UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
X Quarterly report pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the quarterly period ended March 31, 1997
OR
Transition report pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Commission File Number 33-77324
REPUBLIC BANCORP, INC.
(Exact name of registrant as specified in its charter)
Kentucky 61-0862051
(State of other jurisdiction or (I.R.S. Employer Identification No.)
incorporation or organization)
601 West Market Street, Louisville, Kentucky 40202
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (502) 584-3600
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities and Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
X Yes No
The number of shares outstanding of the issuer's class of common stock as of the
latest practicable date: 6,051,611 shares of Class A Common Stock and 1,169,857
shares of Class B Common Stock as of May 1, 1997.
The Exhibit index is on page 23. This filing contains 25 pages (including this
facing sheet).
<PAGE>
REPUBLIC BANCORP, INC.
FORM 10-Q
TABLE OF CONTENTS
PART I - FINANCIAL INFORMATION PAGE
Item 1. Financial Statements 3
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 11
PART II - OTHER INFORMATION
Item 2. Changes in Securities 20
Item 4. Submission of Matters to a Vote of Securities Holders 20
Item 6. Exhibits and Reports on Form 8-K 21
Signatures 22
<PAGE>
PART I
ITEM 1
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (dollars in thousands)
<TABLE>
<CAPTION>
March 31, December 31,
1997 1996
<S> <C> <C>
ASSETS:
Cash and cash equivalents:
Cash and due from banks $ 25,915 $ 40,021
Federal funds sold 8,300 16,650
--------- ---------
Total cash and cash equivalents 34,215 56,671
Securities available for sale 97,603 107,937
Securities to be held to maturity 131,771 173,918
Loans, less allowance for loan losses of
$6,281 (1997) and $6,241 (1996) 760,749 759,424
Consumer loans held for sale 23,703
Mortgage loans held for sale 6,085 7,624
Federal Home Loan Bank stock 6,645 5,548
Accrued interest receivable 9,153 9,685
Premises and equipment, net 17,490 17,509
Other assets 3,202 2,566
--------- ---------
TOTAL $ 1,090,616 $ 1,140,882
========= =========
LIABILITIES:
Deposits:
Non-interest bearing $ 73,602 $ 66,969
Interest bearing 738,840 716,172
Securities sold under agreements to repurchase
and other short-term borrowings 87,451 181,634
Other borrowed funds 111,746 106,974
Accrued interest payable 7,422 5,643
Guaranteed preferred beneficial interests in
Company's subordinated debentures 6,452
Other liabilities 5,365 4,471
--------- ---------
Total liabilities 1,030,878 1,081,863
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
Preferred Stock, no par value; authorized 100,000 shares; Series A 8.5%
noncumulative convertible, 50,000 shares issued and
outstanding (liquidation preference $5,000) 5,000 5,000
Class A Common stock, no par value
Class B Common stock, no par value 3,491 3,491
Additional paid-in capital 6,817 6,817
Retained earnings 45,313 43,930
Net unrealized depreciation on securities
available for sale, net of tax (883) (219)
--------- ---------
Total stockholders' equity 59,738 59,019
--------- ---------
TOTAL $ 1,090,616 $ 1,140,882
========= =========
See notes to consolidated financial statements.
</TABLE>
<PAGE>
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 1997 AND 1996(in thousands, except per share data)
<TABLE>
<CAPTION>
1997 1996
<S> <C> <C>
INTEREST INCOME:
Loans, including fees $ 18,815 $ 17,105
Securities available for sale 1,463
Securities to be held to maturity:
Taxable 1,978 1,985
Non-taxable 31 32
FHLB dividends 110 92
Other 213 394
------ ------
Total interest income 22,610 19,608
INTEREST EXPENSE:
Deposits 9,664 8,834
Short-term borrowings 1,242 487
Long-term debt 1,697 983
------ ------
Total interest expense 12,603 10,304
NET INTEREST INCOME 10,007 9,304
PROVISION FOR LOAN LOSSES 1,298 1,931
------ ------
NET INTEREST INCOME AFTER
PROVISION FOR LOAN LOSSES 8,709 7,373
------ ------
NON-INTEREST INCOME:
Service charges on deposit accounts 777 510
Other service charges and fees 310 392
Bank card services 409 344
Net gain on sale of loans 281 366
Loan servicing income 189 210
Other 130 666
------ ------
Total non-interest income 2,096 2,488
NON-INTEREST EXPENSE:
Salaries and employee benefits 3,688 3,406
Occupancy and equipment 2,006 1,445
Communication and transportation 436 332
Marketing and development 363 340
FDIC deposit insurance 53 200
Supplies 242 212
Other 1,207 860
------ ------
Total non-interest expense 7,995 6,795
------ ------
INCOME BEFORE INCOME TAXES 2,810 3,066
INCOME TAXES 930 1,143
------ ------
NET INCOME $ 1,880 $ 1,923
====== ======
NET INCOME PER COMMON AND
COMMON EQUIVALENT SHARE $ .24 $ .24
====== ======
See notes to consolidated financial statements.
