株探米国株
日本語 英語
エドガーで原本を確認する




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (date of earliest event reported): January 27, 2023

REPUBLIC BANCORP, INC.
(Exact name of registrant as specified in its charter)

Kentucky
0-24649
61-0862051
(State or other jurisdiction (Commission File Number) (I.R.S. Employer Identification No.)
of incorporation)
 
 

601 West Market Street, Louisville, Kentucky 40202
(Address of principal executive offices) (zip code)

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

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

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

 ☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 ☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 ☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR    240.14d-2(b))
 ☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

Title of each class
Trading Symbol
Name of each exchange on which registered
Class A Common
RBCAA
The Nasdaq Stock Market


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

Emerging growth company ☐

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


ITEM 2.02.             RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On January 27, 2023, Republic Bancorp, Inc. announced its results of operations for the quarter ended December 31, 2023. The public announcement was made by means of an earnings release, the text of which is set forth in Exhibit 99.1 hereto. A financial supplement to this earnings release is attached as Exhibit 99.2 hereto.
 

ITEM 9.01.             FINANCIAL STATEMENTS AND EXHIBITS.

 
(d)
Exhibits.
 
 
 
 
 
 
 
Exhibit No.
 
 
 
 
 
 
99.1
Republic Bancorp, Inc. Earnings Release dated January 27, 2023.
 
 
 
 
 
 
99.2
Earnings Release Financial Supplement – Fourth Quarter 2022.
 
 
 
 
 
 
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)


The information in this Form 8-K, including Exhibit 99.1 and Exhibit 99.2 attached hereto, is being furnished under Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), or otherwise subject to the liability of such section, nor shall it be deemed incorporated by reference in any filing of Republic Bancorp, Inc. under the Securities Act of 1933 or the Exchange Act, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference in such filing.
 
 

 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
Republic Bancorp, Inc.
 
 
 
(Registrant)
 
 
 
 
 
 
 
 
 
Date: January 27, 2023 By:
/s/ Kevin Sipes
 
 
 
Kevin Sipes
 
 
 
Executive Vice President, Chief Financial
Officer & Chief Accounting Officer
 


EX-99.1 2 a53291310ex99_1.htm EXHIBIT 99.1
Exhibit 99.1

Republic Bancorp, Inc. Reports Fourth Quarter 2022 Net Income of $18.5 Million, an 8% increase over the Fourth Quarter of 2021

 

LOUISVILLE, Ky.--(BUSINESS WIRE)--January 27, 2023--Republic Bancorp, Inc. (NASDAQ: RBCAA), headquartered in Louisville, Kentucky, is the holding company of Republic Bank & Trust Company (the “Bank”).

Republic Bancorp, Inc. (“Republic” or the “Company”) reported fourth quarter 2022 net income and Diluted Earnings per Class A Common Share (“Diluted EPS”) of $18.5 million and $0.94 per share, representing increases of 8%(5) and 9%(5) over the comparable figures for the fourth quarter of 2021. Fiscal year 2022 net income and Diluted EPS were $91.1 million(5) and $4.59 per share(5), representing increases of 4%(5) and 7%(5)over 2021.

Logan Pichel, President, and CEO of the Bank commented, “We are pleased with the strong results we are reporting for the fourth quarter of 2022. We are also proud of the accomplishments we achieved while providing solid returns to our shareholders. Some of the more significant accomplishments and accolades we received during 2022 are noted below.

Enhancing the long-term value of our Core Banking Franchise continues to produce positive quarterly results. Expansion of our Core Bank(1) net interest margin is among our most notable achievements during 2022, as we ended the fourth quarter of the year with a net interest margin of 3.82%, a 74-basis-point increase over the fourth quarter of 2021. Total Company non-interest expenses decreased $129,000 from the fourth quarter of 2021 to the fourth quarter of 2022 and increased a modest 2% for the 2022 fiscal year compared to 2021. For 2023, we expect to broaden our focus on efficiently expanding and increasing our revenue streams with a maintained discipline in controlling our non-interest expenses as we seek to further grow the long-term value of the Company.

Loan growth, credit quality and maintaining a strong capital position were additional highlights for 2022. Portfolio loan growth within our Traditional Banking segment reached $404 million for the year, an all-time high figure for this segment. Commercial related loan growth, drove the majority of this increase for the year, especially within our collective Louisville-based CRE Lending, Private Banking and Commercial Banking business lines, as well as our Northern Kentucky/Cincinnati and Florida markets. These business units and markets grew their total loan portfolios $117 million, $89 million, and $45 million, respectively. Additionally, our Aircraft Lending division contributed $37 million of loan growth for the year.


Our credit quality and capital ratios remained strong. For our Core Bank(1), our ratios of 0.14% for delinquent loans to total loans and 0.37% for non-performing loans to total loans were near all-time favorable lows as of December 31, 2022. As of December 31, 2022, we project our consolidated capital ratios will place us among the best capitalized bank holding companies across the country. These safety and soundness measurements for credit quality and capital firmly position us in the event of an economic downturn in 2023 that some are predicting.

Our primary mission at Republic is to help our clients, our associates and our communities thrive, and we are certainly proud of the awards we received and the examples we set in fulfilling this mission. During 2022, through our Republic Bank Foundation (the “Foundation”), we were one of only seven recipients in the nation to receive a 2022 American Bankers Association Foundation Community Commitment Award for our Foundation’s leadership to help complete the funding for the Louisville Urban League’s Norton Healthcare Sports and Learning Center facility opened in 2021. In addition to this prestigious acknowledgement, our Company also received following recognitions during the year:

  • Louisville Business First’s 2022 Business Impact Award. This award recognizes companies that further racial justice and equality in their community. We were selected based on the impact of our Community Loan Fund.
  • Newsweek’s Best Banks in America 2022. As part of this recognition Newsweek and Lending Tree collaborated to review more than 50 key factors of a financial institution to determine their ranking, including overall health of the bank, customer service performance and features, digital and branch presence, account and loan options, interest rate offerings, and fees.
  • 2022 Best Places to Work in Kentucky. We received this recognition for the sixth year in a row. This program was developed to identify and recognize Kentucky businesses that represent the ideal workplace environment through dedication and creativity.

This year represented the 40-year anniversary for Republic Bank & Trust Company. As part of our celebration for this significant milestone, our associates overwhelmingly voted to celebrate by increasing our acts of volunteerism throughout our various communities. In July, we began a Company-wide internal campaign encouraging associates to enhance their volunteer activities within their respective communities. Just three short months after that campaign began, our associates had participated in over 90 acts of volunteerism. This initiative captured the true essence of Republic Bank, which is our people are the cornerstone of our business and our communities. It is our people that allow us to achieve our mission of enabling our clients, our Company, our associates, and the communities we serve to thrive, and I couldn’t be prouder to be part of such a wonderful, caring group of associates,” concluded Pichel.

The following table highlights Republic’s key metrics for the three months and years ended December 31, 2022, and 2021, as revised(5). Additional financial details, including segment-level data, are provided in the financial supplement to this release. The attached digital version of this release includes the financial supplement as an appendix. The financial supplement may also be found as Exhibit 99.2 of the Company’s Form 8-K filed with the SEC on January 27, 2023.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 







 





















 

 

 

Total Company Financial Performance Highlights

 

 

 

Three Months Ended Dec. 31,

 

 

 

 

Years Ended Dec. 31,

 

 

 

(dollars in thousands, except per share data)

 

 

2022

 

2021 (5)

 

$ Change (5)

 

% Change

 

 

2022 (5)

 

2021 (5)

 

$ Change (5)

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Tax Expense

 

 

$

23,488

 

 

$

20,367

 

 

$

3,121

 

15

%

 

 

$

116,845

 

 

$

111,442

 

 

$

5,403

 

5

%

 

Net Income

 

 

 

18,513

 

 

 

17,218

 

 

 

1,295

 

8

 

 

 

 

91,106

 

 

 

87,611

 

 

 

3,495

 

4

 

 

Diluted EPS

 

 

 

0.94

 

 

 

0.86

 

 

 

0.08

 

9

 

 

 

 

4.59

 

 

 

4.28

 

 

 

0.31

 

7

 

 

Return on Average Assets ("ROA")

 

 

 

1.25

%

 

 

1.11

%

 

 

NA

 

13

 

 

 

 

1.48

%

 

 

1.39

%

 

 

NA

 

6

 

 

Return on Average Equity ("ROE")

 

 

 

8.65

 

 

 

8.15

 

 

 

NA

 

6

 

 

 

 

10.68

 

 

 

10.37

 

 

 

NA

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA – Not applicable


Results of Operations for the Fourth quarter of 2022 Compared to the Fourth quarter of 2021

Core Bank(1)

Net income from Core Banking was $16.3 million for the fourth quarter of 2022 compared to $14.0 million for the fourth quarter of 2021. An increase of $11.4 million in pre-tax, non-PPP Traditional Bank net interest income was a strong, positive driver to the Core Bank’s earnings for the quarter and helped to offset pre-tax declines of $3.0 million in PPP loan revenue, $2.7 million of Mortgage Banking income, and $3.5 million of net interest income within the Warehouse Lending (“Warehouse”) segment. Within the noninterest expense category, our Core Bank noninterest expenses decreased 2% from the fourth quarter of 2021 to the fourth quarter of 2022 and increased less than 1% for 2022 fiscal year compared to 2021.

Net Interest Income – Core Bank net interest income was $52.0 million for the fourth quarter of 2022, an $8.4 million, or 19%, increase over the fourth quarter of 2021. In addition, the Core Bank’s net interest margin (“NIM”) increased from 3.08% during the fourth quarter of 2021 to 3.82% during the fourth quarter of 2022. This increase was driven primarily by the following in each Core Bank segment:

Traditional Bank

Overall, Traditional Bank net interest income was $49.7 million for the fourth quarter of 2022, a $12.1 million, or 32%, increase over the fourth quarter of 2021, while the Traditional Bank’s NIM increased from 3.08% during the fourth quarter of 2021 to 3.94% for the fourth quarter of 2022.

Excluding PPP(2) loan fees and interest, the Traditional Bank’s net interest income increased $15.1 million, or 44%, and its NIM expanded 106 basis points to 3.94% from the fourth quarter of 2021 to the fourth quarter of 2022. This increase in net interest income and related expansion in NIM resulted primarily from the Company’s balance sheet management strategy of maintaining large interest earning cash balances, which benefited from increases in the Federal Funds Target Rate (“FFTR”). Notable changes in specific categories included the following:

  • Average interest-earning cash was $550 million with a weighted-average yield of 3.73% during the fourth quarter of 2022 compared to $845 million with a weighted-average yield of 0.16% for the fourth quarter of 2021.
  • Average investments grew to $694 million with a weighted-average yield of 2.07% during the fourth quarter of 2022 from $540 million with a weighted-average yield of 1.37% for the fourth quarter of 2021.
  • Average non-PPP Traditional Bank loans grew from $3.4 billion with a weighted-average yield of 3.88% during the fourth quarter of 2021 to $3.8 billion with a weighted average yield of 4.44% during the fourth quarter of 2022.

The Traditional Bank recognized $77,000 of combined fees and interest on its PPP portfolio during the fourth quarter of 2022 compared to $3.1 million of similar fees and interest during the fourth quarter of 2021. The $3.0 million decrease in combined PPP fees and interest primarily highlighted the short-term nature of the PPP, as approximately 97% of all fees and interest eligible to be recognized under the program by the Traditional Bank were recognized during 2020 and 2021. As of December 31, 2022, total PPP loans of $5 million remained on the Traditional Bank’s balance sheet out of the original $738 million originated during 2020 and 2021.

