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 26, 2024

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 26, 2024, 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 Number
 
Description
 
 
104
 
Cover Page Interactive Data File (formatted as Inline XBRL).

2

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 26, 2024
By:
/s/ Kevin Sipes
 
   
Executive Vice President, Chief Financial Officer & Chief Accounting Officer


3
Exhibit 99.1

Republic Bancorp, Inc. Reports Fourth Quarter 2023 Net Income of $19.7 Million

Republic Bancorp, Inc. (NASDAQ: RBCAA), headquartered in Louisville, Kentucky, is the holding company of Republic Bank & Trust Company (the “Bank”).

LOUISVILLE, Ky.--(BUSINESS WIRE)--January 26, 2024--Republic Bancorp, Inc. (“Republic” or the “Company”) reported fourth quarter 2023 net income and Diluted Earnings per Class A Common Share (“Diluted EPS”) of $19.7 million and $1.01 per share, representing increases of 6% and 7% over the fourth quarter of 2022.

Logan Pichel, President and CEO of the Bank commented, “We are proud to report the completion of another successful year at Republic Bank as we continue our mission to enable our clients, Company, associates, and the communities we serve to thrive. Included among our accomplishments for the year were:

  • Increased Adjusted Net Income(10), a Non-GAAP metric, 21% for 2023 over 2022, adjusting for the Day-1 merger related expenses associated with the CBank acquisition and the net benefit in 2022 from the termination penalty and legal settlements received from Green Dot.
  • Generated a total return on Republic’s stock of 39% in 2023 versus a decline of 1% by the KBW NASDAQ Bank Index during the same period.
  • Grew Traditional Bank loans 20% overall, or 14% excluding the acquired operations of CBank for the year.
  • Managed expenses prudently with Core Bank non-interest expenses, excluding the acquired CBank operations, increasing only 1% for the year vs 2022.
  • Maintained strong credit quality with Core Bank net charge-offs for the year of 1 basis point.
  • Improved our Net Promoter Score to over 2x Banking industry average during 2023.
  • Recognized by Newsweek as one of America’s Best Online Mortgage Lenders.
  • Recognized by Forbes as one of Kentucky’s Best Banks.
  • Recognized for the seventh consecutive year as one of Kentucky’s Best Places to Work.
  • Recognized as one of Louisville’s Top Corporate Philanthropists.
  • Improved our Interactive Teller Machine service levels to the best in Company history.
  • Expanded client connections by making over 12,000 client relationship calls.
  • Enhanced our digital banking capabilities supporting our industry-leading online banking scores.
  • Acquired CBank and added the Republic Bank Finance business line.
  • Opened three (3) new banking centers: one (1) in Northern Kentucky and two (2) in metropolitan Nashville, TN.
  • Introduced a nationwide deposit gathering program to enhance company liquidity and maintain industry leading capital metrics.
  • Continued our progress in Diversity, Equity, and Inclusion and introduced our new Community and Multicultural Banking Group.
  • Re-located almost 100 associates to our downtown Louisville offices, supporting downtown economic development.

The diversity of our Bank’s business model continues to drive a strong overall performance for the Company. Our Core Banking operations reported net income of $15.8 million for the quarter, representing a $486,000, or 3%, decrease in net income from the fourth quarter of 2022. Meanwhile, net income within our Republic Processing Group (“RPG”) increased $1.6 million, or 74%, from the fourth quarter of 2022 to the fourth quarter of 2023 driven by the strong performance of our Republic Payments Solutions prepaid card division.

As was the case for the first three quarters of 2023, our industry continued to face the challenges of an inverted yield curve and tremendous competition for deposits and liquidity during the fourth quarter. These challenges continued to exert pressure on the net interest margins of banks across the United States, including our own Core Banking operations. As we move forward into 2024, we will combat these challenges in net interest income by seeking to further diversify our revenue streams and fortify our liquidity, while continuing to become more efficient in our operations across the Company.

We are proud of the job we have done across the Company of growing our deposits. As a result of the strong efforts of our associates, our Core Bank deposits, excluding wholesale brokered deposits, ended the year at $4.3 billion, an increase of $219 million, or 5%, from December 31, 2022. In addition, we added capacity at the Federal Home Loan Bank, increasing our borrowing line by $111 million from December 31, 2022 to December 31, 2023. The growth in our deposits did come at the cost of higher funding expenses for our total deposit portfolio, but we believe it was a cost worth absorbing given the environment in which we currently operate.

Our dedication to industry leading credit quality and capital remained staples during 2023. Among our many favorable credit quality metrics, we ended the fourth quarter of 2023 with a delinquency ratio of 0.16% within our Core Bank. In addition, our capital ratios at Republic Bank & Trust Company continued to be significantly above the minimums to be considered well-capitalized as of December 31, 2023.

We are proud of our many accomplishments over the past year and are optimistic about our future. We believe our focus on creating Best-in-Class client experiences, our strong capital and liquidity position, and our continued commitment to supporting all parts of the communities we serve, make us well-positioned to grow our relationships with existing clients and attract new clients. We are very proud of the good work of our over 1,000 Republic Bank associates and are much appreciative of the trust and support that each of our clients and shareholders place in Republic Bank.” concluded Pichel.

The following table highlights Republic’s key metrics for the three and twelve months ended December 31, 2023 and 2022. 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 26, 2023.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company Financial Performance Highlights

 

 

 

Three Months Ended Dec. 31,

 

 

 

 

Years Ended Dec. 31,

 

 

 

(dollars in thousands, except per share data)

 

 

2023

 

2022

 

$ Change

 

% Change

 

 

2023

 

2022

 

$ Change

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Tax Expense

 

 

$

23,519

 

 

$

23,488

 

 

$

31

 

%

 

 

$

113,213

 

 

$

116,845

 

 

$

(3,632

)

 

(3

)%

 

Net Income

 

 

 

19,659

 

 

 

18,513

 

 

 

1,146

 

6

 

 

 

 

90,374

 

 

 

91,106

 

 

 

(732

)

 

(1

)

 

Diluted EPS

 

 

 

1.01

 

 

 

0.94

 

 

 

0.07

 

7

 

 

 

 

4.62

 

 

 

4.59

 

 

 

0.03

 

 

1

 

 

Return on Average Assets ("ROA")

 

 

 

1.21

%

 

 

1.25

%

 

 

NA

 

(3

)

 

 

 

1.44

%

 

 

1.48

%

 

 

NA

 

(3

)

 

Return on Average Equity ("ROE")

 

 

 

8.68

 

 

 

8.65

 

 

 

NA

 

 

 

 

 

10.10

 

 

 

10.68

 

 

 

NA

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NA – Not applicable

Results of Operations for the Fourth Quarter of 2023 Compared to the Fourth Quarter of 2022

Core Bank(1)

Net income for the Core Bank was $15.8 million for the fourth quarter of 2023 compared to $16.3 million for the fourth quarter of 2022. As further outlined in the following discussion, an increase in provision expense and noninterest expense combined with a decline in net interest income were the primary drivers for the change in net income from the fourth quarter of 2022 to the fourth quarter of 2023.

Net Interest Income Core Bank net interest income was $50.6 million for the fourth quarter of 2023, a $1.4 million, or 3%, decrease from $52.0 million during the fourth quarter of 2022. In addition, the Core Bank’s net interest margin (“NIM”) decreased from 3.82% during the fourth quarter of 2022 to 3.40% during the fourth quarter of 2023.

The decrease in net interest income for the fourth quarter of 2023 was the first quarter-to-same-quarter-last-year decline for the Core Bank during 2023. While net interest income was higher for each of the first three quarters of 2023 compared to the same quarter in 2022, each quarter experienced a diminishing magnitude of increase. This diminishing magnitude occurred as the Core Bank’s cost of funds increased at a faster pace than its yield on interest earning assets.

The primary driver of this diminishing benefit was a reduction in interest-earning cash balances combined with an on-going shift in funding mix away from noninterest-bearing deposit balances to higher-costing, interest-bearing deposits and FHLB borrowings. As a result of these factors, the Core Bank’s cost of interest-bearing liabilities increased 225 basis points from the fourth quarter of 2022 to the fourth quarter of 2023, more than offsetting the 101 basis point increase to its yield on interest earning assets for the same periods.


Further detailing this change in net interest income and NIM between the fourth quarter of 2022 and the fourth quarter of 2023 were the following:

  • Average outstanding Warehouse balances declined from $407 million during the fourth quarter of 2022 to $370 million for the fourth quarter of 2023. Committed Warehouse lines of credit declined from $1.1 billion to $1.0 billion from December 31, 2022 to December 31, 2023, while average usage rates for Warehouse lines were 35% and 37%, respectively, during the fourth quarters of 2022 and 2023. This decrease in average Warehouse balances was driven by a continued general decline in mortgage demand across the nation.

  • Traditional Bank average loans grew from $3.8 billion with a weighted-average yield of 4.44% during the fourth quarter of 2022 to $4.6 billion with a weighted average yield of 5.32% during the fourth quarter of 2023 as overall loan demand generally remained strong across the Traditional Bank’s markets throughout 2023. In addition, the acquisition of CBank added approximately $210 million to the Traditional Bank’s average loans during the fourth quarter of 2023.

  • Average investments were $769 million with a weighted-average yield of 3.02% during the fourth quarter of 2023 compared to $694 million with a weighted-average yield of 2.07% for the fourth quarter of 2022. As part of its overall interest rate risk management strategy, the Core Bank generally maintains an investment portfolio with a shorter overall duration. This strategy was generally favorable to the Core Bank’s net interest income during the recent rising interest rate environment.

  • The Core Bank’s average noninterest-bearing deposits decreased from $1.6 billion during the fourth quarter of 2022 to $1.3 billion for the fourth quarter of 2023. Management believes two factors generally drove, and continue to drive, this overall decline in noninterest bearing deposits.