</TABLE>
<PAGE>
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
(in thousands, except for per share data)
<TABLE>
<CAPTION>
Net Unrealized
Depreciation
Common Stock Additional on Available Total
Preferred Stock Class A Class B Paid-In Retained For Sale Stockholders'
Shares Amount Shares Shares Amount Capital Earnings Securities Equity
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
BALANCE, January 1, 1997 50,000 $ 5,000 6,052 1,170 $ 3,491 $ 6,817 $ 43,930 $ (219) $ 59,019
Dividend Declared
Preferred ($2.125 per share) (106) (106)
Common: Class A ($.055 per share) (333) (333)
Class B ($.05 per share) (58) (58)
Net changes in unrealized depreciation
on securities available for sale (664) (664)
Net Income 1,880 1,880
------ ----- ----- ----- ----- ----- ------ ---- ------
BALANCE, March 31, 1997 50,000 $ 5,000 6,052 1,170 $ 3,491 $ 6,817 $ 45,313 $ (883) $ 59,738
====== ===== ===== ===== ===== ===== ====== ==== ======
See notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
THREE MONTHS ENDED MARCH 31, 1997 AND 1996 (in thousands)
1997 1996
OPERATING ACTIVITIES:
<S> <C> <C>
Net income $ 1,880 $ 1,923
Adjustments to reconcile net income to net cash provided by (used in)
operating activities:
Depreciation and amortization of premises
and equipment 1,047 748
Amortization and accretion of securities 135 (155)
FHLB stock dividends (97) (92)
Provision for loan losses 1,298 1,931
Net gain on sale of loans (281) (366)
Proceeds from sale of loans 24,235 30,298
Origination of mortgage loans held for sale (22,415) (36,517)
Changes in assets and liabilities:
Accrued interest receivable 532 78
Other assets (150) 1,081
Accrued interest payable 1,779 141
Other liabilities 894 325
------ ------
Net cash provided by (used in)
operating activities 8,857 (605)
INVESTING ACTIVITIES:
Purchases of securities to be held to maturity (11,089) (79,829)
Purchases of Federal Home Loan Bank Stock (1,000)
Proceeds from maturities of securities to
be held to maturity 53,305 84,975
Proceeds from sales of securities available for sale 9,124
Net increase in loans (26,470) (25,633)
Purchases of premises and equipment (1,028) (1,938)
------ ------
Net cash provided by (used in)
investing activities 22,842 (22,425)
FINANCING ACTIVITIES:
Net increase (decrease) in deposits 29,301 (41,073)
Net increase (decrease) in securities sold under
agreement to repurchase and other short-term
borrowings (94,183) 18,856
Proceeds from other borrowings 47,000 9,000
Proceeds from issuance of guaranteed preferred
beneficial interests in Company's subordinated
debentures 6,452
Cash dividends paid (497) (408)
------ -------
Net cash used in financing activities (54,155) (19,878)
------ -------
NET DECREASE IN CASH AND CASH EQUIVALENTS (22,456) (42,908)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 56,671 75,313
------ ------
CASH AND CASH EQUIVALENTS, END OF PERIOD $ 34,215 $ 32,405
====== ======
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest $ 13,135 $ 10,164
====== ======
Income taxes $ 700 $ 1,000
====== ======
See notes to consolidated financial statements.
</TABLE>
<PAGE>
REPUBLIC BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
1. BASIS OF PRESENTATION (AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES)
Basis of Presentation - The consolidated financial statements include the
accounts of Republic Bancorp, Inc. and its wholly-owned subsidiaries; Republic
Mortgage Company, Republic Insurance Agency, Inc., Republic Capital Trust, and
Republic Bank & Trust Company (Bank), collectively "Republic". All significant
intercompany balances and transactions have been eliminated in consolidation.
The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q and Rule 10 of
Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three-month period ending March 31,
1997 are not necessarily indicative of the results that may be expected for the
year ended December 31, 1997. For further information, refer to the consolidated
financial statements and footnotes thereto included in Republic's annual report
on Form 10- K for the year ended December 31, 1996.
New Accounting Pronouncements - The Financial Accounting Standards Board (FASB)
has issued Statement of Financial Accounting Standards No. 125, Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities
(SFAS No. 125). SFAS No. 125 provides new guidance for determining the
circumstances under which transfers of financial assets are considered sales or
financings and extends the accounting guidance of SFAS No. 122 for accounting
for mortgage servicing rights to all servicing rights and liabilities. Under
this standard, accounting for transfers of financial assets and extinguishments
of liabilities is based on control. After a transfer of financial assets, an
entity recognizes the financial and servicing assets it controls and the
liabilities it has incurred, derecognizes financial assets when control has been
surrendered and derecognizes liabilities when extinguished. This statement is
effective for some transactions in 1997 and others in 1998, and early adoption
is not permitted. The impact of SFAS No. 125 on Republic's financial statements
is not considered to be material.
In March 1997, the FASB issued SFAS No. 128, Earnings Per Share, which
simplifies the calculation requirements for earnings per share. Basic earnings
per share for 1997 and later will be calculated solely on average common shares
outstanding. Diluted earnings per share will reflect the potential dilution of
stock options and other common stock equivalents, as well as securities which
are convertible into common stock. All prior calculations will be restated to be
comparable to the new methods. Republic is required to implement this standard
at December 31, 1997, and will restate all prior periods at that time.
Implementation before December 31, 1997, including 1997 interim periods, is
prohibited. As Republic has not had significant dilution from common stock
equivalents and senior securities, the new calculation methods will not
significantly affect earnings per share amounts previously reported.
Earnings Per Share - Earnings per common and common equivalent share is based
upon the weighted average common and common equivalent shares outstanding during
the year. Primary and fully diluted earnings per share are approximately the
same. The number of common and common equivalent shares utilized in the per
share computations was approximately 7,309,000 and 7,288,000 for March 31, 1997
and 1996, respectively.
Reclassifications - Certain amounts have been reclassified in the 1996 financial
statements to conform with the current period classifications. The
reclassifications have no effect on net income or stockholders' equity as
previously reported.
<PAGE>
2. SECURITIES
Available For Sale Securities:
<TABLE>
<CAPTION>
March 31, 1997
(in thousands)
Gross Gross
Amortized Unrealized Unrealized Estimated
Cost Gains Losses Fair Value
<S> <C> <C> <C>
U.S. Treasury Securities and U.S.
Government Agencies $ 98,941 $ (1,338) $ 97,603
</TABLE>
Securities To Be Held To Maturity:
<TABLE>
<CAPTION>
March 31, 1997
(in thousands)
Gross Gross
Amortized Unrealized Unrealized Estimated
Cost Gains Losses Fair Value
<S> <C> <C> <C> <C>
U.S. Treasury Securities and U.S.
Government Agencies $ 126,566 $ 148 $ (1,000) $ 125,714
Obligations of state and political
subdivisions 4,557 161 (1) 4,717
Mortgage-backed securities 648 (46) 602
------- --- ----- -------
Total securities to be held
to maturity $ 131,771 $ 309 $ (1,047) $ 131,033
</TABLE>
Securities having an amortized cost of $164.6 million and a fair value of $166.0
million at March 31, 1997, were pledged to secure public deposits, securities
sold under agreements to repurchase and for other purposes, as required or
permitted by law.