Warehouse Lending

Net interest income within the Warehouse segment decreased $3.5 million, or 60%, from the fourth quarter of 2021 to the fourth quarter of 2022, driven by decreases in both average outstanding balances and net interest margin. Overall average outstanding Warehouse balances declined from $758 million during the fourth quarter of 2021 to $407 million for the fourth quarter of 2022, driven largely by the sharp rise in long-term interest rates during 2022, which depressed mortgage-refinancing demand and resulted in a sharp drop in Warehouse line usage.

In addition, the Warehouse net interest margin decreased 80 basis points from 3.08% during the fourth quarter of 2021 to 2.28% during the fourth quarter of 2022. The decline in the Warehouse net interest margin occurred as its funding costs, as charged through the Company’s funds-transfer-pricing methodology, generally rose in tandem with the increase in short-term interest rates during the year, while its yield increases were delayed until the adjustable rates on its clients’ lines of credit surpassed their contractual interest rate floors during mid-2022. These interest rate floors benefited Warehouse’s net interest margin substantially during 2020 and 2021 when market rates declined to historical lows but have produced margin compression since the onset of the FFTR increases during 2022.

The following tables present by reportable segment the overall changes in the Core Bank’s net interest income, net interest margin, as well as average and period-end loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

Net Interest Margin

 

(dollars in thousands)

 

 

Three Months Ended Dec. 31,

 

 

 

 

 

Three Months Ended Dec. 31,

 

 

 

Reportable Segment

 

 

2022

 

 

2021

 

Change

 

 

2022

 

2021

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Banking - excluding PPP

 

 

$

49,598

 

 

$

34,492

 

$

15,106

 

 

 

3.94

%

 

2.88

%

 

 

1.06

%

 

Traditional Banking - PPP

 

 

 

77

 

 

 

3,080

 

 

(3,003

)

 

 

NM

 

 

NM

 

 

 

NM

 

 

Total Traditional Banking

 

 

 

49,675

 

 

 

37,572

 

 

12,103

 

 

 

3.94

 

 

3.08

 

 

 

0.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Lending

 

 

 

2,317

 

 

 

5,831

 

 

(3,514

)

 

 

2.28

 

 

3.08

 

 

 

(0.80

)

 

Mortgage Banking*

 

 

 

50

 

 

 

279

 

 

(229

)

 

 

NM

 

 

NM

 

 

 

NM

 

 

Total Core Bank

 

 

$

52,042

 

 

$

43,682

 

$

8,360

 

 

 

3.82

 

 

3.08

 

 

 

0.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loan Balances

 

 

Period-End Loan Balances

 

(dollars in thousands)

 

Three Months Ended Dec. 31,

 

 

 

 

Dec. 31,

 

 

 

Reportable Segment

 

2022

 

2021

 

$ Change

 

% Change

 

 

2022

 

2021

 

$ Change

 

% Change

 

 

 

 



 



 




 

 

 



 



 




 

Traditional Banking - excluding PPP

 

$

3,792,476

 

$

3,408,322

 

$

384,154

 

 

11

%

 

 

$

3,850,162

 

$

3,445,945

 

$

404,217

 

 

12

%

 

Traditional Banking - PPP

 

 

6,802

 

 

89,156

 

 

(82,354

)

 

(92

)

 

 

 

4,980

 

 

56,014

 

 

(51,034

)

 

(91

)

 

Total Traditional Banking

 

 

3,799,278

 

 

3,497,478

 

 

301,800

 

 

9

 

 

 

 

3,855,142

 

 

3,501,959

 

 

353,183

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Lending

 

 

406,903

 

 

757,688

 

 

(350,785

)

 

(46

)

 

 

 

403,560

 

 

850,550

 

 

(446,990

)

 

(53

)

 

Mortgage Banking*

 

 

2,092


 

25,227


 

(23,135

)


(92

)

 

 

 

1,302


 

29,393


 

(28,091

)


(96

)

 

Core Bank

 

$

4,208,273

 

$

4,280,393

 

$

(72,120

)

 

(2

)

 

 

$

4,260,004

 

$

4,381,902

 

$

(121,898

)

 

(3

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Includes loans held for sale

NM – Not meaningful



Provision for Expected Credit Loss Expense – The Core Bank’s Provision(3) was a net charge of $1.6 million during the fourth quarter of 2022 compared to a net charge of $337,000 for the fourth quarter of 2021. The net charge during the fourth quarter of 2022 was primarily driven by a $1.4 million Provision resulting primarily from general formula reserves applied to $109 million of growth in non-PPP Traditional Bank loans during the quarter. The net charge during the fourth quarter of 2021 was primarily driven by growth in outstanding Warehouse balances from September 30, 2021, to December 31, 2021.

As of December 31, 2022, while its credit metrics remained solid, the Core Bank’s Allowance remained generally elevated compared to historical levels due to continued economic uncertainty resulting from continued inflation.

As a percentage of total loans, the Core Bank’s Allowance(3) increased from 1.18% as of December 31, 2021, to 1.21% as of December 31, 2022. The table below provides a view of the Company’s percentage of Allowance-to-total-loans by reportable segment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of Dec. 31, 2022

 

 

As of Dec. 31, 2021

 

 

Year-over-Year Change

 

(dollars in thousands)

 

 

 

 

 

 

 

Allowance

 

 

 

 

 

 

 

 

Allowance

 

 

Allowance

 

 

 

Reportable Segment

 

Gross Loans

 

Allowance

 

to Loans

 

 

Gross Loans

 

Allowance

 

to Loans

 

 

to Loans

 

% Change

 

 

 

 



 







 



 










 

Traditional Bank, Less PPP

 

$

3,850,162

 

$

50,709

 

1.32

%

 

 

$

3,445,945

 

$

49,407

 

1.43

%

 

 

(0.11

)%

 

(8

)%

 

Plus: Paycheck Protection Program

 

 

4,980

 

 

 

 

 

 

 

 

56,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Bank

 

$

3,855,142

 

$

50,709


1.32

 

 


 

3,501,959

 

 

49,407


1.41

 

 


(0.09

)


(6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Lending

 

 

403,560

 

 

1,009

 

0.25

 

 

 

 

850,550

 

 

2,126

 

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core Bank

 

 

4,258,702

 

 

51,718

 

1.21

 

 

 

 

4,352,509

 

 

51,533

 

1.18

 

 

 

0.03

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Refund Solutions

 

 

149,272

 

 

3,888

 

2.60

 

 

 

 

50,987

 

 

96

 

0.19

 

 

 

2.41

 

 

1,268

 

 

Republic Credit Solutions

 

 

107,828

 

 

14,807

 

13.73

 

 

 

 

93,066

 

 

12,948

 

13.91

 

 

 

(0.18

)

 

(1

)

 

Total Republic Processing Group

 

 

257,100

 

 

18,695

 

7.27

 

 

 

 

144,053

 

 

13,044

 

9.06

 

 

 

(1.79

)

 

(20

)

 

 

 

 

 

 

 

 






 

 

 

 

 




 





 

Total Company

 

$

4,515,802

 

$

70,413


1.56

 

 


$

4,496,562

 

$

64,577


1.44

 

 


0.12

 


8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The table below presents the Core Bank’s credit quality metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the:

 

 

 

Quarters Ended:

Years Ended:

 

Dec. 31,

 

Sep. 30,

Jun. 30,

 

Mar. 31,

 

Dec. 31,

Dec. 31,

Dec. 31,

Core Banking Credit Quality Ratios

2022

 

2022

 

2022

 

2022

 

2022

2021

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

0.37

%

0.39

%

0.38

%

0.40

%

0.37

%

0.47

%

0.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total loans (including OREO)

0.40

 

0.43

 

0.42

 

0.44

 

0.40

 

0.51

 

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquent loans* to total loans

0.14

 

0.10

 

0.13

 

0.14

 

0.14

 

0.17

 

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans

0.02

 

(0.02

)

0.00

 

0.01

 

0.00

 

0.01

 

0.03

 

(Quarterly rates annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO = Other Real Estate Owned

 

 

 

 

 

 

 

 

 

 

 

 

 

*Loans 30-days-or-more past due



























 

Noninterest Income – Core Bank noninterest income was $9.0 million during the fourth quarter of 2022, a decrease of $3.0 million, or 25%, from the fourth quarter of 2021. The decrease in non-interest income was driven primarily by a reduction in Mortgage Banking income of $2.7 million for the quarter.

  • Mortgage Banking income decreased $2.7 million for the quarter. The decrease in Mortgage banking income was caused by the rise in long-term interest rates during 2022, which led to a significant slowdown in the origination of mortgage loans to be sold into the secondary market. During the fourth quarter of 2022, the 30-year mortgage rate hovered near levels not generally seen since 2008. As a result, the Core Bank sold only $12 million of loans into the secondary market during the fourth quarter of 2022 compared to sales of $155 million during the fourth quarter of 2021.
  • Partially offsetting the decrease above was $452,000 of customer-related loan swap fee revenue recorded during the fourth quarter of 2022 within Other Income related to two large swap transactions. Conversely, the Company did not have any swap transactions during the fourth quarter of 2021.

Noninterest Expense – Core Bank noninterest expense was $38.4 million for the fourth quarter of 2022 compared to $39.2 million for the fourth quarter of 2021, a decrease of 2%. Notable changes within noninterest expense categories were as follows:

  • Salaries and Benefits expense decreased $923,000, or 5%, to $19.3 million for the fourth quarter of 2022. The most notable changes within this category were as follows:
    • Commissions related to mortgage originations decreased by $1.0 million due to the previously discussed slowdown in mortgage origination volume.
    • Base salaries and wages decreased $225,000, or 1%, from $17.9 million during the fourth quarter of 2021 to $17.7 million for the fourth quarter of 2022, as the additional cost of approximately 4% for annual merit increases during the year was substantially offset by a 53-count reduction in Core Bank full-time equivalent employees.
    • In accordance with FASB Accounting Standards Codification (“ASC”) 310-20, the Company records a credit offset to salary expense for each loan it originates and recognizes the cost of that credit as an adjustment to the loan’s yield over its estimated life. The amount of this credit for the Core Bank decreased $709,000, thus increasing expense, from the fourth quarter of 2021 to the fourth quarter of 2022 and was driven primarily by the substantial decline in secondary market loan origination volume from period to period.
  • Other expenses increased $398,000. Meals, Entertainment, and Travel expenses represented the most notable increase for the quarter, growing $194,000, with these expenses reverting back nearer to pre-pandemic levels, in combination with inflationary pressures on their costs.

Republic Processing Group(4)

The Republic Processing Group (“RPG”) reported net income of $2.2 million for the fourth quarter of 2022, a decrease of $1.0 million from the fourth quarter of 2021. The most notable items driving the quarter-to-quarter change in net income at RPG was within the Tax Refund Solutions (“TRS”) segment.

The TRS segment derives substantially all its revenues during the first half of the year. TRS recorded a net loss of $1.8 million for the fourth quarter of 2022 compared to a net loss of $1.3 million for the same period in 2021.

The change in profitability at TRS was primarily timing in nature as TRS began offering a new early season refund advance (“ERA”) product during the fourth quarter of 2022, which it did not offer during the fourth quarter of 2021. As such, the financial impact of the ERA is new to Republic for the fourth quarter of 2022. As a result, TRS recorded an estimated pre-tax provision of $3.8 million for the product during the fourth quarter of 2022, representing 4% of the $98 million of balances originated during the quarter, while recording only $825,000 of pre-tax revenue for the product during the quarter, as much of the revenue will be recognized over its life during the first quarter of 2023.

Partially offsetting the decrease to income above, TRS’s net interest income increased a pre-tax $2.7 million from the fourth quarter of 2021 to the same period in 2022 resulting primarily from a higher crediting rate applied through the Company’s funds-transfer-pricing methodology to TRS’s prepaid card deposits offered through its Republic Payment Solutions division.


