Kentucky
|
61-0862051
|
(State or other jurisdiction of
|
(I.R.S. Employer Identification No.)
|
incorporation or organization)
|
|
601 West Market Street, Louisville, Kentucky
|
40202
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Name of each exchange on which registered
|
Class A Common Stock
|
NASDAQ Global Select Market
|
o
Yes
þ
No
|
o
Yes
þ
No
|
þ
Yes
o
No
|
þ
Yes
o
No
|
þ
|
Large accelerated filer
o
|
Accelerated filer
þ
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
o
Yes
þ
No
|
5 | ||
32 | ||
47 | ||
47 | ||
49 | ||
49 | ||
50 | ||
53 | ||
57 | ||
116 | ||
116 | ||
212 | ||
212 | ||
212 | ||
213 | ||
213 | ||
213 | ||
213 | ||
213 | ||
214 | ||
214 | ||
216 |
|
●
|
projections of revenue, income, expenses, losses, earnings per share, capital expenditures, dividends, capital structure or other financial items;
|
|
●
|
descriptions of plans or objectives for future operations, products or services;
|
|
●
|
forecasts of future economic performance; and
|
|
●
|
descriptions of assumptions underlying or relating to any of the foregoing.
|
|
●
|
loan delinquencies, non-performing loans, impaired loans and troubled debt restructurings (“TDR”s);
|
|
●
|
further developments in the Bank’s ongoing review of and efforts to resolve possible problem credit relationships, which could result in, among other things, additional provision for loan losses;
|
|
●
|
deteriorating credit quality, including changes in the interest rate environment and reducing interest margins;
|
|
●
|
future credit losses and the overall adequacy of the allowance for loan losses;
|
|
●
|
potential write-downs of other real estate owned (“OREO”);
|
|
●
|
potential recast adjustments to acquisition day fair values (“day-one fair values”);
|
|
●
|
future short-term and long-term interest rates and the respective impact on net interest margin, net interest spread, net income, liquidity and capital;
|
|
●
|
future long-term interest rates and their impact on the demand for Mortgage Banking products and warehouse lines of credit;
|
|
●
|
the future value of mortgage servicing rights;
|
|
●
|
the future regulatory viability of the Tax Refund Solutions (“TRS”) division;
|
|
●
|
the future operating performance of TRS, including the impact of the cessation of Refund Anticipation Loans (“RALs”);
|
|
●
|
future Refund Transfers (“RTs”), formerly referred to as Electronic Refund Check/Electronic Refund Deposit (“ERC/ERD” or “AR/ARD”), volume for TRS;
|
|
●
|
the impact to net income resulting from the termination of material TRS contracts;
|
|
●
|
future revenues associated with RTs at TRS;
|
|
●
|
future financial performance of Republic Payment Solutions (“RPS”);
|
|
●
|
future financial performance of Republic Credit Solutions (“RCS”);
|
|
●
|
potential impairment of investment securities;
|
|
●
|
the extent to which regulations written and implemented by the Federal Bureau of Consumer Financial Protection, and other federal, state and local governmental regulation of consumer lending and related financial products and services may limit or prohibit the operation of the Company’s business;
|
|
●
|
financial services reform and other current, pending or future legislation or regulation that could have a negative effect on the Company’s revenue and businesses, including the Dodd-Frank Act and legislation and regulation relating to overdraft fees (and changes to the Bank’s overdraft practices as a result thereof), debit card interchange fees, credit cards, and other bank services;
|
|
●
|
the impact of new accounting pronouncements;
|
|
●
|
legal and regulatory matters including results and consequences of regulatory guidance, litigation, administrative proceedings, rule-making, interpretations, actions and examinations;
|
|
●
|
future capital expenditures;
|
|
●
|
the strength of the U.S. economy in general and the strength of the local economies in which the Company conducts operations;
|
|
●
|
the Bank’s ability to maintain current deposit and loan levels at current interest rates; and,
|
|
●
|
the Company’s ability to successfully implement future growth plans, including but not limited to the acquisitions of failed banks.
|
Year Ended December 31, 2012
|
||||||||||||||||
Republic
|
||||||||||||||||
Traditional
|
Mortgage
|
Processing
|
Total
|
|||||||||||||
(dollars in thousands)
|
Banking
|
Banking
|
Group
|
Company
|
||||||||||||
Net income
|
$ | 55,174 | $ | 3,279 | $ | 60,886 | $ | 119,339 | ||||||||
Total assets
|
3,371,934 | 15,752 | 6,713 | 3,394,399 | ||||||||||||
Net interest margin
|
3.64 | % |
NM
|
NM
|
4.82 | % |
Year Ended December 31, 2011
|
||||||||||||||||
Republic
|
||||||||||||||||
Traditional
|
Mortgage
|
Processing
|
Total
|
|||||||||||||
(dollars in thousands)
|
Banking
|
Banking
|
Group
|
Company
|
||||||||||||
Net income
|
$ | 26,463 | $ | 344 | $ | 67,342 | $ | 94,149 | ||||||||
Total assets
|
3,099,426 | 10,880 | 309,685 | 3,419,991 | ||||||||||||
Net interest margin
|
3.55 | % |
NM
|
NM
|
5.09 | % |
Year Ended December 31, 2010
|
||||||||||||||||
Republic
|
||||||||||||||||
Traditional
|
Mortgage
|
Processing
|
Total
|
|||||||||||||
(dollars in thousands)
|
Banking
|
Banking
|
Group
|
Company
|
||||||||||||
Net income
|
$ | 17,895 | $ | 2,618 | $ | 44,240 | $ | 64,753 | ||||||||
Total assets
|
3,026,628 | 23,359 | 572,716 | 3,622,703 | ||||||||||||
Net interest margin
|
3.57 | % |
NM
|
NM
|
4.65 | % |
●
|
Kentucky – 34
|
o
|
Metropolitan Louisville – 20
|
o
|
Central Kentucky – 11
|
§
|
Elizabethtown – 1
|
§
|
Frankfort – 1
|
§
|
Georgetown – 1
|
§
|
Lexington – 5
|
§
|
Owensboro – 2
|
§
|
Shelbyville, Kentucky - 1
|
o
|
Northern Kentucky – 3
|
§
|
Covington, Kentucky – 1
|
§
|
Florence, Kentucky – 1
|
§
|
Independence, Kentucky - 1
|
●
|
Southern Indiana – 3
|
o
|
Floyds Knobs – 1
|
o
|
Jeffersonville – 1
|
o
|
New Albany – 1
|
●
|
Metropolitan Tampa, Florida – 4*
|
●
|
Metropolitan Cincinnati, Ohio – 1*
|
●
|
Metropolitan Nashville, Tennessee – 1
|
●
|
Metropolitan Minneapolis, Minnesota – 1
|
|
●
|
The Bank generally retains adjustable rate mortgage (“ARM”) single family, first lien residential real estate loans with fixed terms up to ten years. All mortgage loans retained on balance sheet are included as a component of the Company’s “Traditional Banking” segment and are discussed below and elsewhere in this filing.
|
|
●
|
Single family, first lien residential real estate loans with fixed rate terms of 15, 20 and 30 years are generally sold into the secondary market. Their accompanying mortgage servicing rights (“MSRs”), which may be either sold or retained, are included as a component of the Company’s “Mortgage Banking” segment and are discussed below and elsewhere in this filing. In order to take advantage of the steep yield curve during 2012, 2011 and 2010, the Bank elected to retain approximately $3 million, $45 million and $65 million of 15-year fixed rate single family, first lien residential real estate loans. In addition, during 2012 and 2011, the Bank retained approximately $8 million and $14 million of 30-year fixed rate single family, first lien residential real estate loans.
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data.”
|
|
o
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
o
|
Footnote 21 “Segment Information”
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data.”
|
|
o
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
o
|
Footnote 21 “Segment Information”
|
|
●
|
set the term of the M&S Agreement to expire on October 16, 2014;
|
|
●
|
named RB&T as the exclusive provider of all RT products and the previously offered RAL product for a mutually agreed upon list of locations through the term of the contract; and
|
|
●
|
provided that either party may at its option terminate the M&S Agreement upon twenty (20) days’ prior written notice if (i) the other party has materially breached any of the terms thereof and has failed to cure such breach within such twenty day time period or (ii) the continued operation of the Financial Product Program or the electronic filing program was no longer commercially feasible or practical, or no longer provided the same opportunity, to the terminating party due to legal, legislative or regulatory determinations, enactments or interpretations or significant external events or occurrences beyond the control of the terminating party; and provided that in the case of clause (ii) above, the parties shall first mutually endeavor in good faith to modify the Financial Product Program in a manner resolving the problems caused by legal, legislative, regulatory or external events or occurrences.
|
|
●
|
Part I Item 1 “Business”
|
|
o
|
General Business Overview
|
|
§
|
Republic Processing Group segment
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
o
|
Republic Processing Group
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
o
|
“Recent Developments”
|
|
o
|
“Overview”
|
|
o
|
“Results of Operations”
|
|
o
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
o
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
o
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
o
|
Footnote 21 “Segment Information”
|
|
●
|
generate a low-cost deposit source;
|
|
●
|
generate float revenue from the previously mentioned low cost deposit source;
|
|
●
|
serve as a source of fee income; and
|
|
●
|
generate debit card interchange revenue.
|
●
|
Redefined the deposit insurance assessment base as average consolidated total assets minus average tangible equity (defined as Tier I Capital);
|
●
|
Made generally conforming changes to the unsecured debt and brokered deposit adjustments to assessment rates;
|
●
|
Created a depository institution debt adjustment;
|
●
|
Elminated the secured liability adjustment; and
|
●
|
Adopted a new assessment rate schedule, and, in lieu of dividends, other rate schedules when the reserve ratio reaches certain levels.
|
●
|
Establishment of enhanced anti-money laundering programs;
|
●
|
Establishment of a program specifying procedures for obtaining identifying information from customers seeking to open new accounts;
|
●
|
Establishment of enhanced due diligence policies, procedures and controls designed to detect and report money laundering;
|
●
|
Prohibitions on correspondent accounts for foreign shell banks; and
|
●
|
Compliance with record keeping obligations with respect to correspondent accounts of foreign banks.
|
●
|
Community Reinvestment Act
|
●
|
Home Mortgage Disclosure Act
|
●
|
Equal Credit Opportunity Act
|
●
|
Truth in Lending Act
|
●
|
Real Estate Settlement Procedures Act
|
●
|
Fair Credit Reporting Act
|
●
|
a lending test, to evaluate the institution’s record of making loans in its assessment areas;
|
●
|
an investment test, to evaluate the institution’s record of investing in community development projects, affordable housing and programs benefiting low or moderate income individuals and businesses in its assessment area or a broader area that includes its assessment area; and
|
●
|
a service test, to evaluate the institution’s delivery of services through its retail banking channels and the extent and innovativeness of its community development services.
|
●
|
be made on terms that are substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with non-insiders and that do not involve more than the normal risk of repayment or present other features that are unfavorable to the Bank; and
|
●
|
not exceed certain limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based, in part, on the amount of the Bank’s capital.
|
Total Risk Based
Capital Ratio |
Tier 1 Risk-Based
Capital Ratio |
Leverage Ratio
|
Other
|
|
Well Capitalized:
|
10% or greater
|
6% or greater
|
5% or greater
|
Not subject to any order
or written directive to meet and maintain a specific capital level for any capital measure |
Adequately Capitalized
|
8% or greater
|
4% or greater
|
4% or greater (3% in the
case of a bank with a composite CAMEL rating of 1) |
|
Undercapitalized
|
less than 8%
|
less than 4%
|
less than 4% (3% in the
case of a bank with a composite CAMEL rating of 1) |
|
Significantly
Undercapitalized |
less than 6%
|
less than 3%
|
less than 3%
|
|
Critically
Undercapitalized |
Ratio of tangible equity to
total assets is less than or equal to 2% |
2012
|
2011
|
|||||||||||||||
As of December 31,
(dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||
Total Capital to risk weighted assets
|
||||||||||||||||
Republic Bancorp, Inc.
|
$ | 581,189 | 25.28 | % | $ | 501,188 | 24.74 | % | ||||||||
Republic Bank & Trust Co.
|
451,898 | 20.37 | 447,143 | 22.97 | ||||||||||||
Republic Bank
|
14,494 | 18.02 | 16,441 | 20.34 | ||||||||||||
Tier 1 (Core) Capital to risk weighted assets
|
||||||||||||||||
Republic Bancorp, Inc.
|
558,982 | 24.31 | % | 478,003 | 23.59 | % | ||||||||||
Republic Bank & Trust Co.
|
407,261 | 18.36 | 401,529 | 20.63 | ||||||||||||
Republic Bank
|
13,474 | 16.75 | 15,420 | 19.08 | ||||||||||||
Tier 1 Leverage Capital to average assets
|
||||||||||||||||
Republic Bancorp, Inc.
|
558,982 | 16.36 | % | 478,003 | 14.77 | % | ||||||||||
Republic Bank & Trust Co.
|
407,261 | 12.18 | 401,529 | 12.78 | ||||||||||||
Republic Bank
|
13,474 | 13.43 | 15,420 | 14.44 |
●
|
A minimum ratio of common equity to risk-weighted assets reaching 4.5%, plus an additional 2.5% as a capital conservation buffer, by 2019 after a phase-in period.
|
●
|
A minimum ratio of Tier 1 capital to risk-weighted assets reaching 6.0% by 2019 after a phase-in period.
|
●
|
A minimum ratio of total capital to risk-weighted assets, plus the additional 2.5% capital conservation buffer, reaching 10.5% by 2019 after a phase-in period.
|
●
|
An additional countercyclical capital buffer to be imposed by applicable national banking regulators periodically at their discretion, with advance notice.
|
●
|
Restrictions on capital distributions and discretionary bonuses applicable when capital ratios fall within the buffer zone.
|
●
|
Deduction from common equity of deferred tax assets that depend on future profitability to be realized.
|
●
|
Increased capital requirements for counterparty credit risk relating to Over-The-Counter derivatives, repos and securities financing activities.
|
●
|
For capital instruments issued on or after January 13, 2013 (other than common equity), a loss-absorbency requirement such that the instrument must be written off or converted to common equity if a trigger event occurs, either pursuant to applicable law or at the direction of the banking regulator. A trigger event is an event under which the banking entity would become nonviable without the write-off or conversion, or without an injection of capital from the public sector. The issuer must maintain authorization to issue the requisite shares of common equity if conversion were required.
|
●
|
Revises the definition of regulatory capital components and related calculations.
|
●
|
Adds a new common equity tier 1 capital ratio.
|
●
|
Increases the minimum tier 1 capital ratio requirement from 4 percent to 6 percent.
|
●
|
Imposes different limitations to qualifying minority interest in regulatory capital than those currently applied;
|
●
|
Incorporates the revised regulatory capital requirements into the Prompt Corrective Action (PCA) framework.
|
●
|
Implements a new capital conservation buffer that would limit payment of capital distributions and certain discretionary bonus payments to executive officers and key risk takers if the banking organization does not hold certain amounts of common equity tier 1 capital in addition to those needed to meet its minimum risk-based capital requirements.
|
●
|
Provides a transition period for several aspects of the proposed rule, including the phase-out period for certain non-qualifying capital instruments, the new minimum capital ratio requirements, the capital conservation buffer, and the regulatory capital adjustments and deductions.
|
●
|
For advanced approaches banks, introduces a countercyclical capital buffer and a supplemental leverage ratio.
|
●
|
prohibit incentive-based compensation arrangements that encourage inappropriate risks by providing covered persons with “excessive” compensation;
|
|
●
|
prohibit incentive-based compensation arrangements that encourage inappropriate risk taking by providing covered persons with compensation that “could lead to a material financial loss” to an institution;
|
|
●
|
require disclosures that will enable the appropriate federal regulator to determine compliance with the rule; and
|
|
●
|
require the institution to maintain policies and procedures to ensure compliance with these requirements and prohibitions commensurate with the size and complexity of the organization and the scope of its use of incentive compensation.
|
ACCOUNTING POLICIES/ESTIMATES, ACCOUNTING STANDARDS AND INTERNAL CONTROL |
REPUBLIC PROCESSING GROUP |
●
|
positive affirmations by EROs of individual tax preparer training related to regulatory requirements applicable to bank products;
|
●
|
annual audits covering 10% of active ERO locations and a significant sample of applications for Bank products. The audits will consist of onsite visits, document reviews, mystery shops of tax preparation offices, and tax product customer surveys;
|
●
|
on-site audit confirmation of ERO agreements to adhere to laws, processes, procedures, disclosure requirements and physical and electronic security requirements;
|
●
|
an advertising approval process that requires RB&T to approve all tax preparer advertisements prior to their issuance;
|
●
|
monitoring of ERO offices for income tax return quality;
|
●
|
monitoring of ERO offices for adherence to acceptable tax preparation fee parameters;
|
●
|
monitoring for federal and state tax preparation requirements, including local and state tax preparer registration, and posting and disclosure requirements relative to Bank products;
|
●
|
RB&T to provide advance notification, as practicable, to the FDIC of any significant changes in the TRS line of business, including
|
o
|
a change of more than 25% from the prior tax season in the number of EROs with which RB&T is doing business, or
|
o
|
the addition of tax-related products offered by RB&T that it did not previously offer; and
|
●
|
RB&T to provide advance notification, as practicable, to the FDIC when RB&T enters into a relationship with a new corporation that has multiple owned or franchised locations, when the relationship alone will represent an increase of more than 10% from the prior tax season in the number of EROs with which RB&T is doing business.
|
|
●
|
Part I Item 1 “Business”
|
|
o
|
General Business Overview
|
|
§
|
Republic Processing Group segment
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
o
|
Republic Processing Group
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
o
|
“Recent Developments”
|
|
o
|
“Overview”
|
|
o
|
“Results of Operations”
|
|
o
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
o
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
o
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
o
|
Footnote 21 “Segment Information”
|
TRADITIONAL BANK LENDING AND THE ALLOWANCE FOR LOAN LOSSES |
INVESTMENT SECURITIES AND FHLB STOCK |
ASSET LIABILITY MANAGEMENT AND LIQUIDITY |
DEPOSITS, OVERDRAFTS, FDIC INSURANCE PREMIUMS AND SERVICE CHARGES ON DEPOSITS |
COMPANY COMMON STOCK |
|
●
|
Variations in the Company’s and its competitors’ operating results;
|
|
●
|
Changes in earnings estimates or publication of research reports and recommendations by financial analysts or actions taken by rating agencies with respect to the Bank or other financial institutions;
|
|
●
|
Announcements by the Company or its competitors of mergers, acquisitions and strategic partnerships;
|
|
●
|
Additions or departure of key personnel;
|
|
●
|
Actual or anticipated quarterly or annual fluctuations in operating results, cash flows and financial condition;
|
|
●
|
The announced exiting of or significant reductions in material lines of business within the Company;
|
|
●
|
Changes or proposed changes in banking laws or regulations or enforcement of these laws and regulations;
|
|
●
|
Events affecting other companies that the market deems comparable to the Company;
|
|
●
|
Developments relating to regulatory examinations;
|
|
●
|
Speculation in the press or investment community generally or relating to the Company’s reputation or the financial services industry;
|
|
●
|
Future issuances or re-sales of equity or equity-related securities, or the perception that they may occur;
|
|
●
|
General conditions in the financial markets and real estate markets in particular, developments related to market conditions for the financial services industry;
|
|
●
|
Domestic and international economic factors unrelated to the Company’s performance;
|
|
●
|
Developments related to litigation or threatened litigation;
|
|
●
|
The presence or absence of short selling of the Company’s common stock; and,
|
|
●
|
Future sales of the Company’s common stock or debt securities.
|
GOVERNMENT REGULATION / ECONOMIC FACTORS |
MANAGEMENT, INFORMATION SYSTEMS, ACQUISITIONS, ETC. |
Approximate
|
|||
Square
|
Owned (O)/
|
||
Bank Offices
|
Footage
|
Leased (L)
|
|
(continued)
|
|||
Elizabethtown
, 1690 Ring Road
|
6,000
|
O
|
|
Frankfort
, 100 Highway 676
|
3,000
|
O/L (2)
|
|
Georgetown
, 430 Connector Road
|
4,000
|
O/L (2)
|
|
Shelbyville
, 1614 Midland Trail
|
4,000
|
O/L (2)
|
|
Southern Indiana Banking Centers:
|
|||
4571 Duffy Road, Floyds Knobs
|
4,000
|
O/L (2)
|
|
3141 Highway 62, Jeffersonville
|
4,000
|
O
|
|
3001 Charlestown Crossing Way, New Albany
|
2,000
|
L
|
|
Florida Banking Centers:
|
|||
9100 Hudson Avenue, Hudson
|
4,000
|
O
|
|
34650 U.S. Highway 19, Palm Harbor
|
3,000
|
L
|
|
9037 U.S. Highway 19, Port Richey
|
8,000
|
O
|
|
11502 North 56th Street, Temple Terrace
|
3,000
|
L
|
|
Ohio Banking Center:
|
|||
9683 Kenwood Road, Blue Ash
|
3,000
|
L
|
|
Tennessee Banking Center:
|
|||
3817 Mallory Station Road, Franklin
|
9,000
|
L
|
|
Minnesota Banking Center:
|
|||
8500 Normandale Lake Blvd, Suite 110, Bloomington
|
4,000
|
||
Support and Operations:
|
|||
200 South Seventh Street, Louisville, KY
|
48,000
|
L (1)
|
|
125 South Sixth Street, Louisville, KY
|
1,000
|
L
|
|
401 East Chestnut, Suite 620, Louisville, KY
|
500
|
L |
(1)
|
Locations are leased from partnerships in which Steven E. Trager, Chairman and Chief Executive Officer and A. Scott Trager, President, are partners. See additional discussion included under Part III Item 13 "Certain Relationships and Related Transactions, and Director Independence."
|
(2)
|
The banking centers at these locations are owned by Republic; however, the banking center is located on land that is leased through long-term agreements with third parties.
|
2012
|
||||||||||||||||
Market Value
|
Dividend
|
|||||||||||||||
Quarter Ended
|
High
|
Low
|
Class A
|
Class B
|
||||||||||||
March 31st
|
$ | 27.50 | $ | 23.35 | 0.154 | 0.140 | ||||||||||
June 30th
|
24.31 | 20.23 | 0.165 | 0.150 | ||||||||||||
September 30th
|
25.12 | 21.95 | 0.165 | 0.150 | ||||||||||||
December 31st (*)
|
22.02 | 19.85 | 1.265 | 1.150 | ||||||||||||
2011
|
||||||||||||||||
Market Value
|
Dividend
|
|||||||||||||||
Quarter Ended
|
High
|
Low
|
Class A
|
Class B
|
||||||||||||
March 31st
|
$ | 23.86 | $ | 16.87 | 0.143 | 0.130 | ||||||||||
June 30th
|
21.89 | 18.95 | 0.154 | 0.140 | ||||||||||||
September 30th
|
21.69 | 16.00 | 0.154 | 0.140 | ||||||||||||
December 31st
|
23.51 | 16.98 | 0.154 | 0.140 |
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
Total Number of
|
Maximum Number
|
||||||||||||||
Shares Purchased
|
of Shares that May
|
||||||||||||||
as Part of Publicly
|
Yet Be Purchased
|
||||||||||||||
Total Number of
|
Average Price
|
Announced Plans
|
Under the Plan
|
||||||||||||
Period
|
Shares Purchased
|
Paid Per Share
|
or Programs
|
or Programs
|
|||||||||||
October 1 - October 31
|
- | $ | - | - | |||||||||||
November 1 - November 30
|
20,843 | 20.38 | 20,843 | ||||||||||||
December 1 - December 31
|
42,000 | 20.28 | 42,000 | ||||||||||||
Total
|
62,843 | $ | 20.23 | 62,843 |
523,719
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
|||||||||||||||||||
2007
|
2008
|
2009
|
2010
|
2011
|
2012
|
|||||||||||||||||||
Republic Bancorp Class A
|
||||||||||||||||||||||||
Common Stock
|
$ | 100.00 | $ | 168.20 | $ | 130.41 | $ | 154.43 | $ | 153.28 | $ | 152.82 | ||||||||||||
NASDAQ Bank Stock Index
|
100.00 | 78.46 | 66.39 | 75.04 | 67.16 | 78.80 | ||||||||||||||||||
S&P 500 Index
|
100.00 | 63.00 | 79.91 | 91.05 | 92.98 | 106.06 |
As of and for the Years Ended December 31,
|
||||||||||||||||||||
(in thousands, except per share data, FTEs and # of banking centers)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 137,691 | $ | 362,971 | $ | 786,371 | $ | 1,068,179 | $ | 616,303 | ||||||||||
Investment securities
|
484,256 | 674,022 | 542,694 | 467,235 | 904,674 | |||||||||||||||
Mortgage loans held for sale
|
10,614 | 4,392 | 15,228 | 5,445 | 11,298 | |||||||||||||||
Gross loans
|
2,650,197 | 2,285,295 | 2,175,240 | 2,268,232 | 2,303,857 | |||||||||||||||
Allowance for loan losses
|
23,729 | 24,063 | 23,079 | 22,879 | 14,832 | |||||||||||||||
Goodwill
|
10,168 | 10,168 | 10,168 | 10,168 | 10,168 | |||||||||||||||
Total assets
|
3,394,399 | 3,419,991 | 3,622,703 | 3,918,768 | 3,939,368 | |||||||||||||||
Non interest-bearing deposits
|
479,046 | 408,483 | 325,375 | 318,275 | 273,203 | |||||||||||||||
Interest-bearing deposits
|
1,503,882 | 1,325,495 | 1,977,317 | 2,284,206 | 2,470,166 | |||||||||||||||
Total deposits
|
1,982,928 | 1,733,978 | 2,302,692 | 2,602,481 | 2,743,369 | |||||||||||||||
Securities sold under agreements to repurchase
|
||||||||||||||||||||
and other short-term borrowings
|
250,884 | 230,231 | 319,246 | 299,580 | 339,012 | |||||||||||||||
Federal Home Loan Bank advances
|
542,600 | 934,630 | 564,877 | 637,607 | 515,234 | |||||||||||||||
Subordinated note
|
41,240 | 41,240 | 41,240 | 41,240 | 41,240 | |||||||||||||||
Total liabilities
|
2,857,697 | 2,967,624 | 3,251,327 | 3,602,748 | 3,663,446 | |||||||||||||||
Total stockholders' equity
|
536,702 | 452,367 | 371,376 | 316,020 | 275,922 | |||||||||||||||
Average Balance Sheet Data:
|
||||||||||||||||||||
Federal funds sold and other interest-earning deposits
|
$ | 187,790 | $ | 315,530 | $ | 473,137 | $ | 341,126 | $ | 92,978 | ||||||||||
Investment securities, including FHLB stock
|
640,830 | 678,804 | 561,273 | 536,996 | 629,626 | |||||||||||||||
Gross loans, including loans held for sale
|
2,504,150 | 2,246,259 | 2,338,990 | 2,372,008 | 2,369,691 | |||||||||||||||
Allowance for loan losses
|
25,226 | 28,817 | 27,755 | 22,005 | 15,556 | |||||||||||||||
Total assets
|
3,560,739 | 3,416,921 | 3,503,886 | 3,415,725 | 3,232,435 | |||||||||||||||
Non interest-bearing deposits
|
624,053 | 509,457 | 421,162 | 381,665 | 321,308 | |||||||||||||||
Interest-bearing deposits
|
1,512,455 | 1,540,515 | 1,725,891 | 1,684,277 | 1,599,280 | |||||||||||||||
Total liabilities
|
2,351,768 | 2,418,865 | 2,671,466 | 2,679,499 | 2,604,577 | |||||||||||||||
Total stockholders' equity
|
530,096 | 439,636 | 361,357 | 305,864 | 267,578 | |||||||||||||||
Income Statement Data - Total Company:
|
||||||||||||||||||||
Total interest income
|
$ | 183,459 | $ | 195,115 | $ | 193,473 | $ | 212,605 | $ | 202,142 | ||||||||||
Total interest expense
|
22,804 | 30,255 | 36,661 | 48,742 | 72,418 | |||||||||||||||
Net interest income
|
160,655 | 164,860 | 156,812 | 163,863 | 129,724 | |||||||||||||||
Provision for loan losses
|
15,043 | 17,966 | 19,714 | 33,975 | 16,205 | |||||||||||||||
Total non interest income
|
165,078 | 119,624 | 87,658 | 57,621 | 45,960 | |||||||||||||||
Total non interest expenses
|
126,745 | 122,321 | 126,323 | 121,485 | 107,592 | |||||||||||||||
Income before income tax expense
|
183,945 | 144,197 | 98,433 | 66,024 | 51,887 | |||||||||||||||
Income tax expense
|
64,606 | 50,048 | 33,680 | 23,893 | 18,235 | |||||||||||||||
Net income
|
119,339 | 94,149 | 64,753 | 42,131 | 33,652 | |||||||||||||||
Income Statement Data - Traditional Bank(1):
|
||||||||||||||||||||
Total interest income
|
$ | 137,886 | $ | 135,522 | $ | 141,252 | $ | 154,942 | $ | 176,366 | ||||||||||
Total interest expense
|
22,655 | 29,775 | 35,099 | 43,786 | 64,808 | |||||||||||||||
Net interest income
|
115,231 | 105,747 | 106,153 | 111,156 | 111,558 | |||||||||||||||
Provision for loan losses
|
8,167 | 6,406 | 11,571 | 15,885 | 8,154 | |||||||||||||||
Total non interest income
|
86,554 | 31,072 | 28,548 | 31,766 | 14,826 | |||||||||||||||
Total non interest expenses
|
104,222 | 91,238 | 93,527 | 94,167 | 86,650 | |||||||||||||||
Income before income tax expense
|
89,396 | 39,175 | 29,603 | 32,870 | 31,580 | |||||||||||||||
Income tax expense
|
30,943 | 12,368 | 9,090 | 10,718 | 11,186 | |||||||||||||||
Net income
|
58,453 | 26,807 | 20,513 | 22,152 | 20,394 |
(continued)
|
As of and for the Years Ended December 31,
|
||||||||||||||||||||
(in thousands, except per share data, FTEs and # of banking centers)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Per Share Data:
|
||||||||||||||||||||
Basic average shares outstanding
|
20,959 | 20,945 | 20,877 | 20,749 | 20,518 | |||||||||||||||
Diluted average shares outstanding
|
21,028 | 20,993 | 20,960 | 20,884 | 20,824 | |||||||||||||||
End of period shares outstanding:
|
||||||||||||||||||||
Class A Common Stock
|
18,694 | 18,652 | 18,628 | 18,499 | 18,318 | |||||||||||||||
Class B Common Stock
|
2,271 | 2,300 | 2,307 | 2,309 | 2,310 | |||||||||||||||
Basic earnings per share:
|
||||||||||||||||||||
Class A Common Stock
|
$ | 5.71 | $ | 4.50 | $ | 3.11 | $ | 2.04 | $ | 1.65 | ||||||||||
Class B Common Stock
|
5.55 | 4.45 | 3.06 | 1.99 | 1.60 | |||||||||||||||
Diluted earnings per share:
|
||||||||||||||||||||
Class A Common Stock
|
$ | 5.69 | $ | 4.49 | $ | 3.10 | $ | 2.02 | $ | 1.62 | ||||||||||
Class B Common Stock
|
5.53 | 4.44 | 3.04 | 1.98 | 1.58 | |||||||||||||||
Cash dividends declared per share:
|
||||||||||||||||||||
Class A Common Stock
|
$ | 1.749 | $ | 0.605 | $ | 0.561 | $ | 0.517 | $ | 0.473 | ||||||||||
Class B Common Stock
|
1.590 | 0.550 | 0.510 | 0.470 | 0.430 | |||||||||||||||
Market value per share at December 31,
|
$ | 21.13 | $ | 22.90 | $ | 23.75 | $ | 20.60 | $ | 27.20 | ||||||||||
Book value per share at December 31,
|
25.60 | 21.59 | 17.74 | 15.19 | 13.38 | |||||||||||||||
Tangible book value per share at December 31,(2)
|
24.86 | 20.81 | 16.88 | 14.28 | 12.59 | |||||||||||||||
Performance Ratios:
|
||||||||||||||||||||
Return on average assets (ROA)
|
3.35 | % | 2.76 | % | 1.85 | % | 1.23 | % | 1.04 | % | ||||||||||
Return on average equity (ROE)
|
22.51 | % | 21.42 | % | 17.92 | % | 13.77 | % | 12.58 | % | ||||||||||
Efficiency ratio(3)
|
39 | % | 43 | % | 52 | % | 53 | % | 57 | % | ||||||||||
Yield on average interest-earning assets
|
5.50 | % | 6.02 | % | 5.74 | % | 6.54 | % | 6.54 | % | ||||||||||
Cost of average interest-bearing liabilities
|
0.97 | % | 1.25 | % | 1.37 | % | 1.82 | % | 2.78 | % | ||||||||||
Net interest spread
|
4.53 | % | 4.77 | % | 4.37 | % | 4.72 | % | 3.76 | % | ||||||||||
Net interest margin - Total Company
|
4.82 | % | 5.09 | % | 4.65 | % | 5.04 | % | 4.20 | % | ||||||||||
Net interest margin - Traditional Banking Segment
|
3.64 | % | 3.55 | % | 3.57 | % | 3.79 | % | 3.96 | % | ||||||||||
Capital Ratios:
|
||||||||||||||||||||
Average stockholders' equity to average total assets
|
14.89 | % | 12.87 | % | 10.31 | % | 8.95 | % | 8.28 | % | ||||||||||
Total risk based capital
|
25.28 | % | 24.74 | % | 22.04 | % | 18.37 | % | 15.43 | % | ||||||||||
Tier 1 risk based capital
|
24.31 | % | 23.59 | % | 20.89 | % | 17.25 | % | 14.72 | % | ||||||||||
Tier 1 leverage capital
|
16.36 | % | 14.77 | % | 12.05 | % | 10.52 | % | 8.80 | % | ||||||||||
Dividend payout ratio
|
31 | % | 13 | % | 18 | % | 25 | % | 29 | % | ||||||||||
Dividend yield
|
8 | % | 3 | % | 2 | % | 3 | % | 2 | % | ||||||||||
Other Information:
|
||||||||||||||||||||
End of period full time equivalent employees
|
797 | 710 | 744 | 735 | 724 | |||||||||||||||
Number of banking centers
|
44 | 43 | 43 | 44 | 45 |
As of and for the Years Ended December 31,
|
||||||||||||||||||||
(in thousands, except per share data, FTEs and # of banking centers)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Asset Quality Data - Total Company:
|
||||||||||||||||||||
Loans on non-accrual status
|
$ | 18,506 | $ | 23,306 | $ | 28,317 | $ | 43,136 | $ | 11,324 | ||||||||||
Loans past due 90 days or more and still on accrual
|
3,173 | - | - | 8 | 2,133 | |||||||||||||||
Total non-performing loans
|
21,679 | 23,306 | 28,317 | 43,144 | 13,457 | |||||||||||||||
Other real estate owned
|
26,203 | 10,956 | 11,969 | 4,772 | 5,737 | |||||||||||||||
Total non-performing assets
|
47,882 | 34,262 | 40,286 | 47,916 | 19,194 | |||||||||||||||
Total delinquent loans
|
20,844 | 24,433 | 26,927 | 44,854 | 24,765 | |||||||||||||||
Asset Quality Data - Acquired Banks:
|
||||||||||||||||||||
Loans on non-accrual status
|
$ | - |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Loans past due 90 days or more and still on accrual
|
3,173 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Total non-performing loans
|
3,173 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Other real estate owned
|
14,498 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Total non-performing assets
|
17,671 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Total delinquent loans
|
5,967 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||
Credit Quality Ratios - Total Company:
|
||||||||||||||||||||
Non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | 1.90 | % | 0.58 | % | ||||||||||
Non-performing assets to total loans (including OREO)
|
1.79 | % | 1.49 | % | 1.84 | % | 2.11 | % | 0.83 | % | ||||||||||
Non-performing assets to total assets
|
1.41 | % | 1.00 | % | 1.11 | % | 1.22 | % | 0.49 | % | ||||||||||
Allowance for loan losses to total loans
|
0.90 | % | 1.05 | % | 1.06 | % | 1.01 | % | 0.64 | % | ||||||||||
Allowance and non-accretable yield to total GCLPR(4)
|
2.34 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Allowance for loan losses to non-performing loans
|
109 | % | 103 | % | 82 | % | 53 | % | 110 | % | ||||||||||
Delinquent loans to total loans(5)
|
0.79 | % | 1.07 | % | 1.24 | % | 1.98 | % | 1.07 | % | ||||||||||
Net loan charge offs to average loans
|
0.61 | % | 0.76 | % | 0.83 | % | 1.09 | % | 0.60 | % | ||||||||||
Credit Quality Ratios - Traditional Bank:
|
||||||||||||||||||||
Non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | 1.90 | % | 0.58 | % | ||||||||||
Non-performing assets to total loans (including OREO)
|
1.79 | % | 1.49 | % | 1.84 | % | 2.11 | % | 0.83 | % | ||||||||||
Non-performing assets to total assets
|
1.41 | % | 1.10 | % | 1.32 | % | 1.60 | % | 0.69 | % | ||||||||||
Allowance for loan losses to total loans
|
0.90 | % | 1.05 | % | 1.06 | % | 1.01 | % | 0.64 | % | ||||||||||
Allowance and non-accretable yield to total GCLPR(4)
|
2.34 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Allowance for loan losses to non-performing loans
|
109 | % | 103 | % | 82 | % | 53 | % | 110 | % | ||||||||||
Delinquent loans to total loans(5)
|
0.79 | % | 1.07 | % | 1.24 | % | 1.98 | % | 1.07 | % | ||||||||||
Net loan charge offs to average loans
|
0.34 | % | 0.24 | % | 0.51 | % | 0.34 | % | 0.26 | % | ||||||||||
Credit Quality Ratios - Traditional Bank Excluding Acquired Banks:
|
||||||||||||||||||||
Non-performing loans to total loans
|
0.74 | % | 1.02 | % | 1.30 | % | 1.90 | % | 0.58 | % | ||||||||||
Non-performing assets to total loans (including OREO)
|
1.20 | % | 1.49 | % | 1.84 | % | 2.11 | % | 0.83 | % | ||||||||||
Non-performing assets to total assets
|
0.95 | % | 1.10 | % | 1.32 | % | 1.60 | % | 0.69 | % | ||||||||||
Allowance for loan losses to total loans
|
0.94 | % | 1.05 | % | 1.06 | % | 1.01 | % | 0.64 | % | ||||||||||
Allowance for loan losses to non-performing loans
|
127 | % | 103 | % | 82 | % | 53 | % | 110 | % | ||||||||||
Delinquent loans to total loans(5)
|
0.59 | % | 1.07 | % | 1.24 | % | 1.98 | % | 1.07 | % | ||||||||||
Net loan charge offs to average loans
|
0.35 | % | 0.24 | % | 0.51 | % | 0.34 | % | 0.26 | % | ||||||||||
Credit Quality Ratios - Acquired Banks:
|
||||||||||||||||||||
Non-performing loans to total loans
|
2.29 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Non-performing assets to total loans (including OREO)
|
11.54 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Non-performing assets to total assets
|
8.73 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Allowance for loan losses to total loans
|
0.15 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Allowance and non-accretable yield to total GCLPR(4)
|
21.83 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Allowance for loan losses to non-performing loans
|
7 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Delinquent loans to total loans(5)
|
4.30 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Net loan charge offs to average loans
|
0.00 | % |
NA
|
NA
|
NA
|
NA
|
(continued)
|
(1)
|
The Company’s “Core Bank” is composed of its Traditional Banking and Mortgage Banking segments. See Footnote 21 “Segment Information” under Part II Item 8 “Financial Statements and Supplemental Data” for additional information regarding the Company’s reporting segments.