    • The first is a general decline in liquidity among both businesses and consumers, nationwide, as the excess liquidity created during the COVID pandemic continues to wane.

    • The second is that the substantial increase in market interest rates over the past year has caused higher interest-bearing deposit offerings to become meaningfully more attractive than noninterest bearing accounts, driving a shift in funding mix toward interest-bearing accounts for Republic and many banks across the industry.

  • The Core Bank’s weighted-average cost of interest-bearing liabilities increased from 0.65% during the fourth quarter of 2022 to 2.90% for the fourth quarter of 2023. Further segmenting the Core Bank’s interest-bearing liabilities:

    • The weighted-average cost of total interest-bearing deposits increased from 0.47% during the fourth quarter of 2022 to 2.36% for the fourth quarter of 2023. In addition, average interest-bearing deposits grew $417 million from the fourth quarter of 2022 to the fourth quarter of 2023.

    • The average balance of FHLB borrowings increased from $22 million for the fourth quarter of 2022 to $357 million for the fourth quarter of 2023. In addition, the weighted-average cost of these borrowings increased from 2.10% to 4.62% for the same time periods. This increase in the average balance of borrowings was generally driven by the above noted growth in period-to-period average loan balances without a similar corresponding increase in overall deposit balances.

  • Average interest-earning cash was $201 million with a weighted-average yield of 5.45% during the fourth quarter of 2023 compared to $554 million with a weighted-average yield of 3.70% for the fourth quarter of 2022. The decline in average cash balances was driven generally by an increase in average loans for the same periods without a similar proportional increase in funding liabilities.

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

 

 

2023

 

2022

 

Change

 

 

2023

 

2022

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Banking

 

 

$

48,318

 

$

49,675

 

$

(1,357

)

 

 

3.47

%

 

3.94

%

 

(0.47

)%

 

Warehouse Lending

 

 

 

2,251

 

 

2,317

 

 

(66

)

 

 

2.41

 

 

2.28

 

 

0.13

 

 

Mortgage Banking*

 

 

 

76

 

 

50

 

 

26

 

 

 

NM

 

 

NM

 

 

NM

 

 

Total Core Bank

 

 

$

50,645

 

$

52,042

 

$

(1,397

)

 

 

3.40

 

 

3.82

 

 

(0.42

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loan Balances

 

 

Period-End Loan Balances

 

(dollars in thousands)

 

Three Months Ended Dec. 31,

 

 

 

 

Dec. 31,

 

Dec. 31,

 

 

 

Reportable Segment

 

2023

 

2022

 

$ Change

 

% Change

 

 

2023

 

2022

 

$ Change

 

% Change

 

 

 

 



 



 




 

 

 



 



 




 

Traditional Banking

 

$

4,557,099

 

$

3,799,278

 

$

757,821

 

 

20

%

 

 

$

4,618,569

 

$

3,855,142

 

$

763,427

 

 

20

%

 

Warehouse Lending

 

 

370,169

 

 

406,903

 

 

(36,734

)

 

(9

)

 

 

 

339,723

 

 

403,560

 

 

(63,837

)

 

(16

)

 

Mortgage Banking*

 

 

3,473


 

2,092


 

1,381

 


66

 

 

 

 

3,227


 

1,302


 

1,925

 


148

 

 

Total Core Bank

 

$

4,930,741

 

$

4,208,273

 

$

722,468

 

 

17

 

 

 

$

4,961,519

 

$

4,260,004

 

$

701,515

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Includes loans held for sale

NM – Not meaningful

Provision for Expected Credit Loss Expense – The Core Bank’s Provision (2) was a net charge of $2.0 million during the fourth quarter of 2023 compared to a net charge of $1.6 million for the fourth quarter of 2022.

The net charge during the fourth quarter of 2023 was primarily driven by the following:

  • The Core Bank recorded a net charge to the Provision of $2.1 million during the fourth quarter of 2023 related to general formula reserves applied to $123 million of Traditional Bank loan growth for the fourth quarter of 2023.
  • The Core Bank recorded net charge-offs of $220,000 during the fourth quarter of 2023.
  • The Core Bank recorded a net credit to the Provision of $296,000 resulting from general formula reserves applied to an $118 million decline in outstanding Warehouse balances for the fourth quarter of 2023.

The net charge during the fourth quarter of 2022 was primarily driven by the following:

  • The Core Bank recorded a net charge to the Provision of $1.5 million during the fourth quarter of 2022 related to general formula reserves applied to $106 million of Traditional Bank loan growth for the fourth quarter of 2022.
  • The Core Bank recorded net charge-offs of $238,000 during the fourth quarter of 2022.
  • The Core Bank recorded a net credit to the Provision of $96,000 during the fourth quarter of 2022 resulting from general formula reserves applied to a decline in outstanding Warehouse balances of $37 million during the fourth quarter of 2022.

As a percentage of total loans, the Core Bank’s Allowance(2) remained at 1.21% from December 31, 2022 to December 31, 2023. The table below provides a view of the Company’s percentage of Allowance-to-total-loans by reportable segment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of Dec. 31, 2023

 

 

As of Dec. 31, 2022

 

 

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

 

$

4,618,569

 

$

58,998


1.28

%

 


$

3,855,142

 

$

50,709


1.32

%

 


(0.04

)%


(3

)%

 

Warehouse Lending

 

 

339,723

 

 

847

 

0.25

 

 

 

 

403,560

 

 

1,009

 

0.25

 

 

 

 

 

 

 

Total Core Bank

 

 

4,958,292

 

 

59,845

 

1.21

 

 

 

 

4,258,702

 

 

51,718

 

1.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Refund Solutions

 

 

149,207

 

 

3,990

 

2.67

 

 

 

 

149,272

 

 

3,888

 

2.60

 

 

 

0.07

 

 

3

 

 

Republic Credit Solutions

 

 

132,362

 

 

18,295

 

13.82

 

 

 

 

107,828

 

 

14,807

 

13.73

 

 

 

0.09

 

 

1

 

 

Total Republic Processing Group

 

 

281,569

 

 

22,285

 

7.91

 

 

 

 

257,100

 

 

18,695

 

7.27

 

 

 

0.64

 

 

9

 

 

 

 

 

 

 

 

 






 

 

 

 

 




 





 

Total Company

 

$

5,239,861

 

$

82,130


1.57

%

 


$

4,515,802

 

$

70,413


1.56

%

 


0.01

%


1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACLL Roll-Forward

 

 

Three Months Ended December 31,

 

 

2023

 

 

 

2022

 

 

(dollars in thousands)

 

Beginning

 

 

 

 

Charge-

 

 

 

Ending

 

Beginning

 

 

 

 

Charge-

 

 

 

Ending

Reportable Segment

 

Balance

 

Provision

 

offs

 

Recoveries

 

Balance

 

Balance

 

Provision

 

offs

 

Recoveries

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Bank

 

$

56,931

 

$

2,287

 

 

$

(449

)

 

$

229

 

$

58,998

 

$

49,231

 

$

1,716

 

 

$

(459

)

 

$

221

 

$

50,709

Warehouse Lending

 

 

1,143

 

 

(296

)

 

 

 

 

 

 

 

847

 

 

1,105

 

 

(96

)

 

 

 

 

 

 

 

1,009

Total Core Bank

 

 

58,074

 

 

1,991

 

 

 

(449

)

 

 

229

 

 

59,845

 

 

50,336

 

 

1,620

 

 

 

(459

)

 

 

221

 

 

51,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax Refund Solutions

 

 

1

 

 

2,937

 

 

 

 

 

 

1,052

 

 

3,990

 

 

 

 

2,979

 

 

 

 

 

 

909

 

 

3,888

Republic Credit Solutions

 

 

16,501

 

 

6,061

 

 

 

(4,453

)

 

 

186

 

 

18,295

 

 

14,583

 

 

3,245

 

 

 

(3,385

)

 

 

364

 

 

14,807

Total Republic Processing Group

 

 

16,502

 

 

8,998

 

 

 

(4,453

)

 

 

1,238

 

 

22,285

 

 

14,583

 

 

6,224

 

 

 

(3,385

)

 

 

1,273

 

 

18,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

$

74,576

 

$

10,989

 

 

$

(4,902

)

 

$

1,467

 

$

82,130

 

$

64,919

 

$

7,844

 

 

$

(3,844

)

 

$

1,494

 

$

70,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

2023

 

2023

 

2023

 

2023

 

2023

2022

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

0.39

%

0.37

%

0.34

%

0.34

%

0.39

%

0.37

%

0.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total loans (including OREO)

0.41

 

0.39

 

0.37

 

0.38

 

0.41

 

0.40

 

0.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquent loans* to total loans

0.16

 

0.14

 

0.12

 

0.12

 

0.16

 

0.14

 

0.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans

0.02

 

0.02

 

0.01

 

0.01

 

0.01

 

0.00

 

0.01

 

(Quarterly rates annualized)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OREO = Other Real Estate Owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Noninterest Income – Core Bank noninterest income increased $828,000 to $9.8 million for the fourth quarter of 2023 compared to the fourth quarter of 2022. The increase was primarily driven by a $361,000 increase in Mortgage Banking income and a $484,000 net recapture of loss reserves for Republic’s Nevada-based insurance captive, which was fully dissolved during the fourth quarter of 2023.

Noninterest Expense – As previously noted, the Core Bank’s noninterest expense was $39.7 million for the fourth quarter of 2023 compared to $38.5 million for the fourth quarter of 2022, an increase of $1.2 million, or 3% for the quarter. Noninterest expenses for the fourth quarter of 2023 included $1.4 million of expense associated with the former CBank operations, which was acquired in March 2023.


