Any payment of dividends in the future will depend, in large part, on the Company’s earnings, capital requirements, financial condition, and other factors considered relevant by the Company’s Board of Directors. Regulatory Capital Requirements — The Company and the Bank are subject to capital regulations in accordance with Basel III, as administered by banking regulators.
Any payment of dividends in the future will depend, in large part, on the Company’s earnings, capital requirements, financial condition, and other factors considered relevant by the Company’s Board. Regulatory Capital Requirements — The Company and the Bank are subject to capital regulations in accordance with Basel III, as administered by banking regulators.
Formal measurements of the capital ratios for Republic and the Bank are performed by the Company at each quarter end. Contractual Obligations and Commitments The Company or the Bank has required future payments under various contractual obligations and other commitments. See the following footnotes within Part II Item 8 “Financial Statements and Supplementary Data” for additional detail regarding contractual obligations and other commitments of the Company or Bank : ● Footnote 6 “Right-of-Use Assets and Operating Lease Liabilities” ● Footnote 9 “Deposits” ● Footnote 10 “Securities Sold Under Agreements to Repurchase” ● Footnote 12 “Off Balance Sheet Risks, Commitments, and Contingent Liabilities” ● Footnote 17 “Benefit Plans” In addition, the Bank maintains contractual obligations for its technological needs, including its enterprise risk management application, customer relationship management application, internet banking platform, and its core accounting application. Asset/Liability Management and Market Risk Asset/liability management is designed to ensure safety and soundness, maintain liquidity, meet regulatory capital standards, and achieve acceptable net interest income based on the Bank’s risk tolerance.
Formal measurements of the capital ratios for Republic and the Bank are performed by the Company at each quarter end. Contractual Obligations and Commitments The Company or the Bank has required future payments under various contractual obligations and other commitments. See the following titled Footnotes within Part II Item 8 “Financial Statements and Supplementary Data” for additional detail regarding contractual obligations and other commitments of the Company or Bank : ● “Right-of-Use Assets and Operating Lease Liabilities” ● “Deposits” ● “Securities Sold Under Agreements to Repurchase” ● “Off-Balance Sheet Risks, Commitments, and Contingent Liabilities” ● “Benefit Plans” ● “Low Income Housing Tax Credit Investments” In addition, the Bank maintains contractual obligations for its technological needs, including its enterprise risk management application, customer relationship management application, internet banking platform, and its core accounting application. Asset/Liability Management and Market Risk Asset/liability management is designed to ensure safety and soundness, maintain liquidity, meet regulatory capital standards, and achieve acceptable net interest income based on the Bank’s risk tolerance.
Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, combined with the retained net profits of the preceding two years. As of January 1, 2025, the Bank could, without prior approval, declare dividends of approximately $95 million.
Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, combined with the retained net profits of the preceding two years. As of January 1, 2026, RB&T could, without prior approval, declare dividends of approximately $179 million.
The overall cost of gathering these types of deposits, however, could be substantially higher than the Traditional Bank deposits they replace, potentially decreasing the Bank’s earnings. 82 Table of Contents The Bank’s liquidity is impacted by its ability to sell certain investment securities, which is limited due to the level of investment securities that are needed to secure public deposits, securities sold under agreements to repurchase, FHLB borrowings, and for other purposes, as required by law.
The overall cost of gathering these types of deposits, however, could be substantially higher than the Traditional Bank deposits they replace, potentially decreasing the Bank’s earnings. The Bank’s liquidity is impacted by its ability to sell certain investment securities, which is limited due to the level of investment securities that are needed to secure public deposits, SSUAR, FHLB advances, and for other purposes, as required by law.
Overall use of FHLB advances during a given year is dependent upon many factors including asset growth, deposit growth, current earnings, and expectations of future interest rates, among others. Overall use of FHLB advances during a given year is dependent upon many factors including asset growth, deposit growth, current earnings, and expectations of future interest rates, among others. Table 32 — Federal Home Loan Bank Advances As of and for the Years Ended December 31, (dollars in thousands) 2024 2023 2022 Outstanding balance at end of period $ 395,000 $ 380,000 $ 95,000 Weighted average interest rate at period end 4.36 % 4.63 % 3.84 % Average outstanding balance during the period $ 400,032 $ 325,678 $ 21,233 Average interest rate during the period 4.55 % 4.68 % 1.60 % Maximum outstanding at any month end $ 1,030,000 $ 525,000 $ 95,000 80 Table of Contents Interest Rate Swaps Interest rate swap derivatives are reported at fair value in other assets or other liabilities.
Overall use of FHLB advances during a given year is dependent upon many factors including asset growth, deposit growth, current earnings, and expectations of future interest rates, among others. Table 33 — Federal Home Loan Bank Advances As of and for the Years Ended December 31, (dollars in thousands) 2025 2024 2023 Outstanding balance at end of period $ 506,000 $ 395,000 $ 380,000 Weighted-average interest rate at period end 4.19 % 4.36 % 4.63 % Average outstanding balance during the period $ 409,718 $ 400,032 $ 325,678 Average interest rate during the period 4.33 % 4.55 % 4.68 % Maximum outstanding at any month end $ 798,000 $ 1,030,000 $ 525,000 87 Table of Contents Interest Rate Swaps Interest rate swap derivatives are reported at fair value in other assets or other liabilities.
Values of less than 50 basis points are rounded down to zero. Management believes, based on information presently available, that it has adequately provided for loan and lease credit losses as of December 31, 2024. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the filing. 69 Table of Contents Asset Quality Classified and Special Mention Loans The Bank applies credit quality indicators, or ratings, to individual loans based on internal Bank policies.
Values of less than 50 bps in the table above are rounded down to zero. Management believes, based on information presently available, that it has adequately provided for loan and lease credit losses as of December 31, 2025. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the report. 75 Table of Contents Asset Quality Classified and Special Mention Loans The Bank applies credit quality indicators, or ratings, to individual loans based on internal Bank policies, which are informed by regulatory standards.
Based on management’s calculation, an ACLL of $21 million, or 16.30%, of total RCS loans was an adequate estimate of expected losses within the RCS portfolio as of December 31, 2024. RPG’s TRS segment offered its RA credit product during the first two months of 2024, 2023, and 2022, and its ERA credit product during the Decembers of 2024, 2023 and 2022 related to the subsequent first quarter tax filing seasons.
Based on management’s calculation, an ACLL of $19 million, or 17.15%, of total RCS loans was an adequate estimate of expected losses within the RCS portfolio as of December 31, 2025. RPG’s TRS segment offered its RA credit product during the first two months of 2025, 2024 and 2023, and its ERA credit product during the month of December in 2025, 2024 and 2023 related to the subsequent first quarter tax filing seasons.
Due to the size of the underlying relationships, large fluctuations in the underlying account balances from period to period are common. Table 31 — Securities Sold Under Agreements to Repurchase As of and for the Years Ended December 31, (dollars in thousands) 2024 2023 2022 Outstanding balance at end of period $ 103,318 $ 97,618 $ 216,956 Weighted average interest rate at period end 0.53 % 0.50 % 0.41 % Average outstanding balance during the period $ 101,680 $ 134,632 $ 265,188 Average interest rate during the period 0.54 % 0.43 % 0.15 % Maximum outstanding at any month end $ 322,074 $ 311,035 $ 303,315 Federal Home Loan Bank Advances The Bank’s total FHLB advances were $395 million as of December 31, 2024 compared to $380 million as of December 31, 2023.
Due to the size of the underlying relationships, large fluctuations in the underlying account balances from period to period are common. Table 32 — Securities Sold Under Agreements to Repurchase As of and for the Years Ended December 31, (dollars in thousands) 2025 2024 2023 Outstanding balance at end of period $ 88,504 $ 103,318 $ 97,618 Weighted-average interest rate at period end 0.39 % 0.53 % 0.50 % Average outstanding balance during the period $ 100,869 $ 101,680 $ 134,632 Average interest rate during the period 0.50 % 0.54 % 0.43 % Maximum outstanding at any month end $ 345,645 $ 322,074 $ 311,035 Federal Home Loan Bank Advances FHLB advances totaled $506 million as of December 31, 2025, compared to $395 million as of December 31, 2024.
As used in this filing, the terms “Republic,” the “Company,” “we,” “our,” and “us” refer to Republic Bancorp, Inc., and, where the context requires, Republic Bancorp, Inc. and its subsidiaries. The term the “Bank” refers to the Company’s subsidiary bank: Republic Bank & Trust Company. The term the “Captive” refers to the Company’s insurance subsidiary: Republic Insurance Services, Inc.
As used in this report, the terms “Republic,” the “Company,” “we,” “our,” and “us” refer to Republic Bancorp, Inc. and, where the context requires, Republic Bancorp, Inc. and its subsidiary. The term the “Bank” refers to the Company’s subsidiary bank, Republic Bank & Trust Company, as well as its wholly owned subsidiary, RBT Insurance Agency LLC.
When the fair value of a derivative instrument contract is negative, the Bank owes the client or counterparty, and therefore, has no credit risk. A summary of the Bank’s interest rate swaps related to clients as of December 31, 2024 and 2023 is included in the following table: Table 33 — Non-hedge Interest Rate Swaps 2024 2023 Notional Notional December 31, (in thousands) Bank Position Amount Fair Value Amount Fair Value Interest rate swaps with Bank clients - Other assets and accrued interest receivable Pay variable/receive fixed $ 103,707 $ 1,070 $ 120,442 $ 4,066 Interest rate swaps with Bank clients - Other liabilities and accrued interest payable Pay variable/receive fixed 128,621 (5,518) 95,820 (4,867) Interest rate swaps with Bank clients - Total Pay variable/receive fixed $ 232,328 $ (4,448) $ 216,262 $ (801) Offsetting interest rate swaps with institutional swap dealer - Other assets and accrued interest receivable Pay fixed/receive variable 128,621 5,518 95,820 4,867 Offsetting interest rate swaps with institutional swap dealer - Other liabilities and accrued interest payable Pay fixed/receive variable 103,707 (1,070) 120,442 (4,066) Offsetting interest rate swaps with institutional swap dealer - Total Pay fixed/receive variable $ 232,328 $ 4,448 $ 216,262 $ 801 Total $ 464,656 $ — $ 432,524 $ — See Footnote 8 “Interest Rate Swaps” of Part II Item 8 “Financial Statements and Supplementary Data” for further information regarding the Bank’s interest rate swaps. Liquidity The Bank maintains sufficient liquidity to fund routine loan demand and routine deposit withdrawal activity.
