10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_______________________

FORM 10-Q

x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2012

or

o Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 0-24649

REPUBLIC BANCORP, INC.

(Exact name of registrant as specified in its charter)

Kentucky	61-0862051
(State of other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
601 West Market Street, Louisville, Kentucky	40202
(Address of principal executive offices)	(Zip Code)

(502) 584-3600

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

þ Yes o No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

þ Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer o Accelerated filer  þ Non-accelerated filer o Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

o Yes þ No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

The number of shares outstanding of the registrant’s Class A Common Stock and Class B Common Stock, as of October 31, 2012, was 18,674,767 and 2,271,346, respectively.

1

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
Item 1.	Financial Statements.
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Item 3.	Quantitative and Qualitative Disclosures about Market Risk.
Item 4.	Controls and Procedures.
PART II – OTHER INFORMATION
Item 1.	Legal Proceedings.
Item 1A.	Risk Factors.
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.
Item 6.	Exhibits.
	SIGNATURES

2

PART I – FINANCIAL INFORMATION

Item 1.  Financial Statements.

CONSOLIDATED BALANCE SHEETS(in thousands) (unaudited)
	September 30,		December 31,
	2012		2011
ASSETS
Cash and cash equivalents	$	96,187	$	362,971
Securities available for sale		533,236		645,948
Securities to be held to maturity (fair value of $48,448 in 2012 and $28,342 in 2011)		48,026		28,074
Mortgage loans held for sale		3,385		4,392
Loans, net of allowance for loan losses of $24,100 and $24,063 (2012 and 2011)		2,618,257		2,261,232
Federal Home Loan Bank stock, at cost		28,784		25,980
Premises and equipment, net		32,984		34,681
Goodwill		10,168		10,168
Other real estate owned		25,148		10,956
Other assets and accrued interest receivable		39,601		35,589
TOTAL ASSETS	$	3,435,776	$	3,419,991
LIABILITIES
Deposits
Non interest-bearing	$	514,893	$	408,483
Interest-bearing		1,540,717		1,325,495
Total deposits		2,055,610		1,733,978
Securities sold under agreements to repurchase and other short-term borrowings		169,839		230,231
Federal Home Loan Bank advances		553,487		934,630
Subordinated note		41,240		41,240
Other liabilities and accrued interest payable		57,844		27,545
Total liabilities		2,878,020		2,967,624
STOCKHOLDERS' EQUITY
Preferred stock, no par value		-		-
Class A Common Stock and Class B Common Stock, no par value		4,945		4,947
Additional paid in capital		132,797		131,482
Retained earnings		414,133		311,799
Accumulated other comprehensive income		5,881		4,139
Total stockholders' equity		557,756		452,367
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	3,435,776	$	3,419,991

See accompanying footnotes to consolidated financial statements.

3

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(in thousands, except per share data)1
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2012			2011			2012		2011
INTEREST INCOME:
Loans, including fees	$	31,292		$	30,225		$	137,118	$	148,229
Taxable investment securities		2,483			3,864			8,654		11,549
Federal Home Loan Bank stock and other		353			337			1,757		1,730
Total interest income		34,128			34,426			147,529		161,508
INTEREST EXPENSE:
Deposits		1,197			2,057			3,949		7,267
Securities sold under agreements to repurchase and other short-term borrowings		110			111			340		535
Federal Home Loan Bank advances		3,619			4,467			11,245		13,857
Subordinated note		630			628			1,891		1,886
Total interest expense		5,556			7,263			17,425		23,545
NET INTEREST INCOME		28,572			27,163			130,104		137,963
Provision for loan losses		2,083			(140	)		13,719		17,503
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES		26,489			27,303			116,385		120,460
NON INTEREST INCOME:
Service charges on deposit accounts		3,438			3,421			10,027		10,581
Refund transfer fees		231			425			78,127		88,071
Mortgage banking income		2,274			1,352			5,591		3,092
Debit card interchange fee income		1,390			1,415			4,387		4,392
Bargain purchase gain - Tennessee Commerce Bank		(189	)		-			27,614		-
Bargain purchase gain - First Commercial Bank		27,112			-			27,112		-
Gain on sale of banking center		-			2,856			-		2,856
Gain on sale of securities available for sale		-			301			56		2,208
Total impairment losses on investment securities		-			-			-		(279	)
Gain recognized in other comprehensive income		-			-			-		-
Net impairment loss recognized in earnings		-			-			-		(279	)
Other		589			706			2,826		2,235
Total non interest income		34,845			10,476			155,740		113,156
NON INTEREST EXPENSES:
Salaries and employee benefits		14,921			13,145			46,205		43,634
Occupancy and equipment, net		5,718			5,138			16,936		16,436
Communication and transportation		1,045			1,081			4,667		4,468
Marketing and development		828			736			2,670		2,508
FDIC insurance expense		287			918			1,008		3,718
Bank franchise tax expense		729			713			3,363		2,992
Data processing		1,030			787			3,446		2,352
Debit card interchange expense		648			566			1,909		1,690
Supplies		270			409			1,748		1,617
Other real estate owned expense		1,328			608			2,488		1,467
Charitable contributions		232			178			3,110		5,710
Legal expense		388			784			1,283		3,123
FDIC civil money penalty		-			-			-		2,000
FHLB advance prepayment expense		-			-			2,436		-
Other		2,338			1,375			7,097		6,067
Total non interest expenses		29,762			26,438			98,366		97,782
INCOME BEFORE INCOME TAX EXPENSE		31,572			11,341			173,759		135,834
INCOME TAX EXPENSE		10,904			3,471			61,041		47,889
NET INCOME	$	20,668		$	7,870		$	112,718	$	87,945
BASIC EARNINGS PER SHARE:
Class A Common Stock	$	0.99		$	0.38		$	5.38	$	4.20
Class B Common Stock		0.97			0.36			5.34		4.16
DILUTED EARNINGS PER SHARE:
Class A Common Stock	$	0.98		$	0.38		$	5.36	$	4.19
Class B Common Stock		0.97			0.36			5.32		4.15

See accompanying footnotes to consolidated financial statements.

4

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(in thousands, except per share data)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2012			2011			2012			2011
Net income	$	20,668		$	7,870		$	112,718		$	87,945
OTHER COMPREHENSIVE INCOME
Unrealized gain on securities available for sale		649			3,588			2,324			5,474
Change in unrealized losses on securities available for sale for
which a portion of an other-than-temporary impairment has
been recognized in earnings		374			143			411			(75	)
Realized amount on securities sold		-			(300	)		(55	)		(2,208	)
Reclassification adjustment for losses realized in income		-			-			-			(279	)
Net unrealized gains		1,023			3,431			2,680			2,912
Tax effect		(358	)		(1,201	)		(938	)		(1,019	)
Net of tax amount		665			2,230			1,742			1,893
COMPREHENSIVE INCOME	$	21,333		$	10,100		$	114,460		$	89,838

See accompanying footnotes to consolidated financial statements.

5

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2012
	Common Stock															Accumulated
	Class A			Class B						Additional						Other		Total
	Shares			Shares						Paid In			Retained			Comprehensive		Stockholders'
(in thousands, except per share data)	Outstanding			Outstanding			Amount			Capital			Earnings			Income		Equity
Balance, January 1, 2012		18,652			2,300		$	4,947		$	131,482		$	311,799		$	4,139	$	452,367
Net income		-			-			-			-			112,718			-		112,718
Net change in accumulated other comprehensive
income		-			-			-			-			-			1,742		1,742
Dividend declared Common Stock:
Class A ($0.484 per share)		-			-			-			-			(9,033	)		-		(9,033	)
Class B ($0.440 per share)		-			-			-			-			(1,007	)		-		(1,007	)
Stock options exercised, net of shares redeemed		8			-			2			213			(68	)		-		147
Repurchase of Class A Common Stock		(17	)		-			(4	)		(106	)		(276	)		-		(386	)
Conversion of Class B Common Stock to Class A
Common Stock		29			(29	)		-			-			-			-		-
Notes receivable on Common Stock, net of
cash payments		-			-			-			413			-			-		413
Deferred director compensation expense -
Company Stock		1			-			-			140			-			-		140
Stock based compensation expense		-			-			-			655			-			-		655
Balance, September 30, 2012		18,673			2,271		$	4,945		$	132,797		$	414,133		$	5,881	$	557,756

See accompanying footnotes to consolidated financial statements.

6

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011 (in thousands)
	2012			2011
OPERATING ACTIVITIES:
Net income	$	112,718		$	87,945
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation, amortization and accretion, net		7,348			2,393
Provision for loan losses		13,719			17,503
Net gain on sale of mortgage loans held for sale		(6,541	)		(2,976	)
Origination of mortgage loans held for sale		(166,224	)		(93,052	)
Proceeds from sale of mortgage loans held for sale		173,772			106,535
Net realized impairment of mortgage servicing rights		129			203
Net realized gain on sales, calls and impairment of securities		(56	)		(1,929	)
Net gain on sale of other real estate owned		(381	)		(424	)
Writedowns of other real estate owned		1,207			463
Deferred director compensation expense - Company Stock		140			130
Stock based compensation expense		655			213
Bargain purchase gains on acquisitions		(54,726	)		-
Gain on sale of banking center		-			(2,856	)
Net change in other assets and liabilities:
Accrued interest receivable		(409	)		(308	)
Accrued interest payable		(228	)		(566	)
Other assets		5,864			3,115
Other liabilities		16,347			17,660
Net cash provided by operating activities		103,334			134,049
INVESTING ACTIVITIES:
Net cash received in FDIC-assisted transactions		921,161			-
Purchases of securities available for sale		(61,716	)		(694,640	)
Purchases of securities to be held to maturity		(23,115	)		(500	)
Purchases of Federal Home Loan Bank stock		-			(1	)
Proceeds from calls, maturities and paydowns of securities available for sale		193,403			384,947
Proceeds from calls, maturities and paydowns of securities to be held to maturity		3,354			4,114
Proceeds from sales of securities available for sale		38,724			160,075
Proceeds from sales of Federal Home Loan Bank stock		62			60
Proceeds from sales of other real estate owned		21,688			10,622
Purchase of commercial real estate loans		-			(32,650	)
Net change in loans		(184,454	)		(50,848	)
Net purchases of premises and equipment		(2,499	)		(1,845	)
Sale of banking center		-			(15,410	)
Net cash provided by/(used in) investing activities		906,608			(236,076	)
FINANCING ACTIVITIES:
Net change in deposits		(822,074	)		(468,372	)
Net change in securities sold under agreements to repurchase and other short-term borrowings		(60,392	)		(91,160	)
Payments of Federal Home Loan Bank advances		(589,208	)		(55,146	)
Proceeds from Federal Home Loan Bank advances		205,000			15,000
Repurchase of Common Stock		(386	)		(411	)
Net proceeds from Common Stock options exercised		147			438
Cash dividends paid		(9,813	)		(9,120	)
Net cash used in financing activities		(1,276,726	)		(608,771	)
NET CHANGE IN CASH AND CASH EQUIVALENTS		(266,784	)		(710,798	)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD		362,971			786,371
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$	96,187		$	75,573
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest	$	17,653		$	24,118
Income taxes		68,603			34,706
SUPPLEMENTAL NONCASH DISCLOSURES
Transfers from loans to real estate acquired in settlement of loans	$	16,018		$	9,873
Loans provided for sales of other real estate owned		591			1,963

See accompanying footnotes to consolidated financial statements.

7

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS – SEPTEMBER 30, 2012 AND 2011 (UNAUDITED) AND DECEMBER 31, 2011

1.BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation – The consolidated financial statements include the accounts of Republic Bancorp, Inc. (the “Parent Company”) and its wholly-owned subsidiaries: Republic Bank & Trust Company (“RB&T”) and Republic Bank (“RB”) (collectively referred together as the “Bank”), Republic Funding Company and Republic Invest Co. Republic Invest Co. includes its subsidiary, Republic Capital LLC. The consolidated financial statements also include the wholly-owned subsidiaries of RB&T: Republic Financial Services, LLC, TRS RAL Funding, LLC and Republic Insurance Agency, LLC. Republic Bancorp Capital Trust (“RBCT”) is a Delaware statutory business trust that is a wholly-owned unconsolidated finance subsidiary of Republic Bancorp, Inc. All companies are collectively referred to as “Republic” or the “Company.” All significant intercompany balances and transactions are eliminated in consolidation.

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for fair presentation have been included. Operating results for the three and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in Republic’s Form 10-K for the year ended December 31, 2011.

As of September 30, 2012, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) also operate as divisions of the newly formed RPG segment.

Traditional Banking and Mortgage Banking (collectively “Core Banking”)

Republic operates 44 banking centers, primarily in the retail banking industry, and conducts its operations predominately in metropolitan Louisville, Kentucky; central Kentucky; northern Kentucky; southern Indiana; metropolitan Tampa, Florida; metropolitan Cincinnati, Ohio; metropolitan Nashville, Tennessee, metropolitan Minneapolis, Minnesota and through an Internet banking delivery channel.

Effective January 27, 2012, RB&T acquired certain assets and assumed substantially all of the deposits and certain other liabilities of Tennessee Commerce Bank (“TCB”), headquartered in Franklin, Tennessee from the FDIC, as receiver for TCB. This acquisition of a failed bank represented a single banking center located in metropolitan Nashville and was also RB&T’s initial entrance into the Tennessee market

Effective September 7, 2012 RB&T acquired substantially all of the assets and assumed substantially all of the liabilities of First Commercial Bank (“FCB”), headquartered in Bloomington, Minnesota from the FDIC, as receiver for FCB. This acquisition of a failed bank represented a single banking center located in metropolitan Minneapolis and was also RB&T’s initial entrance into the Minnesota market. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Core Banking results of operations are primarily dependent upon net interest income, which represents the difference between the interest income and fees on interest-earning assets and the interest expense on interest-bearing liabilities. Principal interest-earning Core Banking assets represent investment securities and real estate mortgage, commercial and consumer loans. Interest-bearing liabilities primarily consist of interest-bearing deposit accounts, securities sold under agreements to repurchase, as well as short-term and long-term borrowing sources.

Other sources of Core Banking income include service charges on deposit accounts, debit card interchange fee income, title insurance commissions, fees charged to customers for trust services and revenue generated from Mortgage Banking activities. Mortgage Banking activities represent both the origination and sale of loans in the secondary market and the servicing of loans for others. Additionally, in June 2011, the Bank commenced business in its newly established warehouse lending division. Through this division, the Bank provides short-term, revolving credit facilities to mortgage bankers across the nation. These credit facilities are secured by single family residential real estate loans.

8

Core Banking operating expenses consist primarily of salaries and employee benefits, occupancy and equipment expenses, communication and transportation costs, marketing and development expenses, Federal Deposit Insurance Corporation (“FDIC”) insurance expense, and various general and administrative costs. Core Banking results of operations are significantly impacted by general economic and competitive conditions, particularly changes in market interest rates, government laws and policies and actions of regulatory agencies.

RPG

Nationally, through RB&T, RPG facilitates the receipt and payment of federal and state tax refund products under the TRS division. Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels.

TRS division:

Republic, through its TRS division, is one of a limited number of financial institutions that facilitates the payment of federal and state tax refund products through third-party tax preparers located throughout the U.S., as well as tax-preparation software providers. The TRS division’s three primary tax-related products have historically included: Refund Transfers (“RTs”) (formerly referred to as Electronic Refund Checks/Electronic Refund Deposits or “ERCs/ERDs” or “ARs/ARDs”) and Refund Anticipation Loans (“RALs”). Substantially all of the business generated by the TRS division occurs in the first quarter of the year. The TRS division traditionally operates at a loss during the second half of the year, during which time the division incurs costs preparing for the upcoming year’s first quarter tax season.

As previously disclosed, effective December 8, 2011, RB&T entered into an agreement with the FDIC resolving its differences regarding the TRS division. RB&T’s resolution with the FDIC was in the form of a Stipulation Agreement and a Consent Order (collectively, the “Agreement”). As part of the Agreement, RB&T and the FDIC settled all matters set out in the FDIC’s Amended Notice of Charges dated May 3, 2011 and the lawsuit filed against the FDIC by RB&T. As required by this settlement, RB&T discontinued its offering of the RAL product effective April 30, 2012.

RTs are products whereby a tax refund is issued to the taxpayer after RB&T has received the refund from the federal or state government. There is no credit risk or borrowing cost for RB&T associated with these products because they are only delivered to the taxpayer upon receipt of the refund directly from the Internal Revenue Service (“IRS”). Fees earned on RTs are reported as non interest income under the line item “Refund Transfer fees.”

RALs were short-term consumer loans offered to taxpayers that were secured by the customer’s anticipated tax refund, which represented the source of repayment. The fees earned on RALs are reported as interest income under the line item “Loans, including fees.”

For additional discussion regarding the Agreement, see the Company’s Form 8-K filed with the SEC on December 9, 2011, including Exhibits 10.1 and 10.2.

9

Termination of Material TRS Contracts:

On August 27, 2012, RB&T received a termination notice to the Amended and Restated Marketing and Servicing Agreement, dated November 29, 2011, with Liberty Tax Service (“Liberty”) related to RB&T’s RT products, as well as RB&T’s previously offered RAL product. Approximately 19% and 20% of the TRS division’s gross revenue for the nine months ended as of September 30, 2012 and 2011 was derived from Liberty tax offices.

On September 18, 2012, RB&T received a termination notice to the Amended and Restated Program Agreement, dated August 3, 2011, with Jackson Hewitt Technology Services LLC (“JHTSL”) related to RB&T’s RT products, as well as RB&T’s previously offered RAL product. Approximately 40% of the TRS division’s gross revenue for the nine months ended as of September 30, 2012 and 2011 was derived from JHTSL’s tax offices.

For additional discussion regarding TRS, a division of RPG, see the following sections:

● Part I Item 1 “Financial Statements:”

o Footnote 4 “Loans and Allowance for Loan Losses”

o Footnote 6 “Federal Home Loan Bank Advances”

o Footnote 11 “Segment Information”

o Management’s Discussion and Analysis

● Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”

o Business Segment Composition

■ RPG Segment

● Discontinuance of the RAL Product and Future Competition

● Termination of Material TRS Contracts

● Part II Item 1A “Risk Factors”

RPS division:

Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. If successful, this program is expected to:

o Generate a low-cost deposit source;

o Generate float revenue from the previously mentioned low cost deposit source;

o Serve as a source of fee income; and

o Generate debit card interchange revenue.

For the projected near-term, as the prepaid card program is being established, the operating results of the RPS division are expected to be immaterial to the Company’s overall results of operations and will be reported as part of the RPG business operating segment. The RPS division will not be reported as a separate business operating segment until such time, if any, that it becomes material to the Company’s overall results of operations.

The Company divides prepaid cards into two general categories: reloadable and non-reloadable cards.

Reloadable Cards: These types of cards are considered general purpose reloadable (“GPR”) cards. These cards may take the form of payroll cards issued to an employee by an employer to receive the direct deposit of their payroll. GPR cards can also be issued to a consumer at a retail location or mailed to a consumer after completing an on-line application. GPR cards can be reloaded multiple times with a consumer’s payroll, government benefit, a federal or state tax refund or through cash reload networks located at retail locations. Reloadable cards are generally open loop cards as described below.

Non-Reloadable Cards: These are generally one-time use cards that are only active until the funds initially loaded to the card are spent. These types of cards are considered gift or incentive cards. These cards may be open loop or closed loop, as described below. Normally these types of cards are used for the purchase of goods or services at retail locations and cannot be used to receive cash.

Prepaid cards may be open loop, closed loop or semi-closed loop. Open loop cards can be used to receive cash at ATM locations or purchase goods or services by PIN or signature at retail locations. These cards can be used virtually anywhere that Visa® or MasterCard® is accepted. Closed loop cards can only be used at a specific merchant. Semi-closed loop cards can be used at several merchants such as a shopping mall.

10

The prepaid card market is one of the fastest growing segments of the payments industry in the U.S. This market has experienced significant growth in recent years due to consumers and merchants embracing improved technology, greater convenience, more product choices and greater flexibility. Prepaid cards have also proven to be an attractive alternative to traditional bank accounts for certain segments of the population, particularly those without, or who could not qualify for, a checking or savings account.

The RPS division will work with various third parties to distribute prepaid cards to consumers throughout the U.S. The Company will also likely work with these third parties to develop additional financial services for consumers to increase the functionality of the program and prepaid card usage.

See additional discussion under Part II Item 1A “Risk Factors.”

RCS division:

Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels. In general, the credit products are expected to be unsecured small dollar consumer loans with maturities of 30 days or more, and are dependent on various factors including the consumer's ability to repay. All RCS programs will be piloted for a period of time to ensure all aspects are meeting expectations before continuation.

RB&T management preliminarily expects to fund RCS during its pilot phase with a nominal amount of capital. At the conclusion of its pilot phase, RB&T management will determine whether or not to expand or modify the program based on the results of the pilot phase. As with most start-up ventures, management expects the pilot to operate at a loss in its initial stages. Given the speculative nature of the program, management cannot currently predict how much money the program may lose during the pilot phase, however, RB&T does not plan to put more than $5 million of capital at risk until such time the program may become profitable.

Summary of New Significant Accounting Policies Related to the Acquisitions of Failed Banks:

Loans purchased in the acquisitions of failed banks may be accounted for using the following accounting standards:

● FASB Accounting Standards Codification (“ASC”) Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, is used to value loans with post origination credit quality deterioration. For these loans, it is probable the acquirer will be unable to collect all contractually required payments from the borrower. Under ASC Topic 310-30, the expected cash flows that exceed the initial investment in the loan (fair value) represent the “accretable yield,” which is recognized as interest income on a level-yield basis over the expected cash flow periods of the loans.

● ASC Topic 310-20, Non refundable Fees and Other Costs, is used to value loans that have not demonstrated post origination credit quality deterioration and the acquirer expects to collect all contractually required payments from the borrower. For these loans, the difference between the fair value of the loan at acquisition and the amortized cost of the loan would be amortized or accreted into income using the interest method. The Bank has historically applied this ASC to its deferred loan fees and costs associated with its traditional loan portfolio. In 2012, the Bank expanded the scope of this ASC to account for discounts on purchased loans.

Purchased Credit Impaired Loans (ASC Topic 310-30) – Management individually evaluates substantially all purchased credit impaired loans. This evaluation allows management to determine the estimated fair value of the purchased credit impaired loans and includes no carryover of any previously recorded allowance for loan losses. In determining the estimated fair value of purchased credit impaired loans, management considers a number of factors including, among other things, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, estimated holding periods, and net present value of cash flows expected to be received. To the extent that any purchased credit impaired loan acquired in a FDIC-assisted acquisition is not specifically reviewed, management applies a loss estimate to that loan based on the average expected loss rates for the purchased credit impaired loans that were individually reviewed in that purchased loan portfolio. For the TCB and FCB acquisitions, RB&T elected to account for purchased credit impaired loans individually, as opposed to aggregating the loans into pools based on common risk characteristics such as loan type.

As provided for under GAAP, management has up to twelve months following the date of the acquisition to finalize the fair values of acquired assets and assumed liabilities. Material events that occur during the measurement period will be analyzed to determine if the new information reflected facts and circumstances that existed as of the acquisition date that if known, would have affected the measurement of fair value of the amounts recognized as of the acquisition date. The measurement period ends as soon as the Bank receives the information it was seeking about facts and circumstances that existed as of the acquisition date or learns more information is not obtainable. As previously mentioned, the measurement period is limited to one year from the acquisition date. Once management has finalized the fair values of acquired assets and assumed liabilities within this twelve month period, management considers such values to be the final “day-one fair values.”

11

In determining the day-one fair values of purchased credit impaired loans, management calculates a non-accretable difference (the credit component of the purchased loans) and an accretable difference (the yield component of the purchased loans). The non-accretable difference is the difference between the contractually required payments and the cash flows expected to be collected in accordance with management’s determination of the day-one fair values. Subsequent decreases to the expected cash flows will generally result in a provision for loan and lease losses. Subsequent increases in cash flows will result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income. The accretable difference on purchased credit impaired loans is the difference between the expected cash flows and the net present value of expected cash flows. Such difference is accreted into earnings using the level yield method over the expected cash flow periods of the loans.

With regard to purchased credit-impaired loans which are accounted for under ASC Topic 310-30, management separately monitors this portfolio and on a quarterly basis and reviews the loans contained within this portfolio against the factors and assumptions used in determining the day-one fair values. In addition to its quarterly evaluation, a loan is typically reviewed when it is modified or extended, or when material information becomes available to the Bank that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral.

To the extent that a purchased credit impaired loan’s performance deteriorates from management’s expectation established in conjunction with the determination of the day-one fair values, such loan will be considered an impaired loan, and is considered in the determination of the required level of allowance for loan and lease losses. Any improvement in the expected performance of a purchased credit impaired loan would result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.

Purchased Loans (ASC Topic 310-20) – Purchased loans accounted for under ASC Topic 310-20 are accounted for as would any other Bank-originated loan including presentation in any of the credit quality ratios, potentially becoming nonaccrual or impaired, as well as being risk rated under the Bank’s standard practices and procedures. In addition, purchased loans accounted for under ASC Topic 310-20 are considered in the determination of the required allowance for loan and lease losses once day-one fair value have been finalized.

Reclassifications and recasts – Certain amounts presented in prior periods have been reclassified to conform to the current period presentation. These reclassifications had no impact on prior years’ net income. Additionally, as discussed above and in Footnote 2 “Acquisitions of Failed Banks,” during the second and third quarters of 2012 the Bank posted adjustments to the TCB acquired assets in the determination of day-one fair values, which resulted in an immaterial overall adjustment to the bargain purchase gain.

12

2.           ACQUISITIONS OF FAILED BANKS

OVERVIEW

As Republic entered the 2012 calendar year, it implemented an acquisition strategy to selectively grow its franchise as a complement to its internal growth strategies.

During 2012, RB&T acquired two failed institutions in FDIC-assisted transactions. RB&T acquired Tennessee Commerce Bank (“TCB”) during the first quarter of 2012 and First Commercial Bank (“FCB”) during the third quarter of 2012. The Company did not raise capital to complete either of the above acquisitions.

RB&T determined that the acquisitions of these failed banks constituted “business acquisitions” as defined by ASC Topic 805, Business Combinations. Accordingly, the assets acquired and liabilities assumed are presented at their estimated fair values, as required. Fair values were determined based on the requirements of ASC Topic 820, Fair Value Measurements and Disclosures. In many cases, the determination of these fair values required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change.

TCB

On January 27, 2012, RB&T acquired specific assets and assumed substantially all of the deposits and specific other liabilities of TCB, headquartered in Franklin, Tennessee from the FDIC, as receiver for TCB, pursuant to the terms of a Purchase and Assumption Agreement — Whole Bank; All Deposits entered into among RB&T, the FDIC as receiver of TCB and the FDIC. On January 30, 2012, TCB’s sole location re-opened as a division of RB&T.

RB&T acquired approximately $221 million in notional assets from the FDIC as receiver for TCB. In addition, RB&T also recorded a receivable from the FDIC for approximately $785 million, which represented the net difference between the assets acquired and the liabilities assumed adjusted for the discount RB&T received for the acquisition. The FDIC paid approximately $771 million of this receivable on January 30, 2012 with the remaining $14 million paid on February 15, 2012.

FCB

On September 7, 2012, RB&T acquired specific assets and assumed substantially all of the liabilities of FCB, headquartered in Bloomington, Minnesota from the FDIC, as receiver for FCB, pursuant to the terms of a Purchase and Assumption Agreement — Whole Bank; All Deposits, entered into among RB&T, the FDIC as receiver of FCB and the FDIC. On September 10, 2012, FCB’s sole location re-opened as a division of RB&T.

RB&T acquired approximately $215 million in notional assets from the FDIC as receiver for FCB. In addition, RB&T also recorded a receivable from the FDIC for approximately $64 million, which represented the net difference between the assets acquired and the liabilities assumed adjusted for the discount RB&T received for the acquisition. The FDIC paid substantially all of this receivable to RB&T on September 10, 2012.

13

ACQUISITION SUMMARY

A summary of the assets acquired and liabilities assumed in the TCB and FCB acquisitions, including recast adjustments, follows:

Tennessee Commerce Bank	January 27, 2012
	As Previously Reported						As Recasted
	Contractual			Fair Value			Recast			Fair
(in thousands)	Amount			Adjustments			Adjustments			Value
Assets acquired
Cash and cash equivalents	$	61,943		$	(89	)	$	(2	)	$	61,852
Securities available for sale		42,646			-			-			42,646
Loans to be repurchased by the FDIC, net of discount		19,800			(2,797	)		-			17,003
Loans		79,112			(22,666	)		830			57,276
Federal Home Loan Bank stock, at cost		2,491			-			-			2,491
Other assets and accrued interest receivable		945			(60	)		-			885
Other real estate owned		14,189			(3,359	)		(1,113	)		9,717
Core deposit intangible		-			64			-			64
Discount		(56,970	)		56,970			-			-
FDIC settlement receivable		784,545			-			-			784,545
Total assets acquired	$	948,701		$	28,063		$	(285	)	$	976,479
Liabilities assumed
Deposits
Non interest-bearing	$	19,754		$	-		$	-		$	19,754
Interest-bearing		927,641			54			-			927,695
Total deposits		947,395			54			-			947,449
Accrued income taxes payable		-			9,988			(100	)		9,888
Other liabilities and accrued interest payable		1,306			110			-			1,416
Total liabilities assumed	$	948,701		$	10,152		$	(100	)	$	958,753
Equity
Bargain purchase gain, net of taxes		-			17,911			(185	)		17,726
Other operating loss, net of taxes		-			-			-			-
Accumulated other comprehensive loss		-			-			-			-
Total liabilities assumed and equity	$	948,701		$	28,063		$	(285	)	$	976,479

Information obtained subsequent to January 27, 2012 through the date of this filing was considered in forming TCB estimates of cash flows and collateral values as of the January 27, 2012 acquisition date.

14

First Commercial Bank	September 7, 2012
	Contractual			Fair Value			Fair
(in thousands)	Amount			Adjustments			Value
Assets acquired
Cash and cash equivalents	$	10,524		$	-		$	10,524
Securities available for sale		12,002			-			12,002
Loans		171,744			(44,214	)		127,530
Federal Home Loan Bank stock, at cost		407			-			407
Other assets and accrued interest receivable		829			(95	)		734
Other real estate owned		19,360			(8,389	)		10,971
Core deposit intangible		-			559			559
Discount		(79,412	)		79,412			-
FDIC settlement receivable		64,326			-			64,326
Total assets acquired	$	199,780		$	27,273		$	227,053
Liabilities assumed
Deposits
Non interest-bearing	$	7,197		$	-		$	7,197
Interest-bearing		189,057			3			189,060
Total deposits		196,254			3			196,257
Federal Home Loan Bank advances		3,002			63			3,065
Accrued income taxes payable		-			9,706			9,706
Other liabilities and accrued interest payable		524			95			619
Total liabilities assumed	$	199,780		$	9,867		$	209,647
Equity
Bargain purchase gain, net of taxes		-			17,406			17,406
Other operating loss, net of taxes		-			-			-
Accumulated other comprehensive loss		-			-			-
Total liabilities assumed and equity	$	199,780		$	27,273		$	227,053

Information obtained subsequent to September 7, 2012 through the date of this filing was considered in forming FCB estimates of cash flows and collateral values as of the September 7, 2012 acquisition date.

15

A summary of the net assets acquired from the FDIC and the estimated fair value adjustments as of the respective acquisition dates follows:

Tennessee Commerce Bank	January 27, 2012
				Second Quarter			Third Quarter
	As Previously			Recast			Recast			As
(in thousands)	Reported			Adjustments			Adjustments			Recasted
Assets acquired, at contractual amount	$	221,126		$	-		$	-		$	221,126
Liabilities assumed, at contractual amount		(948,701	)		-			-			(948,701	)
Net liabilities assumed per the P&A Agreement		(727,575	)		-			-			(727,575	)
Contractual Discount		(56,970	)		-			-			(56,970	)
Net receivable from the FDIC	$	(784,545	)	$	-		$	-		$	(784,545	)
Fair value adjustments:
Loans	$	(22,666	)	$	919		$	(89	)	$	(21,836	)
Discount for loans to be repurchased by the FDIC		(2,797	)		-			-			(2,797	)
Other real estate owned		(3,359	)		(1,000	)		(113	)		(4,472	)
Other assets and accrued interest receivable		(60	)		-			-			(60	)
Core deposit intangible		64			-			-			64
Deposits		(54	)		-			-			(54	)
All other		(199	)		(15	)		13			(201	)
Total fair value adjustments		(29,071	)		(96	)		(189	)		(29,356	)
Discount		56,970			-			-			56,970
Bargain purchase gain, pre-tax	$	27,899		$	(96	)	$	(189	)	$	27,614

First Commercial Bank
(in thousands)	September 7, 2012
Assets acquired, at contractual amount	$	214,866
Liabilities assumed, at contractual amount		(199,780	)
Net liabilities assumed per the P&A Agreement		15,086
Contractual Discount		(79,412	)
Net receivable from the FDIC	$	(64,326	)
Fair value adjustments:
Loans	$	(44,214	)
Other real estate owned		(8,389	)
Other assets and accrued interest receviable		(95	)
Core deposit intangible		559
Deposits		(3	)
Federal Home Loan Bank advances		(63	)
All other		(95	)
Total fair value adjustments		(52,300	)
Discount		79,412
Bargain purchase gain, pre-tax	$	27,112

16

Tennessee Commerce Bank

During the first quarter of 2012, the Bank recorded an initial bargain purchase gain of $27.9 million as a result of the TCB acquisition. The bargain purchase gain was realized because the overall price paid by RB&T was substantially less than the fair value of the TCB assets acquired and liabilities assumed in the acquisition. Subsequent to the first quarter of 2012, the Bank posted adjustments to the acquired assets for its FDIC-assisted acquisition in the determination of day-one fair values and recorded a decrease to the bargain purchase gain of $285,000, as additional information relative to the acquisition date fair values became available.

On January 27, 2012, as part of the Purchase & Assumption Agreement, RB&T did not immediately acquire the TCB banking facility, including outstanding lease agreements and furniture, fixtures and equipment. During the third quarter of 2012, RB&T renegotiated a new lease with the landlord related to the sole banking facility and acquired all related data processing equipment and fixed assets totaling approximately $288,000.

First Commercial Bank

During the third quarter of 2012, the Bank recorded an initial bargain purchase gain of $27.1 million as a result of the FCB acquisition. The bargain purchase gain was realized because the overall price paid by RB&T was substantially less than the fair value of the FCB assets acquired and liabilities assumed in the acquisition.

On September 7, 2012, as part of the Purchase & Assumption Agreement, RB&T did not immediately acquire the FCB banking facility, including outstanding lease agreements and furniture, fixtures and equipment. RB&T will acquire all data processing equipment and fixed assets totaling approximately $350,000 during the fourth quarter of 2012, if RB&T chooses to maintain the current lease for FCB’s sole location.

17

FAIR VALUE METHODS ASSOCIATED WITH THE ACQUISITIONS OF FAILED BANKS

The following is a description of the methods used to determine the fair values of significant assets and liabilities at the respective acquisition dates as presented throughout:

Cash and Due from Banks and Interest-bearing Deposits in Banks –The carrying amount of these assets, adjusted for any cash items deemed uncollectible by management, was determined to be a reasonable estimate of fair value based on their short-term nature.

Investment Securities – Investment securities were acquired at fair value from the FDIC. The fair values provided by the FDIC were reviewed and considered reasonable based on RB&T’s understanding of the marketplace. Federal Home Loan Bank (“FHLB”) stock was acquired at cost, as it is not practicable to determine its fair value given restrictions on its marketability.

With the TCB acquisition, RB&T acquired $43 million in securities at fair value. The majority of the securities acquired were subsequently sold during the first quarter of 2012 with RB&T realizing a net gain on the corresponding sales of approximately $56,000.

With the FCB acquisition, RB&T acquired $12 million in securities at fair value. The nature of these securities acquired were consistent with RB&T’s existing investment portfolio and RB&T elected not to sell these securities.

Loans – Fair values for loans were based on a discounted cash flow methodology that considered factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and a discount rate reflecting current market rates for new originations of comparable loans adjusted for the risk inherent in the cash flow estimates.

Certain loans that were deemed to be collateral dependent were valued based on the fair value of the underlying collateral. These estimates were based on the most recently available real estate appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property and other related factors to estimate the current value of the collateral.