Core Bank legacy noninterest expenses, which excludes those of the acquired CBank operations, were flat versus the fourth quarter of 2022 at $38.3 million for the quarter. While noninterest expenses were generally higher across most categories during the fourth quarter of 2023, the fourth quarter of 2023 did benefit from a $1.3 million positive swing in estimated bonus expenses as the fourth quarter of 2022 contained a net charge of $796,000 for bonus expense accruals, while the fourth quarter of 2023 contained a net credit of $478,000. The net credit of $478,000 recorded for the fourth quarter of 2023 reduced the liability for accrued bonuses to be in-line with expected payouts scheduled for the first quarter of 2024.

Republic Processing Group(3)

The Republic Processing Group (“RPG”) reported net income of $3.8 million for the fourth quarter of 2023 compared to $2.2 million for the same period in 2022. RPG’s performance for the fourth quarter of 2023 compared to the fourth quarter of 2022, by operating segment, is as follows:

Republic Payment Solutions (“RPS”)

The Company began reporting RPS as a separate reportable segment for its fourth quarter 2023 reporting period. Prior to the fourth quarter of 2023, RPS was reported as a component of the TRS segment.

Net income at RPS was $3.2 million for the fourth quarter of 2023, an increase of $1.4 million, or 82%, from the fourth quarter of 2022. The $1.4 million increase in RPS net income was driven by a higher interest yield of 5.08% applied to the $342 million average of prepaid program balances for the fourth quarter of 2023 compared to an applied yield of 2.82% for the $337 million in average prepaid card balances for the fourth quarter of 2022.

Tax Refund Solutions (“TRS”)

TRS experienced a net loss of $3.6 million during the fourth quarter of 2023 compared to a net loss of $3.5 million for the fourth quarter of 2022. As with the fourth quarter of 2022, the net loss at TRS for the fourth quarter of 2023 was driven by a large, estimated Provision expense applied to the Early Season Refund Advance loans (“ERAs”) originated during the quarter. Altogether, TRS originated $103 million of

ERAs during the fourth quarter of 2023 compared to $98 million originated during the fourth quarter of 2022. The Company applied an estimated loss rate of approximately 3.81% of total ERAs originated during the fourth quarter of 2023 and an estimated loss rate of 3.89% during the fourth quarter of 2022.

Republic Credit Solutions (“RCS”)

Net income at RCS increased $236,000, or 6% from $4.0 million during the fourth quarter of 2022 to $4.2 million during the fourth quarter of 2023. The increase was primarily due to a $1.1 million increase in gain on sale of RCS loans, which was driven by increased volume in the fourth quarter of 2023. The increase in gain on sale of loan revenue was partially offset by an $883,000 increase in noninterest expenses resulting from elevated marketing fees.

Republic Bancorp, Inc. (the “Company”) is the parent company of Republic Bank & Trust Company (the “Bank”). The Bank currently has 47 banking centers in communities within five metropolitan statistical areas (“MSAs”) across five states: 22 banking centers located within the Louisville MSA in Louisville, Prospect, Shelbyville, and Shepherdsville in Kentucky, and Floyds Knobs, Jeffersonville, and New Albany in Indiana; six banking centers within the Lexington MSA in Georgetown and Lexington in Kentucky; eight banking centers within the Cincinnati MSA in Cincinnati and West Chester in Ohio, and Bellevue, Covington, Crestview Hills, and Florence in Kentucky; seven banking centers within the Tampa MSA in Largo, New Port Richey, St. Petersburg, Seminole, and Tampa in Florida; and four banking centers within the Nashville MSA in Franklin, Murfreesboro, Nashville and Spring Hill, Tennessee. In addition, Republic Bank Finance has one loan production office in St. Louis, Missouri. The Bank offers internet banking at www.republicbank.com. As of December 31, 2023, the Company had approximately $6.6 billion in assets 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, 2022. 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)


Provision – Provision for Expected Credit Loss Expense
Allowance – Allowance for Credit Losses on Loans



 

(3)


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



 

NM – Not meaningful

 

NA – Not applicable

 

Contacts

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

Exhibit 99.2


EARNINGS RELEASE FINANCIAL SUPPLEMENT

FOURTH QUARTER 2023

TABLE OF CONTENTS

BALANCE SHEET DATA
S-2
   
AVERAGE BALANCE SHEET DATA
S-3
   
TOTAL COMPANY AVERAGE BALANCE SHEETS AND INTEREST RATES
S-4
   
INCOME STATEMENT DATA
S-5
   
SELECTED DATA AND RATIOS
S-6
   
LOAN COMPOSITION
S-7
   
ALLOWANCE FOR CREDIT LOSSES ON LOANS
S-7
   
CREDIT QUALITY DATA AND RATIOS
S-8
   
SEGMENT DATA
S-9
   
FOOTNOTES
S-12

S-1


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023
(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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
From Dec. 31, 2022
 
Assets:
                                   
Cash and cash equivalents
 
$
316,567
   
$
219,653
   
$
241,967
   
$
249,289
   
$
313,689
   
$
2,878
 
Investment securities, net of allowance for credit losses
   
667,874
     
703,007
     
706,238
     
725,163
     
707,862
     
(39,988
)
Loans held for sale
   
27,235
     
24,683
     
25,582
     
18,466
     
19,177
     
8,058
 
Loans
   
5,239,861
     
5,081,099
     
5,053,142
     
4,774,234
     
4,515,802
     
724,059
 
Allowance for credit losses
   
(82,130
)
   
(74,576
)
   
(72,202
)
   
(96,121
)
   
(70,413
)
   
(11,717
)
Loans, net
   
5,157,731
     
5,006,523
     
4,980,940
     
4,678,113
     
4,445,389
     
712,342
 
Federal Home Loan Bank stock, at cost
   
23,770
     
31,420
     
29,395
     
25,939
     
9,146
     
14,624
 
Premises and equipment, net
   
33,411
     
33,926
     
33,840
     
33,672
     
31,978
     
1,433
 
Right-of-use assets
   
34,691
     
35,907
     
34,939
     
36,245
     
37,017
     
(2,326
)
Goodwill
   
40,516
     
40,516
     
40,516
     
41,618
     
16,300
     
24,216
 
Other real estate owned ("OREO")
   
1,371
     
1,423
     
1,478
     
1,529
     
1,581
     
(210
)
Bank owned life insurance ("BOLI")
   
103,916
     
103,211
     
102,521
     
102,322
     
101,687
     
2,229
 
Low-income housing tax credit investments
   
75,055
     
76,047
     
77,426
     
73,901
     
75,324
     
(269
)
Other assets and accrued interest receivable
   
112,754
     
110,159
     
94,937
     
87,834
     
76,393
     
36,361
 
Total assets
 
$
6,594,891
   
$
6,386,475
   
$
6,369,779
   
$
6,074,091
   
$
5,835,543
   
$
759,348
 
                                                 
Liabilities and Stockholders' Equity:
                                               
Deposits:
                                               
Noninterest-bearing
 
$
1,676,998
   
$
1,702,979
   
$
1,854,907
   
$
2,013,957
   
$
1,908,768
   
$
(231,770
)
Interest-bearing
   
3,376,165
     
3,090,603
     
2,874,374
     
2,785,711
     
2,629,077
     
747,088
 
Total deposits
   
5,053,163
     
4,793,582
     
4,729,281
     
4,799,668
     
4,537,845
     
515,318
 
                                                 
Securities sold under agreements to
                                               
   repurchase ("SSUAR") and other short-term borrowings
   
97,618
     
80,797
     
92,093
     
134,412
     
216,956
     
(119,338
)
Operating lease liabilities
   
35,539
     
36,726
     
35,721
     
37,031
     
37,809
     
(2,270
)
Federal Home Loan Bank advances
   
380,000
     
465,000
     
520,000
     
108,000
     
95,000
     
285,000
 
Low-income housing tax credit obligations
   
58,619
     
58,858
     
55,998
     
42,437
     
43,609
     
15,010
 
Other liabilities and accrued interest payable
   
57,196
     
58,112
     
49,715
     
70,341
     
47,711
     
9,485
 
Total liabilities
   
5,682,135
     
5,493,075
     
5,482,808
     
5,191,889
     
4,978,930
     
703,205
 
                                                 
Stockholders' equity
   
912,756
     
893,400
     
886,971
     
882,202
     
856,613
     
56,143
 
Total liabilities and stockholders' equity
 
$
6,594,891
   
$
6,386,475
   
$
6,369,779
   
$
6,074,091
   
$
5,835,543
   
$
759,348
 
                                                 

S-2


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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
   
$ Change (8)
   
Years Ended
   
$ Change (8)
 
   
Dec. 31, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
Q4 to Q4
   
Dec. 31, 2023
   
Dec. 31, 2022
   
12M to 12M
 
Assets:
                                                     
                                                       
Interest-earning assets:
                                                     
Federal funds sold and other interest-earning deposits
 
$
201,206
   
$
177,003
   
$
114,368
   
$
241,211
   
$
553,695
   
$
(352,489
)
 
$
183,647
   
$
738,399
   
$
(554,752
)
Investment securities, including FHLB stock
   
769,016
     
771,453
     
774,829
     
773,172
     
693,825
     
75,191
     
772,104
     
671,858
     
100,246
 
Loans, including loans held for sale
   
5,111,263
     
5,006,081
     
4,904,167
     
4,665,543
     
4,353,256
     
758,007
     
4,923,215
     
4,338,433
     
584,782
 
Total interest-earning assets
   
6,081,485
     
5,954,537
     
5,793,364
     
5,679,926
     
5,600,776
     
480,709
     
5,878,966
     
5,748,690
     
130,276
 
                                                                         
Allowance for credit losses
   
(75,747
)
   
(73,438
)
   
(96,720
)
   
(83,195
)
   
(65,290
)
   
(10,457
)
   
(82,230
)
   
(67,951
)
   
(14,279
)
                                                                         
Noninterest-earning assets:
                                                                       
Noninterest-earning cash and cash equivalents
   
101,119
     
96,303
     
113,865
     
295,905
     
115,416
     
(14,297
)
   