When the fair value of a derivative instrument contract is negative, the Bank owes the client or counterparty, and therefore, has no credit risk. A summary of the Bank’s interest rate swaps related to clients follows: Table 34 — Non-hedge Interest Rate Swaps 2025 2024 Notional Notional (in thousands) Bank Position Amount Fair Value Amount Fair Value Interest rate swaps with Bank clients - Other assets and accrued interest receivable Pay variable/receive fixed $ 196,667 $ 3,922 $ 103,707 $ 1,070 Interest rate swaps with Bank clients - Other liabilities and accrued interest payable Pay variable/receive fixed 69,628 (2,399) 128,621 (5,518) Interest rate swaps with Bank clients - Total Pay variable/receive fixed $ 266,295 $ 1,523 $ 232,328 $ (4,448) Offsetting interest rate swaps with institutional swap dealer - Other assets and accrued interest receivable Pay fixed/receive variable $ 69,628 $ 2,399 $ 128,621 $ 5,518 Offsetting interest rate swaps with institutional swap dealer - Other liabilities and accrued interest payable Pay fixed/receive variable 196,667 (3,922) 103,707 (1,070) Offsetting interest rate swaps with institutional swap dealer - Total Pay fixed/receive variable $ 266,295 $ (1,523) $ 232,328 $ 4,448 Total $ 532,590 $ — $ 464,656 $ — See the Footnote titled “Interest Rate Swaps” of Part II Item 8 “Financial Statements and Supplementary Data” for further information regarding the Bank’s interest rate swaps. 88 Table of Contents Liquidity The Bank maintains sufficient liquidity to fund routine loan demand and routine deposit withdrawal activity.
The exact amount of the impact would depend on the final internal FTP cost assigned, as well as the overall volume and mix of loans the segment generates. 51 Table of Contents Table 2 presents the average balance sheets for the years ended December 31, 2024, 2023, and 2022, along with the related calculations of tax-equivalent net interest income, net interest margin and net interest spread for the related periods. Table 2 — Total Company Average Balance Sheets and Interest Rates Years Ended December 31, 2024 2023 2022 Average Average Average Average Average Average (dollars in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate ASSETS Interest-earning assets: Federal funds sold and other interest-earning deposits $ 472,512 $ 24,846 5.26 % $ 183,647 $ 9,418 5.13 % $ 738,399 $ 11,370 1.54 % Investment securities, including FHLB stock (a) 647,409 20,076 3.10 772,104 21,497 2.78 671,858 11,739 1.75 TRS Refund Advance loans (b) 86,496 38,040 43.98 73,255 32,572 44.46 28,085 14,481 51.56 RCS LOC products (b) 44,164 48,148 109.02 35,486 36,655 103.29 28,986 27,318 94.25 Other RPG loans (c) (f) 120,584 9,351 7.75 115,691 8,736 7.55 96,538 5,744 5.95 Outstanding Warehouse lines of credit (d) (f) 470,028 36,822 7.83 396,629 29,695 7.49 510,417 21,351 4.18 All other Core Bank loans (e) (f) 4,601,400 255,703 5.56 4,302,154 217,490 5.06 3,674,407 152,181 4.14 Total interest-earning assets 6,442,593 432,986 6.72 5,878,966 356,063 6.06 5,748,690 244,184 4.25 Allowance for credit losses (92,071) (82,230) (67,951) Noninterest-earning assets: Noninterest-earning cash and cash equivalents 139,775 150,785 186,636 Premises and equipment, net 33,397 33,544 33,892 Bank owned life insurance 105,560 102,750 100,452 Other assets (a) 255,041 212,228 167,251 Total assets $ 6,884,295 $ 6,296,043 $ 6,168,970 LIABILITIES AND STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Transaction accounts $ 1,783,723 $ 22,293 1.25 % $ 1,500,975 $ 11,602 0.77 % $ 1,696,809 $ 1,974 0.12 % Money market accounts 1,181,060 39,514 3.35 874,332 21,150 2.42 779,457 2,000 0.26 Time deposits 387,156 15,380 3.97 298,313 8,681 2.91 240,701 2,636 1.10 Reciprocal money market and time deposits 338,644 13,886 4.10 203,993 7,532 3.69 55,042 147 0.27 Brokered deposits 207,877 11,023 5.30 47,078 2,516 5.34 — — — Total interest-bearing deposits 3,898,460 102,096 2.62 2,924,691 51,481 1.76 2,772,009 6,757 0.24 SSUARs and other short-term borrowings 101,680 546 0.54 134,632 574 0.43 265,188 397 0.15 Federal Home Loan Bank advances and other long-term borrowings 400,032 18,190 4.55 325,678 15,230 4.68 21,233 339 1.60 Total interest-bearing liabilities 4,400,172 120,832 2.75 3,385,001 67,285 1.99 3,058,430 7,493 0.24 Noninterest-bearing liabilities and Stockholders’ equity: Noninterest-bearing deposits 1,374,457 1,880,471 2,148,848 Other liabilities 144,461 135,882 108,965 Stockholders’ equity 965,205 894,689 852,727 Total liabilities and stockholders’ equity $ 6,884,295 $ 6,296,043 $ 6,168,970 Net interest income $ 312,154 $ 288,778 $ 236,691 Net interest spread 3.97 % 4.07 % 4.01 % Net interest margin 4.85 % 4.91 % 4.12 % (a) For the purpose of this calculation, the fair market value adjustment on debt securities is included as a component of other assets.
The magnitude of this benefit would depend on the final FTP rate applied, as well as the overall volume and mix of loans the segment originates. 54 Table of Contents The following table presents average balances, along with the related calculations of tax-equivalent net interest income, NIM and net interest spread for the related periods. Table 2 — Total Company Average Balance Sheets and Interest Rates Years Ended December 31, 2025 2024 2023 Average Average Average Average Average Average (in thousands) Balance Interest Rate Balance Interest Rate Balance Interest Rate ASSETS Interest-earning assets: Federal funds sold and other interest-earning deposits $ 505,468 $ 21,844 4.32 % $ 472,512 $ 24,846 5.26 % $ 183,647 $ 9,418 5.13 % Investment securities, including FHLB stock (a) 754,181 29,225 3.88 647,409 20,076 3.10 772,104 21,497 2.78 TRS Refund Advances (b) 75,431 33,620 44.57 86,496 38,040 43.98 73,255 32,572 44.46 RCS LOC products (b) 45,299 48,205 106.42 44,164 48,148 109.02 35,486 36,655 103.29 Other RPG loans (c) 104,177 6,536 6.27 120,584 9,351 7.75 115,691 8,736 7.55 Outstanding Warehouse lines of credit 556,830 38,560 6.92 470,028 36,822 7.83 396,629 29,695 7.49 Traditional Bank loans (c) 4,583,603 260,523 5.68 4,601,400 255,703 5.56 4,302,154 217,490 5.06 Total loans (d) 5,365,340 387,444 7.22 5,322,672 388,064 7.29 4,923,215 325,148 6.60 Total interest-earning assets 6,624,989 438,513 6.62 6,442,593 432,986 6.72 5,878,966 356,063 6.06 Allowance for credit losses (92,164) (92,071) (82,230) Noninterest-earning assets: Noninterest-earning cash and cash equivalents 165,892 139,775 150,785 Premises and equipment, net 35,570 33,397 33,544 Bank owned life insurance 108,954 105,560 102,750 Other assets (a) 275,181 255,041 212,228 Total assets $ 7,118,422 $ 6,884,295 $ 6,296,043 LIABILITIES AND STOCKHOLDERS’ EQUITY Interest-bearing liabilities: Transaction accounts $ 1,686,558 $ 10,053 0.60 % $ 1,783,723 $ 22,293 1.25 % $ 1,500,975 $ 11,602 0.77 % Money market accounts 1,446,921 40,654 2.81 1,181,060 39,514 3.35 874,332 21,150 2.42 Time deposits 450,646 16,986 3.77 387,156 15,380 3.97 298,313 8,681 2.91 Reciprocal money market and time deposits 317,523 10,210 3.22 338,644 13,886 4.10 203,993 7,532 3.69 Brokered deposits 170,102 7,681 4.52 207,877 11,023 5.30 47,078 2,516 5.34 Total interest-bearing deposits 4,071,750 85,584 2.10 3,898,460 102,096 2.62 2,924,691 51,481 1.76 SSUARs and other short-term borrowings 100,869 504 0.50 101,680 546 0.54 134,632 574 0.43 Federal Home Loan Bank advances 409,718 17,755 4.33 400,032 18,190 4.55 325,678 15,230 4.68 Total interest-bearing liabilities 4,582,337 103,843 2.27 4,400,172 120,832 2.75 3,385,001 67,285 1.99 Noninterest-bearing liabilities and Stockholders’ equity: Noninterest-bearing deposits 1,331,886 1,374,457 1,880,471 Other liabilities 137,670 144,461 135,882 Stockholders’ equity 1,066,529 965,205 894,689 Total liabilities and stockholders’ equity $ 7,118,422 $ 6,884,295 $ 6,296,043 Net interest income $ 334,670 $ 312,154 $ 288,778 Net interest spread 4.35 % 3.97 % 4.07 % Net interest margin 5.05 % 4.85 % 4.91 % a) For the purpose of this calculation, the debt securities fair market value adjustment is included as a component of other assets. b) Interest income is composed either entirely or predominantly of loan fees.
As of December 31, 2024 and December 31, 2023, these pledged investment securities had a fair value of $152 million and $100 million. Capital Table 35 — Capital Information pertaining to the Company’s capital balances and ratios follows: As of and for the Years Ended December 31, (dollars in thousands, except per share data) 2024 2023 2022 Stockholders’ equity $ 992,029 $ 912,756 $ 856,613 Book value per share at December 31, 51.01 47.15 43.38 Tangible book value per share at December 31, * 48.47 44.55 42.11 Dividends declared per share - Class A Common Stock 1.628 1.496 1.364 Dividends declared per share - Class B Common Stock 1.480 1.360 1.240 Average stockholders’ equity to average total assets 14.02 % 14.21 % 13.82 % Total risk-based capital 16.98 16.10 17.92 Common equity tier 1 capital 15.73 14.85 16.70 Tier 1 risk-based capital 15.73 14.85 16.70 Tier 1 leverage capital 14.07 13.89 14.81 Dividend payout ratio 31 32 30 Dividend yield 2.33 3.66 3.33 *For additional detail, see Footnote 2 of “Selected Financial Data” in this section of the filing. Total stockholders’ equity increased from $913 million as of December 31, 2023 to $992 million as of December 31, 2024.
As of December 31, 2025, and December 31, 2024, these pledged investment securities had a fair value of $131 million and $152 million. 89 Table of Contents Capital Table 36 — Capital Information pertaining to the Company’s capital balances and ratios follows: As of and for the Years Ended December 31, (dollars in thousands, except per share data) 2025 2024 2023 Stockholders’ equity $ 1,102,293 $ 992,029 $ 912,756 Book value per share at December 31, 56.41 51.01 47.15 Tangible book value per share at December 31, 53.91 48.47 44.55 Dividends declared per share - Class A Common Stock 1.804 1.628 1.496 Dividends declared per share - Class B Common Stock 1.640 1.480 1.360 Average stockholders’ equity to average total assets 14.98 % 14.02 % 14.21 % Total risk-based capital 17.79 16.98 16.10 Common equity tier 1 capital 16.54 15.73 14.85 Tier 1 risk-based capital 16.54 15.73 14.85 Tier 1 leverage capital 15.11 14.07 13.89 Dividend payout ratio 27 31 32 Dividend yield 2.61 2.33 3.66 *See the section titled “Non-GAAP Financial Measures” at the end of this section of the report. The Company and the Bank elected in 2020 to defer the regulatory capital impact of adopting CECL.