Within the RCS division, net income decreased $511,000 from the revised(5) net income for the fourth quarter of 2021. The overall decline in net income at RCS was concentrated within its installment loan product and was driven by a decrease in new loan origination volume and the corresponding sales of these loans, which caused a decline in RCS program fees for the quarter.

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank currently has 42 full-service banking centers throughout five states: twenty-eight banking centers in eight Kentucky communities – Covington, Crestview Hills, Florence, Georgetown, Lexington, Louisville, Shelbyville, and Shepherdsville; three banking centers in southern Indiana – Floyds Knobs, Jeffersonville, and New Albany; seven banking centers in six Florida communities (Tampa MSA) – Largo, New Port Richey, St. Petersburg, Seminole, Tampa, and Temple Terrace; two banking centers in two Tennessee communities (Nashville MSA) – Cool Springs and Green Hills; and two banking centers in two Ohio communities (Cincinnati MSA) – Norwood and West Chester. The Bank offers internet banking at www.republicbank.com. The Company has $5.8 billion in assets as of December 31, 2022, and is headquartered in Louisville, Kentucky. The Company’s Class A Common Stock is listed under the symbol “RBCAA” on the NASDAQ Global Select Market.

Republic Bank. It’s just easier here. ®

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The forward-looking statements in the preceding paragraphs are based on our current expectations and assumptions regarding our business, the future impact to our balance sheet and income statement resulting from changes in interest rates, the yield curve, the ability to develop products and strategies in order to meet the Company’s long-term strategic goals, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated by forward-looking statements. We caution you therefore against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Actual results could differ materially based upon factors disclosed from time to time in the Company’s filings with the U.S. Securities and Exchange Commission, including those factors set forth as “Risk Factors” in the Company’s Annual Report on Form 10-K for the period ended December 31, 2021. The Company undertakes no obligation to update any forward-looking statements, except as required by applicable law.


Footnotes:

(1)

“Core Bank” or “Core Banking” operations consist of the Traditional Banking, Warehouse Lending, and Mortgage Banking segments.



 
(2)

PPP – The U.S. Small Business Administration’s Paycheck Protection Program



The Company earns lender fees and 1.0% coupon interest on its PPP portfolio. Due to the short-term nature of the PPP, management believes Traditional Bank net interest income excluding PPP fees and interest is a more appropriate measure to analyze the Traditional Bank’s net interest income and net interest margin. The following table reconciles Traditional Bank net interest income and net interest margin to Traditional Bank net interest income and net interest margin excluding PPP fees and interest, a non-GAAP measure.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

Interest-Earning Assets

 

 

Net Interest Margin

 

 

 

Three Months Ended Dec. 31,

 

 

 

 

 

 

 

Three Months Ended Dec. 31,

 

 

 

 

 

 

 

Three Months Ended Dec. 31,

 

 

(dollars in thousands)

 

 

2022

 

2021

 

$ Change

 

% Change

 

 

2022

 

2021

 

$ Change

 

% Change

 

 

2022

 

2021

 

% Change

 

 

 

 



 



 





 

 



 



 













Traditional Banking - GAAP

 

 

$

49,675

 

$

37,572

 

$

12,103

 

 

32

%

 

$

5,043,145

 

$

4,882,268

 

$

160,877

 

 

3

%

 

3.94

%

 

3.08

%

 

0.86

%

Less: Impact of PPP fees and interest

 

 

 

77

 

 

3,080

 

 

(3,003

)

 

(98)

 

 

 

6,802

 

 

89,156

 

 

(82,354

)

 

(92)

 

 

-

 

 

0.20

 

 

(0.20

)

Traditional Banking ex PPP fees and interest - non-GAAP

 

 

$

49,598


$

34,492


$

15,106

 


44

 

 

$

5,036,343


$

4,793,112


$

243,231

 


5

 

 

3.94

 

 

2.88

 

 

1.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3)


Provision – Provision for Expected Credit Loss Expense

 


Allowance – Allowance for Credit Losses on Loans



 

(4)


Republic Processing Group operations consist of the TRS and Republic Credit Solutions (“RCS”) segments.



 

(5)


During the fourth quarter of 2022, the Company identified a prior period accounting error in the form of an immaterial understatement of revenue, solely related to one RCS line of credit product. The financial reporting periods affected by this error include the Company’s previously reported audited consolidated financial statements for the fiscal year ended December 31, 2021, and the Company’s previously reported interim unaudited consolidated financial statements for each of the quarterly and fiscal year-to-date periods ended June 30, 2021; September 30, 2021; March 31, 2022; June 30, 2022; and September 30, 2022; and the unaudited consolidated quarterly financial data for the quarter ending December 31, 2021 (collectively the “previously reported financial statements”). The three-month period ended December 31, 2021, and the year-end period December 31, 2021, also reflected certain immaterial revisions to reclassify certain gains and losses on the sale of the same RCS line of credit product. This reclassification impacts noninterest income, noninterest expense, and interest income with no impact to net income. 



 

 


Based on the Company’s evaluation of this error in consideration of the Financial Accounting Standards Board (“FASB) Accounting Standards Codification (“ASC”) 250 and the SEC Staff’s Accounting Bulletins Nos. 99 (“SAB 99”) and 108 (“SAB 108”) and interpretations therewith, the Company concluded this error was not material, on an individual or aggregate basis, to the Company’s previously reported financial statements and correction of the error would not be material to the current year financial statements, including any interim periods. However, the Company corrected this error as a voluntary immaterial revision to the accompanying earnings release, as of and for the fiscal years ended December 31, 2022, and 2021, in the periods in which the error occurred. In addition, the Company expects to present the corrected interim 2022 amounts in its 2023 consolidated interim financial statements upon the filing of its Quarterly Reports on Form 10-Q on a quarterly basis and a year-to-date basis as a voluntary immaterial revision to all applicable 2022 periods. The Company also expects to present the corrected 2021 and 2022 amounts upon the filing of the Annual Report on Form 10-K for the year ended December 31, 2022, as a voluntary immaterial revision to all applicable 2021 and 2022 periods.



 

NM – Not meaningful
NA – Not applicable

 

Contacts

Republic Bancorp, Inc.
Kevin Sipes
Executive Vice President & Chief Financial Officer
(502) 560-8628

EX-99.2 3 a53291310ex99_2.htm EXHIBIT 99.2
Exhibit 99.2


EARNINGS RELEASE FINANCIAL SUPPLEMENT

FOURTH QUARTER 2022


TABLE OF CONTENTS


   
   
   
   
   
   
   
   

S-1

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022
 (all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Balance Sheet Data
                                   
   
As of
   
$ Change
 
   
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
From Dec. 31, 2021
 
Assets:
                                   
Cash and cash equivalents
 
$
313,689
   
$
754,393
   
$
795,143
   
$
1,077,158
   
$
756,971
   
$
(443,282
)
Investment securities, net of allowance for credit losses
   
707,862
     
662,750
     
655,296
     
614,836
     
542,045
     
165,817
 
Loans held for sale
   
19,177
     
24,387
     
39,727
     
28,037
     
52,077
     
(32,900
)
Loans
   
4,515,802
     
4,289,450
     
4,362,233
     
4,390,243
     
4,496,562
     
19,240
 
Allowance for credit losses
   
(70,413
)
   
(64,919
)
   
(64,449
)
   
(71,656
)
   
(64,577
)
   
(5,836
)
Loans, net
   
4,445,389
     
4,224,531
     
4,297,784
     
4,318,587
     
4,431,985
     
13,404
 
Federal Home Loan Bank stock, at cost
   
9,146
     
8,568
     
10,311
     
10,311
     
10,311
     
(1,165
)
Premises and equipment, net
   
31,978
     
32,813
     
33,886
     
34,358
     
36,073
     
(4,095
)
Right-of-use assets
   
37,017
     
41,303
     
41,364
     
42,402
     
38,825
     
(1,808
)
Goodwill
   
16,300
     
16,300
     
16,300
     
16,300
     
16,300
     
 
Other real estate owned ("OREO")
   
1,581
     
1,634
     
1,687
     
1,740
     
1,792
     
(211
)
Bank owned life insurance ("BOLI")
   
101,687
     
101,013
     
100,396
     
99,773
     
99,161
     
2,526
 
Other assets and accrued interest receivable
   
150,705
     
131,971
     
120,582
     
106,367
     
108,092
     
42,613
 
Total assets
 
$
5,834,531
   
$
5,999,663
   
$
6,112,476
   
$
6,349,869
   
$
6,093,632
   
$
(259,101
)
                                                 
Liabilities and Stockholders' Equity:
                                               
Deposits:
                                               
Noninterest-bearing
 
$
1,908,768
   
$
2,013,337
   
$
2,093,853
   
$
2,226,160
   
$
1,989,679
   
$
(80,911
)
Interest-bearing
   
2,629,077
     
2,786,385
     
2,733,093
     
2,860,392
     
2,849,637
     
(220,560
)
Total deposits
   
4,537,845
     
4,799,722
     
4,826,946
     
5,086,552
     
4,839,316
     
(301,471
)
                                                 
Securities sold under agreements to repurchase ("SSUAR") and other short-term borrowings
   
216,956
     
209,376
     
303,315
     
287,818
     
290,967
     
(74,011
)
Operating lease liabilities
   
37,809
     
42,109
     
42,163
     
43,204
     
39,672
     
(1,863
)
Federal Home Loan Bank advances
   
95,000
     
20,000
     
20,000
     
20,000
     
25,000
     
70,000
 
Other liabilities and accrued interest payable
   
90,308
     
85,393
     
76,186
     
70,719
     
63,623
     
26,685
 
Total liabilities
   
4,977,918
     
5,156,600
     
5,268,610
     
5,508,293
     
5,258,578
     
(280,660
)
                                                 
Stockholders' equity
   
856,613
     
843,063
     
843,866
     
841,576
     
835,054
     
21,559
 
Total liabilities and stockholders' equity
 
$
5,834,531
   
$
5,999,663
   
$
6,112,476
   
$
6,349,869
   
$
6,093,632
   
$
(259,101
)

S-2

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)
 (all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Average Balance Sheet Data
                                               
   
Three Months Ended
   
Years Ended
   
$ Change (8)
 
   
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
12M to 12M
 
Assets:
                                               
                                                 
Interest-earning assets:
                                               
Federal funds sold and other interest-earning deposits
 
$
553,695
   
$
727,626
   
$
813,956
   
$
861,822
   
$
848,215
   
$
738,399
   
$
806,811
   
$
(68,412
)
Investment securities, including FHLB stock
   
693,825
     
694,781
     
691,427
     
606,182
     
540,227
     
671,858
     
555,599
     
116,259
 
Loans, including loans held for sale
   
4,353,256
     
4,306,169
     
4,339,432
     
4,355,255
     
4,385,547
     
4,338,433
     
4,519,277
     
(180,844
)
Total interest-earning assets
   
5,600,776
     
5,728,576
     
5,844,815
     
5,823,259
     
5,773,989
     
5,748,690
     
5,881,687
     
(132,997
)
                                                                 
Allowance for credit losses
   
(65,290
)
   
(65,262
)
   
(72,037
)
   
(69,287
)
   
(63,711
)
   
(67,951
)
   
(66,481
)
   
(1,470
)
                                                                 
Noninterest-earning assets:
                                                               
Noninterest-earning cash and cash equivalents
   
115,416
     
108,069
     
172,382
     
354,165
     
137,556
     
186,636
     
167,556
     
19,080
 
Premises and equipment, net
   
32,518
     
33,307
     
34,322
     
35,460
     
37,055
     
33,892
     
38,428
     
(4,536
)
Bank owned life insurance
   
101,361
     
100,740
     
100,152
     
99,532
     
99,978
     
100,452
     
91,329
     
9,123
 
Other assets
   
153,721
     
171,392
     
161,548
     
180,913
     
192,393
     
167,251
     
189,339
     
(22,088
)
                                                                 