150,785
     
186,636
     
(35,851
)
Premises and equipment, net
   
33,940
     
34,013
     
33,967
     
32,232
     
32,518
     
1,422
     
33,544
     
33,892
     
(348
)
Bank owned life insurance
   
103,557
     
102,825
     
102,599
     
102,004
     
101,361
     
2,196
     
102,750
     
100,452
     
2,298
 
Other assets
   
231,207
     
220,595
     
210,350
     
186,169
     
153,721
     
77,486
     
212,228
     
167,251
     
44,977
 
                                                                         
Total assets
 
$
6,475,561
   
$
6,334,835
   
$
6,157,425
   
$
6,213,041
   
$
5,938,502
   
$
537,059
   
$
6,296,043
   
$
6,168,970
   
$
127,073
 
                                                                         
Liabilities and Stockholders' Equity:
                                                                       
                                                                         
Interest-bearing liabilities:
                                                                       
Interest-bearing deposits
 
$
3,210,495
   
$
2,976,852
   
$
2,828,733
   
$
2,663,099
   
$
2,704,764
   
$
505,731
   
$
2,924,691
   
$
2,772,009
   
$
152,682
 
SSUARs and other short-term borrowings
   
141,861
     
90,063
     
117,852
     
202,910
     
247,123
     
(105,262
)
   
134,632
     
265,188
     
(130,556
)
Federal Home Loan Bank advances
   
357,321
     
441,543
     
256,000
     
245,344
     
21,630
     
335,691
     
325,678
     
21,233
     
304,445
 
Total interest-bearing liabilities
   
3,709,677
     
3,508,458
     
3,202,585
     
3,111,353
     
2,973,517
     
736,160
     
3,385,001
     
3,058,430
     
326,571
 
                                                                         
Noninterest-bearing liabilities and Stockholders’ equity:
                                                                       
Noninterest-bearing deposits
   
1,715,408
     
1,794,874
     
1,927,486
     
2,089,162
     
1,994,233
     
(278,825
)
   
1,880,471
     
2,148,848
     
(268,377
)
Other liabilities
   
144,194
     
133,237
     
132,687
     
133,321
     
114,196
     
29,998
     
135,882
     
108,965
     
26,917
 
Stockholders' equity
   
906,282
     
898,266
     
894,667
     
879,205
     
856,556
     
49,726
     
894,689
     
852,727
     
41,962
 
                                                                         
Total liabilities and stockholders’ equity
 
$
6,475,561
   
$
6,334,835
   
$
6,157,425
   
$
6,213,041
   
$
5,938,502
   
$
537,059
   
$
6,296,043
   
$
6,168,970
   
$
127,073
 
                                                                         

S-3


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (continued)
(all amounts other than per share amounts, number of employees, and number of banking centers are expressed in thousands unless otherwise noted)

Total Company Average Balance Sheet and Interest Rates

                                           
   
Three Months Ended December 31, 2023
   
Three Months Ended December 31, 2022
       
   
Average
         
Average
   
Average
         
Average
   
$ Change (8)
 
(dollars in thousands)
 
Balance
   
Interest
   
Rate
   
Balance
   
Interest
   
Rate
   
Q4 to Q4
 
                                           
ASSETS
                                         
                                           
Interest-earning assets:
                                         
Federal funds sold and other interest-earning deposits
 
$
201,206
   
$
2,765
     
5.45
%
 
$
553,695
   
$
5,128
     
3.70
%
 
$
(352,489
)
Investment securities, including FHLB stock (a)
   
769,016
     
5,856
     
3.02
     
693,825
     
3,587
     
2.07
     
75,191
 
TRS Refund Advance loans (b)
   
19,134
     
1,095
     
22.70
     
16,629
     
875
     
21.05
     
2,505
 
RCS LOC products (b)
   
40,539
     
10,514
     
102.90
     
31,549
     
7,501
     
95.10
     
8,990
 
Other RPG loans (c) (f)
   
120,849
     
2,116
     
6.95
     
96,805
     
1,352
     
5.59
     
24,044
 
Outstanding Warehouse lines of credit (d) (f)
   
370,169
     
7,301
     
7.83
     
406,903
     
5,907
     
5.81
     
(36,734
)
All other Core Bank loans (e) (f)
   
4,560,572
     
61,138
     
5.32
     
3,801,370
     
42,205
     
4.44
     
759,202
 
                                                         
Total interest-earning assets
   
6,081,485
     
90,785
     
5.92
     
5,600,776
     
66,555
     
4.75
     
480,709
 
                                                         
Allowance for credit losses
   
(75,747
)
                   
(65,290
)
                   
(10,457
)
                                                         
Noninterest-earning assets:
                                                       
Noninterest-earning cash and cash equivalents
   
101,119
                     
115,416
                     
(14,297
)
Premises and equipment, net
   
33,940
                     
32,518
                     
1,422
 
Bank owned life insurance
   
103,557
                     
101,361
                     
2,196
 
Other assets (a)
   
231,207
                     
153,721
                     
77,486
 
Total assets
 
$
6,475,561
                   
$
5,938,502
                   
$
537,059
 
                                                         
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                                       
                                                         
Interest-bearing liabilities:
                                                       
Transaction accounts
 
$
1,412,405
   
$
3,576
     
1.00
%
 
$
1,693,259
   
$
1,212
     
0.29
%
 
$
(280,854
)
Money market accounts
   
1,003,713
     
7,914
     
3.13
     
743,352
     
1,137
     
0.61
     
260,361
 
Time deposits
   
350,535
     
3,215
     
3.64
     
229,687
     
720
     
1.25
     
120,848
 
Reciprocal money market and time deposits
   
300,468
     
3,063
     
4.04
     
38,466
     
34
     
0.35
     
262,002
 
Brokered deposits
   
143,374
     
1,955
     
5.41
     
     
     
     
143,374
 
                                                         
Total interest-bearing deposits
   
3,210,495
     
19,723
     
2.44
     
2,704,764
     
3,103
     
0.46
     
505,731
 
                                                         
SSUARs and other short-term borrowings
   
141,861
     
123
     
0.34
     
247,123
     
226
     
0.37
     
(105,262
)
Federal Home Loan Bank advances and other long-term borrowings
   
357,321
     
4,157
     
4.62
     
21,630
     
113
     
2.09
     
335,691
 
                                                         
Total interest-bearing liabilities
   
3,709,677
     
24,003
     
2.57
     
2,973,517
     
3,442
     
0.46
     
736,160
 
                                                         
Noninterest-bearing liabilities and Stockholders’ equity:
                                                       
Noninterest-bearing deposits
   
1,715,408
                     
1,994,233
                     
(278,825
)
Other liabilities
   
144,194
                     
114,196
                     
29,998
 
Stockholders’ equity
   
906,282
                     
856,556
                     
49,726
 
Total liabilities and stockholders’ equity
 
$
6,475,561
                   
$
5,938,502
                   
$
537,059
 
                                                         
Net interest income
         
$
66,782
                   
$
63,113
             
3,669
 
                                                         
Net interest spread
                   
3.35
%
                   
4.29
%
   
(0.94
)%
                                                         
Net interest margin
                   
4.36
%
                   
4.51
%
   
(0.15
)%
                                                         


(a)
For the purpose of this calculation, the fair market value adjustment on debt securities is included as a component of other assets.
(b)
Interest income for Refund Advances and RCS line-of-credit products is composed entirely of loan fees.
(c)
Interest income includes loan fees of $0 for both the three months ended December 31, 2023 and 2022.
(d)
Interest income includes loan fees of $235,000 and $272,000 for the three months ended December 31, 2023 and 2022.
(e)
Interest income includes loan fees of $1.5 million and $943,000 for the three months ended December 31, 2023 and 2022.
(f)
Average balances for loans include the principal balance of nonaccrual loans and loans held for sale, and are inclusive of all loan premiums, discounts, fees and costs.

S-4


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
Q4 to Q4
   
Dec. 31, 2023
   
Dec. 31, 2022
   
12M to 12M
 
                                                       
Total interest income (1)
 
$
90,785
   
$
85,868
   
$
79,054
   
$
100,356
   
$
66,555
   
$
24,230
   
$
356,063
   
$
244,184
   
$
111,879
 
Total interest expense
   
24,003
     
21,043
     
14,525
     
7,714
     
3,442
     
20,561
     
67,285
     
7,493
     
59,792
 
Net interest income
   
66,782
     
64,825
     
64,529
     
92,642
     
63,113
     
3,669
     
288,778
     
236,691
     
52,087
 
                                                                         
Provision (2)
   
10,989
     
3,730
     
6,139
     
26,766
     
7,844
     
3,145
     
47,624
     
22,348
     
25,276
 
                                                                         
Noninterest income:
                                                                       
Service charges on deposit accounts
   
3,470
     
3,559
     
3,527
     
3,299
     
3,428
     
42
     
13,855
     
13,426
     
429
 
Net refund transfer fees
   
220
     
242
     
4,479
     
10,807
     
486
     
(266
)
   
15,748
     
17,080
     
(1,332
)
Mortgage banking income (3)
   
983
     
852
     
907
     
800
     
622
     
361
     
3,542
     
6,196
     
(2,654
)
Interchange fee income
   
3,305
     
3,282
     
3,419
     
3,051
     
3,272
     
33
     
13,057
     
13,125
     
(68
)
Program fees (3)
   
4,561
     
4,041
     
3,739
     
3,241
     
3,501
     
1,060
     
15,582
     
16,172
     
(590
)
Increase in cash surrender value of BOLI
   
705
     
690
     
689
     
635
     
674
     
31
     
2,719
     
2,526
     
193
 
Net losses on OREO
   
(53
)
   
(53
)
   
(52
)
   
(53
)
   
(53
)
   
     
(211
)
   
(211
)
   
 
Contract termination fee
   
     
     
     
     
     
     
     
5,000
     
(5,000
)
Legal settlement
   
     
     
     
     