3. LOANS
March 31, 1997 December 31, 1996
(in thousands)
Residential real estate $ 461,056 $ 457,204
Commercial real estate 65,985 59,086
Real estate construction 35,969 32,130
Commercial 26,422 25,115
Consumer 98,689 96,138
Home equity 78,664 69,572
Bank card 24,527
Other 2,637 4,309
------- --------
Total loans 769,422 768,081
Less:
Unearned interest income and
unamortized loan fees 2,392 2,416
Allowance for loan losses 6,281 6,241
------- -------
Loans, net $ 760,749 $ 759,424
<PAGE>
The following table sets forth the changes in the allowance for loan losses:
Three months ended March 31,
1997 1996
(in thousands)
Balance, beginning of period $ 6,241 $ 3,695
Provision charged to income 1,298 1,931
Charge-offs (1,435) (1,400)
Recoveries 177 35
----- -----
Balance, end of period $ 6,281 $ 4,261
Information about Republic's investment in impaired loans is as follows:
March 31, 1997 December 31, 1996
(in thousands)
Gross impaired loans $ 1,639 $ 1,638
Less: Related allowance for loan losses 240 240
----- -----
Net impaired loans with related allowances 1,399 1,398
Impaired loans with no related allowances 0 0
----- -----
Total $ 1,399 $ 1,398
===== =====
Average impaired loans outstanding $ 1,639 $ 1,638
===== =====
4. CONSUMER LOANS HELD FOR SALE
Consumer loans held for sale consist of Republic's Bank card portfolio which is
carried at the lower of cost or market value. No market value adjustment was
required at March 31, 1997. Republic has entered into a letter of intent to sell
approximately 70% of the card portfolio subject to due diligence and regulatory
approval, and is evaluating offers relating to the remainder of the portfolio.
Under the terms of the letter of intent, Republic would recognize a modest gain.
The amount of such gain will not be determinable until the transaction closes.
5. INTEREST BEARING DEPOSITS
March 31, 1997 December 31, 1996
(in thousands)
Demand (NOW, Super NOW and Money Market): $ 101,314 $ 116,180
Savings 15,243 14,840
Money market certificates of deposit 60,512 63,423
Individual retirement accounts 37,144 35,845
Certificates of deposit, $100,000 and over 67,651 60,890
Other certificates of deposit 407,013 374,864
Brokered deposits 49,963 50,130
------- -------
Total interest bearing deposits $ 738,840 $ 716,172
======= =======
<PAGE>
6. SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER
SHORT-TERM BORROWINGS
Short-term borrowings consist of repurchase agreements and overnight liabilities
to deposit customers arising from a cash management program offered by Republic.
While effectively deposit equivalents, such arrangements are in the form of
repurchase agreements. The repurchase agreements are treated as financings;
accordingly, the securities involved with the agreements are recorded as assets
and are held by a safekeeping agent and the obligations to repurchase the
securities are reflected as liabilities.
<TABLE>
<CAPTION>
March 31, 1997 December 31, 1996 March 31, 1996
(dollars in thousands)
<S> <C> <C> <C>
Average outstanding balance $105,032 $74,531 $49,127
Average interest rate 4.80% 4.74% 3.97%
Maximum outstanding at month en $100,730 $182,485 $85,970
End of period $87,451 $181,634 $40,584
</TABLE>
The decrease in outstandings from December 31, 1996 to March 31, 1997 resulted
from an anticipated withdrawal of short-term deposits by a local government
organization.
7. GUARANTEED PREFERRED BENEFICIAL INTERESTS
In February 1997, Republic Capital Trust (RCT), a trust subsidiary of Republic
Bancorp, Inc., completed the private placement of shares of cumulative trust
preferred securities ("Preferred Securities") with a liquidation preference of
$100 per security. Each security can be converted into five shares of Class A
Common Stock at the option of the holder. The proceeds of the offering were
loaned to Republic Bancorp, Inc. in exchange for subordinated debentures with
terms that are similar to the Preferred Securities. Distributions on the
securities are payable quarterly at the annual rate of 8.5% of the liquidation
preference and are included in interest expense in the consolidated financial
statements. Republic undertook the issuance of these securities to enhance its
regulatory capital position. The Bank intends to utilize the capital for general
business purposes and to support the Bank's future opportunities for growth.
These securities are considered as Tier I capital under current regulatory
guidelines.
The Preferred Securities are subject to mandatory redemption, in whole or in
part, upon repayment of the subordinated debentures at maturity or their earlier
redemption at the liquidation preference. The subordinated debentures are
redeemable prior to the maturity date of April 1, 2027 at the option of Republic
on or after April 1, 2002, upon the occurrence of specific events, defined
within the trust indenture. Republic has the option to defer distributions on
the subordinated debentures from time to time for a period not to exceed 20
consecutive quarters.
<PAGE>
PART 1
ITEM 2
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
GENERAL
Republic Bancorp, Inc., headquartered in Louisville, Kentucky, was incorporated
on January 2, 1974. The Bank is a commercial banking and trust corporation
organized and chartered under the laws of the Commonwealth of Kentucky. The Bank
is also headquartered in Louisville, Kentucky and provides banking services
through 21 banking centers throughout Kentucky. The Bank's activities include
the acceptance of deposits for checking, savings and time deposit accounts,
making secured and unsecured loans, investing in securities and trust services.
The Bank's lending services include the origination of real estate, commercial
and consumer loans. Operating revenues are derived primarily from interest and
fees on domestic real estate, commercial and consumer loans, and from interest
on securities of the United States Government and Agencies, states, and
municipalities. Regulators for Republic include the Federal Deposit Insurance
Corporation (FDIC), Federal Reserve Bank and the Kentucky Department of
Financial Institutions. In assets, the Bank is the sixth largest FDIC-insured
commercial bank in Louisville, Kentucky and the eighth largest FDIC-insured
commercial bank in Kentucky.
COMPARISON OF FINANCIAL CONDITION AT MARCH 31, 1997 AND DECEMBER
31, 1996
Republic's total assets decreased slightly in the first quarter of 1997 from
$1.14 billion at December 31, 1996 to $1.09 billion at March 31, 1997. The
decrease resulted from an anticipated withdrawal of short-term deposits of $87
million from one public entity. While total assets decreased, Republic continues
to experience strong overall loan demand.
CASH AND CASH EQUIVALENTS. Cash and cash equivalents decreased from $57 million
at December 31, 1996 to $34 million at March 31, 1997. Cash and due from banks
decreased $14 million, while federal funds sold decreased $8 million. The
decreases resulted from the expected withdrawal of short-term public deposits
and sustained loan demand.