Total assets
 
$
5,938,502
   
$
6,076,822
   
$
6,241,182
   
$
6,424,042
   
$
6,177,260
   
$
6,168,970
   
$
6,301,858
   
$
(132,888
)
                                                                 
Liabilities and Stockholders' Equity:
                                                               
                                                                 
Interest-bearing liabilities:
                                                               
Interest-bearing deposits
 
$
2,704,764
   
$
2,777,124
   
$
2,779,941
   
$
2,827,496
   
$
2,857,403
   
$
2,772,009
   
$
2,923,497
   
$
(151,488
)
SSUARs and other short-term borrowings
   
247,123
     
220,149
     
294,388
     
300,169
     
318,785
     
265,188
     
231,430
     
33,758
 
Federal Home Loan Bank advances
   
21,630
     
20,000
     
20,000
     
23,333
     
25,000
     
21,233
     
29,479
     
(8,246
)
Subordinated note
   
     
     
     
     
     
     
30,732
     
(30,732
)
Total interest-bearing liabilities
   
2,973,517
     
3,017,273
     
3,094,329
     
3,150,998
     
3,201,188
     
3,058,430
     
3,215,138
     
(156,708
)
                                                                 
Noninterest-bearing liabilities and Stockholders’ equity:
                                                               
Noninterest-bearing deposits
   
1,994,233
     
2,096,206
     
2,196,794
     
2,312,233
     
2,028,206
     
2,148,848
     
2,129,222
     
19,626
 
Other liabilities
   
114,196
     
108,964
     
100,118
     
112,699
     
102,506
     
108,965
     
112,466
     
(3,501
)
Stockholders' equity
   
856,556
     
854,379
     
849,941
     
848,112
     
845,360
     
852,727
     
845,032
     
7,695
 
                                                                 
Total liabilities and stockholders’ equity
 
$
5,938,502
   
$
6,076,822
   
$
6,241,182
   
$
6,424,042
   
$
6,177,260
   
$
6,168,970
   
$
6,301,858
   
$
(132,888
)

S-3

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)
 (all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Income Statement Data
                                                     
   
Three Months Ended
   
$ Change (8)
   
Years Ended
   
$ Change (8)
 
   
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
Q4 to Q4
   
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
12M to 12M
 
                                                       
Total interest income (1)
 
$
66,555
   
$
60,617
   
$
52,902
   
$
64,110
   
$
51,937
   
$
14,618
   
$
244,184
   
$
228,406
   
$
15,778
 
Total interest expense
   
3,442
     
2,020
     
1,088
     
943
     
1,038
     
2,404
     
7,493
     
5,666
     
1,827
 
Net interest income
   
63,113
     
58,597
     
51,814
     
63,167
     
50,899
     
12,214
     
236,691
     
222,740
     
13,951
 
                                                                         
Provision (2)
   
7,844
     
1,573
     
3,705
     
9,226
     
2,577
     
5,267
     
22,348
     
14,808
     
7,540
 
                                                                         
Noninterest income:
                                                                       
Service charges on deposit accounts
   
3,428
     
3,409
     
3,363
     
3,226
     
3,332
     
96
     
13,426
     
12,553
     
873
 
Net refund transfer fees
   
486
     
593
     
3,950
     
12,051
     
326
     
160
     
17,080
     
20,248
     
(3,168
)
Mortgage banking income (3)
   
622
     
1,154
     
1,763
     
2,657
     
3,339
     
(2,717
)
   
6,196
     
19,994
     
(13,798
)
Interchange fee income
   
3,272
     
3,322
     
3,461
     
3,070
     
3,291
     
(19
)
   
13,125
     
13,062
     
63
 
Program fees (3)
   
3,501
     
4,932
     
3,885
     
3,854
     
4,668
     
(1,167
)
   
16,172
     
14,237
     
1,935
 
Increase in cash surrender value of BOLI
   
674
     
617
     
623
     
612
     
626
     
48
     
2,526
     
2,242
     
284
 
Net losses on OREO
   
(53
)
   
(53
)
   
(52
)
   
(53
)
   
(53
)
   
     
(211
)
   
(160
)
   
(51
)
Contract termination fee
   
     
     
     
5,000
     
     
     
5,000
     
     
5,000
 
Legal settlement
   
     
     
13,000
     
     
     
     
13,000
     
     
13,000
 
Other
   
1,194
     
1,134
     
576
     
592
     
1,550
     
(356
)
   
3,496
     
4,399
     
(903
)
Total noninterest income
   
13,124
     
15,108
     
30,569
     
31,009
     
17,079
     
(3,955
)
   
89,810
     
86,575
     
3,235
 
                                                                         
Noninterest expense:
                                                                       
Salaries and employee benefits
   
25,763
     
27,269
     
28,896
     
29,312
     
26,350
     
(587
)
   
111,240
     
110,088
     
1,152
 
Technology, equipment, and communication
   
7,276
     
7,235
     
7,229
     
7,214
     
7,342
     
(66
)
   
28,954
     
29,351
     
(397
)
Occupancy
   
3,139
     
3,211
     
3,224
     
3,440
     
3,188
     
(49
)
   
13,014
     
13,193
     
(179
)
Marketing and development
   
1,856
     
1,951
     
1,720
     
1,348
     
1,291
     
565
     
6,875
     
4,390
     
2,485
 
FDIC insurance expense
   
427
     
423
     
399
     
419
     
402
     
25
     
1,668
     
1,591
     
77
 
Interchange related expense
   
1,171
     
1,221
     
1,264
     
1,117
     
1,253
     
(82
)
   
4,773
     
4,960
     
(187
)
Legal and professional fees
   
951
     
904
     
804
     
1,365
     
1,360
     
(409
)
   
4,024
     
4,924
     
(900
)
Other (2)
   
4,322
     
3,952
     
4,120
     
4,366
     
3,848
     
474
     
16,760
     
14,568
     
2,192
 
Total noninterest expense
   
44,905
     
46,166
     
47,656
     
48,581
     
45,034
     
(129
)
   
187,308
     
183,065
     
4,243
 
                                                                         
Income before income tax expense
   
23,488
     
25,966
     
31,022
     
36,369
     
20,367
     
3,121
     
116,845
     
111,442
     
5,403
 
Income tax expense
   
4,975
     
6,070
     
6,675
     
8,019
     
3,149
     
1,826
     
25,739
     
23,831
     
1,908
 
                                                                         
Net income
 
$
18,513
   
$
19,896
   
$
24,347
   
$
28,350
   
$
17,218
   
$
1,295
   
$
91,106
   
$
87,611
   
$
3,495
 

S-4

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)
 (all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Selected Data and Ratios
                                                     
   
As of and for the Three Months Ended
   
Change (8)
   
As of and for the Years Ended
   
Change (8)
 
   
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
From Dec. 31, 2021 or Q4 to Q4 (10)
   
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
From Dec. 31, 2021 or 12M to 12M (10)
 
Per Share Data:
                                                     
                                                       
Basic weighted average shares outstanding
   
19,929
     
19,919
     
20,107
     
20,145
     
20,270
     
(341
)
   
20,037
     
20,675
     
(638
)
Diluted weighted average shares outstanding
   
19,981
     
19,981
     
20,169
     
20,225
     
20,379
     
(398
)
   
20,101
     
20,757
     
(656
)
                                                                         
Period-end shares outstanding:
                                                                       
     Class A Common Stock
   
17,587
     
17,587
     
17,629
     
17,834
     
17,816
     
(229
)
   
17,587
     
17,816
     
(229
)
     Class B Common Stock
   
2,160
     
2,160
     
2,161
     
2,165
     
2,165
     
(5
)
   
2,160
     
2,165
     
(5
)
                                                                         
Book value per share (4)
 
$
43.38
   
$
42.69
   
$
42.64
   
$
42.08
   
$
41.79
   
$
1.59
   
$
43.38
   
$
41.79
   
$
1.59
 
Tangible book value per share (4)
   
42.11
     
41.40
     
41.34
     
40.79
     
40.52
     
1.59
     
42.11
     
40.52
     
1.59
 
                                                                         
Earnings per share ("EPS"):
                                                                       
     Basic EPS - Class A Common Stock
 
$
0.94
   
$
1.01
   
$
1.23
   
$
1.42
   
$
0.87
   
$
0.07
   
$
4.60
   
$
4.29
   
$
0.31
 
     Basic EPS - Class B Common Stock
   
0.86
     
0.92
     
1.12
     
1.29
     
0.78
     
0.08
     
4.19
     
3.90
     
0.29
 
     Diluted EPS - Class A Common Stock
   
0.94
     
1.01
     
1.22
     
1.42
     
0.86
     
0.08
     
4.59
     
4.28
     
0.31
 
     Diluted EPS - Class B Common Stock
   
0.85
     
0.92
     
1.11
     
1.29
     
0.78
     
0.07
     
4.17
     
3.89
     
0.28
 
                                                                         
Cash dividends declared per Common share:
                                                                       
     Class A Common Stock
 
$
0.341
   
$
0.341
   
$
0.341
   
$
0.341
   
$
0.308
   
$
0.033
   
$
1.364
   
$
1.232
   
$
0.132
 
     Class B Common Stock
   
0.310
     
0.310
     
0.310
     
0.310
     
0.280
     
0.030
     
1.240
     
1.120
     
0.120
 
                                                                         
Performance Ratios:
                                                                       
                                                                         
Return on average assets
   
1.25
%
   
1.28
%
   
1.53
%
   
1.74
%
   
1.11
%
   
0.14
%
   
1.48
%
   
1.39
%
   
0.09
%
Return on average equity
   
8.65
     
9.15
     
11.23
     
13.19
     
8.15
     
0.50
     
10.68
     
10.37
     
0.31
 
Efficiency ratio (5)
   
59
     
63
     
68
     
54
     
65
     
(6
)
   
60
     
59
     
1
 
Yield on average interest-earning assets (1)
   
4.75
     
4.19
     
3.58
     
4.37
     
3.60
     
1.15
     
4.25
     
3.88
     
0.37
 
Cost of average interest-bearing liabilities
   
0.46
     
0.27
     
0.14
     
0.12
     
0.13
     
0.33
     
0.24
     
0.18
     
0.06
 
Cost of average deposits (6)
   
0.26
     
0.15
     
0.08
     
0.07
     
0.08
     
0.18
     
0.14
     
0.10
     
0.04
 
Net interest spread (1)
   
4.29
     
3.92
     
3.44
     
4.25
     
3.47
     
0.82
     
4.01
     
3.70
     
0.31
 
Net interest margin - Total Company (1)
   
4.51
     
4.05
     
3.51
     
4.30
     
3.53
     
0.98
     
4.12
     
3.79
     
0.33
 
Net interest margin - Core Bank
   
3.82
     
3.54
     
3.02
     
2.92
     
3.08
     
0.73
     
3.32
     
3.20
     
0.12
 
                                                                         
Other Information:
                                                                       
                                                                         
End of period FTEs (7) - Total Company
   
998
     
1,009
     
1,020
     
1,040
     
1,045
     
(47
)
   
998
     
1,045
     
(47
)
End of period FTEs - Core Bank
   
932
     
916
     
929
     
955
     
985
     
(53
)
   
932
     
985
     
(53
)
Number of full-service banking centers
   
42
     
42
     
42
     
42
     
42
     
     
42
     
42
     
 

S-5

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)
  (all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)


Loan Composition and Allowance for Credit Losses on Loans
                         
   
As of
   
Change
 
   
Dec. 31, 2022
   
Sep. 30, 2022
   
Jun. 30, 2022
   
Mar. 31, 2022
   
Dec. 31, 2021
   
From Dec. 31, 2021
 
Loan Composition
                                   
                                     
Traditional Banking:
                                   