     
     
     
13,000
     
(13,000
)
Other*
   
1,589
     
1,732
     
2,943
     
901
     
1,194
     
395
     
7,165
     
3,496
     
3,669
 
Total noninterest income*
   
14,780
     
14,345
     
19,651
     
22,681
     
13,124
     
1,656
     
71,457
     
89,810
     
(18,353
)
                                                                         
Noninterest expense:
                                                                       
Salaries and employee benefits
   
26,397
     
28,747
     
30,764
     
29,961
     
25,763
     
634
     
115,869
     
111,240
     
4,629
 
Technology, equipment, and communication
   
7,648
     
7,311
     
6,920
     
7,228
     
7,276
     
372
     
29,107
     
28,954
     
153
 
Occupancy
   
3,467
     
3,503
     
3,591
     
3,406
     
3,139
     
328
     
13,967
     
13,014
     
953
 
Marketing and development
   
2,304
     
2,055
     
2,513
     
1,574
     
1,856
     
448
     
8,446
     
6,875
     
1,571
 
FDIC insurance expense
   
690
     
677
     
724
     
637
     
427
     
263
     
2,728
     
1,668
     
1,060
 
Interchange related expense
   
1,536
     
1,580
     
1,350
     
1,499
     
1,171
     
365
     
5,965
     
4,773
     
1,192
 
Legal and professional fees
   
511
     
803
     
829
     
1,061
     
951
     
(440
)
   
3,204
     
4,024
     
(820
)
Merger expense
   
92
     
(132
)
   
127
     
2,073
     
     
92
     
2,160
     
     
2,160
 
Other (2)*
   
4,409
     
3,824
     
4,715
     
5,004
     
4,322
     
87
     
17,952
     
16,760
     
1,192
 
Total noninterest expense*
   
47,054
     
48,368
     
51,533
     
52,443
     
44,905
     
2,149
     
199,398
     
187,308
     
12,090
 
                                                                         
Income before income tax expense
   
23,519
     
27,072
     
26,508
     
36,114
     
23,488
     
31
     
113,213
     
116,845
     
(3,632
)
Income tax expense
   
3,860
     
5,501
     
5,456
     
8,022
     
4,975
     
(1,115
)
   
22,839
     
25,739
     
(2,900
)
                                                                         
Net income
 
$
19,659
   
$
21,571
   
$
21,052
   
$
28,092
   
$
18,513
   
$
1,146
   
$
90,374
   
$
91,106
   
$
(732
)
                                                                         


(*)   For the three months ended September 30, 2023 management has reclassified certain items between noninterest income and noninterest expense.

S-5


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
From Dec. 31, 2022 or Q4 to Q4
   
Dec. 31, 2023
   
Dec. 31, 2022
   
From Dec. 31, 2022 or 12M to 12M
 
Per Share Data:
                                                     
                                                       
Basic weighted average shares outstanding
   
19,586
     
19,706
     
19,884
     
19,935
     
19,929
     
(343
)
   
19,792
     
20,037
     
(245
)
Diluted weighted average shares outstanding
   
19,673
     
19,774
     
19,906
     
19,990
     
19,981
     
(308
)
   
19,853
     
20,101
     
(248
)
                                                                         
Period-end shares outstanding:
                                                                       
     Class A Common Stock
   
17,203
     
17,296
     
17,449
     
17,598
     
17,587
     
(384
)
   
17,203
     
17,587
     
(384
)
     Class B Common Stock
   
2,155
     
2,157
     
2,157
     
2,160
     
2,160
     
(5
)
   
2,155
     
2,160
     
(5
)
                                                                         
Book value per share (4)
 
$
47.15
   
$
45.93
   
$
45.24
   
$
44.65
   
$
43.38
   
$
3.77
   
$
47.15
   
$
43.38
   
$
3.77
 
Tangible book value per share (4)
   
44.55
     
43.31
     
42.63
     
41.98
     
42.11
     
2.44
     
44.55
     
42.11
     
2.44
 
                                                                         
Earnings per share ("EPS"):
                                                                       
     Basic EPS - Class A Common Stock
 
$
1.01
   
$
1.11
   
$
1.07
   
$
1.42
   
$
0.94
   
$
0.07
   
$
4.64
   
$
4.60
   
$
0.04
 
     Basic EPS - Class B Common Stock
   
0.93
     
1.01
     
0.98
     
1.30
     
0.86
     
0.07
     
4.21
     
4.19
     
0.02
 
     Diluted EPS - Class A Common Stock
   
1.01
     
1.10
     
1.07
     
1.42
     
0.94
     
0.07
     
4.62
     
4.59
     
0.03
 
     Diluted EPS - Class B Common Stock
   
0.92
     
1.01
     
0.98
     
1.29
     
0.85
     
0.07
     
4.20
     
4.17
     
0.03
 
                                                                         
Cash dividends declared per Common share:
                                                                       
     Class A Common Stock
 
$
0.374
   
$
0.374
   
$
0.374
   
$
0.374
   
$
0.341
   
$
0.033
   
$
1.496
   
$
1.364
   
$
0.132
 
     Class B Common Stock
   
0.340
     
0.340
     
0.340
     
0.340
     
0.310
     
0.030
     
1.360
     
1.240
     
0.120
 
                                                                         
Performance Ratios:
                                                                       
                                                                         
Return on average assets
   
1.21
%
   
1.36
%
   
1.37
%
   
1.81
%
   
1.25
%
   
(0.04
)%
   
1.44
%
   
1.48
%
   
(0.04
)%
Return on average equity
   
8.68
     
9.61
     
9.41
     
12.78
     
8.65
     
0.03
     
10.10
     
10.68
     
(0.58
)
Efficiency ratio (5)
   
58
     
61
     
62
     
45
     
59
     
(1
)
   
55
     
60
     
(5
)
Yield on average interest-earning assets (1)
   
5.92
     
5.77
     
5.46
     
7.07
     
4.75
     
1.17
     
6.06
     
4.25
     
1.81
 
Cost of average interest-bearing liabilities
   
2.57
     
2.40
     
1.81
     
0.99
     
0.46
     
2.11
     
1.99
     
0.24
     
1.75
 
Cost of average deposits (6)
   
1.60
     
1.30
     
0.94
     
0.41
     
0.26
     
1.34
     
1.07
     
0.14
     
0.93
 
Net interest spread (1)
   
3.35
     
3.37
     
3.65
     
6.08
     
4.29
     
(0.94
)
   
4.07
     
4.01
     
0.06
 
Net interest margin - Total Company (1)
   
4.36
     
4.35
     
4.46
     
6.52
     
4.51
     
(0.15
)
   
4.91
     
4.12
     
0.79
 
Net interest margin - Core Bank
   
3.40
     
3.43
     
3.65
     
3.98
     
3.82
     
(0.42
)
   
3.61
     
3.32
     
0.29
 
                                                                         
Other Information:
                                                                       
                                                                         
End of period FTEs (7) - Total Company
   
1,019
     
1,033
     
1,043
     
1,031
     
998
     
21
     
1,019
     
998
     
21
 
End of period FTEs - Core Bank
   
962
     
976
     
985
     
972
     
932
     
30
     
962
     
932
     
30
 
Number of full-service banking centers
   
47
     
46
     
45
     
44
     
42
     
5
     
47
     
42
     
5
 
                                                                         

S-6


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
From Dec. 31, 2022
 
Loan Composition
                                   
                                     
Traditional Banking:
                                   
Residential real estate:
                                   
Owner occupied
 
$
1,144,684
   
$
1,128,745
   
$
1,086,751
   
$
972,214
   
$
911,427
   
$
233,257
 
Nonowner occupied
   
345,965
     
344,682
     
350,390
     
328,529
     
321,358
     
24,607
 
Commercial real estate
   
1,785,289
     
1,745,187
     
1,727,092
     
1,682,573
     
1,599,510
     
185,779
 
Construction & land development
   
217,338
     
189,756
     
179,479
     
167,829
     
153,875
     
63,463
 
Commercial & industrial
   
464,078
     
473,790
     
478,759
     
478,101
     
413,387
     
50,691
 
Lease financing receivables
   
88,591
     
85,242
     
79,804
     
73,270
     
10,505
     
78,086
 
Aircraft
   
250,051
     
226,947
     
208,512
     
184,344
     
179,785
     
70,266
 
Home equity
   
295,133
     
275,750
     
255,755
     
250,050
     
241,739
     
53,394
 
Consumer:
                                               
Credit cards
   
16,654
     
16,950
     
17,134
     
16,775
     
15,473
     
1,181
 
Overdrafts
   
694
     
640
     
706
     
775
     
726
     
(32
)
Automobile loans
   
2,664
     
3,380
     
4,177
     
5,267
     
6,731
     
(4,067
)
Other consumer
   
7,428
     
5,674
     
6,109
     
5,450
     
626
     
6,802
 
Total Traditional Banking
   
4,618,569
     
4,496,743
     
4,394,668
     
4,165,177
     
3,855,142
     
763,427
 
Warehouse lines of credit
   
339,723
     
457,033
     
539,560
     
457,365
     
403,560
     
(63,837
)
Total Core Banking
   
4,958,292
     
4,953,776
     
4,934,228
     
4,622,542
     
4,258,702
     
699,590
 
                                                 
Republic Processing Group:
                                               
Tax Refund Solutions:
                                               
Refund Advances
   
103,115
     
     
     
31,665
     
97,505
     
5,610
 
Other TRS commercial & industrial loans
   
46,092
     
354
     
193
     
8,327
     
51,767
     
(5,675
)
Republic Credit Solutions
   
132,362
     
126,969
     
118,721
     
111,700
     
107,828
     
24,534
 
Total Republic Processing Group
   
281,569
     
127,323
     
118,914
     
151,692
     
257,100
     
24,469
 
                                                 
Total loans - Total Company
 
$
5,239,861
   
$
5,081,099
   
$
5,053,142
   
$
4,774,234
   
$
4,515,802
   
$
724,059
 
                                                 
Allowance for Credit Losses on Loans ("Allowance")
                                               
