750,328       783,417       654,458  

Total cash and cash equivalents

    766,699       828,898       691,244  
                         

Securities - Available for sale

    773,977       635,646       382,221  

Securities - Held to maturity

    1,057,842       948,419       556,159  

Restricted stock

    3,510       3,039       3,789  

Total investment securities

    1,835,329       1,587,104       942,169  
                         

Loans held for sale

    14,408       28,621       26,126  
                         

Loans receivable

    2,521,423       2,705,819       2,542,248  

Allowance for loan losses

    (16,110 )     (16,091 )     (11,040 )

Net loans

    2,505,313       2,689,728       2,531,208  
                         

Premises and equipment

    123,675       122,867       121,149  

Other real estate owned

    852       1,188       1,144  

Other assets

    131,162       137,552       121,603  
                         

Total Assets

  $ 5,377,438     $ 5,395,958     $ 4,434,643  
                         
                         
                         

LIABILITIES

                       

Non-interest bearing deposits

  $ 1,258,162     $ 1,244,437     $ 1,095,782  

Interest bearing deposits

    3,301,706       3,118,661       2,548,172  

Total deposits

    4,559,868       4,363,099       3,643,954  
                         

Short-term borrowings

    387,509       611,114       438,478  

Subordinated debt

    11,274       11,273       11,268  

Other liabilities

    98,346       102,096       85,765  
                         

Total Liabilities

    5,056,997       5,087,582       4,179,465  
                         

SHAREHOLDERS' EQUITY

                       

Preferred stock

    20       20       -  

Common stock

    594       594       594  

Additional paid-in capital

    323,442       322,861       273,118  

Accumulated deficit

    3,167       (1,892 )     (10,297 )

Treasury stock at cost

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

Stock held by deferred compensation plan

    (183 )     (183 )     (183 )

Accumulated other comprehensive loss

    (2,874 )     (9,299 )     (4,329 )
                         

Total Shareholders' Equity

    320,441       308,376       255,178  
                         
                         

Total Liabilities and Shareholders' Equity

  $ 5,377,438     $ 5,395,958     $ 4,434,643  

 

11

 

Republic First Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(in thousands, except per share amounts)

 

2021

   

2021

   

2020

   

2021

   

2020

 
                                         

INTEREST INCOME

                                       

Interest and fees on loans

  $ 28,460     $ 29,903     $ 22,737     $ 58,363     $ 42,910  

Interest and dividends on investment securities

    6,830       6,468       5,072       13,298       11,893  

Interest on other interest earning assets

    64       49       50       113       339  

Total interest income

    35,354       36,420       27,859       71,774       55,142  
                                         

INTEREST EXPENSE

                                       

Interest on deposits

    4,641       4,915       5,320       9,556       11,745  

Interest on borrowed funds

    74       73       112       147       216  

Total interest expense

    4,715       4,988       5,432       9,703       11,961  
                                         

Net interest income

    30,639       31,432       22,427       62,071       43,181  

Provision for loan losses

    -       3,000       1,000       3,000       1,950  
                                         

Net interest income after provision for loan losses

    30,639       28,432       21,427       59,071       41,231  
                                         

NON-INTEREST INCOME

                                       

Service fees on deposit accounts

    3,260       3,960       2,328       7,220       4,392  

Mortgage banking income

    2,908       4,564       3,389       7,472       5,847  

Gain on sale of SBA loans

    633       761       269       1,394       918  

Gain on sale of investment securities

    2       -       1,640       2       2,481  

Other non-interest income

    877       990       798       1,867       1,331  

Total non-interest income

    7,680       10,275       8,424       17,955       14,969  
                                         

NON-INTEREST EXPENSE

                                       

Salaries and employee benefits

    14,855       14,722       13,177       29,577       26,558  

Occupancy and equipment

    5,846       6,071       5,554       11,917       10,851  

Legal and professional fees

    1,048       1,025       1,009       2,073       1,939  

Foreclosed real estate

    492       98       75       590       357  

Regulatory assessments and related fees

    881       726       675       1,607       1,305  

Other operating expenses

    7,396       6,705       6,174       14,101       12,926  

Total non-interest expense

    30,518       29,347       26,664       59,865       53,936  
                                         

Income before provision for income taxes

    7,801       9,360       3,187       17,161       2,264  
                                         

Provision for income taxes

    1,867       2,292       675       4,159       345  
                                         

Net income

    5,934       7,068       2,512       13,002       1,919  
                                         

Preferred stock dividends

    875       875       -       1,750       -  
                                         

Net income attributable to common shareholders

  $ 5,059     $ 6,193     $ 2,512     $ 11,252     $ 1,919  
                                         

Net Income per Common Share

                                       