Residential real estate:
                                   
Owner occupied
 
$
911,427
   
$
863,899
   
$
832,137
   
$
808,658
   
$
820,731
   
$
90,696
 
Nonowner occupied
   
321,358
     
321,037
     
313,534
     
314,933
     
306,323
     
15,035
 
Commercial real estate
   
1,599,510
     
1,571,593
     
1,569,119
     
1,556,575
     
1,456,009
     
143,501
 
Construction & land development
   
153,875
     
147,418
     
137,452
     
129,970
     
129,337
     
24,538
 
Commercial & industrial
   
310,902
     
404,971
     
394,175
     
342,175
     
340,363
     
(29,461
)
Paycheck Protection Program
   
4,980
     
7,855
     
14,657
     
18,276
     
56,014
     
(51,034
)
Lease financing receivables
   
10,505
     
11,333
     
11,345
     
10,396
     
8,637
     
1,868
 
Aircraft
   
179,785
     
166,313
     
159,958
     
151,284
     
142,894
     
36,891
 
Home equity
   
241,739
     
229,038
     
214,069
     
210,364
     
210,578
     
31,161
 
Consumer:
                                               
Credit cards
   
15,473
     
14,897
     
15,419
     
14,654
     
14,510
     
963
 
Overdrafts
   
726
     
723
     
901
     
716
     
683
     
43
 
Automobile loans
   
6,731
     
7,890
     
9,579
     
11,846
     
14,448
     
(7,717
)
Other consumer
   
98,131
     
973
     
1,245
     
939
     
1,432
     
96,699
 
Total Traditional Banking
   
3,855,142
     
3,747,940
     
3,673,590
     
3,570,786
     
3,501,959
     
353,183
 
Warehouse lines of credit
   
403,560
     
442,238
     
596,678
     
690,200
     
850,550
     
(446,990
)
Total Core Banking
   
4,258,702
     
4,190,178
     
4,270,268
     
4,260,986
     
4,352,509
     
(93,807
)
                                                 
Republic Processing Group:
                                               
Tax Refund Solutions:
                                               
Refund Advances
   
     
     
     
16,475
     
     
 
Other TRS loans
   
149,272
     
295
     
149
     
25,132
     
50,987
     
98,285
 
Republic Credit Solutions
   
107,828
     
98,977
     
91,816
     
87,650
     
93,066
     
14,762
 
Total Republic Processing Group
   
257,100
     
99,272
     
91,965
     
129,257
     
144,053
     
113,047
 
                                                 
Total loans - Total Company
 
$
4,515,802
   
$
4,289,450
   
$
4,362,233
   
$
4,390,243
   
$
4,496,562
   
$
19,240
 
                                                 
Allowance for Credit Losses on Loans ("Allowance")
                                 
                                                 
Traditional Banking
 
$
50,709
   
$
49,231
   
$
49,727
   
$
49,616
   
$
49,407
   
$
1,302
 
Warehouse Lending
   
1,009
     
1,105
     
1,491
     
1,725
     
2,126
     
(1,117
)
Total Core Banking
   
51,718
     
50,336
     
51,218
     
51,341
     
51,533
     
185
 
                                                 
Tax Refund Solutions
   
3,888
     
     
     
8,370
     
96
     
3,792
 
Republic Credit Solutions
   
14,807
     
14,583
     
13,231
     
11,945
     
12,948
     
1,859
 
Total Republic Processing Group
   
18,695
     
14,583
     
13,231
     
20,315
     
13,044
     
5,651
 
                                                 
Total Allowance - Total Company
 
$
70,413
   
$
64,919
   
$
64,449
   
$
71,656
   
$
64,577
   
$
5,836
 
                                                 
Allowance to Total Loans
                                               
                                                 
Traditional Banking
   
1.32
%
   
1.31
%
   
1.35
%
   
1.39
%
   
1.41
%
   
(0.09
)%
Warehouse Lending
   
0.25
     
0.25
     
0.25
     
0.25
     
0.25
     
 
Total Core Banking
   
1.21
     
1.20
     
1.20
     
1.20
     
1.18
     
0.03
 
                                                 
Tax Refund Solutions
   
2.60
     
     
     
20.12
     
0.19
     
2.41
 
Republic Credit Solutions
   
13.73
     
14.73
     
14.41
     
13.63
     
13.91
     
(0.18
)
Total Republic Processing Group
   
7.27
     
14.69
     
14.39
     
15.72
     
9.06
     
(1.79
)
                                                 
Total Company
   
1.56
     
1.51
     
1.48
     
1.63
     
1.44
     
0.12
 

S-6

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)
  (all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Credit Quality Data and Ratios
                                                     
   
As of and for the Three Months Ended
   
Change (8)
   
As of and for the Years Ended
   
Change (8)
 
   
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
From Dec. 31, 2021 or Q4 to Q4 (10)
   
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
From Dec. 31, 2021 or 12M to 12M (10)
 
Credit Quality Asset Balances and Net Charge-off ("NCO") Data:
                                           
                                                       
Nonperforming Assets - Total Company:
                                                     
Loans on nonaccrual status
 
$
15,562
   
$
16,322
   
$
16,168
   
$
16,935
   
$
20,504
   
$
(4,942
)
 
$
15,562
   
$
20,504
   
$
(4,942
)
Loans past due 90-days-or-more and still on accrual
   
756
     
37
     
42
     
31
     
48
     
708
     
756
     
48
     
708
 
     Total nonperforming loans
   
16,318
     
16,359
     
16,210
     
16,966
     
20,552
     
(4,234
)
   
16,318
     
20,552
     
(4,234
)
OREO
   
1,581
     
1,634
     
1,687
     
1,740
     
1,792
     
(211
)
   
1,581
     
1,792
     
(211
)
     Total nonperforming assets
 
$
17,899
   
$
17,993
   
$
17,897
   
$
18,706
   
$
22,344
   
$
(4,445
)
 
$
17,899
   
$
22,344
   
$
(4,445
)
                                                                         
Nonperforming Assets - Core Bank:
                                                                       
Loans on nonaccrual status
 
$
15,562
   
$
16,322
   
$
16,168
   
$
16,935
   
$
20,504
   
$
(4,942
)
 
$
15,562
   
$
20,504
   
$
(4,942
)
Loans past due 90-days-or-more and still on accrual
   
     
     
     
     
1
     
(1
)
   
     
1
     
(1
)
     Total nonperforming loans
   
15,562
     
16,322
     
16,168
     
16,935
     
20,505
     
(4,943
)
   
15,562
     
20,505
     
(4,943
)
OREO
   
1,581
     
1,634
     
1,687
     
1,740
     
1,792
     
(211
)
   
1,581
     
1,792
     
(211
)
     Total nonperforming assets
 
$
17,143
   
$
17,956
   
$
17,855
   
$
18,675
   
$
22,297
   
$
(5,154
)
 
$
17,143
   
$
22,297
   
$
(5,154
)
                                                                         
Delinquent Loans:
                                                                       
Delinquent loans - Core Bank
 
$
6,060
   
$
4,368
   
$
5,352
   
$
5,863
   
$
7,430
   
$
(1,370
)
 
$
6,060
   
$
7,430
   
$
(1,370
)
RPG
   
9,200
     
7,522
     
6,099
     
10,352
     
6,035
     
3,165
     
9,200
     
6,035
     
3,165
 
Total delinquent loans - Total Company
 
$
15,260
   
$
11,890
   
$
11,451
   
$
16,215
   
$
13,465
   
$
1,795
   
$
15,260
   
$
13,465
   
$
1,795
 
                                                                         
NCOs (Recoveries) by Segment:
                                                                       
Traditional Bank
 
$
238
   
$
(187
)
 
$
(5
)
 
$
118
   
$
175
   
$
63
   
$
164
   
$
385
   
$
(221
)
Warehouse Lending loans
   
     
     
     
     
     
     
     
     
 
Core Bank loans
   
238
     
(187
)
   
(5
)
   
118
     
175
     
63
     
164
     
385
     
(221
)
Tax Refund Solutions
   
(909
)
   
(1,296
)
   
8,730
     
(362
)
   
(1,263
)
   
354
     
6,163
     
6,745
     
(582
)
Republic Credit Solutions
   
3,021
     
2,656
     
2,147
     
2,398
     
2,119
     
902
     
10,222
     
4,299
     
5,923
 
RPG
   
2,112
     
1,360
     
10,877
     
2,036
     
856
     
1,256
     
16,385
     
11,044
     
5,341
 
     Total NCOs (recoveries) - Total Company
 
$
2,350
   
$
1,173
   
$
10,872
   
$
2,154
   
$
1,031
   
$
1,319
   
$
16,549
   
$
11,429
   
$
5,120
 
                                                                         
Credit Quality Ratios - Total Company:
                                                                       
                                                                         
Nonperforming loans to total loans
   
0.36
%
   
0.38
%
   
0.37
%
   
0.39
%
   
0.46
%
   
(0.10
)%
   
0.36
%
   
0.46
%
   
(0.10
)%
Nonperforming assets to total loans (including OREO)
   
0.40
     
0.42
     
0.41
     
0.43
     
0.50
     
(0.10
)
   
0.40
     
0.50
     
(0.10
)
Nonperforming assets to total assets
   
0.31
     
0.30
     
0.29
     
0.29
     
0.37
     
(0.06
)
   
0.31
     
0.37
     
(0.06
)
Allowance for credit losses to total loans
   
1.56
     
1.51
     
1.48
     
1.63
     
1.44
     
0.12
     
1.56
     
1.44
     
0.12
 
Allowance for credit losses to nonperforming loans
   
432
     
397
     
398
     
422
     
314
     
118
     
432
     
314
     
118
 
Delinquent loans to total loans (9)
   
0.34
     
0.28
     
0.26
     
0.37
     
0.30
     
0.04
     
0.34
     
0.30
     
0.04
 
NCOs (recoveries) to average loans (annualized)
   
0.22
     
0.11
     
1.00
     
0.20
     
0.09
     
0.13
     
0.38
     
0.25
     
0.13
 
                                                                         
Credit Quality Ratios - Core Bank:
                                                                       
                                                                         
Nonperforming loans to total loans
   
0.37
%
   
0.39
%
   
0.38
%
   
0.40
%
   
0.47
%
   
(0.10
)%
   
0.37
%
   
0.47
%
   
(0.10
)%
Nonperforming assets to total loans (including OREO)
   
0.40
     
0.43
     
0.42
     
0.44
     
0.51
     
(0.11
)
   
0.40
     
0.51
     
(0.11
)
Nonperforming assets to total assets
   
0.32
     
0.33
     
0.32
     
0.33
     
0.40
     
(0.08
)
   
0.32
     
0.40
     
(0.08
)
Allowance for credit losses to total loans
   
1.21
     
1.20
     
1.20
     
1.20
     
1.18
     
0.03
     
1.21
     
1.18
     
0.03
 
Allowance for credit losses to nonperforming loans
   
332
     
308
     
317
     
303
     
251
     
81
     
332
     
251
     
81
 
Delinquent loans to total loans
   
0.14
     
0.10
     
0.13
     
0.14
     
0.17
     
(0.03
)
   
0.14
     
0.17
     
(0.03
)
NCOs (recoveries) to average loans (annualized)
   
0.02
     
(0.02
)
   
     
0.01
     
0.02
     
     
     
0.01
     
(0.01
)
                                                                         
TRS Refund Advances ("RAs")
                                                                       
                                                                         
RAs originated
 
$
97,505
   
$
   
$
-
   
$
311,207
   
$
   
$
97,505
   
$
408,712
   
$
250,045
   
$
158,667
 
Net (credit) charge to the Provision for RAs
   
2,888
     
(1,296
)
   
564
     
8,315
     
(1,261
)
   
4,149
     
10,471
     
6,723
     
3,748
 
RAs NCOs (recoveries)
 
$
(909
)
 
$
(1,296
)
 
$
8,879
   
$
-
   
$
(1,261
)
 
$
352
   
$
6,674
   
$
6,723
   
$
(49
)

S-7

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)

Segment Data:

Reportable segments are determined by the type of products and services offered and the level of information provided to the chief operating decision maker, who uses such information to review performance of various components of the business (such as banking centers and business units), which are then aggregated if operating performance, products/services, and clients are similar.