SECURITIES AVAILABLE FOR SALE. Securities available for sale decreased from $108
million at December 31, 1997 to $98 million at March 31, 1997. The decrease
resulted from the sale of securities in the amount of $10 million. These
securities were sold for a modest gain.
SECURITIES TO BE HELD TO MATURITY. Securities to be held to maturity decreased
from $174 million at December 31, 1997 to $132 million at March 31, 1997. Funds
provided by maturing securities were primarily used to provide for the
anticipated public deposit withdrawals and fund sustained loan demand. The
investment portfolio consists primarily of U.S. Treasury and U.S. Government
Agencies with a range of maturities, none of which exceed seven years. During
the first quarter of 1997, Republic maintained a conservative interest rate risk
strategy in that 90% of the portfolio matures within five years.
LOANS. As a result of Republic's reclassification of a portion of the consumer
loan portfolio, loans were relatively flat at March 31, 1997 compared to
December 31, 1996. Excluding this reclassification, loans would have increased
$26 million to $785 million at March 31, 1997, compared to $759 million at
December 31, 1996. The change in loans was lead by real estate lending which
increased $15 million since December 31, 1996. The rise in residential and
commercial real estate loan volume was a result of a favorable rate environment
and expanded market presence resulting from the opening of five new banking
centers during 1996. Republic also experienced 13% growth in its Home Equity
loan portfolio during the first quarter of 1997. The growth of Republic's Home
Equity loan portfolio is due to product enhancements which included elimination
of up-front closing costs and a six month introductory interest rate.
<PAGE>
Republic's consumer loans, excluding Bank card loans increased slightly from $96
million at December 31, 1996 to $99 million at March 31, 1997. Approximately 56%
of loans in the consumer portfolio, excluding Bank card loans, are unsecured.
Republic's unsecured consumer portfolio includes the "All Purpose" and "Pre-
Approved" loan programs. Republic's "All Purpose" loans , with total
outstandings of $20 million at March 31, 1997 and $22 million at December 31,
1996, are originated through Republic's banking centers. This product has an
average loan amount of $8,000 and an average percentage rate of 17.54% with a
standard maximum maturity of five years. Management plans to continue to allow
the outstanding "All Purpose" portfolio to reduce in the near term.
"Pre-Approved Loans", with total outstandings of $37 million at March 31, 1997
and $33 million at December 31, 1996, are delivered through direct mail,
targeting customers both in and outside of Republic's traditional markets. The
increase during the quarter was attributable to an offering which generated
approximately $9 million in new loans. The "Pre- Approved Loan" product has an
average loan amount of $7,800 and an average annual percentage rate of 13.96%
with a standard maximum maturity of five years.
ALLOWANCE AND PROVISION FOR LOAN LOSSES. The allowance for loan losses remained
constant at $6 million from December 31, 1996 to March 31, 1997. Republic's
allowance to total loan ratio was .82% at March 31, 1997 compared to .81% at
December 31, 1996.
The provision for loan losses was $1.3 million for the three months ended March
31, 1997, compared to $1.9 million for the three months ended March 31, 1996.
Net charge-offs decreased slightly from first quarter 1996 to first quarter
1997. Republic's unsecured consumer loan portfolio, excluding the Bank card
portfolio, accounted for 96% of total charge-offs during the first quarter of
1997 and 99% for the first quarter of 1996. The charge-offs in the unsecured
loan portfolio during 1997 were principally comprised of $426,000 in the "All
Purpose" program and $476,000 in the "Pre-Approved" program (See description of
programs under "Loans"). As a result of the higher level of charge-offs in the
unsecured programs, management limited the number of mailings under the
"Pre-Approved" program and increased underwriting standards. Management also
significantly reduced the volume of lending under the "All Purpose" program by
implementing more restrictive underwriting standards and reducing marketing
expenses related to this product. These actions are intended to improve the
average credit quality of these loan portfolios over time. Republic also
experienced a reduction in charge-offs in its Bank card portfolio during the
current year. Charge-offs were $167,000 for the first quarter 1997 compared to
$288,000 for the same period in 1996. Management anticipates that charge-offs in
the unsecured loan portfolio may continue at or near recent levels in the near
future and believes , based on information presently available, that it has
adequately provided for those losses at March 31, 1997.
<PAGE>
Table 1 below depicts
the allowance activity by loan type for the three months ended March 31, 1997
and 1996.
Table 1 - Summary of Loan Loss Experience
Three Months Ended March 31,
1997 1996
(in thousands)
Allowance for loan losses:
Balance-beginning of period $6,241 $3,695
Charge-offs:
Real Estate (22) (12)
Commercial (38) (7)
Consumer (1,375) (1,381)
----- -----
Total (1,435) (1,400)
Recoveries:
Real Estate 18
Commercial 0
Consumer 159 35
----- -----
Total 177 35
----- -----
Net charge-offs (1,258) (1,365)
Provision for loan losses 1,298 1,931
----- -----
Allowance for loan losses:
Balance-end of period $ 6,281 $ 4,261
===== =====
CONSUMER LOANS HELD FOR SALE. Consumer loans held for sale consist of Republic's
Bank card portfolio. Republic has entered into a letter of intent to sell
approximately 70% of the card portfolio subject to due diligence and regulatory
approval, and is evaluating offers relating to the remainder of the portfolio.
Under the terms of the letter of intent, Republic would recognize a modest gain.
The amount of such gain will not be determinable until the transaction closes.
In conjunction with this transaction Republic anticipates entering into an
Agency Agreement with the prospective purchaser. This arrangement would enable
Republic to continue to offer credit cards in its name and receive fees based on
new originations.
DEPOSITS. Total deposits increased to $812 million at March 31, 1997 compared to
$783 million at December 31, 1996. The increase was primarily due to an increase
in certificates of deposits resulting from the opening of five new banking
centers during 1996 and competitive pricing. Republic plans to continue its
deposit gathering initiatives through aggressive pricing strategies and new
products.
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER SHORT TERM BORROWINGS.