                                                 
Traditional Banking
 
$
58,998
   
$
56,931
   
$
55,567
   
$
55,216
   
$
50,709
   
$
8,289
 
Warehouse Lending
   
847
     
1,143
     
1,346
     
1,144
     
1,009
     
(162
)
Total Core Banking
   
59,845
     
58,074
     
56,913
     
56,360
     
51,718
     
8,127
 
                                                 
Tax Refund Solutions
   
3,990
     
1
     
     
25,981
     
3,888
     
102
 
Republic Credit Solutions
   
18,295
     
16,501
     
15,289
     
13,780
     
14,807
     
3,488
 
Total Republic Processing Group
   
22,285
     
16,502
     
15,289
     
39,761
     
18,695
     
3,590
 
                                                 
Total Allowance - Total Company
 
$
82,130
   
$
74,576
   
$
72,202
   
$
96,121
   
$
70,413
   
$
11,717
 
                                                 
Allowance to Total Loans
                                               
                                                 
Traditional Banking
   
1.28
%
   
1.27
%
   
1.26
%
   
1.33
%
   
1.32
%
   
(0.04
)%
Warehouse Lending
   
0.25
     
0.25
     
0.25
     
0.25
     
0.25
     
 
Total Core Banking
   
1.21
     
1.17
     
1.15
     
1.22
     
1.21
     
 
                                                 
Tax Refund Solutions
   
2.67
     
0.28
     
     
64.97
     
2.60
     
0.07
 
Republic Credit Solutions
   
13.82
     
13.00
     
12.88
     
12.34
     
13.73
     
0.09
 
Total Republic Processing Group
   
7.91
     
12.96
     
12.86
     
26.21
     
7.27
     
0.64
 
                                                 
Total Company
   
1.57
     
1.47
     
1.43
     
2.01
     
1.56
     
0.01
 
                                                 

S-7


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
From Dec. 31, 2022 or
Q4 to Q4
   
Dec. 31, 2023
   
Dec. 31, 2022
   
From Dec. 31, 2022 or
12M to 12M
 
Credit Quality Asset Balances and Net Charge-off ("NCO") Data:
 
                                                 
                                                       
Nonperforming Assets - Total Company:
                                                     
Loans on nonaccrual status
 
$
19,150
   
$
18,127
   
$
16,957
   
$
15,833
   
$
15,562
   
$
3,588
   
$
19,150
   
$
15,562
   
$
3,588
 
Loans past due 90-days-or-more and still on accrual
   
1,468
     
1,037
     
547
     
777
     
756
     
712
     
1,468
     
756
     
712
 
     Total nonperforming loans
   
20,618
     
19,164
     
17,504
     
16,610
     
16,318
     
4,300
     
20,618
     
16,318
     
4,300
 
OREO
   
1,371
     
1,423
     
1,478
     
1,529
     
1,581
     
(210
)
   
1,371
     
1,581
     
(210
)
     Total nonperforming assets
 
$
21,989
   
$
20,587
   
$
18,982
   
$
18,139
   
$
17,899
   
$
4,090
   
$
21,989
   
$
17,899
   
$
4,090
 
                                                                         
Nonperforming Assets - Core Bank:
                                                                       
Loans on nonaccrual status
 
$
19,150
   
$
18,127
   
$
16,957
   
$
15,833
   
$
15,562
   
$
3,588
   
$
19,150
   
$
15,562
   
$
3,588
 
Loans past due 90-days-or-more and still on accrual
   
     
     
     
     
     
     
     
     
 
     Total nonperforming loans
   
19,150
     
18,127
     
16,957
     
15,833
     
15,562
     
3,588
     
19,150
     
15,562
     
3,588
 
OREO
   
1,371
     
1,423
     
1,478
     
1,529
     
1,581
     
(210
)
   
1,371
     
1,581
     
(210
)
     Total nonperforming assets
 
$
20,521
   
$
19,550
   
$
18,435
   
$
17,362
   
$
17,143
   
$
3,378
   
$
20,521
   
$
17,143
   
$
3,378
 
                                                                         
Delinquent Loans:
                                                                       
Delinquent loans - Core Bank
 
$
8,176
   
$
6,806
   
$
5,875
   
$
5,537
   
$
6,060
   
$
2,116
   
$
8,176
   
$
6,060
   
$
2,116
 
RPG
   
13,916
     
12,328
     
10,043
     
30,587
     
9,200
     
4,716
     
13,916
     
9,200
     
4,716
 
Total delinquent loans - Total Company
 
$
22,092
   
$
19,134
   
$
15,918
   
$
36,124
   
$
15,260
   
$
6,832
   
$
22,092
   
$
15,260
   
$
6,832
 
                                                                         
NCOs (Recoveries) by Segment:
                                                                       
Traditional Bank
 
$
220
   
$
203
   
$
125
   
$
77
   
$
238
   
$
(18
)
 
$
625
   
$
164
   
$
461
 
Warehouse Lending loans
   
     
     
     
     
     
     
     
     
 
Core Bank loans
   
220
     
203
     
125
     
77
     
238
     
(18
)
   
625
     
164
     
461
 
Tax Refund Solutions
   
(1,052
)
   
(1,968
)
   
25,762
     
(285
)
   
(909
)
   
(143
)
   
22,457
     
6,163
     
16,294
 
Republic Credit Solutions
   
4,267
     
3,121
     
2,787
     
2,866
     
3,021
     
1,246
     
13,041
     
10,222
     
2,819
 
RPG
   
3,215
     
1,153
     
28,549
     
2,581
     
2,112
     
1,103
     
35,498
     
16,385
     
19,113
 
     Total NCOs (recoveries) - Total Company
 
$
3,435
   
$
1,356
   
$
28,674
   
$
2,658
   
$
2,350
   
$
1,085
   
$
36,123
   
$
16,549
   
$
19,574
 
                                                                         
Credit Quality Ratios - Total Company:
                                                                       
                                                                         
Nonperforming loans to total loans
   
0.39
%
   
0.38
%
   
0.35
%
   
0.35
%
   
0.36
%
   
0.03
%
   
0.39
%
   
0.36
%
   
0.03
%
Nonperforming assets to total loans (including OREO)
   
0.42
     
0.41
     
0.38
     
0.38
     
0.40
     
0.02
     
0.42
     
0.40
     
0.02
 
Nonperforming assets to total assets
   
0.33
     
0.32
     
0.30
     
0.30
     
0.31
     
0.02
     
0.33
     
0.31
     
0.02
 
Allowance for credit losses to total loans
   
1.57
     
1.47
     
1.43
     
2.01
     
1.56
     
0.01
     
1.57
     
1.56
     
0.01
 
Allowance for credit losses to nonperforming loans
   
398
     
389
     
412
     
579
     
432
     
(34
)
   
398
     
432
     
(34
)
Delinquent loans to total loans (9)
   
0.42
     
0.38
     
0.32
     
0.76
     
0.34
     
0.08
     
0.42
     
0.34
     
0.08
 
NCOs (recoveries) to average loans (annualized)
   
0.27
     
0.11
     
2.34
     
0.23
     
0.22
     
0.05
     
0.73
     
0.38
     
0.35
 
                                                                         
Credit Quality Ratios - Core Bank:
                                                                       
                                                                         
Nonperforming loans to total loans
   
0.39
%
   
0.37
%
   
0.34
%
   
0.34
%
   
0.37
%
   
0.02
%
   
0.39
%
   
0.37
%
   
0.02
%
Nonperforming assets to total loans (including OREO)
   
0.41
     
0.39
     
0.37
     
0.38
     
0.40
     
0.01
     
0.41
     
0.40
     
0.01
 
Nonperforming assets to total assets
   
0.35
     
0.33
     
0.32
     
0.32
     
0.32
     
0.03
     
0.35
     
0.32
     
0.03
 
Allowance for credit losses to total loans
   
1.21
     
1.17
     
1.15
     
1.22
     
1.21
     
     
1.21
     
1.21
     
 
Allowance for credit losses to nonperforming loans
   
313
     
320
     
336
     
356
     
332
     
(19
)
   
313
     
332
     
(19
)
Delinquent loans to total loans
   
0.16
     
0.14
     
0.12
     
0.12
     
0.14
     
0.02
     
0.16
     
0.14
     
0.02
 
Annualized NCOs (recoveries) to average loans
   
0.02
     
0.02
     
0.01
     
0.01
     
0.02
     
     
0.01
     
0.00
     
0.01
 
                                                                         
TRS Refund Advances ("RAs")
                                                                       
                                                                         
RAs originated
 
$
103,115
   
$
   
$
   
$
737,047
   
$
97,505
   
$
5,610
   
$
840,162
   
$
408,712
   
$
431,450
 
Net (credit) charge to the Provision for RAs
   
2,877
     
(1,939
)
   
(161
)
   
21,715
     
2,888
     
(11
)
   
22,492
     
10,471
     
12,021
 
RAs NCOs (recoveries)
   
(1,052
)
   
(1,939
)
   
25,636
     
(285
)
   
(909
)
 
$
(143
)
   
22,360
     
6,674
     
15,686
 
                                                                         

S-8


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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, 2023, the Company was divided into six reportable segments: Traditional Banking, Warehouse Lending (“Warehouse”), Mortgage Banking, Tax Refund Solutions (“TRS”), Republic Payment Solutions (“RPS”), and Republic Credit Solutions (“RCS”). Management considers the first three segments to collectively constitute “Core Bank” or “Core Banking” operations, while the last three 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. TRS products are primarily provided to clients outside of the Bank’s market footprint.
 
Loans and refund transfers
         
Republic Payment Solutions
 
RPS offers general-purpose reloadable cards. RPS products are primarily provided to clients outside of the Bank’s market footprint.
 