|
(2)
|
The following table provides a reconciliation of total stockholders’ equity in accordance with U.S. generally accepted accounting principles (“GAAP”) to tangible stockholders’ equity in accordance with applicable regulatory requirements. The Company provides the tangible common equity ratio, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate capital adequacy.
|
(in thousands, except per share data)
|
Dec. 31, 2012
|
Dec. 31, 2011
|
Dec. 31, 2010
|
Dec. 31, 2009
|
Dec. 31, 2008
|
|||||||||||||||
Total stockholders' equity (a)
|
$ | 536,702 | $ | 452,367 | $ | 371,376 | $ | 316,020 | $ | 275,922 | ||||||||||
Less: Goodwill
|
10,168 | 10,168 | 10,168 | 10,168 | 10,168 | |||||||||||||||
Less: Core deposit intangible
|
510 | 58 | 117 | 196 | 298 | |||||||||||||||
Less: Mortgage servicing rights
|
4,777 | 6,087 | 7,800 | 8,430 | 5,809 | |||||||||||||||
Tangible stockholders' equity (c )
|
$ | 521,247 | $ | 436,054 | $ | 353,291 | $ | 297,226 | $ | 259,647 | ||||||||||
Total assets (b)
|
$ | 3,394,399 | $ | 3,419,991 | $ | 3,622,703 | $ | 3,918,768 | $ | 3,939,368 | ||||||||||
Less: Goodwill
|
10,168 | 10,168 | 10,168 | 10,168 | 10,168 | |||||||||||||||
Less: Core deposit intangible
|
510 | 58 | 117 | 196 | 298 | |||||||||||||||
Less: Mortgage servicing rights
|
4,777 | 6,087 | 7,800 | 8,430 | 5,809 | |||||||||||||||
Tangible assets (d)
|
$ | 3,378,944 | $ | 3,403,678 | $ | 3,604,618 | $ | 3,899,974 | $ | 3,923,093 | ||||||||||
Total stockholders' equity to total assets (a/b)
|
15.81 | % | 13.23 | % | 10.25 | % | 8.06 | % | 7.00 | % | ||||||||||
Tangible stockholders' equity to tangible assets (c/d)
|
15.43 | % | 12.81 | % | 9.80 | % | 7.62 | % | 6.62 | % | ||||||||||
Number of shares outstanding (e)
|
20,965 | 20,952 | 20,935 | 20,808 | 20,628 | |||||||||||||||
Book value per share (a/e)
|
$ | 25.60 | $ | 21.59 | $ | 17.74 | $ | 15.19 | $ | 13.38 | ||||||||||
Tangible book value per share (c/e)
|
24.86 | 20.81 | 16.88 | 14.28 | 12.59 |
(3)
|
Equals total non-interest expense divided by the sum of net interest income and non-interest income. The ratio excludes net gain (loss) on sales, calls and impairment of investment securities.
|
(4)
|
The following tables reflect the calculation of the allowance for loan losses plus non-accretable yield on purchased, credit impaired loans as a percentage of total gross contractual loan principal receivable (“GCLPR”). While this ratio is not considered in accordance with GAAP, it provides additional insight regarding the Bank’s ability to absorb impairment of contractual loan principal receivable.
|
Total Company
|
Acquired Banks
|
|||||||||
(in thousands, except per share data)
|
Dec. 31, 2012
|
(in thousands, except per share data)
|
Dec. 31, 2012
|
|||||||
Allowance for loan losses
|
$ | 23,729 |
Allowance for loan losses
|
$ | 214 | |||||
Non-accretable yield
|
39,264 |
Non-accretable yield
|
39,264 | |||||||
Total (f)
|
$ | 62,993 |
Total (h)
|
$ | 39,478 | |||||
Total loans
|
$ | 2,650,197 |
Total loans
|
$ | 138,616 | |||||
Non-accretable yield
|
39,264 |
Non-accretable yield
|
39,264 | |||||||
Accretable yield
|
2,593 |
Accretable yield
|
2,953 | |||||||
Total GCLPR (g)
|
$ | 2,692,054 |
Total GCLPR (i)
|
$ | 180,833 | |||||
Allowance and non-accretable yield
|
Allowance and non-accretable yield
|
|||||||||
to total GCLPR (f/g)
|
2.34 | % |
to total GCLPR (h/i)
|
21.83 | % |
(5)
|
Equals total loans exceeding 30 days past due divided by total loans.
|
|
●
|
projections of revenue, income, expenses, losses, earnings per share, capital expenditures, dividends, capital structure or other financial items;
|
|
●
|
descriptions of plans or objectives for future operations, products or services;
|
|
●
|
forecasts of future economic performance; and
|
|
●
|
descriptions of assumptions underlying or relating to any of the foregoing.
|
|
●
|
loan delinquencies, non-performing loans, impaired loans and troubled debt restructurings (“TDR”s);
|
|
●
|
further developments in the Bank’s ongoing review of and efforts to resolve possible problem credit relationships, which could result in, among other things, additional provision for loan losses;
|
|
●
|
deteriorating credit quality, including changes in the interest rate environment and reducing interest margins;
|
|
●
|
future credit losses and the overall adequacy of the allowance for loan losses;
|
|
●
|
potential write-downs of other real estate owned (“OREO”);
|
|
●
|
potential recast adjustments to acquisition day fair values (“day-one fair values”);
|
|
●
|
future short-term and long-term interest rates and the respective impact on net interest margin, net interest spread, net income, liquidity and capital;
|
|
●
|
future long-term interest rates and their impact on the demand for Mortgage Banking products and warehouse lines of credit;
|
|
●
|
the future value of mortgage servicing rights;
|
|
●
|
the future regulatory viability of the Tax Refund Solutions (“TRS”) division;
|
|
●
|
the future operating performance of TRS, including the impact of the cessation of Refund Anticipation Loans (“RALs”);
|
|
●
|
future Refund Transfers (“RTs”), formerly referred to as Electronic Refund Check/Electronic Refund Deposit (“ERC/ERD” or “AR/ARD”), volume for TRS;
|
|
●
|
the impact to net income resulting from the termination of material TRS contracts;
|
|
●
|
future revenues associated with RTs at TRS;
|
|
●
|
future financial performance of Republic Payment Solutions (“RPS”);
|
|
●
|
future financial performance of Republic Credit Solutions (“RCS”);
|
|
●
|
potential impairment of investment securities;
|
|
●
|
the extent to which regulations written and implemented by the Federal Bureau of Consumer Financial Protection, and other federal, state and local governmental regulation of consumer lending and related financial products and services may limit or prohibit the operation of the Company’s business;
|
|
●
|
financial services reform and other current, pending or future legislation or regulation that could have a negative effect on the Company’s revenue and businesses, including the Dodd-Frank Act and legislation and regulation relating to overdraft fees (and changes to the Bank’s overdraft practices as a result thereof), debit card interchange fees, credit cards, and other bank services;
|
|
●
|
the impact of new accounting pronouncements;
|
|
●
|
legal and regulatory matters including results and consequences of regulatory guidance, litigation, administrative proceedings, rule-making, interpretations, actions and examinations;
|
|
●
|
future capital expenditures;
|
|
●
|
the strength of the U.S. economy in general and the strength of the local economies in which the Company conducts operations;
|
|
●
|
the Bank’s ability to maintain current deposit and loan levels at current interest rates; and,
|
|
●
|
the Company’s ability to successfully implement future growth plans, including but not limited to the acquisitions of failed banks.
|
|
●
|
Traditional Banking segment allowance for loan losses and provision for loan losses
|
|
●
|
Acquisitions of failed banks
|
|
●
|
Mortgage servicing rights
|
|
●
|
Income tax accounting
|
|
●
|
Goodwill and other intangible assets
|
|
●
|
Investment securities
|
|
●
|
Other real estate owned (“OREO”)
|
|
●
|
All loans internally classified as “Substandard,” “Doubtful” or “Loss;”
|
|
●
|
All loans on non-accrual status;
|
|
●
|
All retail and commercial troubled debt restructurings (“TDRs”). TDRs are loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties;
|
|
●
|
Accounting Standards Codification (“ASC”) Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and
|
|
●
|
Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.
|
|
●
|
Rolling four quarter
|
|
●
|
Rolling eight quarter average
|
|
●
|
Rolling twelve quarter average
|
|
●
|
Rolling sixteen quarter average
|
|
●
|
Current year to date historical loss factor (average)
|
|
●
|
Prior annual three year historical loss factors
|
|
●
|
Peer group data
|
|
●
|
Changes in nature, volume and seasoning of the loan portfolio;
|
|
●
|
Changes in experience, ability, and depth of lending management and other relevant staff;
|
|
●
|
Changes in the quality of the Bank’s loan review system;
|
|
●
|
Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;
|
|
●
|
Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;
|
|
●
|
Changes in the value of underlying collateral for collateral-dependent loans;
|
|
●
|
Changes in international, national, regional, and local economic and business conditions and developments that affect the collectibility of the portfolio, including the condition of various market segments;
|
|
●
|
The existence and effect of any concentrations of credit, and changes in the level of such concentrations; and
|
|
●
|
The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the institution’s existing portfolio.
|
|
●
|
ASC Topic 310-20,
Non Refundable Fees and Other Costs
, is used to value loans that have not demonstrated post origination credit quality deterioration and the acquirer expects to collect all contractually required payments from the borrower. For these loans, the difference between the fair value of the loan at acquisition and the amortized cost of the loan would be amortized or accreted into income using the interest method.
|
|
●
|
ASC Topic 310-30,
Loans and Debt Securities Acquired with Deteriorated Credit Quality
, is used to value loans with post origination credit quality deterioration. For these loans, it is probable the acquirer will be unable to collect all contractually required payments from the borrower. Under ASC Topic 310-30, the expected cash flows that exceed the initial investment in the loan (fair value) represent the “accretable yield,” which is recognized as interest income on a level-yield basis over the expected cash flow periods of the loans.
|
●
|
The length of time and the extent to which fair value has been less than the amortized cost basis;
|
|
●
|
The Bank’s intent to hold until maturity or sell the debt security prior to maturity;
|
|
●
|
An analysis of whether it is more likely than not that the Bank will be required to sell the debt security before its anticipated recovery;
|
|
●
|
Adverse conditions specifically related to the security, an industry, or a geographic area;
|
|
●
|
The historical and implied volatility of the fair value of the security;
|
|
●
|
The payment structure of the security and the likelihood of the issuer being able to make payments;
|
|
●
|
Failure of the issuer to make scheduled interest or principal payments;
|
|
●
|
Any rating changes by a rating agency; and
|
|
●
|
Recoveries or additional decline in fair value subsequent to the balance sheet date.
|
Year Ended December 31,
(dollars in thousands, except per share data)
|
2012
|
2011
|
2010
|
|||||||||
Net income
|
$ | 119,339 | $ | 94,149 | $ | 64,753 | ||||||
Diluted earnings per Class A Common Stock
|
5.69 | 4.49 | 3.10 | |||||||||
Return on average assets (ROA)
|
3.35 | % | 2.76 | % | 1.85 | % | ||||||
Return on average equity (ROE)
|
22.51 | % | 21.42 | % | 17.92 | % |
|
●
|
Net income increased $28.7 million for 2012 compared to 2011.
|
|
●
|
On January 27, 2012, RB&T acquired loans and deposits of TCB from the FDIC with a fair value of $57 million and $947 million, resulting in a pre-tax bargain purchase gain of $27.6 million, primarily recorded during the first quarter of 2012.
See additional discussion regarding the TCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part II Item 8 “Financial Statements and Supplementary Data.”
|
|
●
|
On September 7, 2012, RB&T acquired loans and deposits of FCB from the FDIC with a fair value of $128 million and $196 million, resulting in a pre-tax bargain purchase gain of $27.8 million, primarily recorded during the third quarter of 2012.
See additional discussion regarding the FCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part II Item 8 “Financial Statements and Supplementary Data.”
|
|
●
|
As projected, approximately $905 million and $126 million of the deposit liabilities assumed in the TCB and FCB acquisitions exited RB&T by December 31, 2012 due to the strategic reduction in the interest rates paid on deposits.
|
|
●
|
Net interest income increased $9.5 million, or 9%, for 2012 to $114.8 million. The Traditional Banking segment net interest margin increased nine basis points for 2012 to 3.64%.
|
|
●
|
Provision for loan losses was $8.2 million for 2012 compared to $6.4 million for 2011.
|
|
●
|
Total non-interest income increased $51.0 million for 2012 compared to 2011 primarily due to the bargain purchase gains detailed above.
|
|
●
|
Total non-interest expense increased $13.0 million, or 15%, during 2012 compared to 2011.
|
|
●
|
Total non-performing loans to total loans for the Traditional Banking segment was 0.82% at December 31, 2012, compared to 1.02% at December 31, 2011.
|
|
●
|
RB&T’s Warehouse Lending portfolio had $217 million in loans outstanding at December 31, 2012 compared to $41 million at December 31, 2011.
|
|
●
|
Gross loans grew by $365 million, or 16% during 2012, with $139 million attributable to the 2012 acquisitions of failed banks.
|
|
●
|
Deposits grew by $249 million, or 14% during 2012, with $112 million attributable to the 2012 acquisitions of failed banks.
|
|
●
|
The total dollar volume of tax refunds processed during 2012 decreased $1.1 billion, or 9%, from 2011.
|
|
●
|
Total RAL dollar volume decreased from $1.0 billion during 2011 to $796 million during 2012.
|
|
●
|
Total RT dollar volume declined $814 million, or 8%, during 2012 compared to 2011.
|
|
●
|
RPG net income decreased $6.5 million, or 10%, for 2012 compared to the same period in 2011.
|
|
●
|
Net interest income decreased $13.7 million, or 23%, for 2012 compared to 2011.
|
|
●
|
RPG recorded a provision for loan losses of $6.9 million for 2012, compared to $11.6 million for 2011.
|
|
●
|
RPG posted non interest income of $78.5 million for 2012 compared to $88.6 million for 2011.
|
|
●
|
RB&T obtained $300 million of Federal Home Loan Bank (“FHLB”) advances during the fourth quarter of 2011 to fund projected RAL volume during the first quarter 2012 tax season. In addition, during the first quarter of 2012, RB&T obtained $252 million of brokered deposits to complete its required funding for the first quarter 2012 tax season.
|
|
●
|
RPG posted non-interest expenses of $22.5 million for 2012 compared to $31.1 million for 2011.
|
|
●
|
RB&T permanently discontinued the offering of its RAL product effective April 30, 2012. RALs contributed net income of $21.8 million and $23.5 million in 2012 and 2011.
|
|
●
|
Liberty Tax Service and Jackson Hewitt Tax Service unilaterally terminated their contracts with TRS during the third quarter of 2012.
|
●
|
Part I Item 1 “Business”
|
|
o
|
General Business Overview
|
|
§
|
Republic Processing Group segment
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
o
|
Republic Processing Group
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
o
|
“Recent Developments”
|
|
o
|
“Overview”
|
|
o
|
“Results of Operations”
|
|
o
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
o
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
o
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
o
|
Footnote 21 “Segment Information”
|
|
●
|
Within the Mortgage Banking segment, mortgage banking income increased $4.5 million, or 117%, during 2012 compared to 2011.
|
|
●
|
Mortgage banking income was positively impacted by an increase in secondary market loan volume during 2012.
|
|
●
|
Net income increased $8.6 million, or 48%, for 2011 compared to 2010.
|
|
●
|
Despite increases in net interest income during the third and fourth quarters of 2011, net interest income for 2011, decreased slightly, or $339,000, to $105.3 million. The Traditional Banking segment net interest margin declined 2 basis points for the year to 3.55%.
|
|
●
|
Provision for loan losses was $6.4 million for 2011 compared to $11.6 million for 2010.
|
|
●
|
Total non-interest income increased $4.4 million, or 19%, for 2011 compared to 2010.
|
|
●
|
During 2011, the Bank sold and had called available-for-sale mortgage backed securities with a total amortized cost of $160 million, resulting in a pre-tax gain of $2.3 million.
|
|
●
|
During the third quarter of 2011, the Bank closed the transaction related to the sale of its only banking center located in Bowling Green, Kentucky. The Bank recorded a pre-tax gain on sale of $2.9 million as a result of the transaction.
|
|
●
|
Total non-interest expense decreased $3.6 million, or 4%, during 2011 compared to 2010.
|
|
●
|
Total non-performing loans to total loans decreased to 1.02% at December 31, 2011, from 1.30% at December 31, 2010.
|
|
●
|
The Bank launched its Warehouse Lending product during the second quarter of 2011 and had $41 million in loans outstanding at December 31, 2011.
|
|
●
|
The Bank purchased performing commercial real estate loans with a face amount of approximately $37 million at a 13% discount to par during the second quarter of 2011.
|
|
●
|
The total dollar volume of tax refunds processed during 2011 increased $1.7 billion, or 17%, over 2010.
|
|
●
|
As anticipated, total RAL dollar volume decreased from $3.0 billion during 2010 to $1.0 billion during 2011.
|
|
●
|
Net income increased $23.1 million, or 52%, for 2011 compared to 2010.
|
|
●
|
Net interest income increased $8.5 million, or 17%, for 2011 compared to 2010.
|
|
●
|
RPG recorded a provision for loan losses of $11.6 million for 2011 compared to $8.1 million for 2010.
|
|
●
|
RPG posted non interest income of $88.9 million for 2011 compared to $59.1 million for 2010.
|
|
●
|
During the second quarter of 2011, RB&T accrued a $2 million liability related to the assessment of a Civil Money Penalty (“CMP”) by the FDIC against RB&T. The actual penalty paid during the fourth quarter of 2011 was $900,000, resulting in a $1.1 million credit to pre-tax income during the fourth quarter.
|
|
●
|
Effective December 8, 2011, RB&T entered into an agreement with the FDIC resolving its differences regarding the TRS division. RB&T’s resolution with the FDIC was in the form of a Stipulation Agreement and a Consent Order. As discussed throughout, the Company has agreed to cease the RAL portion of the TRS division subsequent to April 30, 2012.
For additional discussion regarding the Agreement, see the Company’s Form 8-K filed with the SEC on December 9, 2011, including Exhibits 10.1 and 10.2.
|
|
●
|
Within the Mortgage Banking segment, Mortgage Banking income decreased $1.9 million for 2011 compared to 2010.
|
|
●
|
Part I Item 1 “Business”
|
|
●
|
Republic Processing Group segment
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
●
|
“Recent Developments”
|
|
●
|
“Overview”
|
|
●
|
“Results of Operations”
|
|
●
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data:”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 21 “Segment Information”
|
2012
|
2011
|
2010 | ||||||||||||||||||||||||||||||||||
(dollars in thousands)
|
Average
Balance |
Interest
|
Average
Rate |
Average
Balance |
Interest
|
Average
Rate |
Average
Balance |
Interest
|
Average
Rate |
|||||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||||||||||||||
Taxable investment securities,
|
||||||||||||||||||||||||||||||||||||
including FHLB stock(1)
|
$ | 640,830 | $ | 12,446 | 1.94 | % | $ | 678,804 | $ | 16,486 | 2.43 | % | $ | 561,113 | $ | 15,799 | 2.82 | % | ||||||||||||||||||
Tax exempt investment securities
(1)(4)
|
- | - | 0.00 | % | - | - | 0.00 | % | 160 | 11 | 10.58 | % | ||||||||||||||||||||||||
Federal funds sold and other interest-
|
||||||||||||||||||||||||||||||||||||
earning deposits
|
187,790 | 471 | 0.25 | % | 315,530 | 914 | 0.29 | % | 473,137 | 1,200 | 0.25 | % | ||||||||||||||||||||||||
Refund Anticipation Loan fees(2)
|
24,182 | 45,227 | 187.03 | % | 29,572 | 59,117 | 199.91 | % | 99,629 | 51,556 | 51.75 | % | ||||||||||||||||||||||||
Traditional Bank loans and fees
(2)(3)
|
2,479,968 | 125,315 | 5.05 | % | 2,216,687 | 118,598 | 5.35 | % | 2,239,361 | 124,907 | 5.58 | % | ||||||||||||||||||||||||
Total interest-earning assets
|
3,332,770 | 183,459 | 5.50 | % | 3,240,593 | 195,115 | 6.02 | % | 3,373,400 | 193,473 | 5.74 | % | ||||||||||||||||||||||||
Less: Allowance for loan losses
|
25,226 | 28,817 | 27,755 | |||||||||||||||||||||||||||||||||
Non interest-earning assets:
|
||||||||||||||||||||||||||||||||||||
Non interest-earning cash and cash
|
||||||||||||||||||||||||||||||||||||
equivalents
|
164,071 | 112,513 | 57,790 | |||||||||||||||||||||||||||||||||
Premises and equipment, net
|
33,672 | 36,020 | 38,458 | |||||||||||||||||||||||||||||||||
Other assets
(1)
|
55,452 | 56,612 | 61,993 | |||||||||||||||||||||||||||||||||
Total assets
|
$ | 3,560,739 | $ | 3,416,921 | $ | 3,503,886 | ||||||||||||||||||||||||||||||
LIABILITIES AND STOCK-
HOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||||||||||||||
Transaction accounts
|
$ | 614,118 | $ | 397 | 0.06 | % | $ | 422,222 | $ | 540 | 0.13 | % | $ | 302,958 | $ | 561 | 0.19 | % | ||||||||||||||||||
Money market accounts
|
478,682 | 737 | 0.15 | % | 628,178 | 1,939 | 0.31 | % | 636,963 | 2,845 | 0.45 | % | ||||||||||||||||||||||||
Time deposits
|
253,567 | 2,190 | 0.86 | % | 254,064 | 4,055 | 1.60 | % | 329,970 | 5,775 | 1.75 | % | ||||||||||||||||||||||||
Brokered money market and
|
||||||||||||||||||||||||||||||||||||
brokered certificates of deposit
|
166,088 | 1,750 | 1.05 | % | 236,051 | 2,380 | 1.01 | % | 456,000 | 3,948 | 0.87 | % | ||||||||||||||||||||||||
Total interest-bearing deposits
|
1,512,455 | 5,074 | 0.34 | % | 1,540,515 | 8,914 | 0.58 | % | 1,725,891 | 13,129 | 0.76 | % | ||||||||||||||||||||||||
Securities sold under agreements
|
||||||||||||||||||||||||||||||||||||
to repurchase and other short-
|
||||||||||||||||||||||||||||||||||||
term borrowings
|
237,414 | 375 | 0.16 | % | 278,861 | 646 | 0.23 | % | 330,154 | 1,026 | 0.31 | % | ||||||||||||||||||||||||
Federal Home Loan Bank advances
|
560,659 | 14,833 | 2.65 | % | 558,249 | 18,180 | 3.26 | % | 574,181 | 19,991 | 3.48 | % | ||||||||||||||||||||||||
Subordinated note
|
41,240 | 2,522 | 6.12 | % | 41,240 | 2,515 | 6.10 | % | 41,240 | 2,515 | 6.10 | % | ||||||||||||||||||||||||
Total interest-bearing liabilities
|
2,351,768 | 22,804 | 0.97 | % | 2,418,865 | 30,255 | 1.25 | % | 2,671,466 | 36,661 | 1.37 | % | ||||||||||||||||||||||||
Non interest-bearing liabilities
|
||||||||||||||||||||||||||||||||||||
and Stockholders' equity:
|
||||||||||||||||||||||||||||||||||||
Non interest-bearing deposits
|
624,053 | 509,457 | 421,162 | |||||||||||||||||||||||||||||||||
Other liabilities
|
54,822 | 48,963 | 49,901 | |||||||||||||||||||||||||||||||||
Stockholders' equity
|
530,096 | 439,636 | 361,357 | |||||||||||||||||||||||||||||||||
Total liabilities and stock-
|
||||||||||||||||||||||||||||||||||||
holders' equity
|
$ | 3,560,739 | $ | 3,416,921 | $ | 3,503,886 | ||||||||||||||||||||||||||||||
Net interest income
|
$ | 160,655 | $ | 164,860 | $ | 156,812 | ||||||||||||||||||||||||||||||
Net interest spread
|
4.53 | % | 4.77 | % | 4.37 | % | ||||||||||||||||||||||||||||||
Net interest margin
|
4.82 | % | 5.09 | % | 4.65 | % |
(1)
|
For the purpose of this calculation, the fair market value adjustment on investment securities resulting from FASB
ASC topic 320 “Investments – Debt and Equity Securities” is included as a component of other assets.
|
(2)
|
The amount of loan fee income included in total interest income was $50.8 million, $62.3 million and $54.9 million
for the years ended December 31, 2012, 2011 and 2010.
|
(3)
|
Average balances for loans include the principal balance of non-accrual loans and loans held for sale.
|
(4)
|
Yields on tax exempt investment securities have been computed based on a fully tax-equivalent basis using the federal income tax rate of 35%.
|
Year Ended December 31, 2012
|
Year Ended December 31, 2011
|
|||||||||||||||||||||||
Compared to
|
Compared to
|
|||||||||||||||||||||||
Year Ended December 31, 2011
|
Year Ended December 31, 2010
|
|||||||||||||||||||||||
Increase / (Decrease) Due to
|
Increase / (Decrease) Due to
|
|||||||||||||||||||||||
(in thousands)
|
Total Net
Change |
Volume
|
Rate
|
Total Net
Change |
Volume
|
Rate
|
||||||||||||||||||
Interest income:
|
||||||||||||||||||||||||
Taxable investment securities,
|
||||||||||||||||||||||||
including FHLB stock
|
$ | (4,040 | ) | $ | (882 | ) | $ | (3,158 | ) | $ | 687 | $ | 3,039 | $ | (2,352 | ) | ||||||||
Tax exempt investment securities
|
- | - | - | (11 | ) | (11 | ) | - | ||||||||||||||||
Federal funds sold and other
|
||||||||||||||||||||||||
interest-earning deposits
|
(443 | ) | (333 | ) | (110 | ) | (286 | ) | (440 | ) | 154 | |||||||||||||
Refund Anticipation Loan fees
|
(13,890 | ) | (10,262 | ) | (3,628 | ) | 7,561 | (56,719 | ) | 64,280 | ||||||||||||||
Traditional bank loans and fees
|
6,717 | 13,553 | (6,836 | ) | (6,309 | ) | (1,254 | ) | (5,055 | ) | ||||||||||||||
Net change in interest income
|
(11,656 | ) | 2,076 | (13,732 | ) | 1,642 | (55,385 | ) | 57,027 | |||||||||||||||
Interest expense:
|
||||||||||||||||||||||||
Transaction accounts
|
(143 | ) | 187 | (330 | ) | (21 | ) | 183 | (204 | ) | ||||||||||||||
Money market accounts
|
(1,202 | ) | (387 | ) | (815 | ) | (906 | ) | (39 | ) | (867 | ) | ||||||||||||
Time deposits
|
(1,865 | ) | (8 | ) | (1,857 | ) | (1,720 | ) | (1,244 | ) | (476 | ) | ||||||||||||
Brokered money market and
|
||||||||||||||||||||||||
brokered certificates of deposit
|
(630 | ) | (733 | ) | 103 | (1,568 | ) | (2,138 | ) | 570 | ||||||||||||||
Securities sold under agreements
|
||||||||||||||||||||||||
to repurchase and other short-term
|
||||||||||||||||||||||||
borrowings
|
(271 | ) | (86 | ) | (185 | ) | (380 | ) | (144 | ) | (236 | ) | ||||||||||||
Federal Home Loan Bank advances
|
(3,347 | ) | 78 | (3,425 | ) | (1,811 | ) | (544 | ) | (1,267 | ) | |||||||||||||
Subordinated note
|
7 | - | 7 | - | - | - | ||||||||||||||||||
Net change in interest expense
|
(7,451 | ) | (949 | ) | (6,502 | ) | (6,406 | ) | (3,926 | ) | (2,480 | ) | ||||||||||||
Net change in net interest income
|
$ | (4,205 | ) | $ | 3,025 | $ | (7,230 | ) | $ | 8,048 | $ | (51,459 | ) | $ | 59,507 |
|
●
|
The Bank experienced a $792,000 net provision for loan loss increase in the Bank’s general loan loss reserves for its pass-rated credits. Approximately $437,000 of the increase was due to qualitative factors allocated to the warehouse lending portfolio. While the Company’s warehouse lending portfolio has experienced no charge-offs in its brief history, the portfolio’s rapid growth during 2012 was judged a qualitative risk.
|
|
●
|
The Bank experienced a net provision for loan loss decrease of $651,000 associated with required reserves for its large classified loan portfolio.