Short term borrowings decreased from $182 at December 31, 1996 to $87 million at
March 31, 1997. The decline in borrowings was primarily due to the removal of
short-term public deposits by a local government organization. Management
anticipated the withdrawal of these short-term public deposits. The transaction
was funded with maturing investment securities , proceeds from the sale of
available for sale securities, and cash on hand.
GUARANTEED PREFERRED BENEFICIAL INTERESTS IN COMPANY'S SUBORDINATED DEBENTURES.
During February of 1997, Republic issued $6 million of Trust Preferred
securities through a newly formed subsidiary, Republic Capital Trust. (See Note
6 to financial statements).
OTHER MATTERS
In April 1997, Republic entered into an Agreement to Purchase Assets and Assume
Liabilities which provides for the sale of its Murray banking center to another
financial institution in Kentucky. The transaction includes the sale of real
estate located in Murray, Kentucky, certain fixed assets, and a transfer of
certain deposit liabilities totaling approximately $19 million. It is
anticipated that the transaction, which is contingent upon regulatory approval,
will be completed during the third quarter of 1997. Management anticipates that
Republic will realize a gain from this transaction which will be based upon the
amount of liabilities assumed at closing.
<PAGE>
Republic has also entered into an agreement to sell its merchant credit card
processing business. This transaction is expected to close during the second
quarter of 1997. Republic anticipates realizing a pre-tax gain of approximately
$500,000 on this transaction.
Republic is required to reimburse the FDIC for tax benefits received resulting
from tax deductions for losses on loans and other real estate owned (OREO)
acquired through the acquisition of a failed institution. In the third quarter
of 1995, Republic was notified by the FDIC that, under its interpretation of the
agreement, Republic may be required to remit additional payments related to
prior years. Management intends to vigorously contest any request by the FDIC
for additional payments. There have been no new developments with respect to
this matter during the period.
RESULTS OF OPERATIONS
OVERVIEW. For the three months ended March 31, 1997, Republic reported net
income of $1.9 million, or $0.24 per share, for the first quarter of 1996.
Earnings for the first quarter 1997 produced an annualized return on average
assets of .69% and a return on average stockholders' equity of 12.64%, compared
to returns of .86% and 13.01%, respectively, for the comparable period in 1996.
NET INTEREST INCOME. For the first quarter 1997, net interest income was $10.0
million, up 9% over the $9.3 million attained during first quarter 1996. This
increase was primarily attributable to Republic's continued loan growth,
particularly residential real estate and home equity loans. During the first
quarter 1997, average interest-earning assets were $1.05 billion, an increase of
$19.5 million over first quarter 1996. The yield on average interest-earning
assets decreased from 9.19% during first quarter of 1996 to 8.63% during first
quarter of 1997. Total average interest bearing liabilities increased from $764
million in the first quarter of 1996 to $948 million in the first quarter of
1997. The cost of average interest-bearing liabilities decreased from 5.39%
during first quarter of 1996 to 5.32% in the first quarter of 1997, as higher
cost deposits matured.
Overall, the net interest rate spread decreased from 3.80% during first quarter
of 1996 to 3.31% in the comparable quarter of 1997. The Bank's net interest
margin decreased from 4.36% in first quarter 1996 to 3.82% in first quarter
1997. The decrease in the net interest spread and margin occurred because the
yield on interest earning assets decreased 56 basis points while the rate paid
on liabilities only decreased 7 basis points. The increased short-term
borrowings which arose in late 1996 were invested in short-term assets. The
incremental spread earned on these assets and liabilities, while adding to net
income, was less than the average spread on the other earning assets and costing
liabilities. The effect is further illustrated by the fact that loans
represented 75% of average earning assets in the first quarter of 1997, compared
to 81% in the first quarter of 1996.
The Bank's exposure to changes in interest rates is managed by maintaining a
balance between interest-earning assets and interest-bearing liabilities which
are expected to mature or are sensitive to interest rate changes. During the
first quarter of 1997, borrowings repricing within the one year period declined
by $86 million due to the anticipated withdrawal of short-term public deposits.
In order to fund this withdrawal, Republic utilized maturing investment
securities totaling approximately $53 million. At December 31, 1996 these
securities were classified within the one year category in the gap report.
Republic also replaced approximately $56 million of time deposits classified
within the one year category with 18-month time deposits. As a result of these
changes, the Bank's gap moved from a cumulative negative one-year gap of $3
million at December 31, 1996 to a positive one-year gap of $105 million at March
31, 1997.
Tables 2 and 3 on pages 15 and 16 provide detailed information as to average
balance, interest income/expense, and rates by major balance sheet category for
the three months ended March 31, 1997 and 1996.
<PAGE>
Table 2 - Average Balance Sheet Rates for March 31, 1997 and 1996 (dollars in
thousands)
<TABLE>
<CAPTION>
1997 1996
Average Average Average Average
ASSETS Balance Interest Rate Balance Interest Rate
EARNING ASSETS:
<S> <C> <C> <C> <C> <C> <C>
U.S. Treasury and U.S. Government
Agency Securities $ 233,754 $ 3,366 5.76% $ 121,213 $ 1,906 6.29%
State and Political Subdivision
Securities 4,520 96 8.50% 4,638 99 8.54%
Other Investments 6,431 111 6.90% 5,264 94 7.14%
Mortgage-Backed Securities 656 9 5.49% 732 10 5.46%
Federal Funds Sold 15,258 213 5.58% 29,054 394 5.42%
Total Loans and Fees 786,882 18,815 9.56% 692,651 17,105 9.88%
--------- ------ ------- ------
Total Earning Assets 1,047,501 22,610 8.63% 853,552 19,608 9.19%
--------- ------ ------- ------
Less: Allowance for Loan Losses (6,256) (3,838)
Non-Earning Assets:
Cash and Due From Banks 24,299 18,684
Bank Premises and Equipment, Net 17,731 12,637
Other Assets 11,892 10,947
--------- -------
Total Assets $ 1,095,167 $ 891,982
========= =======
LIABILITIES AND STOCKHOLDERS'
EQUITY
Interest Bearing Liabilities:
Transaction Accounts $ 136,416 $ 1,175 3.45% $ 147,678 $ 1,304 3.53%
Money Market Accounts 39,935 468 4.69% 31,279 332 4.25%
Individual Retirement Accounts 36,430 531 5.83% 34,240 538 6.29%
Certificates of Deposit and Other
Time Deposits 511,188 7,490 5.86% 438,265 6,660 6.08%
Repurchase Agreements and Other
Borrowings 223,884 2,939 5.25% 112,809 1,470 5.21%
--------- ------ ------- ------
Total Interest Bearing Liabilities 947,853 12,603 5.32% 764,271 10,304 5.39%
Non-Interest Bearing Liabilities:
Non-Interest Bearing Deposits 72,189 58,430
Other Liabilities 15,643 10,147
Stockholders' Equity 59,482 59,134
--------- -------
Total Liabilities and Stockholders'
Equity $ 1,095,167 $ 891,982
========= =======
Net Interest Income $ 10,007 $ 9,304
====== =====
Net Interest Spread 3.31% 3.80%
==== =====
Net Interest Margin 3.82% 4.36%
==== =====
</TABLE>
For the purposes of these calculations, non-accruing loans are included in the
quarterly average loan amounts outstanding.