As of December 31, 2022, the Company was divided into five reportable segments: Traditional Banking, Warehouse Lending (“Warehouse”), Mortgage Banking, Tax Refund Solutions (“TRS”), and Republic Credit Solutions (“RCS”). Management considers the first three segments to collectively constitute “Core Bank” or “Core Banking” operations, while the last two segments collectively constitute Republic Processing Group (“RPG”) operations.

The nature of segment operations and the primary drivers of net revenues by reportable segment are provided below:

         
 Reportable Segment:
 
Nature of Operations:
 
Primary Drivers of Net Revenue:
         
Core Banking:
       
         
Traditional Banking
 
Provides traditional banking products to clients in its market footprint primarily via its network of banking centers and to clients outside of its market footprint primarily via its digital delivery channels.
 
Loans, investments, and deposits
         
Warehouse Lending
 
Provides short-term, revolving credit facilities to mortgage bankers across the United States.
 
Mortgage warehouse lines of credit
         
Mortgage Banking
 
Primarily originates, sells, and services long-term, single-family, first-lien residential real estate loans primarily to clients in the Bank's market footprint.
 
Loan sales and servicing
         
Republic Processing Group:
       
         
Tax Refund Solutions
 
TRS offers tax-related credit products and facilitates the receipt and payment of federal and state tax refunds through Refund Transfer products. The RPS division of TRS offers general-purpose reloadable cards. TRS and RPS products are primarily provided to clients outside of the Bank’s market footprint.
 
Loans, refund transfers, and prepaid cards.
         
Republic Credit Solutions
 
Offers consumer credit products. RCS products are primarily provided to clients outside of the Bank’s market footprint, with a substantial portion of RCS clients considered subprime or near-prime borrowers.
 
Unsecured, consumer loans

The accounting policies used for Republic’s reportable segments are the same as those described in the summary of significant accounting policies in the Company’s 2021 Annual Report on Form 10-K. Republic evaluates segment performance using operating income. The Company allocates goodwill to the Traditional Banking segment. Republic generally allocates income taxes based on income before income tax expense unless reasonable and specific segment allocations can be made. The Company makes transactions among reportable segments at carrying value.
 
S-8

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)

Segment information for the quarters and years ended December 31, 2022 and 2021 follows:

                                                 
   
Three Months Ended December 31, 2022
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
   
RPG
   
Company
 
                                                 
Net interest income
 
$
49,675
   
$
2,317
   
$
50
   
$
52,042
   
$
2,964
   
$
8,107
   
$
11,071
   
$
63,113
 
                                                                 
Provision for expected credit loss expense
   
1,716
     
(96
)
   
     
1,620
     
2,979
     
3,245
     
6,224
     
7,844
 
                                                                 
Net refund transfer fees
   
     
     
     
     
486
     
     
486
     
486
 
Mortgage banking income
   
     
     
622
     
622
     
     
     
     
622
 
Program fees
   
     
     
     
     
685
     
2,816
     
3,501
     
3,501
 
Other noninterest income
   
8,351
     
12
     
23
     
8,386
     
129
     
     
129
     
8,515
 
Total noninterest income
   
8,351
     
12
     
645
     
9,008
     
1,300
     
2,816
     
4,116
     
13,124
 
                                                                 
Total noninterest expense
   
35,299
     
766
     
2,385
     
38,450
     
3,791
     
2,664
     
6,455
     
44,905
 
                                                                 
Income (loss) before income tax expense
   
21,011
     
1,659
     
(1,690
)
   
20,980
     
(2,506
)
   
5,014
     
2,508
     
23,488
 
Income tax expense (benefit)
   
4,685
     
371
     
(371
)
   
4,685
     
(726
)
   
1,016
     
290
     
4,975
 
                                                                 
Net income (loss)
 
$
16,326
   
$
1,288
   
$
(1,319
)
 
$
16,295
   
$
(1,780
)
 
$
3,998
   
$
2,218
   
$
18,513
 
                                                                 
Period-end assets
 
$
4,893,761
   
$
405,052
   
$
13,938
   
$
5,312,751
   
$
409,259
   
$
112,521
   
$
521,780
   
$
5,834,531
 
                                                                 
Net interest margin
   
3.94
%
   
2.28
%
 
NM
     
3.82
%
 
NM
   
NM
   
NM
     
4.51
%
                                                                 
Net-revenue concentration*
   
76
%
   
3
%
   
1
%
   
80
%
   
6
%
   
14
%
   
20
%
   
100
%


   
Three Months Ended December 31, 2021
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
(10)
   
RPG
   
Company
 
                                                 
Net interest income
 
$
37,572
   
$
5,831
   
$
279
   
$
43,682
   
$
244
   
$
6,973
   
$
7,217
   
$
50,899
 
                                                                 
Provision for expected credit loss expense
   
88
     
249
     
     
337
     
(1,167
)
   
3,407
     
2,240
     
2,577
 
                                                                 
Net refund transfer fees
   
     
     
     
     
326
     
     
326
     
326
 
Mortgage banking income
   
     
     
3,339
     
3,339
     
     
     
     
3,339
 
Program fees
   
     
     
     
     
797
     
3,869
     
4,666
     
4,666
 
Other noninterest income
   
8,630
     
14
     
51
     
8,695
     
53
     
     
53
     
8,748
 
Total noninterest income
   
8,630
     
14
     
3,390
     
12,034
     
1,176
     
3,869
     
5,045
     
17,079
 
                                                                 
Total noninterest expense
   
35,184
     
1,060
     
2,972
     
39,216
     
4,379
     
1,439
     
5,818
     
45,034
 
                                                                 
Income before income tax expense
   
10,930
     
4,536
     
697
     
16,163
     
(1,792
)
   
5,996
     
4,204
     
20,367
 
Income tax expense
   
969
     
1,043
     
153
     
2,165
     
(503
)
   
1,487
     
984
     
3,149
 
                                                                 
Net income
 
$
9,961
   
$
3,493
   
$
544
   
$
13,998
   
$
(1,289
)
 
$
4,509
   
$
3,220
   
$
17,218
 
                                                                 
Period-end assets
 
$
4,717,836
   
$
850,703
   
$
43,929
   
$
5,612,468
   
$
371,647
   
$
109,517
   
$
481,164
   
$
6,093,632
 
                                                                 
Net interest margin
   
3.08
%
   
3.08
%
 
NM
     
3.08
%
 
NM
   
NM
   
NM
     
3.53
%
                                                                 
Net-revenue concentration*
   
68
%
   
9
%
   
5
%
   
82
%
   
2
%
   
16
%
   
18
%
   
100
%

S-9

   
Year Ended December 31, 2022
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
   
RPG
   
Company
 
                                                 
Net interest income
 
$
171,543
   
$
13,729
   
$
519
   
$
185,791
   
$
21,715
   
$
29,185
   
$
50,900
   
$
236,691
 
                                                                 
Provision for expected credit loss expense
   
1,429
     
(1,117
)
   
     
312
     
9,955
     
12,081
     
22,036
     
22,348
 
                                                                 
Net refund transfer fees
   
     
     
     
     
17,080
     
     
17,080
     
17,080
 
Mortgage banking income
   
     
     
6,196
     
6,196
     
     
     
     
6,196
 
Program fees
   
     
     
     
     
2,872
     
13,300
     
16,172
     
16,172
 
Contract termination fee
   
     
     
     
     
5,000
     
     
5,000
     
5,000
 
Legal settlement
   
     
     
     
     
13,000
     
     
13,000
     
13,000
 
Other noninterest income
   
31,648
     
50
     
136
     
31,834
     
528
     
     
528
     
32,362
 
Total noninterest income
   
31,648
     
50
     
6,332
     
38,030
     
38,480
     
13,300
     
51,780
     
89,810
 
                                                                 
Total noninterest expense
   
149,681
     
3,604
     
9,912
     
163,197
     
15,717
     
8,394
     
24,111
     
187,308
 
                                                                 
Income (loss) before income tax expense
   
52,081
     
11,292
     
(3,061
)
   
60,312
     
34,523
     
22,010
     
56,533
     
116,845
 
Income tax expense (benefit)
   
11,104
     
2,539
     
(673
)
   
12,970
     
7,847
     
4,922
     
12,769
     
25,739
 
                                                                 
Net income (loss)
 
$
40,977
   
$
8,753
   
$
(2,388
)
 
$
47,342
   
$
26,676
   
$
17,088
   
$
43,764
   
$
91,106
 
                                                                 
Period-end assets
 
$
4,893,761
   
$
405,052
   
$
13,938
   
$
5,312,751
   
$
409,259
   
$
112,521
   
$
521,780
   
$
5,834,531
 
                                                                 
Net interest margin
   
3.38
%
   
2.69
%
 
NM
     
3.32
%
 
NM
   
NM
   
NM
     
4.12
%
                                                                 
Net-revenue concentration*
   
63
%
   
4
%
   
2
%
   
69
%
   
18
%
   
13
%
   
31
%
   
100
%


   
Year Ended December 31, 2021
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
(10)
   
RPG
   
Company
 
                                                 
Net interest income
 
$
157,249
   
$
25,218
   
$
1,081
   
$
183,548
   
$
15,837
   
$
23,355
   
$
39,192
   
$
222,740
 
                                                                 
Provision for expected credit loss expense
   
(38
)
   
(281
)
   
     
(319
)
   
6,683
     
8,444
     
15,127
     
14,808
 
                                                                 
Net refund transfer fees
   
     
     
     
     
20,248
     
     
20,248
     
20,248
 
Mortgage banking income
   
     
     
19,994
     
19,994
     
     
     
     
19,994
 
Program fees
   
     
     
     
     
3,171
     
11,066
     
14,237
     
14,237
 
Other noninterest income
   
31,492
     
57
     
191
     
31,740
     
356
     
     
356
     
32,096
 
Total noninterest income
   
31,492
     
57
     
20,185
     
51,734
     
23,775
     
11,066
     
34,841
     
86,575
 
                                                                 
Total noninterest expense
   
145,376
     
4,210
     
12,356
     
161,942
     
16,344
     
4,779
     
21,123
     
183,065
 
                                                                 
Income before income tax expense
   
43,403
     
21,346
     
8,910
     
73,659
     
16,585
     
21,198
     
37,783
     
111,442
 
Income tax expense
   
7,685
     
4,962
     
1,960
     
14,607
     
3,964
     
5,260
     
9,224
     
23,831
 
                                                                 
Net income
 
$
35,718
   
$
16,384
   
$
6,950
   
$
59,052
   
$
12,621
   
$
15,938
   
$
28,559
   
$
87,611
 
                                                                 
Period-end assets
 
$
4,717,836
   
$
850,703
   
$
43,929
   
$
5,612,468
   
$
371,647
   
$
109,517
   
$
481,164
   
$
6,093,632
 
                                                                 
Net interest margin
   
3.18
%
   
3.37
%
 
NM
     
3.20
%
 
NM
   
NM
   
NM
     
3.79
%
                                                                 
Net-revenue concentration*
   
61
%
   
8
%
   
7
%
   
76
%
   
13
%
   
11
%
   
24
%
   
100
%



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

S-10

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth quarter 2022 (continued)
 