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 2022 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-9

Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (continued)

Segment information for the quarters and years ended December 31, 2023 and 2022 follows:

                                                       
   
Three Months Ended December 31, 2023
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Payment
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
   
Solutions
   
RPG
   
Company
 
                                                       
Net interest income
 
$
48,318
   
$
2,251
   
$
76
   
$
50,645
   
$
779
   
$
4,207
   
$
11,151
   
$
16,137
   
$
66,782
 
                                                                         
Provision for expected credit loss expense
   
2,287
     
(296
)
   
     
1,991
     
2,937
     
     
6,061
     
8,998
     
10,989
 
                                                                         
Net refund transfer fees
   
     
     
     
     
220
     
     
     
220
     
220
 
Mortgage banking income
   
     
     
983
     
983
     
     
     
     
     
983
 
Program fees
   
     
     
     
     
     
687
     
3,874
     
4,561
     
4,561
 
Other noninterest income
   
8,827
     
11
     
15
     
8,853
     
27
     
146
     
(10
)
   
163
     
9,016
 
Total noninterest income
   
8,827
     
11
     
998
     
9,836
     
247
     
833
     
3,864
     
4,944
     
14,780
 
                                                                         
Total noninterest expense
   
37,389
     
931
     
1,350
     
39,670
     
2,851
     
987
     
3,546
     
7,384
     
47,054
 
                                                                         
Income (loss) before income tax expense
   
17,469
     
1,627
     
(276
)
   
18,820
     
(4,762
)
   
4,053
     
5,408
     
4,699
     
23,519
 
Income tax expense (benefit)
   
2,708
     
364
     
(61
)
   
3,011
     
(1,205
)
   
880
     
1,174
     
849
     
3,860
 
                                                                         
Net income (loss)
 
$
14,761
   
$
1,263
   
$
(215
)
 
$
15,809
   
$
(3,557
)
 
$
3,173
   
$
4,234
   
$
3,850
   
$
19,659
 
                                                                         
Period-end assets
 
$
5,504,886
   
$
340,224
   
$
14,746
   
$
5,859,856
   
$
228,738
   
$
366,117
   
$
140,180
   
$
735,035
   
$
6,594,891
 
                                                                         
Net interest margin
   
3.47
%
   
2.41
%
   
4.24
%
   
3.40
%
 
NM
     
5.08
%
 
NM
   
NM
     
4.36
%
                                                                         
Net-revenue concentration*
   
71
%
   
3
%
   
1
%
   
75
%
   
1
%
   
6
%
   
18
%
   
25
%
   
100
%

                                                       
   
Three Months Ended December 31, 2022
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Payment
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
   
Solutions
   
RPG
   
Company
 
                                                       
Net interest income
 
$
49,675
   
$
2,317
   
$
50
   
$
52,042
   
$
652
   
$
2,312
   
$
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
     
29
     
100
     
     
129
     
8,515
 
Total noninterest income
   
8,351
     
12
     
645
     
9,008
     
515
     
785
     
2,816
     
4,116
     
13,124
 
                                                                         
Total noninterest expense
   
35,299
     
766
     
2,385
     
38,450
     
2,904
     
887
     
2,664
     
6,455
     
44,905
 
                                                                         
Income before income tax expense
   
21,011
     
1,659
     
(1,690
)
   
20,980
     
(4,716
)
   
2,210
     
5,014
     
2,508
     
23,488
 
Income tax expense
   
4,685
     
371
     
(371
)
   
4,685
     
(1,191
)
   
465
     
1,016
     
290
     
4,975
 
                                                                         
Net income
 
$
16,326
   
$
1,288
   
$
(1,319
)
 
$
16,295
   
$
(3,525
)
 
$
1,745
   
$
3,998
   
$
2,218
   
$
18,513
 
                                                                         
Period-end assets
 
$
4,894,773
   
$
405,052
   
$
13,938
   
$
5,313,763
   
$
46,192
   
$
363,067
   
$
112,521
   
$
521,780
   
$
5,835,543
 
                                                                         
Net interest margin
   
3.94
%
   
2.28
%
   
3.44
%
   
3.82
%
 
NM
     
2.82
%
 
NM
   
NM
     
4.51
%
                                                                         
Net-revenue concentration*
   
76
%
   
3
%
   
1
%
   
80
%
   
2
%
   
4
%
   
14
%
   
20
%
   
100
%

S-10


                                                       
   
Year Ended December 31, 2023
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Payment
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
   
Solutions
   
RPG
   
Company
 
                                                       
Net interest income
 
$
194,516
   
$
9,447
   
$
282
   
$
204,245
   
$
29,557
   
$
15,729
   
$
39,247
   
$
84,533
   
$
288,778
 
                                                                         
Provision for expected credit loss expense
   
8,698
     
(162
)
   
     
8,536
     
22,559
     
     
16,529
     
39,088
     
47,624
 
                                                                         
Net refund transfer fees
   
     
     
     
     
15,748
     
     
     
15,748
     
15,748
 
Mortgage banking income
   
     
     
3,542
     
3,542
     
     
     
     
     
3,542
 
Program fees
   
     
     
     
     
     
2,827
     
12,755
     
15,582
     
15,582
 
Other noninterest income
   
35,885
     
44
     
74
     
36,003
     
341
     
158
     
83
     
582
     
36,585
 
Total noninterest income
   
35,885
     
44
     
3,616
     
39,545
     
16,089
     
2,985
     
12,838
     
31,912
     
71,457
 
                                                                         
Total noninterest expense
   
160,101
     
3,547
     
8,019
     
171,667
     
12,035
     
3,710
     
11,986
     
27,731
     
199,398
 
                                                                         
Income (loss) before income tax expense
   
61,602
     
6,106
     
(4,121
)
   
63,587
     
11,052
     
15,004
     
23,570
     
49,626
     
113,213
 
Income tax expense (benefit)
   
11,673
     
1,365
     
(907
)
   
12,131
     
2,196
     
3,307
     
5,205
     
10,708
     
22,839
 
                                                                         
Net income (loss)
 
$
49,929
   
$
4,741
   
$
(3,214
)
 
$
51,456
   
$
8,856
   
$
11,697
   
$
18,365
   
$
38,918
   
$
90,374
 
                                                                         
Period-end assets
 
$
5,504,886
   
$
340,224
   
$
14,746
   
$
5,859,856
   
$
228,738
   
$
366,117
   
$
140,180
   
$
735,035
   
$
6,594,891
 
                                                                         
Net interest margin
   
3.69
%
   
2.38
%
   
4.19
%
   
3.61
%
 
NM
     
4.59
%
 
NM
   
NM
     
4.91
%
                                                                         
Net-revenue concentration*
   
64
%
   
3
%
   
1
%
   
68
%
   
13
%
   
5
%
   
14
%
   
32
%
   
100
%

                                                       
   
Year Ended December 31, 2022
 
   
Core Banking
   
Republic Processing Group
       
                     
Total
   
Tax
   
Republic
   
Republic
             
   
Traditional
   
Warehouse
   
Mortgage
   
Core
   
Refund
   
Payment
   
Credit
   
Total
   
Total
 
(dollars in thousands)
 
Banking
   
Lending
   
Banking
   
Banking
   
Solutions
   
Solutions
   
Solutions
   
RPG
   
Company
 
                                                       
Net interest income
 
$
171,543
   
$
13,729
   
$
519
   
$
185,791
   
$
16,896
   
$
4,819
   
$
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
     
424
     
104
     
     
528
     
32,362
 
Total noninterest income
   
31,648
     
50
     
6,332
     
38,030
     
35,504
     
2,976
     
13,300
     
51,780
     
89,810
 
                                                                         
Total noninterest expense
   
149,681
     
3,604
     
9,912
     
163,197
     
12,377
     
3,340
     
8,394
     
24,111
     
187,308
 
                                                                         
Income before income tax expense
   
52,081
     
11,292
     
(3,061
)
   
60,312
     
30,068
     
4,455
     
22,010
     
56,533
     
116,845
 
Income tax expense
   
11,104
     
2,539
     
(673
)
   
12,970
     
6,905
     
942
     
4,922
     
12,769
     
25,739
 
                                                                         
Net income
 
$
40,977
   
$
8,753
   
$
(2,388
)
 
$
47,342
   
$
23,163
   
$
3,513
   
$
17,088
   
$
43,764
   
$
91,106
 
                                                                         
Period-end assets
 
$
4,894,773
   
$
405,052
   
$
13,938
   
$
5,313,763
   
$
46,192
   
$
363,067
   
$
112,521
   
$
521,780
   
$
5,835,543
 
                                                                         
Net interest margin
   
3.38
%
   
2.69
%
   
4.01
%
   
3.32
%
 
NM
     
1.37
%
 
NM
   
NM
     
4.12
%
                                                                         
Net-revenue concentration*
   
63
%
   
4
%
   
2
%
   
69
%
   
16
%
   
2
%
   
13
%
   
31
%
   
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-11


Republic Bancorp, Inc.
Earnings Release Financial Supplement
Fourth Quarter 2023 (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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
Q4 to Q4
   
Dec. 31, 2023
   
Dec. 31, 2022
   
12M to 12M
 
                                                       
Traditional Banking
 
$
1,400
   
$
1,703
   
$
1,311
   
$
943
   
$
943
   
$
457
   
$
5,357
   
$
6,005
   
$
(648
)
Warehouse Lending
   
235
     
254
     
294
     
248
     
272
     
(37
)
   
1,031
     
1,748
     
(717
)
Total Core Bank
   
1,635
     
1,957
     
1,605
     
1,191
     
1,215
     
420
     
6,388
     
7,753
     
(1,365
)
TRS - Refund Advances
   
7
     
25
     
41
     
31,404
     
50
     
(43
)
   