|
|
●
|
The Bank recorded a net provision for loan loss decrease of $440,000 related to improvement in the past due 90-days and non-accrual retail loan portfolios.
|
|
●
|
The Bank recorded $2.0 million in provision for loan losses in 2012 associated with residential mortgage TDRs as the Company successfully refinanced retail borrowers displaying weaknesses in their ability to make payments under their previous contractual loan terms. The provision was primarily calculated utilizing discounted cash flow analyses.
|
Percent Increase/(Decrease)
|
||||||||||||||||||||
Year Ended December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
2012/2011 | 2011/2010 | |||||||||||||||
Service charges on deposit accounts
|
$ | 13,496 | $ | 14,105 | $ | 15,562 | -4 | % | -9 | % | ||||||||||
Refund transfer fees
|
78,304 | 88,195 | 58,789 | -11 | % | 50 | % | |||||||||||||
Mortgage banking income
|
8,447 | 3,899 | 5,797 | 117 | % | -33 | % | |||||||||||||
Debit card interchange fee income
|
5,817 | 5,791 | 5,067 | 0 | % | 14 | % | |||||||||||||
Bargain purchase gain - Tennessee Commerce Bank
|
27,614 | - | - | 0 | % | 0 | % | |||||||||||||
Bargain purchase gain - First Commercial Bank
|
27,824 | - | - | 0 | % | 0 | % | |||||||||||||
Gain on sale of banking center
|
- | 2,856 | - | -100 | % | 0 | % | |||||||||||||
Gain on sale of securities available for sale
|
56 | 2,285 | - | -98 | % | 0 | % | |||||||||||||
Net impairment loss on investment securities
|
- | (279 | ) | (221 | ) | -100 | % | 26 | % | |||||||||||
Other
|
3,520 | 2,772 | 2,664 | 27 | % | 4 | % | |||||||||||||
Total non interest income
|
$ | 165,078 | $ | 119,624 | $ | 87,658 | 38 | % | 36 | % |
|
●
|
Part I Item 1 “Business”
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 21 “Segment Information”
|
|
●
|
Citizens acquired loans totaling $13 million, representing approximately one-half of the outstanding loans of the banking center.
|
|
●
|
Citizens assumed all deposits of the Bowling Green banking center, or approximately $33 million consisting of nearly 3,800 accounts.
|
|
●
|
Citizens acquired all of the fixed assets of the Bowling Green banking center.
|
|
●
|
The total pre-tax gain on sale recognized by Republic as a result of the transaction was $2.9 million.
|
Percent Increase/(Decrease)
|
||||||||||||||||||||
Year Ended December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
2012/2011 | 2011/2010 | |||||||||||||||
Salaries and employee benefits
|
$ | 60,633 | $ | 54,966 | $ | 55,246 | 10 | % | -1 | % | ||||||||||
Occupancy and equipment, net
|
22,474 | 21,713 | 21,958 | 4 | % | -1 | % | |||||||||||||
Communication and transportation
|
5,806 | 5,695 | 5,418 | 2 | % | 5 | % | |||||||||||||
Marketing and development
|
3,429 | 3,237 | 10,813 | 6 | % | -70 | % | |||||||||||||
FDIC insurance expense
|
1,403 | 4,425 | 3,155 | -68 | % | 40 | % | |||||||||||||
Bank franchise tax expense
|
3,916 | 3,645 | 3,187 | 7 | % | 14 | % | |||||||||||||
Data processing
|
4,309 | 3,207 | 2,697 | 34 | % | 19 | % | |||||||||||||
Debit card interchange expense
|
2,462 | 2,239 | 1,741 | 10 | % | 29 | % | |||||||||||||
Supplies
|
2,114 | 2,353 | 2,359 | -10 | % | 0 | % | |||||||||||||
Other real estate owned expense
|
3,537 | 2,356 | 1,829 | 50 | % | 29 | % | |||||||||||||
Charitable contributions
|
3,341 | 5,933 | 6,232 | -44 | % | -5 | % | |||||||||||||
Legal expense
|
1,866 | 3,969 | 1,832 | -53 | % | 117 | % | |||||||||||||
FDIC civil money penalty
|
- | 900 | - | -100 | % | 0 | % | |||||||||||||
FHLB advance prepayment penalty
|
2,436 | - | 1,531 | 0 | % | 0 | % | |||||||||||||
Other
|
9,019 | 7,683 | 8,325 | 17 | % | -8 | % | |||||||||||||
Total non interest expenses
|
$ | 126,745 | $ | 122,321 | $ | 126,323 | 4 | % | -3 | % |
|
●
|
Part I Item 1 “Business”
|
|
●
|
Republic Processing Group segment
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
●
|
“Recent Developments”
|
|
●
|
“Overview”
|
|
●
|
“Results of Operations”
|
|
●
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 21 “Segment Information”
|
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Securities available for sale (fair value):
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||
U.S. Government agencies
|
$ | 39,472 | $ | 152,674 | $ | 120,297 | ||||||
Private label mortgage backed security
|
5,687 | 4,542 | 5,124 | |||||||||
Mortgage backed securities - residential
|
197,210 | 293,329 | 158,677 | |||||||||
Collateralized mortgage obligations
|
195,877 | 195,403 | 225,657 | |||||||||
Total securities available for sale
|
438,246 | 645,948 | 509,755 | |||||||||
Securities to be held to maturity (carrying value):
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||
U.S. Government agencies
|
4,388 | 4,233 | 4,191 | |||||||||
Mortgage backed securities - residential
|
827 | 1,376 | 1,930 | |||||||||
Collateralized mortgage obligations
|
40,795 | 22,465 | 26,818 | |||||||||
Total securities to be held to maturity
|
46,010 | 28,074 | 32,939 | |||||||||
Total investment securities
|
$ | 484,256 | $ | 674,022 | $ | 542,694 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Private label mortgage backed security
|
$ | 5,687 | $ | 4,542 | ||||
Mortgage backed securities - residential
|
198,100 | 294,806 | ||||||
Collateralized mortgage obligations
|
236,988 | 218,027 | ||||||
Total mortgage backed securities fair value
|
$ | 440,775 | $ | 517,375 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Amortized cost
|
$ | 509 | $ | 70,232 | ||||
Fair value
|
508 | 70,087 |
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Amortized
|
Fair
|
Average
|
Maturity in
|
|||||||||||||
December 31, 2012
(dollars in thousands)
|
Cost
|
Value
|
Yield
|
Years
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies:
|
||||||||||||||||
Due in one year or less
|
$ | 1,006 | $ | 1,007 | 0.06 | % | 0.33 | |||||||||
Due from one year to five years
|
35,378 | 35,920 | 1.85 | % | 3.19 | |||||||||||
Due from five years to ten years
|
2,547 | 2,545 | 0.79 | % | 6.64 | |||||||||||
Total U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
38,931 | 39,472 | 1.74 | % | 3.34 | |||||||||||
Private label mortgage backed security
|
5,684 | 5,687 | 5.78 | % | 4.34 | |||||||||||
Total mortgage backed securities - residential
|
190,569 | 197,210 | 2.44 | % | 4.46 | |||||||||||
Total collateralized mortgage obligations
|
194,427 | 195,877 | 1.23 | % | 2.99 | |||||||||||
Total securities available for sale
|
$ | 429,611 | $ | 438,246 | 1.87 | % | 3.69 |
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Carrying
|
Fair
|
Average
|
Maturity in
|
|||||||||||||
December 31, 2012
(dollars in thousands)
|
Value
|
Value
|
Yield
|
Years
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies:
|
||||||||||||||||
Due in one year or less
|
$ | 2,004 | $ | 2,011 | 4.11 | % | 0.04 | |||||||||
Due from one year to five years
|
2,384 | 2,404 | 0.68 | % | 2.82 | |||||||||||
Total U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies:
|
4,388 | 4,415 | 2.25 | % | 1.55 | |||||||||||
Total mortgage backed securities - residential
|
827 | 890 | 5.52 | % | 3.12 | |||||||||||
Total collateralized mortgage obligations
|
40,795 | 41,111 | 1.08 | % | 4.43 | |||||||||||
Total securities to be held to maturity
|
$ | 46,010 | $ | 46,416 | 1.23 | % | 4.13 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Residential real estate:
|
||||||||||||||||||||
Owner occupied
|
$ | 1,148,354 | $ | 985,735 | $ | 918,407 | $ | 976,348 | $ | 960,635 | ||||||||||
Non owner occupied
|
74,539 | 99,161 | 126,404 | 120,963 | 134,905 | |||||||||||||||
Commercial real estate
|
698,611 | 639,966 | 640,872 | 641,451 | 653,048 | |||||||||||||||
Commercial real estate - purchased whole loans
|
33,531 | 32,741 | - | - | - | |||||||||||||||
Real estate construction
|
80,093 | 67,406 | 68,701 | 83,090 | 99,395 | |||||||||||||||
Commercial
|
130,768 | 119,117 | 108,720 | 104,274 | 111,604 | |||||||||||||||
Warehouse lines of credit
|
216,576 | 41,496 | - | - | - | |||||||||||||||
Home equity
|
241,853 | 280,235 | 289,945 | 318,449 | 313,418 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
8,716 | 8,580 | 8,213 | 8,052 | 6,671 | |||||||||||||||
Overdrafts
|
955 | 950 | 901 | 2,006 | 2,796 | |||||||||||||||
Other consumer
|
16,201 | 9,908 | 13,077 | 13,599 | 21,385 | |||||||||||||||
Total gross loans
|
$ | 2,650,197 | $ | 2,285,295 | $ | 2,175,240 | $ | 2,268,232 | $ | 2,303,857 |
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
December 31, 2012
(in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Residential real estate
|
$ | 12,270 | $ | 32,459 | $ | 44,729 | ||||||
Commercial real estate
|
8,015 | 61,758 | 69,773 | |||||||||
Real estate construction
|
4,235 | 3,301 | 7,536 | |||||||||
Commercial
|
1,284 | 9,405 | 10,689 | |||||||||
Home equity
|
4,183 | 385 | 4,568 | |||||||||
Consumer:
|
- | |||||||||||
Credit cards
|
321 | - | 321 | |||||||||
Overdrafts
|
1 | 11 | 12 | |||||||||
Other consumer
|
655 | 333 | 988 | |||||||||
Total gross loans
|
$ | 30,964 | $ | 107,652 | $ | 138,616 |
Over One
|
||||||||||||||||
One Year
|
Through
|
Over
|
||||||||||||||
December 31, 2012
(in thousands)
|
Total
|
Or Less
|
Five Years
|
Five Years
|
||||||||||||
Fixed rate loan maturities:
|
||||||||||||||||
Residential real estate:
|
$ | 652,465 | $ | 203,032 | $ | 322,019 | $ | 127,414 | ||||||||
Commercial real estate
|
341,680 | 140,061 | 167,285 | 34,334 | ||||||||||||
Real estate construction
|
19,582 | 9,577 | 7,448 | 2,557 | ||||||||||||
Commercial
|
87,298 | 47,572 | 25,987 | 13,739 | ||||||||||||
Warehouse lines of credit
|
- | - | - | - | ||||||||||||
Home equity
|
2,625 | 2,514 | 111 | - | ||||||||||||
Consumer:
|
||||||||||||||||
Credit cards
|
- | - | - | - | ||||||||||||
Overdrafts
|
955 | 955 | - | - | ||||||||||||
Other consumer
|
12,549 | 5,410 | 3,592 | 3,547 | ||||||||||||
Total fixed rate loans
|
$ | 1,117,154 | $ | 409,121 | $ | 526,442 | $ | 181,591 | ||||||||
Variable rate loan maturities:
|
||||||||||||||||
Residential real estate:
|
$ | 570,428 | $ | 234,616 | $ | 276,576 | $ | 59,236 | ||||||||
Commercial real estate
|
390,462 | 320,437 | 55,449 | 14,576 | ||||||||||||
Real estate construction
|
60,511 | 48,449 | 4,477 | 7,585 | ||||||||||||
Commercial
|
43,470 | 33,287 | 9,260 | 923 | ||||||||||||
Warehouse lines of credit
|
216,576 | 216,576 | - | - | ||||||||||||
Home equity
|
239,228 | 238,191 | - | 1,037 | ||||||||||||
Consumer:
|
||||||||||||||||
Credit cards
|
8,716 | 8,716 | - | - | ||||||||||||
Overdrafts
|
- | - | - | - | ||||||||||||
Other consumer
|
3,652 | 3,652 | - | - | ||||||||||||
Total variable rate loans
|
$ | 1,533,043 | $ | 1,103,924 | $ | 345,762 | $ | 83,357 | ||||||||
Total:
|
||||||||||||||||
Residential real estate:
|
$ | 1,222,893 | $ | 437,648 | $ | 598,595 | $ | 186,650 | ||||||||
Commercial real estate
|
732,142 | 460,498 | 222,734 | 48,910 | ||||||||||||
Real estate construction
|
80,093 | 58,026 | 11,925 | 10,142 | ||||||||||||
Commercial
|
130,768 | 80,859 | 35,247 | 14,662 | ||||||||||||
Warehouse lines of credit
|
216,576 | 216,576 | - | - | ||||||||||||
Home equity
|
241,853 | 240,705 | 111 | 1,037 | ||||||||||||
Consumer:
|
||||||||||||||||
Credit cards
|
8,716 | 8,716 | - | - | ||||||||||||
Overdrafts
|
955 | 955 | - | - | ||||||||||||
Other consumer
|
16,201 | 9,062 | 3,592 | 3,547 | ||||||||||||
Total loans
|
$ | 2,650,197 | $ | 1,513,045 | $ | 872,204 | $ | 264,948 |
|
●
|
All loans internally classified as “Substandard,” “Doubtful” or “Loss;”
|
|
●
|
All loans on non-accrual status;
|
|
●
|
All retail and commercial troubled debt restructurings (“TDRs”). TDRs are loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties;
|
|
●
|
ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and
|
|
●
|
Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.
|
|
●
|
Rolling four quarter
|
|
●
|
Rolling eight quarter average
|
|
●
|
Rolling twelve quarter average
|
|
●
|
Rolling sixteen quarter average
|
|
●
|
Current year to date historical loss factor (average)
|
|
●
|
Prior annual three year historical loss factors
|
|
●
|
Peer group data
|
|
●
|
Changes in nature, volume and seasoning of the loan portfolio;
|
|
●
|
Changes in experience, ability, and depth of lending management and other relevant staff;
|
|
●
|
Changes in the quality of the Bank’s loan review system;
|
|
●
|
Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;
|
|
●
|
Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;
|
|
●
|
Changes in the value of underlying collateral for collateral-dependent loans;
|
|
●
|
Changes in international, national, regional, and local economic and business conditions and developments that affect the collectibility of the portfolio, including the condition of various market segments;
|
|
●
|
The existence and effect of any concentrations of credit, and changes in the level of such concentrations; and
|
|
●
|
The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the institution’s existing portfolio.
|
|
●
|
The Bank decreased its “Substandard” rated loan loss allowance by a net $1.7 million during 2012, as charge-offs within the Bank’s substandard loan category totaled $6.2 million during that time period. A significant portion of these charge-offs were for loans substantially reserved for in prior years. The charge-offs were offset by approximately $4.5 million in additional net allocations recorded for Substandard loans during 2012.
|
|
●
|
The Bank increased its “Special Mention/Watch” rated loan loss allowance by a net $2.1 million during 2012. Approximately $107,000 of the net increase was due primarily to an updated loss migration analysis in combination with an increase in this portfolio balance.
The Bank recorded an additional $2.0 million in provision for loan losses in 2012 associated with residential mortgage TDRs, as the Company successfully refinanced retail borrowers displaying weaknesses in their ability to make payments under their previous contractual loan terms. The provision was primarily calculated utilizing discounted cash flow analyses.
|
|
●
|
Primarily as a result of a decline in balances associated with the Bank’s 90-day delinquent and/or non-accrual retail and small dollar commercial relationships not specifically evaluated as part of the Bank’s large-dollar commercial classified asset review process, the Bank decreased its loan loss allowance by a net $1.0 million during 2012.
|
|
●
|
The Bank increased its overall allowance for its “Pass” rated credits by a net $236,000 during 2012 attributable primarily to loan portfolio growth and an increase the Bank’s average historical loss rates during the period.
|
Year Ended December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Allowance for loan losses at beginning of year
|
$ | 24,063 | $ | 23,079 | $ | 22,879 | $ | 14,832 | $ | 12,735 | ||||||||||
Charge offs:
|
||||||||||||||||||||
Residential real estate
|
(3,648 | ) | (2,760 | ) | (3,012 | ) | (2,439 | ) | (1,356 | ) | ||||||||||
Commercial real estate
|
(1,033 | ) | (1,125 | ) | (4,846 | ) | (956 | ) | (257 | ) | ||||||||||
Commercial real estate - purchased whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
(1,922 | ) | (845 | ) | (1,261 | ) | (1,196 | ) | (2,970 | ) | ||||||||||
Commercial
|
(176 | ) | (100 | ) | (207 | ) | (372 | ) | (98 | ) | ||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
(2,252 | ) | (1,279 | ) | (1,811 | ) | (1,915 | ) | (507 | ) | ||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
(123 | ) | (241 | ) | (158 | ) | (389 | ) | (153 | ) | ||||||||||
Overdrafts
|
(468 | ) | (678 | ) | (848 | ) | (832 | ) | (1,250 | ) | ||||||||||
Other consumer
|
(266 | ) | (281 | ) | (362 | ) | (563 | ) | (349 | ) | ||||||||||
Refund anticipation loans
|
(11,097 | ) | (15,484 | ) | (14,584 | ) | (31,180 | ) | (9,206 | ) | ||||||||||
Total charge offs
|
(20,985 | ) | (22,793 | ) | (27,089 | ) | (39,842 | ) | (16,146 | ) | ||||||||||
Recoveries:
|
||||||||||||||||||||
Residential real estate
|
393 | 245 | 70 | 84 | 153 | |||||||||||||||
Commercial real estate
|
90 | 301 | 48 | 120 | 215 | |||||||||||||||
Commercial real estate - purchased whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
104 | 237 | 248 | 102 | - | |||||||||||||||
Commercial
|
25 | 128 | 49 | 16 | 34 | |||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
92 | 159 | 23 | 23 | 48 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
36 | 32 | 19 | 16 | 27 | |||||||||||||||
Overdrafts
|
422 | 506 | 385 | 257 | 250 | |||||||||||||||
Other consumer
|
225 | 279 | 292 | 206 | 155 | |||||||||||||||
Refund anticipation loans
|
4,221 | 3,924 | 6,441 | 13,090 | 1,156 | |||||||||||||||
Total recoveries
|
5,608 | 5,811 | 7,575 | 13,914 | 2,038 | |||||||||||||||
Net loan charge offs
|
(15,377 | ) | (16,982 | ) | (19,514 | ) | (25,928 | ) | (14,108 | ) | ||||||||||
Provision for loan losses - Traditional Banking
|
8,167 | 6,406 | 11,571 | 15,885 | 8,154 | |||||||||||||||
Provision for loan losses - Refund anticipation loans
|
6,876 | 11,560 | 8,143 | 18,090 | 8,051 | |||||||||||||||
Total provision for loan losses
|
15,043 | 17,966 | 19,714 | 33,975 | 16,205 | |||||||||||||||
Allowance for loan losses at end of year
|
$ | 23,729 | $ | 24,063 | $ | 23,079 | $ | 22,879 | $ | 14,832 | ||||||||||
Credit Quality Ratios - Total Company:
|
||||||||||||||||||||
Allowance for loan losses to total loans
|
0.90 | % | 1.05 | % | 1.06 | % | 1.01 | % | 0.64 | % | ||||||||||
Allowance for loan losses to non-performing loans
|
109 | % | 103 | % | 82 | % | 53 | % | 110 | % | ||||||||||
Net loan charge offs to average loans
|
0.61 | % | 0.76 | % | 0.83 | % | 1.09 | % | 0.60 | % | ||||||||||
Credit Quality Ratios - Traditional Banking:
|
||||||||||||||||||||
Allowance for loan losses to total loans
|
0.90 | % | 1.05 | % | 1.06 | % | 1.01 | % | 0.64 | % | ||||||||||
Allowance for loan losses to non-performing loans
|
109 | % | 103 | % | 82 | % | 53 | % | 110 | % | ||||||||||
Net loan charge offs to average loans
|
0.34 | % | 0.24 | % | 0.51 | % | 0.34 | % | 0.26 | % | ||||||||||
Credit Quality Ratios - Acquired Banks:
|
||||||||||||||||||||
Allowance for loan losses to total loans
|
0.15 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Allowance for loan losses to non-performing loans
|
7 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Net loan charge offs to average loans
|
0.00 | % |
NA
|
NA
|
NA
|
NA
|
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||||||||||||||||||||||
December 31,
(dollars in thousands)
|
Allowance
|
Percent
of Loans
to Total
Loans
|
Allowance
|
Percent
of Loans
to Total
Loans
|
Allowance
|
Percent
of Loans
to Total
Loans
|
Allowance
|
Percent
of Loans
to Total
Loans
|
Allowance
|
Percent
of Loans
to Total
Loans
|
||||||||||||||||||||||||||||||
Residential real estate
|
$ | 8,055 | 47 | % | $ | 6,354 | 48 | % | $ | 5,281 | 49 | % | $ | 4,936 | 48 | % | $ | 2,562 | 48 | % | ||||||||||||||||||||
Commercial real estate
|
8,843 | 26 | % | 7,724 | 28 | % | 7,214 | 29 | % | 9,180 | 28 | % | 6,554 | 28 | % | |||||||||||||||||||||||||
Commercial real estate -
|
||||||||||||||||||||||||||||||||||||||||
purchased whole loans
|
34 | 1 | % | - | 1 | % |
NA
|
NA
|
NA
|
NA
|
NA
|
NA
|
||||||||||||||||||||||||||||
Real estate construction
|
2,769 | 3 | % | 3,042 | 3 | % | 2,612 | 3 | % | 2,434 | 4 | % | 1,508 | 4 | % | |||||||||||||||||||||||||
Commercial
|
580 | 5 | % | 1,025 | 5 | % | 1,347 | 5 | % | 1,473 | 5 | % | 1,086 | 5 | % | |||||||||||||||||||||||||
Warehouse lines of credit
|
541 | 8 | % | 104 | 2 | % |
NA
|
NA
|
NA
|
NA
|
NA
|
NA
|
||||||||||||||||||||||||||||
Home equity
|
2,348 | 9 | % | 2,984 | 12 | % | 3,581 | 13 | % | 1,823 | 14 | % | 678 | 14 | % | |||||||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||||||||||||||
Credit cards
|
210 | 0 | % | 503 | 0 | % | 492 | 0 | % | 438 | 0 | % | 209 | 0 | % | |||||||||||||||||||||||||
Overdrafts
|
198 | 0 | % | 135 | 0 | % | 126 | 0 | % | 179 | 0 | % | 153 | 0 | % | |||||||||||||||||||||||||
Other consumer
|
151 | 1 | % | 227 | 1 | % | 461 | 1 | % | 451 | 1 | % | 117 | 1 | % | |||||||||||||||||||||||||
Unallocated
|
- | - | 1,965 | - | 1,965 | - | 1,965 | - | 1,965 | - | ||||||||||||||||||||||||||||||
Total
|
$ | 23,729 | 100 | % | $ | 24,063 | 100 | % | $ | 23,079 | 100 | % | $ | 22,879 | 100 | % | $ | 14,832 | 100 | % | ||||||||||||||||||||
NA - Not Applicable
|
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Loss
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Doubtful
|
- | - | - | - | - | |||||||||||||||
Substandard
|
36,304 | 43,088 | 38,245 | 46,335 | 17,128 | |||||||||||||||
Watch/Special mention
|
48,458 | 35,455 | 54,254 | 57,036 | 43,614 | |||||||||||||||
Purchased Credit Impaired Group 1
|
87,033 | - | - | - | - | |||||||||||||||
Purchased Credit Impaired Group 2
|
1,160 | - | - | - | - | |||||||||||||||
Total classified assets
|
$ | 172,955 | $ | 78,543 | $ | 92,499 | $ | 103,371 | $ | 60,742 |
December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Loans on non-accrual status (1)
|
$ | 18,506 | $ | 23,306 | $ | 28,317 | $ | 43,136 | $ | 11,324 | ||||||||||
Loans past due 90 days or more and still on accrual (2)
|
3,173 | - | - | 8 | 2,133 | |||||||||||||||
Total non-performing loans
|
21,679 | 23,306 | 28,317 | 43,144 | 13,457 | |||||||||||||||
Other real estate owned
|
26,203 | 10,956 | 11,969 | 4,772 | 5,737 | |||||||||||||||
Total non-performing assets
|
$ | 47,882 | $ | 34,262 | $ | 40,286 | $ | 47,916 | $ | 19,194 | ||||||||||
Credit Quality Ratios - Total Company
|
||||||||||||||||||||
Non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | 1.90 | % | 0.58 | % | ||||||||||
Non-performing assets to total loans (including OREO)
|
1.79 | % | 1.49 | % | 1.84 | % | 2.11 | % | 0.83 | % | ||||||||||
Non-performing assets to total assets
|
1.41 | % | 1.00 | % | 1.11 | % | 1.22 | % | 0.49 | % | ||||||||||
Credit Quality Ratios - Traditional Banking
|
||||||||||||||||||||
Non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | 1.90 | % | 0.58 | % | ||||||||||
Non-performing assets to total loans (including OREO)
|
1.79 | % | 1.49 | % | 1.84 | % | 2.11 | % | 0.83 | % | ||||||||||
Non-performing assets to total assets
|
1.41 | % | 1.10 | % | 1.32 | % | 1.60 | % | 0.69 | % | ||||||||||
Credit Quality Ratios - Acquired Banks
|
||||||||||||||||||||
Non-performing loans to total loans
|
2.29 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Non-performing assets to total loans (including OREO)
|
11.54 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
Non-performing assets to total assets
|
8.73 | % |
NA
|
NA
|
NA
|
NA
|
||||||||||||||
(1)
|
Loans on non-accrual status include impaired loans. See Footnote 4 “Loans and Allowance for Loan Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding impaired loans.
|
(2)
|
Purchased credit impairment loans which are 90 days or more and still on accrual are considered performing within day-one expectations and classified as PCI-1.
|
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Residential real estate
|
$ | 11,404 | $ | 13,748 | $ | 15,236 | $ | 14,832 | $ | 7,147 | ||||||||||
Commercial real estate
|
4,468 | 3,032 | 6,265 | 16,850 | 2,665 | |||||||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||
whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
2,308 | 2,521 | 3,682 | 9,500 | 2,749 | |||||||||||||||
Commercial
|
1,534 | 373 | 323 | 647 | 243 | |||||||||||||||
Warehouse lines of credit
|
- | - |
NA
|
NA
|
NA
|
|||||||||||||||
Home equity
|
1,868 | 3,603 | 2,734 | 1,244 | 567 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Overdrafts
|
- | - | - | - | - | |||||||||||||||
Other consumer
|
97 | 29 | 77 | 71 | 86 | |||||||||||||||
Total non-performing loans
|
$ | 21,679 | $ | 23,306 | $ | 28,317 | $ | 43,144 | $ | 13,457 |
December 31,
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Residential real estate
|
0.93 | % | 1.27 | % | 1.46 | % | 1.35 | % | 0.65 | % | ||||||||||
Commercial real estate
|
0.64 | % | 0.47 | % | 0.98 | % | 2.63 | % | 0.41 | % | ||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||
whole loans
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Real estate construction
|
2.88 | % | 3.74 | % | 5.36 | % | 11.43 | % | 2.77 | % | ||||||||||
Commercial
|
1.17 | % | 0.31 | % | 0.30 | % | 0.62 | % | 0.22 | % | ||||||||||
Warehouse lines of credit
|
0.00 | % | 0.00 | % |
NA
|
NA
|
NA
|
|||||||||||||
Home equity
|
0.77 | % | 1.29 | % | 0.94 | % | 0.39 | % | 0.18 | % | ||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Overdrafts
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Other consumer
|
0.60 | % | 0.29 | % | 0.59 | % | 0.52 | % | 0.41 | % | ||||||||||
Total non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | 1.90 | % | 0.58 | % |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Non-performing loans at beginning of year
|
$ | 23,306 | $ | 28,317 | $ | 43,144 | ||||||
Core bank loans added to non-performing status
|
11,454 | 13,490 | 18,524 | |||||||||
Acquired bank loans added to non-performing status
|
3,173 | - | - | |||||||||
Loans removed from non-performing status
(see table below)
|
(15,391 | ) | (16,699 | ) | (31,751 | ) | ||||||
Principal paydowns
|
(863 | ) | (1,802 | ) | (1,600 | ) | ||||||
Non-performing loans at end of year
|
$ | 21,679 | $ | 23,306 | $ | 28,317 |
Year Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Loans charged off
|
$ | (2,421 | ) | $ | (2,220 | ) | $ | (5,891 | ) | |||
Loans transferred to OREO
|
(5,871 | ) | (7,070 | ) | (14,738 | ) | ||||||
Loans refinanced at other institutions
|
(3,664 | ) | (5,677 | ) | (5,118 | ) | ||||||
Loans returned to accrual status
|
(3,435 | ) | (1,732 | ) | (6,004 | ) | ||||||
Total non-performing loans removed from non-performing status
|
$ | (15,391 | ) | $ | (16,699 | ) | $ | (31,751 | ) |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Residential real estate
|
$ | 11,799 | $ | 14,299 | $ | 16,031 | $ | 22,601 | $ | 11,663 | ||||||||||
Commercial real estate
|
2,640 | 5,126 | 5,700 | 14,111 | 4,507 | |||||||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||
whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
2,124 | 541 | 2,322 | 4,111 | 5,190 | |||||||||||||||
Commercial
|
2,262 | 105 | 67 | 434 | 504 | |||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
1,654 | 4,041 | 2,444 | 3,142 | 2,296 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
65 | 53 | 61 | 54 | 95 | |||||||||||||||
Overdrafts
|
168 | 129 | 158 | 155 | 130 | |||||||||||||||
Other consumer
|
132 | 139 | 144 | 246 | 380 | |||||||||||||||
Total past due loans
|
$ | 20,844 | $ | 24,433 | $ | 26,927 | $ | 44,854 | $ | 24,765 | ||||||||||
December 31,
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Residential real estate
|
0.96 | % | 1.32 | % | 1.53 | % | 2.06 | % | 1.06 | % | ||||||||||
Commercial real estate
|
0.38 | % | 0.80 | % | 0.89 | % | 2.20 | % | 0.69 | % | ||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||
whole loans
|
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||
Real estate construction
|
2.65 | % | 0.80 | % | 3.38 | % | 4.95 | % | 5.22 | % | ||||||||||
Commercial
|
1.73 | % | 0.09 | % | 0.06 | % | 0.42 | % | 0.45 | % | ||||||||||
Warehouse lines of credit
|
0.00 | % | 0.00 | % |
NA
|
NA
|
NA
|
|||||||||||||
Home equity
|
0.68 | % | 1.44 | % | 0.84 | % | 0.99 | % | 0.73 | % | ||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
0.75 | % | 0.62 | % | 0.74 | % | 0.67 | % | 1.42 | % | ||||||||||
Overdrafts
|
17.59 | % | 13.58 | % | 17.54 | % | 7.73 | % | 4.65 | % | ||||||||||
Other consumer
|
0.81 | % | 1.40 | % | 1.10 | % | 1.81 | % | 1.78 | % | ||||||||||
Total past due loans to total loans
|
0.79 | % | 1.07 | % | 1.24 | % | 1.98 | % | 1.07 | % |
December 31,
(in thousands)
|
2012
|
|||
Delinquent loans at beginning of year
|
$ | 24,433 | ||
Traditional bank loans that became delinquent
|
11,592 | |||
Acquired bank loans that became delinquent
|
5,967 | |||
Net change in delinquent credit cards and demand deposit accounts
|
45 | |||
Delinquent loans removed from delinquent status
(see table below)
|
(20,965 | ) | ||
Principal paydowns of loans delinquent in both periods
|
(228 | ) | ||
Delinquent loans at end of year
|
$ | 20,844 |
Year Ended December 31,
(in thousands)
|
2012
|
|||
Loans charged off
|
$ | (2,120 | ) | |
Loans transferred to OREO
|
(6,358 | ) | ||
Loans refinanced at other institutions
|
(7,741 | ) | ||
Loans paid current
|
(4,746 | ) | ||
Total delinquent loans removed from delinquent status
|
$ | (20,965 | ) |
|
●
|
All loans internally classified as “Substandard,” “Doubtful” or “Loss;”
|
|
●
|
All loans on non-accrual status;
|
|
●
|
All retail and commercial troubled debt restructurings (“TDRs”). TDRs are loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties;
|
|
●
|
ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and
|
|
●
|
Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.