Conversely, for any periods reported prior to 2024, these deposits will remain noninterest-bearing as they were not subject to a revenue share arrangement during those periods. 78 Table of Contents Table 29 — Average Deposits 2024 2023 2022 Average Average Average Average Average Average Years ended December 31, (dollars in thousands) Balance Rate Balance Rate Balance Rate Transaction accounts $ 1,783,723 1.25 % $ 1,500,975 0.77 % $ 1,696,809 0.12 % Money market accounts 1,181,060 3.35 874,332 2.42 779,457 0.26 Time deposits 387,156 3.97 298,313 2.91 240,701 1.10 Reciprocal money market accounts 246,238 2.03 146,435 3.41 44,152 0.22 Reciprocal time deposits 92,406 4.49 57,558 4.42 10,890 0.48 Brokered deposits 207,877 5.30 47,078 5.34 — — Total average interest-bearing deposits 3,898,460 2.62 2,924,691 1.76 2,772,009 0.17 Total average noninterest-bearing deposits 1,374,457 — 1,880,471 — 2,148,848 — Total average deposits $ 5,272,917 1.94 % $ 4,805,162 1.07 % $ 4,920,857 0.14 % Table 30 — Maturity Schedule of Time Deposits in Excess of the FDIC Limit and Estimated Time Deposits that are Otherwise Uninsured as of December 31, 2024 Individual Instruments Estimated Estimated that Meet or Exceed the Otherwise Uninsured Otherwise Insured Maturity (dollars in thousands) FDIC Insurance Limit Time Deposits Time Deposits Three months or less $ 7,464 $ 1,714 $ 5,750 Over three months through six months 60,835 37,335 23,500 Over six months through 12 months 39,220 20,470 18,750 Over 12 months 22,074 8,574 13,500 Total $ 129,593 $ 68,093 $ 61,500 The Bank held total estimated uninsured deposits of $1.9 billion as of December 31, 2024 and $1.8 billion as of December 31, 2023. Securities Sold Under Agreements to Repurchase and Other Short-term Borrowings SSUARs are collateralized by securities and 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.
Conversely, for any periods reported prior to 2024, these balances are classified as noninterest-bearing deposits, as they were not subject to a revenue-share arrangement during those periods. Table 30 — Average Deposits 2025 2024 2023 Average Average Average Average Average Average Years ended December 31, (dollars in thousands) Balance Rate Balance Rate Balance Rate Transaction accounts $ 1,686,558 0.60 % $ 1,783,723 1.25 % $ 1,500,975 0.77 % Money market accounts 1,446,921 2.81 1,181,060 3.35 874,332 2.42 Time deposits 450,646 3.77 387,156 3.97 298,313 2.91 Reciprocal money market accounts 242,109 2.06 246,238 2.03 146,435 3.41 Reciprocal time deposits 75,414 3.68 92,406 4.49 57,558 4.42 Brokered deposits 170,102 4.52 207,877 5.30 47,078 5.34 Total average interest-bearing deposits 4,071,750 2.10 3,898,460 2.62 2,924,691 1.76 Total average noninterest-bearing deposits 1,331,886 — 1,374,457 — 1,880,471 — Total average deposits $ 5,403,636 1.58 % $ 5,272,917 1.94 % $ 4,805,162 1.07 % Table 31 — Maturity Schedule of Time Deposits in Excess of the FDIC Limit and Estimated Time Deposits that are Otherwise Uninsured as of December 31, 2025 Individual Instruments Estimated Estimated that Meet or Exceed the Otherwise Uninsured Otherwise Insured Maturity (dollars in thousands) FDIC Insurance Limit Time Deposits Time Deposits Three months or less $ 60,162 $ 37,412 $ 22,750 Over three months through six months 58,503 28,753 29,750 Over six months through 12 months 23,915 8,915 15,000 Over 12 months 13,703 3,203 10,500 Total $ 156,283 $ 78,283 $ 78,000 The Bank held total estimated uninsured deposits of $2.15 billion as of December 31, 2025 and $1.91 billion as of December 31, 2024. 86 Table of Contents Securities Sold Under Agreements to Repurchase SSUARs are collateralized by securities and are accounted for as financings.
Program fees from the sale of RCS’s LOC II product totaled $5.9 million for 2024, compared to $4.7 million for 2023. 57 Table of Contents The following table presents program fees by RPG Segment: Table 6 —Program Fees by RPG Segment Years Ended Dec. 31, Years Ended December 31, (in thousands) 2024 2023 $ Change % Change Segment: TRS $ — $ — $ — NA % RPS 3,121 2,827 294 10 RCS 14,697 12,755 1,942 15 Total $ 17,818 $ 15,582 $ 2,236 14 % The following table presents RCS program fees by product: Table 7 — Program Fees by RCS Product Years Ended Dec. 31, Years Ended December 31, (in thousands) 2024 2023 $ Change % Change Product: Lines of credit $ 10,307 $ 8,762 $ 1,545 18 % Hospital receivables 189 196 (7) (4) Installment loans* 4,201 3,797 404 11 Total $ 14,697 $ 12,755 $ 1,942 15 % *The Company has elected the fair value option for this product, with mark-to-market adjustments recorded as a component of Program Fees. 58 Table of Contents Noninterest Expense Table 8 — Analysis of Noninterest Expense Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands) 2024 2023 2022 2024/2023 2023/2022 Salaries and employee benefits $ 118,650 $ 115,869 $ 111,240 2 % 4 % Technology, equipment, and communication 30,690 29,107 28,954 5 1 Occupancy 13,856 13,967 13,014 (1) 7 Marketing and development 9,439 8,446 6,875 12 23 FDIC insurance expense 3,012 2,728 1,668 10 64 Interchange related expense 5,845 5,965 4,773 (2) 25 Legal and professional fees 3,489 3,204 4,024 9 (20) Merger expense 41 2,160 — (98) — Other 17,703 17,952 16,760 (1) 7 Total noninterest expense $ 202,725 $ 199,398 $ 187,308 2 % 6 % Total Company noninterest expense increased $3.3 million, or 2%, during 2024 compared to 2023. The following were the most significant components comprising the increase in noninterest expense by reportable segment: Traditional Banking segment Traditional Bank noninterest expense increased $1.2 million from 2023 to 2024.
As noted in the following table, lower sales volume from RCS’s LOC products from 2024 to 2025 was offset by expansion within the installment products. The following table presents program fees by RPG Segment: Table 7 — Program Fees by Republic Processing Group Segment Years Ended December 31, (in thousands) 2025 2024 2023 Segment: TRS $ — $ — $ — RPS 2,948 3,121 2,827 RCS 14,657 14,697 12,755 Total RPG program fees $ 17,605 $ 17,818 $ 15,582 The following table presents RCS program fees by product type: Table 8 — Program Fees by Republic Credit Solutions Product Years Ended December 31, (in thousands) 2025 2024 2023 Product: Lines of credit $ 9,131 $ 10,307 $ 8,762 Healthcare receivables 203 189 196 Installment loans* 5,323 4,201 3,797 Total RCS program fees $ 14,657 $ 14,697 $ 12,755 *The Company has elected the fair value option for this product, with mark-to-market adjustments recorded as a component of Program Fees. 61 Table of Contents Noninterest Expense Table 9 — Analysis of Noninterest Expense Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands) 2025 2024 2023 2025/2024 2024/2023 Salaries and employee benefits $ 127,060 $ 118,650 $ 115,869 7 % 2 % Technology, equipment, and communication 34,618 30,690 29,107 13 5 Occupancy 14,175 13,856 13,967 2 (1) Marketing and development 7,720 9,439 8,446 (18) 12 FDIC insurance expense 3,064 3,012 2,728 2 10 Interchange related expense 6,373 5,845 5,965 9 (2) Legal and professional fees 3,709 3,489 3,204 6 9 Merger expense — 41 2,160 (100) (98) Core conversion and related contract consulting fees 6,213 — — 100 — Other 17,257 17,703 17,952 (3) (1) Total noninterest expense $ 220,189 $ 202,725 $ 199,398 9 % 2 % Total Company noninterest expense increased $17.5 million, or 9%, during 2025 compared to 2024. The following were the most significant components comprising the total Company’s noninterest expense fluctuation by reportable segment: (1) Traditional Banking segment Traditional Bank noninterest expense increased $19.8 million, or 12%, for 2025 compared to the same period in 2024, driven primarily by the following: ● Salaries and employee benefits increased by a combined $7.1 million, or 7%, driven primarily by a $2.5 million increase in health insurance claims and a $3.1 million increase in bonus-related expenses.
See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for the components within the nonaccrual loans to total loans and ACLL to nonaccrual loans ratios, as well as additional discussion regarding nonaccrual loans and collateral-dependent loans. ** Loans past due 90-days-or-more and still accruing consist of smaller-balance consumer loans. 71 Table of Contents Table 19 — Nonperforming Loan Composition 2024 2023 2022 Percent of Percent of Percent of Total Total Total December 31, (in thousands) Balance Loan Class Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner-occupied $ 17,331 1.68 % $ 15,056 1.32 % $ 13,388 1.47 % Nonowner-occupied 81 0.03 64 0.02 117 0.04 Commercial real estate 1,223 0.07 850 0.05 1,001 0.06 Construction & land development — — — — — — Commercial & industrial 860 0.19 1,221 0.26 — — Lease financing receivables 147 0.16 — — — — Aircraft 56 0.02 — — — — Home equity 2,359 0.67 1,948 0.66 815 0.34 Consumer: Credit cards — — — — — — Overdrafts — — — — — — Automobile loans 5 0.43 10 0.38 31 0.46 Other consumer 557 5.83 1 0.01 210 33.55 Total Traditional Banking 22,619 0.50 19,150 0.41 15,562 0.40 Warehouse lines of credit — — — — — — Total Core Banking 22,619 0.44 19,150 0.39 15,562 0.37 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — Other TRS commercial & industrial loans — — — — — — Republic Credit Solutions 141 0.11 1,468 1.11 756 0.70 Total Republic Processing Group 141 0.04 1,468 0.52 756 0.29 Total nonperforming loans $ 22,760 0.42 $ 20,618 0.39 $ 16,318 0.36 72 Table of Contents Table 20 — Stratification of Nonperforming Loans Number of Nonperforming Loans and Recorded Investment Balance December 31, 2024 Balance > $100 & Balance Total (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner-occupied 140 $ 5,119 65 $ 10,247 2 $ 1,965 207 $ 17,331 Nonowner-occupied 3 81 — — — — 3 81 Commercial real estate — — 3 699 1 524 4 1,223 Construction & land development — — — — — — — — Commercial & industrial 4 182 2 678 — — 6 860 Lease financing receivables — — 1 147 — — 1 147 Aircraft 1 56 — — — — 1 56 Home equity 37 1,288 7 1,071 — — 44 2,359 Consumer: Credit cards — — — — — — — — Overdrafts — — — — — — — — Automobile loans 1 5 — — — — 1 5 Other consumer 2 57 — — 1 556 3 613 Total Traditional Banking 188 6,788 78 12,842 4 3,045 270 22,675 Warehouse lines of credit — — — — — — — — Total Core Banking 188 6,788 78 12,842 4 3,045 270 22,675 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions — — 1 141 — — — 141 Total Republic Processing Group — — 1 141 — — — 141 Total 188 $ 6,788 79 $ 12,983 4 $ 3,045 270 $ 22,816 NM – Not meaningful.