With the TCB acquisition, RB&T purchased approximately $99 million in loans with a fair value of approximately $74 million. Subsequent to January 27, 2012, the FDIC repurchased approximately $20 million of TCB loans at a price of par less the original discount that RB&T received when it purchased the loans on January 27, 2012 of $3 million. Loans repurchased by the FDIC were valued at the contractual amount reduced by the applicable discount.

With the FCB acquisition, RB&T purchased approximately $172 million in loans with a fair value of approximately $127 million.

18

The composition of acquired loans as of the respective acquisition dates follows:

Tennessee Commerce Bank	January 27, 2012
	As Previously Reported					As Recasted
	Contractual		Fair Value			Recast			Fair
(in thousands)	Amount		Adjustments			Adjustments			Value
Residential real estate	$	22,693	$	(4,076	)	$	243		$	18,860
Commercial real estate		18,646		(6,971	)		1,988			13,663
Real estate construction		14,877		(2,681	)		(1,972	)		10,224
Commercial		13,224		(6,939	)		496			6,781
Home equity		6,220		(606	)		24			5,638
Consumer:
Credit cards		608		(22	)		-			586
Overdrafts		672		(621	)		-			51
Other consumer		2,172		(750	)		51			1,473
Total loans	$	79,112	$	(22,666	)	$	830		$	57,276

First Commercial Bank	September 7, 2012
	Contractual		Fair Value			Fair
(in thousands)	Amount		Adjustments			Value
Residential real estate	$	48,409	$	(9,353	)	$	39,056
Commercial real estate		82,161		(12,688	)		69,473
Real estate construction		14,918		(6,182	)		8,736
Commercial		25,475		(15,983	)		9,492
Home equity		404		(3	)		401
Consumer:
Credit cards		-		-			-
Overdrafts		6		-			6
Other consumer		371		(5	)		366
Total loans	$	171,744	$	(44,214	)	$	127,530

The following table presents the purchased loans that are included within the scope of ASC Topic 310-30:

Tennessee Commerce Bank	January 27, 2012
	As Previously			Recast			As
(in thousands)	Reported			Adjustments			Recasted
Contractually-required principal and interest payments	$	52,278		$	-		$	52,278
Non-accretable difference		(21,308	)		903			(20,405	)
Accretable yield		(425	)		(58	)		(483	)
Fair value of loans	$	30,545		$	845		$	31,390

First Commercial Bank Acquisition
(in thousands)	September 7, 2012
Contractually-required principal and interest payments	$	116,940
Non-accretable difference		(33,523	)
Accretable yield		(2,827	)
Fair value of loans	$	80,590

19

For the nine months ended September 30, 2012 the Bank did not “transfer” any amounts between non-accretable and accretable yield related to the TCB acquisition. Instead, any changes between the accretable and non-accretable components were deemed to be the result of facts and circumstances that existed the day of the acquisition and became known to the Bank after the fact. Thus any adjustments between the two categories since the date of acquisition were deemed to be recast adjustments to the bargain purchase gain.

Core Deposit Intangible – In its assumption of the deposit liabilities for the 2012 acquisitions, RB&T believed that the customer relationships associated with these deposits had intangible value, although this value was anticipated to be modest given the nature of the deposit accounts and the anticipated rapid account run-off since acquired. RB&T recorded a core deposit intangible asset of $64,000 and $559,000 related to the TCB and FCB acquisitions, respectively. The fair value of this intangible asset was estimated based on a discounted cash flow methodology that gave appropriate consideration to type of deposit, deposit retention, cost of the deposit base, and net maintenance cost attributable to customer deposits.

OREO– OREO is presented at fair value, which is the estimated value that management expects to receive when the property is sold, net of related costs to sell. These estimates were based on the most recently available real estate appraisals, with certain adjustments made based on the type of property, age of appraisal, current status of the property and other related factors to estimate the current value of the property.

RB&T acquired $14 million in OREO related to the TCB acquisition, which was reduced by a $3 million fair value adjustment as of January 27, 2012. Subsequent to the first quarter, RB&T posted a total recast adjustment of $1.1 million to OREO to mark several properties to market based on appraisals received.

RB&T acquired $19 million in OREO related to the FCB acquisition, which was reduced by a $8 million fair value adjustment as of September 7, 2012. Information obtained subsequent to September 7, 2012 through the date of this filing was considered in forming the estimates of the fair value of the TCB OREO acquired.

FHLB Advances – RB&T acquired $3 million in FHLB advances related to the FCB acquisition. The advances were marked to market as of the acquisition date based on their early termination penalties as of that date. RB&T paid off the advances in September 2012 at no additional loss beyond the fair value adjustment as of their date of acquisition.

Deposits – The fair values used for the demand and savings deposits that comprise the acquisition accounts acquired, by definition, equal the amount payable on demand at the acquisition date. The fair values for time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered to the interest rates embedded on such time deposits.

RB&T assumed $947 million in deposits at estimated fair value in connection with the TCB acquisition. As permitted by the FDIC, within seven days of the acquisition date, RB&T had the option to disclose to TCB’s deposit customers that it was repricing the acquired deposit portfolios. In addition, depositors had the option to withdraw funds without penalty. RB&T chose to re-price all of the acquired TCB interest-bearing deposits, including transaction, time and brokered deposits with an effective date of January 28, 2012. This re-pricing triggered time and brokered deposit run-off consistent with management’s expectations. Through September 30, 2012, approximately 95% of the assumed TCB interest-bearing deposit account balances had exited RB&T, with no penalty on the applicable time and brokered deposits. At September 30, 2012, RB&T had $52 million of deposits remaining from the TCB acquisition.

RB&T assumed $196 million in deposits at estimated fair value in connection with the FCB acquisition. RB&T chose to re-price all of the acquired FCB time deposits with an effective date of October 1, 2012. This re-pricing triggered certificate of deposit run-off consistent with management’s expectations. Through September 30, 2012, approximately 38% of the assumed interest-bearing deposit account balances had exited RB&T, with no penalty on the applicable time and brokered deposits. Information obtained subsequent to September 7, 2012 through the date of this filing, was considered in forming estimates of cash flows for the deposit liabilities assumed as of the acquisition date.

20

The composition of deposits assumed at fair value as of the respective 2012 acquisitions of failed banks follows:

Tennessee Commerce Bank	January 27, 2012
	Contractual		Fair Value		Recast		Fair
(in thousands)	Amount		Adjustments		Adjustments		Value
Demand	$	3,190	$	-	$	-	$	3,190
Money market accounts		11,338		-		-		11,338
Savings		91,859		-		-		91,859
Individual retirement accounts*		15,486		-		-		15,486
Time deposits, $100,000 and over*		278,825		-		-		278,825
Other certificates of deposit*		108,003		14		-		108,017
Brokered certificates of deposit*		418,940		40		-		418,980
Total interest-bearing deposits		927,641		54		-		927,695
Total non interest-bearing deposits		19,754		-		-		19,754
Total deposits	$	947,395	$	54	$	-	$	947,449

First Commercial Bank	September 7, 2012
	Contractual		Fair Value		Recast		Fair
(in thousands)	Amount		Adjustments		Adjustments		Value
Demand	$	4,003	$	-	$	-	$	4,003
Money market accounts		38,187		-		-		38,187
Savings		-		-		-		-
Individual retirement accounts*		16,780		-		-		16,780
Time deposits, $100,000 and over*		14,740		-		-		14,740
Other certificates of deposit*		62,033		3		-		62,036
Brokered certificates of deposit*		53,314		-		-		53,314
Total interest-bearing deposits		189,057		3		-		189,060
Total non interest-bearing deposits		7,197		-		-		7,197
Total deposits	$	196,254	$	3	$	-	$	196,257
* - denotes a time deposit

21

RESULTS OF OPERATIONS

With regard to the 2012 acquisitions of failed banks, disclosure of supplemental pro forma financial information and prior period comparisons is deemed neither practical nor meaningful given the troubled nature of the institutions prior to RB&T’s acquisition. Results of operations for the TCB and FCB franchises included in the consolidated results follows:

Tennessee Commerce Bank
	Three Months Ended			Nine Months Ended
(in thousands)	September 30, 2012			September 30, 2012
Interest income:
Loans, including fees	$	729		$	2,372
Taxable investment securities		253			696
Total interest income		982			3,068
Interest expense:
Deposits		9			56
Total interest expense		9			56
Net interest income		973			3,012
Provision for loan losses		-			-
Net interest income after provision for loan losses		973			3,012
Non interest income:
Service charges on deposit accounts		24			48
Bargain purchase gain		(189	)		27,614
Gain on sale of securities available for sale		-			56
Other		74			700
Total non interest income		(91	)		28,418
Non interest income
Salaries and employee benefits		488			2,497
Occupancy and equipment, net		188			774
Communication and transportation		29			189
Marketing and development		(15	)		4
FDIC insurance expense		8			60
Data processing		78			685
Supplies		7			28
Other real estate owned expense		58			161
Other		183			963
Total non interest expenses		1,024			5,361
Income before income tax expense	$	(142	)	$	26,069

Related to the TCB acquisition, RB&T incurred acquisition and integration costs of approximately $2.3 million through September 30, 2012. Included in the total integration costs was $671,000 for estimated short-term retention bonuses for certain former TCB employees and short-term incentive bonuses for existing RB&T employees related to the successful branch consolidation and core system conversion completed in July 2012. In addition, total integration costs included $622,000 for estimated professional and consulting fees, as well as $328,000 for a long-term incentive program for RB&T employees based upon a 2-year profitability target for the overall TCB operation.

On July 13, 2012, RB&T converted the TCB core operating platform into its own. Beginning in August, TCB achieved direct operating expenses more in-line with other banking center operating costs.

22

First Commercial Bank
	Three and Nine Months Ended
(in thousands)	September 30, 2012
Interest income:
Loans, including fees	$	474
Taxable investment securities		4
Total interest income		478
Interest expense:
Deposits		141
Total interest expense		141
Net interest income		337
Provision for loan losses		-
Net interest income after provision for loan losses		337
Non interest income:
Service charges on deposit accounts		7
Bargain purchase gain		27,112
Gain on sale of securities available for sale		-
Other		1
Total non interest income		27,120
Non interest income
Salaries and employee benefits		613
Occupancy and equipment, net		210
Communication and transportation		15
Marketing and development		-
FDIC insurance expense		9
Data processing		265
Supplies		41
Other real estate owned expense		165
Other		644
Total non interest expenses		1,962
Income before income tax expense	$	25,495

Related to the FCB acquisition, RB&T accrued acquisition and integration costs of approximately $1.2 million through September 30, 2012. Included in the total integration costs was $402,000 for estimated short-term retention bonuses for certain former FCB employees and short-term incentive bonuses for existing RB&T employees related to a successful branch consolidation and core system conversion. In addition, total integration costs included $320,000 for estimated professional and consulting fees, as well as $88,000 for a long-term incentive program for RB&T employees based upon a 2-year profitability target for the overall FCB operation.

23

3.        INVESTMENT SECURITIES

Securities available for sale:

The gross amortized cost and fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

	Gross		Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
September 30, 2012 (in thousands)	Cost		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	91,910	$	771	$	-		$	92,681
Private label mortgage backed security		5,818		-		(866	)		4,952
Mortgage backed securities - residential		217,147		7,446		-			224,593
Collateralized mortgage obligations		209,312		1,758		(60	)		211,010
Total securities available for sale	$	524,187	$	9,975	$	(926	)	$	533,236
	Gross		Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
December 31, 2011 (in thousands)	Cost		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	152,085	$	814	$	(225	)	$	152,674
Private label mortgage backed security		5,818		-		(1,276	)		4,542
Mortgage backed securities - residential		287,013		6,343		(27	)		293,329
Collateralized mortgage obligations		194,663		1,281		(541	)		195,403
Total securities available for sale	$	639,579	$	8,438	$	(2,069	)	$	645,948

Mortgage backed Securities

At September 30, 2012, the majority of the mortgage backed securities held by the Bank were issued by U.S. government-sponsored entities and agencies, primarily Federal Home Loan Mortgage Corporation (“Freddie Mac” or “FHLMC”) and Fannie Mae (“FNMA”), institutions that the government has affirmed its commitment to support. At September 30, 2012 and December 31, 2011, there were gross unrealized/unrecognized losses of $60,000 and $568,000 related to available for sale and held to maturity mortgage backed securities other than the private label mortgage backed security. Because the decline in fair value of these mortgage backed securities is attributable to changes in interest rates and illiquidity, and not credit quality, and because the Bank does not have the intent to sell these mortgage backed securities, and it is likely that it will not be required to sell the securities before their anticipated recovery, management does not consider these securities to be other-than-temporarily impaired.

The Bank’s mortgage backed securities portfolio includes one private label mortgage backed security with a fair value of $5.0 million that had gross unrealized losses of approximately $866,000 at September 30, 2012 and $1.3 million at December 31, 2011. As of September 30, 2012, the Bank believes there is no further credit loss component of OTTI related to the private label mortgage backed security in addition to that which has already been recorded. Additionally, the Bank does not have the intent to sell this security and it is likely that it will not be required to sell the security before its anticipated recovery.

24

Securities to be held to maturity:

The carrying value, gross unrecognized gains and losses, and fair value of securities to be held to maturity were as follows:

			Gross		Gross
	Carrying		Unrecognized		Unrecognized			Fair
September 30, 2012 (in thousands)	Value		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	4,417	$	13	$	(7	)	$	4,423
Mortgage backed securities - residential		1,085		95		-			1,180
Collateralized mortgage obligations		42,524		321		-			42,845
Total securities to be held to maturity	$	48,026	$	429	$	(7	)	$	48,448
			Gross		Gross
	Carrying		Unrecognized		Unrecognized			Fair
December 31, 2011 (in thousands)	Value		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	4,233	$	18	$	(10	)	$	4,241
Mortgage backed securities - residential		1,376		101		-			1,477
Collateralized mortgage obligations		22,465		159		-			22,624
Total securities to be held to maturity	$	28,074	$	278	$	(10	)	$	28,342

During the nine months ended September 30, 2012, the Bank recognized net securities gains in earnings for securities available for sale as follows:

● The Bank sold six available for sale securities acquired in the TCB acquisition with an amortized cost of $35 million, resulting in a pre-tax gain of $53,000 during the first quarter of 2012.

● The Bank realized $3,000 in pre-tax gains related to unamortized discount accretion on $10 million of callable U.S. Government agencies that were called during the first quarter of 2012 before their maturity.

● There were no sales of securities available for sale during the second or third quarters of 2012.

During the nine months ended September 30, 2011, the Bank recognized net securities gains in earnings for securities available for sale as follows:

● During the second quarter of 2011, the Bank sold available for sale mortgage backed securities with an amortized cost of $132 million, resulting in a pre-tax gain of $2.0 million.

● During the third quarter of 2011, the Bank realized $188,000 in pre-tax gains related to unamortized discount accretion on $24 million of callable U.S. Government agencies that were called during the third quarter of 2011 before their maturity.

The tax provision related to the Bank’s realized gains totaled $20,000 and $772,000 for the nine months ended September 30, 2012 and 2011, respectively.

See additional discussion regarding securities acquired in connection with the 2012 acquisitions of failed banks under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

25

The amortized cost and fair value of the investment securities portfolio by contractual maturity at September 30, 2012 follows. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations whether or not there are associated call or prepayment penalties. Securities not due at a single maturity date are detailed separately.

	Securities				Securities
	available for sale				held to maturity
	Amortized		Fair		Carrying		Fair
September 30, 2012 (in thousands)	Cost		Value		Value		Value
Due in one year or less	$	1,009	$	1,009	$	2,211	$	2,213
Due from one year to five years		88,342		89,112		2,206		2,210
Due from five years to ten years		2,559		2,560		-		-
Due beyond ten years		-		-		-		-
Private label mortgage backed security		5,818		4,952		-		-
Mortgage backed securities - residential		217,147		224,593		1,085		1,180
Collateralized mortgage obligations		209,312		211,010		42,524		42,845
Total securities	$	524,187	$	533,236	$	48,026	$	48,448

At September 30, 2012 and December 31, 2011, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.

Market Loss Analysis

Securities with unrealized losses at September 30, 2012 and December 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	Less than 12 months					12 months or more					Total
September 30, 2012 (in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized  Losses
U.S. Treasury securities and
U.S. Government agencies	$	500	$	(7	)	$	-	$	-		$	500	$	(7	)
Private label mortgage backed security		-		-			4,952		(866	)		4,952		(866	)
Mortgage backed securities - residential,
including Collateralized mortgage obligations		16,336		(60	)		-		-			16,336		(60	)
Total	$	16,836	$	(67	)	$	4,952	$	(866	)	$	21,788	$	(933	)
	Less than 12 months					12 months or more					Total
December 31, 2011 (in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
U.S. Treasury securities and
U.S. Government agencies	$	60,547	$	(235	)	$	-	$	-		$	60,547	$	(235	)
Private label mortgage backed security		-		-			4,542		(1,276	)		4,542		(1,276	)
Mortgage backed securities - residential,
including Collateralized mortgage obligations		136,775		(568	)		-		-			136,775		(568	)
Total	$	197,322	$	(803	)	$	4,542	$	(1,276	)	$	201,864	$	(2,079	)

At September 30, 2012, the Bank’s security portfolio consisted of 167 securities, six of which were in an unrealized loss position. The majority of the Bank’s unrealized loss dollars at September 30, 2012 were related to the Bank’s private label mortgage backed security, as discussed throughout this section of the filing.

26

Other-than-temporary impairment (“OTTI”)

Unrealized losses for all investment securities are reviewed to determine whether the losses are “other-than-temporary.” Investment securities are evaluated for OTTI on at least a quarterly basis and more frequently when economic or market conditions warrant such an evaluation to determine whether a decline in their value below amortized cost is other-than-temporary. In conducting this assessment, the Bank evaluates a number of factors including, but not limited to:

● The length of time and the extent to which fair value has been less than the amortized cost basis;

● The Bank’s intent to hold until maturity or sell the debt security prior to maturity;

● An analysis of whether it is more likely than not that the Bank will be required to sell the debt security before its anticipated recovery;

● Adverse conditions specifically related to the security, an industry, or a geographic area;

● The historical and implied volatility of the fair value of the security;

● The payment structure of the security and the likelihood of the issuer being able to make payments;

● Failure of the issuer to make scheduled interest or principal payments;

● Any rating changes by a rating agency; and

● Recoveries or additional decline in fair value subsequent to the balance sheet date.

The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value are not necessarily favorable, or that there is a general lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Once a decline in value is determined to be other-than-temporary, the value of the security is reduced and a corresponding charge to earnings is recognized for the anticipated credit losses.

Nationally, residential real estate values have declined significantly since 2007. These declines in value, coupled with the reduced ability of certain homeowners to refinance or repay their residential real estate obligations, have led to elevated delinquencies and losses in residential real estate loans. Many of these loans have previously been securitized and sold to investors as private label mortgage backed securities. The Bank owns one private label mortgage backed security with a total carrying value of $5.8 million at September 30, 2012. This security is mostly backed by “Alternative A” first lien mortgage loans and is backed with an insurance “wrap” or guarantee with an average life currently estimated at five years. Due to current market conditions, this asset remains extremely illiquid, and as such, the Bank determined it to be a Level 3 security in accordance with FASB ASC Topic 820, Fair Value Measurements and Disclosures. Based on this determination, the Bank utilized an income valuation model (present value model) approach, in determining the fair value of the security. This approach is beneficial for positions that are not traded in active markets or are subject to transfer restrictions, and/or where valuations are adjusted to reflect illiquidity and/or non-transferability. Such adjustments are generally based on available market evidence. In the absence of such evidence, management’s best estimate is used. Management’s best estimate consists of both internal and external support for this investment.

Further deterioration in economic conditions could cause the Bank to record additional impairment charges related to credit losses of up to $5.8 million, which is the current gross amortized cost of the Bank’s one private label mortgage backed security.

See additional discussion regarding the Bank’s private label mortgage backed security under Footnote 7 “Fair Value.”

Pledged Investment Securities

Investment securities pledged to secure public deposits, securities sold under agreements to repurchase and securities held for other purposes, as required or permitted by law are as follows:

(in thousands)	September 30, 2012		December 31, 2011
Carrying amount	$	403,009	$	613,927
Fair value		411,720		620,922

27

4.           LOANS AND ALLOWANCE FOR LOAN LOSSES

The composition of the loan portfolio follows:

(in thousands)	September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	1,144,544	$	985,735
Non owner occupied		80,142		99,161
Commercial real estate		716,516		639,966
Commercial real estate - purchased whole loans		33,374		32,741
Real estate construction		79,162		67,406
Commercial		146,400		119,117
Warehouse lines of credit		166,884		41,496
Home equity		251,072		280,235
Consumer:
Credit cards		8,570		8,580
Overdrafts		733		950
Other consumer		14,960		9,908
Total loans		2,642,357		2,285,295
Less: Allowance for loan losses		24,100		24,063
Total loans, net	$	2,618,257	$	2,261,232

As discussed under Footnote 2 “Acquisitions of Failed Banks,” the above loan balances at September 30, 2012, contained $160 million related to the 2012 TCB and FCB acquisitions.

The contractual amount of the loans purchased in the TCB acquisition decreased from $79 million as of the acquisition date to $45 million as of September 30, 2012. The carrying value of the loans purchased in the TCB acquisition was $57 million as of the acquisition date compared to $34 million as of September 30, 2012.

The contractual amount and carrying value of the loans purchased in the FCB acquisition were $162 million and $126 million, as of September 30, 2012.

The composition of TCB and FCB loans outstanding at September 30, 2012 follows:

September 30, 2012 (in thousands)	TCB		FCB		Total
Residential real estate	$	13,215	$	37,971	$	51,186
Commercial real estate		8,100		69,440		77,540
Real estate construction		5,326		8,732		14,058
Commercial		1,549		9,238		10,787
Home equity		4,755		381		5,136
Consumer:						-
Credit cards		393		-		393
Overdrafts		4		8		12
Other consumer		859		370		1,229
Total loans	$	34,201	$	126,140	$	160,341

28

Credit Quality Indicators

Bank procedures for assessing and maintaining credit gradings differs slightly depending on whether a new or renewed loan is being underwritten, or whether an existing loan is being re-evaluated for potential credit quality concerns. The latter usually occurs upon receipt of updated financial information, or other pertinent data, that would potentially cause a change in the loan grade. Specific Bank procedures follow:

● For new and renewed commercial, commercial real estate and real estate construction, the Bank’s Credit Administration Department (“CAD”), which acts independently of the loan officer, assigns the credit quality grade to the loan. Loan grades for new commercial, commercial real estate and real estate construction loans with an aggregate credit exposure of $1.5 million or greater are validated by the Senior Loan Committee (“SLC”). Loan grades for renewed commercial, commercial real estate and real estate construction loans with an aggregate credit exposure of $2 million or greater, are also validated by the SLC.

● The SLC is chaired by the Chief Operating Officer of Commercial Banking (“COO”) and includes the Bank’s Chief Commercial Credit Officer (“CCCO”) and is attended by the Bank’s Chief Risk Management Officer (“CRMO”).

● Commercial loan officers are responsible for reviewing their loan portfolios and reporting any adverse material changes to the CCCO. When circumstances warrant a review and possible change in the credit quality grade, loan officers are required to notify the Bank’s CAD.

● The COO meets monthly with commercial loan officers to discuss the status of past due loans and possible classified loans. These meetings are also designed to give loan officers an opportunity to identify an existing loan that should be downgraded.

● Monthly, members of senior management along with managers of Commercial Lending, CAD, Special Assets and Retail Collections attend a Special Asset Committee (“SAC”) meeting. The SAC reviews all commercial and commercial real estate past due, classified, and impaired loans in excess of $100,000 and discusses the relative trends and current status of these assets. In addition, the SAC reviews all retail residential real estate loans exceeding $750,000 and all home equity loans exceeding $100,000 that are 80-days or more past due or that are on non-accrual status. SAC also reviews the actions taken by management regarding foreclosure mitigation, loan extensions, troubled debt restructures and collateral repossessions. Based on the information reviewed in this meeting, the SAC approves all specific loan loss allocations to be recognized by the Bank within its Allowance for Loan Loss analysis.

● All new and renewed warehouse lending loans are approved by the SLC and Executive Loan Committee. The CAD assigns the initial credit quality grade to warehouse lending loans. Monthly, members of senior management along with the SLC, review warehouse lending activity and monitor key performance indicators such as average days outstanding, average FICO, average LTV and other important factors.

On at least an annual basis, the Bank’s internal loan review department analyzes all aggregate lending relationships with outstanding balances greater than $1 million that are internally classified as “Special Mention/Watch,” “Substandard,” “Doubtful” or “Loss.” In addition, for all “Pass” rated loans, the Bank analyzes, on at least an annual basis, all aggregate lending relationships with outstanding balances exceeding $4 million.

29

The Banks’s credit quality indicators consist of an internal grading system used to assign grades to all loans except residential real estate, consumer loans and purchased credit impaired loans. The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, public information, and current economic trends. The Bank also considers the fair value of the underlying collateral and the strength and willingness of the guarantor(s). The Bank analyzes loans individually and based on this analysis, establishes a credit risk rating. The Bank uses the following definitions for risk ratings:

Risk Grade 1 – Excellent (Pass): Loans fully secured by liquid collateral, such as certificates of deposit, reputable bank letters of credit, or other cash equivalents; loans fully secured by publicly traded marketable securities where there is no impediment to liquidation; or loans to any publicly held company with a current long-term debt rating of A or better.

Risk Grade 2 – Good (Pass): Loans to businesses that have strong financial statements containing an unqualified opinion from a Certified Public Accounting firm and at least three consecutive years of profits; loans supported by unaudited financial statements containing strong balance sheets, five consecutive years of profits, a five-year satisfactory relationship with the Bank, and key balance sheet and income statement trends that are either stable or positive; loans that are guaranteed or otherwise backed by the full faith and credit of the U.S. government or an agency thereof, such as the Small Business Administration; or loans to publicly held companies with current long-term debt ratings of Baa or better.

Risk Grade 3 – Satisfactory (Pass): Loans supported by financial statements (audited or unaudited) that indicate average or slightly below average risk and having some deficiency or vulnerability to changing economic conditions; loans with some weakness but offsetting features of other support are readily available; loans that are meeting the terms of repayment, but which may be susceptible to deterioration if adverse factors are encountered.

Risk Grade 4 – Satisfactory/Monitored (Pass): Loans in this category are considered to be of acceptable credit quality, but contain greater credit risk than Satisfactory loans due to weak balance sheets, marginal earnings or cash flow, or other uncertainties. These loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in a Satisfactory/Monitored loan is within acceptable underwriting guidelines so long as the loan is given the proper level of management supervision.

Risk Grade 5 – Special Mention/Watch: Loans that possess some credit deficiency or potential weakness that deserves close attention. Such loans pose an unwarranted financial risk that, if not corrected, could weaken the loan by adversely impacting the future repayment ability of the borrower. The key distinctions of a Special Mention/Watch classification are that (1) it is indicative of an unwarranted level of risk and (2) credit weaknesses are not defined impairments to the primary source of repayment and are consider potential.

Purchased Credit Impaired Loans Group 1 (“PCI-1”): To the extent that purchased credit impaired loans, accounted for under ASC Topic 310-30 are performing in accordance with management’s performance expectations established in conjunction with the determination of the day-one fair values, such loans are not risk rated in the same categories as the Bank’s originated loans and are not considered in the determination of the required allowance for loan and lease losses. These loans are classified in the “PCI-1” category within the Bank’s classified loans, which is the equivalent of a “Watch” classification for the Bank’s originated loans.

PCI-1 loans may include loans that qualify as Troubled Debt Restructurings (“TDRs”), and therefore impaired, under the applicable TDR accounting standards. These TDRs within the PCI-1 category, however, will not be downgraded to Purchased Credit Impaired Group 2 Loans and will not require an additional provision for loan losses if their restructured cash flows are within management’s initial expectations when the loans were booked at fair value as of their date(s) of acquisition.

Any improvement in the expected performance of a PCI-1 loan would result in an adjustment to accretable yield, which would have a positive impact on interest income.

Purchased Credit Impaired Loans Group 2 (“PCI-2”): To the extent that purchased credit impaired loans, accounted for under ASC Topic 310-30 have deteriorated from management’s expectation established in conjunction with the determination of the day-one fair values, such loans will be considered impaired, and are considered in the determination of the required level of allowance for loan and lease losses. These loans are classified in the “PCI-2” category within the Bank’s classified loans, which is the equivalent of a “Substandard” classification for the Bank’s originated loans.

30

Any decrease in the expected cash flows will generally result in a provision for loan and lease losses.  Any improvement in the expected performance of a PCI-2 loan would result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.

See additional discussion regarding purchased credit impaired loans under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Risk Grade 6 – Substandard:One or more of the following characteristics may be exhibited in loans classified Substandard:

● Loans that possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.

● Loans are inadequately protected by the current net worth and paying capacity of the obligor.

● The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees.

● Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

● Unusual courses of action are needed to maintain a high probability of repayment.

● The borrower is not generating enough cash flow to repay loan principal, however, it continues to make interest payments.

● The Bank is forced into a subordinated or unsecured position due to flaws in documentation.

● Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.

● The Bank is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

● There is significant deterioration in market conditions to which the borrower is highly vulnerable.

Risk Grade 7 – Doubtful: One or more of the following characteristics may be present in loans classified Doubtful:

● Loans have all of the weaknesses of those classified as Substandard. However, based on existing conditions, these weaknesses make full collection of principal highly improbable.

● The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

● The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until the exact status of repayment is known.

Risk Grade 8 – Loss: Loans are considered uncollectible and of such little value that continuing to carry them as assets is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future. These loans will be either written off or a specific valuation allowance established.

For all residential real estate and consumer loans that do not meet the scope above, the Bank uses a grading system based on delinquency. Loans that are 80 days or more past due, on non-accrual, or are troubled debt restructurings are graded “Substandard.” Occasionally a real estate loan below scope may be graded as “Special Mention/Watch” or “Substandard” if the loan is cross collateralized with a classified commercial or commercial real estate loan.

Related to purchased loans accounted for under ASC Topic 310-20, such loans would be accounted for as would any other Bank-originated loan including presentation in any of the credit quality ratios, potentially becoming nonaccrual or impaired, as well as being risk rated under the Bank’s standard practices and procedures. In addition, purchased loans accounted for under ASC Topic 310-20 are considered in the determination of the required allowance for loan and lease losses.

Related to purchased credit-impaired loans accounted for under ASC Topic 310-30, management separately monitors this portfolio and on a quarterly basis reviews the loans contained within this portfolio against the factors and assumptions used in determining the day-one fair values. In addition to its quarterly evaluation, a loan is typically reviewed when it is modified or extended, or when material information becomes available to the Bank that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral.

31

For all risk rated loans, the Bank’s risk category of loans by class of loans follows:

									Purchased		Purchased
									Credit		Credit
			Special						Impaired		Impaired		Total
September 30, 2012			Mention /				Doubtful /		Loans		Loans		Rated
(in thousands)	Pass		Watch		Substandard		Loss		Group 1		Group 2		Loans*
Residential real estate:
Owner occupied	$	-	$	2,336	$	11,370	$	-	$	4,983	$	-	$	18,689
Non owner occupied		-		4,400		2,524		-		23,294		-		30,218
Commercial real estate		624,382		20,740		17,710		-		53,684		-		716,516
Commercial real estate -
Purchased whole loans		33,374		-		-		-		-		-		33,374
Real estate construction		60,146		1,787		3,056		-		14,173		-		79,162
Commercial		138,356		2,215		589		-		5,240		-		146,400
Warehouse lines of credit		166,884		-		-		-		-		-		166,884
Home equity		-		136		2,223		-		-		-		2,359
Consumer:
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		-		355		58		-		202		-		615
Total rated loans	$	1,023,142	$	31,969	$	37,530	$	-	$	101,576	$	-	$	1,194,217

			Special						Total
			Mention /				Doubtful /		Rated
December 31, 2011 (in thousands)	Pass		Watch		Substandard		Loss		Loans*
Residential real estate:
Owner occupied	$	-	$	1,180	$	14,002	$	-	$	15,182
Non owner occupied		-		2,470		2,295		-		4,765
Commercial real estate		600,338		27,158		12,470		-		639,966
Commercial real estate -
Purchased whole loans		32,741		-		-		-		32,741
Real estate construction		54,963		2,353		10,090		-		67,406
Commercial		116,450		2,294		373		-		119,117
Warehouse lines of credit		41,496		-		-		-		41,496
Home equity		-		-		3,856		-		3,856
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		2		-		2
Total rated loans	$	845,988	$	35,455	$	43,088	$	-	$	924,531

*-The above tables exclude all non classified residential real estate and consumer loans at the respective period ends. It also excludes all non classified small commercial and commercial real estate relationships totaling $100,000 or less. These loans are not rated since they are accruing interest and not past due 80 days or more.

32

Allowance for Loan Losses

Activity in the allowance for loan losses follows:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2012			2011			2012			2011
Allowance for loan losses at beginning of period	$	22,510		$	25,931		$	24,063		$	23,079
Charge offs - Traditional Banking		(1,220	)		(2,975	)		(7,444	)		(6,142	)
Charge offs - Refund Anticipation Loans		-			(6	)		(11,097	)		(15,484	)
Total charge offs		(1,220	)		(2,981	)		(18,541	)		(21,626	)
Recoveries - Traditional Banking		267			442			976			1,554
Recoveries - Refund Anticipation Loans		460			693			3,883			3,435
Total recoveries		727			1,135			4,859			4,989
Net loan charge offs - Traditional Banking		(953	)		(2,533	)		(6,468	)		(4,588	)
Net loan charge offs - Refund Anticipation Loans		460			687			(7,214	)		(12,049	)
Net loan charge offs		(493	)		(1,846	)		(13,682	)		(16,637	)
Provision for loan losses - Traditional Banking		2,543			547			6,505			5,454
Provision for loan losses - Refund Anticipation Loans		(460	)		(687	)		7,214			12,049
Total provision for loan losses		2,083			(140	)		13,719			17,503
Allowance for loan losses at end of period	$	24,100		$	23,945		$	24,100		$	23,945

The Bank’s allowance calculation has historically included specific allowance allocations for qualitative factors such as:

● Concentrations of credit;

● Nature, volume and seasoning of particular loan portfolios;

● Experience, ability and depth of lending staff;

● Effects of any changes in risk selection and underwriting standards, and other changes in lending policies, procedures and practices;

● Trends that could impact collateral values;

● Expectations regarding business cycles;

● Credit quality trends (including trends in classified, past due and nonperforming loans);

● Competition, legal and regulatory requirements;

● General national and local economic and business conditions;

● Offering of new loan products; and

● Expansion into new markets

Prior to January 1, 2012, the Bank’s allowance for loan losses calculation was supported with qualitative factors, as described above, in addition to a nominal “unallocated” component that totaled $1.9 million as of December 31, 2011. The Bank believes that historically the “unallocated” allowance properly reflected estimated credit losses determined in accordance with GAAP. The unallocated allowance was primarily related to RB&T’s loan portfolio, which is highly concentrated in the Kentucky and Southern Indiana real estate markets. These markets have remained relatively stable during the current economic downturn, as compared to other parts of the U.S. With the Bank’s recent expansion into the metropolitan Nashville, Tennessee and metropolitan Minneapolis, Minnesota markets, its plans to pursue future acquisitions into potentially new markets through FDIC-assisted transactions and its offering of new loan products, such as mortgage warehouse lines of credit, the Bank elected to revise its methodology to provide a more detailed calculation when estimating the impact of qualitative factors over the Bank’s various loan categories.

33

In executing this methodology change, the Bank primarily focused on large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment and are generally not included in the scope of ASC Topic 310-10-35 Accounting by Creditors for Impairment of a Loan. These portfolios are typically not graded and not subject to annual review. Such groups of loans include:

● Residential real estate

● Owner Occupied

● Non Owner Occupied

● Home equity

● Consumer:

● Credit cards

● Overdrafts

● Other consumer

See the table below for the quantification of the unallocated allowance methodology change among the loan segments. This methodology change had no impact on the Bank’s net provision for loan losses for the three and nine months ended September 30, 2012.