|
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Troubled debt restructurings
|
$ | 93,003 | $ | 67,022 | ||||
Classified loans (which are not TDRs)
|
12,704 | 10,171 | ||||||
Total impaired loans
|
$ | 105,707 | $ | 77,193 |
December 31, (in thousands)
|
2012
|
2011
|
||||||
Residential real estate
|
$ | 6,281 | $ | 4,754 | ||||
Commercial real estate
|
7,693 | 2,030 | ||||||
Real estate construction
|
12,229 | 4,172 | ||||||
Total other real estate owned
|
$ | 26,203 | $ | 10,956 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
OREO at beginning of year
|
$ | 10,956 | $ | 11,973 | $ | 4,772 | ||||||
Transfer from loans to OREO
|
20,610 | 11,300 | 17,802 | |||||||||
Acquired from failed banks
|
21,266 | - | - | |||||||||
OREO sold
|
(24,910 | ) | (11,400 | ) | (9,474 | ) | ||||||
Writedowns
|
(1,719 | ) | (917 | ) | (1,127 | ) | ||||||
OREO at end of year
|
$ | 26,203 | $ | 10,956 | $ | 11,973 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
Demand (NOW and SuperNOW)
|
$ | 580,900 | $ | 523,708 | $ | 298,452 | $ | 245,502 | $ | 202,607 | ||||||||||
Money market accounts
|
514,698 | 433,508 | 637,557 | 596,370 | 561,599 | |||||||||||||||
Brokered money market accounts
|
35,596 | 18,121 | 513 | 64,608 | 163,965 | |||||||||||||||
Savings
|
62,145 | 44,472 | 38,661 | 33,691 | 32,599 | |||||||||||||||
Individual retirement accounts*
|
32,491 | 31,201 | 34,129 | 34,651 | 38,142 | |||||||||||||||
Time deposits, $100,000 and over*
|
80,906 | 82,970 | 152,891 | 169,548 | 202,058 | |||||||||||||||
Other certificates of deposit*
|
100,036 | 103,230 | 127,156 | 135,171 | 221,179 | |||||||||||||||
Brokered certificates of deposit*
(1)
|
97,110 | 88,285 | 687,958 | 1,004,665 | 1,048,017 | |||||||||||||||
Total interest-bearing deposits
|
1,503,882 | 1,325,495 | 1,977,317 | 2,284,206 | 2,470,166 | |||||||||||||||
Total non interest-bearing deposits
|
479,046 | 408,483 | 325,375 | 318,275 | 273,203 | |||||||||||||||
Total deposits
|
$ | 1,982,928 | $ | 1,733,978 | $ | 2,302,692 | $ | 2,602,481 | $ | 2,743,369 | ||||||||||
* - Represents a time deposit
|
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
December 31, 2012
(in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Demand
|
$ | 10,024 | $ | 5,871 | $ | 15,895 | ||||||
Money market accounts
|
1,510 | 25,762 | 27,272 | |||||||||
Savings
|
217 | - | 217 | |||||||||
Individual retirement accounts*
|
1,166 | 3,269 | 4,435 | |||||||||
Time deposits, $100,000 and over*
|
10,822 | 3,267 | 14,089 | |||||||||
Other certificates of deposit*
|
7,196 | 12,574 | 19,770 | |||||||||
Brokered certificates of deposit*
(1)
|
6,729 | 12,247 | 18,976 | |||||||||
Total interest-bearing deposits
|
37,664 | 62,990 | 100,654 | |||||||||
Total non interest-bearing deposits
|
4,240 | 6,812 | 11,052 | |||||||||
Total deposits
|
$ | 41,904 | $ | 69,802 | $ | 111,706 |
2012
|
2011
|
2010
|
||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||
December 31,
(dollars in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
||||||||||||||||||
Transaction accounts
|
$ | 614,118 | 0.06 | % | $ | 422,222 | 0.13 | % | $ | 302,958 | 0.19 | % | ||||||||||||
Money market accounts
|
478,682 | 0.15 | % | 628,178 | 0.31 | % | 636,963 | 0.45 | % | |||||||||||||||
Time deposits
|
253,567 | 0.86 | % | 254,064 | 1.60 | % | 329,970 | 1.75 | % | |||||||||||||||
Brokered money market
|
22,469 | 0.22 | % | 6,563 | 0.31 | % | 46,582 | 0.61 | % | |||||||||||||||
Brokered certificates of deposit
|
143,619 | 1.19 | % | 229,488 | 1.03 | % | 409,418 | 0.90 | % | |||||||||||||||
Total average interest-bearing deposits
|
1,512,455 | 0.34 | % | 1,540,515 | 0.58 | % | 1,725,891 | 0.76 | % | |||||||||||||||
Total average non interest-bearing deposits
|
624,053 | - | 509,457 | - | 421,162 | - | ||||||||||||||||||
Total average deposits
|
$ | 2,136,508 | $ | 2,049,972 | $ | 2,147,053 |
Maturity
|
(in thousands)
|
|||
Three months or less
|
$ | 38,609 | ||
Over three months through six months
|
21,879 | |||
Over six months through 12 months
|
34,734 | |||
Over 12 months
|
63,294 | |||
Total time deposits greater than $100,000
|
$ | 158,516 |
December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Outstanding balance at end of year
|
$ | 250,884 | $ | 230,231 | $ | 319,246 | ||||||
Weighted average interest rate at year end
|
0.06 | % | 0.17 | % | 0.31 | % | ||||||
Average outstanding balance during the year
|
$ | 237,414 | $ | 278,861 | $ | 330,154 | ||||||
Average interest rate during the year
|
0.16 | % | 0.23 | % | 0.31 | % | ||||||
Maximum outstanding at any month end
|
$ | 272,057 | $ | 297,571 | $ | 329,383 |
|
●
|
Part I Item 1 “Business”
|
|
●
|
Republic Processing Group segment
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
|
|
●
|
“Recent Developments”
|
|
●
|
“Overview”
|
|
●
|
“Results of Operations”
|
|
●
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 21 “Segment Information”
|
December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Stockholders' equity
|
$ | 536,702 | $ | 452,367 | $ | 371,376 | ||||||
Book value per share at December 31,
|
25.60 | 21.59 | 17.74 | |||||||||
Tangible book value per share at December 31,
(1)
|
24.86 | 20.81 | 16.88 | |||||||||
Dividends declared per share - Class A Common Stock
|
1.749 | 0.605 | 0.561 | |||||||||
Dividends declared per share - Class B Common Stock
|
1.590 | 0.550 | 0.510 | |||||||||
Average stockholders' equity to average total assets
|
14.89 | % | 12.87 | % | 10.31 | % | ||||||
Total risk based capital
|
25.28 | % | 24.74 | % | 22.04 | % | ||||||
Tier 1 risk based capital
|
24.31 | % | 23.59 | % | 20.89 | % | ||||||
Tier 1 leverage capital
|
16.36 | % | 14.77 | % | 12.05 | % | ||||||
Dividend payout ratio
|
31 | % | 13 | % | 18 | % |
Maturity by Period
|
||||||||||||||||||||
Greater
|
Greater
|
|||||||||||||||||||
than one
|
than three
|
Greater
|
||||||||||||||||||
Less than
|
year to
|
years to
|
than five
|
|||||||||||||||||
December 31, 2012
(in thousands)
|
one year
|
three years
|
five years
|
years
|
Total
|
|||||||||||||||
Unused warehouse lines of credit
|
$ | 113,924 | $ | - | $ | - | $ | - | $ | 113,924 | ||||||||||
Unused home equity lines of credit
|
11,746 | 5,293 | 43,955 | 171,725 | 232,719 | |||||||||||||||
Unused loan commitments - other
|
150,319 | 11,210 | - | 1,994 | 163,523 | |||||||||||||||
Standby letters of credit
|
16,627 | 253 | 105 | - | 16,985 | |||||||||||||||
FHLB letters of credit
|
11,908 | - | - | - | 11,908 | |||||||||||||||
Total off balance sheet items
|
$ | 304,524 | $ | 16,756 | $ | 44,060 | $ | 173,719 | $ | 539,059 |
Maturity by Period
|
||||||||||||||||||||
Greater
|
Greater
|
|||||||||||||||||||
than one
|
than three
|
Greater
|
||||||||||||||||||
Less than
|
year to
|
years to
|
than five
|
|||||||||||||||||
December 31, 2012
(in thousands)
|
one year
|
three years
|
five years
|
years
|
Total
|
|||||||||||||||
Time deposits (including brokered
|
||||||||||||||||||||
certificates of deposit)
|
$ | 189,241 | $ | 95,311 | $ | 23,880 | $ | 2,111 | $ | 310,543 | ||||||||||
Federal Home Loan Bank advances
|
35,000 | 203,000 | 197,000 | 107,600 | 542,600 | |||||||||||||||
Subordinated note (*)
|
- | - | - | 41,240 | 41,240 | |||||||||||||||
Securities sold under agreements to
|
||||||||||||||||||||
repurchase
|
250,884 | - | - | - | 250,884 | |||||||||||||||
Lease commitments
|
7,028 | 10,629 | 6,447 | 7,581 | 31,685 | |||||||||||||||
Total contractual obligations
|
$ | 482,153 | $ | 308,940 | $ | 227,327 | $ | 158,532 | $ | 1,176,952 |
Previous
|
Increase in Rates
|
|||||||||||||||||||
Twelve
|
100 | 200 | 300 | |||||||||||||||||
(dollars in thousands)
|
Months
|
Base
|
Basis Points
|
Basis Points
|
Basis Points
|
|||||||||||||||
Projected interest income:
|
||||||||||||||||||||
Short-term investments
|
$ | 588 | $ | 88 | $ | 209 | $ | 329 | $ | 298 | ||||||||||
Investment securities
|
12,329 | 9,719 | 12,162 | 14,485 | 16,606 | |||||||||||||||
Loans, excluding loan fees
|
119,762 | 119,529 | 126,038 | 135,022 | 144,842 | |||||||||||||||
Total interest income, excluding loan fees
|
132,679 | 129,336 | 138,409 | 149,836 | 161,746 | |||||||||||||||
Projected interest expense:
|
||||||||||||||||||||
Deposits
|
5,074 | 4,717 | 13,735 | 22,327 | 31,059 | |||||||||||||||
Securities sold under agreements to repurchase
|
375 | 42 | 1,770 | 3,503 | 5,235 | |||||||||||||||
Federal Home Loan Bank advances and other
|
||||||||||||||||||||
long-term borrowings
|
17,355 | 14,068 | 14,312 | 14,561 | 13,716 | |||||||||||||||
Total interest expense
|
22,804 | 18,827 | 29,817 | 40,391 | 50,010 | |||||||||||||||
Net interest income, excluding loan fees
|
$ | 109,875 | $ | 110,509 | $ | 108,592 | $ | 109,445 | $ | 111,736 | ||||||||||
Change from base
|
$ | (1,917 | ) | $ | (1,064 | ) | $ | 1,227 | ||||||||||||
% Change from base
|
-1.73 | % | -0.96 | % | 1.11 | % |
Previous
|
Increase in Rates
|
|||||||||||||||||||
Twelve
|
100 | 200 | 300 | |||||||||||||||||
(dollars in thousands)
|
Months
|
Base
|
Basis Points
|
Basis Points
|
Basis Points
|
|||||||||||||||
Projected interest income:
|
||||||||||||||||||||
Short-term investments
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Investment securities
|
16,924 | 13,979 | 16,344 | 18,275 | 19,963 | |||||||||||||||
Loans, excluding loan fees
|
115,425 | 112,394 | 120,066 | 128,426 | 137,479 | |||||||||||||||
Total interest income, excluding loan fees
|
132,349 | 126,373 | 136,410 | 146,701 | 157,442 | |||||||||||||||
Projected interest expense:
|
||||||||||||||||||||
Deposits
|
8,459 | 6,579 | 15,739 | 24,907 | 33,486 | |||||||||||||||
Securities sold under agreements to repurchase
|
645 | 507 | 2,737 | 4,967 | 7,196 | |||||||||||||||
Federal Home Loan Bank advances and other
|
||||||||||||||||||||
long-term borrowings
|
20,670 | 18,857 | 19,930 | 21,031 | 21,206 | |||||||||||||||
Total interest expense
|
29,774 | 25,943 | 38,406 | 50,905 | 61,888 | |||||||||||||||
Net interest income, excluding loan fees
|
$ | 102,575 | $ | 100,430 | $ | 98,004 | $ | 95,796 | $ | 95,554 | ||||||||||
Change from base
|
$ | (2,426 | ) | $ | (4,634 | ) | $ | (4,876 | ) | |||||||||||
% Change from base
|
-2.42 | % | -4.61 | % | -4.86 | % |
2012
|
2011
|
|||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$ | 137,691 | $ | 362,971 | ||||
Securities available for sale
|
438,246 | 645,948 | ||||||
Securities to be held to maturity (fair value of $46,416 in 2012 and $28,342 in 2011)
|
46,010 | 28,074 | ||||||
Mortgage loans held for sale
|
10,614 | 4,392 | ||||||
Loans, net of allowance for loan losses of $23,729 and $24,063 (2012 and 2011)
|
2,626,468 | 2,261,232 | ||||||
Federal Home Loan Bank stock, at cost
|
28,377 | 25,980 | ||||||
Premises and equipment, net
|
33,197 | 34,681 | ||||||
Goodwill
|
10,168 | 10,168 | ||||||
Other real estate owned
|
26,203 | 10,956 | ||||||
Other assets and accrued interest receivable
|
37,425 | 35,589 | ||||||
TOTAL ASSETS
|
$ | 3,394,399 | $ | 3,419,991 | ||||
LIABILITIES
|
||||||||
Deposits
|
||||||||
Non interest-bearing
|
$ | 479,046 | $ | 408,483 | ||||
Interest-bearing
|
1,503,882 | 1,325,495 | ||||||
Total deposits
|
1,982,928 | 1,733,978 | ||||||
Securities sold under agreements to repurchase and other short-term borrowings
|
250,884 | 230,231 | ||||||
Federal Home Loan Bank advances
|
542,600 | 934,630 | ||||||
Subordinated note
|
41,240 | 41,240 | ||||||
Other liabilities and accrued interest payable
|
40,045 | 27,545 | ||||||
Total liabilities
|
2,857,697 | 2,967,624 | ||||||
Commitments and contingent liabilities (Footnote 19)
|
- | - | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Preferred stock, no par value, 100,000 shares authorized
|
||||||||
Series A 8.5% non cumulative convertible, none issued
|
- | - | ||||||
Class A Common Stock, no par value, 30,000,000 shares authorized,
|
||||||||
18,694,315 shares (2012) and 18,651,519 shares (2011) issued and
|
||||||||
outstanding; Class B Common Stock, no par value, 5,000,000 shares
|
||||||||
authorized, 2,270,952 shares (2012) and 2,299,803 (2011) issued
|
||||||||
and outstanding
|
4,932 | 4,947 | ||||||
Additional paid in capital
|
132,686 | 131,482 | ||||||
Retained earnings
|
393,472 | 311,799 | ||||||
Accumulated other comprehensive income
|
5,612 | 4,139 | ||||||
Total stockholders' equity
|
536,702 | 452,367 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 3,394,399 | $ | 3,419,991 |
2012
|
2011
|
2010
|
||||||||||
INTEREST INCOME:
|
||||||||||||
Loans, including fees
|
$ | 170,542 | $ | 177,715 | $ | 176,463 | ||||||
Taxable investment securities
|
10,729 | 15,309 | 14,590 | |||||||||
Tax exempt investment securities
|
- | - | 11 | |||||||||
Federal Home Loan Bank stock and other
|
2,188 | 2,091 | 2,409 | |||||||||
Total interest income
|
183,459 | 195,115 | 193,473 | |||||||||
INTEREST EXPENSE:
|
||||||||||||
Deposits
|
5,074 | 8,914 | 13,129 | |||||||||
Securities sold under agreements to repurchase and other short-term borrowings
|
375 | 646 | 1,026 | |||||||||
Federal Home Loan Bank advances
|
14,833 | 18,180 | 19,991 | |||||||||
Subordinated note
|
2,522 | 2,515 | 2,515 | |||||||||
Total interest expense
|
22,804 | 30,255 | 36,661 | |||||||||
NET INTEREST INCOME
|
160,655 | 164,860 | 156,812 | |||||||||
Provision for loan losses
|
15,043 | 17,966 | 19,714 | |||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
145,612 | 146,894 | 137,098 | |||||||||
NON INTEREST INCOME:
|
||||||||||||
Service charges on deposit accounts
|
13,496 | 14,105 | 15,562 | |||||||||
Refund transfer fees
|
78,304 | 88,195 | 58,789 | |||||||||
Mortgage banking income
|
8,447 | 3,899 | 5,797 | |||||||||
Debit card interchange fee income
|
5,817 | 5,791 | 5,067 | |||||||||
Bargain purchase gain - Tennessee Commerce Bank
|
27,614 | - | - | |||||||||
Bargain purchase gain - First Commercial Bank
|
27,824 | - | - | |||||||||
Gain on sale of banking center
|
- | 2,856 | - | |||||||||
Gain on sale of securities available for sale
|
56 | 2,285 | - | |||||||||
Total impairment losses on investment securities
|
- | (279 | ) | (221 | ) | |||||||
Net impairment loss recognized in earnings
|
- | (279 | ) | (221 | ) | |||||||
Other
|
3,520 | 2,772 | 2,664 | |||||||||
Total non interest income
|
165,078 | 119,624 | 87,658 | |||||||||
NON INTEREST EXPENSES:
|
||||||||||||
Salaries and employee benefits
|
60,633 | 54,966 | 55,246 | |||||||||
Occupancy and equipment, net
|
22,474 | 21,713 | 21,958 | |||||||||
Communication and transportation
|
5,806 | 5,695 | 5,418 | |||||||||
Marketing and development
|
3,429 | 3,237 | 10,813 | |||||||||
FDIC insurance expense
|
1,403 | 4,425 | 3,155 | |||||||||
Bank franchise tax expense
|
3,916 | 3,645 | 3,187 | |||||||||
Data processing
|
4,309 | 3,207 | 2,697 | |||||||||
Debit card interchange expense
|
2,462 | 2,239 | 1,741 | |||||||||
Supplies
|
2,114 | 2,353 | 2,359 | |||||||||
Other real estate owned expense
|
3,537 | 2,356 | 1,829 | |||||||||
Charitable contributions
|
3,341 | 5,933 | 6,232 | |||||||||
Legal expense
|
1,866 | 3,969 | 1,832 | |||||||||
FDIC civil money penalty
|
- | 900 | - | |||||||||
FHLB advance prepayment penalty
|
2,436 | - | 1,531 | |||||||||
Other
|
9,019 | 7,683 | 8,325 | |||||||||
Total non interest expenses
|
126,745 | 122,321 | 126,323 | |||||||||
INCOME BEFORE INCOME TAX EXPENSE
|
183,945 | 144,197 | 98,433 | |||||||||
INCOME TAX EXPENSE
|
64,606 | 50,048 | 33,680 | |||||||||
NET INCOME
|
$ | 119,339 | $ | 94,149 | $ | 64,753 | ||||||
BASIC EARNINGS PER SHARE:
|
||||||||||||
Class A Common Stock
|
$ | 5.71 | $ | 4.50 | $ | 3.11 | ||||||
Class B Common Stock
|
$ | 5.55 | $ | 4.45 | $ | 3.06 | ||||||
DILUTED EARNINGS PER SHARE:
|
||||||||||||
Class A Common Stock
|
$ | 5.69 | $ | 4.49 | $ | 3.10 | ||||||
Class B Common Stock
|
$ | 5.53 | $ | 4.44 | $ | 3.04 |
Common Stock
|
Accumulated
|
|||||||||||||||||||||||||||
Class A
|
Class B
|
Additional
|
Other
|
Total
|
||||||||||||||||||||||||
Shares
|
Shares
|
Paid In
|
Retained
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||||||||
(in thousands, except per share data)
|
Outstanding
|
Outstanding
|
Amount
|
Capital
|
Earnings
|
Income
|
Equity
|
|||||||||||||||||||||
Balance, January 1, 2010
|
18,499 | 2,309 | $ | 4,917 | $ | 126,376 | $ | 178,944 | $ | 5,783 | $ | 316,020 | ||||||||||||||||
Net income
|
- | - | - | - | 64,753 | - | 64,753 | |||||||||||||||||||||
Net change in accumulated other
|
||||||||||||||||||||||||||||
comprehensive income
|
- | - | - | - | - | 335 | 335 | |||||||||||||||||||||
Dividend declared Common Stock:
|
||||||||||||||||||||||||||||
Class A ($0.561 per share)
|
- | - | - | - | (10,422 | ) | - | (10,422 | ) | |||||||||||||||||||
Class B ($0.510 per share)
|
- | - | - | - | (1,177 | ) | - | (1,177 | ) | |||||||||||||||||||
Stock options exercised, net of shares redeemed
|
138 | - | 31 | 2,684 | (831 | ) | - | 1,884 | ||||||||||||||||||||
Repurchase of Class A Common Stock
|
(11 | ) | - | (4 | ) | (106 | ) | (280 | ) | - | (390 | ) | ||||||||||||||||
Conversion of Class B Common Stock
|
||||||||||||||||||||||||||||
to Class A Common Stock
|
2 | (2 | ) | - | - | - | - | - | ||||||||||||||||||||
Net change in notes receivable on Common Stock
|
- | - | - | (345 | ) | - | - | (345 | ) | |||||||||||||||||||
Deferred director compensation expense -
|
||||||||||||||||||||||||||||
Company Stock
|
- | - | - | 151 | - | - | 151 | |||||||||||||||||||||
Stock based compensation expense - options
|
- | - | - | 567 | - | - | 567 | |||||||||||||||||||||
Balance, December 31, 2010
|
18,628 | 2,307 | $ | 4,944 | $ | 129,327 | $ | 230,987 | $ | 6,118 | $ | 371,376 |
(continued)
|
Common Stock
|
Accumulated
|
|||||||||||||||||||||||||||
Class A
|
Class B
|
Additional
|
Other
|
Total
|
||||||||||||||||||||||||
Shares
|
Shares
|
Paid In
|
Retained
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||||||||
(in thousands, except per share data)
|
Outstanding
|
Outstanding
|
Amount
|
Capital
|
Earnings
|
Income
|
Equity
|
|||||||||||||||||||||
Balance, January 1, 2011
|
18,628 | 2,307 | $ | 4,944 | $ | 129,327 | $ | 230,987 | $ | 6,118 | $ | 371,376 | ||||||||||||||||
Net income
|
- | - | - | - | 94,149 | - | 94,149 | |||||||||||||||||||||
Net change in accumulated other
|
||||||||||||||||||||||||||||
comprehensive income
|
- | - | - | - | - | (1,979 | ) | (1,979 | ) | |||||||||||||||||||
Dividend declared Common Stock:
|
||||||||||||||||||||||||||||
Class A ($0.605 per share)
|
- | - | - | - | (11,280 | ) | - | (11,280 | ) | |||||||||||||||||||
Class B ($0.550 per share)
|
- | - | - | - | (1,266 | ) | - | (1,266 | ) | |||||||||||||||||||
Stock options exercised, net of shares redeemed
|
38 | - | 7 | 881 | (450 | ) | - | 438 | ||||||||||||||||||||
Repurchase of Class A Common Stock
|
(23 | ) | - | (4 | ) | (147 | ) | (341 | ) | - | (492 | ) | ||||||||||||||||
Conversion of Class B Common Stock
|
||||||||||||||||||||||||||||
to Class A Common Stock
|
7 | (7 | ) | - | - | - | - | - | ||||||||||||||||||||
Net change in notes receivable on Common Stock
|
- | - | - | 973 | - | - | 973 | |||||||||||||||||||||
Deferred director compensation expense -
|
||||||||||||||||||||||||||||
Company Stock
|
2 | - | - | 171 | - | - | 171 | |||||||||||||||||||||
Stock based compensation expense - options
|
- | - | - | 277 | - | - | 277 | |||||||||||||||||||||
Balance, December 31, 2011
|
18,652 | 2,300 | $ | 4,947 | $ | 131,482 | $ | 311,799 | $ | 4,139 | $ | 452,367 |
Common Stock
|
Accumulated
|
|||||||||||||||||||||||||||
Class A
|
Class B
|
Additional
|
Other
|
Total
|
||||||||||||||||||||||||
Shares
|
Shares
|
Paid In
|
Retained
|
Comprehensive
|
Stockholders'
|
|||||||||||||||||||||||
(in thousands, except per share data)
|
Outstanding
|
Outstanding
|
Amount
|
Capital
|
Earnings
|
Income
|
Equity
|
|||||||||||||||||||||
Balance, January 1, 2012
|
18,652 | 2,300 | $ | 4,947 | $ | 131,482 | $ | 311,799 | $ | 4,139 | $ | 452,367 | ||||||||||||||||
Net income
|
- | - | - | - | 119,339 | - | 119,339 | |||||||||||||||||||||
Net change in accumulated other
|
||||||||||||||||||||||||||||
comprehensive income
|
- | - | - | - | - | 1,473 | 1,473 | |||||||||||||||||||||
Dividend declared Common Stock:
|
||||||||||||||||||||||||||||
Class A ($1.749 per share)
|
- | - | - | - | (32,832 | ) | - | (32,832 | ) | |||||||||||||||||||
Class B ($1.590 per share)
|
- | - | - | - | (3,619 | ) | - | (3,619 | ) | |||||||||||||||||||
Stock options exercised, net of shares redeemed
|
8 | - | 2 | 213 | (68 | ) | - | 147 | ||||||||||||||||||||
Repurchase of Class A Common Stock
|
(80 | ) | - | (17 | ) | (504 | ) | (1,147 | ) | - | (1,668 | ) | ||||||||||||||||
Conversion of Class B Common Stock
|
||||||||||||||||||||||||||||
to Class A Common Stock
|
29 | (29 | ) | - | - | - | - | - | ||||||||||||||||||||
Net change in notes receivable on Common Stock
|
- | - | - | 426 | - | - | 426 | |||||||||||||||||||||
Deferred director compensation expense -
|
||||||||||||||||||||||||||||
Company Stock
|
3 | - | - | 227 | - | - | 227 | |||||||||||||||||||||
Stock based compensation expense - restricted stock
|
82 | 50 | 50 | |||||||||||||||||||||||||
Stock based compensation expense - options
|
- | - | - | 792 | - | - | 792 | |||||||||||||||||||||
Balance, December 31, 2012
|
18,694 | 2,271 | $ | 4,932 | $ | 132,686 | $ | 393,472 | $ | 5,612 | $ | 536,702 |
2012
|
2011
|
2010
|
||||||||||
OPERATING ACTIVITIES:
|
||||||||||||
Net income
|
$ | 119,339 | $ | 94,149 | $ | 64,753 | ||||||
Adjustments to reconcile net income to net cash provided
|
||||||||||||
by operating activities:
|
||||||||||||
Depreciation, amortization and accretion, net
|
9,875 | 4,406 | 10,683 | |||||||||
Provision for loan losses
|
15,043 | 17,966 | 19,714 | |||||||||
Net gain on sale of mortgage loans held for sale
|
(9,698 | ) | (4,091 | ) | (5,989 | ) | ||||||
Origination of mortgage loans held for sale
|
(243,066 | ) | (134,059 | ) | (288,893 | ) | ||||||
Proceeds from sale of mortgage loans held for sale
|
246,542 | 148,986 | 285,099 | |||||||||
Net realized impairment of mortgage servicing rights
|
142 | 203 | - | |||||||||
Net realized (gain) loss on sales, calls and impairment of securities
|
(56 | ) | (2,006 | ) | 221 | |||||||
Net gain on sale of other real estate owned
|
(416 | ) | (444 | ) | (203 | ) | ||||||
Writedowns of other real estate owned
|
1,719 | 917 | 1,127 | |||||||||
Deferred director compensation expense - Company Stock
|
227 | 171 | 151 | |||||||||
Stock based compensation expense
|
842 | 277 | 567 | |||||||||
Bargain purchase gains on acquisitions
|
(55,438 | ) | - | - | ||||||||
Gain on sale of banking center
|
- | (2,856 | ) | - | ||||||||
Net change in other assets and liabilities:
|
||||||||||||
Accrued interest receivable
|
434 | (262 | ) | 577 | ||||||||
Accrued interest payable
|
(321 | ) | (646 | ) | (511 | ) | ||||||
Other assets
|
6,289 | 1,665 | 7,926 | |||||||||
Other liabilities
|
(1,543 | ) | (772 | ) | (5,988 | ) | ||||||
Net cash provided by operating activities
|
89,914 | 123,604 | 89,234 | |||||||||
INVESTING ACTIVITIES:
|
||||||||||||
Net cash proceeds received in FDIC-assisted transactions
|
921,247 | - | - | |||||||||
Purchases of securities available for sale
|
(61,717 | ) | (598,495 | ) | (611,521 | ) | ||||||
Purchases of securities to be held to maturity
|
(23,114 | ) | (500 | ) | (685 | ) | ||||||
Purchases of Federal Home Loan Bank stock
|
- | (46 | ) | (26 | ) | |||||||
Proceeds from calls, maturities and paydowns of securities available for sale
|
287,773 | 310,331 | 524,423 | |||||||||
Proceeds from calls, maturities and paydowns of securities to be held to maturity
|
5,341 | 5,402 | 18,669 | |||||||||
Proceeds from sales of securities available for sale
|
38,724 | 161,652 | - | |||||||||
Proceeds from sales of Federal Home Loan Bank stock
|
469 | 278 | 62 | |||||||||
Proceeds from sales of other real estate owned
|
25,326 | 11,844 | 9,474 | |||||||||
Purchase of commercial real estate loans
|
- | (32,650 | ) | - | ||||||||
Net change in loans
|
(198,520 | ) | (117,864 | ) | 55,545 | |||||||
Net purchases of premises and equipment
|
(3,888 | ) | (3,727 | ) | (4,268 | ) | ||||||
Sale of banking center
|
- | (15,388 | ) | - | ||||||||
Net cash provided by/(used in) investing activities
|
991,641 | (279,163 | ) | (8,327 | ) | |||||||
FINANCING ACTIVITIES:
|
||||||||||||
Net change in deposits
|
(894,756 | ) | (536,792 | ) | (299,789 | ) | ||||||
Net change in securities sold under agreements to repurchase
|
||||||||||||
and other short-term borrowings
|
20,653 | (88,433 | ) | 19,666 | ||||||||
Payments of Federal Home Loan Bank advances
|
(590,095 | ) | (75,247 | ) | (117,730 | ) | ||||||
Proceeds from Federal Home Loan Bank advances
|
195,000 | 445,000 | 45,000 | |||||||||
Repurchase of Common Stock
|
(1,668 | ) | (492 | ) | (390 | ) | ||||||
Net proceeds from Common Stock options exercised
|
147 | 438 | 1,884 | |||||||||
Cash dividends paid
|
(36,116 | ) | (12,315 | ) | (11,356 | ) | ||||||
Net cash used in financing activities
|
(1,306,835 | ) | (267,841 | ) | (362,715 | ) | ||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(225,280 | ) | (423,400 | ) | (281,808 | ) | ||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
362,971 | 786,371 | 1,068,179 | |||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 137,691 | $ | 362,971 | $ | 786,371 |
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 9 “Deposits”
|
|
●
|
Footnote 21 “Segment Information”
|
●
|
Traditional Banking segment allowance for loan losses and provision for loan losses
|
|
●
|
Acquisitions of failed banks
|
|
●
|
Mortgage servicing rights
|
|
●
|
Income tax accounting
|
|
●
|
Goodwill and other intangible assets
|
|
●
|
Investment securities
|
|
●
|
Other real estate owned (“OREO”)
|
|
●
|
ASC Topic 310-30,
Loans and Debt Securities Acquired with Deteriorated Credit Quality
, is used to value loans with post origination credit quality deterioration. For these loans, it is probable the acquirer will be unable to collect all contractually required payments from the borrower. Under ASC Topic 310-30, the expected cash flows that exceed the initial investment in the loan (fair value) represent the “accretable yield,” which is recognized as interest income on a level-yield basis over the expected cash flow periods of the loans.
|
|
●
|
ASC Topic 310-20,
Non Refundable Fees and Other Costs
, is used to value loans that have not demonstrated post origination credit quality deterioration and the acquirer expects to collect all contractually required payments from the borrower. For these loans, the difference between the fair value of the loan at acquisition and the amortized cost of the loan would be amortized or accreted into income using the interest method.
|
|
●
|
All loans, excluding purchased credit impaired loans accounted for under ASC Topic 310-30,
Loans and Debt Securities Acquired with Deteriorated Credit Quality
, internally classified as “Substandard,” “Doubtful” or “Loss;”
|
|
●
|
All loans, excluding ASC Topic 310-30 purchased credit impaired loans, on non-accrual status;
|
|
●
|
All retail and commercial troubled debt restructurings (“TDRs”), including ASC Topic 310-30 purchased credit impaired loans. TDRs are loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties;
|
|
●
|
ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and
|
|
●
|
Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.
|
|
●
|
Rolling four quarter
|
|
●
|
Rolling eight quarter average
|
|
●
|
Rolling twelve quarter average
|
|
●
|
Rolling sixteen quarter average
|
|
●
|
Current year to date historical loss factor (average)
|
|
●
|
Prior annual three year historical loss factors
|
|
●
|
Peer group data
|
|
●
|
Changes in nature, volume and seasoning of the loan portfolio;
|
|
●
|
Changes in experience, ability, and depth of lending management and other relevant staff;
|
|
●
|
Changes in the quality of the Bank’s loan review system;
|
|
●
|
Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;
|
|
●
|
Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;
|
|
●
|
Changes in the value of underlying collateral for collateral-dependent loans;
|
|
●
|
Changes in international, national, regional, and local economic and business conditions and developments that affect the collectibility of the portfolio, including the condition of various market segments;
|
|
●
|
The existence and effect of any concentrations of credit, and changes in the level of such concentrations; and
|
|
●
|
The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the institution’s existing portfolio.