See the Footnote titled “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for the components within the nonaccrual loans to total loans and ACLL to nonaccrual loans ratios, as well as additional discussion regarding nonaccrual loans and collateral-dependent loans. ** Loans past due 90-days-or-more and still accruing consist of smaller balance consumer loans. 77 Table of Contents Table 20 — Nonperforming Loan Composition 2025 2024 December 31, (dollars in thousands) Balance Percent of Total Loan Class Balance Percent of Total Loan Class Traditional Banking: Residential real estate: Owner-occupied $ 18,894 1.82 % $ 17,331 1.68 % Nonowner-occupied 119 0.04 81 0.03 Commercial real estate: Owner-occupied 377 0.06 424 0.06 Nonowner-occupied — — 799 0.10 Multi-Family — — — — Construction & land development — — — — Commercial & industrial 344 0.07 860 0.19 Lease financing receivables 49 0.24 147 0.16 Aircraft — — 56 0.02 Home equity 3,727 0.90 2,359 0.67 Consumer: Credit cards — — — — Overdrafts — — — — Automobile loans — — 5 0.43 Other consumer 296 3.61 557 5.83 Total Traditional Banking 23,806 0.52 22,619 0.50 Warehouse lines of credit — — — — Total Core Banking 23,806 0.45 22,619 0.44 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — Other TRS commercial & industrial loans — — — — Republic Credit Solutions 161 0.14 141 0.11 Total Republic Processing Group 161 0.11 141 0.04 Total nonperforming loans $ 23,967 0.44 $ 22,760 0.42 Note: Loan segments as of December 31, 2024 changed from those defined in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, as the CRE loan pool was further segmented into Owner-occupied CRE, Nonowner-occupied CRE, and Multi-family beginning in 2025. 78 Table of Contents Table 21 — Stratification of Nonperforming Loans Number of Nonperforming Loans and Recorded Investment Balance Balance > $100 & Balance Total December 31, 2025 (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner-occupied 164 $ 5,711 73 $ 11,478 2 $ 1,705 239 $ 18,894 Nonowner-occupied 5 119 — — — — 5 119 Commercial real estate: Owner-occupied — — — — 1 377 1 377 Nonowner-occupied — — — — — — — — Multi-Family — — — — — — — — Construction & land development — — — — — — — — Commercial & industrial — — 1 344 — — 1 344 Lease financing receivables 3 49 — — — — 3 49 Aircraft — — — — — — — — Home equity 56 2,141 10 1,586 — — 66 3,727 Consumer: Credit cards — — — — — — — — Overdrafts — — — — — — — — Automobile loans 2 — — — — — 2 — Other consumer 3 1 1 295 — — 4 296 Total Traditional Banking 233 8,021 85 13,703 3 2,082 321 23,806 Warehouse lines of credit — — — — — — — — Total Core Banking 233 8,021 85 13,703 3 2,082 321 23,806 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions NM 161 — — — — NM 161 Total Republic Processing Group NM 161 — — — — NM 161 Total 233 $ 8,182 85 $ 13,703 3 $ 2,082 321 $ 23,967 . Number of Nonperforming Loans and Recorded Investment Balance Balance > $100 & Balance Total December 31, 2024 (dollars in thousands) No. No. No. > $500 No. Balance Traditional Banking: Residential real estate: Owner-occupied 140 $ 5,119 65 $ 10,247 2 $ 1,965 207 $ 17,331 Nonowner-occupied 3 81 — — — — 3 81 Commercial real estate: Owner-occupied — — 2 424 — — 2 424 Nonowner-occupied — — 1 275 1 524 2 799 Multi-Family — — — — — — — — Construction & land development — — — — — — — — Commercial & industrial 4 182 2 678 — — 6 860 Lease financing receivables — — 1 147 — — 1 147 Aircraft 1 56 — — — — 1 56 Home equity 37 1,288 7 1,071 — — 44 2,359 Consumer: Credit cards — — — — — — — — Overdrafts — — — — — — — — Automobile loans 1 5 — — — — 1 5 Other consumer 2 57 — — 1 556 3 613 Total Traditional Banking 188 6,788 78 12,842 4 3,045 270 22,675 Warehouse lines of credit — — — — — — — — Total Core Banking 188 6,788 78 12,842 4 3,045 270 22,675 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — — — Other TRS commercial & industrial loans — — — — — — — — Republic Credit Solutions NM 141 — — — — NM 141 Total Republic Processing Group NM 141 — — — — NM 141 Total 188 $ 6,929 78 $ 12,842 4 $ 3,045 270 $ 22,816 NM – Not meaningful.
Loans from Republic Processing Group are generally small dollar homogenous consumer loans. Interest income that would have been recorded if nonaccrual loans were on a current basis in accordance with their original terms was $703,000, $912,000, and 1.0 million in 2024, 2023, and 2022. Based on the Bank’s review as of December 31, 2024, management believes that its reserves are adequate to absorb expected losses on all nonperforming credits. Table 21 — Rollforward of Nonperforming Loans Years Ended December 31, (in thousands) 2024 2023 2022 Nonperforming loans at the beginning of the period $ 20,618 $ 16,318 $ 20,552 Loans added to nonperforming status during the period that remained nonperforming at the end of the period 9,607 9,503 7,076 Loans removed from nonperforming status during the period that were nonperforming at the beginning of the period (see table below) (4,443) (4,801) (10,934) Principal balance paydowns of loans nonperforming at both period ends (1,841) (1,116) (1,084) Net change in principal balance of other nonperforming loans* (1,181) 714 708 Nonperforming loans at the end of the period $ 22,760 $ 20,618 $ 16,318 *Includes relatively small consumer portfolios, e.g., RCS loans. Table 22 — Detail of Loans Removed from Nonperforming Status Years Ended December 31, (in thousands) 2024 2023 2022 Loans charged off $ (13) $ — $ — Loans transferred to OREO (169) — — Loan payoffs and paydowns (1,911) (2,495) (8,385) Loans returned to accrual status (2,350) (2,306) (2,549) Total loans removed from nonperforming status during the period that were nonperforming at the beginning of the period $ (4,443) $ (4,801) $ (10,934) 74 Table of Contents Delinquent Loans The ratio of delinquent loans to total loans decreased to 0.38% as of December 31, 2024, from 0.42% as of December 31, 2023, driven by a $1.6 million decrease in delinquent loans along with a $200 million increase in total loans outstanding. The ratio of Core Bank delinquent loans to total Core Bank loans increased to 0.20% as of December 31, 2024 from 0.16 % as of December 31, 2023, driven by a $2.0 million increase in delinquent loans along with a $162 million increase in total Core Bank loans.
Note: Loan segments as of December 31, 2024 changed from those defined in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, as the CRE loan pool was further segmented into Owner-occupied CRE, Nonowner-occupied CRE, and Multi-family beginning in 2025. 79 Table of Contents Table 22 — Rollforward of Nonperforming Loans Years Ended December 31, (in thousands) 2025 2024 Nonperforming loans at the beginning of the period $ 22,760 $ 20,618 Loans added to nonperforming status during the period that remained nonperforming at the end of the period 10,313 9,607 Loans removed from nonperforming status during the period that were nonperforming at the beginning of the period (see table below) (7,597) (4,443) Principal balance paydowns of loans nonperforming at both period ends (1,430) (1,841) Net change in principal balance of other nonperforming loans* (79) (1,181) Nonperforming loans at the end of the period $ 23,967 $ 22,760 *Includes RCS loans which are small dollar homogenous consumer loans. Table 23 — Detail of Loans Removed from Nonperforming Status Years Ended December 31, (in thousands) 2025 2024 Loans charged-off $ (79) $ (13) Loans transferred to OREO (216) (169) Loan payoffs and paydowns (4,959) (1,911) Loans returned to accrual status (2,343) (2,350) Total loans removed from nonperforming status during the period that were nonperforming at the beginning of the period $ (7,597) $ (4,443) Interest income that would have been recorded if nonaccrual loans were on a current basis in accordance with their original terms was $1.5 million, $703,000, and $912,000 in 2025, 2024 and 2023. Based on the Bank’s review as of December 31, 2025, management believes that its reserves are adequate to absorb expected losses on all nonperforming credits. 80 Table of Contents Delinquent Loans Total Company delinquent loans to total loans increased to 0.42% as of December 31, 2025, from 0.38% as of December 31, 2024.
This compares to an ACLL of $60 million as of December 31, 2023 and $52 million as of December 31, 2022 with Provisions of a net charge of $8.5 million for 2023 and net charge of $312,000 for 2022. If the mix and amount of future charge-off percentages differ significantly from those assumptions used by management in making its determination, an adjustment to the Core Bank ACLL and the resulting effect on the income statement could be material. The RPG ACLL as of December 31, 2024 primarily related to loans originated and held for investment through the RCS segment.
Based on management’s evaluation, a Core Bank ACLL of $66 million, or 1.24%, of total Core Bank loans, was an adequate estimate of expected losses within the loan portfolio as of December 31, 2025 and resulted in Core Banking Provision for its loans of a net charge of $6.0 million during 2025. If the mix and amount of future charge-off percentages differ significantly from those assumptions used by management in making its determination, an adjustment to the Core Bank ACLL and the resulting effect on the income statement could be material. The RPG ACLL as of December 31, 2025 primarily related to loans originated and held for investment through the RCS segment.