Footnotes:

(1)
The amount of loan fee income can meaningfully impact total interest income, loan yields, net interest margin, and net interest spread. The following table presents the Company’s loan fees by segment:
 
   
Three Months Ended
   
$ Change (8)
   
Years Ended
   
$ Change (8)
 
(dollars in thousands)
 
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
Q4 to Q4
   
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
12M to 12M
 
                                                       
Traditional Bank excluding PPP fees
 
$
883
   
$
911
   
$
1,545
   
$
1,451
   
$
1,126
   
$
(243
)
 
$
4,790
   
$
4,136
   
$
654
 
Traditional Bank - PPP fees
   
60
     
152
     
124
     
879
     
2,850
     
(2,790
)
   
1,215
     
17,465
     
(16,250
)
Warehouse Lending
   
272
     
402
     
500
     
574
     
662
     
(390
)
   
1,748
     
3,101
     
(1,353
)
Total Core Bank
   
1,215
     
1,465
     
2,169
     
2,904
     
4,638
     
(3,423
)
   
7,753
     
24,702
     
(16,949
)
TRS - Refund Advances
   
50
     
81
     
81
     
13,444
     
43
     
7
     
13,656
     
13,202
     
454
 
TRS - Other Loan Fees
   
825
     
(1
)
   
2
     
662
     
     
825
     
1,488
     
1,656
     
(168
)
RCS
   
7,501
     
7,196
     
6,364
     
6,257
     
5,695
     
1,806
     
27,318
     
19,345
     
7,973
 
Total RPG
   
8,376
     
7,276
     
6,447
     
20,363
     
5,738
     
2,638
     
42,462
     
34,203
     
8,259
 
                                                                         
Total loan fees - Total Company
 
$
9,591
   
$
8,741
   
$
8,616
   
$
23,267
   
$
10,376
   
$
(785
)
 
$
50,215
   
$
58,905
   
$
(8,690
)
 

(2)
Provision for expected credit loss expense includes provisions for losses on on-balance sheet loans and investment securities. Provision expense for off-balance sheet credit exposures is a component of “Other” noninterest expense.

(3)
In the ordinary course of business, the Bank originates for sale mortgage loans and consumer loans. Mortgage loans originated for sale are primarily originated and sold into the secondary market through the Bank’s Mortgage Banking segment, while consumer loans originated for sale are originated and sold through the RCS segment. Gains on sale of mortgage loans are recorded as a component of Mortgage Banking income. Gains on sale of consumer loans are recorded as a component of Program Fees.

   
As of and for the Three Months Ended
   
$ Change (8)
   
As of and for the Years Ended
   
$ Change (8)
 
(dollars in thousands)
 
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
Q4 to Q4
   
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
   
12M to 12M
 
                                                       
Mortgage Loans Held for Sale
 
                                                 
                                                       
Balance, beginning of period
 
$
2,912
   
$
8,491
   
$
13,302
   
$
29,393
   
$
25,791
   
$
(22,879
)
 
$
29,393
   
$
46,867
   
$
(17,474
)
Originations
   
10,359
     
32,856
     
61,489
     
100,661
     
155,468
     
(145,109
)
   
205,365
     
680,714
     
(475,349
)
Proceeds from sales
   
(12,207
)
   
(39,220
)
   
(67,759
)
   
(119,212
)
   
(155,186
)
   
142,979
     
(238,398
)
   
(717,847
)
   
479,449
 
Net gain on sale
   
238
     
785
     
1,459
     
2,460
     
3,320
     
(3,082
)
   
4,942
     
19,659
     
(14,717
)
Balance, end of period
 
$
1,302
   
$
2,912
   
$
8,491
   
$
13,302
   
$
29,393
   
$
(28,091
)
 
$
1,302
   
$
29,393
   
$
(28,091
)
                                                                         
RCS Consumer Loans Held for Sale
                                                                       
                                                                         
Balance, beginning of period
 
$
21,475
   
$
31,236
   
$
14,735
   
$
22,684
   
$
14,755
   
$
6,720
   
$
22,684
   
$
4,776
   
$
17,908
 
Originations
   
225,588
     
292,131
     
282,782
     
245,214
     
321,118
     
(95,530
)
   
1,045,715
     
882,180
     
163,535
 
Proceeds from sales
   
(231,999
)
   
(306,093
)
   
(269,429
)
   
(256,280
)
   
(316,597
)
   
84,598
     
(1,063,801
)
   
(875,570
)
   
(188,231
)
Net gain on sale
   
2,811
     
4,201
     
3,148
     
3,117
     
3,408
     
(597
)
   
13,277
     
11,298
     
1,979
 
Balance, end of period
 
$
17,875
   
$
21,475
   
$
31,236
   
$
14,735
   
$
22,684
   
$
(4,809
)
 
$
17,875
   
$
22,684
   
$
(4,809
)

S-11

(4)
The following table provides a reconciliation of total stockholders’ equity in accordance with GAAP to tangible stockholders’ equity in accordance with applicable regulatory requirements, a non-GAAP disclosure. The Company provides the tangible book value per share, a non-GAAP measure, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate capital adequacy.

   
As of
 
(dollars in thousands, except per share data)
 
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
 
                               
Total stockholders' equity - GAAP (a)
 
$
856,613
   
$
843,063
   
$
843,866
   
$
841,576
   
$
835,054
 
Less: Goodwill
   
16,300
     
16,300
     
16,300
     
16,300
     
16,300
 
Less: Mortgage servicing rights
   
8,769
     
9,177
     
9,407
     
9,502
     
9,196
 
Tangible stockholders' equity - Non-GAAP (c)
 
$
831,544
   
$
817,586
   
$
818,159
   
$
815,774
   
$
809,558
 
                                         
Total assets - GAAP (b)
 
$
5,834,531
   
$
5,999,663
   
$
6,112,476
   
$
6,349,869
   
$
6,093,632
 
Less: Goodwill
   
16,300
     
16,300
     
16,300
     
16,300
     
16,300
 
Less: Mortgage servicing rights
   
8,769
     
9,177
     
9,407
     
9,502
     
9,196
 
Tangible assets - Non-GAAP (d)
 
$
5,809,462
   
$
5,974,186
   
$
6,086,769
   
$
6,324,067
   
$
6,068,136
 
                                         
Total stockholders' equity to total assets - GAAP (a/b)
   
14.68
%
   
14.05
%
   
13.81
%
   
13.25
%
   
13.70
%
Tangible stockholders' equity to tangible assets - Non-GAAP (c/d)
   
14.31
%
   
13.69
%
   
13.44
%
   
12.90
%
   
13.34
%
                                         
Number of shares outstanding (e)
   
19,747
     
19,747
     
19,790
     
19,999
     
19,981
 
                                         
Book value per share - GAAP (a/e)
 
$
43.38
   
$
42.69
   
$
42.64
   
$
42.08
   
$
41.79
 
Tangible book value per share - Non-GAAP (c/e)
   
42.11
     
41.40
     
41.34
     
40.79
     
40.52
 
 
(5)
The efficiency ratio, a non-GAAP measure with no GAAP comparable, equals total noninterest expense divided by the sum of net interest income and noninterest income. The ratio excludes material nonrecurring revenues and expenses related to the now-cancelled TRS Transaction, as well as net gains (losses) on sales, calls, and impairment of investment securities.

                                             
                                             
   
Three Months Ended
     
Year Ended December 31, 2022
 
(dollars in thousands)
 
Dec. 31, 2022
   
Sep. 30, 2022 (10)
   
Jun. 30, 2022 (10)
   
Mar. 31, 2022 (10)
   
Dec. 31, 2021 (10)
     
Dec. 31, 2022 (10)
   
Dec. 31, 2021 (10)
 
                                             
Net interest income - GAAP
 
$
63,113
   
$
58,597
   
$
51,814
   
$
63,167
   
$
50,899
     
$
236,691
   
$
222,740
 
Noninterest income - GAAP
   
13,124
     
15,108
     
30,569
     
31,009
     
17,079
       
89,810
     
86,575
 
Less: Contract termination fee related to TRS Transaction
   
     
     
     
5,000
     
       
5,000
     
 
Less: Legal settlement related to TRS Transaction
   
     
     
13,000
     
     
       
13,000
     
 
Less: Net gain (loss) on securities
   
1
     
2
     
(102
)
   
(120
)
   
(23
)
     
(219
)
   
(69
)
Total adjusted income - Non-GAAP (a)
 
$
76,236
   
$
73,703
   
$
69,485
   
$
89,296
   
$
68,001
     
$
308,720
   
$
309,384
 
                                                           
                                                           
Noninterest expense - GAAP
 
$
44,905
   
$
46,166
   
$
47,656
   
$
48,581
   
$
45,034
     
$
187,308
   
$
183,065
 
Less: Expenses related to TRS Transaction
   
     
88
     
699
     
127
     
611
       
914
     
1,300
 
Adjusted noninterest expense - Non-GAAP (b)
 
$
44,905
   
$
46,078
   
$
46,957
   
$
48,454
   
$
44,423
     
$
186,394
   
$
181,765
 
                                                           
Efficiency Ratio - Non-GAAP (b/a)
   
59
%
   
63
%
   
68
%
   
54
%
   
65
%
     
60
%
   
59
%
                                                           

(6)
The cost of average deposits ratio equals annualized total interest expense on deposits divided by total average interest-bearing deposits plus total average noninterest-bearing deposits.
 
(7)
FTEs – Full-time-equivalent employees.
 
(8)
Quarter (“Q”) to Quarter changes compare the most recent quarter or quarter end to the same quarter or quarter end of a year prior. Year-to-date changes compare the most recent period or period end to the same period or period end of a year prior. Year-to-date changes are expressed as either 3M to 3M  (three months), 6M to 6M (six months), 9M to 9M (nine months), or 12M to 12M (twelve months).

(9)
The delinquent loans to total loans ratio equals loans 30-days-or-more past due divided by total loans. Depending on loan class, loan delinquency is determined by the number of days or the number of payments past due. Delinquent loans as of March 31, 2022, included $4.7 million of Refund Advances (“RA”), which do not have a contractual due date, but the Company considered an RA delinquent in 2022 if it remained unpaid 35 days after the taxpayer’s tax return was submitted to the applicable taxing authority.

(10)
During the fourth quarter of 2022, the Company identified a prior period accounting error in the form of an immaterial understatement of revenue, solely related to one RCS line of credit product. The financial reporting periods affected by this error include the Company’s previously reported audited consolidated financial statements for the fiscal year ended December 31, 2021, and the Company’s previously reported interim unaudited consolidated financial statements for each of the quarterly and fiscal year-to-date periods ended June 30, 2021; September 30, 2021; March 31, 2022; June 30, 2022; and September 30, 2022; and the unaudited consolidated quarterly financial data for the quarter ending December 31, 2021 (collectively the “previously reported financial statements”). The three-month period ended December 31, 2021, and the year-end period December 31, 2021, also reflected certain immaterial revisions to reclassify certain gains and losses on the sale of the same RCS line of credit product. This reclassification impacts noninterest income, noninterest expense, and interest income with no impact to net income.

S-12

Based on the Company’s evaluation of this error in consideration of the Financial Accounting Standards Board (“FASB) Accounting Standards Codification (“ASC”) 250 and the SEC Staff’s Accounting Bulletins Nos. 99 (“SAB 99”) and 108 (“SAB 108”) and interpretations therewith, the Company concluded this error was not material, on an individual or aggregate basis, to the Company’s previously reported financial statements and correction of the error would not be material to the current year financial statements, including any interim periods. However, the Company corrected this error as a voluntary immaterial revision to the accompanying financial supplement, as of and for the fiscal years ended December 31, 2022, and 2021, in the periods in which the error occurred. In addition, the Company expects to present the corrected interim 2022 amounts in its 2023 consolidated interim financial statements upon the filing of its Quarterly Reports on Form 10-Q on a quarterly basis and a year-to-date basis as a voluntary immaterial revision to all applicable 2022 periods. The Company also expects to present the corrected 2021 and 2022 amounts upon the filing of the Annual Report on Form 10-K for the year ended December 31, 2022, as a voluntary immaterial revision to all applicable 2021 and 2022 periods.