34

The following tables present the activity in the allowance for loan losses by portfolio class for the nine months ended September 30, 2012 and 2011:

										Commercial
	Residential Real Estate									Real Estate -			Real						Warehouse
Nine Months Ended	Owner			Non Owner			Commercial			Purchased			Estate						Lines of
September 30, 2012 (in thousands)	Occupied			Occupied			Real Estate			Whole Loans			Construction			Commercial			Credit
Beginning balance	$	5,212		$	1,142		$	7,724		$	-		$	3,042		$	1,025		$	104
Allocation of previously
unallocated allowance		1,117			146			47			-			-			-			-
Provision for loan losses		2,617			255			1,513			40			1,604			(293	)		313
Loans charged off		(2,422	)		(318	)		(353	)		-			(1,796	)		(18	)		-
Recoveries		183			14			70			-			83			21			-
Ending balance	$	6,707		$	1,239		$	9,001		$	40		$	2,933		$	735		$	417
(continued)				Refund			Consumer
	Home			Anticipation			Credit						Other
	Equity			Loans			Cards			Overdrafts			Consumer			Unallocated				Total
Beginning balance	$	2,984		$	-		$	503		$	135		$	227		$	1,965		$	24,063
Allocation of previously
unallocated allowance		536			-			47			17			55			(1,965	)		-
Provision for loan losses		765			7,214			(293	)		(14	)		(2	)		-			13,719
Loans charged off		(1,947	)		(11,097	)		(87	)		(318	)		(185	)		-			(18,541	)
Recoveries		73			3,883			33			332			167			-			4,859
Ending balance	$	2,411		$	-		$	203		$	152		$	262		$	-		$	24,100

										Commercial
	Residential Real Estate									Real Estate -			Real						Warehouse
Nine Months Ended	Owner			Non Owner			Commercial			Purchased			Estate						Lines of
September 30, 2011 (in thousands)	Occupied			Occupied			Real Estate			Whole Loans			Construction			Commercial			Credit
Beginning balance	$	3,775		$	1,507		$	7,214		$	-		$	2,612		$	1,347		$	-
Provision for loan losses		2,372			192			1,512			-			1,083			(322	)		43
Loans charged off		(1,699	)		(512	)		(1,081	)		-			(823	)		(100	)		-
Recoveries		186			4			284			-			231			125			-
Ending balance	$	4,634		$	1,191		$	7,929		$	-		$	3,103		$	1,050		$	43
(continued)				Refund			Consumer
	Home			Anticipation			Credit						Other
	Equity			Loans			Cards			Overdrafts			Consumer			Unallocated			Total
Beginning balance	$	3,581		$	-		$	492		$	125		$	461		$	1,965		$	23,079
Provision for loan losses		555			12,049			114			67			(162	)		-			17,503
Loans charged off		(1,043	)		(15,484	)		(172	)		(486	)		(226	)		-			(21,626	)
Recoveries		100			3,435			24			395			205			-			4,989
Ending balance	$	3,193		$	-		$	458		$	101		$	278		$	1,965		$	23,945

35

Non-performing Loans and Non-performing Assets

Detail of non-performing loans and non-performing assets follows:

(in thousands)	September 30, 2012			December 31, 2011
Loans on non-accrual status	$	20,436		$	23,306
Loans past due 90 days or more and still on accrual		616			-
Total non-performing loans		21,052			23,306
Other real estate owned		25,148			10,956
Total non-performing assets	$	46,200		$	34,262
Total Company Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.00	%
Traditional Banking Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.10	%

The other real estate owned balance at September 30, 2012 includes $12 million related to the 2012 acquisitions of failed banks. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

The following table presents the recorded investment in non-accrual loans and loans past due over 90 days still on accrual by class of loans:

					Loans Past Due 90 Days or More
	Non-Accrual Loans				and Still Accruing Interest
in thousands)	September 30, 2012		December 31, 2011		September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	11,636	$	12,183	$	158	$	-
Non owner occupied		1,582		1,565		-		-
Commercial real estate		2,808		3,032		-		-
Commercial real estate -
purchased whole loans		-		-		-		-
Real estate construction		1,911		2,521		455		-
Commercial		505		373		-		-
Warehouse lines of credit		-		-		-		-
Home equity		1,880		3,603		-		-
Consumer:
Credit cards		-		-		-		-
Overdrafts		-		-		-		-
Other consumer		114		29		3		-
Total	$	20,436	$	23,306	$	616	$	-

Non-accrual loans and loans past due 90-days-or-more and still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. Non-accrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and held current for six consecutive months and future payments are reasonably assured. Non-accrual troubled debt restructurings (“TDRs”) are reviewed for return to accrual status on an individual basis, with additional consideration given to the modification terms.

36

Delinquent Loans

The following tables present the aging of the recorded investment in loans by class of loans:

	30 - 59		60 - 89		Greater than		Total		Total
	Days		Days		90 Days		Loans		Loans Not		Total
September 30, 2012 (in thousands)	Past Due		Past Due		Past Due *		Past Due		Past Due		Loans
Residential real estate:
Owner occupied	$	2,488	$	968	$	7,034	$	10,490	$	1,134,054	$	1,144,544
Non owner occupied		842		5		602		1,449		78,693		80,142
Commercial real estate		446		606		737		1,789		714,727		716,516
Commercial real estate - purchased
whole loans		-		-		-		-		33,374		33,374
Real estate construction		-		-		1,974		1,974		77,188		79,162
Commercial		-		191		67		258		146,142		146,400
Warehouse lines of credit		-		-		-		-		166,884		166,884
Home equity		814		89		676		1,579		249,493		251,072
Consumer:
Credit cards		50		10		-		60		8,510		8,570
Overdrafts		128		1		-		129		604		733
Other consumer		84		72		8		164		14,796		14,960
Total	$	4,852	$	1,942	$	11,098	$	17,892	$	2,624,465	$	2,642,357

The Bank had $160 million in loans outstanding related to the 2012 acquisitions of failed banks at September 30, 2012, with approximately $733,000 of the purchased loans (accounted for under both ASC Topic 310-20 and ASC Topic 310-30) past due 30 or more days. There were no past due loans related to the FCB acquisition at September 30, 2012, as the Bank was acquired on September 7, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

	30 - 59		60 - 89		Greater than		Total		Total
	Days		Days		90 Days		Loans		Loans Not		Total
December 31, 2011 (in thousands)	Past Due		Past Due		Past Due *		Past Due		Past Due		Loans
Residential real estate:
Owner occupied	$	4,275	$	1,850	$	7,083	$	13,208	$	972,527	$	985,735
Non owner occupied		51		71		969		1,091		98,070		99,161
Commercial real estate		2,094		-		3,032		5,126		634,840		639,966
Commercial real estate - purchased
whole loans		-		-		-		-		32,741		32,741
Real estate construction		-		-		541		541		66,865		67,406
Commercial		-		16		89		105		119,012		119,117
Warehouse lines of credit		-		-		-		-		41,496		41,496
Home equity		582		773		2,686		4,041		276,194		280,235
Consumer:
Credit cards		40		13		-		53		8,527		8,580
Overdrafts		129		-		-		129		821		950
Other consumer		60		79		-		139		9,769		9,908
Total loans	$	7,231	$	2,802	$	14,400	$	24,433	$	2,260,862	$	2,285,295

* - All loans that were 90 days or more past due as of September 30, 2012 and December 31, 2011 were on non-accrual status, except for purchased credit impaired loans accounted for under ASC Topic 310-30.

37

Impaired Loans

The Bank defines impaired loans as follows:

● All loans, excluding ASC Topic 310-30 purchased credit impaired loans, internally classified as “Substandard,” “Doubtful” or “Loss;”

● All loans, excluding ASC Topic 310-30 purchased credit impaired loans, internally classified as “Special Mention/Watch” on non-accrual status,

● All retail and commercial TDRs including ASC Topic 310-30 purchased credit impaired loans;

● ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and

● Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.

See the section titled “Credit Quality Indicators” in this section of the document for additional discussion regarding the Bank’s loan classification structure.

Information regarding the Bank’s impaired loans follows:

(in thousands)	September 30, 2012		December 31, 2011
Loans with no allocated allowance for loan losses	$	47,103	$	32,171
Loans with allocated allowance for loan losses		44,615		45,022
Total impaired loans	$	91,718	$	77,193
Amount of the allowance for loan losses allocated	$	6,664	$	7,086

Approximately $14 million in impaired loans were added during the first nine months of 2012 in connection with the 2012 acquisitions of failed banks. Substantially all of these loans became classified as “impaired” through a modification of the original loan, which the Bank deemed to be a TDR. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

38

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio class based on impairment method as of September 30, 2012 and December 31, 2011:

							Commercial
	Residential Real Estate						Real Estate -		Real				Warehouse
	Owner		Non Owner		Commercial		Purchased		Estate				Lines of
September 30, 2012 (in thousands)	Occupied		Occupied		Real Estate		Whole Loans		Construction		Commercial		Credit
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	1,429	$	566	$	2,705	$	-	$	1,291	$	367	$	-
Collectively evaluated for
impairment		5,278		673		6,296		40		1,642		368		417
Acquired with deteriorated
credit quality		-		-		-		-		-		-		-
Total ending allowance
for loan losses	$	6,707	$	1,239	$	9,001	$	40	$	2,933	$	735	$	417
Loans:
Impaired loans individually
evaluated	$	37,993	$	5,272	$	36,114	$	-	$	5,979	$	4,694	$	-
Loans collectively evaluated for
impairment		1,106,551		74,870		680,402		33,374		73,183		141,706		166,884
Loans acquired with deteriorated
credit quality		-		-		-		-		-		-		-
Total ending loan balance	$	1,144,544	$	80,142	$	716,516	$	33,374	$	79,162	$	146,400	$	166,884
(continued)			Consumer
	Home		Credit				Other
	Equity		Cards		Overdrafts		Consumer		Total
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	306	$	-	$	-	$	-	$	6,664
Collectively evaluated for
impairment		2,105		203		152		262		17,436
Acquired with deteriorated
credit quality		-		-		-		-		-
Total ending allowance
for loan losses	$	2,411	$	203	$	152	$	262	$	24,100
Loans:
Impaired loans individually
evaluated	$	1,300	$	-	$	-	$	366	$	91,718
Loans collectively evaluated for
impairment		249,772		8,570		733		14,594		2,550,639
Loans acquired with deteriorated
credit quality		-		-		-		-		-
Total ending loan balance	$	251,072	$	8,570	$	733	$	14,960	$	2,642,357

39

							Commercial
	Residential Real Estate						Real Estate -		Real				Warehouse
	Owner		Non Owner		Commercial		Purchased		Estate				Lines of
December 31, 2011 (in thousands)	Occupied		Occupied		Real Estate		Whole Loans		Construction		Commercial		Credit
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	1,350	$	437	$	1,782	$	-	$	2,298	$	237	$	-
Collectively evaluated for
impairment		3,862		705		5,942		-		744		788		104
Total ending allowance
for loan losses	$	5,212	$	1,142	$	7,724	$	-	$	3,042	$	1,025	$	104
Loans:
Impaired loans individually
evaluated	$	25,803	$	2,777	$	28,046	$	-	$	12,968	$	4,492	$	-
Loans collectively evaluated for
impairment		959,932		96,384		611,920		32,741		54,438		114,625		41,496
Total ending loan balance	$	985,735	$	99,161	$	639,966	$	32,741	$	67,406	$	119,117	$	41,496
(continued)			Consumer
	Home		Credit				Other
	Equity		Cards		Overdrafts		Consumer		Unallocated		Total
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	982	$	-	$	-	$	-	$	-	$	7,086
Collectively evaluated for
impairment		2,002		503		135		227		1,965		16,977
Total ending allowance
for loan losses	$	2,984	$	503	$	135	$	227	$	1,965	$	24,063
Loans:
Impaired loans individually
evaluated	$	3,107	$	-	$	-	$	-	$	-	$	77,193
Loans collectively evaluated for
impairment		277,128		8,580		950		9,908		-		2,208,102
Total ending loan balance	$	280,235	$	8,580	$	950	$	9,908	$	-	$	2,285,295

40

The following tables present loans individually evaluated for impairment by class of loans as of September 30, 2012 and December 31, 2011. The difference between the “Unpaid Principal Balance” and “Recorded Investment” columns represents life-to-date partial write downs/charge offs taken on individual impaired credits.

							Three Months Ended				Nine Months Ended
							September 30, 2012				September 30, 2012
	Unpaid				Allowance for		Average		Interest		Average		Interest
	Principal		Recorded		Loan Losses		Recorded		Income		Recorded		Income
September 30, 2012  (in thousands)	Balance		Investment		Allocated		Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Residential real estate:
Owner occupied	$	30,879	$	30,879	$	-	$	28,249	$	177	$	25,378	$	397
Non owner occupied		2,557		2,557		-		2,097		138		1,539		138
Commercial real estate		9,257		9,257		-		10,416		404		8,924		456
Commercial real estate - purchased whole loans		-		-		-		-		-		-		-
Real estate construction		1,794		1,794		-		2,637		35		3,018		54
Commercial		2,082		2,082		-		2,096		28		2,127		68
Warehouse lines of credit		-		-		-		-		-		-		-
Home equity		168		168		-		782		-		648		-
Consumer:
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		366		366		-		214		13		123		13
Impaired loans with an allowance recorded:
Residential real estate:
Owner occupied		7,169		7,114		1,429		6,927		6		5,886		33
Non owner occupied		2,715		2,715		566		2,270		6		2,249		33
Commercial real estate		27,265		26,857		2,705		27,233		236		26,164		738
Commercial real estate - purchased whole loans		-		-		-		-		-		-		-
Real estate construction		5,304		4,185		1,291		5,165		36		6,108		108
Commercial		2,612		2,612		367		2,583		47		2,520		116
Warehouse lines of credit		-		-		-		-		-		-		-
Home equity		1,132		1,132		306		1,297		6		1,675		14
Consumer:				-
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		-		-		-		-		-		-		-
Total impaired loans		93,300		91,718		6,664		91,966		1,132		86,359		2,168

41

							Twelve Months Ended
							December 31, 2011
	Unpaid				Allowance for		Average		Interest
	Principal		Recorded		Loan Losses		Recorded		Income
December 31, 2011  (in thousands)	Balance		Investment		Allocated		Investment		Recognized
Impaired loans with no related allowance recorded:
Residential real estate:
Owner occupied	$	21,033	$	21,033	$	-	$	15,272	$	296
Non owner occupied		757		329		-		312		-
Commercial real estate		5,468		5,468		-		3,735		84
Commercial real estate - purchased whole loans		-		-		-		-		-
Real estate construction		2,824		2,625		-		1,589		72
Commercial		2,011		2,011		-		1,413		4
Warehouse lines of credit		-		-		-		-		-
Home equity		841		705		-		492		16
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		-		-		-
Impaired loans with an allowance recorded:
Residential real estate:
Owner occupied		4,864		4,770		1,350		3,137		22
Non owner occupied		2,451		2,448		437		1,983		52
Commercial real estate		23,052		22,578		1,782		17,916		723
Commercial real estate - purchased whole loans		-		-		-		-		-
Real estate construction		11,323		10,343		2,298		9,291		179
Commercial		2,481		2,481		237		3,137		16
Warehouse lines of credit		-		-		-		-		-
Home equity		2,402		2,402		982		1,434		-
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		-		-		-
Total impaired loans		79,507		77,193		7,086		59,711		1,464

42

Troubled Debt Restructurings

A TDR is the situation where the Bank grants a concession to the borrower that the Bank would not otherwise have considered due to a borrower’s financial difficulties. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Bank’s internal underwriting policy.

All TDRs are considered “Impaired” loans. The majority of the Bank’s commercial related and construction TDRs involve a restructuring of loan terms such as a reduction in the payment amount to require only interest and escrow (if required) and/or extending the maturity date of the loan. The substantial majority of the Bank’s residential real estate TDRs involve reducing the client’s loan payment through a rate reduction for a set period of time based on the borrower’s ability to service the modified loan payment.

Management determines whether to classify a TDR as non-performing based on its accrual status prior to modification. Non-accrual loans modified as TDRs remain on non-accrual status and continue to be reported as non-performing loans. Accruing loans modified as TDRs are evaluated for non-accrual status based on a current evaluation of the borrower’s financial condition and ability and willingness to service the modified debt. At September 30, 2012 and December 31, 2011, $10 million and $6 million of TDRs were classified as non-performing loans.

Detail of TDRs differentiated by loan type and accrual status follows:

	Troubled Debt		Troubled Debt		Total
	Restructurings on		Restructurings on		Troubled Debt
September 30, 2012 (in thousands)	Non-Accrual Status		Accrual Status		Restructurings
Residential real estate	$	5,378	$	33,273	$	38,651
Commercial real estate		2,438		29,435		31,873
Real estate construction		1,974		3,060		5,034
Commercial		486		5,075		5,561
Total troubled debt restructurings	$	10,276	$	70,843	$	81,119

Approximately $12 million in TDRs were added during the first nine months of 2012 in connection with the acquisitions of failed banks. There were no TDRs related to the FCB acquisition at September 30, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

	Troubled Debt		Troubled Debt		Total
	Restructurings on		Restructurings on		Troubled Debt
December 31, 2011 (in thousands)	Non-Accrual Status		Accrual Status		Restructurings
Residential real estate	$	2,573	$	24,557	$	27,130
Commercial real estate		1,294		22,246		23,540
Real estate construction		2,521		9,598		12,119
Commercial		-		4,233		4,233
Total troubled debt restructurings	$	6,388	$	60,634	$	67,022

The Bank considers a TDR to be performing to its modified terms if the loan is not past due 30 days or more as of the reporting date.

43

A summary of the categories of TDR loan modifications outstanding and respective performance under modified terms at September 30, 2012 and December 31, 2011 follows:

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
September 30, 2012 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	1,911	$	1,727	$	3,638
Rate reduction		21,456		1,800		23,256
Forbearance for 3-6 months		3,065		613		3,678
First modification extension		2,595		225		2,820
Subsequent modification extension		5,259		-		5,259
Total residential TDRs		34,286		4,365		38,651
Commercial related and construction loans:
Interest only payments for 6-24 months		10,096		708		10,804
Rate reduction		5,729		262		5,991
Forbearance for 3-6 months		747		829		1,576
First modification extension		10,816		1,146		11,962
Subsequent modification extension		12,135		-		12,135
Total commercial TDRs		39,523		2,945		42,468
Total troubled debt restructurings	$	73,809	$	7,310	$	81,119

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
December 31, 2011 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	5,990	$	373	$	6,363
Rate reduction		13,037		2,690		15,727
Forbearance for 3-6 months		-		-		-
First modification extension		849		728		1,577
Subsequent modification extension		3,358		105		3,463
Total residential TDRs		23,234		3,896		27,130
Commercial related and construction loans:
Interest only payments for 6-24 months		9,643		1,752		11,395
Rate reduction		1,221		624		1,845
Forbearance for 3-6 months		160		855		1,015
First modification extension		15,526		541		16,067
Subsequent modification extension		9,535		35		9,570
Total commercial TDRs		36,085		3,807		39,892
Total troubled debt restructurings	$	59,319	$	7,703	$	67,022

44

As of September 30, 2012 and December 31, 2011, 91% and 89% of the Bank’s TDRs were performing according to their modified terms. The Bank had provided $5 million of specific reserve allocations to customers whose loan terms have been modified in TDRs as of September 30, 2012 and December 31, 2011, respectively. Specific reserve allocations are generally assessed prior to loans being modified as a TDR, as most of these loans migrate from the Bank’s internal classified loan list and have been specifically provided for or reserved for as part of the Bank’s normal loan loss provisioning methodology. The Bank has not committed to lend any additional material amounts to its existing TDR relationships at September 30, 2012.

A summary of the categories of TDR loan modifications that occurred during the nine months ended September 30, 2012 follows:

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
September 30, 2012 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	511	$	1,727	$	2,238
Rate reduction		9,266		454		9,720
Forbearance for 3-6 months		3,347		410		3,757
First modification extension		2,595		225		2,820
Subsequent modification extension		1,149		613		1,762
Total residential TDRs		16,868		3,429		20,297
Commercial related and construction loans:
Interest only payments for 6 - 12 months		3,690		708		4,398
Rate reduction		3,026		-		3,026
Forbearance for 3-6 months		593		-		593
First modification extension		9,389		455		9,844
Subsequent modification extension		-		-		-
Total commercial TDRs		16,698		1,163		17,861
Total troubled debt restructurings	$	33,566	$	4,592	$	38,158

As of September 30, 2012, 88% of the Bank’s TDRs that occurred during 2012 were performing according to their modified terms. The Bank provided $2 million in specific reserve allocations to customers whose loan terms were modified in TDRs during the nine months ended September 30, 2012. As stated above, specific reserves are generally assessed prior to loans being modified as a TDR, as most of these loans migrate from the Bank’s internal classified loan list and have been specifically reserved for as part of the Bank’s normal reserving methodology.

There was no change between the pre and post modification loan balances at September 30, 2012 and December 31, 2011.

45

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification:

Troubled Debt Restructurings
That Subsequently Defaulted:	Number of		Recorded
($'s in thousands)	Loans		Investment
Residential real estate		11	$	2,980
Commercial real estate		3		970
Commercial real estate -
purchased whole loans		-		-
Real estate construction		4		1,974
Commercial		-		-
Warehouse lines of credit		-		-
Home equity		-		-
Consumer:
Credit cards		-		-
Overdrafts		-		-
Other consumer		-		-
Total		18	$	5,924

46

Refund Anticipation Loans

RAL Loss Reserves and Provision for Loan Losses:

Substantially all RALs issued by RB&T each year were made during the first quarter. RALs were generally repaid by the IRS or applicable taxing authority within two weeks of origination. Losses associated with RALs resulted from the IRS not remitting taxpayer refunds to RB&T associated with a particular tax return. This occurred for a number of reasons, including errors in the tax return and tax return fraud which are identified through IRS audits resulting from revenue protection strategies. In addition, RB&T also incurred losses as a result of tax debts not previously disclosed during its underwriting process.

At March 31st of each year, RB&T has reserved for its estimated RAL losses for the year based on current and prior-year funding patterns, information received from the IRS on current year payment processing, projections using RB&T’s internal RAL underwriting criteria applied against prior years’ customer data, and the subjective experience of RB&T management. RALs outstanding 30 days or longer were charged off at the end of each quarter with subsequent collections recorded as recoveries. Since the RAL season is over by the end of April of each year, substantially all uncollected RALs are charged off by June 30th of each year, except for those RALs management deems certain of collection.

As of September 30, 2012 and 2011, $10.7 million and $14.8 million of total RALs originated remained uncollected (outstanding past their expected funding date from the IRS), representing 1.35% and 1.43% of total gross RALs originated during the respective tax years. Substantially all of these RALs were charged off as of June 30, 2012 and 2011.

Management’s estimate of current year losses combined with recoveries of previous years’ RALs, resulted in a net provision for loan loss expense of $7.2 million and $12.0 million for the TRS division during the first nine months of 2012 and 2011. For the quarter ended September 30, 2012 and 2011, the TRS division provision for loan losses was a net credit of $460,000 and a net credit of $687,000.

For additional discussion regarding TRS, a division of RPG, see the following sections:

●          Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●          Part II Item 1A “Risk Factors”

Discontinuance of the RAL Product:

As previously disclosed, effective December 8, 2011, RB&T entered into an agreement with the FDIC resolving its differences regarding the TRS division. RB&T’s resolution with the FDIC was in the form of a Stipulation Agreement and a Consent Order (collectively, the “Agreement”). As part of the Agreement, RB&T and the FDIC settled all matters set out in the FDIC’s Amended Notice of Charges dated May 3, 2011 and the lawsuit filed against the FDIC by RB&T. As required by this settlement, RB&T discontinued offering the RAL product effective April 30, 2012, subsequent to the first quarter 2012 tax season.

For additional discussion regarding the Agreement, see the Company’s Form 8-K filed with the SEC on December 9, 2011, including Exhibits 10.1 and 10.2.

47

5. DEPOSITS

Ending deposit balances at September 30, 2012 and December 31, 2011 were as follows:

(in thousands)	September 30, 2012		December 31, 2011
Demand	$	562,470	$	523,708
Money market accounts		511,079		433,508
Brokered money market accounts		29,461		18,121
Savings		61,919		44,472
Individual retirement accounts*		40,088		31,201
Time deposits, $100,000 and over*		89,306		82,970
Other certificates of deposit*		157,025		103,230
Brokered certificates of deposit*		89,369		88,285
Total interest-bearing deposits		1,540,717		1,325,495
Total non interest-bearing deposits		514,893		408,483
Total deposits	$	2,055,610	$	1,733,978

(*) - Represents a time deposit.

The composition of TCB and FCB deposits outstanding at September 30, 2012 follows:

September 30 , 2012 (in thousands)	TCB		FCB		Total
Demand	$	994	$	3,583	$	4,577
Money market accounts		1,495		30,575		32,070
Brokered money market accounts		-		-		-
Savings		10,439		-		10,439
Individual retirement accounts*		1,489		9,823		11,312
Time deposits, $100,000 and over*		14,085		7,321		21,406
Other certificates of deposit*		8,336		33,808		42,144
Brokered certificates of deposit*		9,258		31,540		40,798
Total interest-bearing deposits		46,096		116,650		162,746
Total non interest-bearing deposits		5,711		17,873		23,584
Total deposits	$	51,807	$	134,523	$	186,330

(*) - Represents a time deposit.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

48

6.           FEDERAL HOME LOAN BANK (“FHLB”) ADVANCES

At September 30, 2012 and December 31, 2011, FHLB advances were as follows:

(in thousands)	September 30, 2012		December 31, 2011
Overnight FHLB advances	$	20,000	$	145,000
Fixed interest rate advances with a weighted average
interest rate of 2.27% due through 2035		433,487		669,630
Putable fixed interest rate advances with a weighted average
interest rate of 4.39% due through 2017(1)		100,000		120,000
Total FHLB advances	$	553,487	$	934,630

___________________________________

(1) - Represents putable advances with the FHLB. These advances have original fixed rate periods ranging from one to five years with original maturities ranging from three to ten years if not put back to the Bank earlier by the FHLB. At the end of their respective fixed rate periods and on a quarterly basis thereafter, the FHLB has the right to require payoff of the advances by the Bank at no penalty. Based on market conditions at this time, the Bank does not believe that any of its putable advances are likely to be “put back” to the Bank in the short-term by the FHLB.

As discussed under Footnote 2 “Acquisitions of Failed Banks,” RB&T assumed $3 million in FHLB advances in connection with the FCB acquisition. During the third quarter of 2012, RB&T prepaid these advances and incurred an early termination penalty of $63,000, which was substantially equivalent to the fair value adjustment recorded in connection with the initial day-one bargain purchase gain.

Each FHLB advance is payable at its maturity date, with a prepayment penalty for fixed rate advances that are paid off earlier than maturity. FHLB advances are collateralized by a blanket pledge of eligible real estate loans.At September 30, 2012, Republic had available collateral to borrow an additional $434 million from the FHLB. In addition to its borrowing line with the FHLB, Republic also had unsecured lines of credit totaling $216 million available through various other financial institutions.

During the first quarter of 2012, RB&T prepaid $81 million in FHLB advances. These advances had a weighted average cost of 3.56% and were all scheduled to mature between October 2012 and May 2013. The Bank incurred a $2.4 million early termination penalty in connection with this transaction.

During the fourth quarter of 2011, RB&T obtained $300 million in FHLB advances to partially fund the first quarter 2012 RAL program. These liabilities had a weighted average life of three months with a weighted average interest rate of 0.10%. Excluding this advance, the weighted average interest rate of all fixed rate advances was 3.11% at December 31, 2011.

For additional discussion regarding TRS, a division of RPG, see the following sections:

●          Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses

o          Footnote 11 “Segment Information”

●          Part II Item 1A “Risk Factors”

49

Aggregate future principal payments on FHLB advances as of September 30, 2012, based on contractual maturity dates, are detailed below:

Year	(in thousands)
2012	$	20,000
2013		35,000
2014		178,000
2015		25,000
2016		72,000
Thereafter		223,487
Total	$	553,487

The following table illustrates real estate loans pledged to collateralize advances and letters of credit with the FHLB:

(in thousands)	September 30, 2012		December 31, 2011
First lien, single family residential real estate	$	787,078	$	670,819
Home equity lines of credit		49,425		60,211
Multi-family commercial real estate		7,353		14,697

50

7.           FAIR VALUE

Fair value represents the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The Bank used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Securities available for sale: For all securities available for sale, excluding the Bank’s private label mortgage backed security, fair value is typically determined by matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). With the exception of the private label mortgage backed security, all securities available for sale are classified as Level 2 in the fair value hierarchy.

The Bank’s private label mortgage backed security remains extremely illiquid, and as such, the Bank classifies this security as a Level 3 security in accordance with FASB ASC Topic 820, Fair Value Measurements and Disclosures. Based on this determination, the Bank utilized an income valuation model (present value model) approach, in determining the fair value of this security.

See Footnote 3 “Investment Securities” for additional discussion regarding the Bank’s private label mortgage backed security.

Mortgage loans held for sale: The fair value of mortgage loans held for sale is determined using quoted secondary market prices. Mortgage loans held for sale are classified as Level 2 in the fair value hierarchy.

Derivative instruments: Mortgage Banking derivatives used in the ordinary course of business primarily consist of mandatory forward sales contracts (“forward contracts”) and rate lock loan commitments. The fair value of the Bank’s derivative instruments is primarily measured by obtaining pricing from broker-dealers recognized to be market participants. The pricing is derived from market observable inputs that can generally be verified and do not typically involve significant judgment by the Bank. Forward contracts and rate lock loan commitments are classified as Level 2 in the fair value hierarchy.

51

Impaired Loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Bank. Once received, a member of the CAD reviews the assumptions and approaches utilized in the appraisal, as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. On an annual basis, the Bank compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment, if any, should be made to the appraisal value of the remaining collateral dependent assets to arrive at a fair value.

Mortgage Servicing Rights: On a monthly basis, mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value. The valuation model utilizes assumptions that market participants would use in estimating future net servicing income and that can be validated against available market data (Level 2).

52

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which the Bank has elected the fair value option, are summarized below:

	Fair Value Measurements at
	September 30, 2012 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Securities available for sale:
U.S. Treasury securities and
U.S. Government agencies	$	-	$	92,681	$	-	$	92,681
Private label mortgage backed security		-		-		4,952		4,952
Mortgage backed securities - residential		-		224,593		-		224,593
Collateralized mortgage obligations		-		211,010		-		211,010
Total securities available for sale	$	-	$	528,284	$	4,952	$	533,236
Mandatory forward contracts	$	-	$	31,166	$	-	$	31,166
Rate lock loan commitments		-		26,489		-		26,489
Mortgage loans held for sale		-		3,385		-		3,385

	Fair Value Measurements at
	December 31, 2011 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Securities available for sale:
U.S. Treasury securities and
U.S. Government agencies	$	-	$	152,674	$	-	$	152,674
Private label mortgage backed security		-		-		4,542		4,542
Mortgage backed securities - residential		-		293,329		-		293,329
Collateralized mortgage obligations		-		195,403		-		195,403
Total securities available for sale	$	-	$	641,406	$	4,542	$	645,948
Mandatory forward contracts	$	-	$	20,394	$	-	$	20,394
Rate lock loan commitments		-		15,639		-		15,639
Mortgage loans held for sale		-		4,392		-		4,392

All transfers between levels are generally recognized at the end of each quarter. There were no transfers into or out of Level 1, 2 or 3 assets during the three and nine months ended September 30, 2012 and 2011.

53

The table below presents a reconciliation of the Bank’s private label mortgage backed security. This is the only asset that is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine month periods ended September 30, 2012 and 2011:

	Three Months Ended					Nine Months Ended
	September 30,					September 30,
(in thousands)	2012		2011			2012		2011
Balance, beginning of period	$	4,579	$	4,402		$	4,542	$	5,124
Total gains or losses included in earnings:
Net impairment loss recognized in earnings		-		-			-		(279	)
Net change in unrealized gain/(loss)		373		2,628			410		4,595
Realized pass through of actual losses		-		(2,347	)		-		(4,399	)
Principal paydowns		-		(141	)		-		(499	)
Balance, end of period	$	4,952	$	4,542		$	4,952	$	4,542

The Bank’s single private label mortgage backed security is supported by analysis prepared by an independent third party. The third party’s approach to determining fair value involved several steps: 1) detailed collateral analysis of the underlying mortgages, including consideration of geographic location, original loan-to-value and the weighted average FICO score of the borrowers; 2) collateral performance projections for each pool of mortgages underlying the security (probability of default, severity of default, and prepayment probabilities) and 3) discounted cash flow modeling.

The following table presents quantitative information about recurring Level 3 fair value measurements at September 30, 2012:

	Fair
	Value		Valuation	Unobservable
	(in thousands)		Technique	Inputs	Range
Private label mortgage backed security	$	4,952	Discounted cash flow	(1) Constant prepayment rate		2% - 6	%
				(2) Probability of default		7% - 31.50	%
				(2) Loss severity		60% - 70	%

The significant unobservable inputs in the fair value measurement of the Bank’s single private label mortgage backed security are prepayment rates, probability of default and loss severity in the event of default. Significant fluctuations in any of those inputs in isolation would result in a significantly lower/higher fair value measurement. Generally, a change in the assumption used for the probability of default is accompanied by a directionally similar change in the assumption used for loss severity and a directionally opposite change in the assumption used for prepayment rate.

54

Assets measured at fair value on a non-recurring basis are summarized below:

	Fair Value Measurements at
	September 30, 2012 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Impaired loans:
Residential real estate:
Owner occupied	$	-	$	-	$	904	$	904
Non owner occupied		-		-		355		355
Commercial real estate		-		-		2,827		2,827
Real estate construction		-		-		247		247
Commercial		-		-		23		23
Home equity		-		-		994		994
Total impaired loans *	$	-	$	-	$	5,350	$	5,350
Other real estate owned:
Residential real estate:
Owner occupied	$	-	$	-	$	1,355	$	1,355
Non owner occupied		-		-		-		-
Commercial real estate		-		-		6,069		6,069
Real estate construction		-		-		1,033		1,033
Total other real estate owned	$	-	$	-	$	8,457	$	8,457
Mortgage servicing rights	$	-	$	-	$	3,467	$	3,467

	Fair Value Measurements at
	December 31, 2011 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Impaired loans:
Residential real estate:
Owner occupied	$	-	$	-	$	885	$	885
Non owner occupied		-		-		545		545
Commercial real estate		-		-		4,520		4,520
Real estate construction		-		-		285		285
Commercial		-		-		60		60
Home equity		-		-		1,721		1,721
Total impaired loans *	$	-	$	-	$	8,016	$	8,016
Other real estate owned:
Residential real estate:
Owner occupied	$	-	$	-	$	3,477	$	3,477
Non owner occupied		-		-		417		417
Commercial real estate		-		-		1,418		1,418
Real estate construction		-		-		1,000		1,000
Total other real estate owned	$	-	$	-	$	6,312	$	6,312
Mortgage servicing rights	$	-	$	-	$	3,412	$	3,412

55

* - The impaired loan balances in the preceding two tables excludes TDRs. The difference between the carrying value and the fair value represents loss reserves recorded within the allowance for loan losses in accordance with FASB ASC Topic 310-10-35, “Accounting by Creditors for Impairment of a Loan.”

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at September 30, 2012:

	Fair				Range
	Value		Valuation	Unobservable	(Weighted
	(in thousands)		Technique	Inputs	Average)
Impaired loans - commercial real estate	$	3,098	(1) Sales comparison approach	(1) Adjustments determined by		10% - 69%	(19%)
				Management for differences
				between the comparable sales
	$	1,813	(2) Income approach	(2) Adjustments for differences		9% - 9%	(9%)
				between net operating income
				expectations
Impaired loans - residential real estate	$	2,252	Sales comparison approach	Adjustments determined by		14% - 65%	(27%)
				Management for differences
				between the comparable sales
Other real estate owned - residential	$	1,355	Sales comparison approach	Adjustments determined by		4% - 26%	(11%)
				Management for differences
				between the comparable sales
Other real estate owned - commercial
real estate	$	7,102	Sales comparison approach	Adjustments determined by		7% - 54%	(25%)
				Management for differences
				between the comparable sales
Mortgage servicing rights	$	3,467	Third party valuation pricing	Prepayment speeds		200% - 411%	(222%)
				Default rate		1.50% - 1.50%	(1.50%)
				Discount rate		9% - 9%	(9%)

The following section details impairment charges recognized during the period:

The Bank recorded realized impairment losses related to its single Level 3 private label mortgage backed security as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2012		2011		2012		2011
Net impairment loss recognized in earnings	$	-	$	-	$	-	$	279

See Footnote 3 “Investment Securities” for additional detail regarding impairment losses.