The lower reserve percentage of 0.25% was provided for RCS’s healthcare receivables, as such receivables have recourse back to the third-party providers. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the filing. See additional detail regarding Republic Credit Solution’s loan products under Item 1 “Business.” 66 Table of Contents Table 14 — Summary of Loan and Lease Loss Experience (dollars in thousands) 2024 2023 2022 ACLL at beginning of period $ 82,130 $ 70,413 $ 64,577 CBank Fair Value Adjustment — 216 — Charge-offs: Traditional Banking: Residential real estate (62) (26) (21) Commercial real estate — — (9) Commercial & industrial (27) — — Lease financing receivables (205) (141) — Home equity (64) (2) — Consumer (3,105) (1,182) (1,290) Total Traditional Banking (3,463) (1,351) (1,320) Warehouse lines of credit — — — Total Core Banking (3,463) (1,351) (1,320) Republic Processing Group: Tax Refund Solutions: Refund Advances (32,555) (25,823) (11,505) Other TRS loans (137) (128) (154) Republic Credit Solutions (19,239) (13,912) (11,390) Total Republic Processing Group (51,931) (39,863) (23,049) Total charge-offs (55,394) (41,214) (24,369) Recoveries: Traditional Banking: Residential real estate 128 154 104 Commercial real estate 337 94 287 Commercial & industrial 4 123 271 Lease financing receivables 82 10 — Home equity 40 3 121 Consumer 379 342 373 Total Traditional Banking 970 726 1,156 Warehouse lines of credit — — — Total Core Banking 970 726 1,156 Republic Processing Group: Tax Refund Solutions: Refund Advances 8,533 3,463 4,831 Other TRS commercial & industrial loans 47 31 665 Republic Credit Solutions 1,306 871 1,168 Total Republic Processing Group 9,886 4,365 6,664 Total recoveries 10,856 5,091 7,820 Net loan recoveries (charge-offs) (44,538) (36,123) (16,549) Provision - Core Bank Loans 3,778 8,536 349 Provision - RPG Loans 50,608 39,088 22,036 Total Provision for All Loans 54,386 47,624 22,385 ACLL at end of period $ 91,978 $ 82,130 $ 70,413 Credit Quality Ratios - Total Company: ACLL to total loans 1.69 % 1.57 % 1.56 ACLL to nonperforming loans 404 398 432 Net loan charge-offs (recoveries) to average loans 0.84 0.73 0.38 Credit Quality Ratios - Core Banking: ACLL to total loans 1.19 % 1.21 % 1.21 ACLL to nonperforming loans 270 313 332 Net loan charge-offs (recoveries) to average loans 0.05 0.01 — 67 Table of Contents Table 15 — Net Loan Charge-offs (Recoveries) to Average Loans by Loan Category Net Loan Charge-Offs (Recoveries) to Average Loans 2024 2023 2022 Traditional Banking: Residential real estate: Owner-occupied (0.01) % (0.01) % (0.01) % Nonowner-occupied — — — Commercial real estate (0.02) (0.01) (0.02) Construction & land development — — — Commercial & industrial 0.01 (0.03) (0.07) Lease financing receivables 0.14 0.28 — Aircraft — — — Home equity 0.10 — (0.06) Consumer: Credit cards 1.01 0.55 0.48 Overdrafts 73.65 84.39 104.04 Automobile loans (2.39) 0.66 (0.14) Other consumer 20.25 0.33 1.02 Total Traditional Banking 0.05 0.01 — Warehouse lines of credit — — — Total Core Banking 0.05 0.01 — Republic Processing Group: Tax Refund Solutions: Refund Advances* 27.29 29.56 26.78 Other TRS commercial & industrial loans 0.55 0.53 (3.18) Republic Credit Solutions 13.17 10.52 10.73 Total Republic Processing Group 17.49 16.27 12.02 Total 0.84 % 0.73 % 0.38 % * Refund advances are originated during the first two months of each year, and beginning in December 2023, ERAs for the upcoming first quarter tax filing season are originated during the fourth quarter of the year.
The RCS segment continued to experience a change in loan mix, growing in categories with higher loan loss reserve requirements thus driving its higher ACLL for the quarter. For additional discussion regarding Republic’s methodology for determining the adequacy of the ACLL, see the section titled “Critical Accounting Policies and Estimates” in this section of the report. See additional detail regarding RCS’ loan products under Item 1 “Business.” (V) Republic Payment Solutions segment There is no ACLL or Provision for RPS, as the segment offers prepaid and debit solutions to consumers. 72 Table of Contents Table 15 — Summary of Loan and Lease Loss Experience Years Ended December 31, (in thousands) 2025 2024 2023 ACLL at beginning of period $ 91,978 $ 82,130 $ 70,413 CBank Fair Value Adjustment — — 216 Charge-offs: Traditional Banking: Residential real estate (128) (62) (26) Commercial real estate — — — Construction & land development — (27) — Commercial & industrial (262) — — Lease financing receivables (390) (205) (141) Home equity (56) (64) (2) Consumer (1,197) (3,105) (1,182) Total Traditional Banking (2,033) (3,463) (1,351) Warehouse lines of credit — — — Total Core Banking (2,033) (3,463) (1,351) Republic Processing Group: Tax Refund Solutions: Refund Advances (24,893) (32,555) (25,823) Other TRS loans (165) (137) (128) Republic Credit Solutions (19,131) (19,239) (13,912) Total Republic Processing Group (44,189) (51,931) (39,863) Total charge-offs (46,222) (55,394) (41,214) Recoveries: Traditional Banking: Residential real estate 90 128 154 Commercial real estate 4 337 94 Commercial & industrial 6 4 123 Lease financing receivables 22 82 10 Home equity 28 40 3 Consumer 304 379 342 Total Traditional Banking 454 970 726 Warehouse lines of credit — — — Total Core Banking 454 970 726 Republic Processing Group: Tax Refund Solutions: Refund Advances 6,047 8,533 3,463 Other TRS commercial & industrial loans 17 47 31 Republic Credit Solutions 1,481 1,306 871 Total Republic Processing Group 7,545 9,886 4,365 Total recoveries 7,999 10,856 5,091 Net loan recoveries (charge-offs) (38,223) (44,538) (36,123) Provision - Core Bank Loans 5,993 3,778 8,536 Provision - RPG Loans 25,604 50,608 39,088 Total Provision for All Loans 31,597 54,386 47,624 ACLL at end of period $ 85,352 $ 91,978 $ 82,130 Credit Quality Ratios - Total Company: ACLL to total loans 1.57 % 1.69 % 1.57 % ACLL to nonperforming loans 356 404 398 Net loan charge-offs (recoveries) to average loans 0.71 0.84 0.73 Credit Quality Ratios - Core Banking: ACLL to total loans 1.24 % 1.19 % 1.21 % ACLL to nonperforming loans 275 270 313 Net loan charge-offs (recoveries) to average loans 0.03 0.05 0.01 Note: Loan segments as of December 31, 2024 changed from those defined in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, as the CRE loan pool was further segmented into Owner-occupied CRE, Nonowner-occupied CRE, and Multi-family beginning in 2025. 73 Table of Contents Table 16 — Net Loan Charge-offs (Recoveries) to Average Loans by Loan Category Net Loan Charge-Offs (Recoveries) to Average Loans Years Ended December 31, 2025 2024 2023 Traditional Banking: Residential real estate: Owner-occupied — % (0.01) % (0.01) % Nonowner-occupied — — — Commercial real estate: Owner-occupied — Nonowner-occupied — Multi-Family — Total commercial real estate — (0.02) (0.01) Construction & land development — — — Commercial & industrial 0.05 0.01 (0.03) Lease financing receivables 0.39 0.14 0.28 Aircraft — — — Home equity 0.01 0.10 — Consumer: Credit cards 0.63 1.01 0.55 Overdrafts 92.26 73.65 84.39 Automobile loans — (2.39) 0.66 Other consumer 0.09 20.25 0.33 Total Traditional Banking 0.03 0.05 0.01 Warehouse lines of credit — — — Total Core Banking 0.03 0.05 0.01 Republic Processing Group: Tax Refund Solutions: Refund Advances* 24.13 27.29 29.56 Other TRS commercial & industrial loans 1.01 0.55 0.53 Republic Credit Solutions 14.43 13.17 10.52 Total Republic Processing Group 16.29 17.49 16.27 Total 0.71 % 0.84 % 0.73 % Note: Loan segments as of December 31, 2024 changed from those defined in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, as the CRE loan pool was further segmented into Owner-occupied CRE, Nonowner-occupied CRE, and Multi-family beginning in 2025. * All loss rates above are based on net charge-offs as a function of average outstanding portfolio balances.
The Company believes, based on information presently available, that it has adequately provided for Warehouse loan losses as of December 31, 2024. 54 Table of Contents Tax Refund Solutions segment TRS recorded a net charge to the Provision of $30.0 million during 2024 compared to a net charge of $22.6 million for 2023.
Outstanding Warehouse period-end balances increased $203 million, or 37%, during 2025 compared to an increase of $211 million, or 62%, during 2024. 57 Table of Contents As a percentage of total Warehouse outstanding balances, the Warehouse ACLL was 0.25% as of both December 31, 2025 and December 31, 2024. The Company believes, based on information presently available, that it has adequately provided for Warehouse loan losses as of December 31, 2025. (III) Tax Refund Solutions segment TRS recorded a net charge to the Provision of $9.5 million during 2025 compared to a net charge of $30.0 million during 2024.
The Company believes, based on information presently available, that it has adequately provided for RCS loan losses as of December 31, 2024. 55 Table of Contents The following table presents RCS Provision by product: Table 4 — RCS Provision by Product Years Ended Dec. 31, (dollars in thousands) 2024 2023 $ Change % Change Product: Lines of credit $ 20,644 $ 16,486 $ 4,158 25 % Hospital receivables (19) 43 (62) (144) Total $ 20,625 $ 16,529 $ 4,096 25 % Noninterest Income Table 5 — Analysis of Noninterest Income Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands) 2024 2023 2022 2024/2023 2023/2022 Service charges on deposit accounts $ 14,186 $ 13,855 $ 13,426 2 % 3 % Net refund transfer fees 15,356 15,748 17,080 (2) (8) Mortgage banking income 5,438 3,542 6,196 54 (43) Interchange fee income 12,967 13,057 13,125 (1) (1) Program fees 17,818 15,582 16,172 14 (4) Increase in cash surrender value of bank owned life insurance 3,208 2,719 2,526 18 8 Death benefits in excess of cash surrender value of life insurance — 1,728 — (100) NM Net losses on other real estate owned (206) (211) (211) 2 — Contract termination fee — — 5,000 NM (100) Legal settlement — — 13,000 NM (100) Other 3,883 5,437 3,496 (29) 56 Total noninterest income $ 72,650 $ 71,457 $ 89,810 2 % (20) % NM - Not meaningful Total Company noninterest income increased $1.2 million from 2023. The following were the most significant components comprising the total Company’s noninterest income by reportable segment: Traditional Banking segment Traditional Banking’s noninterest income decreased $422,000, or 1%, for 2024 compared to 2023 and was primarily driven by the following: 1) a $ 1.7 million payment received during the second quarter of 2023 related to a death benefit payment in excess of the cash surrender value for a BOLI policy; 2) a $576,000 decrease in swap fee income; and 3) a $394,000 decrease in fee income for one-way sales of off-balance sheet deposits through the Promontory network. The $576,000 decrease in swap fee income during 2024 was substantially driven by the Company’s pricing strategy during the year in response to the inverted yield curve.