Consolidated Income Statement
                 
($ in thousands, except per share data)
 
Period Ended March 31, 2022 (Unaudited)
 
   
3 Months
   
Immaterial
   
3 Months
 
   
As Reported
   
Revision
   
Revised
 
                   
Interest Income
 
$
63,555
   
$
555
   
$
64,110
 
Net Interest Income
   
62,612
     
555
     
63,167
 
Income before income taxes
   
35,814
     
555
     
36,369
 
Income tax expense
   
7,888
     
131
     
8,019
 
Net income
   
27,926
     
424
     
28,350
 
                         
Basic EPS - Class A Common Stock
 
$
1.40
   
$
0.02
   
$
1.42
 
Basic EPS - Class B Common Stock
   
1.27
     
0.02
     
1.29
 
Diluted EPS - Class A Common Stock
   
1.40
     
0.02
     
1.42
 
Diluted EPS - Class B Common Stock
   
1.27
     
0.02
     
1.29
 

Consolidated Balance Sheet
                 
($ in thousands)
 
Period Ended March 31, 2022 (Unaudited)
 
   
Period End Balance
   
Immaterial
   
Period End Balance
 
   
As Reported
   
Revision
   
Revised
 
                   
Total Liabilities
 
$
5,509,540
   
$
(1,247
)
 
$
5,508,293
 
Total Stockholders' Equity
   
840,329
     
1,247
     
841,576
 

Consolidated Income Statement
                                   
($ in thousands, except per share data)
 
Period Ended June 30, 2022 (Unaudited)
 
   
3 Months
   
Immaterial
   
3 Months
   
6 Months
   
Immaterial
   
6 Months
 
   
As Reported
   
Revision
   
Revised
   
As Reported
   
Revision
   
Revised
 
                                     
Interest Income
 
$
52,320
   
$
582
   
$
52,902
   
$
115,875
   
$
1,137
   
$
117,012
 
Net Interest Income
   
51,232
     
582
     
51,814
     
113,844
     
1,137
     
114,981
 
Income before income taxes
   
30,440
     
582
     
31,022
     
66,254
     
1,137
     
67,391
 
Income tax expense
   
6,539
     
136
     
6,675
     
14,427
     
267
     
14,694
 
Net income
   
23,901
     
446
     
24,347
     
51,827
     
870
     
52,697
 
                                                 
Basic EPS - Class A Common Stock
 
$
1.20
   
$
0.03
   
$
1.23
   
$
2.60
   
$
0.05
   
$
2.65
 
Basic EPS - Class B Common Stock
   
1.09
     
0.03
     
1.12
     
2.37
     
0.04
     
2.41
 
Diluted EPS - Class A Common Stock
   
1.20
     
0.02
     
1.22
     
2.59
     
0.05
     
2.64
 
Diluted EPS - Class B Common Stock
   
1.09
     
0.02
     
1.11
     
2.36
     
0.04
     
2.40
 

Consolidated Balance Sheet
                 
($ in thousands)
 
Period Ended June 30, 2022 (Unaudited)
 
   
Period End Balance
   
Immaterial
   
Period End Balance
 
   
As Reported
   
Revision
   
Revised
 
                   
Total Liabilities
 
$
5,270,302
   
$
(1,692
)
 
$
5,268,610
 
Total Stockholders' Equity
   
842,174
     
1,692
     
843,866
 

S-13

Consolidated Income Statement
                                   
($ in thousands, except per share data)
 
Period Ended September 30, 2022 (Unaudited)
 
   
3 Months
   
Immaterial
   
3 Months
   
9 Months
   
Immaterial
   
9 Months
 
   
As Reported
   
Revision
   
Revised
   
As Reported
   
Revision
   
Revised
 
                                     
Interest Income
 
$
60,056
   
$
561
   
$
60,617
   
$
175,931
   
$
1,698
   
$
177,629
 
Net Interest Income
   
58,036
     
561
     
58,597
     
171,880
     
1,698
     
173,578
 
Income before income taxes
   
25,405
     
561
     
25,966
     
91,659
     
1,698
     
93,357
 
Income tax expense
   
5,922
     
148
     
6,070
     
20,349
     
415
     
20,764
 
Net income
   
19,483
     
413
     
19,896
     
71,310
     
1,283
     
72,593
 
                                                 
Basic EPS - Class A Common Stock
 
$
0.99
   
$
0.02
   
$
1.01
   
$
3.60
   
$
0.06
   
$
3.66
 
Basic EPS - Class B Common Stock
   
0.90
     
0.02
     
0.92
     
3.27
     
0.06
     
3.33
 
Diluted EPS - Class A Common Stock
   
0.99
     
0.02
     
1.01
     
3.58
     
0.07
     
3.65
 
Diluted EPS - Class B Common Stock
   
0.90
     
0.02
     
0.92
     
3.26
     
0.06
     
3.32
 

Consolidated Balance Sheet
                 
($ in thousands)
 
Period Ended September 30, 2022 (Unaudited)
 
   
Period End Balance
   
Immaterial
   
Period End Balance
 
   
As Reported
   
Revision
   
Revised
 
                   
Total Liabilities
 
$
5,158,705
   
$
(2,105
)
 
$
5,156,600
 
Total Stockholders' Equity
   
840,958
     
2,105
     
843,063
 

Consolidated Income Statement
                                   
($ in thousands, except per share data)
 
Period Ended June 30, 2021 (Unaudited)
 
   
3 Months
   
Immaterial
   
3 Months
   
6 Months
   
Immaterial
   
6 Months
 
   
As Reported
   
Revision
   
Revised
   
As Reported
   
Revision
   
Revised
 
                                     
Interest Income
 
$
51,815
   
$
45
   
$
51,860
   
$
121,458
   
$
45
   
$
121,503
 
Net Interest Income
   
50,304
     
45
     
50,349
     
118,170
     
45
     
118,215
 
Income before income taxes
   
30,561
     
45
     
30,606
     
64,305
     
45
     
64,350
 
Income tax expense
   
6,639
     
9
     
6,648
     
14,330
     
9
     
14,339
 
Net income
   
23,922
     
36
     
23,958
     
49,975
     
36
     
50,011
 
                                                 
Basic EPS - Class A Common Stock
 
$
1.16
   
$
   
$
1.16
   
$
2.42
   
$
   
$
2.42
 
Basic EPS - Class B Common Stock
   
1.05
     
0.01
     
1.06
     
2.20
     
     
2.20
 
Diluted EPS - Class A Common Stock
   
1.16
     
     
1.16
     
2.41
     
     
2.41
 
Diluted EPS - Class B Common Stock
   
1.05
     
     
1.05
     
2.19
     
     
2.19
 

Consolidated Balance Sheet
                 
($ in thousands)
 
Period Ended June 30, 2021 (Unaudited)
 
   
Period End Balance
   
Immaterial
   
Period End Balance
 
   
As Reported
   
Revision
   
Revised
 
                   
Total Liabilities
 
$
5,338,220
   
$
(36
)
 
$
5,338,184
 
Total Stockholders' Equity
   
845,090
     
36
     
845,126
 

Consolidated Income Statement
                                   
($ in thousands, except per share data)
 
Period Ended September 30, 2021 (Unaudited)
 
   
3 Months
   
Immaterial
   
3 Months
   
9 Months
   
Immaterial
   
9 Months
 
   
As Reported
   
Revision
   
Revised
   
As Reported
   
Revision
   
Revised
 
                                     
Interest Income
 
$
54,469
   
$
497
   
$
54,966
   
$
175,927
   
$
542
   
$
176,469
 
Net Interest Income
   
53,129
     
497
     
53,626
     
171,299
     
542
     
171,841
 
Income before income taxes
   
26,227
     
497
     
26,724
     
90,532
     
542
     
91,074
 
Income tax expense
   
6,218
     
124
     
6,342
     
20,548
     
133
     
20,681
 
Net income
   
20,009
     
373
     
20,382
     
69,984
     
409
     
70,393
 
                                                 
Basic EPS - Class A Common Stock
 
$
0.99
   
$
0.02
   
$
1.01
   
$
3.40
   
$
0.02
   
$
3.42
 
Basic EPS - Class B Common Stock
   
0.90
     
0.02
     
0.92
     
3.10
     
0.02
     
3.12
 
Diluted EPS - Class A Common Stock
   
0.99
     
0.02
     
1.01
     
3.39
     
0.02
     
3.41
 
Diluted EPS - Class B Common Stock
   
0.90
     
0.01
     
0.91
     
3.09
     
0.01
     
3.10
 

Consolidated Balance Sheet
                 
($ in thousands)
 
Period Ended September 30, 2021 (Unaudited)
 
   
Period End Balance
   
Immaterial
   
Period End Balance
 
   
As Reported
   
Revision
   
Revised
 
                   
Total Liabilities
 
$
5,348,977
   
$
(409
)
 
$
5,348,568
 
Total Stockholders' Equity
   
838,657
     
409
     
839,066
 

S-14

Consolidated Income Statement
                                   
($ in thousands, except per share data)
 
Period Ended December 31, 2021 (Unaudited)
   
Period Ended December 31, 2021 (Unaudited)
 
   
3 Months
   
Immaterial
   
3 Months
   
12 Months
   
Immaterial
   
12 Months
 
   
As Reported
   
Revision
   
Revised
   
As Reported
   
Revision
   
Revised
 
                                     
Interest Income
 
$
51,379
   
$
558
   
$
51,937
   
$
226,260
   
$
2,146
   
$
228,406
 
Net Interest Income
   
50,341
     
558
     
50,899
     
220,594
     
2,146
     
222,740
 
Noninterest Income
   
16,630
     
449
     
17,079
     
86,859
     
(284
)
   
86,575
 
Noninterest Expense
   
44,585
     
449
     
45,034
     
182,304
     
761
     
183,065
 
Income before income taxes
   
19,809
     
558
     
20,367
     
110,341
     
1,101
     
111,442
 
Income tax expense
   
3,004
     
145
     
3,149
     
23,552
     
279
     
23,831
 
Net income
   
16,805
     
413
     
17,218
     
86,789
     
822
     
87,611
 
                                                 
Basic EPS - Class A Common Stock
 
$
0.84
   
$
0.03
   
$
0.87
   
$
4.25
   
$
0.04
   
$
4.29
 
Basic EPS - Class B Common Stock
   
0.77
     
0.01
     
0.78
     
3.87
     
0.03
     
3.90
 
Diluted EPS - Class A Common Stock
   
0.84
     
0.02
     
0.86
     
4.24
     
0.04
     
4.28
 
Diluted EPS - Class B Common Stock
   
0.76
     
0.02
     
0.78
     
3.85
     
0.04
     
3.89
 

Consolidated Balance Sheet
                 
($ in thousands)
 
Period Ended December 31, 2021 (Unaudited)
 
   
Period End Balance
   
Immaterial
   
Period End Balance
 
   
As Reported
   
Revision
   
Revised
 
                   
Total Liabilities
 
$
5,259,400
   
$
(822
)
 
$
5,258,578
 
Total Stockholders' Equity
   
834,232
     
822
     
835,054
 


NM – Not meaningful

NA – Not applicable

YTD – Year to date


CONTACT:
Republic Bancorp, Inc.
Kevin Sipes
Executive Vice President & Chief Financial Officer
(502) 560-8628

S-15