Collateral dependent impaired loans are generally measured for impairment using the fair market value for reasonable disposition of the underlying collateral. The Bank’s practice is to obtain new or updated appraisals on the loans subject to the initial impairment review and then to evaluate the need for an update to this value on an as necessary or possibly annual basis thereafter (depending on the market conditions impacting the value of the collateral). The Bank may discount the appraisal amount as necessary for selling costs and past due real estate taxes. If a new or updated appraisal is not available at the time of a loan’s impairment review, the Bank may apply a discount to the existing value of an old appraisal to reflect the property’s current estimated value if it is believed to have deteriorated in either: (i) the physical or economic aspects of the subject property or (ii) material changes in market conditions. The results of the impairment review results in an increase in the allowance for loan loss or in a partial charge-off of the loan, if warranted. Impaired loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.

56

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a carrying amount and valuation allowance as follows:

(in thousands)	September 30, 2012		December 31, 2011
Carrying amount of loans with a valuation allowance	$	5,903	$	5,391
Valuation allowance		1,147		1,717

Other real estate owned, which is carried at the lower of cost or fair value, is periodically assessed for impairment based on fair value at the reporting date. Fair value is determined from external appraisals using judgments and estimates of external professionals. Many of these inputs are not observable and, accordingly, these measurements are classified as Level 3. At September 30, 2012 and December 31, 2011, the carrying value of other real estate owned was $25 million and $11 million, respectively. The fair value of the Bank’s individual other real estate owned properties exceeded their carrying value at September 30, 2012 and December 31, 2011.

Mortgage servicing rights, carried at fair value because the fair value was less than the amortized cost, totaled $3.4 million at September 30, 2012. The $3.4 million consisted of an outstanding balance of $3.7 million, net of a valuation allowance of $333,000 at September 30, 2012, resulting in net impairment expense of $130,000 for the nine months ended September 30, 2012. At December 31, 2011, mortgage servicing rights carried at fair value totaled $3 million, made up of the outstanding balance of $3.2 million, net of a valuation allowance of $203,000, resulting in net impairment expense of $203,000 for the year ended December 31, 2011.

Detail of other real estate owned write downs follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2012		2011		2012		2011
Other real estate owned write-downs	$	866	$	236	$	1,207	$	463

57

The carrying amounts and estimated fair values of all financial instruments, at September 30, 2012 and December 31, 2011 follows:

			Fair Value Measurements at
			September 30, 2012 Using:
									Total
	Carrying								Fair
(in thousands)	Value		Level 1		Level 2		Level 3		Value
Assets:
Cash and cash equivalents	$	96,187	$	96,187	$	-	$	-	$	96,187
Securities available for sale		533,236		-		528,284		4,952		533,236
Securities to be held to maturity		48,026		-		48,448		-		48,448
Mortgage loans held for sale		3,385		-		3,385		-		3,385
Loans, net		2,618,257		-		-		2,692,285		2,692,285
Federal Home Loan Bank stock		28,784		-		-		-		N/A
Accrued interest receivable		10,088		-		10,088		-		10,088
Liabilities:
Non interest-bearing deposits		514,893		-		514,893		-		514,893
Transaction deposits		1,679,822		-		1,679,822		-		1,679,822
Time deposits		375,788		-		379,866		-		379,866
Securities sold under agreements
to repurchase and other short-term
borrowings		169,839		-		169,839		-		169,839
Federal Home Loan Bank advances		553,487		-		569,667		-		569,667
Subordinated note		41,240		-		41,162		-		41,162
Accrued interest payable		1,496		-		1,496		-		1,496

	December 31, 2011
	Carrying		Fair
(in thousands)	Value		Value
Assets:
Cash and cash equivalents	$	362,971	$	362,971
Securities available for sale		645,948		645,948
Securities to be held to maturity		28,074		28,342
Mortgage loans held for sale		4,392		4,392
Loans, net		2,261,232		2,305,208
Federal Home Loan Bank stock		25,980		25,980
Accrued interest receivable		9,679		9,679
Liabilities:
Non interest-bearing deposits		408,483		408,483
Transaction deposits		1,019,809		1,019,809
Time deposits		305,686		308,049
Securities sold under agreements
to repurchase and other short-term
borrowings		230,231		230,231
Federal Home Loan Bank advances		934,630		960,671
Subordinated note		41,240		41,158
Accrued interest payable		1,724		1,724

58

Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of the estimates.

The assumptions used in the estimation of the fair value of the Company’s financial instruments are explained below. Where quoted market prices are not available, fair values are based on estimates using discounted cash flow and other valuation techniques. Discounted cash flows can be significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. The following fair value estimates cannot be substantiated by comparison to independent markets and should not be considered representative of the liquidation value of the Company’s financial instruments, but rather a good-faith estimate of the fair value of financial instruments held by the Company. Certain financial instruments and all nonfinancial instruments are excluded from disclosure requirements.

The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments:

Cash and cash equivalents – The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1.

Mortgage loans held for sale – The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.

Loans, net – The fair value of loans is calculated using discounted cash flows by loan type resulting in a Level 3 classification. The discount rate used to determine the present value of the loan portfolio is an estimated market rate that reflects the credit and interest rate risk inherent in the loan portfolio without considering widening credit spreads due to market illiquidity. The estimated maturity is based on the Bank’s historical experience with repayments adjusted to estimate the effect of current market conditions. The allowance for loan losses is considered a reasonable discount for credit risk. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

Federal Home Loan Bank stock – It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

Accrued interest receivable/payable – The carrying amounts of accrued interest, due to their short-term nature, approximates fair value resulting in a Level 2 classification.

Deposits – Fair values for certificates of deposit have been determined using discounted cash flows. The discount rate used is based on estimated market rates for deposits of similar remaining maturities and are classified as Level 2. The carrying amounts of all other deposits, due to their short-term nature, approximate their fair values and are classified as Level 1.

Securities sold under agreements to repurchase – The carrying amount for securities sold under agreements to repurchase generally maturing within ninety days approximates its fair value resulting in a Level 2 classification.

Federal Home Loan Bank advances – The fair value of the FHLB advances is obtained from the FHLB and is calculated by discounting contractual cash flows using an estimated interest rate based on the current rates available to the Bank for debt of similar remaining maturities and collateral terms resulting in a Level 2 classification.

Subordinated note – The fair value for subordinated debentures is calculated using discounted cash flows based upon current market spreads to LIBOR for debt of similar remaining maturities and collateral terms resulting in a Level 2 classification.

The fair value estimates presented herein are based on pertinent information available to management as of September 30, 2012 and December 31, 2011. Although management is not aware of any factors that would dramatically affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date and, therefore, estimates of fair value may differ significantly from the amounts presented.

59

8.           MORTGAGE BANKING ACTIVITIES

Activity formortgage loans held for sale was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	4,392		$	15,228
Origination of mortgage loans held for sale		166,224			93,052
Proceeds from the sale of mortgage loans held for sale		(173,772	)		(106,535	)
Net gain on sale of mortgage loans held for sale		6,541			2,976
Balance, September 30	$	3,385		$	4,721

Mortgage Banking activities primarily include residential mortgage originations and servicing. The following table presents the components of Mortgage Banking income:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2012			2011			2012			2011
Net gain on sale of mortgage loans held for sale	$	2,819		$	1,511		$	6,541		$	2,976
Change in mortgage servicing rights valuation allowance		(160	)		(203	)		(129	)		(203	)
Loan servicing income, net of amortization		(385	)		44			(821	)		319
Total Mortgage Banking income	$	2,274		$	1,352		$	5,591		$	3,092

Activity for capitalized mortgage servicing rights was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	6,087		$	7,800
Additions		1,496			924
Amortized to expense		(2,474	)		(1,833	)
Change in valuation allowance		(129	)		(203	)
Balance, September 30	$	4,980		$	6,688

Activity for the valuation allowance for capitalized mortgage servicing rights was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	(203	)	$	-
Additions		(171	)		(203	)
Reductions credited to operations		42			-
Direct write downs		-			-
Balance, September 30	$	(332	)	$	(203	)

Other information relating to mortgage servicing rights follows:

(in thousands)	September 30, 2012			December 31, 2011
Fair value of mortgage servicing rights portfolio	$	5,696		$	7,120
Prepayment speed range		255% - 499	%		221% - 550	%
Discount rate		9	%		9	%
Weighted average default rate		1.50	%		1.50	%

Mortgage Banking derivatives used in the ordinary course of business primarily consist of mandatory forward sales contracts and rate lock loan commitments. Mandatory forward contracts represent future commitments to deliver loans at a specified price and date and are used to manage interest rate risk on loan commitments and mortgage loans held for sale. Rate lock loan commitments represent commitments to fund loans at a specific rate. These derivatives involve underlying items, such as interest rates, and are designed to transfer risk. Substantially all of these instruments expire within 90 days from the date of issuance. Notional amounts are amounts on which calculations and payments are based, but which do not represent credit exposure, as credit exposure is limited to the amounts required to be received or paid.

60

The following tables include the notional amounts and realized gain (loss) for Mortgage Banking derivatives recognized in Mortgage Banking income as of September 30, 2012 and December 31, 2011:

(in thousands)	September 30, 2012			December 31, 2011
Mandatory forward contracts:
Notional amount	$	31,650		$	20,490
Change in fair value of mandatory forward contracts		(484	)		(96	)
Rate lock loan commitments:
Notional amount	$	25,978		$	15,623
Change in fair value of rate lock loan commitments		511			16

Mandatory forward contracts also contain an element of risk in that the counterparties may be unable to meet the terms of such agreements. In the event the counterparties fail to deliver commitments or are unable to fulfill their obligations, the Bank could potentially incur significant additional costs by replacing the positions at then current market rates. The Bank manages its risk of exposure by limiting counterparties to those banks and institutions deemed appropriate by management and the Board of Directors. The Bank does not expect any counterparty to default on their obligations and therefore, the Bank does not expect to incur any cost related to counterparty default.

The Bank is exposed to interest rate risk on loans held for sale and rate lock loan commitments. As market interest rates fluctuate, the fair value of mortgage loans held for sale and rate lock commitments will decline or increase. To offset this interest rate risk, the Bank enters into derivatives such as mandatory forward contracts to sell loans. The fair value of these mandatory forward contracts will fluctuate as market interest rates fluctuate, and the change in the value of these instruments is expected to largely, though not entirely, offset the change in fair value of loans held for sale and rate lock commitments. The objective of this activity is to minimize the exposure to losses on rate loan lock commitments and loans held for sale due to market interest rate fluctuations. The net effect of derivatives on earnings will depend on risk management activities and a variety of other factors, including market interest rate volatility, the amount of rate lock commitments that close, the ability to fill the forward contracts before expiration, and the time period required to close and sell loans.

61

9.             OFF BALANCE SHEET RISKS, COMMITMENTS AND CONTINGENT LIABILITIES

The Bank, in the normal course of business, is party to financial instruments with off balance sheet risk. These financial instruments primarily include commitments to extend credit and standby letters of credit. The contract or notional amounts of these instruments reflect the potential future obligations of the Bank pursuant to those financial instruments. Creditworthiness for all instruments is evaluated on a case by case basis in accordance with the Bank’s credit policies. Collateral from the customer may be required based on the Bank’s credit evaluation of the customer and may include business assets of commercial customers, as well as personal property and real estate of individual customers or guarantors.

The Bank also extends binding commitments to customers and prospective customers. Such commitments assure the borrower of financing for a specified period of time at a specified rate. The risk to the Bank under such loan commitments is limited by the terms of the contracts. For example, the Bank may not be obligated to advance funds if the customer’s financial condition deteriorates or if the customer fails to meet specific covenants. An approved but unfunded loan commitment represents a potential credit risk once the funds are advanced to the customer. Unfunded loan commitments also represent liquidity risk since the customer may demand immediate cash that would require funding and interest rate risk as market interest rates may rise above the rate committed. In addition, since a portion of these loan commitments normally expire unused, the total amount of outstanding commitments at any point in time may not require future funding.

As of September 30, 2012, exclusive of Mortgage Banking loan commitments, the Bank had outstanding loan commitments of $509 million, which included unfunded home equity lines of credit totaling $231 million. As of December 31, 2011, exclusive of Mortgage Banking loan commitments, the Bank had outstanding loan commitments of $486 million, which included unfunded home equity lines of credit totaling $238 million. These commitments generally have open-ended maturities and variable rates.

Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. The terms and risk of loss involved in issuing standby letters of credit are similar to those involved in issuing loan commitments and extending credit. Commitments outstanding under standby letters of credit totaled $18 million and $19 million at September 30, 2012 and December 31, 2011. In addition to credit risk, the Bank also has liquidity risk associated with standby letters of credit because funding for these obligations could be required immediately. The Bank does not deem this risk to be material.

At September 30, 2012 and December 31, 2011 the Bank had $12 and $11 million in letters of credit from the FHLB issued on behalf of two RB&T clients. These letters of credit were used as credit enhancements for client bond offerings and reduced RB&T’s available borrowing line at the FHLB. The Bank uses a blanket pledge of eligible real estate loans to secure these letters of credit.

On August 1, 2011, a lawsuit was filed in the United States District Court for the Western District of Kentucky styled Brenda Webb vs. Republic Bank & Trust Company d/b/a Republic Bank, Civil Action No. 3:11-CV-00423-TBR. The Complaint was brought as a putative class action and seeks monetary damages, restitution and declaratory relief allegedly arising from the manner in which RB&T assessed overdraft fees. In the Complaint, the Plaintiff pleads six claims against RB&T alleging: breach of contract and breach of the covenant of good faith and fair dealing (Count I), unconscionability (Count II), conversion (Count III), unjust enrichment (Count IV), violation of the Electronic Funds Transfer Act and Regulation E (Count V), and violations of the Kentucky Consumer Protection Act, KRS §367, et seq. (Count VI). RB&T filed a Motion to Dismiss the case on January 12, 2012. In response, Plaintiff filed its Motion to Amend the Complaint on February 23, 2012. In Plaintiff’s proposed Amended Complaint, Plaintiff acknowledges disclosure of the Overdraft Honor Policy and does not seek to add any claims to the Amended Complaint. However, Plaintiff divided the breach of contract and breach of the covenant of good faith and fair dealing claims into two counts (Counts One and Two). In the original Complaint, those claims were combined in Count One. RB&T filed its objection to Plaintiff’s Motion to Amend. On June 16, 2012, the District Court denied the Plaintiff’s Motion to Amend concluding that she lacked the ability to automatically amend the complaint as of right. However, the Court held that she could be permitted to amend if she could first demonstrate that her amendment would not be futile and that she had standing to sue despite RB&T’s offer of judgment. The Court declined to rule on that issue at this time and ordered the case stayed pending a decision by the United States Court of Appeals for the Sixth Circuit in a case on appeal with the same standing issue. The Sixth Circuit is in turn waiting for the ruling of the United States Supreme Court in yet another case with the same standing issue. RB&T intends to vigorously defend its case. Management continues to closely monitor this case, but is unable to estimate, at this time, the possible loss or range of possible loss, if any, that may result from this lawsuit.

62

10.           EARNINGS PER SHARE

Class A and Class B shares participate equally in undistributed earnings. The difference in earnings per share between the two classes of common stock results solely from the 10% per share cash dividend premium paid on Class A Common Stock over that paid on Class B Common Stock.

A reconciliation of the combined Class A and Class B Common Stock numerators and denominators of the earnings per share and diluted earnings per share computations is presented below:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands, except per share data)	2012		2011		2012		2011
Net income	$	20,668	$	7,870	$	112,718	$	87,945
Weighted average shares outstanding		20,948		20,953		20,954		20,942
Effect of dilutive securities		81		41		78		50
Average shares outstanding including
dilutive securities		21,029		20,994		21,032		20,992
Basic earnings per share:
Class A Common Share	$	0.99	$	0.38	$	5.38	$	4.20
Class B Common Share		0.97		0.36		5.34		4.16
Diluted earnings per share:
Class A Common Share	$	0.98	$	0.38	$	5.36	$	4.19
Class B Common Share		0.97		0.36		5.32		4.15

Stock options excluded from the detailed earnings per share calculation because their impact was antidilutive are as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2012		2011		2012		2011
Antidilutive stock options		219,350		600,676		219,350		605,676

63

11.             SEGMENT INFORMATION

Reportable segments are determined by the type of products and services offered and the level of information provided to the chief operating decision maker, who uses such information to review performance of various components of the business (such as branches and subsidiary banks), which are then aggregated if operating performance, products/services, and customers are similar.

As of September 30, 2012, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) also operate as divisions of the newly formed RPG segment.

Nationally, through RB&T, RPG facilitates the receipt and payment of federal and state tax refund products under the TRS division. Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels.

For the projected near-term, as the prepaid card and consumer credit programs are being established, the operating results of these divisions are expected to be immaterial to the Company’s overall results of operations and will be reported as part of the RPG business operating segment. The RPS and RCS divisions will not be reported as separate business operating segments until such time, if any, that they becomes material to the Company’s overall results of operations.

Loans, investments and deposits provide the majority of the net revenue from Traditional Banking operations; servicing fees and loan sales provide the majority of revenue from Mortgage Banking operations; RAL fees and RT fees provide the majority of the revenue for the TRS division. All Company operations are domestic.

The accounting policies used for Republic’s reportable segments are the same as those described in the summary of significant accounting policies. Segment performance is evaluated using operating income. Goodwill is not allocated. Income taxes which are not segment specific are allocated based on income before income tax expense. Transactions among reportable segments are made at fair value.

For additional discussion regarding TRS, a division of RPG, see the following sections:

●          Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

●          Part II Item 1A “Risk Factors”

Segment information for the three and nine months ended September 30, 2012 and 2011 follows:

64

	Three Months Ended September 30, 2012
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net interest income	$	28,444		$	110	$	18		$	28,572
Provision for loan losses		2,543			-		(460	)		2,083
Refund transfer fees		-			-		231			231
Mortgage banking income		-			2,274		-			2,274
Bargain purchase gains		26,923			-		-			26,923
Other non interest income		5,387			11		19			5,417
Total non interest income		32,310			2,285		250			34,845
Total non interest expenses		26,118			851		2,793			29,762
Gross operating profit (loss)		32,093			1,544		(2,065	)		31,572
Income tax expense (benefit)		11,145			541		(782	)		10,904
Net income (loss)	$	20,948		$	1,003	$	(1,283	)	$	20,668
Segment end of period assets	$	3,413,293		$	8,765	$	13,718		$	3,435,776
Net interest margin		3.54	%	NM		NM				3.54	%

	Three Months Ended September 30, 2011
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net interest income	$	27,059		$	100	$	4		$	27,163
Provision for loan losses		547			-		(687	)		(140	)
Refund transfer fees		-			-		425			425
Mortgage banking income		-			1,352		-			1,352
Net gain on sales, calls and impairment
of securities		301			-		-			301
Other non interest income		8,367			26		5			8,398
Total non interest income		8,668			1,378		430			10,476
Total non interest expenses		22,065			705		3,668			26,438
Gross operating profit (loss)		13,115			773		(2,547	)		11,341
Income tax expense (benefit)		4,293			270		(1,092	)		3,471
Net income (loss)	$	8,822		$	503	$	(1,455	)	$	7,870
Segment end of period assets	$	3,067,504		$	11,810	$	15,827		$	3,095,141
Net interest margin		3.61	%	NM		NM				3.60	%

65

	Nine Months Ended September 30, 2012
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net interest income	$	84,406		$	283	$	45,415	$	130,104
Provision for loan losses		6,505			-		7,214		13,719
Refund transfer fees		-			-		78,127		78,127
Mortgage banking income		-			5,591		-		5,591
Net gain on sales, calls and impairment
of securities		56			-		-		56
Bargain purchase gains		54,726			-		-		54,726
Other non interest income		17,005			27		208		17,240
Total non interest income		71,787			5,618		78,335		155,740
Total non interest expenses		76,752			2,928		18,686		98,366
Gross operating profit		72,936			2,973		97,850		173,759
Income tax expense		25,150			1,041		34,850		61,041
Net income	$	47,786		$	1,932	$	63,000	$	112,718
Segment end of period assets	$	3,413,293		$	8,765	$	13,718	$	3,435,776
Net interest margin		3.51	%	NM		NM			5.11	%

	Nine Months Ended September 30, 2011
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net interest income	$	78,580		$	291	$	59,092	$	137,963
Provision for loan losses		5,454			-		12,049		17,503
Refund transfer fees		-			-		88,071		88,071
Mortgage banking income		-			3,092		-		3,092
Net gain on sales, calls and impairment
of securities		1,929			-		-		1,929
Other non interest income		19,663			51		350		20,064
Total non interest income		21,592			3,143		88,421		113,156
Total non interest expenses		67,840			2,755		27,187		97,782
Gross operating profit (loss)		26,878			679		108,277		135,834
Income tax expense (benefit)		8,263			237		39,389		47,889
Net income (loss)	$	18,615		$	442	$	68,888	$	87,945
Segment end of period assets	$	3,067,504		$	11,810	$	15,827	$	3,095,141
Net interest margin		3.48	%	NM		NM			5.60	%

_________________________

NM – Not Meaningful

66

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Management’s Discussion and Analysis of Financial Condition and Results of Operations of Republic Bancorp, Inc. (“Republic” or the “Company”) analyzes the major elements of Republic’s consolidated balance sheets and statements of income. Republic, a bank holding company headquartered in Louisville, Kentucky, is the parent company of Republic Bank & Trust Company, (“RB&T”), Republic Bank (“RB”) (collectively referred together as the “Bank”), Republic Funding Company and Republic Invest Co. Republic Invest Co. includes its subsidiary, Republic Capital LLC. The consolidated financial statements also include the wholly-owned subsidiaries of RB&T: Republic Financial Services, LLC, TRS RAL Funding, LLC and Republic Insurance Agency, LLC. Republic Bancorp Capital Trust is a Delaware statutory business trust that is a 100%-owned unconsolidated finance subsidiary of Republic Bancorp, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations of Republic should be read in conjunction with Part I Item 1 “Financial Statements.”

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; and the term the “Bank” refers to the Company’s subsidiary banks: RB&T and RB.

Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by the forward-looking statements. Actual results may differ materially from those expressed or implied as a result of certain risks and uncertainties, including, but not limited to, changes in political and economic conditions, interest rate fluctuations, competitive product and pricing pressures, equity and fixed income market fluctuations, personal and corporate customers’ bankruptcies, inflation, recession, acquisitions and integrations of acquired businesses, technological changes, changes in law and regulations or the interpretation and enforcement thereof, changes in fiscal, monetary, regulatory and tax policies, monetary fluctuations, success in gaining regulatory approvals when required, as well as other risks and uncertainties reported from time to time in the Company’s filings with the Securities and Exchange Commission (“SEC”) including under Part II Item 1A “Risk Factors” in this filing.

Broadly speaking, forward-looking statements include:

● projections of revenue, expenses, income, losses, earnings per share, capital expenditures, dividends, capital structure or other financial items;

● descriptions of plans or objectives for future operations, products or services;

● forecasts of future economic performance; and

● descriptions of assumptions underlying or relating to any of the foregoing.

The Company may make forward-looking statements discussing management’s expectations about various matters, including:

● loan delinquencies, future credit losses, non-performing loans and non-performing assets;

● further developments in the Bank’s ongoing review of and efforts to resolve possible problem credit relationships, which could result in, among other things, additional provision for loan losses;

● deteriorating credit quality, including changes in the interest rate environment and reducing interest margins;

● the overall adequacy of the allowance for loan losses;

● future short-term and long-term interest rates and the respective impact on net interest margin, net interest spread, net income, liquidity and capital;

● the future performance of assets, including loans, acquired in FDIC-assisted failed bank acquisitions;

● the future operating performance of the Republic Payment Solutions (“RPS”) division;

● the future operating performance of the Republic Credit Solutions (“RCS”) division;

● the future regulatory viability of the Tax Refund Solutions (“TRS”) division;

● the future operating performance of the TRS division, including the impact of the cessation of Refund Anticipation Loans (“RALs”);

● future Refund Transfer (“RT”) (formerly referred to as Electronic Refund Checks/Electronic Refund Deposits or ERCs/ERDs) volume for the TRS division;

● future revenues associated with RTs at the TRS division;

● future recoveries associated with RALs originated during 2012 and prior;

● potential impairment of investment securities;

● the future value of mortgage servicing rights;

67

● the impact of new accounting pronouncements;

● legal and regulatory matters including results and consequences of regulatory guidance, litigation, administrative proceedings, rule-making, interpretations, actions and examinations;

● the extent to which regulations written and implemented by the Federal Bureau of Consumer Financial Protection, and other federal, state and local governmental regulation of consumer lending and related financial products and services may limit or prohibit the operation of the Company’s business;

● financial services reform and other current, pending or future legislation or regulation that could have a negative effect on the Company’s revenue and businesses, including the Dodd-Frank Act and legislation and regulation relating to overdraft fees (and changes to the Bank’s overdraft practices as a result thereof), debit card interchange fees, credit cards, and other bank services;

● future capital expenditures;

● the strength of the U.S. economy in general and the strength of the local economies in which the Company conducts operations;

● the Bank’s ability to maintain current deposit and loan levels at current interest rates and

● the Company’s ability to successfully implement future growth plans, including growth through future acquisitions.

Forward-looking statements discuss matters that are not historical facts. As forward-looking statements discuss future events or conditions, the statements often include words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “target,” “can,” “could,” “may,” “should,” “will,” “would,” or similar expressions. Do not rely on forward-looking statements. Forward-looking statements detail management’s expectations regarding the future and are not guarantees. Forward-looking statements are assumptions based on information known to management only as of the date the statements are made and management may not update them to reflect changes that occur subsequent to the date the statements are made. See additional discussion under Part II Item 1A “Risk Factors.”

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Republic’s consolidated financial statements and accompanying footnotes have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported periods.

Management continually evaluates the Company’s accounting policies and estimates that it uses to prepare the consolidated financial statements. In general, management’s estimates are based on historical experience, on information from regulators and independent third party professionals and on various assumptions that are believed to be reasonable. Actual results may differ from those estimates made by management.

Critical accounting policies are those that management believes are the most important to the portrayal of the Company’s financial condition and operating results and require management to make estimates that are difficult, subjective and complex. Most accounting policies are not considered by management to be critical accounting policies. Several factors are considered in determining whether or not a policy is critical in the preparation of the financial statements. These factors include, among other things, whether the estimates have a significant impact on the financial statements, the nature of the estimates, the ability to readily validate the estimates with other information including independent third parties or available pricing, sensitivity of the estimates to changes in economic conditions and whether alternative methods of accounting may be utilized under U.S. generally accepted accounting principles. Management has discussed each critical accounting policy and the methodology for the identification and determination of critical accounting policies with the Company’s Audit Committee.

As stated in its 2011 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 7, 2012, Republic believes its critical accounting policies and estimates relate to the following valuations:

● Traditional Banking segment allowance for loan losses and provision for loan losses

● Mortgage servicing rights

● Income tax accounting

● Goodwill and other intangible assets

● Impairment of investment securities

68

Summary of new critical accounting policies and estimates:

In addition to the critical accounting policies and estimates disclosed in the Company’s 2011 Annual Report on Form 10-K, Republic considers the purchase accounting surrounding acquisitions of failed banks to be a new critical accounting policy and significant estimate. Bargain purchase gains often result in acquisitions of failed banks because the overall price paid by the acquiring bank is less than the estimated fair value of the assets acquired and liabilities assumed of the failed bank. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition, as additional information relative to the acquisition date fair values becomes available. More specifically, fair value adjustments for loans and other real estate owned may be made, as market value data, such as appraisals, are received by the Bank.

Due to the compressed due diligence period of a FDIC-assisted acquisition, the measurement period analysis of information that may be reflective of conditions existing as of the acquisition date generally extends longer within the one year measurement period compared to non-assisted transactions. The difference is attributable to the fact that FDIC-assisted transactions are marketed for two to four weeks with on-site due diligence limited to two to three days while traditional non-assisted transactions generally have a three to six month due diligence and regulatory approval periods prior to the acquisition. The accuracy of the bargain purchase gain estimate can also be negatively impacted by the amount of time between the acquisition date of the failed bank and the required reporting date of the Company. The shorter the time between those two dates can limit the amount of information the Bank can gather before it reports its bargain purchase gain, thus limiting the overall precision in the estimate.

BUSINESS SEGMENT COMPOSITION

As of September 30, 2012, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During the second quarter of 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) also operate as divisions of newly formed the RPG segment.

Nationally, through RB&T, RPG facilitates the receipt and payment of federal and state tax refund products under the TRS division. Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels.

For the projected near-term, as the prepaid card and consumer credit programs are being established, the operating results of these divisions are expected to be immaterial to the Company’s overall results of operations and will be reported as part of the RPG business operating segment. The RPS and RCS divisions will not be reported as separate business operating segment until such time, if any, that they become material to the Company’s overall results of operations.

69

Net income, total assets and net interest margin by segment for the three and nine months ended September 30, 2012 and 2011 are presented below:

	Three Months Ended September 30, 2012
(in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net income	$	20,948		$	1,003	$	(1,283	)	$	20,668
Segment assets		3,413,293			8,765		13,718			3,435,776
Net interest margin		3.54	%	NM		NM				3.54	%
	Three Months Ended September 30, 2011
(in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net income (loss)	$	8,822		$	503	$	(1,455	)	$	7,870
Segment assets		3,067,504			11,810		15,827			3,095,141
Net interest margin		3.61	%	NM		NM				3.60	%

	Nine Months Ended September 30, 2012
(in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net income	$	47,786		$	1,932	$	63,000	$	112,718
Segment assets		3,413,293			8,765		13,718		3,435,776
Net interest margin		3.51	%	NM		NM			5.11	%
	Nine Months Ended September 30, 2011
(in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net income (loss)	$	18,615		$	442	$	68,888	$	87,945
Segment assets		3,067,504			11,810		15,827		3,095,141
Net interest margin		3.48	%	NM		NM			5.60	%

NM = Not Meaningful

For expanded segment financial data see Footnote 11 “Segment Information” of Part I Item 1 “Financial Statements.

70

(I)  Traditional Banking segment

As of September 30, 2012, Republic had 44 full-service banking centers with locations as follows:

● Kentucky – 34

o   Metropolitan Louisville – 20

o   Central Kentucky – 11

§   Elizabethtown – 1

§   Frankfort – 1

§   Georgetown – 1

§   Lexington – 5

§   Owensboro – 2

§   Shelbyville, Kentucky - 1

o   Northern Kentucky – 3

§   Covington, Kentucky – 1

§   Florence, Kentucky – 1

§   Independence, Kentucky - 1

● Southern Indiana – 3

o   Floyds Knobs – 1

o   Jeffersonville – 1

o   New Albany – 1

● Metropolitan Nashville, Tennessee – 1

● Metropolitan Minneapolis, Minnesota – 1

● Metropolitan Tampa, Florida – 4*

● Metropolitan Cincinnati, Ohio – 1*

____________________

* - Denotes a RB location

Republic’s headquarters are located in Louisville, which is the largest city in Kentucky.

Effective January 27, 2012, RB&T acquired certain assets and assumed substantially all of the deposits and certain other liabilities of Tennessee Commerce Bank (“TCB”), headquartered in Franklin, Tennessee from the FDIC, as receiver for TCB. This acquisition represented a single banking center located in metropolitan Nashville and represented RB&T’s initial entrance into the Tennessee market.

Effective September 7, 2012 RB&T acquired substantially all of the assets and assumed substantially all of the liabilities of First Commercial Bank (“FCB”), headquartered in Bloomington, Minnesota from the FDIC, as receiver for FCB. This acquisition represented a single banking center located in metropolitan Minneapolis and represented RB&T’s initial entrance into the Minnesota market. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

In June 2011, the Bank commenced business in its newly established warehouse lending division. Through this division, the Bank provides short-term, revolving credit facilities to mortgage bankers secured by single 1-4 family real estate loans. These advances enable the mortgage company customer to close single 1-4 family real estate loans in their own name and temporarily fund their inventory of these closed loans until the loans are sold to investors approved by the Bank. These individual loans are expected to remain on the warehouse line for an average of 15 to 30 days. Interest income and loan fees are accrued for each individual loan during the time the loan remains on the warehouse line and collected when the loan is sold to the secondary market investor. The Bank receives the sale proceeds of each loan directly from the investor and applies the funds to payoff the warehouse advance and related accrued interest and fees. The remaining proceeds are credited to the mortgage banking customer. As of September 30, 2012, the Bank had outstanding loans of $167 million and 11 committed lines totaling $251 million within its warehouse lending division.

As a result of the historically low interest rate environment over the last several years, the Bank has been challenged in its efforts to grow its residential real estate portfolio, as consumer demand shifted to 15 and 30 year fixed rate loan products that the Bank has historically sold into the secondary market. In addition to retaining a portion of longer-fixed rate loan originations, the Bank also created a fixed rate Home Equity Amortizing Loan (“HEAL”) product during the second half of 2010 in an effort to grow its residential real estate portfolio. The HEAL product is a first mortgage or a junior lien mortgage product with amortization periods of 20 years or less. Features of the HEAL include $199 fixed closing costs; no requirement for the client to escrow insurance and property taxes; and as with the Bank’s traditional ARM products, no requirement for private mortgage insurance. The overall features of the HEAL have made it an attractive alternative to long-term fixed rate secondary market products. As of September 30, 2012 and December 31, 2011, the Bank had $196 million and $58 million of HEALs outstanding.

71

Acquisitions of Failed Banks

The assets acquired and liabilities assumed in the 2012 acquisitions of failed banks are presented at estimated fair value on the respective acquisition date. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition, as additional information relative to the acquisition date fair values becomes available. More specifically, fair value adjustments for loans and other real estate owned may be made, as market value data, such as appraisals, are received by the Bank. Due to the compressed due diligence period of a FDIC-assisted acquisition, the measurement period analysis of information that may be reflective of conditions existing as of the acquisition date generally extends longer within the one year measurement period compared to non-assisted transactions. The difference is attributable to the fact that FDIC-assisted transactions are marketed for two to four weeks with on-site due diligence limited to two to three days while traditional non-assisted transactions generally have a three to six month due diligence and regulatory approval periods prior to the acquisition. In addition, the tax treatment of FDIC-assisted acquisitions is complex and subject to interpretations that may result in future adjustments of deferred taxes as of the respective acquisition dates.

During the third quarter of 2012, the Bank recorded a nominal recast of the TCB bargain purchase gain, representing a decrease totaling $189,000. Future recasts of the bargain purchase gain are possible up to one year from the date of the acquisition, however, management does not currently anticipate additional future adjustments to the TCB bargain purchase gain, as a significant amount of information is now available to management regarding the assets and liabilities in the acquisition and a significant amount of the assets acquired have been resolved in some manner.

Related to the FCB bargain purchase gain, management believes there will be future adjustments made to the bargain purchase gain that was originally recorded for the third quarter of 2012. Management also believes that it is possible that some of these adjustments could be significant. Unlike the TCB acquisition, which occurred 64 days before the end of the first quarter, the FCB acquisition occurred 23 days before the end of the third quarter. As with any acquisition of a failed bank from the FDIC, the Bank had a limited amount of time in its preliminary due diligence process to value the assets and liabilities that were part of the transaction. In addition, in the case of FCB, the Bank also had a significantly shorter timeframe between the acquisition date and the end of the quarter to make assessments and gather data about the future estimated cash flows of the assets acquired and liabilities assumed to more precisely determine a day-one bargain purchase gain. While management has made its best estimate related to the future cash flows of the FCB loans and deposits based on the information it had available at quarter-end, management believes more data will become available by the end of the fourth quarter of 2012, including updated appraisal information and face-to-face discussions with troubled borrowers to determine their willingness and ability to repay the loans purchased, which will allow the Bank to more precisely estimate its bargain purchase gain related to the FCB acquisition.

(II)  Mortgage Banking segment

Mortgage Banking activities primarily include 15, 20 and 30 year fixed-term single family first lien residential rate real estate loans that are sold into the secondary market, primarily to FHLMC. The Bank typically retains servicing on loans sold into the secondary market. Administration of loans with servicing retained by the Bank includes collecting principal and interest payments, escrowing funds for property taxes and insurance and remitting payments to secondary market investors. A fee is received by the Bank for performing these standard servicing functions.

As part of the sale of loans with servicing retained, the Bank records a MSR. MSRs represent an estimate of the present value of future cash servicing income, net of estimated costs, which the Bank expects to receive on loans sold with servicing retained by the Bank. MSRs are capitalized as separate assets. This transaction is posted to net gain on sale of loans, a component of “Mortgage Banking income” in the income statement. Management considers all relevant factors, in addition to pricing considerations from other servicers, to estimate the fair value of the MSRs to be recorded when the loans are initially sold with servicing retained by the Bank. The carrying value of MSRs is initially amortized in proportion to and over the estimated period of net servicing income and subsequently adjusted quarterly based on the weighted average remaining life of the underlying loans. The amortization is recorded as a reduction to Mortgage Banking income.