As a percentage of total RCS loans, the RCS ACLL was 17.30% as of December 31, 2025 compared to 16.30% as of December 31, 2024. The Company believes, based on information presently available, that it has adequately provided for RCS loan losses as of December 31, 2025. Table 5 — Republic Credit Solutions Provision by Product Type Years Ended December 31, (in thousands) 2025 2024 2023 Product: Lines of credit $ 16,171 $ 20,644 $ 16,486 Healthcare receivables (33) (19) 43 Total RCS provision $ 16,138 $ 20,625 $ 16,529 59 Table of Contents Noninterest Income Table 6 — Analysis of Noninterest Income Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands) 2025 2024 2023 2025/2024 2024/2023 Service charges on deposit accounts $ 14,436 $ 14,186 $ 13,855 2 % 2 % Net refund transfer fees 17,685 15,356 15,748 15 (2) Mortgage banking income 7,401 5,438 3,542 36 54 Interchange fee income 12,191 12,967 13,057 (6) (1) Program fees 17,605 17,818 15,582 (1) 14 Increase in cash surrender value of bank owned life insurance 3,596 3,208 2,719 12 18 Death benefits in excess of cash surrender value of life insurance — — 1,728 — (100) Net losses on other real estate owned (211) (206) (211) (2) 2 Gain on sale of Visa Class B-1 shares 4,090 — — 100 — Other 6,032 3,883 5,437 55 (29) Total noninterest income $ 82,825 $ 72,650 $ 71,457 14 % 2 % Total Company noninterest income increased $10.2 million, or 14%, from 2024 to 2025. The following were the most significant components comprising the total Company’s noninterest income fluctuation by reportable segment: (I) Traditional Banking segment Noninterest income increased $8.0 million, or 20%, from 2024 to 2025, primarily driven by the following: ● Mortgage Banking income increased $2.0 million, or 36% from 2024 to 2025.
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 — Total Company Volume/Rate Variance Analysis Year Ended December 31, 2024 Year Ended December 31, 2023 Compared to Compared to Year Ended December 31, 2023 Year Ended December 31, 2022 Total Net Increase / (Decrease) Due to Total Net Increase / (Decrease) Due to (in thousands) Change Volume Rate Change Volume Rate Interest income: Federal funds sold and other interest-earning deposits $ 15,428 $ 15,183 $ 245 $ (1,952) $ (13,395) $ 11,443 Investment securities, including FHLB stock (1,421) (3,704) 2,283 9,758 1,961 7,797 TRS Refund Advance loans 5,468 5,827 (359) 18,091 20,337 (2,246) RCS LOC products 11,493 9,369 2,124 9,337 6,538 2,799 Other RPG loans 615 375 240 2,992 1,270 1,722 Outstanding Warehouse lines of credit 7,127 5,699 1,428 8,344 (5,587) 13,931 All other Core Bank loans 38,213 15,747 22,466 65,309 28,502 36,807 Net change in interest income 76,923 48,496 28,427 111,879 39,626 72,253 Interest expense: Transaction accounts 10,691 2,501 8,190 9,627 (254) 9,881 Money market accounts 18,364 8,779 9,585 19,150 272 18,878 Time deposits 6,699 3,009 3,690 6,046 763 5,283 Reciprocal money market and time deposits 6,354 5,443 911 7,385 1,287 6,098 Brokered deposits 8,507 8,527 (20) 2,516 2,516 — SSUARs and other short-term borrowings (28) (157) 129 177 (271) 448 Federal Home Loan Bank advances 2,960 3,391 (431) 14,891 13,125 1,766 Net change in interest expense 53,547 31,493 22,054 59,792 17,438 42,354 Net change in net interest income $ 23,376 $ 17,003 $ 6,373 $ 52,087 $ 22,188 $ 29,899 53 Table of Contents Provision Total Company Provision was a net charge of $54.4 million for 2024 compared to a net charge of $47.6 million for 2023. The following were the most significant components comprising the Company’s Provision by reportable segment: Traditional Banking segment The Traditional Banking Provision during 2024 was a net charge of $3.2 million compared to a net charge of $8.7 million for 2023.
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 4 — Total Company Volume/Rate Variance Analysis Year Ended December 31, 2025 Year Ended December 31, 2024 Compared to Compared to Year Ended December 31, 2024 Year Ended December 31, 2023 Total Net Increase / (Decrease) Due to Total Net Increase / (Decrease) Due to (in thousands) Change Volume Rate Change Volume Rate Interest income: Federal funds sold and other interest-earning deposits $ (3,002) $ 1,646 $ (4,648) $ 15,428 $ 15,183 $ 245 Investment securities, including FHLB stock 9,149 3,640 5,509 (1,421) (3,704) 2,283 TRS Refund Advance loans* (4,420) (4,925) 505 5,468 5,827 (359) RCS LOC products 57 1,221 (1,164) 11,493 9,369 2,124 Other RPG loans (2,815) (1,171) (1,644) 615 375 240 Outstanding Warehouse lines of credit 1,738 6,315 (4,577) 7,127 5,699 1,428 Traditional Bank loans 4,820 (992) 5,812 38,213 15,747 22,466 Net change in interest income 5,527 5,734 (207) 76,923 48,496 28,427 Interest expense: Transaction accounts (12,240) (1,154) (11,086) 10,691 2,501 8,190 Money market accounts 1,140 8,062 (6,922) 18,364 8,779 9,585 Time deposits 1,606 2,424 (818) 6,699 3,009 3,690 Reciprocal money market and time deposits (3,676) (824) (2,852) 6,354 5,443 911 Brokered deposits (3,342) (1,840) (1,502) 8,507 8,527 (20) SSUARs and other short-term borrowings (42) (4) (38) (28) (157) 129 Federal Home Loan Bank advances (435) 433 (868) 2,960 3,391 (431) Net change in interest expense (16,989) 7,097 (24,086) 53,547 31,493 22,054 Net change in net interest income $ 22,516 $ (1,363) $ 23,879 $ 23,376 $ 17,003 $ 6,373 56 Table of Contents Provision Total Company Provision was a net charge of $31.6 million for 2025 compared to a net charge of $54.4 million for 2024. The following were the most significant components comprising the total Company’s Provision by reportable segment: (I) Traditional Banking segment The Traditional Banking Provision during 2025 was a net charge of $5.5 million compared to a net charge of $3.2 million for 2024. The net charge for 2025 was primarily driven by the following: ● During the fourth quarter of 2025, the Traditional Bank recorded a $4.8 million specific allocation related to a $16 million C&I participation relationship, in which Republic is not the lead bank.
With the exception of small-dollar consumer loans, all Traditional Bank loans past due 90-days-or-more as of December 31, 2024 and December 31, 2023 were on nonaccrual status. Table 23 — Delinquent Loan Composition * 2024 2023 2022 Percent of Percent of Percent of Total Total Total December 31, (dollars in thousands) Balance Loan Class Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner-occupied $ 7,015 0.68 % $ 5,803 0.51 % $ 4,834 0.53 % Nonowner-occupied 21 0.01 — — — — Commercial real estate 519 0.03 — — 604 0.04 Construction & land development — — — — — — Commercial & industrial 904 0.20 1,360 0.29 177 0.04 Lease financing receivables 75 0.08 18 0.02 — — Aircraft — — — — — — Home equity 1,396 0.39 767 0.26 175 0.07 Consumer: Credit cards 28 0.17 35 0.21 55 0.36 Overdrafts 173 17.62 131 18.88 160 22.04 Automobile loans 11 0.95 2 0.08 11 0.16 Other consumer 43 0.45 60 0.81 44 7.03 Total Traditional Banking 10,185 0.22 8,176 0.18 6,060 0.16 Warehouse lines of credit — — — — — — Total Core Banking 10,185 0.20 8,176 0.16 6,060 0.14 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — — — Other TRS commercial & industrial loans — — — — — — Republic Credit Solutions 10,304 8.00 13,916 10.51 9,200 8.53 Total Republic Processing Group 10,304 3.22 13,916 4.94 9,200 3.58 Total delinquent loans $ 20,489 0.38 $ 22,092 0.42 $ 15,260 0.34 *Represents total loans 30-days-or-more past due.
Except for small-dollar consumer loans, all Traditional Bank loans past due 90-days-or-more as of December 31, 2025, and December 31, 2024, were on nonaccrual status. Table 24 — Delinquent Loan Composition * 2025 2024 Percent of Percent of Total Total Years Ended December 31, (in thousands) Balance Loan Class Balance Loan Class Traditional Banking: Residential real estate: Owner-occupied $ 9,028 0.87 % $ 7,015 0.68 % Nonowner-occupied — — 21 0.01 Commercial real estate: — — 519 0.03 Construction & land development — — — — Commercial & industrial 355 0.07 904 0.20 Lease financing receivables 53 0.26 75 0.08 Aircraft — — — — Home equity 4,346 1.05 1,396 0.39 Consumer: Credit cards — — 28 0.17 Overdrafts 123 12.67 173 17.62 Automobile loans — — 11 0.95 Other consumer 20 0.24 43 0.45 Total Traditional Banking 13,925 0.31 10,185 0.22 Warehouse lines of credit — — — — Total Core Banking 13,925 0.26 10,185 0.20 Republic Processing Group: Tax Refund Solutions: Refund Advances — — — — Other TRS commercial & industrial loans — — — — Republic Credit Solutions 8,938 7.87 10,304 8.00 Total Republic Processing Group 8,938 6.12 10,304 3.22 Total delinquent loans $ 22,863 0.42 $ 20,489 0.38 Note: Loan segments as of December 31, 2024 changed from those defined in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, as the CRE loan pool was further segmented into Owner-occupied CRE, Nonowner-occupied CRE, and Multi-family beginning in 2025. *Represents total loans 30-days-or-more past due.
The Company’s overall strategy for 2025 and beyond will be dependent upon many factors including, but not limited to, the Company’s overall current and projected liquidity positions, its customers’ demand for its loans and deposit products, the Company’s overall interest rate risk position, the steepness of the yield curve and the overall interest rate environment at the time, as well as the projected interest rate environment for the near term and the long term. 61 Table of Contents Table 10 — Available-for-Sale Debt Securities Weighted Weighted Average Amortized Fair Average Maturity in December 31, 2024 (dollars in thousands) Cost Value Yield Years U.S.
The Company’s investment management strategy for 2026 and beyond will depend on a variety of factors, including the Company’s current and projected liquidity position, customer demand for loan and deposit products, the Company’s overall interest-rate-risk profile, the shape of the yield curve and prevailing interest-rate environment, as well as expectations for short-term and long-term interest-rate trends. 65 Table of Contents Table 11 — Available-for-Sale Debt Securities Weighted Weighted Average Amortized Fair Average Maturity in December 31, 2025 (dollars in thousands) Cost Value Yield Years U.S.