|
Tennessee Commerce Bank
|
January 27, 2012
|
|||||||||||||||
As Previously Reported
|
As Recasted
|
|||||||||||||||
Contractual
|
Fair Value
|
Recast
|
Fair
|
|||||||||||||
(in thousands)
|
Amount
|
Adjustments
|
Adjustments
|
Value
|
||||||||||||
Assets acquired:
|
||||||||||||||||
Cash and cash equivalents
|
$ | 61,943 | $ | (89 | ) | $ | (2 | ) | $ | 61,852 | ||||||
Securities available for sale
|
42,646 | - | - | 42,646 | ||||||||||||
Loans to be repurchased by the FDIC, net of discount
|
19,800 | (2,797 | ) | - | 17,003 | |||||||||||
Loans
|
79,112 | (22,666 | ) | 830 | 57,276 | |||||||||||
Federal Home Loan Bank stock, at cost
|
2,491 | - | - | 2,491 | ||||||||||||
Other assets and accrued interest receivable
|
945 | (60 | ) | - | 885 | |||||||||||
Other real estate owned
|
14,189 | (3,359 | ) | (1,113 | ) | 9,717 | ||||||||||
Core deposit intangible
|
- | 64 | - | 64 | ||||||||||||
Discount
|
(56,970 | ) | 56,970 | - | - | |||||||||||
FDIC settlement receivable
|
784,545 | - | - | 784,545 | ||||||||||||
Total assets acquired
|
$ | 948,701 | $ | 28,063 | $ | (285 | ) | $ | 976,479 | |||||||
Liabilities assumed:
|
||||||||||||||||
Deposits
|
||||||||||||||||
Non interest-bearing
|
$ | 19,754 | $ | - | $ | - | $ | 19,754 | ||||||||
Interest-bearing
|
927,641 | 54 | - | 927,695 | ||||||||||||
Total deposits
|
947,395 | 54 | - | 947,449 | ||||||||||||
Accrued income taxes payable
|
- | 9,988 | (100 | ) | 9,888 | |||||||||||
Other liabilities and accrued interest payable
|
1,306 | 110 | - | 1,416 | ||||||||||||
Total liabilities assumed
|
$ | 948,701 | $ | 10,152 | $ | (100 | ) | $ | 958,753 | |||||||
Equity
|
||||||||||||||||
Bargain purchase gain, net of taxes
|
- | 17,911 | (185 | ) | 17,726 | |||||||||||
Total liabilities assumed and equity
|
$ | 948,701 | $ | 28,063 | $ | (285 | ) | $ | 976,479 |
First Commercial Bank
|
September 7, 2012
|
|||||||||||||||
As Previously Reported
|
As Recasted
|
|||||||||||||||
Contractual
|
Fair Value
|
Recast
|
Fair
|
|||||||||||||
(in thousands)
|
Amount
|
Adjustments
|
Adjustments
|
Value
|
||||||||||||
Assets acquired :
|
||||||||||||||||
Cash and cash equivalents
|
$ | 10,524 | $ | - | $ | - | $ | 10,524 | ||||||||
Securities available for sale
|
12,002 | - | - | 12,002 | ||||||||||||
Loans
|
171,744 | (44,214 | ) | 423 | 127,953 | |||||||||||
Federal Home Loan Bank stock, at cost
|
407 | - | - | 407 | ||||||||||||
Other assets and accrued interest receivable
|
829 | (95 | ) | - | 734 | |||||||||||
Other real estate owned
|
19,360 | (8,389 | ) | 289 | 11,260 | |||||||||||
Core deposit intangible
|
- | 559 | - | 559 | ||||||||||||
Discount
|
(79,412 | ) | 79,412 | - | - | |||||||||||
FDIC settlement receivable
|
64,326 | - | - | 64,326 | ||||||||||||
Total assets acquired
|
$ | 199,780 | $ | 27,273 | $ | 712 | $ | 227,765 | ||||||||
Liabilities assumed:
|
||||||||||||||||
Deposits
|
||||||||||||||||
Non interest-bearing
|
$ | 7,197 | $ | - | $ | - | $ | 7,197 | ||||||||
Interest-bearing
|
189,057 | (3 | ) | - | 189,054 | |||||||||||
Total deposits
|
196,254 | (3 | ) | - | 196,251 | |||||||||||
Federal Home Loan Bank advances
|
3,002 | 63 | - | 3,065 | ||||||||||||
Accrued income taxes payable
|
- | 9,706 | 249 | 9,955 | ||||||||||||
Other liabilities and accrued interest payable
|
524 | 101 | - | 625 | ||||||||||||
Total liabilities assumed
|
$ | 199,780 | $ | 9,867 | $ | 249 | $ | 209,896 | ||||||||
Equity
|
||||||||||||||||
Bargain purchase gain, net of taxes
|
- | 17,406 | 463 | 17,869 | ||||||||||||
Total liabilities assumed and equity
|
$ | 199,780 | $ | 27,273 | $ | 712 | $ | 227,765 |
Tennessee Commerce Bank
|
January 27, 2012
|
|||||||||||||||
Second Quarter
|
Third Quarter
|
|||||||||||||||
As Previously
|
Recast
|
Recast
|
As
|
|||||||||||||
(in thousands)
|
Reported
|
Adjustments
|
Adjustments
|
Recasted
|
||||||||||||
Assets acquired, at contractual amount
|
$ | 221,126 | $ | - | $ | - | $ | 221,126 | ||||||||
Liabilities assumed, at contractual amount
|
(948,701 | ) | - | - | (948,701 | ) | ||||||||||
Net liabilities assumed per the P&A Agreement
|
(727,575 | ) | - | - | (727,575 | ) | ||||||||||
Contractual discount
|
(56,970 | ) | - | - | (56,970 | ) | ||||||||||
Net receivable from the FDIC
|
$ | (784,545 | ) | $ | - | $ | - | $ | (784,545 | ) | ||||||
Fair value adjustments:
|
||||||||||||||||
Loans
|
$ | (22,666 | ) | $ | 919 | $ | (89 | ) | $ | (21,836 | ) | |||||
Discount for loans to be repurchased by the FDIC
|
(2,797 | ) | - | - | (2,797 | ) | ||||||||||
Other real estate owned
|
(3,359 | ) | (1,000 | ) | (113 | ) | (4,472 | ) | ||||||||
Other assets and accrued interest receivable
|
(60 | ) | - | - | (60 | ) | ||||||||||
Core deposit intangible
|
64 | - | - | 64 | ||||||||||||
Deposits
|
(54 | ) | - | - | (54 | ) | ||||||||||
All other
|
(199 | ) | (15 | ) | 13 | (201 | ) | |||||||||
Total fair value adjustments
|
(29,071 | ) | (96 | ) | (189 | ) | (29,356 | ) | ||||||||
Discount
|
56,970 | - | - | 56,970 | ||||||||||||
Bargain purchase gain, pre-tax
|
$ | 27,899 | $ | (96 | ) | $ | (189 | ) | $ | 27,614 |
First Commercial Bank
|
September 7, 2012
|
|||||||||||
Fourth Quarter
|
||||||||||||
As Previously
|
Recast
|
As
|
||||||||||
(in thousands)
|
Reported
|
Adjustments
|
Recasted
|
|||||||||
Assets acquired, at contractual amount
|
$ | 214,866 | $ | - | $ | 214,866 | ||||||
Liabilities assumed, at contractual amount
|
(199,780 | ) | - | (199,780 | ) | |||||||
Net liabilities assumed per the P&A Agreement
|
15,086 | - | 15,086 | |||||||||
Contractual discount
|
(79,412 | ) | - | (79,412 | ) | |||||||
Net receivable from the FDIC
|
$ | (64,326 | ) | $ | - | $ | (64,326 | ) | ||||
Fair value adjustments:
|
||||||||||||
Loans
|
$ | (44,214 | ) | $ | 423 | $ | (43,791 | ) | ||||
Other real estate owned
|
(8,389 | ) | 289 | (8,100 | ) | |||||||
Other assets and accrued interest receivable
|
(95 | ) | - | (95 | ) | |||||||
Core deposit intangible
|
559 | - | 559 | |||||||||
Deposits
|
3 | - | 3 | |||||||||
Federal Home Loan Bank advances
|
(63 | ) | - | (63 | ) | |||||||
All other
|
(101 | ) | - | (101 | ) | |||||||
Total fair value adjustments
|
(52,300 | ) | 712 | (51,588 | ) | |||||||
Discount
|
79,412 | - | 79,412 | |||||||||
Bargain purchase gain, pre-tax
|
$ | 27,112 | $ | 712 | $ | 27,824 |
Tennessee Commerce Bank
|
January 27, 2012
|
|||||||||||||||
As Previously Reported
|
As Recasted
|
|||||||||||||||
Contractual
|
Fair Value
|
Recast
|
Fair
|
|||||||||||||
(in thousands)
|
Amount
|
Adjustments
|
Adjustments
|
Value
|
||||||||||||
Residential real estate
|
$ | 22,693 | $ | (4,076 | ) | $ | 243 | $ | 18,860 | |||||||
Commercial real estate
|
18,646 | (6,971 | ) | 1,988 | 13,663 | |||||||||||
Real estate construction
|
14,877 | (2,681 | ) | (1,972 | ) | 10,224 | ||||||||||
Commercial
|
13,224 | (6,939 | ) | 496 | 6,781 | |||||||||||
Home equity
|
6,220 | (606 | ) | 24 | 5,638 | |||||||||||
Consumer:
|
||||||||||||||||
Credit cards
|
608 | (22 | ) | - | 586 | |||||||||||
Overdrafts
|
672 | (621 | ) | - | 51 | |||||||||||
Other consumer
|
2,172 | (750 | ) | 51 | 1,473 | |||||||||||
Total loans
|
$ | 79,112 | $ | (22,666 | ) | $ | 830 | $ | 57,276 |
First Commercial Bank
|
September 7, 2012
|
|||||||||||||||
As Previously Reported
|
As Recasted
|
|||||||||||||||
Contractual
|
Fair Value
|
Recast
|
Fair
|
|||||||||||||
(in thousands)
|
Amount
|
Adjustments
|
Adjustments
|
Value
|
||||||||||||
Residential real estate
|
$ | 48,409 | $ | (9,634 | ) | $ | (1,175 | ) | $ | 37,600 | ||||||
Commercial real estate
|
82,161 | (12,330 | ) | (2,126 | ) | 67,705 | ||||||||||
Real estate construction
|
14,918 | (6,182 | ) | 191 | 8,927 | |||||||||||
Commercial
|
25,475 | (16,060 | ) | 3,533 | 12,948 | |||||||||||
Home equity
|
404 | (3 | ) | - | 401 | |||||||||||
Consumer:
|
||||||||||||||||
Credit cards
|
- | - | - | - | ||||||||||||
Overdrafts
|
6 | - | - | 6 | ||||||||||||
Other consumer
|
371 | (5 | ) | - | 366 | |||||||||||
Total loans
|
$ | 171,744 | $ | (44,214 | ) | $ | 423 | $ | 127,953 |
Tennessee Commerce Bank
|
January 27, 2012
|
|||||||||||
As Previously
|
Recast
|
As
|
||||||||||
(in thousands)
|
Reported
|
Adjustments
|
Recasted
|
|||||||||
Contractually-required principal and interest payments
|
$ | 52,278 | $ | - | $ | 52,278 | ||||||
Non-accretable difference
|
(21,308 | ) | 903 | (20,405 | ) | |||||||
Cash flows expected to be collected
|
30,970 | 903 | 31,873 | |||||||||
Accretable yield
|
(425 | ) | (73 | ) | (498 | ) | ||||||
Fair value of loans
|
$ | 30,545 | $ | 830 | $ | 31,375 |
First Commercial Bank
|
September 7, 2012
|
|||||||||||
As Previously
|
Recast
|
As
|
||||||||||
(in thousands)
|
Reported
|
Adjustments
|
Recasted
|
|||||||||
Contractually-required principal and interest payments
|
$ | 116,940 | $ | - | $ | 116,940 | ||||||
Non-accretable difference
|
(33,523 | ) | 508 | (33,015 | ) | |||||||
Cash flows expected to be collected
|
83,417 | 508 | 83,925 | |||||||||
Accretable yield
|
(2,827 | ) | (85 | ) | (2,912 | ) | ||||||
Fair value of loans
|
$ | 80,590 | $ | 423 | $ | 81,013 |
Tennessee
|
First
|
|||||||||||
Commerce
|
Commercial
|
|||||||||||
(in thousands)
|
Bank
|
Bank
|
Total
|
|||||||||
Beginning balance, as recasted
|
$ | (498 | ) | $ | (2,912 | ) | $ | (3,410 | ) | |||
Transfers between non-accretable and accretable
|
- | - | - | |||||||||
Accreted/(Amortized) into interest income on loans,
|
||||||||||||
including loan fees
|
179 | 136 | 315 | |||||||||
Other changes
|
- | - | - | |||||||||
Ending balance
|
$ | (319 | ) | $ | (2,776 | ) | $ | (3,095 | ) |
Tennessee Commerce Bank
|
January 27, 2012
|
|||||||||||||||
Contractual
|
Fair Value
|
Recast
|
Fair
|
|||||||||||||
(in thousands)
|
Amount
|
Adjustments
|
Adjustments
|
Value
|
||||||||||||
Demand
|
$ | 3,190 | $ | - | $ | - | $ | 3,190 | ||||||||
Money market accounts
|
11,338 | - | - | 11,338 | ||||||||||||
Savings
|
91,859 | - | - | 91,859 | ||||||||||||
Individual retirement accounts*
|
15,486 | - | - | 15,486 | ||||||||||||
Time deposits, $100,000 and over*
|
278,825 | - | - | 278,825 | ||||||||||||
Other certificates of deposit*
|
108,003 | 14 | - | 108,017 | ||||||||||||
Brokered certificates of deposit*
|
418,940 | 40 | - | 418,980 | ||||||||||||
Total interest-bearing deposits
|
927,641 | 54 | - | 927,695 | ||||||||||||
Total non interest-bearing deposits
|
19,754 | - | - | 19,754 | ||||||||||||
Total deposits
|
$ | 947,395 | $ | 54 | $ | - | $ | 947,449 |
First Commercial Bank
|
September 7, 2012
|
|||||||||||||||
Contractual
|
Fair Value
|
Recast
|
Fair
|
|||||||||||||
(in thousands)
|
Amount
|
Adjustments
|
Adjustments
|
Value
|
||||||||||||
Demand
|
$ | 4,003 | $ | - | $ | - | $ | 4,003 | ||||||||
Money market accounts
|
38,187 | - | - | 38,187 | ||||||||||||
Savings
|
- | - | - | - | ||||||||||||
Individual retirement accounts*
|
16,780 | - | - | 16,780 | ||||||||||||
Time deposits, $100,000 and over*
|
14,740 | - | - | 14,740 | ||||||||||||
Other certificates of deposit*
|
62,033 | - | - | 62,033 | ||||||||||||
Brokered certificates of deposit*
|
53,314 | 3 | - | 53,317 | ||||||||||||
Total interest-bearing deposits
|
189,057 | 3 | - | 189,060 | ||||||||||||
Total non interest-bearing deposits
|
7,197 | - | - | 7,197 | ||||||||||||
Total deposits
|
$ | 196,254 | $ | 3 | $ | - | $ | 196,257 |
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
(in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Interest income:
|
||||||||||||
Loans, including fees
|
$ | 3,741 | $ | 2,481 | $ | 6,222 | ||||||
Taxable investment securities
|
764 | 10 | 774 | |||||||||
Total interest income
|
4,505 | 2,491 | 6,996 | |||||||||
Interest expense:
|
||||||||||||
Deposits
|
62 | 200 | 262 | |||||||||
Total interest expense
|
62 | 200 | 262 | |||||||||
Net interest income
|
4,443 | 2,291 | 6,734 | |||||||||
Provision for loan losses
|
61 | 153 | 214 | |||||||||
Net interest income after provision for loan losses
|
4,382 | 2,138 | 6,520 | |||||||||
Non interest income:
|
||||||||||||
Service charges on deposit accounts
|
70 | 29 | 99 | |||||||||
Bargain purchase gain
|
27,614 | 27,824 | 55,438 | |||||||||
Gain on sale of securities available for sale
|
56 | - | 56 | |||||||||
Other
|
705 | 5 | 710 | |||||||||
Total non interest income
|
28,445 | 27,858 | 56,303 | |||||||||
Non interest income
|
||||||||||||
Salaries and employee benefits
|
2,933 | 1,072 | 4,005 | |||||||||
Occupancy and equipment, net
|
890 | 409 | 1,299 | |||||||||
Communication and transportation
|
197 | 27 | 224 | |||||||||
Marketing and development
|
13 | 3 | 16 | |||||||||
FDIC insurance expense
|
66 | 27 | 93 | |||||||||
Data processing
|
645 | 267 | 912 | |||||||||
Supplies
|
29 | 42 | 71 | |||||||||
Other real estate owned expense
|
405 | 413 | 818 | |||||||||
Other
|
1,024 | 1,011 | 2,035 | |||||||||
Total non interest expenses
|
6,202 | 3,271 | 9,473 | |||||||||
Income before income tax expense
|
$ | 26,625 | $ | 26,725 | $ | 53,350 |
Gross
|
Gross
|
Gross
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
December 31, 2012
(in thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
$ | 38,931 | $ | 547 | $ | (6 | ) | $ | 39,472 | |||||||
Private label mortgage backed security
|
5,684 | 3 | - | 5,687 | ||||||||||||
Mortgage backed securities - residential
|
190,569 | 6,641 | - | 197,210 | ||||||||||||
Collateralized mortgage obligations
|
194,427 | 1,580 | (130 | ) | 195,877 | |||||||||||
Total securities available for sale
|
$ | 429,611 | $ | 8,771 | $ | (136 | ) | $ | 438,246 | |||||||
Gross
|
Gross
|
Gross
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
December 31, 2011
(in thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
$ | 152,085 | $ | 814 | $ | (225 | ) | $ | 152,674 | |||||||
Private label mortgage backed security
|
5,818 | - | (1,276 | ) | 4,542 | |||||||||||
Mortgage backed securities - residential
|
287,013 | 6,343 | (27 | ) | 293,329 | |||||||||||
Collateralized mortgage obligations
|
194,663 | 1,281 | (541 | ) | 195,403 | |||||||||||
Total securities available for sale
|
$ | 639,579 | $ | 8,438 | $ | (2,069 | ) | $ | 645,948 |
Gross
|
Gross
|
|||||||||||||||
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
|||||||||||||
December 31, 2012
(in thousands)
|
Value
|
Gains
|
Losses
|
Value
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
$ | 4,388 | $ | 27 | $ | - | $ | 4,415 | ||||||||
Mortgage backed securities - residential
|
827 | 63 | - | 890 | ||||||||||||
Collateralized mortgage obligations
|
40,795 | 316 | - | 41,111 | ||||||||||||
Total securities to be held to maturity
|
$ | 46,010 | $ | 406 | $ | - | $ | 46,416 | ||||||||
Gross
|
Gross
|
|||||||||||||||
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
|||||||||||||
December 31, 2011
(in thousands)
|
Value
|
Gains
|
Losses
|
Value
|
||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
$ | 4,233 | $ | 18 | $ | (10 | ) | $ | 4,241 | |||||||
Mortgage backed securities - residential
|
1,376 | 101 | - | 1,477 | ||||||||||||
Collateralized mortgage obligations
|
22,465 | 159 | - | 22,624 | ||||||||||||
Total securities to be held to maturity
|
$ | 28,074 | $ | 278 | $ | (10 | ) | $ | 28,342 |
|
●
|
The Bank sold six available for sale securities acquired in the TCB acquisition with an amortized cost of $35 million, resulting in a pre-tax gain of $53,000 during the first quarter of 2012.
|
|
●
|
The Bank realized $3,000 in pre-tax gains related to unamortized discount accretion on $10 million of callable U.S. Government agencies that were called during the first quarter of 2012 before their maturity.
|
|
●
|
There were no sales of securities available for sale during the second, third and fourth quarters of 2012.
|
|
●
|
There were no sales of securities available for sale during the first quarter of 2011.
|
|
●
|
During the second quarter of 2011, the Bank sold available for sale mortgage backed securities with an amortized cost of $132 million, resulting in a pre-tax gain of $1.9 million.
|
|
●
|
During the third quarter of 2011, the Bank realized $188,000 in pre-tax gains related to unamortized discount accretion on $24 million of callable U.S. Government agencies that were called during the third quarter of 2011 before their maturity.
|
|
●
|
Also, during the third quarter of 2011, the Bank sold available for sale mortgage backed securities with an amortized cost of $2 million, resulting in a pre-tax gain of $112,000.
|
|
●
|
Finally, during the fourth quarter of 2011, the Bank sold available for sale mortgage backed securities with an amortized cost of $1.5 million, resulting in a pre-tax gain of $77,000.
|
Securities
|
Securities to be
|
|||||||||||||||
available for sale
|
held to maturity
|
|||||||||||||||
Amortized
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
December 31, 2012
(in thousands)
|
Cost
|
Value
|
Value
|
Value
|
||||||||||||
Due in one year or less
|
$ | 1,006 | $ | 1,007 | $ | 2,004 | $ | 2,011 | ||||||||
Due from one year to five years
|
35,378 | 35,920 | 2,384 | 2,404 | ||||||||||||
Due from five years to ten years
|
2,547 | 2,545 | - | - | ||||||||||||
Due beyond ten years
|
- | - | - | - | ||||||||||||
Private label mortgage backed security
|
5,684 | 5,687 | - | - | ||||||||||||
Mortgage backed securities - residential
|
190,569 | 197,210 | 827 | 890 | ||||||||||||
Collateralized mortgage obligations
|
194,427 | 195,877 | 40,795 | 41,111 | ||||||||||||
Total securities
|
$ | 429,611 | $ | 438,246 | $ | 46,010 | $ | 46,416 |
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
December 31, 2012
(in thousands)
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
U.S. Treasury securities and
|
||||||||||||||||||||||||
U.S. Government agencies
|
$ | 3,588 | $ | (6 | ) | $ | - | $ | - | $ | 3,588 | $ | (6 | ) | ||||||||||
Mortgage backed securities - residential,
|
||||||||||||||||||||||||
including Collateralized mortgage obligations
|
20,508 | (130 | ) | - | - | 20,508 | (130 | ) | ||||||||||||||||
Total
|
$ | 24,096 | $ | (136 | ) | $ | - | $ | - | $ | 24,096 | $ | (136 | ) | ||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
December 31, 2011
(in thousands)
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
||||||||||||||||||
U.S. Treasury securities and
|
||||||||||||||||||||||||
U.S. Government agencies
|
$ | 60,547 | $ | (235 | ) | $ | - | $ | - | $ | 60,547 | $ | (235 | ) | ||||||||||
Private label mortgage backed security
|
- | - | 4,542 | (1,276 | ) | 4,542 | (1,276 | ) | ||||||||||||||||
Mortgage backed securities - residential,
|
||||||||||||||||||||||||
including Collateralized mortgage obligations
|
136,775 | (568 | ) | - | - | 136,775 | (568 | ) | ||||||||||||||||
Total
|
$ | 197,322 | $ | (803 | ) | $ | 4,542 | $ | (1,276 | ) | $ | 201,864 | $ | (2,079 | ) |
●
|
The length of time and the extent to which fair value has been less than the amortized cost basis;
|
|
●
|
The Bank’s intent to hold until maturity or sell the debt security prior to maturity;
|
|
●
|
An analysis of whether it is more likely than not that the Bank will be required to sell the debt security before its anticipated recovery;
|
|
●
|
Adverse conditions specifically related to the security, an industry, or a geographic area;
|
|
●
|
The historical and implied volatility of the fair value of the security;
|
|
●
|
The payment structure of the security and the likelihood of the issuer being able to make payments;
|
|
●
|
Failure of the issuer to make scheduled interest or principal payments;
|
|
●
|
Any rating changes by a rating agency; and
|
|
●
|
Recoveries or additional decline in fair value subsequent to the balance sheet date.
|
Year ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Balance, beginning of year
|
$ | 3,455 | $ | 9,757 | $ | 17,266 | ||||||
Reversal of interest reserve
|
- | (169 | ) | - | ||||||||
Realized pass through of actual losses
|
(1,313 | ) | (6,412 | ) | (7,730 | ) | ||||||
Amounts related to credit loss for which an other-than-
|
||||||||||||
temporary impairment was not previously recognized
|
- | 279 | 221 | |||||||||
Balance, end of year
|
$ | 2,142 | $ | 3,455 | $ | 9,757 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Carrying amount
|
$ | 327,425 | $ | 613,927 | ||||
Fair value
|
334,560 | 620,922 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Residential real estate:
|
||||||||
Owner occupied
|
$ | 1,148,354 | $ | 985,735 | ||||
Non owner occupied
|
74,539 | 99,161 | ||||||
Commercial real estate
|
698,611 | 639,966 | ||||||
Commercial real estate - purchased whole loans
|
33,531 | 32,741 | ||||||
Real estate construction
|
80,093 | 67,406 | ||||||
Commercial
|
130,768 | 119,117 | ||||||
Warehouse lines of credit
|
216,576 | 41,496 | ||||||
Home equity
|
241,853 | 280,235 | ||||||
Consumer:
|
||||||||
Credit cards
|
8,716 | 8,580 | ||||||
Overdrafts
|
955 | 950 | ||||||
Other consumer
|
16,201 | 9,908 | ||||||
Total loans
|
2,650,197 | 2,285,295 | ||||||
Less: Allowance for loan losses
|
23,729 | 24,063 | ||||||
Total loans, net
|
$ | 2,626,468 | $ | 2,261,232 |
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
December 31, 2012 (in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Residential real estate
|
$ | 12,270 | $ | 32,459 | $ | 44,729 | ||||||
Commercial real estate
|
8,015 | 61,758 | 69,773 | |||||||||
Real estate construction
|
4,235 | 3,301 | 7,536 | |||||||||
Commercial
|
1,284 | 9,405 | 10,689 | |||||||||
Home equity
|
4,183 | 385 | 4,568 | |||||||||
Consumer:
|
- | |||||||||||
Credit cards
|
321 | - | 321 | |||||||||
Overdrafts
|
1 | 11 | 12 | |||||||||
Other consumer
|
655 | 333 | 988 | |||||||||
Total gross loans
|
$ | 30,964 | $ | 107,652 | $ | 138,616 |
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
December 31, 2012 (in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Contractually-required principal
|
$ | 41,677 | $ | 139,156 | $ | 180,833 | ||||||
Non-accretable difference
|
(10,394 | ) | (28,870 | ) | (39,264 | ) | ||||||
Accretable difference
|
(319 | ) | (2,634 | ) | (2,953 | ) | ||||||
Carrying value of loans
|
$ | 30,964 | $ | 107,652 | $ | 138,616 |
|
●
|
For new and renewed commercial, commercial real estate and real estate construction, the Bank’s Credit Administration Department (“CAD”) assigns the credit quality grade to the loan. Loan grades for new commercial, commercial real estate and real estate construction loans with an aggregate credit exposure of $2.0 million or greater are validated by the Senior Loan Committee (“SLC”).
|
|
●
|
The SLC is chaired by the Chief Operating Officer of Commercial Banking (“COO”) and includes the Bank’s Chief Commercial Credit Officer (“CCCO”) and is attended by the Bank’s Chief Risk Management Officer (“CRMO”).
|
|
●
|
Commercial loan officers are responsible for reviewing their loan portfolios and reporting any adverse material changes to the CCCO. When circumstances warrant a review and possible change in the credit quality grade, loan officers are required to notify the Bank’s CAD.
|
|
●
|
The COO meets monthly with commercial loan officers to discuss the status of past due loans and possible classified loans. These meetings are also designed to give loan officers an opportunity to identify an existing loan that should be downgraded.
|
|
●
|
Monthly, members of senior management along with managers of Commercial Lending, CAD, Special Assets and Retail Collections attend a Special Asset Committee (“SAC”) meeting. The SAC reviews all commercial and commercial real estate, classified, and impaired loans in excess of $100,000 and discusses the relative trends and current status of these assets. In addition, the SAC reviews all retail residential real estate loans exceeding $750,000 and all home equity loans exceeding $100,000 that are 80-days or more past due or that are on non-accrual status. SAC also reviews the actions taken by management regarding foreclosure mitigation, loan extensions, troubled debt restructures and collateral repossessions. Based on the information reviewed in this meeting, the SAC approves all specific loan loss allocations to be recognized by the Bank within its allowance for loan loss analysis.
|
|
●
|
All new and renewed warehouse lending loans are approved by the SLC and Executive Loan Committee. The CAD assigns the initial credit quality grade to warehouse lending loans. Monthly, members of senior management along with the SLC, review warehouse lending activity and monitor key performance indicators such as average days outstanding, average FICO, average LTV and other important factors.
|
|
●
|
Loans that possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.
|
|
●
|
Loans are inadequately protected by the current net worth and paying capacity of the obligor.
|
|
●
|
The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees.
|
|
●
|
Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.
|
|
●
|
Unusual courses of action are needed to maintain a high probability of repayment.
|
|
●
|
The borrower is not generating enough cash flow to repay loan principal, however, it continues to make interest payments.
|
|
●
|
The Bank is forced into a subordinated or unsecured position due to flaws in documentation.
|
|
●
|
Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.
|
|
●
|
The Bank is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.
|
|
●
|
There is significant deterioration in market conditions to which the borrower is highly vulnerable.
|
|
●
|
Loans have all of the weaknesses of those classified as Substandard. However, based on existing conditions, these weaknesses make full collection of principal highly improbable.
|
|
●
|
The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.
|
|
●
|
The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until the exact status of repayment is known.
|
Purchased
|
Purchased
|
|||||||||||||||||||||||||||
Credit
|
Credit
|
|||||||||||||||||||||||||||
Special
|
Impaired
|
Impaired
|
Total
|
|||||||||||||||||||||||||
December 31, 2012
|
Mention /
|
Doubtful /
|
Loans
|
Loans
|
Rated
|
|||||||||||||||||||||||
(in thousands)
|
Pass
|
Watch
|
Substandard
|
Loss
|
Group 1
|
Group 2
|
Loans*
|
|||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||||||
Owner occupied
|
$ | - | $ | 25,116 | $ | 8,297 | $ | - | $ | 2,277 | $ | 136 | $ | 35,826 | ||||||||||||||
Non owner occupied
|
- | 2,484 | 3,211 | - | 21,453 | 323 | 27,471 | |||||||||||||||||||||
Commercial real estate
|
608,599 | 16,648 | 18,953 | - | 54,071 | 340 | 698,611 | |||||||||||||||||||||
Commercial real estate -
|
||||||||||||||||||||||||||||
Purchased whole loans
|
33,531 | - | - | - | - | - | 33,531 | |||||||||||||||||||||
Real estate construction
|
73,434 | 894 | 2,919 | - | 2,846 | - | 80,093 | |||||||||||||||||||||
Commercial
|
121,256 | 2,312 | 525 | - | 6,315 | 360 | 130,768 | |||||||||||||||||||||
Warehouse lines of credit
|
216,576 | - | - | - | - | - | 216,576 | |||||||||||||||||||||
Home equity
|
- | 648 | 2,346 | - | - | - | 2,994 | |||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||
Credit cards
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Overdrafts
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Other consumer
|
- | 356 | 53 | - | 71 | 1 | 481 | |||||||||||||||||||||
Total rated loans
|
$ | 1,053,396 | $ | 48,458 | $ | 36,304 | $ | - | $ | 87,033 | $ | 1,160 | $ | 1,226,351 |
Special
|
Total
|
|||||||||||||||||||
December 31, 2011
|
Mention /
|
Doubtful /
|
Rated
|
|||||||||||||||||
(in thousands)
|
Pass
|
Watch
|
Substandard
|
Loss
|
Loans*
|
|||||||||||||||
Residential real estate:
|
||||||||||||||||||||
Owner occupied
|
$ | - | $ | 1,180 | $ | 14,002 | $ | - | $ | 15,182 | ||||||||||
Non owner occupied
|
- | 2,470 | 2,295 | - | 4,765 | |||||||||||||||
Commercial real estate
|
600,338 | 27,158 | 12,470 | - | 639,966 | |||||||||||||||
Commercial real estate -
|
||||||||||||||||||||
Purchased whole loans
|
32,741 | - | - | - | 32,741 | |||||||||||||||
Real estate construction
|
54,963 | 2,353 | 10,090 | - | 67,406 | |||||||||||||||
Commercial
|
116,450 | 2,294 | 373 | - | 119,117 | |||||||||||||||
Warehouse lines of credit
|
41,496 | - | - | - | 41,496 | |||||||||||||||
Home equity
|
- | - | 3,856 | - | 3,856 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Overdrafts
|
- | - | - | - | - | |||||||||||||||
Other consumer
|
- | - | 2 | - | 2 | |||||||||||||||
Total rated loans
|
$ | 845,988 | $ | 35,455 | $ | 43,088 | $ | - | $ | 924,531 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Allowance for loan losses at beginning year
|
$ | 24,063 | $ | 23,079 | $ | 22,879 | ||||||
Charge offs - Traditional Banking
|
(9,888 | ) | (7,309 | ) | (12,505 | ) | ||||||
Charge offs - Refund Anticipation Loans
|
(11,097 | ) | (15,484 | ) | (14,584 | ) | ||||||
Total charge offs
|
(20,985 | ) | (22,793 | ) | (27,089 | ) | ||||||
Recoveries - Traditional Banking
|
1,387 | 1,887 | 1,134 | |||||||||
Recoveries - Refund Anticipation Loans
|
4,221 | 3,924 | 6,441 | |||||||||
Total recoveries
|
5,608 | 5,811 | 7,575 | |||||||||
Net loan charge offs - Traditional Banking
|
(8,501 | ) | (5,422 | ) | (11,371 | ) | ||||||
Net loan charge offs - Refund Anticipation Loans
|
(6,876 | ) | (11,560 | ) | (8,143 | ) | ||||||
Net loan charge offs
|
(15,377 | ) | (16,982 | ) | (19,514 | ) | ||||||
Provision for loan losses - Traditional Banking
|
8,167 | 6,406 | 11,571 | |||||||||
Provision for loan losses - Refund Anticipation Loans
|
6,876 | 11,560 | 8,143 | |||||||||
Total provision for loan losses
|
15,043 | 17,966 | 19,714 | |||||||||
Allowance for loan losses at end of year
|
$ | 23,729 | $ | 24,063 | $ | 23,079 |
|
●
|
Changes in nature, volume and seasoning of the loan portfolio;
|
|
●
|
Changes in experience, ability, and depth of lending management and other relevant staff;
|
|
●
|
Changes in the quality of the Bank’s loan review system;
|
|
● |
Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;
|
|
●
|
Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified loans;
|
|
●
|
Changes in the value of underlying collateral for collateral-dependent loans;
|
|
●
|
Changes in international, national, regional, and local economic and business conditions and developments that affect the collectibility of the portfolio, including the condition of various market segments;
|
|
●
|
The existence and effect of any concentrations of credit, and changes in the level of such concentrations; and
|
|
●
|
The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the institution’s existing portfolio.
|
4.