The carrying value of the MSRs asset is reviewed monthly for impairment based on the fair value of the MSRs, using groupings of the underlying loans by interest rates. Any impairment of a grouping is reported as a valuation allowance. A primary factor influencing the fair value is the estimated life of the underlying loans serviced. The estimated life of the loans serviced is significantly influenced by market interest rates. During a period of declining interest rates, the fair value of the MSRs is expected to decline due to increased anticipated prepayment speed assumptions within the portfolio. Alternatively, during a period of rising interest rates, the fair value of MSRs is expected to increase, as prepayment speed assumptions on the underlying loans would be anticipated to decline. Management utilizes an independent third party on a monthly basis to assist with the fair value estimate of the MSRs.

See additional detail regarding Mortgage Banking under Footnote 8 “Mortgage Banking Activities” and Footnote 11 “Segment Information” of Part I Item 1 “Financial Statements.”

72

(III)  RPG segment

The RPG segment is comprised of three distinct divisions: Tax Refund Solutions (“TRS”), Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”).

TRS division:

Republic, through its TRS division, is one of a limited number of financial institutions that facilitates the payment of federal and state tax refund products through third-party tax preparers located throughout the U.S., as well as tax-preparation software providers. The TRS division’s three primary tax-related products have historically included: Refund Transfers (“RTs”) (formerly referred to as Electronic Refund Checks/Electronic Refund Deposits or ERCs/ERDs or ARs/ARDs) and Refund Anticipation Loans (“RALs”). Substantially all of the business generated by the TRS division occurs in the first quarter of the year. The TRS division traditionally operates at a loss during the second half of the year, during which time the division incurs costs preparing for the upcoming year’s first quarter tax season.

During the nine months ended September 30, 2012 and 2011, net income from the TRS division accounted for approximately 56% and 78% of the Company’s total net income. Net income associated with RALs represented approximately 35% and 34% of the TRS division’s net income for the same respective periods. As discussed below, RB&T discontinued its offering of the RAL product effective April 30, 2012.

RTs are products whereby a tax refund is issued to the taxpayer after RB&T has received the refund from the federal or state government. There is no credit risk or borrowing cost for RB&T associated with these products because they are only delivered to the taxpayer upon receipt of the refund directly from the Internal Revenue Service (“IRS”). Fees earned on RTs are reported as non interest income under the line item “Refund Transfer fees.”

RALs were short-term consumer loans offered to taxpayers that were secured by the customer’s anticipated tax refund, which represented the source of repayment. The fees earned on RALs are reported as interest income under the line item “Loans, including fees.”

Substantially all RALs issued by RB&T each year were made during the first quarter. RALs were generally repaid by the IRS or applicable taxing authority within two weeks of origination. Losses associated with RALs resulted from the IRS not remitting taxpayer refunds to RB&T associated with a particular tax return. This occurred for a number of reasons, including errors in the tax return and tax return fraud which are identified through IRS audits resulting from revenue protection strategies. In addition, RB&T also incurred losses as a result of tax debts not previously disclosed during its underwriting process.

At March 31st of each year, RB&T has reserved for its estimated RAL losses for the year based on current and prior year funding patterns, information received from the IRS on current year payment processing, projections using RB&T’s internal RAL underwriting criteria applied against prior years’ customer data, and the subjective experience of RB&T management. RALs outstanding 30 days or longer were charged off at the end of each quarter, with subsequent collections recorded as recoveries. Since the RAL season is over by the end of April of each year, substantially all uncollected RALs are charged off by June 30th of each year, except for those RALs management deems certain of collection.

The net credit in both periods resulted from better than previously projected paydowns within RB&T’s RAL portfolio.

73

Discontinuance of the RAL Product and Future Competition

As previously disclosed, effective December 8, 2011, RB&T entered into an agreement with the FDIC resolving its differences regarding the TRS division. RB&T’s resolution with the FDIC was in the form of a Stipulation Agreement and a Consent Order (collectively, the “Agreement”). As part of the Agreement, RB&T and the FDIC settled all matters set out in the FDIC’s Amended Notice of Charges dated May 3, 2011 and the lawsuit filed against the FDIC by RB&T. As required by this settlement, RB&T discontinued its offering the RAL product effective April 30, 2012, subsequent to the first quarter 2012 tax season.

RB&T’s discontinuance of RALs beyond 2012 is expected to have a material adverse impact on net income in 2013 and beyond, as the RAL product accounted for approximately 35% and 34% of the TRS division’s net income for the nine months ended September 30, 2012 and 2011, respectively. In addition, RB&T’s loss of the RAL product will have a negative impact to the revenue it receives on its RT products due to competitive pricing pressures. It is expected that the TRS division will continue to be a material contributor to the Company’s overall net income in 2013 and beyond. Currently, however, the Company believes net income from the TRS division in 2013 could be reduced by up to 90% from the net income achieved in 2012, as a direct result of the termination of the material contracts detailed below in combination with competitive pricing pressures. The Company cannot, however, currently predict a precise contribution from the TRS division going forward, as many of its pricing and potential revenue sharing arrangements for the upcoming first quarter 2013 tax season and beyond remain subject to discussions. Actual TRS division net income for 2012 and beyond will be impacted by a number of factors, including those factors disclosed from time to time in the Company’s filings with the SEC and set forth under Part II Item 1A “Risk Factors.”

For additional discussion regarding the Agreement, see the Company’s Form 8-K filed with the SEC on December 9, 2011, including Exhibits 10.1 and 10.2.

As set forth under Part II Item 1A “Risk Factors,” the discontinuance of the RAL product after April 30, 2012, is expected to have a material adverse impact on the profitability of RB&T’s RT products. The TRS division faces direct competition for RT market share from independently-owned processing groups partnered with banks. Independent processing groups that were unable to offer RAL products have historically been at a competitive disadvantage to banks who could offer RALs. Without the ability to originate RALs after the 2012 tax season, RB&T will face increased competition in the RT marketplace. In addition to a potential loss of volume resulting from additional competitors, RB&T will also likely incur substantial pressure on its profit margin for its RT products, as it will be forced to compete with existing rebate and pricing incentives in the RT marketplace.

In addition, as a result of RB&T’s Agreement with the FDIC, the TRS division is subject to additional oversight requirements not currently imposed on its competitors. These additional requirements could make attracting new relationships and retaining existing relationships more difficult for RB&T.

74

Termination of Material TRS Contracts

For the first quarter 2012 tax season, RB&T conducted business with Jackson Hewitt Inc. (“JHI”), a subsidiary of Jackson Hewitt Tax Service Inc. (“JH”), and JTH Tax Inc. d/b/a Liberty Tax Service (“Liberty”) to offer RAL and RT products. JH and Liberty provide preparation services of federal, state and local individual income tax returns in the U.S. through a nationwide network of franchised and company-owned tax-preparers offices. Approximately 40% of the TRS division’s gross revenue was derived from JH tax offices for the nine months ended as of September 30, 2012 and 2011, with another 19% and 20% from Liberty tax offices for the same respective periods.

On August 27, 2012, RB&T received a termination notice to the Amended and Restated Marketing and Servicing Agreement, dated November 29, 2011 (the “M&S Agreement”), with Liberty related to RB&T’s RT products, as well as RB&T’s previously offered RAL product.

Prior to its termination, the restated M&S Agreement had, among other things:

(1) set the term of the M&S Agreement to expire on October 16, 2014;

(2)  named RB&T as the exclusive provider of all RT products and the previously offered RAL product for a mutually agreed upon list of locations through the term of the contract; and

(3)  provided that either party may at its option terminate the M&S Agreement upon twenty (20) days’ prior written notice if (i) the other party has materially breached any of the terms thereof and has failed to cure such breach within such twenty day time period or (ii) the continued operation of the Financial Product Program or the electronic filing program was no longer commercially feasible or practical, or no longer provided the same opportunity, to the terminating party due to legal, legislative or regulatory determinations, enactments or interpretations or significant external events or occurrences beyond the control of the terminating party; and provided that in the case of clause (ii) above, the parties shall first mutually endeavor in good faith to modify the Financial Product Program in a manner resolving the problems caused by legal, legislative, regulatory or external events or occurrences.

Liberty’s termination letter stated that it was terminating the M&S Agreement effective September 16, 2012, under section 9(b) of the M&S Agreement, with the termination provisions of this section listed in bullet point (3) above. Under the terms of the M&S Agreement, a termination under section 9(b) requires no early termination penalty for either party.

While RB&T continues to work with Liberty to reach a mutually agreeable solution, RB&T has notified Liberty that RB&T believes there has been no occurrence that would give rise to termination of the M&S Agreement and that RB&T disagrees with Liberty’s interpretation of the M&S Agreement relative to Liberty’s ability to terminate. The Bank will continue to evaluate its alternatives as it seeks to protect its rights under the M&S Agreement. Termination of this contract will have a material adverse impact to the Company’s results of operations in 2013 and beyond.

On September 18, 2012, RB&T received a termination notice to the Amended and Restated Program Agreement, dated August 3, 2011 (the “Program Agreement”), with JHI and Jackson Hewitt Technology Services LLC (“JHTSL”) related to RB&T’s RT products, as well as RB&T’s previously offered RAL product. Prior to its termination, the Program Agreement had, among other things, set the term of the Program Agreement to expire on October 14, 2014.

JHTSL’s termination letter stated that they were terminating the Program Agreement pursuant to Sections 8.2(i) and 8.2(ii) because, among other reasons, RB&T “cannot offer and provide RALs to customers of designated EROs during Tax Seasons 2013 and 2014 as required by the Program Agreement.” RB&T believes there has been no occurrence that would give rise to termination of the Program Agreement and it is currently evaluating possible legal actions and has made demand for mediation and arbitration as required under the Program Agreement. Termination of this contract will have a material adverse impact to the Company’s results of operations in 2013 and beyond.

75

TRS Division Funding – First Quarter 2013 Tax Season

As detailed above, with the elimination of the RAL product, RB&T will not need to seek direct funding for the TRS division during the upcoming 2013 tax season.

TRS Division Funding – First Quarter 2012 Tax Season

During the fourth quarter of 2011, in anticipation of first quarter 2012 RAL program, RB&T obtained $300 million in FHLB advances with a weighted average life of three months with a weighted average interest rate of 0.10%. In January 2012, the Company obtained $252 million of short-term brokered deposits to complete its funding needs for the first quarter 2012 tax season. These brokered deposits had a weighted average maturity of 44 days with a weighted average cost of approximately 0.39%. The total weighted average funding cost for the first quarter 2012 tax season was 0.23%.

TRS Division Funding – First Quarter 2011 Tax Season

Due to RB&T’s reduction to its maximum RAL offering amount and its revised underwriting guidelines in response to the elimination of the Debt Indicator (“DI”) by the IRS, RB&T’s funding needs for the first quarter 2011 tax season were significantly reduced compared to previous years. During the fourth quarter of 2010, RB&T obtained $562 million in brokered certificates of deposits to be utilized to fund the first quarter 2011 RAL program. These brokered certificates of deposits had a weighted average life of three months with a weighted average interest rate of 0.42%.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Overview”

o          “Results of Operations”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

76

RPS division:

Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. If successful, this program is expected to:

o Generate a low-cost deposit source;

o Generate float revenue from the previously mentioned low cost deposit source;

o  Serve as a source of fee income; and

o  Generate debit card interchange revenue.

For the projected near-term, as the prepaid card program is being established, the operating results of the RPS division are expected to be immaterial to the Company’s overall results of operations and will be reported as part of the RPG business operating segment. The RPS division will not be reported as a separate business operating segment until such time, if any, that it becomes material to the Company’s overall results of operations.

The Company divides prepaid cards into two general categories: reloadable and non-reloadable cards.

Reloadable Cards: These types of cards are considered general purpose reloadable (“GPR”) cards. These cards may take the form of payroll cards issued to an employee by an employer to receive the direct deposit of their payroll. GPR cards can also be issued to a consumer at a retail location or mailed to a consumer after completing an on-line application. GPR cards can be reloaded multiple times with a consumer’s payroll, government benefit, a federal or state tax refund or through cash reload networks located at retail locations. Reloadable cards are generally open loop cards as described below.

Non-Reloadable Cards: These are generally one-time use cards that are only active until the funds initially loaded to the card are spent. These types of cards are considered gift or incentive cards. These cards may be open loop or closed loop, as described below. Normally these types of cards are used for the purchase of goods or services at retail locations and cannot be used to receive cash.

Prepaid cards may be open loop, closed loop or semi-closed loop. Open loop cards can be used to receive cash at ATM locations or purchase goods or services by PIN or signature at retail locations. These cards can be used virtually anywhere that Visa® or MasterCard® is accepted. Closed loop cards can only be used at a specific merchant. Semi-closed loop cards can be used at several merchants such as a shopping mall.

The prepaid card market is one of the fastest growing segments of the payments industry in the U.S. This market has experienced significant growth in recent years due to consumers and merchants embracing improved technology, greater convenience, more product choices and greater flexibility. Prepaid cards have also proven to be an attractive alternative to traditional bank accounts for certain segments of the population, particularly those without, or who could not qualify for, a checking or savings account.

The RPS division will work with various third parties to distribute prepaid cards to consumers throughout the U.S. The Company will also likely work with these third parties to develop additional financial services for consumers to increase the functionality of the program and prepaid card usage.

See additional discussion under Part II Item 1A “Risk Factors.”

RCS division:

Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels. In general, the credit products are expected to be unsecured small dollar consumer loans with maturities of 30 days or more, and are dependent on various factors including the consumer's ability to repay. All RCS programs will be piloted for a period of time to ensure all aspects are meeting expectations before continuation.

RB&T management preliminarily expects to fund RCS during its pilot phase with a nominal amount of capital. At the conclusion of its pilot phase, RB&T management will determine whether or not to expand or modify the program based on the results of the pilot phase. As with most start-up ventures, management expects the pilot to operate at a loss in its initial stages. Given the speculative nature of the program, management cannot currently predict how much money the program may lose during the pilot phase, however, RB&T does not plan to put more than $5 million of capital at risk until such time the program may become profitable.

77

OVERVIEW (Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011)

Net income for the three months ended September 30, 2012 was $20.7 million, representing an increase of $12.8 million, or 163%, compared to the same period in 2011. Diluted earnings per Class A Common Share increased to $0.98 for the quarter ended September 30, 2012 compared to $0.38 for the same period in 2011.

General highlights by segment for the quarter ended September 30, 2012 consisted of the following:

Traditional Banking segment (Third Quarter Highlights)

● Net income increased $12.1 million, or 137%, for the third quarter of 2012 compared to the same period in 2011.

● On September 7, 2012, RB&T acquired loans and deposits with a fair value of $127 million and $196 million, resulting in a pre-tax bargain purchase gain of $27.1 million. See additional discussion regarding the FCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

● Net interest income increased $1.4 million, or 5%, for the third quarter of 2012 to $28.4 million. The Traditional Banking segment net interest margin decreased 7 basis points for the quarter ended September 30, 2012 to 3.54%.

● Provision for loan losses was $2.5 million for the quarter ended September 30, 2012 compared to $547,000 for the same period in 2011.

● Total non interest income increased $23.6 million for the third quarter of 2011 compared to the same period in 2011, primarily due to the bargain purchase gain detailed above.

● During the third quarter of 2011, the Bank sold its Bowling Green, Kentucky banking center and recorded a pre-tax gain on sale of $2.9 million. Also, during the third quarter of 2011, the Bank realized $301,000 in gains related to sales and calls of $26 million of available for sale investment securities.

● Total non interest expense increased $4.1 million, or 18%, during the third quarter of 2012 compared to the third quarter of 2011 due primarily to pre-conversion overhead costs associated with the 2012 acquisitions of failed banks.

● Total non-performing loans to total loans were 0.80% at September 30, 2012, compared to 1.02% at December 31, 2011 and 1.07% at September 30, 2011.

● The Bank launched its Warehouse Lending division during the second quarter of 2011 and had $167 million in loans outstanding at September 30, 2012 compared to $41 million and $17 million at December 31, 2011 and September 30, 2011, respectively.

Mortgage Banking segment (Third Quarter Highlights)

● Within the Mortgage Banking segment, mortgage banking income increased $922,000, or 68%, during the third quarter of 2012 compared to the same period in 2011.

● Mortgage banking income was positively impacted by an increase in secondary market loan volume during the third quarter of 2012.

78

RPG segment - (Third Quarter Highlights)

● RPG posted a net loss of $1.3 million for the third quarter of 2012 compared to a net loss of $1.5 million for the same period in 2011.

● RPG recorded a net credit to provision for loan losses of $460,000 for the third quarter of 2012, compared to a net credit of $687,000 for the same period in 2011.

● RPG posted non-interest income of $250,000 for the third quarter of 2012 compared to $430,000 for the same period in 2011.

● Total non interest expense decreased $875,000, or 24%, during the third quarter of 2012 compared to the third quarter of 2011 due primarily to the decline in legal and FDIC assessment expenses.

● Liberty and JH unilaterally terminated their contracts with TRS during the third quarter of 2012.

● RB&T permanently discontinued the offering of its RAL product effective April 30, 2012.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Results of Operations”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

RESULTS OF OPERATIONS (Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011)

Net Interest Income

Banking results of operations are primarily dependent upon net interest income. Net interest income is the difference between interest income on interest-earning assets, such as loans and investment securities and the interest expense on liabilities used to fund those assets, such as interest-bearing deposits, securities sold under agreements to repurchase and Federal Home Loan Bank (“FHLB”) advances. Net interest income is impacted by both changes in the amount and composition of interest-earning assets and interest-bearing liabilities, as well as market interest rates.

Total Company net interest income increased $1.4 million, or 5%, for the third quarter of 2012 compared to the same period in 2011. The total Company net interest margin decreased 6 basis points to 3.54% for the same period. The most significant components impacting the total Company’s net interest income were as follows:

Traditional Banking segment

Net interest income within the Traditional Banking segment increased $1.4 million, or 5%, for the third quarter of 2012 compared to 2011, despite a 7 basis points decline in net interest margin for the same period to 3.54%. The increase in net interest income during the third quarter of 2012 was directly attributable to an increase in the average balance of loans outstanding. Fourdistinguishable drivers positively impacted the size of its loan portfolio and correspondingly provided a positive impact to quarter-over-quarter net interest income.

First, as discussed in more detail within the “Loan Portfolio” section of this filing, the Bank started its Mortgage Warehouse Lending Division during June of 2011. During the third quarter of 2012, the Mortgage Warehouse Lending Division had average loans outstanding of $129 million achieving an average yield of 4.36%. These loans are revolving lines of credit with a term of 364 days, contain interest rate floors and adjust monthly with 30 day LIBOR.

The second driver occurred on January 27, 2012 when RB&T acquired TCB. As part of the TCB acquisition, RB&T acquired loans, net of loans put back to the FDIC, with a fair value of approximately $57 million and an initial projected effective yield of 7.94%. At September 30, 2012 TCB loans with a carrying value of $34 million were still outstanding.

79

The third driver of the increase in net interest income for the quarter was an increase in the average balance of the Bank’s residential real estate loans. Overall, average residential real estate loans increased $111 million compared to the third quarter of 2011 due primarily to growth in the Bank’s Home Equity Amortizing Loan (“HEAL”) product. The HEAL product is described in more detail within the “Loan Portfolio” section of this filing.

Lastly, the fourth driver occurred on September 7, 2012 when RB&T acquired FCB. As part of the FCB acquisition, the Bank acquired loans, with a fair value of approximately $127 million and an initial projected effective yield of 7.36%. See additional discussion regarding the FCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Within the liabilities section of the balance sheet, the Bank continued to reprice its interest-bearing deposits lower to partially offset declining asset yields. In addition, due to the steepness of the yield curve and the Federal Reserve Bank’s (“FRB’s”) pledge to keep the Federal Funds Target Rate (“FFTR”) low for an extended period of time, the Bank prepaid $81 million in FHLB advances during the first quarter of 2012 that were originally scheduled to mature between October 2012 and May 2013. These advances had a weighted average cost of 3.56%. The Bank incurred a $2.4 million early termination penalty in connection with these prepayments, which will save the Bank approximately $2.6 million in interest expense during the period of April 2012 through the first five months of 2013.

The interest savings realized by the Bank as a result of these prepayments have been and will continue to be reduced by the Bank’s on-going interest rate risk mitigation practices, which often includes strategies utilizing long term advances from the FHLB. In particular, the Bank took advantage of declining interest rates during 2012 (primarily the second and third quarters) to borrow $185 million of long-term advances with a weighted average life of 5.5 years and a weighted average cost of 1.39%. The Bank borrowed these funds on a long-term basis to mitigate its interest rate risk position in the event of an increasing rate environment.

Management expects to continue to experience downward repricing in its loan and investment portfolios resulting from on-going paydowns and early payoffs. This downward repricing will continue to cause compression in Republic’s net interest income and net interest margin. Additionally, because the FFTR (the index which many of the Bank’s short-term deposit rates track) has remained at a target range between 0.00% and 0.25%, no future FFTR decreases from the Federal Open Markets Committee of the FRB are possible, exacerbating the compression to the Bank’s net interest income and net interest margin caused by its repricing loans and investments. The Bank is unable to precisely determine the ultimate negative impact to the Bank’s net interest spread and margin in the future because several factors remain unknown at this time, such as future demand for financial products and the overall future need for liquidity, among many other factors.

For additional information on the potential future effect of changes in short-term interest rates on Republic’s net interest income, see the table titled “Traditional Banking Interest Rate Sensitivity for 2012” in this section of the filing.

80

Table 1 – Total Company Average Balance Sheets and Interest Rates for the Three Months Ended September 30, 2012 and 2011

	Three Months Ended September 30, 2012							Three Months Ended September 30, 2011
(dollars in thousands)	Average Balance		Interest		Average Rate			Average Balance		Interest		Average Rate
ASSETS
Interest-earning assets:
Taxable investment securities, including FHLB stock(1)	$	629,542	$	2,791		1.77	%	$	711,050	$	4,141		2.33	%
Federal funds sold and other interest-earning deposits		82,404		45		0.22	%		68,108		60		0.35	%
Refund Anticipation Loan fees(2)		-		9		0.00	%		-		1		0.00	%
Traditional Bank loans and fees(2)(3)		2,520,174		31,283		4.97	%		2,237,559		30,224		5.40	%
Total interest-earning assets		3,232,120		34,128		4.22	%		3,016,717		34,426		4.56	%
Less: Allowance for loan losses		22,560							25,928
Non interest-earning assets:
Non interest-earning cash and cash equivalents		38,086							63,670
Premises and equipment, net		33,035							35,760
Other assets(1)		41,396							57,011
Total assets	$	3,322,077						$	3,147,230
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
Transaction accounts	$	617,919	$	56		0.04	%	$	389,542	$	107		0.11	%
Money market accounts		488,609		172		0.14	%		681,683		485		0.28	%
Time deposits		240,424		489		0.81	%		244,114		1,005		1.65	%
Brokered money market and brokered CD's		115,117		480		1.67	%		129,238		460		1.42	%
Total deposits		1,462,069		1,197		0.33	%		1,444,577		2,057		0.57	%
Securities sold under agreements to repurchase and
other short-term borrowings		208,051		110		0.21	%		249,002		111		0.18	%
Federal Home Loan Bank advances		523,053		3,619		2.77	%		517,739		4,467		3.45	%
Subordinated note		41,240		630		6.11	%		41,240		628		6.09	%
Total interest-bearing liabilities		2,234,413		5,556		0.99	%		2,252,558		7,263		1.29	%
Non interest-bearing liabilities and Stockholders' equity
Non interest-bearing deposits		505,127							396,568
Other liabilities		42,674							48,927
Stockholders' equity		539,863							449,177
Total liabilities and stockholders' equity	$	3,322,077						$	3,147,230
Net interest income			$	28,572						$	27,163
Net interest spread						3.23	%						3.27	%
Net interest margin						3.54	%						3.60	%

__________________________

(1)   For the purpose of this calculation, the fair market value adjustment on investment securities resulting from FASB ASC Topic 320, Investments – Debt and Equity Securities, is included as a component of other assets.

(2)   The amount of loan fee income included in total interest income was $1.1 million and $1.1 million for the three months ended September 30, 2012 and 2011.

(3)   Average balances for loans include the principal balance of non-accrual loans and loans held for sale.

81

Table 2 illustrates the extent to which changes in interest rates and changes in the volume of total Company interest-earning assets and interest-bearing liabilities impacted Republic’s interest income and interest expense during the periods indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume) and (iii) net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate.

Table 2 – Total Company Volume/Rate Variance Analysis for the Three Months Ended September 30, 2012 and 2011

				Three Months Ended September 30, 2012
				Compared to
				Three Months Ended September 30, 2011
				Increase / (Decrease) Due to
(in thousands)	Total Net Change			Volume			Rate
Interest income:
Taxable investment securities, including FHLB stock	$	(1,350	)	$	(438	)	$	(912	)
Federal funds sold and other interest-earning deposits		(15	)		11			(26	)
Refund Anticipation Loan fees		8			-			8
Traditional Bank loans and fees		1,059			3,629			(2,570	)
Net change in interest income		(298	)		3,202			(3,500	)
Interest expense:
Transaction accounts		(51	)		43			(94	)
Money market accounts		(313	)		(112	)		(201	)
Time deposits		(516	)		(15	)		(501	)
Brokered money market and brokered CDs		20			(54	)		74
Securities sold under agreements to repurchase and
other short-term borrowings		(1	)		(20	)		19
Federal Home Loan Bank advances		(848	)		46			(894	)
Subordinated note		2			-			2
Net change in interest expense		(1,707	)		(112	)		(1,595	)
Net change in net interest income	$	1,409		$	3,314		$	(1,905	)

82

Provision for Loan Losses (Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011)

The Company recorded a provision for loan losses of $2.1 million for the third quarter 2012, compared to a net credit provision of $140,000 for the same period in 2011. The significant components comprising the Company’s increased provision for loan losses were as follows:

Traditional Banking segment

The Traditional Banking provision for loan losses during the third quarter of 2012 was $2.5 million compared to $547,000 recorded during the third quarter of 2011.

Notable fluctuations in the provision for loan losses were as follows:

● Approximately $693,000 of the net increase in the provision for loan losses from the third quarter of 2011 to the third quarter of 2012 was attributable to increases in the Bank’s general loan loss reserves for its pass-rated credits. This was due to growth in the loan portfolio combined with increases in historical loss percentages.

● Approximately $912,000 of the net increase in the provision for loan losses from the third quarter of 2011 to the third quarter of 2012 was attributable to the Bank’s large classified loan portfolio. The Bank increased allocations for relationships that were either downgraded to substandard or displayed further signs of credit deterioration during the quarter.

● While the Bank’s delinquency and nonperforming loan ratios continue to trend favorably, the Bank’s charge offs in the third quarter of 2012 remained elevated as compared to historical amounts. These charge offs were mostly reserved for in prior periods.

While the Bank continues to see signs of improvement in many of its credit quality indicators, the Bank’s management remains cautious in its outlook, as there remain concurrent negative indications within the economic, regulatory and political sectors that could impact the Bank’s customers ability to repay.

See the section titled “Asset Quality” in this section of the filing under “Comparison of Financial Condition at September 30, 2012 and December 31, 2011” for additional discussion regarding the Company’s provision for loan losses, classified assets, allowance for loan losses, non-performing loans, delinquent loans, impaired loans and TDRs.

RPG segment

Substantially all RALs issued by the Company each year are made during the first quarter. RALs are generally repaid by the IRS or applicable taxing authority within two weeks of origination. Losses associated with RALs result from the IRS not remitting taxpayer refunds to the Company associated with a particular tax return. This occurs for a number of reasons, including errors in the tax return and tax return fraud which are identified through IRS audits resulting from revenue protection strategies. In addition, the Company also incurs losses as a result of tax debts not previously disclosed during its underwriting process.

For the three months ended September 30, 2012, the TRS division provision for loan losses was a net credit of $460,000 compared to a net credit of $687,000 for the same period in 2011. The net credit in both periods resulted from better than previously projected paydowns within RB&T’s RAL portfolio.

83

An analysis of changes in the allowance for loan losses and selected ratios follows:

Table 3 – Summary of Loan Loss Experience for the Three Months Ended September 30, 2012 and 2011

	Three Months Ended
	September 30,
(dollars in thousands)	2012			2011
Allowance for loan losses at beginning of period	$	22,510		$	25,931
Charge offs:
Residential real estate:
Owner occupied		(348	)		(620	)
Non owner occupied		(20	)		(457	)
Commercial real estate		(37	)		(362	)
Commercial real estate - purchased whole loans		-			-
Real estate construction		-			(770	)
Commercial		(11	)		-
Warehouse lines of credit		-			-
Home equity		(633	)		(419	)
Consumer:
Credit cards		(9	)		(69	)
Overdrafts		(100	)		(199	)
Other consumer		(62	)		(79	)
Refund Anticipation Loans		-			(6	)
Total charge offs		(1,220	)		(2,981	)
Recoveries:
Residential real estate:
Owner occupied		32			69
Non owner occupied		2			4
Commercial real estate		24			42
Commercial real estate - purchased whole loans		-			-
Real estate construction		28			126
Commercial		3			6
Warehouse lines of credit		-			-
Home equity		12			24
Consumer:
Credit cards		9			7
Overdrafts		101			96
Other consumer		56			68
Refund Anticipation Loans		460			693
Total recoveries		727			1,135
Net loan charge offs		(493	)		(1,846	)
Provision for loan losses - Traditional Banking		2,543			547
Provision for loan losses - Refund Anticipation Loans		(460	)		(687	)
Total provision for loan losses		2,083			(140	)
Allowance for loan losses at end of period	$	24,100		$	23,945
Total Company Credit Quality Ratios:
Allowance for loan losses to total loans		0.91	%		1.08	%
Allowance for loan losses to non performing loans		118	%		101	%
Annualized net loan charge offs to average loans outstanding		0.08	%		0.33	%
Traditional Banking Credit Quality Ratios:
Allowance for loan losses to total loans		0.91	%		1.08	%
Allowance for loan losses to non performing loans		118	%		101	%
Annualized net loan charge offs to average loans outstanding		0.15	%		0.45	%

84

Non interest Income (Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011)

Total Company non interest income increased $24.4 million, or 233%, for the third quarter of 2012 compared to the same period in 2011. The most significant components comprising the total Company’s non interest income were as follows:

Traditional Banking segment

Traditional Banking segment non interest income increased $23.6 million for the third quarter of 2012 compared to the same period in 2011.

During the third quarter of 2012, the Bank recorded an initial bargain purchase gain of $27.1 million as a result of the FCB acquisition. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

The Bank earns a substantial majority of its fee income related to its overdraft service program from the per item fee it assesses its customers for each insufficient funds check or electronic debit presented for payment. Both the per item fee and the daily fee assessed to the account resulting from its overdraft status, if computed as a percentage of the amount overdrawn, result in a high rate of interest when annualized and are thus considered excessive by some consumer groups. The total net per item fees included in service charges on deposits for the third quarters of 2012 and 2011 were $1.9 million for both periods. The total net daily overdraft charges included in interest income for the third quarter of 2012 and 2011 were $426,000 and $495,000, respectively.

During the third quarter of 2011, the Bank instituted a new fee structure for its retail checking account products. The new product designs were implemented on July 1, 2011 for all newly opened retail accounts. On August 1, 2011, the Bank converted the substantial majority of its existing retail checking accounts into new product types with new fee structures. Revenue generated during the third quarter of 2012 as a result of these new fees was approximately $380,000 compared to $459,000 during the same period in 2011.

In May 2011, RB&T, entered into a definitive agreement to sell its banking center located in Bowling Green, Kentucky to Citizens First Bank, Inc. (“Citizens”). This transaction was closed on September 30, 2011. The transaction consisted of the following:

● Citizens acquired loans totaling $13 million, representing approximately one-half of the outstanding loans of the banking center.

● Citizens assumed all deposits of the banking center, or approximately $33 million consisting of nearly 3,800 accounts.

● Citizens acquired all of the fixed assets of the banking center.

● The total pre-tax gain on sale recognized by the Bank as a result of the transaction was $2.9 million.

During the third quarter of 2011, the Bank recognized net securities gains/losses in earnings for securities available for sale as follows:

● The Bank realized $188,000 in pre-tax gains related to unamortized discount accretion on $24 million of callable U.S. Government agencies that were called during the third quarter of 2011 before their maturity.

● Within its Florida-based thrift charter, the Bank sold available for sale mortgage backed securities with an amortized cost of $2 million, resulting in a pre-tax gain of $113,000.

Mortgage Banking segment

Within the Mortgage Banking segment, mortgage banking income increased $922,000, or 68%, during the third quarter of 2012 compared to the same period in 2011. Mortgage banking income was positively impacted by an increase in secondary market loan volume during the third quarter of 2012, which resulted from the continued low long-term interest rate environment. The increase in mortgage banking income was driven by continued strong application volume for long-term fixed rate mortgages combined with favorable secondary market pricing terms, which has generally improved across the industry during 2012 compared to the prior year.

85

RPG segment

RPG non interest income decreased $180,000, or 42%, during the third quarter of 2012 compared to the same period in 2011 consistent with the decline in volume of RTs.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Overview”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

Non interest Expenses (Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011)

Total Company non interest expenses increased $3.3 million, or 13%, during the third quarter of 2012 compared to the same period in 2011. TRS division non interest expenses decreased $875,000, or 24%, while the Traditional Banking segment increased $4.1 million, or 18%, for the third quarter of 2012 compared to the same period in 2011. The most significant components comprising the increase in total Company non interest expense were as follows:

Traditional Banking segment

Approximately $3.0 million of the non interest expenses incurred during the third quarter of 2012 related to the two 2012 acquisitions of failed banks. Management expects that the TCB related expenses will continue to decline for the remainder of 2012 consistent with the branch consolidation and core system conversion which occurred mid July 2012. The FCB branch consolidation and core system conversion is currently targeted to occur in February 2013. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Salaries and benefits increased $2.1 million for the third quarter of 2012. The Bank incurred $1.1 million in salaries and benefit expenses associated with the 2012 failed back acquisitions during the third quarter of 2012. Approximately $718,000 of the third quarter 2012 expense was related to incentive compensation accruals related to the acquisitions. The increase in salary and benefits related to the 2012 acquisitions of failed banks was partially offset by a reduction in salaries and bonus accruals associated with the Bank’s traditional operations.

Occupancy and equipment expense increased $628,000 during the third quarter of 2012. The majority of the increase, or $398,000, was attributable to the 2012 acquisitions of failed banks for expense items such as rent, leased and rented equipment and equipment service.

Data processing expense increased $250,000 during the third quarter of 2012 compared to the same period in 2011 primarily due to $343,000 in 2012 acquisitions of failed banks related data processing costs and internet banking enhancements.

FDIC insurance expense declined $367,000 during the third quarter of 2012 compared to the same period in 2011. In February 2011, as required by the Dodd-Frank Act, the FDIC approved a rule that changed the FDIC insurance assessment base from adjusted domestic deposits to a bank’s average consolidated total assets minus average tangible equity, defined as Tier 1 capital. While the new rule expanded the assessment base, it lowered the assessment rate for banks in the lowest risk category. The change was effective for the second quarter of 2011.

Other expense increased $1.6 million during the third quarter of 2012 compared to the same period in 2011. Approximately $1.1 million of the fluctuation was attributable to the 2012 acquisitions of failed banks. The remaining increase was primarily related in increased real estate owned expenses.

86

RPG segment

FDIC insurance expense decreased $351,000 during the third quarter of 2012 related primarily to the elimination of a higher assessment rate levied against the Bank for its deposit insurance during 2011 resulting from facts and circumstances specific to RB&T and RPG.

Legal expense at RPG was $30,000 for the third quarter of 2012 compared to $378,000 for the third quarter of 2011. The decrease in legal expense was directly related to the December 2011 resolution of RB&T’s on-going regulatory actions with the FDIC as described in the Agreement.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Overview”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

87

OVERVIEW (Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011)

Net income for the nine months ended September 30, 2012 was $112.7 million, representing an increase of $24.8 million, or 28%, compared to the same period in 2011. Diluted earnings per Class A Common Share increased to $5.36 for the nine months ended September 30, 2012 compared to $4.19 for the same period in 2011.

General highlights by segment for the nine months ended September 30, 2012 consisted of the following:

Traditional Banking segment (First Nine Months Highlights)

● Net income increased $29.2 million for the first nine months of 2012 compared to the same period in 2011.