<PAGE>
The following table presents the extent to which changes in interest rates and
changes in the volume of interest earning assets and interest bearing
liabilities have affected Republic's interest income and interest expense during
the periods indicated. Information is provided in each category with respect to
(I) changes attributable to changes in volume (changes in volume multiplied by
prior rate), (ii) changes attributable to changes in rate (changes in rate
multiplied by old volume), and (iii) the net change. The changes attributable to
the combined impact of volume and rate have been allocated proportionately to
the changes due to volume and the changes due to rate.
Table 3 - Volume/Rate Variance Analysis(in thousands)
<TABLE>
<CAPTION>
Three Months Ended March 31, 1997
Compared to
Three Months Ended March 31, 1996
Increase/(Decrease)
due to
Total Net
Change Volume Rate
<S> <C> <C> <C>
Interest Income (1):
U.S. Treasury and Government Agency Securities $ 1,460 $ 1,769 $ (309)
State and Political Subdivision Securities (3) (2) (1)
Other Investments 17 21 (4)
Mortgage-Backed Securities (1) (1) 0
Federal Funds Sold (181) (187) 6
Total Loans and Fees (2) 1,710 2,327 (617)
----- ----- ---
Net Change in Interest Income 3,002 3,927 (925)
----- ----- ---
Interest Expense:
Interest Bearing Transaction Accounts (129) (99) (30)
Money Market Accounts 136 92 44
Individual Retirement Accounts (7) 34 (41)
Certificates of Deposit and Other Time Deposits 830 1,108 (278)
Repurchase Agreements and Other Borrowings 1,469 1,556 (87)
----- ----- ---
Net Change in Interest Expense 2,299 2,691 (392)
----- ----- ---
Increase in Net Interest Income $ 703 $ 1,236 $ (533)
----- ----- ---
</TABLE>
(1) Interest income for loans on non-accrual status have been included in
Interest Income. (2) The amount of fees in interest on loans was $163,000 and
$125,000 for the years ended March 31, 1997 and 1996, respectively.
<PAGE>
NON-INTEREST INCOME. Non-interest income was $2.1 million during first quarter
1997, down from $2.5 million during first quarter of 1996. Service charges on
deposit accounts rose 52% in first quarter 1997 over first quarter 1996. During
1996 management restructured its service charges on deposit accounts and
improved collection activities, resulting in the increased fee income. Other
non-interest income declined as a result of one time gains realized during the
first quarter of 1996. These one-time events in 1996 included the sale of the
Bagdad banking center located in Shelby County, Kentucky and the successful
disposition of other real estate owned.
Income from mortgage banking, a component of non-interest income, includes
proceeds from the sale of loans in the secondary market and servicing income.
Gain on sale of loans decreased $85,000 in first quarter 1997 from first quarter
1996. Republic's net gain on sale of loans decreased due to reduced margins.
Loan servicing income declined slightly for the three months ended 1997 and
1996. The decrease was attributable to a decline in the servicing portfolio due
to normal payoff activity and the sale of loans on the secondary market with
servicing released.
NON-INTEREST EXPENSE. Total non-interest expense was $8.0 million in first
quarter 1997, compared to $6.8 million for first quarter 1996. The increase for
the three months ended March 31, 1997 was primarily attributable to costs
associated with Republic's expansion strategies. Republic's non-interest expense
ratio (non-interest expense divided by the sum of net interest income and
non-interest income) was 66% in the first quarter 1997 compared to 58% for the
comparable period in 1996.
Salary and employee benefit expense increased 8% for the first quarter 1997 over
first quarter, 1996, due to staff additions and annual merit increases.
Republic's staffing level rose to 439 full-time equivalent employees (FTE's) at
March 31, 1997, compared to 393 FTE's at March 31, 1996. The increase in
staffing was prompted by the Bank's expansion activities during 1996 as well as
additional staffing in operational areas needed to support strong loan demand.
Occupancy and equipment expense increased from $1.4 million in first quarter
1996 to $2.0 million for the comparable period in 1997. The increase was
primarily due to depreciation expenses associated with the opening of five
additional banking centers during 1996. The increase was also due to technology
enhancements for deposit, lending and customer support systems. Management
anticipates that Republic's expansion activity in 1996 and continued technology
enhancements will result in increased occupancy and equipment expense during
1997.
Insurance expense decreased $147,000 from first quarter 1996 to first quarter
1997 due to a reduction in FDIC premiums. During the third quarter of 1996
Republic paid a one-time assessment on the Bank's SAIF deposits in the amount of
$2.3 million. The legislation which mandated the one-time SAIF assessment
provided for a reduction in the FDIC's insurance rate premiums on SAIF insured
deposits. Management anticipates that the current premium levels, adjusted for
changes in deposit amounts, are representative of expense for the remainder of
1997.
Other non-interest expense increased $347,000 during the first quarter 1997 over
first quarter 1996. The increase is attributable to higher state taxes on
deposits and contract labor in the data processing area.
ASSET QUALITY
Loans, including impaired loans under SFAS 114 and excluding consumer loans, are
placed on non-accrual status when they become past due 90 days or more as to
principal or interest, unless they are adequately secured and in the process of
collection. When loans are placed on non-accrual status, all unpaid accrued
interest is reversed. These loans remain on non-accrual status until the
borrower demonstrates the ability to remain current or the loan is deemed
uncollectible and is charged off. Consumer loans are not placed on non-accrual
status but are reviewed periodically and charged off when they reach 120 days
past due and are deemed uncollectible. At March 31, 1997, Republic had $349,000
in consumer loans 90 days or more past due compared to $357,000 at December 31,
1996.