|
LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
Commercial
|
||||||||||||||||||||||||||||
Residential Real Estate
|
Real Estate -
|
Real
|
Warehouse
|
|||||||||||||||||||||||||
Year Ended
|
Owner
|
Non Owner
|
Commercial
|
Purchased
|
Estate
|
Lines of
|
||||||||||||||||||||||
December 31, 2012
(in thousands)
|
Occupied
|
Occupied
|
Real Estate
|
Whole Loans
|
Construction
|
Commercial
|
Credit
|
|||||||||||||||||||||
Beginning balance
|
$ | 5,212 | $ | 1,142 | $ | 7,724 | $ | - | $ | 3,042 | $ | 1,025 | $ | 104 | ||||||||||||||
Allocation of previously
|
||||||||||||||||||||||||||||
unallocated allowance
|
1,117 | 146 | 47 | - | - | - | - | |||||||||||||||||||||
Provision for loan losses
|
3,549 | 144 | 2,015 | 34 | 1,545 | (294 | ) | 437 | ||||||||||||||||||||
Loans charged off
|
(3,128 | ) | (520 | ) | (1,033 | ) | - | (1,922 | ) | (176 | ) | - | ||||||||||||||||
Recoveries
|
256 | 137 | 90 | - | 104 | 25 | - | |||||||||||||||||||||
Ending balance
|
$ | 7,006 | $ | 1,049 | $ | 8,843 | $ | 34 | $ | 2,769 | $ | 580 | $ | 541 | ||||||||||||||
(continued)
|
Refund
|
Consumer
|
||||||||||||||||||||||||||
Home
|
Anticipation
|
Credit
|
Other
|
|||||||||||||||||||||||||
Equity
|
Loans
|
Cards
|
Overdrafts
|
Consumer
|
Unallocated
|
Total
|
||||||||||||||||||||||
Beginning balance
|
$ | 2,984 | $ | - | $ | 503 | $ | 135 | $ | 227 | $ | 1,965 | $ | 24,063 | ||||||||||||||
Allocation of previously
|
||||||||||||||||||||||||||||
unallocated allowance
|
536 | - | 47 | 17 | 55 | (1,965 | ) | - | ||||||||||||||||||||
Provision for loan losses
|
988 | 6,876 | (253 | ) | 92 | (90 | ) | - | 15,043 | |||||||||||||||||||
Loans charged off
|
(2,252 | ) | (11,097 | ) | (123 | ) | (468 | ) | (266 | ) | - | (20,985 | ) | |||||||||||||||
Recoveries
|
92 | 4,221 | 36 | 422 | 225 | - | 5,608 | |||||||||||||||||||||
Ending balance
|
$ | 2,348 | $ | - | $ | 210 | $ | 198 | $ | 151 | $ | - | $ | 23,729 | ||||||||||||||
Commercial
|
||||||||||||||||||||||||||||
Residential Real Estate
|
Real Estate -
|
Real
|
Warehouse
|
|||||||||||||||||||||||||
Year Ended
|
Owner
|
Non Owner
|
Commercial
|
Purchased
|
Estate
|
Lines of
|
||||||||||||||||||||||
December 31, 2011
(in thousands)
|
Occupied
|
Occupied
|
Real Estate
|
Whole Loans
|
Construction
|
Commercial
|
Credit
|
|||||||||||||||||||||
Beginning balance
|
$ | 3,775 | $ | 1,507 | $ | 7,214 | $ | - | $ | 2,612 | $ | 1,347 | $ | - | ||||||||||||||
Provision for loan losses
|
3,314 | 273 | 1,334 | - | 1,038 | (350 | ) | 104 | ||||||||||||||||||||
Loans charged off
|
(2,116 | ) | (644 | ) | (1,125 | ) | - | (845 | ) | (100 | ) | - | ||||||||||||||||
Recoveries
|
239 | 6 | 301 | - | 237 | 128 | - | |||||||||||||||||||||
Ending balance
|
$ | 5,212 | $ | 1,142 | $ | 7,724 | $ | - | $ | 3,042 | $ | 1,025 | $ | 104 | ||||||||||||||
(continued)
|
Refund
|
Consumer
|
||||||||||||||||||||||||||
Home
|
Anticipation
|
Credit
|
Other
|
|||||||||||||||||||||||||
Equity
|
Loans
|
Cards
|
Overdrafts
|
Consumer
|
Unallocated
|
Total
|
||||||||||||||||||||||
Beginning balance
|
$ | 3,581 | $ | - | $ | 492 | $ | 125 | $ | 461 | $ | 1,965 | $ | 23,079 | ||||||||||||||
Provision for loan losses
|
523 | 11,560 | 220 | 182 | (232 | ) | - | 17,966 | ||||||||||||||||||||
Loans charged off
|
(1,279 | ) | (15,484 | ) | (241 | ) | (678 | ) | (281 | ) | - | (22,793 | ) | |||||||||||||||
Recoveries
|
159 | 3,924 | 32 | 506 | 279 | - | 5,811 | |||||||||||||||||||||
Ending balance
|
$ | 2,984 | $ | - | $ | 503 | $ | 135 | $ | 227 | $ | 1,965 | $ | 24,063 | ||||||||||||||
December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Loans on non-accrual status(1)
|
$ | 18,506 | $ | 23,306 | $ | 28,317 | ||||||
Loans past due 90 days or more and still on accrual
|
3,173 | - | - | |||||||||
Total non-performing loans
|
21,679 | 23,306 | 28,317 | |||||||||
Other real estate owned
|
26,203 | 10,956 | 11,969 | |||||||||
Total non-performing assets
|
$ | 47,882 | $ | 34,262 | $ | 40,286 | ||||||
Credit Quality Ratios - Total Company
|
||||||||||||
Non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | ||||||
Non-performing assets to total loans (including OREO)
|
1.79 | % | 1.49 | % | 1.84 | % | ||||||
Non-performing assets to total assets
|
1.41 | % | 1.00 | % | 1.11 | % | ||||||
Credit Quality Ratios - Traditional Banking
|
||||||||||||
Non-performing loans to total loans
|
0.82 | % | 1.02 | % | 1.30 | % | ||||||
Non-performing assets to total loans (including OREO)
|
1.79 | % | 1.49 | % | 1.84 | % | ||||||
Non-performing assets to total assets
|
1.41 | % | 1.10 | % | 1.32 | % |
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
December 31, 2012
(dollars in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Loans on non-accrual status
|
$ | - | $ | - | $ | - | ||||||
Loans past due 90 days or more and still on accrual
|
801 | 2,372 | 3,173 | |||||||||
Total non-performing loans
|
801 | 2,372 | 3,173 | |||||||||
Other real estate owned
|
2,100 | 12,398 | 14,498 | |||||||||
Total non-performing assets
|
$ | 2,901 | $ | 14,770 | $ | 17,671 | ||||||
Credit Quality Ratios - Acquired Banks
|
||||||||||||
Non-performing loans to total loans
|
2.29 | % | ||||||||||
Non-performing assets to total loans (including OREO)
|
11.54 | % | ||||||||||
Non-performing assets to total assets
|
8.73 | % |
Loans Past Due 90 Days or More
|
||||||||||||||||||||||||
Non-Accrual Loans
|
and Still Accruing Interest
|
|||||||||||||||||||||||
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
2012
|
2011
|
2010
|
||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||
Owner occupied
|
$ | 9,298 | $ | 12,183 | $ | 13,356 | $ | 730 | $ | - | $ | - | ||||||||||||
Non owner occupied
|
1,376 | 1,565 | 1,880 | - | - | - | ||||||||||||||||||
Commercial real estate
|
3,756 | 3,032 | 6,265 | 712 | - | - | ||||||||||||||||||
Commercial real estate -
|
||||||||||||||||||||||||
purchased whole loans
|
- | - | - | - | - | - | ||||||||||||||||||
Real estate construction
|
1,777 | 2,521 | 3,682 | 531 | - | - | ||||||||||||||||||
Commercial
|
334 | 373 | 323 | 1,200 | - | - | ||||||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | - | ||||||||||||||||||
Home equity
|
1,868 | 3,603 | 2,734 | - | - | - | ||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Credit cards
|
- | - | - | - | - | - | ||||||||||||||||||
Overdrafts
|
- | - | - | - | - | - | ||||||||||||||||||
Other consumer
|
97 | 29 | 77 | - | - | - | ||||||||||||||||||
Total
|
$ | 18,506 | $ | 23,306 | $ | 28,317 | $ | 3,173 | $ | - | $ | - |
30 - 59 | 60 - 89 |
Greater than
|
Total
|
Total
|
||||||||||||||||||||
December 31, 2012
|
Days
|
Days
|
90 Days
|
Loans
|
Loans Not
|
Total
|
||||||||||||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Past Due *
|
Past Due
|
Past Due
|
Loans
|
||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||
Owner occupied
|
$ | 2,210 | $ | 1,978 | $ | 4,712 | $ | 8,900 | $ | 1,139,454 | $ | 1,148,354 | ||||||||||||
Non owner occupied
|
907 | 1,128 | 864 | 2,899 | 71,640 | 74,539 | ||||||||||||||||||
Commercial real estate
|
103 | 486 | 2,051 | 2,640 | 695,971 | 698,611 | ||||||||||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||||||
whole loans
|
- | - | - | - | 33,531 | 33,531 | ||||||||||||||||||
Real estate construction
|
- | 194 | 1,930 | 2,124 | 77,969 | 80,093 | ||||||||||||||||||
Commercial
|
222 | 733 | 1,307 | 2,262 | 128,506 | 130,768 | ||||||||||||||||||
Warehouse lines of credit
|
- | - | - | - | 216,576 | 216,576 | ||||||||||||||||||
Home equity
|
521 | 251 | 882 | 1,654 | 240,199 | 241,853 | ||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Credit cards
|
60 | 5 | - | 65 | 8,651 | 8,716 | ||||||||||||||||||
Overdrafts
|
167 | 1 | - | 168 | 787 | 955 | ||||||||||||||||||
Other consumer
|
102 | 28 | 2 | 132 | 16,069 | 16,201 | ||||||||||||||||||
Total
|
$ | 4,292 | $ | 4,804 | $ | 11,748 | $ | 20,844 | $ | 2,629,353 | $ | 2,650,197 | ||||||||||||
Delinquent loans to total loans
|
0.16 | % | 0.18 | % | 0.44 | % | 0.79 | % |
30 - 59 | 60 - 89 |
Greater than
|
Total
|
Total
|
||||||||||||||||||||
December 31, 2012
|
Days
|
Days
|
90 Days
|
Loans
|
Loans Not
|
Total
|
||||||||||||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Past Due *
|
Past Due
|
Past Due
|
Loans
|
||||||||||||||||||
Residential real estate
|
$ | 159 | $ | 1,430 | $ | 729 | $ | 2,318 | $ | 42,411 | $ | 44,729 | ||||||||||||
Commercial real estate
|
- | 165 | 698 | 863 | 68,910 | 69,773 | ||||||||||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||||||
whole loans
|
- | - | - | - | - | - | ||||||||||||||||||
Real estate construction
|
- | 194 | 531 | 725 | 6,811 | 7,536 | ||||||||||||||||||
Commercial
|
- | 732 | 1,215 | 1,947 | 8,742 | 10,689 | ||||||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | - | ||||||||||||||||||
Home equity
|
83 | - | - | 83 | 4,485 | 4,568 | ||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Credit cards
|
- | - | - | - | 321 | 321 | ||||||||||||||||||
Overdrafts
|
- | - | - | - | 12 | 12 | ||||||||||||||||||
Other consumer
|
4 | 27 | - | 31 | 957 | 988 | ||||||||||||||||||
Total
|
$ | 246 | $ | 2,548 | $ | 3,173 | $ | 5,967 | $ | 132,649 | $ | 138,616 | ||||||||||||
Delinquent loans to total loans
|
0.18 | % | 1.84 | % | 2.29 | % | 4.30 | % |
30 - 59 | 60 - 89 |
Greater than
|
Total
|
Total
|
||||||||||||||||||||
December 31, 2011
|
Days
|
Days
|
90 Days
|
Loans
|
Loans Not
|
Total
|
||||||||||||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Past Due *
|
Past Due
|
Past Due
|
Loans
|
||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||||||
Owner occupied
|
$ | 4,275 | $ | 1,850 | $ | 7,083 | $ | 13,208 | $ | 972,527 | $ | 985,735 | ||||||||||||
Non owner occupied
|
51 | 71 | 969 | 1,091 | 98,070 | 99,161 | ||||||||||||||||||
Commercial real estate
|
2,094 | - | 3,032 | 5,126 | 634,840 | 639,966 | ||||||||||||||||||
Commercial real estate - purchased
|
||||||||||||||||||||||||
whole loans
|
- | - | - | - | 32,741 | 32,741 | ||||||||||||||||||
Real estate construction
|
- | - | 541 | 541 | 66,865 | 67,406 | ||||||||||||||||||
Commercial
|
- | 16 | 89 | 105 | 119,012 | 119,117 | ||||||||||||||||||
Warehouse lines of credit
|
- | - | - | - | 41,496 | 41,496 | ||||||||||||||||||
Home equity
|
582 | 773 | 2,686 | 4,041 | 276,194 | 280,235 | ||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||
Credit cards
|
40 | 13 | - | 53 | 8,527 | 8,580 | ||||||||||||||||||
Overdrafts
|
129 | - | - | 129 | 821 | 950 | ||||||||||||||||||
Other consumer
|
60 | 79 | - | 139 | 9,769 | 9,908 | ||||||||||||||||||
Total loans
|
$ | 7,231 | $ | 2,802 | $ | 14,400 | $ | 24,433 | $ | 2,260,862 | $ | 2,285,295 | ||||||||||||
Delinquent loans to total loans
|
0.32 | % | 0.12 | % | 0.63 | % | 1.07 | % |
Residential Real Estate
|
Consumer
|
|||||||||||||||||||||||
Owner
|
Non Owner
|
Home
|
Credit
|
Other
|
||||||||||||||||||||
December 31, 2012
(in thousands)
|
Occupied
|
Occupied
|
Equity
|
Cards
|
Overdrafts
|
Consumer
|
||||||||||||||||||
Performing
|
$ | 1,138,326 | $ | 73,163 | $ | 239,985 | $ | 8,716 | $ | 955 | $ | 16,104 | ||||||||||||
Non performing
|
10,028 | 1,376 | 1,868 | - | - | 97 | ||||||||||||||||||
Total
|
$ | 1,148,354 | $ | 74,539 | $ | 241,853 | $ | 8,716 | $ | 955 | $ | 16,201 |
Residential Real Estate
|
Consumer
|
|||||||||||||||||||||||
Owner
|
Non Owner
|
Home
|
Credit
|
Other
|
||||||||||||||||||||
December 31, 2011
(in thousands)
|
Occupied
|
Occupied
|
Equity
|
Cards
|
Overdrafts
|
Consumer
|
||||||||||||||||||
Performing
|
$ | 973,552 | $ | 97,626 | $ | 276,632 | $ | 8,580 | $ | 950 | $ | 9,879 | ||||||||||||
Non performing
|
12,183 | 1,565 | 3,603 | - | - | 29 | ||||||||||||||||||
Total
|
$ | 985,735 | $ | 99,191 | $ | 280,235 | $ | 8,580 | $ | 950 | $ | 9,908 |
|
●
|
All loans, excluding purchased credit impaired loans accounted for under ASC Topic 310-30,
Loans and Debt Securities Acquired with Deteriorated Credit Quality
, internally classified as “Substandard,” “Doubtful” or “Loss;”
|
|
●
|
All loans, excluding ASC Topic 310-30 purchased credit impaired loans, on non-accrual status;
|
|
●
|
All retail and commercial troubled debt restructurings (“TDRs”), including ASC Topic 310-30 purchased credit impaired loans. TDRs are loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties;
|
|
●
|
ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and
|
|
●
|
Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.
|
As of and for the years ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Loans with no allocated allowance for loan losses
|
$ | 36,325 | $ | 32,171 | $ | 16,308 | ||||||
Loans with allocated allowance for loan losses
|
69,382 | 45,022 | 34,984 | |||||||||
Total impaired loans
|
$ | 105,707 | $ | 77,193 | $ | 51,292 | ||||||
Amount of the allowance for loan losses allocated
|
$ | 8,531 | $ | 7,086 | $ | 4,620 | ||||||
Average of individually impaired loans during the year
|
93,487 | 59,711 | 50,135 | |||||||||
Interest income recognized during impairment
|
2,682 | 1,464 | 1,635 | |||||||||
Cash basis interest income recognized
|
- | - | 52 |
4.
|
LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
Commercial
|
||||||||||||||||||||||||||||
Residential Real Estate
|
Real Estate -
|
Real
|
Warehouse
|
|||||||||||||||||||||||||
Owner
|
Non Owner
|
Commercial
|
Purchased
|
Estate
|
Lines of
|
|||||||||||||||||||||||
December 31, 2012
(in thousands)
|
Occupied
|
Occupied
|
Real Estate
|
Whole Loans
|
Construction
|
Commercial
|
Credit
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Ending allowance balance
|
||||||||||||||||||||||||||||
attributable to loans:
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment, excluding PCI loans
|
$ | 3,033 | $ | 518 | $ | 2,906 | $ | - | $ | 1,157 | $ | 347 | $ | - | ||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
3,972 | 527 | 5,924 | 34 | 1,612 | 232 | 541 | |||||||||||||||||||||
Acquired with deteriorated
|
||||||||||||||||||||||||||||
credit quality
|
1 | 4 | 13 | - | - | 1 | - | |||||||||||||||||||||
Total ending allowance
|
||||||||||||||||||||||||||||
for loan losses
|
$ | 7,006 | $ | 1,049 | $ | 8,843 | $ | 34 | $ | 2,769 | $ | 580 | $ | 541 | ||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Impaired loans individually
|
||||||||||||||||||||||||||||
evaluated, excluding PCI loans
|
$ | 42,340 | $ | 4,419 | $ | 30,544 | $ | - | $ | 4,000 | $ | 4,578 | $ | - | ||||||||||||||
Loans collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
1,103,601 | 48,344 | 613,656 | 33,531 | 73,247 | 119,515 | 216,576 | |||||||||||||||||||||
Loans acquired with deteriorated
|
||||||||||||||||||||||||||||
credit quality
|
2,413 | 21,776 | 54,411 | - | 2,846 | 6,675 | - | |||||||||||||||||||||
Total ending loan balance
|
$ | 1,148,354 | $ | 74,539 | $ | 698,611 | $ | 33,531 | $ | 80,093 | $ | 130,768 | $ | 216,576 | ||||||||||||||
(continued)
|
Consumer
|
|||||||||||||||||||||||||||
Home
|
Credit
|
Other
|
||||||||||||||||||||||||||
Equity
|
Cards
|
Overdrafts
|
Consumer
|
Total
|
||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Ending allowance balance
|
||||||||||||||||||||||||||||
attributable to loans:
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment, excluding PCI loans
|
$ | 496 | $ | - | $ | - | $ | 55 | $ | 8,512 | ||||||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
1,852 | 210 | 198 | 96 | 15,198 | |||||||||||||||||||||||
Acquired with deteriorated
|
||||||||||||||||||||||||||||
credit quality
|
- | - | - | - | 19 | |||||||||||||||||||||||
Total ending allowance
|
||||||||||||||||||||||||||||
for loan losses
|
$ | 2,348 | $ | 210 | $ | 198 | $ | 151 | $ | 23,729 | ||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Impaired loans individually
|
||||||||||||||||||||||||||||
evaluated, excluding PCI loans
|
$ | 3,420 | $ | - | $ | - | $ | 437 | $ | 89,738 | ||||||||||||||||||
Loans collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
238,433 | 8,716 | 955 | 15,692 | 2,472,266 | |||||||||||||||||||||||
Loans acquired with deteriorated
|
||||||||||||||||||||||||||||
credit quality
|
- | - | - | 72 | 88,193 | |||||||||||||||||||||||
Total ending loan balance
|
$ | 241,853 | $ | 8,716 | $ | 955 | $ | 16,201 | $ | 2,650,197 | ||||||||||||||||||
4.
|
LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
Commercial
|
||||||||||||||||||||||||||||
Residential Real Estate
|
Real Estate -
|
Real
|
Warehouse
|
|||||||||||||||||||||||||
Owner
|
Non Owner
|
Commercial
|
Purchased
|
Estate
|
Lines of
|
|||||||||||||||||||||||
December 31, 2011
(in thousands)
|
Occupied
|
Occupied
|
Real Estate
|
Whole Loans
|
Construction
|
Commercial
|
Credit
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Ending allowance balance
|
||||||||||||||||||||||||||||
attributable to loans:
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$ | 1,350 | $ | 437 | $ | 1,782 | $ | - | $ | 2,298 | $ | 237 | $ | - | ||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
3,862 | 705 | 5,942 | - | 744 | 788 | 104 | |||||||||||||||||||||
Total ending allowance
|
||||||||||||||||||||||||||||
for loan losses
|
$ | 5,212 | $ | 1,142 | $ | 7,724 | $ | - | $ | 3,042 | $ | 1,025 | $ | 104 | ||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Impaired loans individually
|
||||||||||||||||||||||||||||
evaluated
|
$ | 25,803 | $ | 2,777 | $ | 28,046 | $ | - | $ | 12,968 | $ | 4,492 | $ | - | ||||||||||||||
Loans collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
959,932 | 96,384 | 611,920 | 32,741 | 54,438 | 114,625 | 41,496 | |||||||||||||||||||||
Total ending loan balance
|
$ | 985,735 | $ | 99,161 | $ | 639,966 | $ | 32,741 | $ | 67,406 | $ | 119,117 | $ | 41,496 | ||||||||||||||
(continued)
|
Consumer
|
|||||||||||||||||||||||||||
Home
|
Credit
|
Other
|
||||||||||||||||||||||||||
Equity
|
Cards
|
Overdrafts
|
Consumer
|
Unallocated
|
Total
|
|||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Ending allowance balance
|
||||||||||||||||||||||||||||
attributable to loans:
|
||||||||||||||||||||||||||||
Individually evaluated for
|
||||||||||||||||||||||||||||
impairment
|
$ | 982 | $ | - | $ | - | $ | - | $ | - | $ | 7,086 | ||||||||||||||||
Collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
2,002 | 503 | 135 | 227 | 1,965 | 16,977 | ||||||||||||||||||||||
Total ending allowance
|
||||||||||||||||||||||||||||
for loan losses
|
$ | 2,984 | $ | 503 | $ | 135 | $ | 227 | $ | 1,965 | $ | 24,063 | ||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Impaired loans individually
|
||||||||||||||||||||||||||||
evaluated
|
$ | 3,107 | $ | - | $ | - | $ | - | $ | - | $ | 77,193 | ||||||||||||||||
Loans collectively evaluated for
|
||||||||||||||||||||||||||||
impairment
|
277,128 | 8,580 | 950 | 9,908 | - | 2,208,102 | ||||||||||||||||||||||
Total ending loan balance
|
$ | 280,235 | $ | 8,580 | $ | 950 | $ | 9,908 | $ | - | $ | 2,285,295 | ||||||||||||||||
4.
|
LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
Twelve Months Ended
|
||||||||||||||||||||
December 31, 2012
|
||||||||||||||||||||
Unpaid
|
Allowance for
|
Average
|
Interest
|
|||||||||||||||||
Principal
|
Recorded
|
Loan Losses
|
Recorded
|
Income
|
||||||||||||||||
December 31, 2012
(in thousands)
|
Balance
|
Investment
|
Allocated
|
Investment
|
Recognized
|
|||||||||||||||
Impaired loans with no related allowance recorded:
|
||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||
Owner occupied
|
$ | 13,299 | $ | 13,107 | $ | - | $ | 23,397 | $ | 224 | ||||||||||
Non owner occupied
|
955 | 794 | - | 1,656 | 6 | |||||||||||||||
Commercial real estate
|
14,293 | 14,293 | - | 11,130 | 707 | |||||||||||||||
Commercial real estate - purchased whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
3,090 | 2,085 | - | 2,883 | 29 | |||||||||||||||
Commercial
|
4,206 | 4,114 | - | 2,653 | 99 | |||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
1,753 | 1,546 | - | 858 | 23 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Overdrafts
|
- | - | - | - | - | |||||||||||||||
Other consumer
|
386 | 386 | - | 219 | 8 | |||||||||||||||
Impaired loans with an allowance recorded:
|
||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||
Owner occupied
|
31,709 | 31,458 | 3,034 | 12,558 | 258 | |||||||||||||||
Non owner occupied
|
3,695 | 3,625 | 522 | 2,543 | 100 | |||||||||||||||
Commercial real estate
|
26,710 | 26,300 | 2,919 | 27,094 | 909 | |||||||||||||||
Commercial real estate - purchased whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
3,416 | 3,183 | 1,157 | 4,318 | 106 | |||||||||||||||
Commercial
|
2,858 | 2,858 | 348 | 2,614 | 173 | |||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
1,874 | 1,874 | 496 | 1,543 | 38 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Overdrafts
|
- | - | - | - | - | |||||||||||||||
Other consumer
|
84 | 84 | 55 | 21 | 2 | |||||||||||||||
Total impaired loans
|
$ | 108,328 | $ | 105,707 | $ | 8,531 | $ | 93,487 | $ | 2,682 |
Twelve Months Ended
|
||||||||||||||||||||
December 31, 2011
|
||||||||||||||||||||
Unpaid
|
Allowance for
|
Average
|
Interest
|
|||||||||||||||||
Principal
|
Recorded
|
Loan Losses
|
Recorded
|
Income
|
||||||||||||||||
December 31, 2011
(in thousands)
|
Balance
|
Investment
|
Allocated
|
Investment
|
Recognized
|
|||||||||||||||
Impaired loans with no related allowance recorded:
|
||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||
Owner occupied
|
$ | 21,033 | $ | 21,033 | $ | - | $ | 15,272 | $ | 296 | ||||||||||
Non owner occupied
|
757 | 329 | - | 312 | - | |||||||||||||||
Commercial real estate
|
5,468 | 5,468 | - | 3,735 | 84 | |||||||||||||||
Commercial real estate - purchased whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
2,824 | 2,625 | - | 1,589 | 72 | |||||||||||||||
Commercial
|
2,011 | 2,011 | - | 1,413 | 4 | |||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
841 | 705 | - | 492 | 16 | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Overdrafts
|
- | - | - | - | - | |||||||||||||||
Other consumer
|
- | - | - | - | - | |||||||||||||||
Impaired loans with an allowance recorded:
|
||||||||||||||||||||
Residential real estate:
|
||||||||||||||||||||
Owner occupied
|
4,864 | 4,770 | 1,350 | 3,137 | 22 | |||||||||||||||
Non owner occupied
|
2,451 | 2,448 | 437 | 1,983 | 52 | |||||||||||||||
Commercial real estate
|
23,052 | 22,578 | 1,782 | 17,916 | 723 | |||||||||||||||
Commercial real estate - purchased whole loans
|
- | - | - | - | - | |||||||||||||||
Real estate construction
|
11,323 | 10,343 | 2,298 | 9,291 | 179 | |||||||||||||||
Commercial
|
2,481 | 2,481 | 237 | 3,137 | 16 | |||||||||||||||
Warehouse lines of credit
|
- | - | - | - | - | |||||||||||||||
Home equity
|
2,402 | 2,402 | 982 | 1,434 | - | |||||||||||||||
Consumer:
|
||||||||||||||||||||
Credit cards
|
- | - | - | - | - | |||||||||||||||
Overdrafts
|
- | - | - | - | - | |||||||||||||||
Other consumer
|
- | - | - | - | - | |||||||||||||||
Total impaired loans
|
$ | 79,507 | $ | 77,193 | $ | 7,086 | $ | 59,711 | $ | 1,464 |
Troubled Debt
|
Troubled Debt
|
Total
|
||||||||||
Restructurings on
|
Restructurings on
|
Troubled Debt
|
||||||||||
December 31, 2012
(in thousands)
|
Non-Accrual Status
|
Accrual Status
|
Restructurings
|
|||||||||
Residential real estate
|
$ | 5,625 | $ | 38,776 | $ | 44,401 | ||||||
Commercial real estate
|
5,149 | 31,864 | 37,013 | |||||||||
Real estate construction
|
1,595 | 3,127 | 4,722 | |||||||||
Commercial
|
2,263 | 4,604 | 6,867 | |||||||||
Total troubled debt restructurings
|
$ | 14,632 | $ | 78,371 | $ | 93,003 |
Troubled Debt
|
Troubled Debt
|
Total
|
||||||||||
Restructurings on
|
Restructurings on
|
Troubled Debt
|
||||||||||
December 31, 2011
(in thousands)
|
Non-Accrual Status
|
Accrual Status
|
Restructurings
|
|||||||||
Residential real estate
|
$ | 2,573 | $ | 24,557 | $ | 27,130 | ||||||
Commercial real estate
|
1,294 | 22,246 | 23,540 | |||||||||
Real estate construction
|
2,521 | 9,598 | 12,119 | |||||||||
Commercial
|
- | 4,233 | 4,233 | |||||||||
Total troubled debt restructurings
|
$ | 6,388 | $ | 60,634 | $ | 67,022 |
4
.
|
LOANS AND ALLOWANCE FOR LOAN LOSSES
(continued)
|
Troubled Debt
|
Troubled Debt
|
|||||||||||
Restructurings
|
Restructurings
|
Total
|
||||||||||
Performing to
|
Not Performing to
|
Troubled Debt
|
||||||||||
December 31, 2012
(in thousands)
|
Modified Terms
|
Modified Terms
|
Restructurings
|
|||||||||
Residential real estate loans (including
|
||||||||||||
home equity loans):
|
||||||||||||
Interest only payments for 6-24 months
|
$ | 957 | $ | 624 | $ | 1,581 | ||||||
Rate reduction
|
26,366 | 1,733 | 28,099 | |||||||||
Forbearance for 3-6 months
|
3,192 | 1,083 | 4,275 | |||||||||
First modification extension
|
1,891 | 441 | 2,332 | |||||||||
Subsequent modification extension
|
4,730 | 68 | 4,798 | |||||||||
Bankruptcies
|
2,354 | 962 | 3,316 | |||||||||
Total residential TDRs
|
39,490 | 4,911 | 44,401 | |||||||||
Commercial related and construction loans:
|
||||||||||||
Interest only payments for 6-24 months
|
7,002 | 342 | 7,344 | |||||||||
Rate reduction
|
12,820 | 895 | 13,715 | |||||||||
Forbearance for 3-6 months
|
743 | - | 743 | |||||||||
First modification extension
|
9,440 | 446 | 9,886 | |||||||||
Subsequent modification extension
|
15,513 | 1,401 | 16,914 | |||||||||
Bankruptcies
|
- | - | - | |||||||||
Total commercial TDRs
|
45,518 | 3,084 | 48,602 | |||||||||
Total troubled debt restructurings
|
$ | 85,008 | $ | 7,995 | $ | 93,003 |
Troubled Debt
|
Troubled Debt
|
|||||||||||
Restructurings
|
Restructurings
|
Total
|
||||||||||
Performing to
|
Not Performing to
|
Troubled Debt
|
||||||||||
December 31, 2011
(in thousands)
|
Modified Terms
|
Modified Terms
|
Restructurings
|
|||||||||
Residential real estate loans (including
|
||||||||||||
home equity loans):
|
||||||||||||
Interest only payments for 6-24 months
|
$ | 5,990 | $ | 373 | $ | 6,363 | ||||||
Rate reduction
|
13,037 | 2,690 | 15,727 | |||||||||
Forbearance for 3-6 months
|
- | - | - | |||||||||
First modification extension
|
849 | 728 | 1,577 | |||||||||
Subsequent modification extension
|
3,358 | 105 | 3,463 | |||||||||
Total residential TDRs
|
23,234 | 3,896 | 27,130 | |||||||||
Commercial related and construction loans:
|
||||||||||||
Interest only payments for 6-24 months
|
9,643 | 1,752 | 11,395 | |||||||||
Rate reduction
|
1,221 | 624 | 1,845 | |||||||||
Forbearance for 3-6 months
|
160 | 855 | 1,015 | |||||||||
First modification extension
|
15,526 | 541 | 16,067 | |||||||||
Subsequent modification extension
|
9,535 | 35 | 9,570 | |||||||||
Total commercial TDRs
|
36,085 | 3,807 | 39,892 | |||||||||
Total troubled debt restructurings
|
$ | 59,319 | $ | 7,703 | $ | 67,022 |
Troubled Debt
|
Troubled Debt
|
|||||||||||
Restructurings
|
Restructurings
|
Total
|
||||||||||
Performing to
|
Not Performing to
|
Troubled Debt
|
||||||||||
December 31, 2012
(in thousands)
|
Modified Terms
|
Modified Terms
|
Restructurings
|
|||||||||
Residential real estate loans (including
|
||||||||||||
home equity loans):
|
||||||||||||
Interest only payments for 6-24 months
|
$ | 144 | $ | 624 | $ | 768 | ||||||
Rate reduction
|
14,609 | 243 | 14,852 | |||||||||
Forbearance for 3-6 months
|
3,474 | 1,083 | 4,557 | |||||||||
First modification extension
|
1,891 | 441 | 2,332 | |||||||||
Subsequent modification extension
|
1,322 | 68 | 1,390 | |||||||||
Bankruptcies
|
2,354 | 962 | 3,316 | |||||||||
Total residential TDRs
|
23,794 | 3,421 | 27,215 | |||||||||
Commercial related and construction loans:
|
||||||||||||
Interest only payments for 6 - 12 months
|
4,190 | 342 | 4,532 | |||||||||
Rate reduction
|
9,443 | 895 | 10,338 | |||||||||
Forbearance for 3-6 months
|
590 | - | 590 | |||||||||
First modification extension
|
9,202 | 194 | 9,396 | |||||||||
Subsequent modification extension
|
13,024 | 1,027 | 14,051 | |||||||||
Bankruptcies
|
- | - | - | |||||||||
Total commercial TDRs
|
36,449 | 2,458 | 38,907 | |||||||||
Total troubled debt restructurings
|
$ | 60,243 | $ | 5,879 | $ | 66,122 |
Number of
|
Recorded
|
|||||||
(dollars in thousands)
|
Loans
|
Investment
|
||||||
Residential real estate:
|
||||||||
Owner occupied
|
31 | $ | 2,355 | |||||
Non owner occupied
|
5 | 1,671 | ||||||
Commercial real estate
|
4 | 1,310 | ||||||
Commercial real estate -
|
||||||||
purchased whole loans
|
- | - | ||||||
Real estate construction
|
2 | 1,154 | ||||||
Commercial
|
- | - | ||||||
Warehouse lines of credit
|
- | - | ||||||
Home equity
|
- | - | ||||||
Consumer:
|
||||||||
Credit cards
|
- | - | ||||||
Overdrafts
|
- | - | ||||||
Other consumer
|
- | - | ||||||
Total
|
42 | $ | 6,490 |
Year Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
RAL Originations:
|
||||||||||||
RALs originated and retained on balance sheet
|
$ | 796,015 | $ | 1,038,862 | $ | 3,011,607 | ||||||
RAL Losses:
|
||||||||||||
Losses for RALs retained, net
|
$ | 6,876 | $ | 11,560 | $ | 8,143 |
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 9 “Deposits”
|
|
●
|
Footnote 21 “Segment Information”
|
Fair Value Measurements at
|
||||||||||||||||
December 31, 2012 Using:
|
||||||||||||||||
Quoted Prices in
|
Significant
|
|||||||||||||||
Active Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
Total
|
|||||||||||||
Assets
|
Inputs
|
Inputs
|
Fair
|
|||||||||||||
(in thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
$ | - | $ | 39,472 | $ | - | $ | 39,472 | ||||||||
Private label mortgage backed security
|
- | - | 5,687 | 5,687 | ||||||||||||
Mortgage backed securities - residential
|
- | 197,210 | - | 197,210 | ||||||||||||
Collateralized mortgage obligations
|
- | 195,877 | - | 195,877 | ||||||||||||
Total securities available for sale
|
$ | - | $ | 432,559 | $ | 5,687 | $ | 438,246 | ||||||||
Mandatory forward contracts
|
$ | - | $ | 36,722 | $ | - | $ | 36,722 | ||||||||
Rate lock loan commitments
|
- | 27,399 | - | 27,399 | ||||||||||||
Mortgage loans held for sale
|
- | 10,614 | - | 10,614 |
Fair Value Measurements at
|
||||||||||||||||
December 31, 2011 Using:
|
||||||||||||||||
Quoted Prices in
|
Significant
|
|||||||||||||||
Active Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
Total
|
|||||||||||||
Assets
|
Inputs
|
Inputs
|
Fair
|
|||||||||||||
(in thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
U.S. Treasury securities and
|
||||||||||||||||
U.S. Government agencies
|
$ | - | $ | 152,674 | $ | - | $ | 152,674 | ||||||||
Private label mortgage backed security
|
- | - | 4,542 | 4,542 | ||||||||||||
Mortgage backed securities - residential
|
- | 293,329 | - | 293,329 | ||||||||||||
Collateralized mortgage obligations
|
- | 195,403 | - | 195,403 | ||||||||||||
Total securities available for sale
|
$ | - | $ | 641,406 | $ | 4,542 | $ | 645,948 | ||||||||
Mandatory forward contracts
|
$ | - | $ | 20,394 | $ | - | $ | 20,394 | ||||||||
Rate lock loan commitments
|
- | 15,639 | - | 15,639 | ||||||||||||
Mortgage loans held for sale
|
- | 4,392 | - | 4,392 |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Balance, beginning of year
|
$ | 4,542 | $ | 5,124 | $ | 5,901 | ||||||
Total gains or losses included in earnings:
|
||||||||||||
Net impairment loss recognized in earnings
|
- | (279 | ) | (221 | ) | |||||||
Net change in unrealized gain/(loss)
|
2,458 | 6,671 | 8,470 | |||||||||
Realized pass through of actual losses
|
(1,313 | ) | (6,412 | ) | (7,730 | ) | ||||||
Principal paydowns
|
- | (562 | ) | (1,296 | ) | |||||||
Balance, end of year
|
$ | 5,687 | $ | 4,542 | $ | 5,124 |
5
.