● On January 27, 2012, RB&T acquired loans and deposits with a fair value of $57 million and $947 million, resulting in a pre-tax bargain purchase gain of $27.6 million, primarily recorded during the first quarter of 2012. See additional discussion regarding the TCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

● On September 7, 2012, RB&T acquired loans and deposits with a fair value of $127 million and $196 million, resulting in a pre-tax bargain purchase gain of $27.1 million. See additional discussion regarding the FCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

● As expected, approximately $895 million of the deposit liabilities assumed in the TCB acquisition exited RB&T by September 30, 2012 due to the substantial strategic reduction in the interest rates paid to the former TCB depositors by RB&T.

● Net interest income increased $5.8 million, or 7%, for the first nine months of 2012 to $84.4 million. The Traditional Banking segment net interest margin increased 3 basis points for the nine months ended September 30, 2012 to 3.51%.

● Provision for loan losses was $6.5 million for the nine months ended September 30, 2012 compared to $5.5 million for the same period in 2011.

● Total non interest income increased $50.2 million for the first nine months of 2012 compared to the same period in 2011 primarily due to the bargain purchase gains detailed above.

● During the first nine months of 2011, the Bank sold and had called available for sale mortgage backed securities with an amortized cost of $158 million, resulting in a pre-tax gain of $2.2 million.

● During the third quarter of 2011, the Bank closed the transaction related to the sale of its only banking center located in Bowling Green, Kentucky. The Bank recorded a pre-tax gain on sale of $2.9 million as a result of the transaction.

● During the second quarter of 2011, the Bank purchased commercial real estate loans with a face amount of approximately $37 million at a 13% discount to par.

● Total non interest expense increased $8.9 million, or 13%, during the first nine months of 2012 compared to the same period in 2011.

● Total  loans to total loans for the Traditional Banking segment was 0.80% at September 30, 2012, compared to 1.02% at December 31, 2011 and 1.07% at September 30, 2011.

● The Bank launched its Warehouse Lending division during the second quarter of 2011 and had $167 million in loans outstanding at September 30, 2012 compared to $41 million and $17 million at December 31, 2011 and September 30, 2011, respectively.

Mortgage Banking segment (First Nine Months Highlights)

● Within the Mortgage Banking segment, mortgage banking income increased $2.5 million, or 81%, during the first nine months of 2012 compared to the same period in 2011.

● Mortgage banking income was positively impacted by an increase in secondary market loan volume during the first nine months of 2012.

88

RPG segment (First Nine Months Highlights)

● The total dollar volume of tax refunds processed during the 2012 tax season decreased $1.1 billion, or 9%, from the 2011 tax season.

● Total RAL dollar volume decreased from $1.0 billion during the 2011 tax season to $796 million during the 2012 tax season.

● Total RT dollar volume declined $818 million, or 8%, during the 2012 tax season compared to the 2011 tax season.

● Net income decreased $5.9 million, or 9%, for the first nine months of 2012 compared to the same period in 2011.

● Net interest income decreased $13.7 million, or 23%, for the first nine months of 2012 compared to the same period in 2011.

● RPG recorded a provision for loan losses of $7.2 million for the first nine months of 2012, compared to $12.0 million for the same period in 2011.

● RPG posted non interest income of $78.3 million for the first nine months of 2012 compared to $88.4 million for the same period in 2011.

● RB&T obtained $300 million of FHLB advances during the fourth quarter of 2011 to fund projected RAL volume during the first quarter 2012 tax season. In addition, during the first quarter of 2012, RB&T obtained $252 million of brokered deposits to complete its required funding for the first quarter 2012 tax season.

● RPG posted non interest expenses of $18.7 million for the first nine months of 2012 compared to $27.2 million for the same period in 2011.

● The FDIC assessed a Civil Money Penalty against RB&T during the second quarter of 2011 at a non-tax deductible $2 million level as part of the Amended Notice. The actual penalty paid during the fourth quarter of 2011 in connection with the settlement was $900,000, resulting in a $1.1 million credit to pre-tax income recorded during the fourth quarter of 2011.

● Liberty and JH unilaterally terminated their contracts with TRS during the third quarter of 2012.

● RB&T permanently discontinued the offering of its RAL product effective April 30, 2012.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Overview”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

89

RESULTS OF OPERATIONS (Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011)

Net Interest Income

Banking results of operations are primarily dependent upon net interest income. Net interest income is the difference between interest income on interest-earning assets, such as loans and investment securities and the interest expense on liabilities used to fund those assets, such as interest-bearing deposits, securities sold under agreements to repurchase and FHLB advances. Net interest income is impacted by both changes in the amount and composition of interest-earning assets and interest-bearing liabilities, as well as market interest rates.

Total Company net interest income decreased $7.9 million, or 6%, for the first nine months of 2012 compared to the same period in 2011. The total Company net interest margin decreased 49 basis points to 5.11% for the same period. The most significant components affecting the total Company’s net interest income were as follows:

Traditional Banking segment

Net interest income within the Traditional Banking segment increased $5.8 million, or 7%, for the first nine months of 2012 compared to 2011. The Traditional Banking net interest margin increased 3 basis points for the same period to 3.51%. The increase in net interest income during the first nine months of 2012 was directly attributable to an increase in the average balance of loans outstanding. Five distinguishable drivers occurred that positively impacted the size of its loan portfolio and correspondingly provided a positive impact to net interest income.

As disclosed in previous filings, the first of these drivers occurred in June 2011 when the Bank purchased approximately $37 million of performing commercial real estate loans at a 13% discount. The Bank made this purchase as one of its strategies to reverse an on-going contraction in its net interest margin. At the time of purchase, these loans had a weighted average life of approximately seven years with an expected yield of 8.28%.

Secondly, as discussed in more detail within the “Loan Portfolio” section of this filing, the Bank started its Mortgage Warehouse Lending Division during June of 2011. During the nine months ended September 30, 2012, the Mortgage Warehouse Lending Division had average loans outstanding of $75 million achieving an average yield of 4.40%. These loans are revolving lines of credit with a term of 364 days, contain interest rate floors and adjust monthly with 30 day LIBOR.

The third driver occurred on January 27, 2012 when RB&T acquired TCB. As part of the acquisition, RB&T acquired loans, net of loans put back to the FDIC, with a fair value of approximately $57 million and an initial projected effective yield of 7.94%. At September 30, 2012 TCB loans with a carrying value of $34 million were still outstanding.

The fourth driver for the year over year increase in net interest income was an increase in the average balance of the Bank’s residential real estate loans increased $93 million compared to the first nine months of 2011 due primarily to growth in the Bank’s Home Equity Amortizing Loan (“HEAL”) product. The HEAL product is described in more detail within the “Loan Portfolio” section of this filing.

Lastly, the fifth driver occurred on September 7, 2012 when RB&T acquired FCB. As part of the FCB acquisition, the Bank acquired loans with a fair value of approximately $127 million and an initial projected effective yield of 7.36%. See additional discussion regarding the FCB acquisition under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Within the liabilities section of the balance sheet, the Bank continued to reprice its interest-bearing deposits lower to partially offset declining asset yields. In addition, due to the steepness of the yield curve and the FRB’s pledge to keep the FFTR low for an extended period of time. The Bank prepaid $81 million in FHLB advances during the first quarter of 2012 that were originally scheduled to mature between October 2012 and May 2013. These advances had a weighted average cost of 3.56%. The Bank incurred a $2.4 million early termination penalty in connection with these prepayments, which will save the Bank approximately $2.6 million in interest expense during the remainder of 2012 and the first five months of 2013.

The interest savings realized by the Bank as a result of these prepayments have been and will continue to be reduced by the Bank’s on-going interest rate risk mitigation practices, which often includes strategies utilizing long term advances from the FHLB. In particular, the Bank took advantage of declining interest rates during 2012 to borrow $185 million of long-term advances with a weighted average life of 5 years and a weighted average cost of 1.39%. The Bank borrowed these funds on a long-term basis to mitigate its interest rate risk position in the event of an increasing rate environment.

90

Management expects to continue to experience downward repricing in its loan and investment portfolios resulting from on-going paydowns and early payoffs. This downward repricing will continue to cause compression in Republic’s net interest income and net interest margin. Additionally, because the FFTR (the index which many of the Bank’s short-term deposit rates track) has remained at a target range between 0.00% and 0.25%, no future FFTR decreases from the Federal Open Markets Committee of the FRB are possible, exacerbating the compression to the Bank’s net interest income and net interest margin caused by its repricing loans and investments. The Bank is unable to precisely determine the ultimate negative impact to the Bank’s net interest spread and margin in the future because several factors remain unknown at this time, such as future demand for financial products and the overall future need for liquidity, among many other factors.

For additional information on the potential future effect of changes in short-term interest rates on Republic’s net interest income, see the table titled “Traditional Banking Interest Rate Sensitivity for 2012” in this section of the filing.

RPG segment

Net interest income within the TRS division decreased $13.7 million, or 23%, for the first nine months of 2012 compared to the same period in 2011. The decrease in the TRS division net interest income was primarily due to a $13.9 million, or 24%, decline in RAL fee income resulting from a corresponding 23% decrease in RAL volume. The overall decline in the volume of RALs originated during the 2012 tax season resulted from a general decrease in consumer demand for the product. Management believes the decrease in RAL volume, which is generated through retail locations, is the result of a shift in consumer demand toward lower priced on-line tax preparation services and increased competition within the retail market based on free products and services from competitors.

The TRS division net interest income continued to benefit from low funding costs during the 2012 tax season. Average interest-bearing liabilities, including brokered deposits and/or FHLB advances, utilized to fund RALs during the first nine months 2012 and 2011 were $107 million and $141 million with a weighted average cost of 0.19% and 0.43%, respectively. As a result, interest expense for the TRS division was $149,000 for the first nine months of 2012, compared to $455,000 for the same period in 2011.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Overview”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

Table 4 provides detailed total Company information as to average balances, interest income/expense and rates by major balance sheet category for the nine month periods ended September 30, 2012 and 2011. Table 5 provides an analysis of total Company changes in net interest income attributable to changes in rates and changes in volume of interest-earning assets and interest-bearing liabilities for the same periods.

91

Table 4 – Total Company Average Balance Sheets and Interest Rates for the Nine Months Ended September 30, 2012 and 2011

	Nine Months Ended September 30, 2012							Nine Months Ended September 30, 2011
(dollars in thousands)	Average Balance		Interest		Average Rate			Average Balance		Interest		Average Rate
ASSETS
Interest-earning assets:
Taxable investment securities, including FHLB stock(1)	$	666,531	$	9,895		1.98	%	$	659,753	$	12,446		2.52	%
Federal funds sold and other interest-earning deposits		277,550		516		0.25	%		379,713		833		0.29	%
Refund Anticipation Loan fees(2)		32,305		45,224		186.65	%		39,567		59,132		199.26	%
Traditional Bank loans and fees(2)(3)		2,421,008		91,894		5.06	%		2,203,492		89,097		5.39	%
Total interest-earning assets		3,397,394		147,529		5.79	%		3,282,525		161,508		6.56	%
Less: Allowance for loan losses		25,749							30,414
Non interest-earning assets:
Non interest-earning cash and cash equivalents		143,819							127,757
Premises and equipment, net		33,756							36,515
Other assets(1)		44,356							58,048
Total assets	$	3,593,576						$	3,474,431
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing liabilities:
Transaction accounts	$	607,654	$	284		0.06	%	$	362,255	$	367		0.14	%
Money market accounts		466,416		567		0.16	%		690,998		1,710		0.33	%
Time deposits		266,054		1,690		0.85	%		264,222		3,236		1.63	%
Brokered money market and brokered CD's		173,520		1,408		1.08	%		277,414		1,954		0.94	%
Total deposits		1,513,644		3,949		0.35	%		1,594,889		7,267		0.61	%
Securities sold under agreements to repurchase and
other short-term borrowings		243,168		340		0.19	%		280,133		535		0.25	%
Federal Home Loan Bank advances		561,072		11,245		2.67	%		535,738		13,857		3.45	%
Subordinated note		41,240		1,891		6.11	%		41,240		1,886		6.10	%
Total interest-bearing liabilities		2,359,124		17,425		0.98	%		2,452,000		23,545		1.28	%
Non interest-bearing liabilities and Stockholders' equity
Non interest-bearing deposits		652,498							536,007
Other liabilities		53,588							51,737
Stockholders' equity		528,366							434,687
Total liabilities and stockholders' equity	$	3,593,576						$	3,474,431
Net interest income			$	130,104						$	137,963
Net interest spread						4.81	%						5.28	%
Net interest margin						5.11	%						5.60	%

__________________________

(1)   For the purpose of this calculation, the fair market value adjustment on investment securities resulting from FASB ASC Topic 320, Investments – Debt and Equity Securities, is included as a component of other assets.

(2)   The amount of loan fee income included in total interest income was $48.4 million and $61.5 million for the nine months ended September 30, 2012 and 2011.

(3)   Average balances for loans include the principal balance of non-accrual loans and loans held for sale.

92

Table 5 illustrates the extent to which changes in interest rates and changes in the volume of total Company interest-earning assets and interest-bearing liabilities impacted Republic’s interest income and interest expense during the periods indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume) and (iii) net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate.

Table 5 – Total Company Volume/Rate Variance Analysis for the Nine Months Ended September 30, 2012 and 2011

				Nine Months Ended September 30, 2012
				Compared to
				Nine Months Ended September 30, 2011
				Increase / (Decrease) Due to
(in thousands)	Total Net Change			Volume			Rate
Interest income:
Taxable investment securities, including FHLB stock	$	(2,551	)	$	127		$	(2,678	)
Federal funds sold and other interest-earning deposits		(317	)		(203	)		(114	)
Refund Anticipation Loan fees		(13,908	)		(10,342	)		(3,566	)
Traditional Bank loans and fees		2,797			8,463			(5,666	)
Net change in interest income		(13,979	)		(1,955	)		(12,024	)
Interest expense:
Transaction accounts		(83	)		174			(257	)
Money market accounts		(1,143	)		(445	)		(698	)
Time deposits		(1,546	)		23			(1,569	)
Brokered money market and brokered CDs		(546	)		(811	)		265
Securities sold under agreements to repurchase and
other short-term borrowings		(195	)		(64	)		(131	)
Federal Home Loan Bank advances		(2,612	)		630			(3,242	)
Subordinated note		5			-			5
Net change in interest expense		(6,120	)		(493	)		(5,627	)
Net change in net interest income	$	(7,859	)	$	(1,462	)	$	(6,397	)

93

Provision for Loan Losses (Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011)

The Company recorded a provision for loan losses of $13.7 million for the first nine months 2012, compared to a provision of $17.5 million for the same period in 2011. The significant components comprising the Company’s decreased provision for loan losses were as follows:

Traditional Banking segment

The Traditional Banking provision for loan losses during the first nine months of 2012 was $6.5 million, a $1.1 million increase from the $5.5 million recorded during the first nine months of 2011.

● Approximately $1.8 million of the net year-to-date increase in the provision for loan losses from 2011 to 2012 was attributable to increases in the Bank’s general loan loss reserves for its pass-rated credits. This was due to growth in the loan portfolio combined with increases in historical loss percentages.

● The Bank experienced a net decrease of $895,000 to the year to date provision for loan losses attributable primarily to a decline in required provisions for the Bank’s large classified loan portfolio.

See the section titled “Asset Quality” in this section of the filing under “Comparison of Financial Condition at September 30, 2012 and December 31, 2011” for additional discussion regarding the Company’s provision for loan losses, classified assets, allowance for loan losses, non-performing loans, delinquent loans, impaired loans and TDRs.

RPG segment

Substantially all RALs issued by the Company each year are made during the first quarter. RALs are generally repaid by the IRS or applicable taxing authority within two weeks of origination. Losses associated with RALs result from the IRS not remitting taxpayer refunds to the Company associated with a particular tax return. This occurs for a number of reasons, including errors in the tax return and tax return fraud which are identified through IRS audits resulting from revenue protection strategies. In addition, the Company also incurs losses as a result of tax debts not previously disclosed during its underwriting process.

At March 31st of each year, the Company reserved for its estimated RAL losses for the year based on current and prior year funding patterns, information received from the IRS on current year payment processing, projections using the Company’s internal RAL underwriting criteria applied against prior years’ customer data, and the subjective experience of Company management. RALs outstanding 30 days or longer are charged off at the end of each quarter with subsequent collections recorded as recoveries. Since the RAL season is over by the end of April of each year, substantially all uncollected RALs are charged off by June 30th of each year, except for those RALs management deems certain of collection.

As of September 30, 2012, $10.7 million of total RALs were outstanding past their expected funding date from the IRS compared to $14.8 million at September 30, 2011, representing 1.35% and 1.43% of total gross RALs originated during the respective tax years. Management expects the actual loan loss rate realized for the TRS division will be less than the current RALs outstanding beyond their expected funding date from the IRS because the Company will continue to receive payments from the IRS throughout the year and make other collection efforts to obtain repayment on the RALs. Management’s estimate of current year losses combined with recoveries of previous years’ RALs, resulted in a net provision for loan loss expense of $7.2 million and $12.0 million for the TRS division during the first nine months of 2012 and 2011.

94

An analysis of changes in the allowance for loan losses and selected ratios follows:

Table 6 – Summary of Loan Loss Experience the Nine Months Ended September 30, 2012 and 2011

	Nine Months Ended
	September 30,
(dollars in thousands)	2012			2011
Allowance for loan losses at beginning of period	$	24,063		$	23,079
Charge offs:
Residential real estate:
Owner occupied		(2,422	)		(1,699	)
Non owner occupied		(318	)		(512	)
Commercial real estate		(353	)		(1,081	)
Commercial real estate - purchased whole loans		-			-
Real estate construction		(1,796	)		(823	)
Commercial		(18	)		(100	)
Warehouse lines of credit		-			-
Home equity		(1,947	)		(1,043	)
Consumer:
Credit cards		(87	)		(172	)
Overdrafts		(318	)		(487	)
Other consumer		(185	)		(225	)
Refund Anticipation Loans		(11,097	)		(15,484	)
Total charge offs		(18,541	)		(21,626	)
Recoveries:
Residential real estate:
Owner occupied		183			186
Non owner occupied		14			4
Commercial real estate		70			284
Commercial real estate - purchased whole loans		-			-
Real estate construction		83			231
Commercial		21			125
Warehouse lines of credit		-			-
Home equity		73			100
Consumer:
Credit cards		33			24
Overdrafts		332			395
Other consumer		167			205
Refund Anticipation Loans		3,883			3,435
Total recoveries		4,859			4,989
Net loan charge offs		(13,682	)		(16,637	)
Provision for loan losses - Traditional Banking		6,505			5,454
Provision for loan losses - Refund Anticipation Loans		7,214			12,049
Total provision for loan losses		13,719			17,503
Allowance for loan losses at end of period	$	24,100		$	23,945
Total Company Credit Quality Ratios:
Allowance for loan losses to total loans		0.91	%		1.08	%
Allowance for loan losses to non performing loans		118	%		101	%
Annualized net loan charge offs to average loans outstanding		0.74	%		0.99	%
Traditional Banking Credit Quality Ratios:
Allowance for loan losses to total loans		0.91	%		1.08	%
Allowance for loan losses to non performing loans		118	%		101	%
Annualized net loan charge offs to average loans outstanding		0.36	%		0.28	%

95

Non interest Income (Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011)

Total Company non interest income increased $42.6 million, or 38%, for the first nine months of 2012 compared to the same period in 2011. The most significant components comprising the total Company’s non interest income were as follows:

Traditional Banking segment

Traditional Banking segment non interest income increased $50.2 million for the first nine months of 2012 compared to the same period in 2011.

Service charges on deposit accounts decreased $554,000, or 5%, during the first nine months of 2012 compared to the same period in 2011. The decrease was primarily the result of the continued general decline in consumer overdraft activity that the Bank, and the banking industry as a whole, has experienced the past several years. In addition, further contributing to this general decline in consumer overdraft activity, was the amended FDIC guidelines, which took effect in July 2011. These guidelines have continued to have a negative impact on the Bank’s net income since their implementation in 2011 and will continue so in the future.

The Bank earns a substantial majority of its fee income related to its overdraft service program from the per item fee it assesses its customers for each insufficient funds check or electronic debit presented for payment. Both the per item fee and the daily fee assessed to the account resulting from its overdraft status, if computed as a percentage of the amount overdrawn, result in a high rate of interest when annualized and are thus considered excessive by some consumer groups. The total net per item fees included in service charges on deposits for the first nine months of 2012 and 2011 were $5.5 million and $6.9 million. The total net daily overdraft charges included in interest income for the first nine months of 2012 and 2011 were $1.2 million and $1.3 million, respectively.

During the third quarter of 2011, the Bank instituted a new fee structure for its retail checking account products. The new product designs were implemented on July 1, 2011 for all newly opened retail accounts. On August 1, 2011, the Bank converted the substantial majority of its existing retail checking accounts into new product types with new fee structures. The goal of the new fee structure, in the short-term, was to reverse the trend of declining service charges on deposits. In the long-term, the Bank’s goal is that the new fee structure, combined with growth in the Bank’s retail checking account base, will allow the service charges on deposits category to increase once again. Revenue generated during the first nine months of 2012 as a result of these new fees was approximately $1.2 million compared to $459,000 in 2011, partially offsetting the decrease in overdraft-related fees for the same period.

Related to the TCB acquisition, the Bank recorded a bargain purchase gain of $27.6 million, substantially all of which was recorded during the first quarter of 2012. The bargain purchase gain was realized because the overall price paid by RB&T for TCB was substantially less than the fair value of the TCB assets acquired and liabilities assumed in the acquisition.

Related to the FCB acquisition, the Bank recorded an initial bargain purchase gain of $27.1 million during the third quarter of 2012. As with the TCB acquisition, the bargain purchase gain was realized because the overall price paid by RB&T for FCB was substantially less than the fair value of the FCB assets acquired and liabilities assumed in the acquisition.

During the first nine months of 2012, the Bank recognized net securities gains in earnings for TCB acquired securities available of $56,000. Subsequent to the acquisition of TCB, management concluded that these securities did not fit the profile of securities traditionally purchased by the Bank and thus sold them during the quarter. The Bank recognized net gains on sales, calls and impairment of investment securities of $2.2 million during the first nine months of 2011. The substantial majority of the 2011 gain occurred during the second quarter of 2011, as the Bank sold available for sale securities with an amortized cost of $132 million. The decision to sell these securities was based, in large part, on positive growth developments within the loan portfolio.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

96

In May 2011, RB&T, entered into a definitive agreement to sell its banking center located in Bowling Green, Kentucky to Citizens. This transaction was closed on September 30, 2011. The transaction consisted of the following:

● Citizens acquired loans totaling $13 million, representing approximately one-half of the outstanding loans of the banking center.

● Citizens assumed all deposits of banking center, or approximately $33 million consisting of nearly 3,800 accounts.

● Citizens acquired all of the fixed assets of the banking center.

● The total pre-tax gain on sale recognized by the Bank as a result of the transaction was $2.9 million.

Mortgage Banking segment

Within the Mortgage Banking segment, mortgage banking income increased $2.5 million, or 81%, during the first nine months of 2012 compared to the same period in 2011. Mortgage banking income was positively impacted by an increase in secondary market loan volume during the first nine months of 2012, which resulted from the continued low long-term interest rate environment. During the first nine months of 2012, the Bank received application volume for long-term fixed rate mortgages of $658 million compared to $536 million during the same period in 2011. In addition, secondary market pricing has generally improved across the industry during 2012 compared to the prior year.

RPG segment

RPG non interest income decreased $10.1 million, or 11%, during the first nine months of 2012 compared to the same period in 2011. Net RT fees decreased $10.0 million for the first nine months of 2012 primarily attributable to the overall decrease in volume at the TRS division during the tax season. More specifically within the RT category, RT check fees decreased 12% consistent with a 12% decrease in volume. The decline in RT checks fees was partially offset by a 10% increase in direct deposit online RT fees driven by a 10% increase in this lower-margin RT product. As with the decrease RPG experienced in RAL volume, management believes the decrease in RT volume, which is generated through store-front locations, was a direct result of a shift in consumer demand toward lower priced on-line tax preparation services and increased competition within the retail market based on free products and services from competitors.

With regard to the TRS division of RPG, TRS faces direct competition for RT market share from independently-owned processing groups partnered with banks. Independent processing groups that are unable to offer RAL products have historically been at a competitive disadvantage to banks who could offer RALs. With RB&T’s resolution of its differences with the FDIC through the Agreement, RB&T will not originate RALs beyond April 30, 2012. Without the ability to originate RALs, RB&T will face increased competition in the RT marketplace. In addition to a potential loss of volume resulting from additional competitors, RB&T will also likely incur substantial pressure on its profit margin for its RT products as well.

In addition to the potential impact to RTs resulting from a loss of the RAL product, the Agreement could also negatively impact RB&T’s ability to originate RT products. As previously disclosed, the Agreement contains a provision for an ERO Plan to be implemented by RB&T. The ERO Plan places additional oversight and training requirements on RB&T and its tax preparation partners that is not currently required by the regulators for RB&T’s competitors in the tax business. These additional requirements could make attracting new relationships, retaining existing relationships, and maintaining profit margin for RTs more difficult for RB&T once it is no longer able to offer RALs. At this time, management is unable to determine what the ultimate impact of the Agreement to RT products will be in the future, but it does anticipate the impact to be negative to the overall profitability of the business operating segment.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Overview”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

97

Non interest Expenses (Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011)

Total Company non interest expenses increased $584,000, or 1%, during the first nine months of 2012 compared to the same period in 2011. TRS division non interest expenses declined $8.5 million while the Traditional Banking segment increased $8.9 million for the first nine months of 2012 compared to the same period in 2011. The most significant components comprising the increase in total Company non interest expense were as follows:

Traditional Banking segment

Approximately $7.4 million of the non interest expenses incurred during the first nine months of 2012 related to the 2012 acquisitions of failed banks. Management expects that the TCB related expenses will decline from its previous levels for the remainder of 2012 as a result of the branch consolidation and core system conversion which occurred mid July 2012. The FCB branch consolidation and core system conversion is currently targeted for February 2013. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Salaries and benefits increased $3.0 million during the first nine months of 2012 compared to the same period in 2011. The Bank incurred $3.1 million in salaries and benefit expense associated with the 2012 acquisitions of failed banks during the first nine months of 2012. Approximately $1.5 million of the 2012 expense was related to incentive compensation accruals related to the TCB and FCB acquisitions. Approximately $186,000 of these accruals were for retention bonuses payable to the acquired bank employees to incentivize them to remain with the Bank through various dates up through the system respective conversion dates. Approximately $870,000 of these accruals were for short-term incentive bonuses for Bank employees related to a successful system conversion, with $410,000 of the accruals for Bank associates related to a two-year profitability goal tied to the acquisitions. The increase in salary and benefits related to the 2012 acquisitions of failed banks was partially offset by a reduction in salaries and bonus accruals associated with the Bank’s traditional operations.

Occupancy and equipment expense increased $900,000 during the first nine months of 2012 compared to the same period in 2011. Approximately $984,000 of the fluctuation was attributable to the TCB and FCB acquisitions for expense items such as rent, leased and rented equipment and equipment service.

Data processing expense increased $1.1 million during the first nine months of 2012 compared to the same period in 2011 primarily due to $895,000 in TCB and FCB related data processing costs and internet banking enhancements.

FDIC insurance expense decreased $1.1 million during the first nine months of 2012. In February 2011, as required by the Dodd-Frank Act, the FDIC approved a rule that changed the FDIC insurance assessment base from adjusted domestic deposits to a bank’s average consolidated total assets minus average tangible equity, defined as Tier 1 capital. While the new rule expanded the assessment base, it lowered the assessment rate for banks in the lowest risk category. The change was effective for the second quarter of 2011.

Traditional banking other expense increased $5.0 million during the first nine months of 2012 compared to the same period in 2011. Approximately $2.0 million of this increase related to the 2012 acquisitions of failed banks, for expenses such as audit and professional fees, legal consulting and other real estate owned expenses. Additional details regarding the 2012 increase follows:

During the first quarter of 2012, the Bank prepaid $81 million in FHLB advances that were originally scheduled to mature between October 2012 and May 2013. These advances had a weighted average cost of 3.56%. The Bank recognized a $2.4 million early termination penalty during the first quarter of 2012 in connection with this prepayment. For further discussion regarding the early payoff of FHLB advances, see section titled “Net interest Income” within this section of the document.

Contributions expense increased $465,000 during the first nine months of 2012 compared to the same period in 2011 primarily due to the first quarter contribution to the Republic Bank Foundation. See additional discussion below under “RPG segment - TRS division.”

Audit and professional fees increased $680,000 during the first nine months of 2012 compared to 2011 primarily due to the 2012 TCB and FCB acquisitions and the respective external audit, valuation and tax consulting services required as part of the acquisition.

98

Other real estate owned expense increased $1.0 million during the nine months of 2012 compared to the same period in 2011 consistent with the increase in foreclosures, increased write-downs and expenses related to the acquisitions of failed banks.

Banking center and ATM service promotional expense during the first nine months of 2012 decreased by $430,000. The decline was the direct result of the Bank’s new fee structure for retail checking accounts implemented during the third quarter of 2011. The new fee structure significantly reduced the number of client foreign ATM reimbursements paid by the Bank.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

RPG segment

Salaries and employee benefits decreased $560,000, or 7%, for the first nine months of 2012 compared to the same period in 2011. The first nine months of 2012 reflected lower contract labor staffing costs and reduced bonus accruals tied to the expected achievement of the TRS division gross operating profit goals.

FDIC insurance expense decreased $1.6 million during the first nine months of 2012 related primarily to the new insurance calculation noted in the “Traditional Banking” discussion above and to the elimination of a higher assessment rate levied against the Bank for its deposit insurance during 2011 resulting from facts and circumstances specific to the Bank and the TRS division.

Bank Franchise tax expense represents taxes paid to different state taxing authorities based on capital. The substantial majority of the Company’s Bank Franchise expense is paid to the Commonwealth of Kentucky. Bank Franchise expense related to the TRS division increased $351,000 during the first nine months of 2012 compared to 2011 primarily due to an increase in capital associated with continued strong earnings and the higher capital base at the TRS division.

Legal expense at the TRS division was $63,000 for the first nine months of 2012 compared to $1.8 million for the same period in 2011. The decrease in legal expense was directly related to the December 2011 resolution of RB&T’s on-going regulatory actions with the FDIC as described in the Agreement.

Charitable contribution expense totaled $1.9 million at the TRS division for the first nine months of 2012, as RB&T made a $2.5 million contribution to the Republic Bank Foundation, which was allocated between the Company’s business operating segments using a formula based on pre-tax profits for the quarter. Charitable contribution expense totaled $4.9 million at the TRS division for the first nine months of 2011, as RB&T made a $5 million contribution to the Republic Bank Foundation. The Republic Bank Foundation was formed in 2010 to support charitable, educational, scientific and religious organizations throughout communities in Kentucky, Indiana, Ohio, Tennessee and Florida.

During the second quarter of 2011, the FDIC assessed a Civil Money Penalty against RB&T at a $2.0 million level as part of the Amended Notice. The actual penalty paid during the fourth quarter of 2011 in connection with the settlement was $900,000, resulting in a $1.1 million credit to pre-tax income during the fourth quarter of 2011.

For additional discussion regarding TRS, a division of RPG, see the following sections of this filing:

●  Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●  Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o          “Business Segment Composition”

o          “Overview”

o          “Comparison of Financial Condition”

●  Part II Item 1A “Risk Factors”

99

COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

Cash and Cash Equivalents

Cash and cash equivalents include cash, deposits with other financial institutions with original maturities less than 90 days and federal funds sold. Republic had $96 million in cash and cash equivalents at September 30, 2012 compared to $363 million at December 31, 2011.

During the fourth quarter of 2011, RB&T accumulated cash via Federal Home Loan Bank (“FHLB”) advances totaling $300 million in preparation for the first quarter 2012 tax season. These advances matured during the first quarter of 2012 thereby reducing cash by the amount borrowed.

The Bank experienced a nominal net increase in cash as a result of the TCB acquisition. As part of the TCB acquisition, RB&T originally acquired total cash of $877 million. This cash was reduced subsequent to the acquisition date to $60 million at September 30, 2012. The strategic reduction in cash originally obtained through the TCB acquisition was a direct result of the significant decrease in deposit rates, which was implemented the day after the acquisition date.

The Bank also experienced a nominal net increase in cash as a result of the FCB acquisition. As part of the FCB acquisition, RB&T originally acquired total cash of $75 million. Consistent with the TCB acquisition, management believes most, if not all, of the cash obtained in the FCB acquisition will likely dissipate, as the Bank pays out depositors who withdraw their funds due to the reduction in rates implemented by RB&T on October 1, 2012. Management believes the estimated run off in deposits will likely be enough to eventually cause RB&T to borrow funds from the FHLB to fund the net assets acquired in the transaction. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

For cash held at the FRB, the Bank earns a yield of 0.25%. For all other cash held within the Bank’s branch and ATM networks, the Bank does not earn interest.

Securities Available for Sale

Securities available for sale primarily consists of U.S. Treasury securities and U.S. Government agency obligations, including agency mortgage backed securities (“MBSs”) and agency collateralized mortgage obligations (“CMOs”). The agency MBSs primarily consist of hybrid mortgage investment securities, as well as other adjustable rate mortgage investment securities, underwritten and guaranteed by Ginnie Mae (“GNMA”), Freddie Mac (“FHLMC”) and Fannie Mae (“FNMA”). Agency CMOs held in the investment portfolio are substantially all floating rate securities that adjust monthly. The Bank uses a portion of the investment securities portfolio as collateral to Bank clients for securities sold under agreements to repurchase (“repurchase agreements”). The remaining eligible securities that are not pledged to secure client repurchase agreements are pledged to the Federal Home Loan Bank as collateral for the Bank’s borrowing line. Strategies for the investment securities portfolio may be influenced by economic and market conditions, loan demand, deposit mix and liquidity needs.

Securities available for sale decreased $113 million during 2012 to $533 million at September 30, 2012. The decrease in the security portfolio was due primarily to pay-downs and pay-offs of existing securities. In general, the Bank utilized the excess cash from these securities to fund growth within the loan portfolio.

During the first quarter, RB&T acquired $43 million in available for sale investment securities through the TCB acquisition. RB&T subsequently sold all but $4 million of these securities, realizing a pre-tax net gain of $56,000. The Bank sold these securities because management determined that the acquired securities did not fit within the Bank’s traditional investment strategies. During the third quarter, RB&T acquired $12 million in available for sale investment securities through the FCB acquisition. All of these securities are guaranteed by agencies of the U.S. Government, and as a result, RB&T does not currently have plans to liquidate them.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Bank” of Part I Item 1 “Financial Statements.”

For discussion of the Company’s private label mortgage backed securities, see Footnote 3 “Investment Securities” of Part I Item 1 “Financial Statements.”

100

Loan Portfolio

Net loans, primarily consisting of secured real estate loans, increased by $357 million during the first nine months of 2012 to $2.6 billion at September 30, 2012. Approximately $160 million of this growth was the direct result of the 2012 TCB and FCB acquisitions. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Within specific loan categories, residential real estate loans increased $140 million during 2012 to $1.1 billion at September 30, 2012. Approximately $51 million of the residential real estate increase was from the 2012 TCB and FCB acquisitions with the remaining increase primarily concentrated within the Bank’s Home Equity Amortizing Loan (“HEAL”) product. The HEAL product is a first or junior-lien mortgage product with amortization periods of 20 years or less. Features of the HEAL include $199 fixed closing costs; no requirement for the client to escrow insurance and property taxes; and as with the Bank’s traditional ARM products, no requirement for private mortgage insurance. The overall features of the HEAL have made it an attractive alternative to long-term fixed rate secondary market products. As of September 30, 2012, the Bank had $196 million of HEALs outstanding compared to $58 million outstanding at December 31, 2011.

In June 2011, the Bank commenced business in its newly established warehouse lending division and had $41 million outstanding at December 31, 2011. Through this division, the Bank provides short-term, revolving credit facilities to mortgage bankers across the nation. These credit facilities are secured by single family first lien residential real estate loans. The credit facility enables mortgage banking customers to close single family first lien residential real estate loans in their own name and temporarily fund their inventory of these closed loans until the loans are sold to investors approved by the Bank. These individual loans are expected to remain on the warehouse line for an average of 15 to 30 days. Interest income and loan fees are accrued for each individual loan during the time the loan remains on the warehouse line and collected when the loan is sold to the secondary market investor. The Bank receives the sale proceeds of each loan directly from the investor and applies the funds to payoff the warehouse advance and related accrued interest and fees. The remaining proceeds are credited to the mortgage banking customer. As of September 30, 2012, the Bank had $167 million of outstanding loans from total credit lines of $251 million.