31,477
     
13,656
     
17,821
 
TRS - Other Loan Fees
   
1,089
     
6
     
24
     
933
     
825
     
264
     
2,052
     
1,488
     
564
 
RCS
   
10,514
     
9,763
     
8,416
     
7,962
     
7,501
     
3,013
     
36,655
     
27,318
     
9,337
 
Total RPG
   
11,610
     
9,794
     
8,481
     
40,299
     
8,376
     
3,234
     
70,184
     
42,462
     
27,722
 
                                                                         
Total loan fees - Total Company
 
$
13,245
   
$
11,751
   
$
10,086
   
$
41,490
   
$
9,591
   
$
3,654
   
$
76,572
   
$
50,215
   
$
26,357
 
                                                                         

(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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
   
Q4 to Q4
   
Dec. 31, 2023
   
Dec. 31, 2022
   
12M to 12M
 
                                                       
Mortgage Loans Held for Sale
                                                      
                                                       
Balance, beginning of period
 
$
2,711
   
$
4,038
   
$
1,034
   
$
1,302
   
$
2,912
   
$
(201
)
 
$
1,302
   
$
29,393
   
$
(28,091
)
Originations
   
24,050
     
23,860
     
13,948
     
15,942
     
10,359
     
13,691
     
77,800
     
205,365
     
(127,565
)
Proceeds from sales
   
(24,134
)
   
(25,681
)
   
(11,483
)
   
(16,630
)
   
(12,207
)
   
(11,927
)
   
(77,928
)
   
(238,398
)
   
160,470
 
Net gain on sale
   
600
     
494
     
539
     
420
     
238
     
362
     
2,053
     
4,942
     
(2,889
)
Balance, end of period
 
$
3,227
   
$
2,711
   
$
4,038
   
$
1,034
   
$
1,302
   
$
1,925
   
$
3,227
   
$
1,302
   
$
1,925
 
                                                                         
RCS Consumer Loans Held for Sale
                                                                       
                                                                         
Balance, beginning of period
 
$
21,972
   
$
21,544
   
$
17,432
   
$
17,875
   
$
21,475
   
$
497
   
$
17,875
   
$
22,684
   
$
(4,809
)
Originations
   
300,281
     
287,088
     
262,404
     
207,222
     
225,588
     
74,693
     
1,056,995
     
1,045,715
     
11,280
 
Proceeds from sales
   
(302,118
)
   
(289,997
)
   
(261,301
)
   
(210,199
)
   
(231,999
)
   
(70,119
)
   
(1,063,615
)
   
(1,063,801
)
   
186
 
Net gain on sale
   
3,873
     
3,337
     
3,009
     
2,534
     
2,811
     
1,062
     
12,753
     
13,277
     
(524
)
Balance, end of period
 
$
24,008
   
$
21,972
   
$
21,544
   
$
17,432
   
$
17,875
   
$
6,133
   
$
24,008
   
$
17,875
   
$
6,133
 
                                                                         

S-12


(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, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
 
                               
Total stockholders' equity - GAAP (a)
 
$
912,756
   
$
893,400
   
$
886,971
   
$
882,202
   
$
856,613
 
Less: Goodwill
   
40,516
     
40,516
     
40,516
     
41,618
     
16,300
 
Less: Mortgage servicing rights
   
7,411
     
7,710
     
7,995
     
8,406
     
8,769
 
Less: Core deposit intangible
   
2,439
     
2,576
     
2,713
     
2,813
     
 
Tangible stockholders' equity - Non-GAAP (c)
 
$
862,390
   
$
842,598
   
$
835,747
   
$
829,365
   
$
831,544
 
                                         
Total assets - GAAP (b)
 
$
6,594,891
   
$
6,386,475
   
$
6,369,779
   
$
6,074,091
   
$
5,835,543
 
Less: Goodwill
   
40,516
     
40,516
     
40,516
     
41,618
     
16,300
 
Less: Mortgage servicing rights
   
7,411
     
7,710
     
7,995
     
8,406
     
8,769
 
Less: Core deposit intangible
   
2,439
     
2,576
     
2,713
     
2,813
     
 
Tangible assets - Non-GAAP (d)
 
$
6,544,525
   
$
6,335,673
   
$
6,318,555
   
$
6,021,254
   
$
5,810,474
 
                                         
Total stockholders' equity to total assets - GAAP (a/b)
   
13.84
%
   
13.99
%
   
13.92
%
   
14.52
%
   
14.68
%
Tangible stockholders' equity to tangible assets - Non-GAAP (c/d)
   
13.18
%
   
13.30
%
   
13.23
%
   
13.77
%
   
14.31
%
                                         
Number of shares outstanding (e)
   
19,358
     
19,453
     
19,606
     
19,758
     
19,747
 
                                         
Book value per share - GAAP (a/e)
 
$
47.15
   
$
45.93
   
$
45.24
   
$
44.65
   
$
43.38
 
Tangible book value per share - Non-GAAP (c/e)
   
44.55
     
43.31
     
42.63
     
41.98
     
42.11
 

(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 CBank merger, the now-cancelled TRS Transaction, the BOLI benefit payment received, as well as net gains (losses) on sales, calls, and impairment of investment securities.

                                             
                                             
   
Three Months Ended
     
Year Ended
 
(dollars in thousands)
 
Dec. 31, 2023
   
Sep. 30, 2023
   
Jun. 30, 2023
   
Mar. 31, 2023
   
Dec. 31, 2022
     
Dec. 31, 2023
   
Dec. 31, 2022
 
                                             
Net interest income - GAAP
 
$
66,782
   
$
64,825
   
$
64,529
   
$
92,642
   
$
63,113
     
$
288,778
   
$
236,691
 
Noninterest income - GAAP
   
14,780
     
14,345
     
19,651
     
22,681
     
13,124
       
71,457
     
89,810
 
Less: Contract termination fee related to TRS Transaction
   
     
     
     
     
       
     
5,000
 
Less: Legal settlement related to TRS Transaction
   
     
     
     
     
       
     
13,000
 
Less: BOLI benefit payment received
   
     
     
1,728
     
     
       
1,728
     
 
Less: Net gain (loss) on securities
   
6
     
2
     
3
     
1
     
1
       
12
     
(222
)
Total adjusted income - Non-GAAP (a)
 
$
81,556
   
$
79,168
   
$
82,449
   
$
115,322
   
$
76,236
     
$
358,495
   
$
308,723
 
                                                           
                                                           
Noninterest expense - GAAP
 
$
47,054
   
$
48,368
   
$
51,533
   
$
52,443
   
$
44,905
     
$
199,398
   
$
187,308
 
Less: Expenses related to CBank acquisition
   
92
     
(132
)
   
127
     
2,073
     
       
2,160
     
 
Less: Expenses related to TRS Transaction
   
     
     
     
     
       
     
914
 
Adjusted noninterest expense - Non-GAAP (b)
 
$
46,962
   
$
48,500
   
$
51,406
   
$
50,370
   
$
44,905
     
$
197,238
   
$
186,394
 
                                                           
Efficiency Ratio - Non-GAAP (b/a)
   
58
%
   
61
%
   
62
%
   
44
%
   
59
%
     
55
%
   
60
%
                                                           

(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 December 31, 2023, included $0 of Refund Advances (“RA”), which do not have a contractual due date, but the Company considered an RA delinquent in 2023 if it remained unpaid 35 days after the taxpayer’s tax return was submitted to the applicable taxing authority.

S-13


(10)
The following table provides a reconciliation of Net Income in accordance with GAAP to Adjusted Net Income, a non-GAAP disclosure. The Company provides the Adjusted Net Income, a non-GAAP measure, in addition to GAAP Net Income, because of its widespread use by investors as a means to evaluate company performance. The Adjusted Net Income figure excludes material nonrecurring revenues and expenses related to the CBank merger and the now-cancelled TRS Transaction.

                         
                         
   
Year Ended
             
(dollars in thousands)
 
Dec. 31, 2023
   
Dec. 31, 2022
   
$ Change
   
% Change
 
                         
Net income - GAAP
 
$
90,374
   
$
91,106
   
$
(732
)
   
(1
)%
Add: Expenses related to CBank acquisition
   
2,160
     
     
2,160
   
NM
 
Add: Provision expense related to CBank acquisition
   
2,689
     
     
2,689
   
NM
 
Less: Contract termination fee related to TRS Transaction
   
     
(5,000
)
   
5,000
   
NM
 
Less: Legal settlement related to TRS Transaction
   
     
(13,000
)
   
13,000
   
NM
 
Add: Expenses related to TRS Transaction
   
     
914
     
(914
)
 
NM
 
Subtotal: Adjusted Items
 
$
4,849
   
$
(17,086
)
 
$
21,935
   
NM
 
Add: Applicable Income Tax Impact on the above items
   
(978
)
   
3,859
     
(4,837
)
 
NM
 
Total adjusted net income - Non-GAAP (a)
 
$
94,245
   
$
77,879
   
$
16,366
     
21
%

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-14
v3.23.4
Document and Entity Information
Jan. 26, 2024
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Jan. 26, 2024
Entity Registrant Name REPUBLIC BANCORP, INC.
Entity Incorporation, State or Country Code KY
Entity File Number 0-24649
Entity Tax Identification Number 61-0862051
Entity Address, Address Line One 601 West Market Street
Entity Address, City or Town Louisville
Entity Address, State or Province KY
Entity Address, Postal Zip Code 40202
City Area Code 502
Local Phone Number 584-3600
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity Emerging Growth Company false
Entity Central Index Key 0000921557
Title of 12(b) Security Class A Common
Trading Symbol RBCAA
Security Exchange Name NASDAQ

Republic Bancorp (NASDAQ:RBCAA)
Historical Stock Chart
Von Mär 2024 bis Apr 2024 Click Here for more Republic Bancorp Charts.
Republic Bancorp (NASDAQ:RBCAA)
Historical Stock Chart
Von Apr 2023 bis Apr 2024 Click Here for more Republic Bancorp Charts.