REPUBLIC BANCORP INC /KY/ RBCAA
The consolidated financial statements included in this report include the accounts of Republic Bancorp, Inc. and its wholly owned subsidiary, Republic Bank & Trust Company. 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. The Company dissolved Republic Insurance Services, Inc., its former insurance captive subsidiary, in 2023. All significant intercompany balances and transactions are eliminated in consolidation.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $417.5M | $384.8M | $360.2M | $326.5M | $309.3M | $319.4M | $311.1M | $289.5M | $218.8M | $174.0M |
| Interest expense | $334.7M | $312.2M | $288.8M | $236.7M | $5.7M | $19.9M | $44.8M | $30.1M | $20.3M | $17.9M |
| Pre-tax income | $165.7M | $127.7M | $113.2M | $116.8M | $111.4M | $102.6M | $113.2M | $94.3M | $78.4M | $69.0M |
| Income tax | $34.4M | $26.3M | $22.8M | $25.7M | $23.8M | $19.4M | $21.5M | $16.4M | $32.8M | $23.1M |
| Net income | $131.3M | $101.4M | $90.4M | $91.1M | $87.6M | $83.2M | $91.7M | $77.9M | $45.6M | $45.9M |
| Shares, diluted (wtd. avg.) | 19.8M | 19.7M | 19.9M | 20.1M | 20.8M | 21.1M | 21.1M | 21.1M | 21.0M | 21.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $220.0M | $432.2M | $316.6M | $313.7M | $757.0M | $485.6M | $385.3M | $351.5M | $299.4M | $289.3M |
| Property, plant and equipment | $36.0M | $32.3M | $33.4M | $32.0M | $36.1M | $39.5M | $46.2M | $43.1M | $42.6M | $40.5M |
| Goodwill | $40.5M | $40.5M | $40.5M | $16.3M | $16.3M | $16.3M | $16.3M | $16.3M | $16.3M | $16.3M |
| Other intangibles | — | — | $7.4M | $8.8M | $9.2M | $7.1M | $5.9M | $4.9M | $5.0M | $5.2M |
| Total assets | $7.04B | $6.85B | $6.59B | $5.84B | $6.17B | $6.17B | $5.62B | $5.24B | $5.09B | $4.82B |
| Total liabilities | $5.94B | $5.85B | $5.68B | $4.98B | $5.34B | $5.35B | $4.86B | $4.55B | $4.45B | $4.21B |
| Retained earnings | $945.4M | $853.6M | $786.5M | $742.2M | $688.5M | $666.3M | $614.2M | $545.0M | $487.7M | $460.6M |
| Total equity | $1.10B | $992.0M | $912.8M | $856.6M | $835.1M | $823.3M | $764.2M | $689.9M | $632.4M | $604.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $168.2M | $149.0M | $108.5M | $154.8M | $100.3M | $75.4M | $105.2M | $119.2M | $77.8M | $47.7M |
| Depreciation and amortisation | $6.7M | $6.9M | $7.1M | $7.6M | $9.0M | $9.7M | $9.2M | $9.3M | $8.5M | $7.3M |
| Stock-based compensation | $2.1M | $1.3M | $1.3M | $1.8M | $1.5M | $953.0K | $1.0M | $1.0M | $1.1M | $1.0M |
| Capital expenditure | $7.1M | $5.8M | $6.9M | $3.5M | $5.8M | $3.6M | $12.9M | $9.8M | $12.4M | $7.0M |
| Investing cash flow | -$436.1M | -$181.0M | -$517.0M | -$254.5M | $306.6M | -$422.0M | -$435.2M | -$121.5M | -$287.1M | -$296.1M |
| Financing cash flow | $55.7M | $147.6M | $411.3M | -$343.6M | -$135.4M | $446.9M | $363.9M | $54.4M | $219.4M | $327.7M |
| Dividends paid | $33.9M | $30.5M | $28.4M | $26.1M | $24.7M | $23.2M | $21.4M | $19.5M | $17.7M | $16.8M |
| Buybacks | $72.0K | — | $20.3M | $12.6M | $47.5M | $3.9M | $1.4M | $827.0K | $1.0M | $1.2M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-024523.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $174.0M | $218.8M | $289.5M | $311.1M | $319.4M | $309.3M | $326.5M | $360.2M | $384.8M | $417.5M |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Net income | $45.9M | $45.6M | $77.9M | $91.7M | $83.2M | $87.6M | $91.1M | $90.4M | $101.4M | $131.3M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Regulation FD disclosure Item 7.01
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Regulation FD disclosure Item 7.01
- Results announced Item 2.02
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6022
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BNY | Bank of New York Mellon Corp | $111.84B | 22.3x | 7.8% |
| STT | STATE STREET CORP | $53.36B | 20.7x | 7.3% |
| FITB | FIFTH THIRD BANCORP | $49.76B | 15.5x | -5.0% |
| MTB | M&T BANK CORP | $34.64B | 14.1x | 7.5% |
| NTRS | NORTHERN TRUST CORP | $34.15B | 21.4x | 6.1% |
| CFG | CITIZENS FINANCIAL GROUP INC/RI | $29.81B | 18.3x | 6.7% |
| FCNCA | FIRST CITIZENS BANCSHARES INC /DE/ | $25.48B | 13.4x | -2.2% |
| EWBC | EAST WEST BANCORP INC | $17.92B | 13.7x | 2.4% |