Table 1 below presents Republic’s financial performance for the years ended December 31, 2024, 2023, and 2022: Table 1 — Summary Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands, except per share data) 2024 2023 2022 2024/2023 2023/2022 Income before income tax expense $ 127,703 $ 113,213 $ 116,845 13 % (3) % Net income 101,371 90,374 91,106 12 (1) Diluted EPS of Class A Common Stock 5.21 4.62 4.59 13 1 ROA 1.47 % 1.44 % 1.48 % 2 (3) ROE 10.50 10.10 10.68 4 (5) General highlights by reportable segment for the year ended December 31, 2024 consisted of the following: Traditional Banking segment ● Net income increased $9.7 million , or 21%, from 2023. ● Net interest income increased $8.3 million , or 4%, compared to 2023. ● Provision was a net charge of $3.2 million for 2024 compared to a net charge of $8.7 million for 2023. ● Noninterest income decreased $422,000 , or 1%, from 2023. ● Noninterest expense increased $1.2 million , or 1%, over 2023. ● Total Traditional Bank loans decreased $49 million, or 1%, during 2024. ● Total nonperforming loans to total loans for the Traditional Banking segment was 0.50% as of December 31, 2024 compared to 0.41 % as of December 31, 2023. ● Delinquent loans to total loans for the Traditional Banking segment was 0.22 % as of December 31, 2024 compared to 0.18% as of December 31, 2023. ● Total Traditional Bank deposits increased $209 million from December 31, 2023 to $4.6 billion as of December 31, 2024. Warehouse Lending segment ● Net income increased $1.8 million , or 37%, over 2023. ● Net interest income increased $3.0 million, or 32%, over 2023. ● The Warehouse Provision was a net charge of $527,000 for 2024 compared to a net credit of $162,000 for 2023. ● Average committed Warehouse lines decreased to $ 938 m illion during 2024 from $1.0 billion during 2023. ● Average Warehouse line usage was 50 % during 2024 compared to 42% during 2023. 46 Table of Contents Tax Refund Solutions segment ● Net income decreased $2.5 million , or 28%, from 2023. ● Net interest income increased $4.9 million , or 16%, over 2023. ● Total RA originations were $ 771 million during the first quarter of 2024 compared to $737 million for the first quarter of 2023. ● TRS originated $ 139 million of ERAs during the fourth quarter of 2024 related to the anticipated filing of tax returns for the upcoming first quarter 2025 tax filing season compared to $103 million during the fourth quarter of 2023 related to the anticipated filing of tax returns for the first quarter of 2024. ● The TRS Provision was $30.0 million for 2024, compared to $22.6 million for 2023. ● Noninterest income was $15.5 million for 2024 compared to $16.1 million for 2023. ● Net RT revenue decreased $ 392,000 , or 2 %, from 2023 to 2024. ● Noninterest expense was $11.6 million for 2024 compared to $12.0 million for 2023. Republic Payment Solutions segment ● Net income decreased $3.1 million , or 27%, from 2023. ● Net interest income decreased $3.9 million , or 25%, from 2023. ● Noninterest income was $3.3 million for 2024 compared to $3.0 million for 2023. ● Noninterest expense was $4.1 million for 2024 and $3.7 million for 2023. Republic Credit Solutions segment ● Net income increased $5.2 million , or 28%, over 2023. ● Net interest income increased $11.1 million , or 28%, over 2023. ● Overall, RCS recorded a net charge to the Provision of $20.6 million during 2024 compared to a net charge of $16.5 million for 2023. ● Noninterest income increased $1.9 million , or 15%, over 2023. ● Noninterest expense was $14.1 million for 2024 and $12.0 million for 2023. ● Total nonperforming loans to total loans for the RCS segment was 0.11 % as of December 31, 2024 compared to 1.11% as of December 31, 2023. ● Delinquent loans to total loans for the RCS segment was 8.00 % as of December 31, 2024 compared to 10.51 % as of December 31, 2023. 47 Table of Contents RESULTS OF OPERATIONS This section provides a comparative discussion of Republic’s Results of Operations for the two-year period ended December 31, 2024, unless otherwise specified.
The following table presents Republic’s financial performance for the years ended December 31, 2025, 2024, and 2023: Table 1 — Summary Percent Increase/(Decrease) Years Ended December 31, (dollars in thousands, except per share data) 2025 2024 2023 2025/2024 2024/2023 Income before income tax expense $ 165,709 $ 127,703 $ 113,213 30 % 13 % Net income 131,317 101,371 90,374 30 12 Diluted EPS of Class A Common Stock 6.72 5.21 4.62 29 13 ROA 1.84 % 1.47 % 1.44 % 25 2 ROE 12.31 10.50 10.10 17 4 General highlights by reportable segment for the year ended December 31, 2025 compared to the year ended December 31, 2024 consisted of the following: (I) Traditional Banking segment ● Net income increased $7.3 million , or 13%, from 2024. ● Net interest income increased $23.5 million , or 12%, compared to 2024. ● Provision was a net charge of $5.5 million for 2025 compared to a net charge of $3.2 million for 2024. ● As a percentage of total Traditional Bank loans, the Traditional Banking ACLL was 1.40 % as of December 31, 2025, compared to 1.31% as of December 31, 2024. ● Noninterest income increased $8.0 million , or 20%, from 2024. ● Noninterest expense increased $19.8 million , or 12%, over 2024. ● Total Traditional Bank loans outstanding decreased $23 million, or 1%, during 2025. ● Nonperforming loans to total loans for the Traditional Banking segment was 0.52% as of December 31, 2025, compared to 0.50% as of December 31, 2024. ● Delinquent loans to total loans for the Traditional Banking segment was 0.31% as of December 31, 2025, compared to 0.22% as of December 31, 2024. ● Total Traditional Bank deposits increased $192 million, or 4%, from December 31, 2024, to $4.76 billion as of December 31, 2025. (II) Warehouse Lending segment ● Net income increased $1.6 million , or 24%, over 2024. ● Net interest income increased $2.2 million, or 17%, over 2024. ● Provision was a net charge of $508,000 for 2025 compared to a net charge of $527,000 for 2024. 49 Table of Contents ● Average committed Warehouse lines of credit increased to $1.05 billion during 2025 compared to $938 million during 2 024. ● Average Warehouse LOC usage increased to 53% during 2025 compared to 50% during 2024. (III) Tax Refund Solutions segment ● Net income increased $15.6 million from 2024. ● Net interest income decreased $3.9 million , or 11%, from 2024. ● Provision was a net charge $9.5 million for 2025, compared to a net charge of $30.0 million for 2024. ● Noninterest income was $18.0 million for 2025 compared to $15.5 million for 2024. ● Within noninterest income, n et RT revenue increased $ 2.3 million , or 15 %, from 2024 to 2025. ● Noninterest expense totaled $10.9 million for 2025 compared to $11.6 million for 2024. ● TRS’s largest Tax Provider contract was not renewed for the 2026 Tax Season. (IV) Republic Payment Solutions segment ● Net income increased $1.0 million , or 12%, from 2024. ● Net interest income increased $2.0 million , or 17%, from 2024. ● Noninterest income was $3.1 million for 2025 compared to $3.3 million for 2024. ● Noninterest expense totaled $4.6 million for 2025 compared to $4.1 million for 2024. (V) Republic Credit Solutions segment ● Net income increased $4.4 million , or 19%, over 2024. ● Net interest income decreased $1.2 million , or 2%, over 2024. ● Provision was a net charge of $16.1 million during 2025 compared to a net charge of $20.6 million for 2024. ● Noninterest income decreased $41,000 from 2024. ● Noninterest expense totaled $11.8 million for 2025 compared to $14.1 million for 2024. ● Nonperforming loans to total loans for the RCS segment was 0.14% as of December 31, 2025, compared to 0.11% as of December 31, 2024. ● Delinquent loans to total loans for the RCS segment was 7.87% as of December 31, 2025, compared to 8.00% as of December 31, 2024. 50 Table of Contents RESULTS OF OPERATIONS This section of this Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
Total uninsured deposits for the Bank were $1.9 billion, or 37%, of total deposits as of December 31, 2024. The 20 largest non-sweep deposit relationships by taxpayer identification number represented approximately $352 million, or 7%, of the Bank’s total deposit balances as of December 31, 2024.
Total uninsured deposits for the Bank were $2.2 billion, or 41%, of total deposits as of December 31, 2025. The 20 largest non-sweep deposit relationships represented approximately $421 million, or 8%, of the Company’s total deposit balances as of December 31, 2025.
The Company believes, based on information presently available, that it has adequately provided for Traditional Banking loan losses as of December 31, 2024. Warehouse Lending segment Warehouse recorded a net charge of $527,000 for 2024 compared to a net credit of $162,000 for 2023.
As of December 31, 2025, the Bank had $3 million of broker-related marine loans remaining in its loan portfolio. As a percentage of total Traditional Bank loans, the Traditional Banking ACLL was 1.40% as of December 31, 2025, compared to 1.31% as of December 31, 2024. The Company believes, based on information presently available, that it has adequately provided for Traditional Banking loan losses as of December 31, 2025. (II) Warehouse Lending segment Warehouse recorded a net charge to the Provision of $508,000 during 2025 compared to a net charge of $527,000 for 2024.
Funding and cash flows can also be realized through deposit product promotions, the sale of AFS debt securities, principal paydowns on loans and mortgage-backed securities, and proceeds realized from loans held for sale. 81 Table of Contents Table 34 — Liquid Assets and Borrowing Capacity The Company’s liquid assets and borrowing capacity included the following: December 31, (in thousands) 2024 2023 2022 Cash and cash equivalents $ 432,151 $ 316,567 $ 313,689 Unencumbered debt securities 432,183 491,783 438,052 Total liquid assets 864,334 808,350 751,741 Available borrowing capacity with the FHLB 755,288 730,265 899,362 Available borrowing capacity with the Federal Reserve 45,880 — — Available borrowing capacity through unsecured credit lines 100,000 100,000 125,000 Total available borrowing capacity 901,168 830,265 1,024,362 Total liquid assets and available borrowing capacity $ 1,765,502 $ 1,638,615 $ 1,776,103 The Company had a loan to deposit ratio (excluding wholesale brokered deposits) of 111% as of December 31, 2024 and 106% as of December 31, 2023.
Funding and cash flows can also be realized through deposit product promotions, the sale of AFS debt securities, principal paydowns on loans and MBSs, and proceeds realized from loans HFS. Table 35 — Liquid Assets and Borrowing Capacity The Company’s liquid assets and borrowing capacity included the following: December 31, (in thousands) 2025 2024 Cash and cash equivalents $ 219,972 $ 432,151 Unencumbered debt securities 717,936 432,183 Total liquid assets 937,908 864,334 Available borrowing capacity with the FHLB 646,148 755,288 Available borrowing capacity with the FRB 9,606 45,880 Available borrowing capacity through unsecured credit lines 100,000 100,000 Total available borrowing capacity 755,754 901,168 Total liquid assets and available borrowing capacity $ 1,693,662 $ 1,765,502 Republic had a period-end loan-to-deposit ratio (excluding brokered deposits) of 107% as of December 31, 2025 and 111% as of December 31, 2024.