Asset Quality

The composition of loans classified within the allowance for loan losses follows:

Table 7 – Classified Assets and Purchased Credit Impaired Loans

(in thousands)	September 30, 2012		December 31, 2011
Loss	$	-	$	-
Doubtful		-		-
Substandard		37,530		43,088
Special Mention/Watch		31,969		35,455
Purchased Credit Impaired Loans Group 1		101,576		-
Purchased Credit Impaired Loans Group 2		-		-
Total	$	171,075	$	78,543

Purchased loans accounted for under ASC Topic 310-20 are accounted for as are any other Bank-originated loan including presentation in any of the credit quality ratios, potentially becoming nonaccrual or impaired, as well as being risk rated under the Bank’s standard practices and procedures. In addition, purchased loans accounted for under ASC Topic 310-20 are considered in the determination of the required allowance for loan and lease losses.

Related to purchased credit-impaired loans accounted for under ASC Topic 310-30, management separately monitors this portfolio and on a quarterly basis reviews the loans contained within this portfolio against the factors and assumptions used in determining the day-one fair values. In addition to its quarterly evaluation, a loan is typically reviewed when it is modified or extended, or when material information becomes available to the Bank that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral.

To the extent that a purchased credit impaired loan is performing in accordance with management’s performance expectation established in conjunction with the determination of the day-one fair values, such loan is not included in any of the credit quality ratios, is not considered to be a nonaccrual or impaired loan, is not risk rated the same categories as the Bank’s originated loans and is not considered in the determination of the required allowance for loan and lease losses. These loans are classified in the “Purchased Credit Impaired Loan Group 1” category within the Bank’s classified loans, which is the equivalent of a “Watch” classification for the Bank’s originated loans. Any improvement in the expected performance of a purchased credit-impaired loan would result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.

101

To the extent that a purchased credit impaired loan’s performance has deteriorated from management’s expectation established in conjunction with the determination of the day-one fair values, such loan will be included in any of the Bank’s applicable credit quality metrics, will be considered an impaired loan, and is considered in the determination of the required level of allowance for loan and lease losses. These loans are classified in the “Purchased Credit Impaired Loan Group 2” category within the Bank’s classified loans, which is the equivalent of a “Substandard” classification for the Bank’s originated loans.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

The Bank maintains a list of classified commercial, commercial real estate loans and large single family residential and home equity loans. The Bank reviews and monitors these classified loans on a regular basis. Generally, assets are designated as classified loans to ensure more frequent monitoring. Classified loans are reviewed to ensure proper earning status and management strategy. If it is determined that there is serious doubt as to performance in accordance with original terms of the contract, then the loan is generally downgraded and often placed on non-accrual status.

For “Pass” rated loans, management evaluates the loan portfolio by reviewing the historical loss rate for each respective loan type. Management evaluates the following historical loss rate scenarios:

● Rolling four quarters

● Rolling eight quarters average

● Rolling twelve quarters average

● Rolling sixteen quarters average

● Current year to date historical loss factor (average)

● Prior annual three year historical loss factors

● Peer group data

Currently, management has assigned a greater emphasis to the rolling eight quarter average and rolling twelve quarter average when determining its historical loss factors for its “Pass” rated loans.

Historical loss rates for non-accrual loans and loans that are past due 90 days or more and that are not specifically classified are analyzed using loss migration analysis by loan type of prior year loss results.

Loan categories are evaluated utilizing subjective factors in addition to the historical loss calculations to determine a loss allocation for each of those types. Management assigns risk multiples to certain categories to account for qualitative factors such as:

● Concentrations of credit;

● Nature, volume and seasoning of particular loan portfolios;

● Experience, ability and depth of lending staff;

● Effects of any changes in risk selection and underwriting standards, and other changes in lending policies, procedures and practices;

● Trends that could impact collateral values;

● Expectations regarding business cycles;

● Credit quality trends (including trends in classified, past due and nonperforming loans);

● Competition, legal and regulatory requirements;

● General national and local economic and business conditions;

● Offering of new loan products; and

● Expansion into new markets.

As this analysis, or any similar analysis, is an imprecise measure of loss, the allowance is subject to ongoing adjustments. Therefore, management will often take into account other significant factors that may be necessary or prudent in order to reflect probable incurred losses in the total loan portfolio

102

Loans, including impaired loans under FASB ASC Topic 310-10-35, Accounting by Creditors for Impairment of a Loan, but excluding consumer loans, are typically placed on non-accrual status when the loans become past due 80 days or more as to principal or interest, unless the loans are adequately secured and in the process of collection. Past due status is based on how recently payments have been received. When loans are placed on non-accrual status, all unpaid interest is reversed from interest income and accrued interest receivable. These loans remain on non-accrual status until the borrower demonstrates the ability to become and remain current or the loan or a portion of the loan is deemed uncollectible and is charged off.

Consumer loans are reviewed periodically and generally charged off when the loans reach 120 days past due or at any earlier point the loan is deemed uncollectible. RALs originated by RB&T are generally repaid by the IRS within two weeks. RALs outstanding 30 days or longer are charged off at the end of the first quarter each year with substantially all other RALs, except for those RALs management deems certain of collection, charged off by June 30th of each year. Subsequent collections of RALs are recorded as recoveries.

Allowance for Loan Losses

The Bank’s allowance for loan losses decreased $37,000 during the first nine months of 2012 to $24.1 million at September 30, 2012. As a percent of total loans, the traditional banking allowance for loan losses decreased to 0.91% at September 30, 2012 compared to 1.05% at December 31, 2011 and 1.17% at September 30, 2011.

Notable fluctuations in the allowance for loan losses were as follows:

● The Bank decreased its “substandard” rated loan loss allowance by a net $719,000 during the first nine months of 2012, as charge-offs within the Bank’s substandard loan category totaled $4.9 million during that time period. A significant portion of these charge-offs were for loans substantially reserved for in prior quarters. The charge-offs were offset by approximately $4.2 million in additional net allocations recorded for Substandard loans during the first nine months of 2012.

● The Bank increased its “Special Mention/Watch” rated loan loss allowance by a net $187,000 during the first nine months of 2012 due primarily to an updated loss migration analysis in combination with an increase in this portfolio balance.

● Primarily as a result of a decline in balances associated with the Bank’s 90-day delinquent and/or non-accrual retail and small dollar commercial relationships not specifically evaluated as part of the Bank’s large-dollar commercial classified asset review process, the Bank decreased its loan loss allowance by a net $623,000 during the first nine months of 2012 for this category.

● The Bank increased its overall allowance for its “Pass” rated credits by a net $1.1 million during the first nine months of 2012 attributable primarily to loan portfolio growth and an increase the Bank’s average historical loss rates during the period.

Prior to January 1, 2012, the Bank’s allowance for loan losses calculation was supported with qualitative factors in addition to a nominal “unallocated” component that totaled $1.9 million as of December 31, 2011. The Bank believes that historically the “unallocated” allowance properly reflected estimated credit losses determined in accordance with GAAP. The unallocated allowance was primarily related to RB&T’s loan portfolio, which is highly concentrated in the Kentucky and Southern Indiana real estate markets. These markets have remained relatively stable during the current economic downturn, as compared to other parts of the U.S. With the Bank’s recent expansion into the metropolitan Nashville Tennessee and metropolitan Minneapolis, Minnesota markets, its plans to pursue future acquisitions into potentially new markets through FDIC-assisted transactions and its offering of new loan products, such as mortgage warehouse lines of credit, the Bank elected to revise its methodology to provide a more detailed calculation when estimating the impact of qualitative factors over the Bank’s various loan categories.

In executing this methodology change, the Bank focused primarily on large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment and are generally not included in the scope of ASC Topic 310-10-35 Accounting by Creditors for Impairment of a Loan. These portfolios are typically not graded and not subject to annual review. Such groups of loans include:

103

● Residential real estate – Owner Occupied

● Residential real estate – Non Owner Occupied

● Home Equity

● Consumer

● Overdrafts

● Credit Cards

This methodology change had no material impact on the Bank’s provision for loan losses for the three and nine months ended September 30, 2012. Management believes, based on information presently available, that it has adequately provided for loan losses at September 30, 2012 and December 31, 2011.

Non-performing Loans

Non-performing loans include loans on non-accrual status and loans 90 days or more past due and still accruing. Impaired loans that are not placed on non-accrual status are not included in non-performing loans. The non-performing loan category includes impaired loans totaling approximately $20 million at September 30, 2012.

Non-performing loans to total loans decreased to 0.80% at September 30, 2012, from 1.02% at December 31, 2011, as the total balance of non-performing loans decreased by $3 million for the same period.

The following table details the Bank’s non-performing loans and non-performing assets and select credit quality ratios:

Table 8 – Non-performing Loans and Non-performing Assets

(in thousands)	September 30, 2012			December 31, 2011
Loans on non-accrual status(1)	$	20,436		$	23,306
Loans past due 90 days or more and still on accrual		616			-
Total non-performing loans		21,052			23,306
Other real estate owned		25,148			10,956
Total non-performing assets	$	46,200		$	34,262
Total Company Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.00	%
Traditional Banking Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.10	%

______________________

(1) Loans on non-accrual status include impaired loans. See Footnote 4 “Loans and Allowance for Loan Losses” of Part I Item 1 “Financial Statements” for additional discussion regarding impaired loans.

Approximately $13 million of the Bank’s total non-performing loans at September 30, 2012 were in the residential real estate category with the underlying collateral predominantly located in the Bank’s primary market area of Kentucky. The Bank does not consider any of these loans to be “sub-prime.”

Approximately $22,000 of the non-accrual loan balance at September 30, 2012 related to ASC 310-20 purchased loans acquired in connection with the TCB acquisition. There were no non-accrual ASC 310-20 purchased loans related to the FCB acquisition at September 30, 212 See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

104

The other real estate owned balance at September 30, 2012 includes $12 million related to the TCB and FCB acquisitions. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.” See additional discussion regarding other real estate owned under this section of the filing.

The composition of the Bank’s non-performing loans follows:

Table 9 – Non-performing Loan Composition

(in thousands)	September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	11,794	$	12,183
Non owner occupied		1,582		1,565
Commercial real estate		2,808		3,032
Commercial real estate - purchased whole loans		-		-
Real estate construction		2,366		2,521
Commercial		505		373
Warehouse lines of credit		-		-
Home equity		1,880		3,603
Consumer:
Credit cards		-		-
Overdrafts		-		-
Other consumer		117		29
Total non-performing loans	$	21,052	$	23,306

Table 10 – Non-performing Loans to Total Loans by Loan Type

(in thousands)	September 30, 2012			December 31, 2011
Residential real estate:
Owner occupied		1.05	%		1.24	%
Non owner occupied		1.97	%		1.58	%
Commercial real estate		0.39	%		0.47	%
Commercial real estate - purchased whole loans		0.00	%		0.00	%
Real estate construction		2.50	%		3.74	%
Commercial		0.34	%		0.31	%
Warehouse lines of credit		0.00	%		0.00	%
Home equity		0.75	%		1.29	%
Consumer:
Credit cards		0.00	%		0.00	%
Overdrafts		0.00	%		0.00	%
Other consumer		0.75	%		0.29	%
Total non performing loans to total loans		0.80	%		1.02	%

Based on the Bank’s review of the large individual non-performing commercial credits, management believes that its reserves as of September 30, 2012, are adequate to absorb probable losses on these non-performing loans.

105

The following tables detail the Bank’s non-performing loan activity for 2012:

Table 11 – Non-performing Loan Activity During 2012

(in thousands)
Non-performing loans at January 1, 2012	$	23,306
Loans added to non-performing status		12,027
Loans removed from non-performing status		(13,752	)
Principal paydowns		(529	)
Non-performing loans at September 30, 2012	$	21,052

Table 12 – Detail of Loans Removed from Non-Performing Status During 2012

(in thousands)
Loans charged off	$	2,218
Loans transferred to OREO		5,448
Loans refinanced at other institutions		3,196
Loans returned to accrual status		2,890
Total loans removed from non-performing status	$	13,752

Delinquent Loans

The composition of the Bank’s past due loans follows:

Table 13 – Delinquent Loan Composition

(in thousands)	September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	10,490	$	13,208
Non owner occupied		1,449		1,091
Commercial real estate		1,789		5,126
Commercial real estate - purchased whole loans		-		-
Real estate construction		1,974		541
Commercial		258		105
Warehouse lines of credit		-		-
Home equity		1,579		4,041
Consumer:
Credit cards		60		53
Overdrafts		129		129
Other consumer		164		139
Total delinquent loans	$	17,892	$	24,433

The Bank had $160 million in loans outstanding related to the TCB and FCB acquisitions at September 30, 2012, with approximately $733,000 of the purchased loans (accounted for under both ASC Topic 310-20 and ASC Topic 310-30) past due 30 or more days. There were no past due loans related to the FCB acquisition at September 30, 2012, as the Bank was acquired on September 7, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

All loans greater than 90 days or more past due as of September 30, 2012 and December 31, 2011, excluding ASC Topic 310-30 purchased credit impaired loans, were on non-accrual status.

106

Table 14 – Delinquent Loans to Total Loans by Loan Type (1)

(in thousands)	September 30, 2012			December 31, 2011
Residential real estate:
Owner occupied		0.93	%		1.34	%
Non owner occupied		1.81	%		1.10	%
Commercial real estate		0.25	%		0.80	%
Commercial real estate - purchased whole loans		0.00	%		0.00	%
Real estate construction		2.09	%		0.80	%
Commercial		0.18	%		0.09	%
Warehouse lines of credit		0.00	%		0.00	%
Home equity		0.63	%		1.44	%
Consumer:
Credit cards		0.70	%		0.62	%
Overdrafts		17.60	%		13.58	%
Other consumer		1.06	%		1.40	%
Total delinquent loans to total loans		0.68	%		1.07	%

__________________

(1) – Represents total loans over 30 days past due divided by total loans.

Impaired Loans and TDRs

The Bank defines impaired loans as follows:

● All loans, excluding ASC Topic 310-30 purchased credit impaired loans, internally classified as “Substandard,” “Doubtful” or “Loss;”

● All loans, excluding ASC Topic 310-30 purchased credit impaired loans, internally classified as “Special Mention/Watch” on non-accrual status,

● All retail and commercial TDRs including ASC Topic 310-30 purchased credit impaired loans;

● ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and

● Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.

The Bank’s policy is to charge off all or that portion of its investment in an impaired loan upon a determination that it is probable the full amount will not be collected. Impaired loans totaled $92 million at September 30, 2012 compared to $77 million at December 31, 2011.

A TDR is the situation where, due to a borrower’s financial difficulties, the Bank grants a concession to the borrower that the Bank would not otherwise have considered. The majority of the Bank’s TDRs involve a restructuring of loan terms such as a temporary reduction in the payment amount to require only interest and escrow (if required) and/or extending the maturity date of the loan. Non-accrual loans modified as TDRs remain on non-accrual status and continue to be reported as non-performing loans. Accruing loans modified as TDRs are evaluated for non-accrual status based on a current evaluation of the borrower’s financial condition and ability and willingness to service the modified debt. As of September 30, 2012, the Bank had $81 million in TDRs, of which $10 million were also on non-accrual status. As of December 31, 2011, the Bank had $67 million in TDRs, of which $6 million were also on non-accrual status.

107

The composition of the Bank’s impaired loans follows:

Table 15 – Impaired Loan Composition

(in thousands)	September 30, 2012		December 31, 2011
Troubled debt restructurings	$	81,119	$	67,022
Classifed impaired loans (which are not TDRs)		10,599		10,171
Total impaired loans	$	91,718	$	77,193

Approximately $14 million in impaired loans were added during 2012 (post acquisition date) in connection with the TCB and FCB acquisitions. Substantially all of these loans became classified as “impaired” through a modification of the original loan, which the Bank deemed to be a TDR. There was no allowance for loan loss allocation related to this portfolio as of September 30, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

See Footnote 4 “Loans and Allowance for Loan Losses” of Part I Item 1 “Financial Statements” for additional discussion regarding impaired loans and TDRs.

Other Real Estate Owned (“OREO”)

Table 16 – Other Real Estate Owned Composition

(in thousands)	September 30, 2012		December 31, 2011
Residential real estate	$	8,182	$	4,754
Commercial real estate		6,066		2,030
Real estate construction		10,900		4,172
Total other real estate owned	$	25,148	$	10,956

Table 17 – Rollforward of Other Real Estate Owned Activity

(in thousands)	2012			2011
Balance, January 1	$	10,956		$	11,973
OREO acquired from failed bank acquisitions at fair value		20,688			-
Transfer from loans to OREO		16,018			9,873
Proceeds from sale		(21,688	)		(10,622	)
Net gain on sale		381			424
Writedowns		(1,207	)		(463	)
Balance, September 30	$	25,148		$	11,185

The fair value of OREO represents the estimated value that management expects to receive when the property is sold, net of related costs to sell. These estimates are based on the most recently available real estate appraisals, with certain adjustments made based on the type of property, age of appraisal, current status of the property and other related factors to estimate the current value of the property.

Approximately $12 million of the OREO balance at September 30, 2012 related to the TCB and FCB acquisitions. On January 27, 2012, the Bank acquired $14 million in OREO related to the TCB acquisition which was reduced by a $5 million fair value adjustment as of the acquisition date. Subsequent to the acquisition date, the Bank sold $7 million in TCB related OREO, ending the period with $2 million in TCB acquired OREO outstanding. On September 7, 2012, the Bank acquired $19 million in OREO related to the FCB acquisition, which was reduced by an $8 million fair value adjustment as of the acquisition date. Subsequent to the FCB acquisition date, the Bank sold approximately $1 million in FCB related OREO, ending the period with $10 million in OREO outstanding related to the FCB acquisition. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

108

Approximately $13 million of the OREO balance at September 30, 2012 related to loans transferred to OREO in connection with the Banks traditional lending markets. Approximately $5 million of this balance was tied to retail residential real estate properties with the remaining $8 million tied to commercial real estate. Approximately 58%, or $4.6 million, of the commercial balance related to one land development property added during the first quarter of 2012 located in the Bank’s greater Louisville, Kentucky market.

Deposits

Total Company deposits increased $322 million from December 31, 2011 to $2.1 billion at September 30, 2012. Total Company interest-bearing deposits increased $216 million, or 16% and total Company non interest-bearing deposits increased $106 million, or 26%. Deposits related to the TCB and FCB acquisitions totaled $186 million at September 30, 2012. The TCB deposits consisted of $46 million in interest-bearing deposits and $6 million in non interest-bearing deposits, while the FCB deposits consisted of $117 million in interest-bearing deposits and $17 million in non interest-bearing deposits.

Excluding non interest-bearing deposits associated with RPG and the 2012 acquisitions of failed banks, non interest-bearing deposits increased $77 million, or 19% during the first nine months of 2012. Within the Traditional Banking segment, the Bank experienced growth of approximately $52 million in its Analysis Checking and Money Manager Free Checking accounts, which are the Bank’s key products offered to small and medium sized businesses.

Non-interest-bearing accounts, in general, remain an attractive product offering to clients due to the unlimited FDIC insurance associated with non-interest-bearing accounts. This unlimited guaranty by the FDIC is currently set to expire on December 31, 2012. Management believes that the expiration of the unlimited FDIC insurance guaranty will have a negative impact on the Bank’s non-interest-bearing deposit balances, however, at this time, management cannot precisely predict how large an impact it may be.

Excluding interest-bearing deposits associated with the 2012 acquisitions of failed banks, interest-bearing deposits increased $52 million, or 4%, during the first nine months of 2012.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Federal Home Loan Bank Advances

FHLB advances decreased $381 million from December 31, 2011 to $553 million at September 30, 2012. During the first quarter of 2012, the Bank paid off $300 million in FHLB advances which were acquired in the fourth quarter of 2011 to fund RALs during the first quarter of 2012. These 90 day advances had a weighted average interest rate of 0.10%. Also, as discussed in the “Non interest Expense” section of this filing, during the first quarter of 2012, the Bank prepaid $81 million in FHLB advances that were originally scheduled to mature between October 2012 and May 2013 The Bank incurred a $2.4 million early termination penalty in connection with this transaction.

In addition to using FHLB advances as a funding source, the Bank also utilizes longer-term FHLB advances as an interest rate risk management tool. Overall use of these advances during a given year are dependent upon many factors including asset growth, deposit growth, current earnings, and expectations of future interest rates, among others. With many of the Bank’s loan originations during 2011 and 2012 having repricing terms longer than five years, management elected to borrow $185 million during 2012 ($120 million during the second quarter) to mitigate its risk of future increases in market interest rates. The overall average life of these borrowings was 5.5 years with a weighted average cost of funds of 1.39%.

Management also projects that it could utilize additional long-term advances during the remainder of 2012 into 2013 to further mitigate its risk from future increases in interest rates. Whether the Bank ultimately does so, and how much in advances it extends out, will be dependent upon circumstances at that time. If the Bank does obtain longer-term FHLB advances for interest rate risk mitigation, it will have a negative impact on then current earnings. The amount of the negative impact will be dependent upon the dollar amount, coupon and final maturity of the advances obtained.

109

Liquidity

The Bank has a loan to deposit ratio (excluding brokered deposits) of 136% at September 30, 2012 and 140% at December 31, 2011. Historically, the Company has utilized secured and unsecured borrowing lines to supplement its funding requirements. At September 30, 2012 and December 31, 2011, the Bank had cash and cash equivalents on-hand of $96 million and $363 million. In addition, the Bank had available collateral to borrow an additional $434 million and $38 million, respectively from the FHLB at September 30, 2012 and December 31, 2011. In addition to its borrowing line with the FHLB, the Bank also had unsecured lines of credit totaling $196 million available through various other financial institutions as of September, 30 2012, while the holding company had available $20 million through its own borrowing line.

During the fourth quarter of 2011, the Bank chose to utilize a portion of its traditional borrowing lines from the FHLB to partially fund RALs for the first quarter 2012 tax season at the TRS division. As a result, the Bank obtained $300 million of cash from the FHLB via advances with a 3-month life. In recent years the Bank has traditionally utilized brokered deposits for its RAL funding. The change in strategy for the first quarter 2012 tax season to partially fund RALs with FHLB advances was made due to the relatively low all-in cost of the advances as compared to brokered deposits, including the impact to the cost of FDIC insurance. The Bank also obtained additional funding for RALs during the first quarter of 2012 through brokered deposits, all of which matured prior to the end of the first quarter of 2012. The average cost of these brokered deposits was 0.32% for the first nine months of 2012.

For additional discussion regarding TRS, see the following sections:

● Part I Item 1 “Financial Statements:”

o Footnote 1 “Summary of Significant Accounting Policies”

o Footnote 4 “Loans and Allowance for Loan Losses”

o Footnote 5 “Deposits”

o Footnote 6 “Off Balance Sheet Risks, Commitments and Contingent Liabilities”

o Footnote 11 “Segment Information”

● Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o “Business Segment Composition”

o “Overview”

o “Results of Operations”

●      Part II Item 1A “Risk Factors”

For additional discussion regarding RAL Provision for Loan Losses see Footnote 4 “Loans and Allowance for Loan Losses.”

The Bank maintains sufficient liquidity to fund routine loan demand and routine deposit withdrawal activity. Liquidity is managed by maintaining sufficient liquid assets in the form of investment securities. Funding and cash flows can also be realized by the sale of securities available for sale, principal paydowns on loans and MBSs and proceeds realized from loans held for sale. 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. At September 30, 2012 and December 31, 2011, these pledged investment securities had a fair value of $412 million and $621 million, respectively. Republic’s banking centers and its website, www.republicbank.com, provide access to retail deposit markets. These retail deposit products, if offered at attractive rates, have historically been a source of additional funding when needed. If the Bank were to lose a significant funding source, such as a few major depositors, or if any of its lines of credit were canceled, or if the Bank cannot obtain brokered deposits, the Bank would be forced to offer market leading deposit interest rates to meet its funding and liquidity needs.

At September 30, 2012, the Bank had approximately $252 million from 33 large non-sweep deposit relationships where the individual relationship individually exceeded $2 million. These accounts do not require collateral; therefore, cash from these accounts can generally be utilized to fund the loan portfolio. The 10 largest non-sweep deposit relationships represented approximately $170 million of the total balance. If any of these balances are moved from the Bank, the Bank would likely utilize overnight borrowing lines in the short-term to replace the balances. On a longer-term basis, the Bank would likely utilize brokered deposits to replace withdrawn balances. Based on past experience utilizing brokered deposits, the Bank believes it can quickly obtain brokered deposits if needed. The overall cost of gathering brokered deposits, however, could be substantially higher than the Traditional Bank deposits they replace, potentially decreasing the Bank’s earnings.

Management does not believe that the Bank’s liquidity position was significantly impacted as a result of 2012 acquisitions of failed banks. As previously disclosed, RB&T acquired $72 million in cash and cash equivalents as well as $55 million of investment securities (excluding FHLB stock) at fair value in connections with the TCB and FCB acquisitions. In addition, subsequent to the respective acquisition dates, RB&T received approximately $849 million in cash from the FDIC representing the net difference between the assets acquired and the liabilities assumed adjusted for the discount RB&T received for the acquisition. Approximately $35 million and $5 million of the acquired TCB securities were sold and called, respectively, subsequent to the acquisition. The remaining securities provide monthly cash flows in the form of principal and interest payments.

110

As permitted by the FDIC, within seven days of an acquisition date, RB&T had the option to notify clients of its intent to re-price the deposit portfolios of the acquired failed banks to current market rates. In addition, depositors had the option to withdraw funds without penalty. With regard to the TCB acquisition, in February 2012, RB&T elected to re-price all of the acquired interest-bearing deposits, including transaction, time and brokered deposits with an effective date of January 28, 2012. This re-pricing triggered time and brokered deposit run-off in-line with management’s expectations. Through September 30, 2012, approximately 95% of the assumed interest-bearing deposit account balances had exited RB&T, with no penalty on the applicable time and brokered deposits.

With regard to the FCB acquisition, RB&T elected to re-price all of the time deposit accounts with an effective date of October 1, 2012. This re-pricing triggered run-off in-line with management’s expectations. At September 30, 2012, RB&T had $186 million of deposits remaining from the TCB and FCB acquisitions. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Capital

Total stockholders’ equity increased from $452 million at December 31, 2011 to $558 million at September 30, 2012. The increase in stockholders’ equity was primarily attributable to net income earned during 2012 reduced by cash dividends declared. In addition, stockholders’ equity also increased to a lesser extent from stock option exercises.

See Part II, Item 2. “Unregistered Sales of Equity Securities and Use of Proceeds” for additional detail regarding stock repurchases and stock buyback programs.

Common Stock – The Class A Common shares are entitled to cash dividends equal to 110% of the cash dividend paid per share on Class B Common Stock. Class A Common shares have one vote per share and Class B Common shares have ten votes per share. Class B Common shares may be converted, at the option of the holder, to Class A Common shares on a share for share basis. The Class A Common shares are not convertible into any other class of Republic’s capital stock.

Dividend Restrictions – The Parent Company’s principal source of funds for dividend payments are dividends received from RB&T. Banking regulations limit the amount of dividends that may be paid to the Parent Company by the Bank without prior approval of the respective states’ banking regulators. 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. At September 30, 2012, RB&T could, without prior approval, declare dividends of approximately $215 million. The Company does not plan to pay dividends from its Florida subsidiary, RB, in the foreseeable future.

Regulatory Capital Requirements – The Parent Company and the Bank are subject to various regulatory capital requirements administered by banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on Republic’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Parent Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities and certain off balance sheet items, as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Banking regulators have categorized the Bank as well-capitalized. To be categorized as well-capitalized, the Bank must maintain minimum Total Risk Based, Tier I Capital and Tier I Leverage Capital ratios. Regulatory agencies measure capital adequacy within a framework that makes capital requirements, in part, dependent on the individual risk profiles of financial institutions. Republic continues to exceed the regulatory requirements for Total Risk Based Capital, Tier I Capital and Tier I Leverage Capital. Republic and the Bank intend to maintain a capital position that meets or exceeds the “well-capitalized” requirements as defined by the FRB, FDIC and the OCC. Republic’s average stockholders’ equity to average assets ratio was 14.70% at September 30, 2012 compared to 14.00% at December 31, 2011. Formal measurements of the capital ratios for Republic and the Bank are performed by the Company at each quarter end.

In 2004, the Bank executed an intragroup trust preferred transaction, with the purpose of providing RB&T access to additional capital markets, if needed, in the future. The subordinated debentures held by RB&T, as a result of this transaction, however, are treated as Tier 2 Capital based on requirements administered by the Bank’s federal banking agency. If RB&T’s Tier I Capital ratios should not meet the minimum requirement to be well-capitalized, the Bank could immediately modify the transaction in order to maintain its well-capitalized status.

111

In 2005, Republic Bancorp Capital Trust (“RBCT”), an unconsolidated trust subsidiary of Republic Bancorp, Inc., was formed and issued $40 million in Trust Preferred Securities (“TPS”). The TPS pay a fixed interest rate for ten years and adjust with LIBOR + 1.42% thereafter. The TPS mature on September 30, 2035 and are redeemable at the Bank’s option after ten years. The subordinated debentures are treated as Tier I Capital for regulatory purposes. The sole asset of RBCT represents the proceeds of the offering loaned to Republic Bancorp, Inc. in exchange for subordinated debentures which have terms that are similar to the TPS. The subordinated debentures and the related interest expense, which are payable quarterly at the annual rate of 6.015%, are included in the consolidated financial statements. The proceeds obtained from the TPS offering have been utilized to fund loan growth (in prior years), support an existing stock repurchase program and for other general business purposes such as the acquisition of GulfStream Community Bank in 2006.

The following table sets forth the Company’s risk based capital amounts and ratios as of September 30, 2012 and December 31, 2011:

Table 18 – Capital Ratios

	As of September 30, 2012					As of December 31, 2011
	Actual					Actual
(dollars in thousands)	Amount		Ratio			Amount		Ratio
Total Risk Based Capital (to Risk Weighted Assets)
Republic Bancorp, Inc.	$	601,864		26.25	%	$	501,188		24.74	%
Republic Bank & Trust Co.		548,522		24.82			447,143		22.97
Republic Bank		14,560		17.93			16,441		20.34
Tier I Capital (to Risk Weighted Assets)
Republic Bancorp, Inc.	$	579,794		25.29	%	$	478,003		23.59	%
Republic Bank & Trust Co.		504,042		22.81			401,529		20.63
Republic Bank		13,520		16.65			15,420		19.08
Tier I Leverage Capital (to Average Assets)
Republic Bancorp, Inc.	$	579,794		18.28	%	$	478,003		14.77	%
Republic Bank & Trust Co.		504,042		15.61			401,529		12.78
Republic Bank		13,520		12.96			15,420		14.44

Asset/liability management control is designed to ensure safety and soundness, maintain liquidity and regulatory capital standards and achieve acceptable net interest income. Interest rate risk is the exposure to adverse changes in net interest income as a result of market fluctuations in interest rates. The Bank, on an ongoing basis, monitors interest rate and liquidity risk in order to implement appropriate funding and balance sheet strategies. Management considers interest rate risk to be Bank’s most significant market risk.

The interest sensitivity profile of Republic at any point in time will be impacted by a number of factors. These factors include the mix of interest sensitive assets and liabilities, as well as their relative pricing schedules. It is also influenced by market interest rates, deposit growth, loan growth and other factors.

Republic utilized an earnings simulation model to analyze net interest income sensitivity. Potential changes in market interest rates and their subsequent effects on net interest income were evaluated with the model. The model projects the effect of instantaneous movements in interest rates of between 100 and 300 basis point increments equally across all points on the yield curve. These projections are computed based on various assumptions, which are used to determine the range between 100 and 300 basis point increments, as well as the base case (which is a twelve month projected amount) scenario. Assumptions based on growth expectations and on the historical behavior of Republic’s deposit and loan rates and their related balances in relation to changes in interest rates are also incorporated into the model. These assumptions are inherently uncertain and, as a result, the model cannot precisely measure future net interest income or precisely predict the impact of fluctuations in market interest rates on net interest income. Actual results will differ from the model’s simulated results due to timing, magnitude and frequency of interest rate changes, as well as changes in market conditions and the application and timing of various management strategies. Additionally, actual results could differ materially from the model if interest rates do not move equally across all points on the yield curve.

112

The Company did not run a model simulation for declining interest rates as of September 30, 2012 and December 31, 2011, because the Federal Open Market Committee effectively lowered the Fed Funds Target Rate between 0.00% to 0.25% in December 2008 and therefore, no further short-term rate reductions can occur. Overall, the indicated change in net interest income as of September 30, 2012 was better than the indicated change as of December 31, 2011 in an “up” interest rate scenario.

The reason for the improvement in the Company’s position in an “up” interest rate environment was primarily from the previously discussed increase in long-term FHLB advances during 2012. Because the interest rate sensitivity model measures the impact of changing interest rates to net interest income for the next twelve month period, liabilities with a repricing duration of greater than one year will positively impact net interest income in an “up” rate scenario. While this growth in advances positively impacted the Company’s interest rate risk position in a rising rate environment, it negatively impacted the Company’s current earnings, in the near-term, due to an increase in its cost of funds.

Management also projects that it may utilize additional long-term advances during the remainder of 2012 and into 2013 to further mitigate its risk from future increases in interest rates. How much in advances it extends out, will be dependent upon circumstances at that time. When the Bank obtains longer-term FHLB advances for interest rate risk mitigation, it will have a negative impact on then-current earnings. The amount of the negative impact will be dependent upon the dollar amount, coupon and final maturity of the advances obtained.

113

The following table illustrates Republic’s projected net interest income sensitivity profile based on the asset/liability model as of September 30, 2012 and December 31, 2011. The Company’s interest rate sensitivity model does not include loan fees within interest income. In addition, management does not believe that the net interest income associated with RPG, which was substantially driven by RAL fee income, is interest rate sensitive. As a result, the following interest rate sensitivity analysis does not include the impact of the RPG division. During the 12 months from October 1, 2011 through September 30, 2012, loan fees (excluding RAL fees) included in interest income were $4.0 million.

Table 19 – Traditional Banking Interest Rate Sensitivity for 2012

	Previous				Increase in Rates
	Twelve				100			200			300
(dollars in thousands)	Months		Base		Basis Points			Basis Points			Basis Points
Projected interest income:
Short-term investments	$	271	$	2	$	10		$	17		$	25
Investment securities		13,858		10,955		13,780			16,187			18,473
Loans, excluding loan fees (1)		117,443		114,787		121,405			130,681			140,556
Total interest income, excluding loan fees		131,572		125,744		135,195			146,885			159,054
Projected interest expense:
Deposits		5,497		4,216		13,242			22,024			30,585
Securities sold under agreements to repurchase		451		249		1,910			3,571			5,232
Federal Home Loan Bank advances and other
long-term borrowings		18,012		16,706		17,758			18,832			18,954
Total interest expense		23,960		21,171		32,910			44,427			54,771
Net interest income, excluding loan fees	$	107,612	$	104,573	$	102,285		$	102,458		$	104,283
Change from base					$	(2,288	)	$	(2,115	)	$	(290	)
% Change from base						-2.19	%		-2.02	%		-0.28	%

(1) – Consideration was not given to the impact of increasing and decreasing interest rates on RALs, which are fee based and occur substantially all in the first quarter of the year. RB&T agreed to no longer offer RALs subsequent to April 30, 2012.

114

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Information required by this item is included under Part I, Item 2., “Management’s Discussion and Analysis of Financial Condition and Results of Operation.”

Item 4. Controls and Procedures.

As of the end of the period covered by this report, an evaluation was carried out by Republic Bancorp, Inc.’s management, with the participation of its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that these disclosure controls and procedures were effective as of the end of the period covered by this report. In addition, no change in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) occurred during the fiscal quarter covered by this report that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1.       Legal Proceedings.

In the ordinary course of operations, Republic and the Bank are defendants in various legal proceedings. There is no proceeding pending or threatened litigation, to the knowledge of management, in which an adverse decision could result in a material adverse change in the business or consolidated financial position of Republic or the Bank, except as set forth below.