Basic

  $ 0.09     $ 0.11     $ 0.04     $ 0.19     $ 0.03  

Diluted

  $ 0.08     $ 0.09     $ 0.04     $ 0.17     $ 0.03  
                                         

Average Common Shares Outstanding

                                       

Basic

    58,875       58,860       58,851       58,868       58,849  

Diluted

    76,164       75,817       58,883       75,982       58,911  

 

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)

 

June 30, 2021

   

March 31, 2021

   

June 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

  $ 306,222     $ 64       0.08 %   $ 208,397     $ 49       0.09 %   $ 198,345     $ 50       0.10 %

Investment securities

    1,688,807       6,830       1.62 %     1,430,854       6,488       1.81 %     1,033,560       5,077       1.96 %

Loans receivable

    2,658,540       28,460       4.29 %     2,676,705       30,019       4.45 %     2,335,500       22,884       3.94 %

Total interest-earning assets

    4,653,569       35,354       3.05 %     4,315,956       36,556       3.44 %     3,567,405       28,011       3.16 %
                                                                         

Other assets

    262,404                       276,967                       266,178                  
                                                                         

Total assets

  $ 4,915,973                     $ 4,592,923                     $ 3,833,583                  
                                                                         

Interest-bearing liabilities:

                                                                       
                                                                         

Demand non interest-bearing

  $ 1,230,690                     $ 1,087,052                     $ 984,771                  

Demand interest-bearing

    1,963,848       3,283       0.67 %     1,846,968       3,258       0.72 %     1,397,790       2,856       0.82 %

Money market & savings

    1,098,340       932       0.34 %     1,013,275       1,119       0.45 %     858,782       1,431       0.67 %

Time deposits

    187,093       425       0.91 %     184,831       538       1.18 %     208,838       1,033       1.99 %

Total deposits

    4,479,971       4,640       0.42 %     4,132,126       4,915       0.48 %     3,450,181       5,320       0.62 %
                                                                         

Total interest-bearing deposits

    3,249,281       4,640       0.57 %     3,045,074       4,915       0.65 %     2,465,410       5,320       0.87 %
                                                                         

Other borrowings

    21,104       75       1.43 %     46,059       73       0.64 %     45,474       112       0.99 %
                                                                      .  
                                                                         

Total interest-bearing liabilities

    3,270,385       4,715       0.58 %     3,091,133       4,988       0.65 %     2,510,884       5,432       0.87 %

Total deposits and other borrowings

    4,501,075       4,715       0.42 %     4,178,185       4,988       0.48 %     3,495,655       5,432       0.62 %
                                                                         
                                                                         

Non interest-bearing liabilities

    100,272                       104,843                       83,884                  

Shareholders' equity

    314,626                       309,895                       254,044                  

Total liabilities and shareholders' equity

  $ 4,915,973                     $ 4,592,923                     $ 3,833,583                  
                                                                         

Net interest income

          $ 30,639                     $ 31,568                     $ 22,579          

Net interest spread

                    2.47 %                     2.79 %                     2.29 %
                                                                         

Net interest margin

                    2.64 %                     2.97 %                     2.55 %

 

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 six months ended

   

For the six months ended

 

(dollars in thousands)

 

June 30, 2021

   

June 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

  $ 257,580     $ 112       0.09 %   $ 139,842     $ 339       0.49 %

Securities

    1,560,543       13,339       1.71 %     1,095,032       11,903       2.17 %

Loans receivable

    2,667,572       58,593       4.43 %     2,071,941       43,203       4.19 %

Total interest-earning assets

    4,485,695       72,044       3.24 %     3,306,815       55,445       3.37 %
                                                 

Other assets

    269,645                       263,504                  
                                                 

Total assets

  $ 4,755,340                     $ 3,570,319                  
                                                 

Interest-bearing liabilities:

                                               
                                                 

Demand non interest-bearing

  $ 1,159,267                     $ 814,686                  

Demand interest-bearing

    1,905,731       6,541       0.69 %     1,367,718       6,277       0.92 %

Money market & savings

    1,056,042       2,051       0.39 %     805,646       3,214       0.80 %

Time deposits

    185,968       963       1.04 %     217,512       2,254       2.08 %

Total deposits

    4,307,008       9,555       0.45 %     3,205,562       11,745       0.74 %
                                                 

Total interest-bearing deposits

    3,147,741       9,555       0.61 %     2,390,876       11,745       0.99 %
                                                 

Other borrowings

    33,513       148       0.89 %     28,713       216       1.51 %
                                                 
                                                 

Total interest-bearing liabilities

    3,181,254       9,703       0.62 %     2,419,589       11,961       0.99 %

Total deposits and other borrowings

    4,340,521       9,703       0.45 %     3,234,275       11,961       0.74 %
                                                 
                                                 

Non interest-bearing liabilities

    102,017                       84,050                  

Shareholders' equity

    312,802                       251,994                  

Total liabilities and shareholders' equity

  $ 4,755,340                     $ 3,570,319                  
                                                 

Net interest income

          $ 62,341                     $ 43,484          

Net interest spread

                    2.62 %                     2.38 %
                                                 

Net interest margin

                    2.80 %                     2.64 %

 

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

   

Six months ended

 
   

June 30,

   

March 31,

   

June 30,

   

Dec 31

   

June 30,

   

June 30,

 

(dollars in thousands)

 

2021

   

2021

   

2020

   

2020

   

2021

   

2020

 
                                                 
                                                 

Balance at beginning of period

  $ 16,091     $ 12,975     $ 10,217     $ 9,266     $ 12,975     $ 9,266  
                                                 

Provision charged to operating expense

    -       3,000       1,000       4,200       3,000       1,950  
      16,091       15,975       11,217       13,466       15,975       11,216  
                                                 

Recoveries on loans charged-off:

                                               

Commercial

    43       147       14       51       190       31  

Consumer

    49       3       1       13       52       7  

Total recoveries

    92       150       15       64       242       38  
                                                 

Loans charged-off:

                                               

Commercial

    (61 )     -       (149 )     (448 )     (61 )     (149 )

Consumer

    (12 )     (34 )     (43 )     (107 )     (46 )     (65 )
                                                 

Total charged-off

    (73 )     (34 )     (192 )     (555 )     (107 )     (214 )
                                                 

Net (charge-offs) recoveries

    19       116       (177 )     (491 )     135       (176 )
                                                 

Balance at end of period

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

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

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

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

    0.64 %     0.59 %     0.43 %     0.49 %     0.64 %     0.43 %

 

15

 

Republic First Bancorp, Inc. 

Summary of Non-Performing Loans and Assets

(unaudited)

 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

(dollars in thousands)

 

2021

   

2021

   

2020

   

2020

   

2020

 
                                         

Non-accrual loans:

                                       

Commercial real estate

  $ 10,069     $ 10,628     $ 10,232     $ 10,641     $ 10,747  

Consumer and other

    1,982       2,562       2,014       1,808       1,970  

Total non-accrual loans

    12,051       13,190       12,246       12,449       12,717  
                                         

Loans past due 90 days or more and still accruing

    996       -       612       -       -  
                                         

Total non-performing loans

    13,047       13,190       12,858       12,449       12,717  
                                         

Other real estate owned

    852       1,188       1,188       1,113       1,144  
                                         

Total non-performing assets

  $ 13,899     $ 14,378     $ 14,046     $ 13,562     $ 13,861  
                                         
                                         

Non-performing loans to total loans

    0.52 %     0.49 %     0.49 %     0.47 %     0.50 %
                                         

Non-performing assets to total assets

    0.26 %     0.27 %     0.28 %     0.27 %     0.31 %
                                         

Non-performing loan coverage

    133.68 %     121.99 %     100.91 %     95.20 %     86.81 %
                                         

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

    0.64 %     0.59 %     0.49 %     0.45 %     0.43 %
                                         

Non-performing assets / capital plus allowance for loan losses

    4.13 %     4.44 %     4.37 %     4.31 %     5.21 %

 

16