<PAGE>
Table 4 provides information related to non-performing assets and loans 90 days
or more past-due. Total non-performing assets increased slightly from December
31, 1996 to March 31, 1997.
Table 4 - Non-Performing Loans
March 31, December 31,
(dollars in thousands) 1997 (1) 1996 (1)
Loans on non-accrual status (2) $ 3,308 $ 3,055
Loans past due 90 days or more 3,860 3,714
Total non-performing loans 7,168 6,769
Other real estate owned 44 104
----- -----
Total non-performing assets $ 7,212 $ 6,873
===== =====
Percentage of non-performing loans to
total loans .93% .88%
== ==
Percentage of non-performing assets to
total loans .94% .89%
== ==
(1) The table is exclusive of impaired loans which remained on accrual status.
(2) Interest income that would have been earned and received on non-accrual
loans was not material.
Republic defines impaired loans to be those commercial real estate and
commercial loans greater than $499,999 that management has classified as
doubtful (collection of all amounts due is highly questionable or improbable) or
loss (all or a portion of the loan has been written off or a specific allowance
for loss has been provided). Republic's policy is to charge off all or that
portion of its investment in an impaired loan upon a determination it is
probable the full amount will not be collected. Impaired loans remained constant
from December 31, 1996 to March 31, 1997 at $1.4 million.
LIQUIDITY
Republic's objectives include providing consistent earnings, and preserving an
adequate liquidity position. Asset/liability management control is designed to
ensure safety and soundness, maintain liquidity and regulatory capital
standards, and achieve an acceptable net interest margin. While Republic
continues to experience strong loan demand, management continues to monitor
interest rate and liquidity risk and implement appropriate funding and balance
sheet strategies. If loan growth continues at its present level management
intends to obtain additional funds through its traditional retail markets or
through borrowing agreements with the Federal Home Loan Bank or other financial
institutions.
Republic has access to numerous sources of additional liquidity if needed.
Substantial funding can be realized from the investment portfolio, of which $39
million matures or is putable within one year. Republic also has access to $98
million of investment securities which have been designated as "Available for
Sale".
<PAGE>
CAPITAL
The Bank intends to maintain a capital position that meets the regulatory
definition, as defined by the FDIC, of a "well capitalized" institution. Table 5
below indicates the capital ratios at March 31, 1997.
Table 5 - Capital Ratios
<TABLE>
<CAPTION>
Minimum
Requirement
Minimum To Be Well
Requirement Capitalized
For Capital Under Prompt
Adequacy Corrective
Actual Purposes Action Provisions
Amount Ratio Amount Ratio Amount Ratio
(dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
As of March 31, 1997
Total Risk Based Capital(to Risk Weighted Assets)
Consolidated $73,324 11.13% $52,717 8% $65,896 10%
Bank only $73,526 11.29% $52,716 8% $65,895 10%
Tier I Capital (to Risk Weighted Assets)
Consolidated $67,043 10.17% $26,359 4% $39,538 6%
Bank only $67,245 10.34% $23,558 4% $39,537 6%
Tier I Leverage Capital (to Average Assets)
Consolidated $67,043 6.11% $43,886 4% $54,857 5%
Bank only $67,245 6.21% $43,885 4% $54,856 5%
</TABLE>
Kentucky banking regulations limit the amount of dividends that may be paid to
Republic by the Bank without prior approval of the Bank's regulatory agency.
Under these regulations, the amount of dividends that may be paid in any
calendar year is limited to the Bank's current year's net income, as defined in
the regulations, combined with the retained net income of the preceding two
years, less any dividends declared during those periods. At March 31, 1997, the
Bank had $8.3 million of retained earnings available for payment of dividends.
NEW ACCOUNTING PRONOUNCEMENT
See discussion in Note 1 to financial statements.
<PAGE>
PART II - OTHER INFORMATION
ITEM 2. CHANGES IN SECURITIES.
During the first quarter of 1997, Republic Capital Trust (RCT), a trust
subsidiary of the Republic Bancorp, Inc. (Republic), issued preferred securities
of RCT with an aggregate stated liquidation amount of $6,452,000. The sole
assets of RCT are $6,752,000 aggregate principal amount of 8.5% Subordinated
Deferrable Interest Debt Securities Due 2027 of Republic (subordinated debt
securities), and Republic has guaranteed payment of RCT's securities, to the
extent RCT has funds available for such payments.
Republic has the right, at any time, subject to certain conditions, to defer
payments of interest on the Subordinated Debentures, in which case distributions
on the Trust Preferred Securities would likewise be deferred. Upon electing to
defer such interest payments, Republic will be prohibited from paying dividends
on its Common and Preferred Stock and certain outstanding debts.
The transaction is evidenced by a Private Placement Memorandum, Declaration of
Trust, Preferred and Common Securities Guaranty Agreements and the Indenture.
The closings of the sales of the preferred securities of RCT occurred February
5, 1997 and February 20, 1997, at which time preferred securities with an
aggregate principal amount of $5,677,000 and $775,000 respectively, were sold.
Republic purchased $300,000 of common securities of RCT in the transaction. The
preferred securities of RCT were sold for cash to a group of 83 accredited
investors.
Preferred securities with an aggregate principal amount of $9,700,000 were
offered at a price of $100 per preferred security ($9,700,000 in the aggregate),
and no underwriting discounts or commissions were paid. The exemption from
registration relied on was Rule 506 of Regulation D. The preferred securities
were sold only to accredited investors, without general solicitation or general
advertising, and with limitations on resale, and a notice on Form D was filed.
The preferred securities can be converted into shares of common stock of
Republic and, through the subordinated debt securities, the trust securities can
be converted into Republic common stock. The conversion rate is 5 shares of
Class A common stock of Republic for each preferred security, subject to
antidilution adjustments or adjustments to reflect certain changes in shares of
Republic common stock.