Delinquent status may be determined by either the number of days past due or number of payments past due. 75 Table of Contents Table 24 — Rollforward of Delinquent Loans Years Ended December 31, (in thousands) 2024 2023 2022 Delinquent loans at the beginning of the period $ 22,092 $ 15,260 $ 13,465 Loans that became delinquent during the period - Refund Advances* Loans added to delinquency status during the period and remained in delinquency status at the end of the period 6,421 6,625 5,507 Loans removed from delinquency status during the period that were in delinquency status at the beginning of the period (see table below) (3,788) (4,371) (6,847) Principal balance paydowns of loans delinquent at both period ends (716) (106) (50) Net change in principal balance of other delinquent loans* (3,520) 4,684 3,185 Delinquent loans at the end of period $ 20,489 $ 22,092 $ 15,260 *Includes small consumer portfolios, e.g., RCS loans. Table 25 — Detail of Loans Removed from Delinquent Status Years Ended December 31, (in thousands) 2024 2023 2022 Loans charged off $ (15) $ (1) $ (1) Loans transferred to OREO (169) — — Loan payoffs and paydowns (772) (1,915) (6,243) Loans paid current (2,832) (2,455) (603) Total loans removed from delinquency status during the period that were in delinquency status at the beginning of the period $ (3,788) $ (4,371) $ (6,847) Collateral-Dependent Loans and Troubled Debt Restructurings When management determines that a loan is collateral dependent and foreclosure is probable, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs, if appropriate.
Delinquent status may be determined by either the number of days past due or number of payments past due. Table 25 — Rollforward of Delinquent Loans Years Ended December 31, (in thousands) 2025 2024 Delinquent loans at the beginning of the period $ 20,489 $ 22,092 Loans added to delinquency status during the period and remained in delinquency status at the end of the period 11,323 6,421 Loans removed from delinquency status during the period that were in delinquency status at the beginning of the period (see table below) (7,339) (3,788) Principal balance paydowns of loans delinquent at both period ends (146) (716) Net change in principal balance of other delinquent loans* (1,464) (3,520) Delinquent loans at the end of period $ 22,863 $ 20,489 *Includes RCS loans which are small dollar homogenous consumer loans. 81 Table of Contents Table 26 — Detail of Loans Removed from Delinquent Status Years Ended December 31, (in thousands) 2025 2024 Loans charged-off $ (111) $ (15) Loans transferred to OREO (328) (169) Loan payoffs and paydowns (2,196) (772) Loans paid current (4,704) (2,832) Total loans removed from delinquency status during the period that were in delinquency status at the beginning of the period $ (7,339) $ (3,788) Collateral-Dependent Loans and Loan Modifications When management determines that a loan is collateral dependent and that foreclosure is probable, expected credit losses are measured using the fair value of the collateral as of the reporting date, adjusted for estimated selling costs, when applicable. In accordance with the Bank’s charge-off policy, the Bank will charge-off all, or the portion of, its recorded investment in a collateral-dependent loan when it concludes that the full amount of contractual principal and interest is not expected to be collected. A loan modification occurs when, due to a borrower’s financial difficulties, the Bank grants a concession that it would not otherwise consider.
The Company adopted ASU 2022-02 on January 1, 2023, which eliminated the TDR designation under GAAP. Nonperforming loans to total loans increased to 0.42% at December 31, 2024 from 0.39% at December 31, 2023, as the total balance of nonperforming loans increased by $2 million, or 10%, while total loans increased $200 million, or 4%, during 2024. The ACLL to total nonperforming loans increased to 404% as of December 31, 2024 from 398% as of December 31, 2023, as the total ACLL increased $10 million, while the balance of nonperforming loans increased by approximately $2 million, or 10%. 70 Table of Contents Table 18 — Nonperforming Loans and Nonperforming Assets Summary (dollars in thousands) 2024 2023 2022 Loans on nonaccrual status* $ 22,619 $ 19,150 $ 15,562 Loans past due 90-days-or-more and still on accrual** 141 1,468 756 Total nonperforming loans 22,760 20,618 16,318 Other real estate owned 1,160 1,370 1,581 Total nonperforming assets $ 23,920 $ 21,988 $ 17,899 Credit Quality Ratios - Total Company: ACLL to total loans 1.69 % 1.57 % 1.56 % Nonaccrual loans to total loans 0.42 0.37 0.34 ACLL to nonperforming loans 404 429 452 Nonperforming loans to total loans 0.42 0.39 0.36 Nonperforming assets to total loans (including OREO) 0.44 0.42 0.40 Nonperforming assets to total assets 0.35 0.33 0.31 Credit Quality Ratios - Core Bank: ACLL to total loans 1.19 % 1.21 % 1.21 % Nonaccrual loans to total loans 0.44 0.39 0.37 ACLL to nonperforming loans 270 313 332 Nonperforming loans to total loans 0.44 0.39 0.37 Nonperforming assets to total loans (including OREO) 0.46 0.41 0.40 Nonperforming assets to total assets 0.39 0.35 0.32 * Loans on nonaccrual status include collateral-dependent loans.
Nonperforming loans to total loans increased to 0.44% as of December 31, 2025, from 0.42% as of December 31, 2024, as the total balance of nonperforming loans increased by $1 million and total loans increased $7 million. The ACLL to total nonperforming loans decreased to 356% as of December 31, 2025, from 404% as of December 31, 2024, as the total ACLL decreased $7 million and the balance of nonperforming loans increased by $1 million. 76 Table of Contents Table 19 — Nonperforming Loans and Nonperforming Assets Summary December 31, (dollars in thousands) 2025 2024 Loans on nonaccrual status* $ 23,806 $ 22,619 Loans past due 90-days-or-more and still on accrual** 161 141 Total nonperforming loans 23,967 22,760 Other real estate owned 1,277 1,160 Total nonperforming assets $ 25,244 $ 23,920 Credit Quality Ratios - Total Company: ACLL to total loans 1.57 % 1.69 % ACLL to nonperforming loans 356 404 Nonperforming loans to total loans 0.44 0.42 Nonperforming assets to total loans (including OREO) 0.46 0.44 Nonperforming assets to total assets 0.36 0.35 Credit Quality Ratios - Core Bank: ACLL to total loans 1.24 % 1.19 % ACLL to nonperforming loans 275 270 Nonperforming loans to total loans 0.45 0.44 Nonperforming assets to total loans (including OREO) 0.47 0.46 Nonperforming assets to total assets 0.38 0.39 * Loans on nonaccrual status include collateral-dependent loans.
Further changes in RA and ERA product parameters do not ensure positive results and could have an overall material negative impact on the performance of the RA and ERA and therefore on the Company’s financial condition and results of operations. See additional discussion regarding the RA product under the sections titled: ● Part I Item 1A “Risk Factors” ● Part II Item 8 “Financial Statements and Supplementary Data,” Footnote 4 “Loans and Allowance for Credit Losses” RPG recorded a net charge of $50.6 million, $39.1 million, and $22.0 million to the Provision during 2024, 2023, and 2022, with the Provision for each year primarily due to net losses on RAs and growth in short-term, consumer loans originated through the RCS segment.
Because much of the loan volume occurs each year before that year’s tax refund funding patterns can be analyzed and subsequent underwriting changes made, credit losses during a current year could be higher than management’s predictions if tax refund funding patterns change materially between years. See additional discussion regarding ERAs/RAs under the sections titled: ● Part I Item 1A “Risk Factors” ● Part II Item 8 “Financial Statements and Supplementary Data,” Footnote titled “Loans and Allowance for Credit Losses” 47 Table of Contents RPG recorded a net charge of $25.6 million, $50.6 million, and $39.1 million to the Provision during 2025, 2024, and 2023, with the Provision for each year primarily due to net losses on RAs and growth in short-term, consumer loans originated through the RCS segment.
The Bank’s Classified and Special Mention loans increased approximately $10 million during 2024, driven primarily by a $4 million increase in residential real estate owner occupied loans, a $4 million increase in commercial real estate loans, and a $1 million increase in commercial and industrial loans. See Footnote 4 “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding Classified and Special Mention loans. Table 17 — Classified and Special Mention Loans December 31, (in thousands) 2024 2023 2022 Loss $ — $ — $ — Doubtful — — — Substandard 27,350 20,253 17,010 PCD - Substandard 1,378 1,699 1,498 Total Classified Loans 28,728 21,952 18,508 Special Mention 53,924 51,447 69,246 PCD - Special Mention 359 447 718 Total Special Mention Loans 54,283 51,894 69,964 Total Classified and Special Mention Loans $ 83,011 $ 73,846 $ 88,472 Nonperforming Loans Nonperforming loans include loans on nonaccrual status and loans past due 90-days-or-more and still accruing.
This relationship exited the Bank in the fourth quarter of 2025, with no loss recognized. See the Footnote titled “Loans and Allowance for Credit Losses” of Part II Item 8 “Financial Statements and Supplementary Data” for additional discussion regarding Classified and Special Mention loans. Table 18 — Classified and Special Mention Loans December 31, (dollars in thousands) 2025 2024 Loss $ — $ — Doubtful — — Substandard 50,289 27,350 PCD - Substandard 818 1,378 Total Classified Loans 51,107 28,728 Special Mention 35,754 53,924 PCD - Special Mention — 359 Total Special Mention Loans 35,754 54,283 Total Classified and Special Mention Loans $ 86,861 $ 83,011 Nonperforming Loans Nonperforming loans include loans on nonaccrual status and loans past due 90-days-or-more and still accruing.
The Bank’s dynamic earnings simulation model includes secondary market loan fees and excludes Traditional Bank loan fees. Table 36 — Bank Interest Rate Sensitivity as of December 31, 2024 and 2023 Change in Rates -400 -300 -200 -100 +100 +200 +300 +400 Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points % Change from base net interest income as of December 31, 2024 3.4 % 4.4 % (0.2) % 0.2 % 1.5 % 3.1 % 4.4 % 6.0 % % Change from base net interest income as of December 31, 2023 6.4 % 5.0 % 0.1 % 0.2 % (1.0) % (2.1) % (3.1) % (4.1) % Notable changes for the Bank’s interest rate sensitivity projections from December 31, 2023 to December 31, 2024 occurred in all the scenarios.
The Bank’s dynamic earnings simulation model includes secondary market loan fees, which are a component of mortgage banking income within noninterest income and excludes Traditional Bank loan fees. Table 37 — Bank Interest Rate Sensitivity Change in Rates -400 -300 -200 -100 +100 +200 +300 +400 Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points Basis Points % Change from base net interest income as of December 31, 2025 (0.7) % (1.7) % (3.7) % (2.2) % 2.6 % 5.3 % 7.6 % 10.1 % % Change from base net interest income as of December 31, 2024 3.4 % 4.4 % (0.2) % 0.2 % 1.5 % 3.1 % 4.4 % 6.0 % The results of the interest rate sensitivity analysis performed as of December 31, 2025, were derived from subjective assumptions the Company uses in its earnings simulation model, particularly in relation to deposit betas, which measure how responsive management’s deposit repricing may be to changes in market rates based on historical data.