|
FAIR VALUE
(continued)
|
Fair
|
|||||||||
Value
|
Valuation
|
||||||||
(in thousands)
|
Technique
|
Unobservable Inputs
|
Range
|
||||||
Private label mortgage backed security
|
$ | 5,687 |
Discounted cash flow
|
(1) Constant prepayment rate
|
1% - 6% | ||||
(2) Probability of default
|
3.5% - 7% | ||||||||
(2) Loss severity
|
60% - 70% |
Fair Value Measurements at
|
||||||||||||||||
December 31, 2012 Using:
|
||||||||||||||||
Quoted Prices in
|
Significant
|
|||||||||||||||
Active Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
Total
|
|||||||||||||
Assets
|
Inputs
|
Inputs
|
Fair
|
|||||||||||||
(in thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
Impaired loans:
|
||||||||||||||||
Residential real estate:
|
||||||||||||||||
Owner occupied
|
$ | - | $ | - | $ | 782 | $ | 782 | ||||||||
Non owner occupied
|
- | - | 1,788 | 1,788 | ||||||||||||
Commercial real estate
|
- | - | 15,618 | 15,618 | ||||||||||||
Real estate construction
|
- | - | 1,552 | 1,552 | ||||||||||||
Commercial
|
- | - | 182 | 182 | ||||||||||||
Home equity
|
- | - | 303 | 303 | ||||||||||||
Total impaired loans *
|
$ | - | $ | - | $ | 20,225 | $ | 20,225 | ||||||||
Other real estate owned:
|
||||||||||||||||
Residential real estate:
|
||||||||||||||||
Owner occupied
|
$ | - | $ | - | $ | 1,195 | $ | 1,195 | ||||||||
Non owner occupied
|
- | - | - | - | ||||||||||||
Commercial real estate
|
- | - | 1,219 | 1,219 | ||||||||||||
Real estate construction
|
- | - | 5,161 | 5,161 | ||||||||||||
Total other real estate owned
|
$ | - | $ | - | $ | 7,575 | $ | 7,575 | ||||||||
Mortgage servicing rights
|
$ | - | $ | - | $ | 3,484 | $ | 3,484 |
Fair Value Measurements at
|
||||||||||||||||
December 31, 2011 Using:
|
||||||||||||||||
Quoted Prices in
|
Significant
|
|||||||||||||||
Active Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
Total
|
|||||||||||||
Assets
|
Inputs
|
Inputs
|
Fair
|
|||||||||||||
(in thousands)
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
Value
|
||||||||||||
Impaired loans:
|
||||||||||||||||
Residential real estate:
|
||||||||||||||||
Owner occupied
|
$ | - | $ | - | $ | 1,930 | $ | 1,930 | ||||||||
Non owner occupied
|
- | - | 1,382 | 1,382 | ||||||||||||
Commercial real estate
|
- | - | 8,588 | 8,588 | ||||||||||||
Real estate construction
|
- | - | 7,813 | 7,813 | ||||||||||||
Commercial
|
- | - | 66 | 66 | ||||||||||||
Home equity
|
- | - | 1,562 | 1,562 | ||||||||||||
Total impaired loans *
|
$ | - | $ | - | $ | 21,341 | $ | 21,341 | ||||||||
Other real estate owned:
|
||||||||||||||||
Residential real estate:
|
||||||||||||||||
Owner occupied
|
$ | - | $ | - | $ | 3,477 | $ | 3,477 | ||||||||
Non owner occupied
|
- | - | 417 | 417 | ||||||||||||
Commercial real estate
|
- | - | 1,418 | 1,418 | ||||||||||||
Real estate construction
|
- | - | 1,000 | 1,000 | ||||||||||||
Total other real estate owned
|
$ | - | $ | - | $ | 6,312 | $ | 6,312 | ||||||||
Mortgage servicing rights
|
$ | - | $ | - | $ | 3,412 | $ | 3,412 |
Fair
|
Range
|
|||||||||
Value
|
Valuation
|
Unobservable
|
(Weighted
|
|||||||
(in thousands)
|
Technique
|
Inputs
|
Average)
|
|||||||
Impaired loans - commercial real estate
|
$ | 15,230 |
(1) Sales comparison approach
|
(1) Adjustments determined by
|
10% - 33% | (21%) | ||||
Management for differences
|
||||||||||
between the comparable sales
|
||||||||||
$ | 1,940 |
(2) Income approach
|
(2) Adjustments for differences
|
9% - 9% | (9%) | |||||
between net operating income
|
||||||||||
expectations
|
||||||||||
Impaired loans - residential real estate
|
$ | 2,873 |
Sales comparison approach
|
Adjustments determined by
|
2% - 63% | (16%) | ||||
Management for differences
|
||||||||||
between the comparable sales
|
||||||||||
Impaired loans - commercial
|
$ | 182 |
Sales comparison approach
|
Adjustments determined by
|
0% - 0% | (0%) | ||||
Management for differences
|
||||||||||
between the comparable sales
|
||||||||||
Other real estate owned - residential
|
$ | 1,195 |
Sales comparison approach
|
Adjustments determined by
|
4% - 71% | (14%) | ||||
Management for differences
|
||||||||||
between the comparable sales
|
||||||||||
Other real estate owned - commercial
|
||||||||||
real estate
|
$ | 1,219 |
Sales comparison approach
|
Adjustments determined by
|
1% - 33% | (16%) | ||||
Management for differences
|
||||||||||
between the comparable sales
|
||||||||||
Other real estate owned - real estate
|
||||||||||
construction
|
$ | 663 |
(1) Sales comparison approach
|
Adjustments determined by
|
1% - 54% | (35%) | ||||
Management for differences
|
||||||||||
between the comparable sales
|
||||||||||
$ | 4,498 |
(2) Income approach
|
(2) Adjustments for differences
|
25% - 25% | (25%) | |||||
between net operating income
|
||||||||||
expectations
|
||||||||||
Mortgage servicing rights
|
$ | 3,484 |
Third party valuation pricing
|
Prepayment speeds
|
112% - 550% | (370%) | ||||
Default rate
|
1.50% - 1.50% | (1.50%) | ||||||||
Discount rate
|
9% - 9% | (9%) |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Net impairment loss recognized in earnings
|
$ | - | $ | 279 | $ | 221 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Carrying amount of loans measured at fair value
|
$ | 23,070 | $ | 25,849 | ||||
Estimated selling costs considered in carrying amount
|
1,839 | 1,940 | ||||||
Valuation allowance
|
(4,684 | ) | (6,448 | ) | ||||
Total fair value
|
$ | 20,225 | $ | 21,341 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Carrying value of other real estate owned
|
$ | 26,203 | $ | 10,956 | $ | 11,969 | ||||||
Other real estate owned writedowns
|
1,719 | 917 | 1,127 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Outstanding balance
|
$ | 3,829 | $ | 3,615 | $ | - | ||||||
Valuation allowance
|
(345 | ) | (203 | ) | - | |||||||
Fair value
|
$ | 3,484 | $ | 3,412 | $ | - | ||||||
Charge to mortgage banking income due to
impairment of value
|
$ | 142 | $ | 203 | $ | - |
Fair Value Measurements at
|
||||||||||||||||||||
December 31, 2012 Using:
|
||||||||||||||||||||
Total
|
||||||||||||||||||||
Carrying
|
Fair
|
|||||||||||||||||||
(in thousands)
|
Value
|
Level 1
|
Level 2
|
Level 3
|
Value
|
|||||||||||||||
Assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 137,691 | $ | 137,691 | $ | - | $ | - | $ | 137,691 | ||||||||||
Securities available for sale
|
438,246 | - | 432,559 | 5,687 | 438,246 | |||||||||||||||
Securities to be held to maturity
|
46,010 | - | 46,416 | - | 46,416 | |||||||||||||||
Mortgage loans held for sale
|
10,614 | - | 10,614 | - | 10,614 | |||||||||||||||
Loans, net
|
2,626,468 | - | - | 2,702,686 | 2,702,686 | |||||||||||||||
Federal Home Loan Bank stock
|
28,377 | - | - | - | N/A | |||||||||||||||
Accrued interest receivable
|
9,245 | - | 9,245 | - | 9,245 | |||||||||||||||
Liabilities:
|
||||||||||||||||||||
Non interest-bearing deposits
|
479,046 | - | 479,046 | - | 479,046 | |||||||||||||||
Transaction deposits
|
1,193,339 | - | 1,193,339 | - | 1,193,339 | |||||||||||||||
Time deposits
|
310,543 | - | 314,972 | - | 314,972 | |||||||||||||||
Securities sold under agreements
|
||||||||||||||||||||
to repurchase and other short-term
|
||||||||||||||||||||
borrowings
|
250,884 | - | 250,884 | - | 250,884 | |||||||||||||||
Federal Home Loan Bank advances
|
542,600 | - | 576,158 | - | 576,158 | |||||||||||||||
Subordinated note
|
41,240 | - | 37,917 | - | 37,917 | |||||||||||||||
Accrued interest payable
|
1,403 | - | 1,403 | - | 1,403 |
December 31, 2011
|
||||||||
Carrying
|
Fair
|
|||||||
(in thousands)
|
Value
|
Value
|
||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$ | 362,971 | $ | 362,971 | ||||
Securities available for sale
|
645,948 | 645,948 | ||||||
Securities to be held to maturity
|
28,074 | 28,342 | ||||||
Mortgage loans held for sale
|
4,392 | 4,392 | ||||||
Loans, net
|
2,261,232 | 2,305,208 | ||||||
Federal Home Loan Bank stock
|
25,980 | N/A | ||||||
Accrued interest receivable
|
9,679 | 9,679 | ||||||
Liabilities:
|
||||||||
Non interest-bearing deposits
|
408,483 | 408,483 | ||||||
Transaction deposits
|
1,019,809 | 1,019,809 | ||||||
Time deposits
|
305,686 | 308,049 | ||||||
Securities sold under agreements
|
||||||||
to repurchase and other short-term
|
||||||||
borrowings
|
230,231 | 230,231 | ||||||
Federal Home Loan Bank advances
|
934,630 | 960,671 | ||||||
Subordinated note
|
41,240 | 36,667 | ||||||
Accrued interest payable
|
1,724 | 1,724 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Balance, beginning of year
|
$ | 4,392 | $ | 15,228 | ||||
Origination of mortgage loans held for sale
|
243,066 | 134,059 | ||||||
Proceeds from the sale of mortgage loans held for sale
|
(246,542 | ) | (148,986 | ) | ||||
Net gain on sale of mortgage loans held for sale
|
9,698 | 4,091 | ||||||
Balance, end of year
|
$ | 10,614 | $ | 4,392 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Net gain on sale of mortgage loans held for sale
|
$ | 9,698 | $ | 4,091 | $ | 5,989 | ||||||
Change in mortgage servicing rights valuation allowance
|
(142 | ) | (203 | ) | - | |||||||
Loan servicing income, net of amortization
|
(1,109 | ) | 11 | (192 | ) | |||||||
Total Mortgage Banking income
|
$ | 8,447 | $ | 3,899 | $ | 5,797 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Loan servicing income
|
$ | 2,181 | $ | 2,828 | $ | 3,076 | ||||||
Amortization of MSRs
|
(3,290 | ) | (2,817 | ) | (3,268 | ) | ||||||
Net loan servicing income
|
$ | (1,109 | ) | $ | 11 | $ | (192 | ) |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Balance, beginning of year
|
$ | 6,087 | $ | 7,800 | $ | 8,430 | ||||||
Additions
|
2,122 | 1,307 | 2,638 | |||||||||
Amortized to expense
|
(3,290 | ) | (2,817 | ) | (3,268 | ) | ||||||
Change in valuation allowance
|
(142 | ) | (203 | ) | - | |||||||
Balance, end of year
|
$ | 4,777 | $ | 6,087 | $ | 7,800 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Balance, beginning of year
|
$ | (203 | ) | $ | - | $ | - | |||||
Additions
|
(247 | ) | (203 | ) | - | |||||||
Reductions credited to operations
|
105 | - | - | |||||||||
Direct write downs
|
- | - | - | |||||||||
Balance, end of year
|
$ | (345 | ) | $ | (203 | ) | $ | - |
December 31,
(dollars in thousands)
|
2012
|
2011
|
||||||
Fair value of mortgage servicing rights portfolio
|
$ | 5,446 | $ | 7,120 | ||||
Prepayment speed range
|
112% - 550 | % | 221% - 550 | % | ||||
Discount rate
|
9 | % | 9 | % | ||||
Weighted average default rate
|
1.50 | % | 1.50 | % | ||||
Weighted average life in years
|
3.89 | 4.09 |
Year
|
(in thousands)
|
|||
2013
|
$ | 1,218 | ||
2014
|
1,172 | |||
2015
|
1,063 | |||
2016
|
565 | |||
2017
|
442 | |||
2018
|
191 | |||
2019
|
126 | |||
Total
|
$ | 4,777 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Mandatory forward contracts:
|
||||||||
Notional amount
|
$ | 36,675 | $ | 20,490 | ||||
Change in fair value of mandatory forward contracts
|
47 | (96 | ) | |||||
Rate lock loan commitments:
|
||||||||
Notional amount
|
$ | 27,468 | $ | 15,623 | ||||
Change in fair value of rate lock loan commitments
|
(69 | ) | 16 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Land
|
$ | 3,355 | $ | 3,355 | ||||
Buildings and improvements
|
27,680 | 27,574 | ||||||
Furniture, fixtures and equipment
|
37,466 | 35,350 | ||||||
Leasehold improvements
|
12,118 | 12,030 | ||||||
Construction in progress
|
106 | 742 | ||||||
Total premises and equipment
|
80,725 | 79,051 | ||||||
Less: Accumulated depreciation and amortization
|
47,528 | 44,370 | ||||||
Premises and equipment, net
|
$ | 33,197 | $ | 34,681 |
December 31,
(in thousands)
|
2012
|
2011
|
2011
|
|||||||||
Depreciation expense
|
$ | 5,372 | $ | 5,738 | $ | 5,877 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Beginning of year
|
$ | 10,168 | $ | 10,168 | ||||
Acquired goodwill
|
- | - | ||||||
Impairment
|
- | - | ||||||
End of year
|
$ | 10,168 | $ | 10,168 |
2012
|
2011
|
|||||||||||||||
Years ended December 31,
(in thousands)
|
Gross Carrying
Amount
|
Accumulated Amortization
|
Gross Carrying
Amount
|
Accumulated Amortization
|
||||||||||||
Core deposit intangibles
|
$ | 1,160 | $ | 650 | $ | 601 | $ | 543 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Aggregate core deposit intangible amortization expense
|
$ | 171 | $ | 59 | $ | 79 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Demand (NOW and SuperNOW)
|
$ | 580,900 | $ | 523,708 | ||||
Money market accounts
|
514,698 | 433,508 | ||||||
Brokered money market accounts
|
35,596 | 18,121 | ||||||
Savings
|
62,145 | 44,472 | ||||||
Individual retirement accounts*
|
32,491 | 31,201 | ||||||
Time deposits, $100,000 and over*
|
80,906 | 82,970 | ||||||
Other certificates of deposit*
|
100,036 | 103,230 | ||||||
Brokered certificates of deposit*(1)
|
97,110 | 88,285 | ||||||
Total interest-bearing deposits
|
1,503,882 | 1,325,495 | ||||||
Total non interest-bearing deposits
|
479,046 | 408,483 | ||||||
Total deposits
|
$ | 1,982,928 | $ | 1,733,978 |
Tennessee
|
First
|
Total
|
||||||||||
Commerce
|
Commercial
|
Acquired
|
||||||||||
December 31, 2012
(in thousands)
|
Bank
|
Bank
|
Banks
|
|||||||||
Demand
|
$ | 10,024 | $ | 5,871 | $ | 15,895 | ||||||
Money market accounts
|
1,510 | 25,762 | 27,272 | |||||||||
Savings
|
217 | - | 217 | |||||||||
Individual retirement accounts*
|
1,166 | 3,269 | 4,435 | |||||||||
Time deposits, $100,000 and over*
|
10,822 | 3,267 | 14,089 | |||||||||
Other certificates of deposit*
|
7,196 | 12,574 | 19,770 | |||||||||
Brokered certificates of deposit*(1)
|
6,729 | 12,247 | 18,976 | |||||||||
Total interest-bearing deposits
|
37,664 | 62,990 | 100,654 | |||||||||
Total non interest-bearing deposits
|
4,240 | 6,812 | 11,052 | |||||||||
Total deposits
|
$ | 41,904 | $ | 69,802 | $ | 111,706 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Time deposits of $100,000 or more
|
$ | 158,516 | $ | 171,255 |
Year
|
(in thousands)
|
|||
2013
|
$ | 189,241 | ||
2014
|
55,798 | |||
2015
|
39,513 | |||
2016
|
17,100 | |||
2017
|
6,780 | |||
Thereafter
|
2,111 | |||
Total
|
$ | 310,543 |
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 21 “Segment Information”
|
December 31,
(dollars in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Outstanding balance at end of year
|
$ | 250,884 | $ | 230,231 | $ | 319,246 | ||||||
Weighted average interest rate at year end
|
0.06 | % | 0.17 | % | 0.31 | % | ||||||
Average outstanding balance during the year
|
$ | 237,414 | $ | 278,861 | $ | 330,154 | ||||||
Average interest rate during the year
|
0.16 | % | 0.23 | % | 0.31 | % | ||||||
Maximum outstanding at any month end
|
$ | 272,057 | $ | 297,571 | $ | 329,383 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Overnight FHLB advances
|
$ | - | $ | 145,000 | ||||
Fixed interest rate advances with a weighted average
|
||||||||
interest rate of .10% due through March 2012
|
- | 300,000 | ||||||
Fixed interest rate advances with a weighted average
|
||||||||
interest rate of 2.24% due through 2019
|
442,600 | 369,630 | ||||||
Putable fixed interest rate advances with a weighted average
|
||||||||
interest rate of 4.39% due through 2017
(1)
|
100,000 | 120,000 | ||||||
Total FHLB advances
|
$ | 542,600 | $ | 934,630 |
Year
|
(in thousands)
|
|||
2013
|
$ | 35,000 | ||
2014
|
178,000 | |||
2015
|
25,000 | |||
2016
|
72,000 | |||
2017
|
125,000 | |||
Thereafter
|
107,600 | |||
Total
|
$ | 542,600 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
First lien, single family residential real estate
|
$ | 1,053,946 | $ | 961,841 | ||||
Home equity lines of credit
|
116,043 | 142,233 | ||||||
Multi-family commercial real estate
|
7,017 | 14,697 |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Current expense:
|
||||||||||||
Federal
|
$ | 51,888 | $ | 50,326 | $ | 27,702 | ||||||
State
|
1,565 | 996 | 642 | |||||||||
Deferred expense:
|
||||||||||||
Federal
|
10,798 | (1,287 | ) | 5,167 | ||||||||
State
|
355 | 13 | 169 | |||||||||
Total
|
$ | 64,606 | $ | 50,048 | $ | 33,680 |
Years Ended December 31,
|
2012
|
2011
|
2010
|
|||||||||
Federal statutory rate times financial statement income
|
35.00 | % | 35.00 | % | 35.00 | % | ||||||
Effect of:
|
||||||||||||
State taxes, net of federal benefit
|
0.68 | % | 0.46 | % | 0.54 | % | ||||||
General business tax credits
|
-0.34 | % | -0.69 | % | -1.09 | % | ||||||
Other, net
|
-0.22 | % | -0.06 | % | -0.23 | % | ||||||
Effective tax rate
|
35.12 | % | 34.71 | % | 34.22 | % |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
||||||
Deferred tax assets:
|
||||||||
Allowance for loan losses
|
$ | 7,970 | $ | 7,787 | ||||
Accrued expenses
|
5,128 | 3,950 | ||||||
Net operating loss carryforward
(1)
|
1,349 | 843 | ||||||
Depreciation
|
334 | - | ||||||
Other-than-temporary impairment
|
884 | 805 | ||||||
Total deferred tax assets
|
15,665 | 13,385 | ||||||
Deferred tax liabilities:
|
||||||||
Unrealized investment securities gains
|
(3,022 | ) | (2,229 | ) | ||||
Federal Home Loan Bank dividends
|
(4,362 | ) | (4,216 | ) | ||||
Depreciation
|
- | (159 | ) | |||||
Deferred loan fees
|
(706 | ) | (467 | ) | ||||
Mortgage servicing rights
|
(1,877 | ) | (2,228 | ) | ||||
Bargain purchase gain
|
(14,454 | ) | - | |||||
Other
|
(241 | ) | (1,689 | ) | ||||
Total deferred tax liabilities
|
(24,662 | ) | (10,988 | ) | ||||
Less: Valuation allowance
|
(1,592 | ) | (1,040 | ) | ||||
Net deferred tax asset
|
$ | (10,589 | ) | $ | 1,357 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Balance, beginning of year
|
$ | 506 | $ | 473 | ||||
Additions based on tax related to the current year
|
146 | 148 | ||||||
Additions for tax positions of prior years
|
- | 50 | ||||||
Reductions for tax positions of prior years
|
- | (56 | ) | |||||
Reductions due to the statute of limitations
|
(57 | ) | (109 | ) | ||||
Settlements
|
- | - | ||||||
Balance, end of year
|
$ | 595 | $ | 506 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Interest and penalties recorded in the income statement
|
$ | 28 | $ | (28 | ) | |||
Interest and penalties accrued
|
166 | 138 |
Years Ended December 31,
(in thousands, except per share data)
|
2012
|
2011
|
2010
|
|||||||||
Net income
|
$ | 119,339 | $ | 94,149 | $ | 64,753 | ||||||
Weighted average shares outstanding
|
20,959 | 20,945 | 20,877 | |||||||||
Effect of dilutive securities
|
69 | 48 | 83 | |||||||||
Average shares outstanding including
|
||||||||||||
dilutive securities
|
21,028 | 20,993 | 20,960 | |||||||||
Basic earnings per share:
|
||||||||||||
Class A Common Stock
|
$ | 5.71 | $ | 4.50 | $ | 3.11 | ||||||
Class B Common Stock
|
$ | 5.55 | $ | 4.45 | $ | 3.06 | ||||||
Diluted earnings per share:
|
||||||||||||
Class A Common Stock
|
$ | 5.69 | $ | 4.49 | $ | 3.10 | ||||||
Class B Common Stock
|
$ | 5.53 | $ | 4.44 | $ | 3.04 |
Years Ended December 31,
|
2012
|
2011
|
2010
|
|||||||||
Antidilutive stock options
|
122,450 | 585,720 | 623,140 | |||||||||
Average antidilutive stock options
|
120,353 | 585,147 | 621,699 |
Actual
|
Minimum
Requirement for
Capital Adequacy
Purposes
|
Minimum
Requirement
to be Well Capitalized
Under Prompt
Corrective Action
Provisions
|
||||||||||||||||||||||
(dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
As of December 31, 2012
|
||||||||||||||||||||||||
Total capital to risk weighted assets
|
||||||||||||||||||||||||
Republic Bancorp, Inc.
|
$ | 581,189 | 25.28 | % | $ | 183,939 | 8 | % | N/A | N/A | ||||||||||||||
Republic Bank & Trust Co.
|
451,898 | 20.37 | 177,448 | 8 | $ | 221,811 | 10 | % | ||||||||||||||||
Republic Bank
|
14,494 | 18.02 | 6,434 | 8 | 8,043 | 10 | ||||||||||||||||||
Tier 1 (core) capital to risk weighted assets
|
||||||||||||||||||||||||
Republic Bancorp, Inc.
|
558,982 | 24.31 | 91,969 | 4 | N/A | N/A | ||||||||||||||||||
Republic Bank & Trust Co.
|
407,261 | 18.36 | 88,724 | 4 | 133,086 | 6 | ||||||||||||||||||
Republic Bank
|
13,474 | 16.75 | 3,217 | 4 | 4,826 | 6 | ||||||||||||||||||
Tier 1 leverage capital to average assets
|
||||||||||||||||||||||||
Republic Bancorp, Inc.
|
558,982 | 16.36 | 136,646 | 4 | N/A | N/A | ||||||||||||||||||
Republic Bank & Trust Co.
|
407,261 | 12.18 | 133,696 | 4 | 167,120 | 5 | ||||||||||||||||||
Republic Bank
|
13,474 | 13.43 | 4,013 | 4 | 5,016 | 5 |
Actual
|
Minimum
Requirement
for Capital Adequacy
Purposes
|
Minimum Requirement to
be Well Capitalized
Under Prompt
Corrective
Action
Provisions
|
||||||||||||||||||||||
(dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
As of December 31, 2011
|
||||||||||||||||||||||||
Total capital to risk weighted assets
|
||||||||||||||||||||||||
Republic Bancorp, Inc.
|
$ | 501,188 | 24.74 | % | $ | 162,072 | 8 | % | N/A | N/A | ||||||||||||||
Republic Bank & Trust Co.
|
447,143 | 22.97 | 155,702 | 8 | $ | 194,627 | 10 | % | ||||||||||||||||
Republic Bank
|
16,441 | 20.34 | 6,466 | 8 | 8,082 | 10 | ||||||||||||||||||
Tier 1 (core) capital to risk weighted assets
|
||||||||||||||||||||||||
Republic Bancorp, Inc.
|
478,003 | 23.59 | 81,036 | 4 | N/A | N/A | ||||||||||||||||||
Republic Bank & Trust Co.
|
401,529 | 20.63 | 77,851 | 4 | 116,776 | 6 | ||||||||||||||||||
Republic Bank
|
15,420 | 19.08 | 3,233 | 4 | 4,849 | 6 | ||||||||||||||||||
Tier 1 leverage capital to average assets
|
||||||||||||||||||||||||
Republic Bancorp, Inc.
|
478,003 | 14.77 | 129,852 | 4 | N/A | N/A | ||||||||||||||||||
Republic Bank & Trust Co.