The conversion right can be exercised by a holder of preferred securities at any
time prior to 5:00 p.m. (Louisville, Kentucky time) on the business day
immediately preceding the date of repayment of such securities. To exercise the
conversion right, the holder must submit an irrevocable conversion request to
the Conversion Agent (initially, Steven E. Trager) at the office of Republic,
together with the certificates representing the preferred securities being
converted. Based upon the conversion request, the Conversion Agent will exchange
the preferred securities being converted for subordinated debt securities (based
on an exchange ratio of $100 principal amount of subordinated debt for each
preferred security), and then convert the subordinated debt securities into
shares of Republic Class A common stock.
ITEM 4.SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS.
A regularly scheduled annual meeting of the stockholders of Republic was held on
January 13, 1997. For the special meeting, proxies were solicited by Republic's
Board of Directors for matters to be voted on at the annual meeting. The
following items were voted upon and approved at the annual meeting:
Setting the Number of Directors: A proposal to set the number of directors for
the Board of Directors of the Corporation at ten (10) was approved by a vote of
the majority of the shares of Republic's common stock represented at the
meeting; 12,977,412 shares voted in favor of the proposal; 0 shares were voted
against; 0 shares were withheld; and 0 shares abstained.
<PAGE>
Election of Directors: At the annual meeting, shareholders voted upon the
election of directors. All nominees were elected by vote of the shareholders.
Holders of shares representing 10,892,427 shares of the common stock were
present in person at the meeting and 2,084,985 votes were represented by proxy
for a total of 12,977,412, equaling 73% of the total outstanding common stock.
The voting results for each nominee were as follows:
Votes Votes Votes Non-
Nominee For Against Withheld Votes
James B. Brien 12,977,412 0 0 0
Reed Conder 12,977,412 0 0 0
Larry M. Hayes 12,977,412 0 0 0
D. Harry Jones 12,977,412 0 0 0
L. Lee Kinsolving, Jr. 12,977,412 0 0 0
E. William Petter, Jr. 12,977,412 0 0 0
R. Wayne Stratton 12,977,412 0 0 0
A. Scott Trager 12,977,412 0 0 0
Bernard M. Trager 12,977,412 0 0 0
Steven E. Trager 12,977,412 0 0 0
Item 6.Exhibits and Reports on Form 8-K
A. The exhibits required by Item 601 of Regulation S-K are
attached to and listed in the Exhibit Index on page 23.
B. No reports on Form 8-K have been filed during the quarter
for which the report is filed.
<PAGE>
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.
Republic Bancorp, Inc.
(Registrant)
Principal Executive Officer:
Date: 05/15/97 /s/ Bernard M. Trager
-----------------------------------
Bernard M. Trager
Chairman and Chief Executive Officer
Principal Financial Officer:
Date: 05/15/97 /s/ E. William Petter, Jr.
-----------------------------------
E. William Petter, Jr.
Executive Vice President,
Chief Financial Officer
<PAGE>
EXHIBIT INDEX
Exhibit Description Page
- ------- ----------- ----
11 Statement Regarding Computation of Per Share Earnings 24
27 Financial Data Schedule 25
<PAGE>
Exhibit 11.
Statement Regarding Computation of Per Share Earnings in thousands, except per
share amounts (unaudited)
<TABLE>
<CAPTION>
March 31, 1997 March 31,1996
<S> <C> <C>
Primary earnings per common share:
Weighted average common shares outstanding 7,222 7,222
Common stock equivalents due to dilutive effect of
stock options 87 66
----- -----
Average shares and equivalents outstanding 7,309 7,288
Net income $ 1,880 $ 1,923
Less preferred stock dividends 106 106
----- -----
Income available for common stock 1,986 2,029
Primary net income per share $ .24 $ .24
===== =====
Fully-diluted earnings per common share:
Weighted average common shares outstanding 7,222 7,222
Common stock equivalents due to dilutive effect of
stock options 87 66
Common stock equivalents due to dilutive effect of
convertible preferred stock 300 300
Common stock equivalents due to dilutive effect of
guaranteed preferred beneficial interests in
Company's subordinated debentures 323
----- -----
Average shares and equivalents outstanding 7,932 7,588
Net income $ 1,880 $ 1,923
Add interest expense on guaranteed beneficial interests
in Company's subordinated debentures, net of tax 53
----- -----
Income available for common stock 1,933 1,923
Fully-diluted net income per share $ .24 $ .24
===== =====
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<LEGEND>
This Schedule Contains Summary Financial Information Extracted From The
Consolidated Balance Sheet, The Consolidated Statement Of Income And Bank
Records And Is Qualified In Its Entirety By Reference To Such Report On Form
10-Q.
dollars in thousands, except earnings per share figures
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> MAR-31-1997
<CASH> 25,915
<INT-BEARING-DEPOSITS> 0
<FED-FUNDS-SOLD> 8,300
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 97,603
<INVESTMENTS-CARRYING> 131,771
<INVESTMENTS-MARKET> 131,033
<LOANS> 760,749
<ALLOWANCE> 6,281
<TOTAL-ASSETS> 1,090,616
<DEPOSITS> 812,442
<SHORT-TERM> 87,451
<LIABILITIES-OTHER> 19,239
<LONG-TERM> 111,746
0
5,000
<COMMON> 3,491
<OTHER-SE> 51,247
<TOTAL-LIABILITIES-AND-EQUITY> 1,090,616
<INTEREST-LOAN> 18,815
<INTEREST-INVEST> 3,582
<INTEREST-OTHER> 213
<INTEREST-TOTAL> 22,610
<INTEREST-DEPOSIT> 9,664
<INTEREST-EXPENSE> 12,603
<INTEREST-INCOME-NET> 10,007
<LOAN-LOSSES> 1,298
<SECURITIES-GAINS> 0
<EXPENSE-OTHER> 7,995
<INCOME-PRETAX> 2,810
<INCOME-PRE-EXTRAORDINARY> 2,810
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,880
<EPS-PRIMARY> .24
<EPS-DILUTED> .24
<YIELD-ACTUAL> 3.82
<LOANS-NON> 3,308
<LOANS-PAST> 19,487
<LOANS-TROUBLED> 1,809
<LOANS-PROBLEM> 2,720
<ALLOWANCE-OPEN> 6,241
<CHARGE-OFFS> 1,435
<RECOVERIES> 177
<ALLOWANCE-CLOSE> 6,281
<ALLOWANCE-DOMESTIC> 6,281
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 6,281
</TABLE>