|
401,529 | 12.78 | 125,652 | 4 | 157,065 | 5 | ||||||||||||||||||
Republic Bank
|
15,420 | 14.44 | 4,680 | 4 | 5,850 | 5 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Stock option expense
|
$ | 792 | $ | 277 | $ | 567 |
2012
|
2011
|
2010
|
||||||||||
Risk-free interest rate
|
1.04 | % | 2.29 | % | 2.66 | % | ||||||
Expected dividend yield
|
2.79 | % | 2.59 | % | 2.65 | % | ||||||
Expected stock price volatility
|
33.35 | % | 30.88 | % | 30.40 | % | ||||||
Expected life of options (in years)
|
6 | 6 | 6 | |||||||||
Estimated fair value per share
|
$ | 5.62 | $ | 5.56 | $ | 5.20 |
Weighted
|
||||||||||||||||
Weighted
|
Average
|
|||||||||||||||
Options
|
Average
|
Remaining
|
Aggregate
|
|||||||||||||
Class A
|
Exercise
|
Contractual
|
Intrinsic
|
|||||||||||||
Shares
|
Price
|
Term
|
Value
|
|||||||||||||
Outstanding, beginning of year
|
592,276 | $ | 21.38 | |||||||||||||
Granted
|
3,000 | 23.65 | ||||||||||||||
Exercised
|
(11,470 | ) | 20.78 | |||||||||||||
Forfeited or expired
|
(123,606 | ) | 23.44 | |||||||||||||
Outstanding, end of year
|
460,200 | $ | 20.86 | 2.06 | $ | 458,853 | ||||||||||
Fully vested and expected to vest
|
460,200 | $ | 20.86 | 2.06 | $ | 458,853 | ||||||||||
Exercisable (vested) at end of year
|
115,200 | $ | 23.65 | 0.89 | $ | 1,523 |
December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Intrinsic value of options exercised
|
$ | 56 | $ | 315 | $ | 1,455 | ||||||
Cash received from options exercised, net of shares redeemed
|
147 | 438 | 1,884 | |||||||||
Weighted average fair value of options granted
|
17 | 28 | 42 |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
||||||
Outstanding loans
|
$ | 466 | $ | 893 |
December 31,
(in thousands except per share data)
|
2012
|
|||
Shares granted
|
82 | |||
Weighted-average grant date fair value
|
$ | 19.85 | ||
Restricted stock award expense
|
$ | 50 |
Shares
|
||||
Outstanding, beginning of year
|
- | |||
Granted
|
82,000 | |||
Forfeited or expired
|
- | |||
Earned and issued
|
- | |||
Outstanding, end of year
|
82,000 |
Year
|
Awards
|
Options
|
Total
|
|||||||||
2013
|
$ | 298 | $ | 243 | $ | 541 | ||||||
2014
|
298 | 113 | 411 | |||||||||
2015
|
298 | 14 | 312 | |||||||||
2016
|
298 | 7 | 305 | |||||||||
2017
|
271 | 3 | 274 | |||||||||
2018
|
114 | - | 114 | |||||||||
Total
|
$ | 1,577 | $ | 380 | $ | 1,957 |
2012
|
2011
|
2010
|
||||||||||||||||||||||
Years ended December 31,
|
Shares
Deferred
|
Weighted Average
Market Price at
Date of Deferral
|
Shares
Deferred
|
Weighted Average
Market Price at
Date of Deferral
|
Shares
Deferred
|
Weighted Average
Market Price at
Date of Deferral
|
||||||||||||||||||
Balance, beginning of period
|
43,990 | $ | 20.19 | 37,842 | $ | 20.30 | 32,004 | $ | 20.19 | |||||||||||||||
Awarded
|
9,871 | 22.02 | 8,658 | 19.77 | 7,298 | 21.05 | ||||||||||||||||||
Released
|
(3,447 | ) | 18.93 | (2,510 | ) | 20.42 | (1,460 | ) | 21.73 | |||||||||||||||
Balance, end of period
|
50,414 | $ | 20.19 | 43,990 | $ | 20.19 | 37,842 | $ | 20.30 |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Director deferred compensation expense
|
$ | 227 | $ | 171 | $ | 151 |
Years Ended December 31,
($ in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Employer matching contributions
|
$ | 1,398 | $ | 1,388 | $ | 1,297 | ||||||
Discretionary employer bonus matching contributions
|
$ | 446 | $ | 420 | $ | 406 |
Years Ended December 31,
($ in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Shares allocated to participants in the plan
|
255,374 | 274,742 | 296,533 | |||||||||
Fair value of shares
|
$ | 5,396 | $ | 6,292 | $ | 7,043 |
Years Ended December 31,
($ in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Rent expense under leases from certain related parties
|
$ | 3,254 | $ | 3,158 | $ | 3,136 |
(in thousands)
|
Affiliate
|
Other
|
Total
|
|||||||||
2013
|
$ | 3,262 | $ | 3,766 | $ | 7,028 | ||||||
2014
|
3,171 | 3,193 | 6,364 | |||||||||
2015
|
2,910 | 1,355 | 4,265 | |||||||||
2016
|
2,486 | 1,223 | 3,709 | |||||||||
2017
|
1,670 | 1,068 | 2,738 | |||||||||
Thereafter
|
1,045 | 6,536 | 7,581 | |||||||||
Total
|
$ | 14,544 | $ | 17,141 | $ | 31,685 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Unused warehouse lines of credit
|
$ | 113,924 | $ | 38,503 | ||||
Unused home equity lines of credit
|
232,719 | 237,500 | ||||||
Unused loan commitments - other
|
163,523 | 179,729 | ||||||
Standby letters of credit
|
16,985 | 18,689 | ||||||
FHLB letters of credit
|
11,908 | 11,698 | ||||||
Total off balance sheet items
|
$ | 539,059 | $ | 486,119 |
December 31,
(in thousands)
|
2012
|
2011
|
||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$ | 115,984 | $ | 41,124 | ||||
Investment in subsidiaries
|
463,316 | 456,173 | ||||||
Other assets
|
2,737 | 820 | ||||||
Total assets
|
$ | 582,037 | $ | 498,117 | ||||
Liabilities and Stockholders' Equity:
|
||||||||
Subordinated note
|
$ | 41,240 | $ | 41,240 | ||||
Other liabilities
|
4,095 | 4,510 | ||||||
Stockholders' equity
|
536,702 | 452,367 | ||||||
Total liabilities and stockholders' equity
|
$ | 582,037 | $ | 498,117 |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Income and expenses:
|
||||||||||||
Dividends from subsidiary
|
$ | 115,476 | $ | 35,476 | $ | 15,825 | ||||||
Interest income
|
3 | 81 | 12 | |||||||||
Other income
|
39 | 39 | 39 | |||||||||
Less: Interest expense
|
2,522 | 2,515 | 2,515 | |||||||||
Less: Other expenses
|
441 | 382 | 373 | |||||||||
Income before income tax benefit
|
112,555 | 32,699 | 12,988 | |||||||||
Income tax benefit
|
997 | 961 | 971 | |||||||||
Income before equity in undistributed net income
|
||||||||||||
of subsidiaries
|
113,552 | 33,660 | 13,959 | |||||||||
Equity in undistributed net income of subsidiaries
|
5,787 | 60,489 | 50,794 | |||||||||
Net income
|
$ | 119,339 | $ | 94,149 | $ | 64,753 |
Years Ended December 31,
(in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Operating activities:
|
||||||||||||
Net income
|
$ | 119,339 | $ | 94,149 | $ | 64,753 | ||||||
Adjustments to reconcile net income to net cash
|
||||||||||||
provided by operating activities:
|
||||||||||||
Equity in undistributed net income of subsidiaries
|
(5,787 | ) | (60,489 | ) | (50,794 | ) | ||||||
Director deferred compensation - Parent Company
|
121 | 104 | 90 | |||||||||
Change in other assets
|
(1,917 | ) | 1,127 | 1,267 | ||||||||
Change in other liabilities
|
741 | (187 | ) | (19,546 | ) | |||||||
Net cash provided by operating activities
|
112,497 | 34,704 | (4,230 | ) | ||||||||
Financing activities:
|
||||||||||||
Common Stock repurchases
|
(1,668 | ) | (492 | ) | (390 | ) | ||||||
Net proceeds from Common Stock options exercised
|
147 | 438 | 1,884 | |||||||||
Cash dividends paid
|
(36,116 | ) | (12,315 | ) | (11,356 | ) | ||||||
Net cash used in financing activities
|
(37,637 | ) | (12,369 | ) | (9,862 | ) | ||||||
Net change in cash and cash equivalents
|
74,860 | 22,335 | (14,092 | ) | ||||||||
Cash and cash equivalents at beginning of year
|
41,124 | 18,789 | 32,881 | |||||||||
Cash and cash equivalents at end of year
|
$ | 115,984 | $ | 41,124 | $ | 18,789 |
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
“Financial Condition”
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 8 “Deposits”
|
Year Ended December 31, 2012
|
||||||||||||||||
Republic
|
||||||||||||||||
Traditional
|
Mortgage
|
Processing
|
Total
|
|||||||||||||
(dollars in thousands)
|
Banking
|
Banking
|
Group
|
Company
|
||||||||||||
Net interest income
|
$ | 114,831 | $ | 400 | $ | 45,424 | $ | 160,655 | ||||||||
Provision for loan losses
|
8,167 | - | 6,876 | 15,043 | ||||||||||||
Refund transfer fees
|
- | - | 78,304 | 78,304 | ||||||||||||
Mortgage banking income
|
- | 8,447 | - | 8,447 | ||||||||||||
Net gain on sales, calls and
|
- | - | ||||||||||||||
impairment of securities
|
56 | - | 56 | |||||||||||||
Bargain purchase gain
|
55,438 | - | - | 55,438 | ||||||||||||
Other non interest income
|
22,574 | 39 | 220 | 22,833 | ||||||||||||
Total non interest income
|
78,068 | 8,486 | 78,524 | 165,078 | ||||||||||||
Total non interest expenses
|
100,380 | 3,842 | 22,523 | 126,745 | ||||||||||||
Income before income tax expense
|
84,352 | 5,044 | 94,549 | 183,945 | ||||||||||||
Income tax expense
|
29,178 | 1,765 | 33,663 | 64,606 | ||||||||||||
Net income
|
$ | 55,174 | $ | 3,279 | $ | 60,886 | $ | 119,339 | ||||||||
Segment end of period total assets
|
$ | 3,371,934 | $ | 15,752 | $ | 6,713 | $ | 3,394,399 | ||||||||
Net interest margin
|
3.64 | % |
NM
|
NM
|
4.82 | % |
Year Ended December 31, 2011
|
||||||||||||||||
Republic
|
||||||||||||||||
Traditional
|
Mortgage
|
Processing
|
Total
|
|||||||||||||
(dollars in thousands)
|
Banking
|
Banking
|
Group
|
Company
|
||||||||||||
Net interest income
|
$ | 105,346 | $ | 401 | $ | 59,113 | $ | 164,860 | ||||||||
Provision for loan losses
|
6,406 | - | 11,560 | 17,966 | ||||||||||||
Refund transfer fees
|
- | - | 88,195 | 88,195 | ||||||||||||
Mortgage banking income
|
- | 3,899 | - | 3,899 | ||||||||||||
Net gain on sales, calls and
|
||||||||||||||||
impairment of securities
|
2,006 | - | - | 2,006 | ||||||||||||
Bargain purchase gain
|
- | - | - | - | ||||||||||||
Other non interest income
|
25,089 | 78 | 357 | 25,524 | ||||||||||||
Total non interest income
|
27,095 | 3,977 | 88,552 | 119,624 | ||||||||||||
Total non interest expenses
|
87,389 | 3,849 | 31,083 | 122,321 | ||||||||||||
Income before income tax expense
|
38,646 | 529 | 105,022 | 144,197 | ||||||||||||
Income tax expense
|
12,183 | 185 | 37,680 | 50,048 | ||||||||||||
Net income
|
$ | 26,463 | $ | 344 | $ | 67,342 | $ | 94,149 | ||||||||
Segment end of period total assets
|
$ | 3,099,426 | $ | 10,880 | $ | 309,685 | $ | 3,419,991 | ||||||||
Net interest margin
|
3.55 | % |
NM
|
NM
|
5.09 | % |
Year Ended December 31, 2010
|
||||||||||||||||
Republic
|
||||||||||||||||
Traditional
|
Mortgage
|
Processing
|
Total
|
|||||||||||||
(dollars in thousands)
|
Banking
|
Banking
|
Group
|
Company
|
||||||||||||
Net interest income
|
$ | 105,685 | $ | 468 | $ | 50,659 | $ | 156,812 | ||||||||
Provision for loan losses
|
11,571 | - | 8,143 | 19,714 | ||||||||||||
Refund transfer fees
|
- | - | 58,789 | 58,789 | ||||||||||||
Mortgage banking income
|
- | 5,797 | - | 5,797 | ||||||||||||
Net loss on sales, calls and
|
- | |||||||||||||||
impairment of securities
|
(221 | ) | - | - | (221 | ) | ||||||||||
Bargain purchase gain
|
- | - | - | - | ||||||||||||
Other non interest income
|
22,899 | 73 | 321 | 23,293 | ||||||||||||
Total non interest income
|
22,678 | 5,870 | 59,110 | 87,658 | ||||||||||||
Total non interest expenses
|
90,968 | 2,559 | 32,796 | 126,323 | ||||||||||||
Income before income tax expense
|
25,824 | 3,779 | 68,830 | 98,433 | ||||||||||||
Income tax expense
|
7,929 | 1,161 | 24,590 | 33,680 | ||||||||||||
Net income
|
$ | 17,895 | $ | 2,618 | $ | 44,240 | $ | 64,753 | ||||||||
Segment end of period total assets
|
$ | 3,026,628 | $ | 23,359 | $ | 572,716 | $ | 3,622,703 | ||||||||
Net interest margin
|
3.57 | % |
NM
|
NM
|
4.65 | % |
Fourth
|
Third
|
Second
|
First
|
|||||||||||||
($ in thousands, except per share data )
|
Quarter
|
Quarter
|
Quarter
|
Quarter(3)
|
||||||||||||
2012:
|
||||||||||||||||
Interest income
|
$ | 35,930 | $ | 34,128 | $ | 33,814 | $ | 79,587 | ||||||||
Interest expense
|
5,379 | 5,556 | 5,502 | 6,367 | ||||||||||||
Net interest income
|
30,551 | 28,572 | 28,312 | 73,220 | ||||||||||||
Provision for loan losses
|
1,324 | 2,083 | 466 | 11,170 | ||||||||||||
Net interest income after provision
|
29,227 | 26,489 | 27,846 | 62,050 | ||||||||||||
Non interest income (1)
|
9,338 | 34,845 | 14,086 | 106,809 | ||||||||||||
Non interest expenses (2)
|
28,379 | 29,762 | 27,451 | 41,153 | ||||||||||||
Income before income tax expense
|
10,186 | 31,572 | 14,481 | 127,706 | ||||||||||||
Income tax expense
|
3,565 | 10,904 | 4,903 | 45,234 | ||||||||||||
Net income
|
6,621 | 20,668 | 9,578 | 82,472 | ||||||||||||
Basic earnings per share:
|
||||||||||||||||
Class A Common Stock
|
0.33 | 0.99 | 0.46 | 3.94 | ||||||||||||
Class B Common Stock
|
0.21 | 0.97 | 0.44 | 3.92 | ||||||||||||
Diluted earnings per share:
|
||||||||||||||||
Class A Common Stock
|
0.33 | 0.98 | 0.46 | 3.92 | ||||||||||||
Class B Common Stock
|
0.21 | 0.97 | 0.44 | 3.90 |
Fourth
|
Third
|
Second
|
First
|
|||||||||||||
($ in thousands, except per share data )
|
Quarter
|
Quarter
|
Quarter
|
Quarter(3)
|
||||||||||||
2011:
|
||||||||||||||||
Interest income
|
$ | 33,607 | $ | 34,426 | $ | 34,459 | $ | 92,623 | ||||||||
Interest expense
|
6,710 | 7,263 | 7,630 | 8,652 | ||||||||||||
Net interest income
|
26,897 | 27,163 | 26,829 | 83,971 | ||||||||||||
Provision for loan losses
|
463 | (140 | ) | (439 | ) | 18,082 | ||||||||||
Net interest income after provision
|
26,434 | 27,303 | 27,268 | 65,889 | ||||||||||||
Non interest income (1)
|
6,468 | 10,476 | 15,368 | 87,312 | ||||||||||||
Non interest expenses (2)
|
24,539 | 26,438 | 28,526 | 42,818 | ||||||||||||
Income before income tax expense
|
8,363 | 11,341 | 14,110 | 110,383 | ||||||||||||
Income tax expense
|
2,159 | 3,471 | 5,447 | 38,971 | ||||||||||||
Net income
|
6,204 | 7,870 | 8,663 | 71,412 | ||||||||||||
Basic earnings per share:
|
||||||||||||||||
Class A Common Stock
|
0.30 | 0.38 | 0.42 | 3.41 | ||||||||||||
Class B Common Stock
|
0.28 | 0.36 | 0.40 | 3.40 | ||||||||||||
Diluted earnings per share:
|
||||||||||||||||
Class A Common Stock
|
0.30 | 0.38 | 0.41 | 3.40 | ||||||||||||
Class B Common Stock
|
0.28 | 0.36 | 0.40 | 3.39 |
(1)
|
– Non interest income:
|
(2)
|
– Non-interest expenses:
|
|
●
|
Part I Item 1A “Risk Factors”
|
|
●
|
Republic Processing Group
|
|
●
|
Part II Item 8 “Financial Statements and Supplementary Data”
|
|
●
|
Footnote 1 “Summary of Significant Accounting Policies”
|
|
●
|
Footnote 4 “Loans and Allowance for Loan Losses”
|
|
●
|
Footnote 21 “Segment Information”
|
|
●
|
Citizens acquired loans totaling $13 million, representing approximately one-half of the outstanding loans of the banking center.
|
|
●
|
Citizens assumed all deposits of the Bowling Green banking center, or approximately $33 million consisting of nearly 3,800 accounts.
|
|
●
|
Citizens acquired all of the fixed assets of the Bowling Green banking center.
|
|
●
|
The total pre-tax gain on sale recognized by The Bank as a result of the transaction was $2.9 million.
|
(1)
|
(2)
|
(3)
|
|
Plan Category
|
Number of Securities to be
Issued Upon Exercise of
Outstanding Options,
Warrants and Rights
|
Weighted-Average Exercise
Price of Outstanding
Options, Warrants and
Rights
|
Number of Securities
Remaining Available for
Future Issuance Under
Equity Compensation Plans
(Excluding Securities
Reflected in Column (1))
|
2005 Stock Incentive Plan
|
542,200
|
$ 20.70
|
2,765,300
|
REPUBLIC BANCORP, INC.
|
|
|
|
March 14, 2013
|
By: Steven E. Trager
|
Chairman and Chief Executive Officer
|
|
/s/ Steven E. Trager
|
Chairman, Chief Executive Officer
|
March 14, 2013
|
Steven E. Trager
|
and Director
|
|
/s/ A. Scott Trager
|
President and Director
|
March 14, 2013
|
A. Scott Trager
|
||
/s/ Kevin Sipes
|
Chief Financial Officer and
|
March 14, 2013
|
Kevin Sipes
|
Chief Accounting Officer
|
|
/s/ Craig A. Greenberg
|
Director
|
March 14, 2013
|
Craig Greenberg
|
||
/s/ Michael T. Rust
|
Director
|
March 14, 2013
|
Michael T. Rust
|
||
/s/ Sandra Metts Snowden
|
Director
|
March 14, 2013
|
Sandra Metts Snowden
|
||
/s/ R. Wayne Stratton
|
Director
|
March 14, 2013
|
R. Wayne Stratton
|
||
/s/ Susan Stout Tamme
|
Director
|
March 14, 2013
|
Susan Stout Tamme
|
No.
|
Description
|
3(i)
|
Articles of Incorporation of Registrant, as amended (Incorporated by reference to Exhibit 3(i) to the Registration Statement on Form S-1 of Registrant (Registration No. 333-56583))
|
3(ii)
|
Amended Bylaws (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 (Commission File Number: 0-24649))
|
4.1
|
Provisions of Articles of Incorporation of Registrant defining rights of security holders (see Articles of Incorporation, as amended, of Registrant incorporated as Exhibit 3(i) herein)
|
4.2
|
Agreement Pursuant to Item 601 (b)(4)(iii) of Regulation S-K (Incorporated by reference to Exhibit 4.2 of the Annual Report on Form 10-K of Registrant for the year ended December 31, 1997 (Commission File Number: 33-77324))
|
10.01*
|
Officer Compensation Continuation Agreement with Steven E. Trager, dated January 12, 1995 (Incorporated by reference to Exhibit 10.1 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995 (Commission File Number: 33-77324))
|
10.02*
|
Officer Compensation Continuation Agreement, as amended and restated, with Steven E. Trager effective January 1, 2006 (Incorporated by reference to Exhibit 10.34 of Registrant’s Form 10-K for the year ended December 31, 2005 (Commission File Number: 0-24649))
|
10.03*
|
Officer Compensation Continuation Agreement, as amended, with Steven E. Trager effective February 15, 2006 (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed February 21, 2006 (Commission File Number: 0-24649))
|
10.04*
|
Officer Compensation Continuation Agreement, as amended and restated, with Steven E. Trager effective April 30, 2008 (Incorporated by reference to Exhibit 10.2 of Registrant’s Form 10-Q for the quarter ended March 31, 2008 (Commission File Number: 0-24649))
|
10.05*
|
Officer Compensation Continuation Agreement with A. Scott Trager, dated January 12, 1995 (Incorporated by reference to Exhibit 10.5 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 1995 (Commission File Number: 33-77324))
|
10.06*
|
Officer Compensation Continuation Agreement, as amended and restated, with A. Scott Trager effective January 1, 2006 (Incorporated by reference to Exhibit 10.35 of Registrant’s Form 10-K for the year ended December 31, 2005 (Commission File Number: 0-24649))
|
10.07*
|
Officer Compensation Continuation Agreement, as amended, with A. Scott Trager effective February 15, 2006 (Incorporated by reference to Exhibit 10.2 of Registrant’s Form 8-K filed February 21, 2006 (Commission File Number: 0-24649))
|
10.08*
|
Officer Compensation Continuation Agreement, as amended and restated, with A. Scott Trager effective April 30, 2008 (Incorporated by reference to Exhibit 10.3 of Registrant’s Form 10-Q for the quarter ended March 31, 2008 (Commission File Number: 0-24649))
|
10.09*
|
Officer Compensation Continuation Agreement with A. Scott Trager, effective March 21, 2012 (Incorporated by reference to Exhibit 10.3 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 (Commission File Number: 0-24649)) |
10.10*
|
Officer Compensation Continuation Agreement with Kevin Sipes, dated June 15, 2001 (Incorporated by reference to Exhibit 10.23 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2001 (Commission File Number: 0-24649)) |
No.
|
Description |
10.11*
|
Officer Compensation Continuation Agreement, as amended and restated, with Kevin Sipes effective January 1, 2006 (Incorporated by reference to Exhibit 10.38 of Registrant’s Form 10-K for the year ended December 31, 2005 (Commission File Number: 0-24649))
|
10.12*
|
Officer Compensation Continuation Agreement, as amended, with Kevin Sipes effective February 15, 2006 (Incorporated by reference to Exhibit 10.5 of Registrant’s Form 8-K filed February 21, 2006 (Commission File Number: 0-24649)) |
10.13*
|
Officer Compensation Continuation Agreement, as amended and restated, with Kevin Sipes effective April 30, 2008 (Incorporated by reference to Exhibit 10.4 of Registrant’s Form 10-Q for the quarter ended March 31, 2008 (Commission File Number: 0-24649)) |
10.14*
|
Officer Compensation Continuation Agreement with Kevin Sipes, effective March 21, 2012 (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 (Commission File Number: 0-24649))
|
10.15*
|
Officer Compensation Continuation Agreement with Kevin Sipes, effective March 21, 2012 (Incorporated by reference to Exhibit 10.2 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012 (Commission File Number: 0-24649))
|
10.16*
|
Officer Compensation Continuation Agreement with Kevin Sipes, effective November 7, 2012 (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012 (Commission File Number: 0-24649))
|
10.17*
|
Officer Compensation Continuation Agreement with Kevin Sipes, effective November 7, 2012 (Incorporated by reference to Exhibit 10.2 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2012 (Commission File Number: 0-24649))
|
10.18*
|
Death Benefit Agreement with Bernard M. Trager dated September 10, 1996 (Incorporated by reference to Exhibit 10.9 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 1996 (Commission File Number: 33-77324))
|
10.19
|
Right of First Offer Agreement by and among Republic Bancorp, Inc., Teebank Family Limited Partnership, Bernard M. Trager and Jean S. Trager. (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed September 19, 2007 (Commission File Number: 0-24649)) |
10.20
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated August 1, 1982, relating to 2801 Bardstown Road, Louisville (Incorporated by reference to Exhibit 10.11 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 1998 (Commission File Number: 0-24649))
|
10.21
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated August 1, 2008, relating to 2801 Bardstown Road, Louisville (Incorporated by reference to Exhibit 10.2 of Registrant’s Form 8-K filed June 9, 2008 (Commission File Number: 0-24649)) |
10.22
|
Lease between Republic Bank & Trust Company and Teeco Properties, dated April 1, 1995, relating to property at 601 West Market Street (Incorporated by reference to exhibit 10.10 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 1998 (Commission File Number: 0-24649)) |
10.23
|
Lease between Republic Bank & Trust Company and Teeco Properties, dated October 1, 1996, relating to property at 601 West Market Street (Incorporated by reference to exhibit 10.10 of Registrant’s Form S-1 (Commission File Number: 0-24649)) |
No.
|
Description
|
10.24
|
Lease extension between Republic Bank & Trust Company and Teeco Properties, dated September 25, 2001, relating to property at 601 West Market Street (Incorporated by reference to exhibit 10.25 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2001 (Commission File Number: 0-24649))
|
10.25
|
Lease between Republic Bank & Trust Company and Teeco Properties, dated May 1, 2002, relating to property at 601 West Market Street (Incorporated by reference to exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2002 (Commission File Number: 0-24649))
|
10.26
|
Lease between Republic Bank & Trust Company and Teeco Properties, dated October 1, 2005, relating to property at 601 West Market Street, Louisville, KY (Floor 4), amending and modifying previously filed exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2002 (Incorporated by reference to exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005 (Commission File Number: 0-24649))
|
10.27
|
Lease between Republic Bank & Trust Company and Teeco Properties, as of October 1, 2006, relating to property at 601 West Market Street, Louisville, KY. (Incorporated by reference to exhibit 10.1 of Registrant’s Form 8-K filed September 25, 2006 (Commission File Number: 0-24649))
|
10.28
|
Lease between Republic Bank & Trust Company and Teeco Properties, as of July 8, 2008, as amended, relating to property at 601 West Market Street (Floors 1,2,3,5 and 6), Louisville, KY. (Incorporated by reference to exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2008 (Commission File Number: 0-24649))
|
10.29
|
Lease between Republic Bank & Trust Company and Teeco Properties, as of July 8, 2008, as amended, relating to property at 601 West Market Street (Floor 4), Louisville, KY. (Incorporated by reference to exhibit 10.2 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2008 (Commission File Number: 0-24649))
|
10.30
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated February 3, 1993, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.12 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 1998 (Commission File Number: 0-24649))
|
10.31
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated February 1, 1999, as amended, relating to 661 South Hurstbourne Parkway (Incorporated by reference to Exhibit 10.17 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1999 (Commission File Number: 0-24649))
|
10.32
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated February 1, 2000, as amended, relating to 661 South Hurstbourne Parkway (Incorporated by reference to Exhibit 10.21 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 1999 (Commission File Number: 0-24649))
|
10.33
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated July 1, 2003, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2003 (Commission File Number: 0-24649))
|
10.34
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated August 2, 1993, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.16 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2003 (Commission File Number: 0-24649))
|
No.
|
Description
|
10.35
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated September 1, 1995, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.18 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2003 (Commission File Number: 0-24649))
|
10.36
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated February 16, 1996, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.19 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2003 (Commission File Number: 0-24649))
|
10.37
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated January 21, 1998, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.20 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2003 (Commission File Number: 0-24649))
|
10.38
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated September 11, 1998, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.21 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2003 (Commission File Number: 0-24649))
|
10.39
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated February 1, 2004, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2004 (Commission File Number: 0-24649))
|
10.40
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated September 1, 2005, as amended, relating to 661 South Hurstbourne Parkway, Louisville, KY, amending and modifying previously filed exhibit 10.12 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 1998 (Incorporated by reference to Exhibit 10.2 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005 (Commission File Number: 0-24649))
|
10.41
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated July 1, 2008, as amended, relating to 661 South Hurstbourne Parkway, Louisville (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed June 9, 2008 (Commission File Number: 0-24649))
|
10.42
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated November 17, 1997, as amended, relating to 9600 Brownsboro Road (Incorporated by reference to Exhibit 10.18 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 1998 (Commission File Number: 0-24649))
|
10.43
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated August 1, 1999, as amended, relating to 9600 Brownsboro Road (Incorporated by reference to Exhibit 10.18 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1999 (Commission File Number: 0-24649))
|
10.44
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated October 30, 1999, as amended, relating to 9600 Brownsboro Road (Incorporated by reference to Exhibit 10.20 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 1999 (Commission File Number: 0-24649))
|
10.45
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated May 1, 2003, as amended, relating to 9600 Brownsboro Road (Incorporated by reference to Exhibit 10.2 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2003 (Commission File Number: 0-24649))
|
No.
|
Description
|
10.46
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated November 1, 2005, as amended, relating to 9600 Brownsboro Road (Incorporated by reference to Exhibit 10.33 of Registrant’s Form 10-K for the year ended December 31, 2005 (Commission File Number: 0-24649))
|
10.47
|
Assignment and Assumption of Lease by Republic Bank & Trust Company with the consent of Jaytee Properties, dated May 1, 2006, relating to 9600 Brownsboro Road, Louisville, KY. (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2006 (Commission File Number: 0-24649))
|
10.48
|
Lease between Republic Bank & Trust Company and Jaytee Properties, dated January 17, 2008, as amended, relating to 9600 Brownsboro Road, Louisville, KY (Incorporated by reference to Exhibit 10.40 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2007 (Commission File Number: 0-24649))
|
10.49
|
Ground lease between Republic Bank & Trust Company and Jaytee Properties, relating to 9600 Brownsboro Road, dated January 17, 2008, as amended, relating to 9600 Brownsboro Road, Louisville, KY (Incorporated by reference to Exhibit 10.40 of Registrant’s Annual Report on Form 10-K for the year ended December 31, 2007 (Commission File Number: 0-24649))
|
10.50
|
Lease between Republic Bank & Trust Company and Jaytee Properties II SPE, LLC, dated June 27, 2008, relating to 200 South Seventh Street, Louisville, KY. (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed July 1, 2008 (Commission File Number: 0-24649))
|
10.51
|
Lease between Republic Bank & Trust Company and Jaytee Properties II SPE, LLC, dated January 31, 2011, relating to 200 South Seventh Street, Louisville, KY (Commission File Number: 0-24649))
|
10.52*
|
1995 Stock Option Plan (as amended to date) (Incorporated by reference to Registrant’s Form S-8 filed November 30, 2004 (Commission File Number: 333-120856))
|
10.53*
|
Form of Stock Option Agreement for Directors and Executive Officers (Incorporated by reference to Exhibit 10.2 of Registrant’s Form 10-Q for the quarter ended September 30, 2004 (Commission File Number: 0-24649))
|
10.54*
|
2005 Stock Incentive Plan (Incorporated by reference to Form 8-K filed March 18, 2005 (Commission File Number: 0-24649))
|
10.55*
|
Republic Bancorp, Inc. 401(k)/Profit Sharing Plan and Trust (Incorporated by reference to Form S-8 filed December 28, 2005 (Commission File Number: 0-24649))
|
10.56*
|
Republic Bancorp, Inc. 401(k) Retirement Plan, as Amended and Restated, effective April 1, 2011 (Incorporated by reference to Form 11-K filed June 28, 2012 (Commission File Number: 0-24649))
|
10.57*
|
Republic Bancorp, Inc. and subsidiaries Non-Employee Director and Key Employee Deferred Compensation and the Republic Bank & Trust Company Non-Employee Director and Key Employee Deferred Compensation Plan (as adopted November 18, 2004) (Incorporated by reference to Form S-8 filed November 30, 2004 (Commission File Number: 333-120857))
|
10.58*
|
Republic Bancorp, Inc. and Subsidiaries Non-Employee Director and Key Employee Deferred Compensation Plan Post-Effective Amendment No. 1 (Incorporated by reference to Form S-8 filed April 13, 2005 (Commission File Number: 333-120857))
|
10.59*
|
Republic Bancorp, Inc. and subsidiaries Non-Employee Director and Key Employee Deferred Compensation, as amended and restated as of March 16, 2005 (incorporated by reference to Form 8-K filed March 18, 2005 (Commission File Number: 333-120857))
|
No.
|
Description
|
10.60*
|
Republic Bancorp, Inc. and subsidiaries Non-Employee Director and Key Employee Deferred Compensation as amended and restated as of March 19, 2008 (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 10-Q for the quarter ended March 31, 2008 (Commission File Number: 0-24649))
|
10.61
|
Junior Subordinated Indenture, Amended and Restated Trust Agreement, and Guarantee Agreement (Incorporated by reference to Exhibit 4.1 of Registrant’s Form 8-K filed August 19, 2005 (Commission File Number: 0-24649))
|
10.62*
|
2005 Stock Incentive Plan Amendment Number 1 (Incorporated by reference to Exhibit 10.61 of Registrant’s Form 10-K filed March 6, 2009 (Commission File Number: 0-24649))
|
10.63*
|
2005 Stock Incentive Plan Amendment, as amended November 14, 2012 (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed November 19, 2012 (Commission File Number: 0-24649))
|
10.64*
|
Restricted Stock Award Agreement, as amended November 14, 2012 (Incorporated by reference to Exhibit 10.2 of Registrant’s Form 10-K filed November 19, 2013 (Commission File Number: 0-24649))
|
10.65*
|
Cash Bonus Plan for Acquisitions, effective November 7, 2012 (Incorporated by reference to Exhibit 10.3 of Registrant’s Form 10-Q for the quarter ended September 30, 2012 (Commission File Number: 0-24649))
|
10.66**
|
Amended and Restated Marketing and Servicing Agreement dated November 29, 2011, between Republic Bank & Trust Company and JTH Tax Inc. d/b/a Liberty Tax Service. (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed December 2, 2011 (Commission File Number: 0-24649))
|
10.67**
|
Amended and Restated Program Agreement dated August 3, 2011 between Republic Bank & Trust Company and Jackson Hewitt Inc. and Jackson Hewitt Technology Services LLC (Incorporated by reference to Exhibit 10.1 of Registrant’s Form 8-K filed August 5, 2011 (Commission File Number: 0-24649))
|
10.68
|
Stipulation and Consent to the Issuance of a Consent Order, Order to Pay Civil Money Penalties, and Order Terminating Order to Cease and Desist dated December 8, 2011 (Incorporated by reference to Exhibit 10.1 and 10.2 of Registrant’s Form 8-K filed December 9, 2011 (Commission File Number: 0-24649))
|
10.69
|
Purchase and Assumption Agreement — Whole Bank; All Deposits, among the Federal Deposit Insurance Corporation, receiver of Tennessee Commerce Bank, Franklin, Tennessee, the Federal Deposit Insurance Corporation and Republic Bank & Trust Company, dated as of January 27, 2012. (Incorporated by reference to Exhibit 2.1 of Registrant’s Form 8-K filed February 1, 2012 (Commission File Number: 0-24649))
|
10.70
|
Split Dollar Insurance Policy with Citizens Fidelity Bank and Trust Company as the Trustee of the Bernard Trager Irrevocable Trust, dated December 14, 1989, as amended August 8, 1994 (Incorporated by reference to Exhibit 10.70 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2012 (Commission File Number: 33-77324))
|
21
|
Subsidiaries of Republic Bancorp, Inc.
|
23
|
Consent of Independent Registered Public Accounting Firm
|
31.1
|
Certification of Principal Executive Officer, pursuant to the Sarbanes-Oxley Act of 2002
|
31.2
|
Certification of Principal Financial Officer, pursuant to the Sarbanes-Oxley Act of 2002
|
32***
|
Certification of Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2003
|
101****
|
Interactive data files: (i) Consolidated Balance Sheets at December 31, 2012 and December 31, 2011, (ii) Consolidated Statements of Income and Comprehensive Income for the years ended December 31, 2012, 2011 and 2010, (iii) Consolidated Statement of Stockholders’ Equity for the years ended December 31, 2012, 2011 and 2010, (iv) Consolidated Statements of Cash Flows for the years ended December 31, 2012, 2011 and 2010 and (v) Notes to Consolidated Financial Statements.
|
**** Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
/s/ Bernard M. Trager
|
/s/ Lee Kinsolving
|
Bernard M. Trager
|
REPUBLIC SAVINGS BANK, F.S.B
|
/s/ Jean S. Trager
|
BY:
/s/Lee Kinsolving
|
Jean S. Trager
|
(Official Title)
|
BY: ______________________
|
|
(Official Title)
|
REPUBLIC SAVINGS BANK, F.S.B. | |||
/s/ Bernard M. Trager | By: |
/s/ Lee Kinsolving
|
|
Bernard M. Trager |
Lee Kinsolving, President
|
||
/s/ Jean S. Trager |
BY:
/s/Lee Kinsolving
|
||
Jean S. Trager |
(Official Title)
|
||
PNC BANK, KENTUCKY, as | |||
Trustee of the Bernard | |||
Trager Irrevocable Trust | |||
By: |
|
||
Marjorie L. Bassler, VP & TO |
Subsidiaries of Republic Bancorp, Inc.*****
|
|
Name of Subsidiary
|
State or other Jurisdiction of Incorporation
|
Republic Bank & Trust Company
|
Kentucky
|
Republic Bank
|
Federally chartered savings bank
|
Republic Invest Co.
|
Delaware
|
Republic Capital LLC
|
Delaware
|
Republic Bancorp Capital Trust
|
Delaware
|
Subsidiaries of Republic Bank & Trust Company*****
|
1.)
|
I have reviewed this annual report on Form 10-K of Republic Bancorp, Inc.;
|
2.)
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.)
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.)
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
5.)
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
1.)
|
I have reviewed this annual report on Form 10-K of Republic Bancorp, Inc.;
|
2.)
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.)
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.)
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
5.)
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
Date: March 14, 2013
|
|
|
Kevin Sipes
Executive Vice President, Chief Financial Officer and Chief Accounting Officer
|