Overdraft Litigation

On August 1, 2011, a lawsuit was filed in the United States District Court for the Western District of Kentucky styled Brenda Webb vs. Republic Bank & Trust Company d/b/a Republic Bank, Civil Action No. 3:11-CV-00423-TBR. The Complaint was brought as a putative class action and seeks monetary damages, restitution and declaratory relief allegedly arising from the manner in which RB&T assessed overdraft fees. In the Complaint, the Plaintiff pleads six claims against RB&T alleging: breach of contract and breach of the covenant of good faith and fair dealing (Count I), unconscionability (Count II), conversion (Count III), unjust enrichment (Count IV), violation of the Electronic Funds Transfer Act and Regulation E (Count V), and violations of the Kentucky Consumer Protection Act, KRS §367, et seq. (Count VI). RB&T filed a Motion to Dismiss the case on January 12, 2012. In response, Plaintiff filed its Motion to Amend the Complaint on February 23, 2012. In Plaintiff’s proposed Amended Complaint, Plaintiff acknowledges disclosure of the Overdraft Honor Policy and does not seek to add any claims to the Amended Complaint. However, Plaintiff divided the breach of contract and breach of the covenant of good faith and fair dealing claims into two counts (Counts One and Two). In the original Complaint, those claims were combined in Count One. RB&T filed its objection to Plaintiff’s Motion to Amend. On June 16, 2012, the District Court denied the Plaintiff’s Motion to Amend concluding that she lacked the ability to automatically amend the complaint as of right. However, the Court held that she could be permitted to amend if she could first demonstrate that her amendment would not be futile and that she had standing to sue despite RB&T’s offer of judgment. The Court declined to rule on that issue at this time and ordered the case stayed pending a decision by the United States Court of Appeals for the Sixth Circuit in a case on appeal with the same standing issue. The Sixth Circuit is in turn waiting for the ruling of the United States Supreme Court in yet another case with the same standing issue. RB&T intends to vigorously defend its case. Management continues to closely monitor this case, but is unable to estimate, at this time, the possible loss or range of possible loss, if any, that may result from this lawsuit.

115

Item 1A.  Risk Factors.

FACTORS THAT MAY AFFECT FUTURE RESULTS

An investment in the Company’s common stock is subject to risks inherent in its business. Before making an investment decision, you should carefully consider the risks and uncertainties described below together with all of the other information included in this report. In addition to the risks and uncertainties described below, other risks and uncertainties not currently known to the Company or that the Company currently deems to be immaterial also may materially and adversely affect its business, financial condition and results of operations in the future. The value or market price of the Company’s common stock could decline due to any of these identified or other risks, and you could lose all or part of your investment.

There are factors, many beyond the Company’s control, which may significantly change the results or expectations of the Company. Some of these factors are described below, however many are described in the other sections of the Company’s Annual Report on Form 10-K for the year ending December 31, 2011.

CRITICAL ACCOUNTING POLICIES/ESTIMATES, ACCOUNTING STANDARDS AND INTERNAL CONTROLS

The Company’s accounting policies and estimates are critical components of the Company’s presentation of its financial statements. Management must exercise judgment in selecting and adopting various accounting policies and in applying estimates. Actual outcomes may be materially different than amounts previously estimated. Management has identified several accounting policies and estimates as being critical to the presentation of the Company’s financial statements. The Company’s management must exercise judgment in selecting and applying many accounting policies and methods in order to comply with generally accepted accounting principles and reflect management’s judgment of the most appropriate manner to report the Company’s financial condition and results. In some cases, management may select an accounting policy which might be reasonable under the circumstances, yet might result in the Company’s reporting different results than would have been reported under a different alternative. Materially different amounts could be reported under different conditions or using different assumptions or estimates. These policies are described in this document in addition to the Company’s 2011 Annual Report on Form 10-K under Part II Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the section titled “Critical Accounting Policies and Estimates” and relate to the following valuations:

● Traditional Banking segment allowance for loan losses and provision for loan losses

● Mortgage servicing rights

● Income tax accounting

● Goodwill and other intangible assets

● Impairment of investment securities

● Purchase accounting surrounding a failed bank acquisition

The Bank could post material adjustments to its bargain purchase gains resulting from valuation revisions to the assets acquired and liabilities assumed in acquisitions of failed banks. The assets acquired and liabilities assumed in the acquisitions of failed banks are presented at estimated fair value as of the respective acquisition date and often times result in bargain purchase gains for the acquiring company. Bargain purchase gains often result in connection with the acquisition of a failed bank, because the overall price paid by the acquiring bank is less than the estimated fair value of the assets acquired and liabilities assumed of the failed bank. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition, as additional information relative to the acquisition date fair values becomes available. More specifically, fair value adjustments for loans and other real estate owned may be made, as market value data, such as appraisals, are received by the Bank.

Due to the compressed due diligence period of a FDIC-assisted acquisition, the measurement period analysis of information that may be reflective of conditions existing as of the acquisition date generally extends longer within the one year measurement period compared to non-assisted transactions. The difference is attributable to the fact that FDIC-assisted transactions are marketed for two to four weeks with on-site due diligence limited to two to three days while traditional non-assisted transactions generally have a three to six month due diligence and regulatory approval periods prior to the acquisition. The accuracy of the bargain purchase gain estimate can also be negatively impacted by the amount of time between the acquisition date of the failed bank and the required reporting date of the Company. The shorter the time between those two periods can limit the amount of information the Bank can gather before it reports its bargain purchase gain, thus limiting the overall precision in the estimate.

116

Bargain purchase gains often result in acquisitions of failed banks because the overall price paid by the acquiring bank is less than the estimated fair value of the assets acquired and liabilities assumed of the failed bank. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition, as additional information relative to the acquisition date fair values becomes available. More specifically, fair value adjustments for loans and other real estate owned may be made, as market value data, such as appraisals, are received by the Bank.

While adjustments to the TCB bargain purchase gain are still possible in the future, related specifically to the FCB acquisition, management believes there will be future adjustments made to the bargain purchase gain that was originally recorded for the third quarter of 2012. Management also believes that it is possible that some of these adjustments could be significant. Unlike the TCB acquisition, which occurred 64 days before the end of the first quarter, the FCB acquisition occurred 23 days before the end of the third quarter. As with any acquisition of a failed bank from the FDIC, the Bank had a limited amount of time in its preliminary due diligence process to value the assets and liabilities that were part of the transaction. In addition, in the case of FCB, the Bank also had a significantly shorter timeframe between the acquisition date and the end of the quarter to make assessments and gather data about the future estimated cash flows of the assets acquired and liabilities assumed to more precisely determine a day-one bargain purchase gain. While management has made its best estimate related to the future cash flows of the FCB loans and deposits based on the information it had available at quarter-end, management believes more data will become available by the end of the fourth quarter of 2012, including updated appraisal information and face-to-face discussions with troubled borrowers to determine their willingness and ability to repay the loans purchased, which will allow the Bank to more precisely estimate its bargain purchase gain related to the FCB acquisition.

Negative adjustments to the Company’s bargain purchase gain(s), could have a material adverse impact to the Company’s results of operation.

The Bank may experience future goodwill impairment, which could reduce its earnings. The Bank performed its annual goodwill impairment test during the fourth quarter of 2011 as of September 30, 2011. The Bank will complete the 2012 annual goodwill impairment test during the fourth quarter of 2012. The evaluation of the fair value of goodwill requires management judgment. If management’s judgment was incorrect and an impairment of goodwill was deemed to exist, the Bank would be required to write down its assets resulting in a charge to earnings, which would adversely affect its results of operations, perhaps materially.

Changes in accounting standards could materially impact the Company’s financial statements.The Financial Accounting Standards Board (“FASB”) may change the financial accounting and reporting standards that govern the preparation of the Company’s financial statements. These changes can be hard to predict and can materially impact how the Company records and reports its financial condition and results of operations. For example, the FASB has proposed new accounting standards related to fair value accounting and accounting for leases that could materially change the Company’s financial statements in the future. Those who interpret the accounting standards, such as the SEC, the banking regulators and the Company’s independent registered public accounting firm may amend or reverse their previous interpretations or conclusions regarding how various standards should be applied. In some cases, the Company could be required to apply a new or revised standard retroactively, resulting in the Company recasting, or possibly restating, prior period financial statements.

If the Company does not maintain strong internal controls and procedures, it may impact profitability. Management reviews and updates its internal controls, disclosure controls and procedures, and corporate governance policies and procedures. This system is designed to provide reasonable, not absolute, assurances that the internal controls comply with appropriate regulatory guidance. Any undetected circumvention of these controls could have a material adverse impact on the Company’s financial condition and results of operations.

If the Bank’s other real estate owned is not properly valued or sufficiently reserved to cover actual losses, or if the Bank is required to increase its valuation reserves, the Bank’s earnings could be reduced. Management obtains updated valuations in the form of appraisals and broker price opinions when a loan has been foreclosed and the property taken in as other real estate owned and at certain other times during the asset’s holding period. The Bank’s net book value net book value in the loan at the time of foreclosure and thereafter is compared to the updated market value of the foreclosed property less estimated selling costs (fair value). A write-down is recorded for any excess in the asset’s net book value over its fair value. If the Bank’s valuation process is incorrect, or if property values decline, the fair value of the Bank’s other real estate owned may not be sufficient to recover its carrying value in such assets, resulting in the need for additional charge-offs. Significant charge-offs to other real estate owned could have a material adverse effect on our financial condition and results of operations.

117

Republic Processing Group is comprised of three distinct divisions: Tax Refund Solutions and Republic Payment Solutions and Republic Credit Solutions.

REPUBLIC PROCESSING GROUP – TAX REFUND SOLUTIONS (“TRS”) DIVISION

The Company’s lines of business and products not typically associated with Traditional Banking expose earnings to additional risks and uncertainties. The following details specific risk factors related to the TRS division:

As a result of RB&T’s Agreement with the FDIC, TRS is subject to additional oversight requirements through its ERO Plan. If RB&T is unable to comply with these new requirements, the FDIC could require RB&T to cease offering RT products in the future. As disclosed above, RB&T developed an ERO Plan, which was agreed to by the FDIC. The ERO Plan articulates a framework for RB&T to continue to offer non-RAL tax related products and services with specified oversight of the tax preparers with which RB&T does business. The ERO Plan includes requirements for, among other things,

● positive affirmations by EROs of individual tax preparer training related to regulatory requirements applicable to bank products;

● annual audits covering 10% of active ERO locations and a significant sample of applications for Bank products. The audits will consist of onsite visits, document reviews, mystery shops of tax preparation offices, and tax product customer surveys;

● on-site audit confirmation of ERO agreements to adhere to laws, processes, procedures, disclosure requirements and physical and electronic security requirements;

● an advertising approval process that requires RB&T to approve all tax preparer advertisements prior to their issuance;

● monitoring of ERO offices for income tax return quality;

● monitoring of ERO offices for adherence to acceptable tax preparation fee parameters;

● monitoring for federal and state tax preparation requirements, including local and state tax preparer registration, and posting and disclosure requirements relative to Bank products;

● RB&T to provide advance notification, as practicable, to the FDIC of any significant changes in the TRS line of business, including

o a change of more than 25% from the prior tax season in the number of EROs with which RB&T is doing business, or

o the addition of tax-related products offered by RB&T that it did not previously offer; and

● RB&T to provide advance notification, as practicable, to the FDIC when RB&T enters into a relationship with a new corporation that has multiple owned or franchised locations, when the relationship alone will represent an increase of more than 10% from the prior tax season in the number of EROs with which RB&T is doing business.

If the FDIC determines that RB&T is not in compliance with its ERO Plan, it has the authority to issue more restrictive enforcement actions. These enforcement actions could include significant additional penalties and/or requirements regarding the tax business which could significantly, negatively impact this segment’s profitability and cause RB&T to exit the business altogether.

As a result of RB&T’s Agreement with the FDIC, TRS is subject to additional oversight requirements not currently imposed on its competitors. These additional requirements are making the attraction of new relationships and retaining existing relationships more difficult for RB&T. As disclosed above, the Agreement contains a provision for an ERO Plan to be implemented by RB&T. The ERO Plan places additional oversight and training requirements on RB&T and its tax preparation partners that is not currently required by the regulators for RB&T’s competitors in the tax business. These additional requirements could make attracting new relationships and retaining existing relationships more difficult for RB&T, once it is no longer able to offer RALs. Reduced RT volume would have a material adverse impact to RB&T’s earnings.

Discontinuance of the RAL product after April 30, 2012, will have a material adverse impact on the profitability of RB&T’s Refund Transfer (“RT”) products. TRS faces direct competition for RT market share from independently-owned processing groups partnered with banks. Independent processing groups that are unable to offer RAL products have historically been at a competitive disadvantage to banks who could offer RALs. Without the ability to originate RALs after the 2012 tax season, RB&T faces increased competition in the RT marketplace. In addition to a potential loss of volume resulting from additional competitors, RB&T will incur substantial pressure on its profit margin for its RT products as it will be forced to compete with existing rebate and pricing incentives in the RT marketplace.

Reduced RT volume and/or a decrease in profitability of the RT products will have a material adverse impact to RB&T’s earnings.

118

RB&T’s RT products represent a significant business risk, and with the elimination of the RAL product, management believes RB&T could be subject to additional regulatory and public pressure to exit the RT business. If RB&T can no longer offer these products it will have a material adverse effect on its profits. TRS offers bank products to facilitate the payment of tax refunds for customers that electronically file their tax returns. RB&T is one of only a few financial institutions in the U.S. that provides this service to taxpayers. In return, RB&T charges a fee for the service. During the first nine months of 2012, net income from the TRS segment accounted for approximately 56% of the Company’s total net income.

Various governmental, regulatory and consumer groups have, from time to time, questioned the fairness of the TRS RAL and RT products. With RB&T’s agreement to cease offering RALs beyond April 30, 2012, management believes these groups could focus more attention on the RT product. Actions of these groups and others could result in regulatory, governmental or legislative action or material litigation against RB&T.

Discontinuing the RT product by RB&T, either voluntarily or involuntarily, would significantly reduce RB&T’s earnings.

The TRS segment represents a significant operational risk, and if RB&T were unable to properly service the business, or grow the business, it could materially impact earnings. Continued growth in this segment requires continued increases in technology and employees to service the new business. In order to process the new business, RB&T must implement and test new systems, as well as train new employees. RB&T relies heavily on communications and information systems to conduct its TRS business. Any failure, interruption or breach in security of these systems could result in failures or disruptions in customer relationship management and other systems. Significant operational problems could cause RB&T to incur higher than normal credit losses. Significant operational problems could also cause a material portion of RB&T’s tax-preparer base to switch to a competitor to process their bank product transactions, significantly reducing RB&T’s projected revenue without a corresponding decrease in expenses.

For additional discussion regarding TRS, see the following sections:

● Part I Item 1 “Financial Statements:”

o Footnote 1 “Summary of Significant Accounting Policies”

o Footnote 4 “Loans and Allowance for Loan Losses”

o Footnote 5 “Deposits”

o Footnote 6 “Off Balance Sheet Risks, Commitments and Contingent Liabilities”

o Footnote 11 “Segment Information”

● Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations:”

o “Business Segment Composition”

o “Overview”

o “Results of Operations”

119

TRADITIONAL BANK LENDING AND THE ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses could be insufficient to cover the Bank’s actual loan losses. The Bank makes various assumptions and judgments about the collectability of its loan portfolio, including the creditworthiness of its borrowers and the value of the real estate and other assets serving as collateral for the repayment of many of its loans. In determining the amount of the allowance for loan losses, among other things, the Bank reviews its loans and its loss and delinquency experience, and the Bank evaluates economic conditions. If its assumptions are incorrect, its allowance for loan losses may not be sufficient to cover losses inherent in its loan portfolio, resulting in additions to its allowance. Material additions to the allowance would materially decrease net income.

In addition, regulatory agencies periodically review the allowance for loan losses and may require the Bank to increase its provision for loan losses or recognize further loan charge-offs. A material increase in the allowance for loan losses or loan charge-offs, as required by the regulatory authorities, would have a material adverse effect on the Bank's financial condition and results of operations.

Deterioration in the quality of the Traditional Banking loan portfolio may result in additional charge-offs which will adversely impact the Bank’s operating results. Despite the various measures implemented by the Bank to address the current economic situation, there may be further deterioration in the Bank’s loan portfolio which could require additional charge-offs. Additional charge-offs will adversely affect the Bank’s operating results and financial condition.

Defaults in the repayment of loans may negatively impact the Bank. When borrowers default on their loan obligations, it may result in lost principal and interest income and increased operating expenses associated with the increased allocation of management time and resources associated with the collection efforts. In certain situations where collection efforts are unsuccessful or acceptable “work out” arrangements cannot be reached or performed, the Bank may have to charge off loans, either in part or in whole. Additional charge-offs will adversely affect the Bank’s operating results and financial condition.

The Bank’s financial condition and earnings could be negatively impacted to the extent the Bank relies on borrower information that is false, misleading or inaccurate. The Bank relies on the accuracy and completeness of information provided by vendors, customers and other parties. In deciding whether to extend credit, or enter into transactions with other parties, the Bank relies on information furnished by, or on behalf of, customers or entities related to those customers or other parties. Additional charge-offs will adversely affect the Bank’s operating results and financial condition.

The Bank’s use of appraisals in deciding whether to make a loan on or secured by real property does not ensure the value of the real property collateral. In considering whether to make a loan secured by real property, the Bank generally requires an appraisal of the real property. However, an appraisal is only an estimate of the value of the property at the time the appraisal is made, and an error in fact or judgment could adversely affect the reliability of the appraisal. In addition, events occurring after the initial appraisal may cause the value of the real estate to decrease. As a result of any of these factors the value of collateral backing a loan may be less than supposed, and if a default occurs the Bank may not recover the outstanding balance of the loan. Additional charge-offs will adversely affect the Bank’s operating results and financial condition.

The Bank is exposed to risk of environmental liabilities with respect to properties to which it takes title. In the course of its business, the Bank may own or foreclose and take title to real estate, and could be subject to environmental liabilities with respect to these properties. The Bank may be held liable to a governmental entity or to third parties for property damage, personal injury, investigation and clean-up costs incurred by these parties in connection with environmental contamination, or may be required to investigate or clean up hazardous or toxic substances, or chemical releases at a property. The costs associated with investigation or remediation activities could be substantial. In addition, if the Bank is the owner or former owner of a contaminated site, the Bank may be subject to common law claims by third parties based on damages and costs resulting from environmental contamination emanating from the property. These costs and claims could adversely affect the Bank.

Prepayment of loans may negatively impact the Bank’s business. The Bank’s customers may prepay the principal amount of their outstanding loans at any time. The speeds at which such prepayments occur, as well as the size of such prepayments, are within the Bank’s customers’ discretion. If customers prepay the principal amount of their loans, and the Bank is unable to lend those funds to other customers or invest the funds at the same or higher interest rates, the Bank’s interest income will be reduced. A significant reduction in interest income would have a negative impact on the Bank’s results of operations and financial condition.

120

Changes in existing U.S. government-sponsored mortgage programs or servicing eligibility standards could materially and adversely affect its business, financial position, results of operations or cash flows. In addition, RB&T is highly dependent upon programs administered by Freddie Mac (“FHLMC”).

RB&T’s ability to generate revenues through mortgage loan sales to institutional investors depends to a significant degree on programs administered by FHLMC. This entity plays a powerful role in the residential mortgage industry, and RB&T has significant business relationships with them. RB&T’s status as a FHLMC approved seller/servicer is subject to compliance with their selling and servicing guides.

Any discontinuation of, or significant reduction or material change in, the operation of FHLMC or any significant adverse change in the level of activity in the secondary mortgage market or the underwriting criteria of FHLMC would likely prevent RB&T from originating and selling most, if not all, of its mortgage loan originations.

In addition, RB&T services loans on behalf of FHLMC and a majority of its mortgage servicing rights relate to these servicing activities. These entities establish the base service fee in which to compensate RB&T for servicing loans. In January 2011, the Federal Housing Finance Agency directed Fannie Mae (“FNMA”) and FHLMC to develop a joint initiative to consider alternatives for future mortgage servicing structures and compensation. Under this proposal, the government sponsored entities are considering potential structures in which the minimum service fee would be reduced or eliminated altogether. The government sponsored entities are also considering different pricing options for non-performing loans to better align servicer incentives with mortgage-backed securities investors and provide the loan guarantor the ability to transfer non-performing servicing.

These proposals, if adopted, could cause significant changes that impact the entire mortgage industry. The lower capital requirements could increase competition by lowering barriers to entry on mortgage originations and could increase the concentration of performing loans with larger servicers that have a cost-advantage through economies of scale that would no longer be limited by capital constraints.

In February 2011, the Obama administration issued a report to Congress, outlining various options for long-term reform of FNMA and FHLMC. These options involve reducing the role of FNMA and FHLMC in the mortgage market and to ultimately wind down both institutions such that the private sector provides the majority of mortgage credit. The report states that any potential reform efforts will make credit less easily available and that any such changes should occur at a measured pace that supports the nation’s economic recovery. Any of these options are likely to result in higher mortgage rates in the future, which could have a negative impact on the Bank’s mortgage production business. Additionally, it is unclear what impact these changes will have on the secondary mortgage markets, mortgage-backed securities pricing, and competition in the industry.

The potential changes to the government sponsored mortgage programs, and related servicing compensation structures, could require RB&T to fundamentally change its business model in order to effectively compete in the market. RB&T’s inability to make the necessary changes to respond to these changing market conditions or loss of its approved seller/servicer status with any of these government sponsored entities, would have a material adverse effect on its overall business and its consolidated financial position, results of operations and cash flows.

The mortgage warehouse lending business is subject to numerous risks. Risks associated with mortgage warehouse loans include, without limitation, (i) credit risks relating to the mortgage bankers that borrow from RB&T, (ii) the risk of intentional misrepresentation or fraud by any of such mortgage bankers and their third party service providers, (iii) changes in the market value of mortgage loans originated by the mortgage banker, the sale of which is the expected source of repayment of the borrowings under a warehouse line of credit, due to changes in interest rates during the time in warehouse, or (iv) unsalable or impaired mortgage loans so originated, which could lead to decreased collateral value and the failure of a purchaser of the mortgage loan to purchase the loan from the mortgage banker.

INVESTMENT SECURITIES AND FHLB STOCK

Concerns regarding the recent downgrade of the U.S. government’s credit rating could have a material adverse effect on its business, financial condition, liquidity, and results of operations. In August, 2011, Standard & Poor’s lowered its long-term sovereign credit rating on the U.S. from AAA to AA+ and also lowered the credit rating of several related government agencies and institutions, including FHLMC, FNMA, and the Federal Home Loan Bank’s (“FHLB’s”), from AAA to AA+. While U.S. lawmakers reached an agreement to raise the federal debt ceiling, the downgrade, according to Standard & Poor’s, reflects its view that the fiscal consolidation plan within that agreement fell short of what would be necessary to stabilize the U.S. government’s medium term debt dynamics. This downgrade could have material adverse impacts on financial and banking markets and economic conditions in the United States and throughout the world and, in turn, the market’s anticipation of these impacts could have a material adverse effect on its business, financial condition and liquidity. In particular, it could increase interest rates and disrupt payment systems, money markets, and long-term or short-term fixed income markets, adversely affecting the cost and availability of funding, which could negatively affect its profitability. It may also negatively affect the value and liquidity of the government securities the Bank hold in its investment portfolio.

121

At September 30, 2012, the majority of the Bank’s investment securities were issued by FHLMC, FNMA, and the FHLB. It is uncertain as to what, if any, impact the downgrade will have on these securities as sources of liquidity and funding in the future. Also, the adverse consequences as a result of the downgrade could extend to the borrowers of the loans the Bank makes and, as a result, could adversely affect its borrowers’ ability to repay their loans. Because of the unprecedented nature of the negative credit rating actions with respect to U.S. government obligations, the ultimate impacts on markets and its business, financial condition, liquidity, and results of operations are unpredictable and may not be immediately apparent. These consequences could be exacerbated if other statistical rating agencies, particularly Moody’s and Fitch, decide to downgrade the U.S. government’s credit rating in the future, or if the U.S. defaults on any of its obligations.

The Bank’s investment in Federal Home Loan Bank stock may become impaired. At September 30, 2012, the Bank owned $29 million in FHLB stock. As a condition of membership at the FHLB, the Bank is required to purchase and hold a certain amount of FHLB stock. Its stock purchase requirement is based, in part, upon the outstanding principal balance of advances from the FHLB and is calculated in accordance with the Capital Plan of the FHLB. The Bank’s FHLB stock has a par value of $100, is carried at cost, and it is subject to recoverability testing per applicable accounting standards. The Bank’s FHLB stock investments could become impaired. The Bank will continue to monitor the financial condition of the FHLB as it relates to, among other things, the recoverability of its investment.

ASSET LIABILITY MANAGEMENT AND LIQUIDITY

Fluctuations in interest rates could reduce profitability. The Bank’s primary source of income is from the difference between interest earned on loans and investments and the interest paid on deposits and borrowings. The Bank expects to periodically experience “gaps” in the interest rate sensitivities of its assets and liabilities, meaning that either interest-bearing liabilities will be more sensitive to changes in market interest rates than interest-earning assets, or vice versa. In either event, if market interest rates should move contrary to the Bank’s position, earnings may be negatively affected.

The Bank’s asset-liability management strategy may not be able to prevent changes in interest rates from having a material adverse effect on results of operations and financial condition. Overall, interest rates generally have decreased since 2008. In order to combat contraction with its net interest income and net interest margin and improve its current earnings for the current year and near-term, the Bank elected to retain assets in the loan and investment portfolios with longer repricing durations. In addition, through its strategic pricing, the Bank also allowed its certificates of deposits, which are a longer-term source of funding, to decline. While the Bank has remained within its board approved interest rate risk policies, when interest rates begin to rise again, the Bank’s net interest income and net interest margin will be more negatively impacted as a result of these strategies. More specifically, the Bank’s interest income will rise at a slower pace than the Bank’s interest expense and the fair value of the Bank’s assets will likely decrease at a faster pace than the increase in the fair value of interest-bearing liabilities. These circumstances will cause a decline in the Bank’s net interest income and a reduction in the Bank’s economic value of equity.

A continued stable interest rate environment could reduce profitability. From 2007 through early 2009, net interest income within the Traditional Banking segment benefitted from low short-term interest rates in combination with a “steep” yield curve and an increase in average-earning assets. The month-to-month improvement in this benefit when comparing to the same month in the previous year, however, began to decrease in late 2008, as the Bank could no longer lower the rate on many of its interest-bearing liabilities, while the Bank’s higher yielding interest-earning assets continued to paydown and reprice lower. An on-going stable interest rate environment will cause the Bank’s interest-earning assets to continue to reprice into lower yielding assets without the ability for the Bank to offset the decline in interest income through a reduction in its cost of funds. The continued contraction in the Bank’s net interest margin will cause net income to decrease. The overall magnitude of the decrease in net interest income will depend on the period of time that the current interest rate environment remains.

Mortgage Banking activities could be adversely impacted by increasing long-term interest rates. The Company is unable to predict changes in market interest rates. Changes in interest rates can impact the gain on sale of loans, loan origination fees and loan servicing fees, which account for a significant portion of Mortgage Banking income. A decline in market interest rates generally results in higher demand for mortgage products, while an increase in rates generally results in reduced demand. Generally, if demand increases, Mortgage Banking income will be positively impacted by more gains on sale; however, the valuation of existing mortgage servicing rights will decrease and may result in a significant impairment. Moreover, a decline in demand for Mortgage Banking products could also adversely impact other programs/products such as home equity lending, title insurance commissions and service charges on deposit accounts.

122

The Company may need additional capital resources in the future and these capital resources may not be available when needed or at all. The Company may need to incur additional debt or equity financing in the future for growth, investment or strategic acquisitions. Such financing may not be available on acceptable terms or at all. If the Company is unable to obtain additional financing, it may not be able to grow or make strategic acquisitions or investments.

The Bank’s funding sources may prove insufficient to replace deposits and support future growth. The Bank relies on customer deposits, brokered deposits and advances from the FHLB to fund operations. Although the Bank has historically been able to replace maturing deposits and advances if desired, no assurance can be given that the Bank would be able to replace such funds in the future if the Bank’s financial condition or the financial condition of the FHLB or general market conditions were to change. The Bank’s financial flexibility will be severely constrained if it is unable to maintain its access to funding or if adequate financing is not available to accommodate future growth at acceptable interest rates. Finally, if the Bank is required to rely more heavily on more expensive funding sources to support future growth, revenues may not increase proportionately to cover costs. In this case, profitability would be adversely affected.

Although the Bank considers such sources of funds adequate for its liquidity needs, the Bank may seek additional debt in the future to achieve long-term business objectives. There can be no assurance additional borrowings, if sought, would be available to the Bank or, if available, would be on favorable terms. The sale of equity or equity-related securities in the future may be dilutive to the Bank’s shareholders, and debt financing arrangements may require the Bank to pledge some of its assets and enter into various affirmative and negative covenants, including limitations on operational activities and financing alternatives. Future financing sources, if sought, might be unavailable to the Bank or, if available, could be on terms unfavorable to the Bank and may require regulatory approval. If additional financing sources are unavailable or are not available on reasonable terms, growth and future prospects could be adversely affected.

DEPOSITS, OVERDRAFTS, FDIC INSURANCE PREMIUMS AND SERVICE CHARGES ON DEPOSITS

Clients could pursue alternatives to bank deposits, causing the Bank to lose a relatively inexpensive source of funding.Checking and savings account balances and other forms of client deposits could decrease if clients perceive alternative investments, such as the stock market, as providing superior expected returns. If clients move money out of bank deposits in favor of alternative investments, the Bank could lose a relatively inexpensive source of funds, increasing its funding costs.

The Bank’s “Overdraft Honor” program represents a significant business risk, and if the Bank terminated the program it would materially impact the earnings of the Bank. There can be no assurance that Congress, the Bank’s regulators, or others, will not impose additional limitations on this program or prohibit the Bank from offering the program. The Bank’s “Overdraft Honor” program permits eligible customers to overdraft their checking accounts up to a predetermined dollar amount for the Bank’s customary overdraft fee(s). Generally, to be eligible for the Overdraft Honor program, customers must qualify for one of the Bank’s traditional checking products when the account is opened and remain in that product for 30 days and have deposits of at least $600. Once the eligibility requirements have been met, the client is eligible to participate in the Overdraft Honor program. If an overdraft occurs, the Bank may pay the overdraft, at its discretion, up to $600 (an account in good standing after two years is eligible for up to $1,000). For non-traditional Overdraft Honor program accounts the account needs to be opened and remain in that product for 30 days and have deposits of at least $300. Once these eligibility requirements have been met, the client is eligible to participate in the Overdraft Honor program. Under regulatory guidelines, customers utilizing the Overdraft Honor program may remain in overdraft status for no more than 60 days. Generally, an account that is overdrawn for 60 consecutive days is closed and the balance is charged off.

Overdraft balances from deposit accounts, including those overdraft balances resulting from the Bank’s Overdraft Honor program, are recorded as a component of loans on the Bank’s balance sheet.

The Bank assesses two types of fees related to overdrawn accounts, a fixed per item fee and a fixed daily charge for being in overdraft status. The per item fee for this service is not considered an extension of credit, but rather is considered a fee for paying checks when sufficient funds are not otherwise available. As such, it is classified on the income statement in “service charges on deposits” as a component of non interest income along with per item fees assessed to customers not in the Overdraft Honor program. A substantial majority of the per item fees in service charges on deposits relates to customers in the Overdraft Honor program. The daily fee assessed to the client for being in overdraft status is considered a loan fee and is thus included in interest income under the line item “loans, including fees.” The total net per item fees included in service charges on deposit for the nine months ended September 30, 2012 and 2011 were $5.5 million and $6.9 million, respectively. The total net daily overdraft charges included in interest income for the nine months ended September 30, 2012 and 2011 was $1.2 million and $1.3 million, respectively. Additional limitations or elimination, or adverse modifications to this program, either voluntary or involuntary, would significantly reduce Bank earnings.

123

In November 2010, the FDIC issued its final guidance on Automated Overdraft payment programs which requires FDIC regulated banks to implement and maintain robust oversight of these programs. The new guidance, as interpreted, has had a material adverse effect on the Bank’s net income. These guidelines have negatively impacted and will continue to negatively impact the Bank’s net income in 2011 and beyond. This guidance states, “the FDIC expects institutions to implement effective compliance and risk management systems, policies, and procedures to ensure that institutions manage any overdraft payment programs in accordance with the 2005 Joint Guidance on Overdraft Protection Programs (Joint Guidance)(FIL-11-2005) and the Federal Reserve Bank (“FRB”) November 2009 amendments to Regulation E, to avoid harming consumers or creating other compliance, operational, financial, reputational, legal or other risks.”

Management estimates that the impact of the implementation of these guidelines has reduced its overdraft fee income by a range of 20%-25%. Additional limitations or elimination, or adverse modifications to this program, either voluntary or involuntary, would further significantly reduce net income.

Company expenses will increase as a result of increases in FDIC insurance premiums. As part of a plan to restore the reserve ratio of the Deposit Insurance Fund, the FDIC imposed a special assessment equal to five basis points of assets less Tier 1 capital as of June 30, 2009, which was paid on September 30, 2009. The Company recorded an expense of $1.4 million during the quarter ended June 30, 2009, to reflect the special assessment. Any further special assessments or increases to quarterly assessment rates will adversely affect the Company’s earnings. Moreover, under the Dodd-Frank Act, the minimum statutory reserve ratio for the FDIC’s Deposit Insurance Fund will increase from 1.15% to 1.35% of insurable deposits by 2020. There can be no assurance that the FDIC will not impose additional special assessments, or increase the deposit premiums applicable to the Company, in the future.

COMPANY COMMON STOCK

The Company’s common stock generally has a low average daily trading volume, which limits a stockholder’s ability to quickly accumulate or quickly sell large numbers of shares of Republic’s stock without causing wide price fluctuations. Republic’s stock price can fluctuate widely in response to a variety of factors, such as actual or anticipated variations in the Company’s operating results, recommendations by securities analysts, operating and stock price performance of other companies, news reports, results of litigation, regulatory actions or changes in government regulations, among other factors. A low average daily stock trading volume can lead to significant price swings even when a relatively small number of shares are being traded.

The market price for the Company’s common stock may be volatile. The market price of the Company’s common stock could fluctuate substantially in the future in response to a number of factors, including those discussed below. The market price of the Company’s common stock has in the past fluctuated significantly and is likely to continue to fluctuate significantly. Some of the factors that may cause the price of the Company’s common stock to fluctuate include:

● Variations in the Company’s and its competitors’ operating results;

● Changes in earnings estimates or publication of research reports and recommendations by financial analysts or actions taken by rating agencies with respect to us or other financial institutions;

● Announcements by the Company or its competitors of mergers, acquisitions and strategic partnerships;

● Additions or departure of key personnel;

● Actual or anticipated quarterly or annual fluctuations in operating results, cash flows and financial condition;

● The announced exiting of or significant reductions in material lines of business within the Company;

● Changes or proposed changes in banking laws or regulations or enforcement of these laws and regulations;

● Events affecting other companies that the market deems comparable to the Company;

● Developments relating to regulatory examinations;

● Speculation in the press or investment community generally or relating to the Company’s reputation or the financial services industry;

● Future issuances or re-sales of equity or equity-related securities, or the perception that they may occur;

124

● General conditions in the financial markets and real estate markets in particular, developments related to market conditions for the financial services industry;

● Domestic and international economic factors unrelated to the Company’s performance;

● Developments related to litigation or threatened litigation;

● The presence or absence of short selling of the Company’s common stock; and

● Future sales of the Company’s common stock or debt securities.

In addition, in recent years, the stock market, in general, has experienced extreme price and volume fluctuations. This is due, in part, to investors’ shifting perceptions of the effect of changes and potential changes in the economy on various industry sectors. This volatility has had a significant effect on the market price of securities issued by many companies for reasons unrelated to their performance or prospects. These broad market fluctuations may adversely affect the market price of the Company’s common stock, notwithstanding its actual or anticipated operating results, cash flows and financial condition. The Company expects that the market price of its common stock will continue to fluctuate due to many factors, including prevailing interest rates, other economic conditions, operating performance and investor perceptions of the outlook for the Company specifically and the banking industry in general. There can be no assurance about the level of the market price of the Company’s common stock in the future or that you will be able to resell your shares at times or at prices you find attractive.

An investment in the Company’s Common Stock is not an insured deposit. The Company’s common stock is not a bank deposit and, therefore, is not insured against loss by the FDIC, any other deposit insurance fund or by any other public or private entity. Investment in the Company’s common stock is inherently risky for the reasons described in this section and elsewhere in this report and is subject to the same market forces that affect the price of common stock in any company. As a result, if you acquire the Company’s common stock, you could lose some or all of your investment.

The Company’s insiders hold voting rights that give them significant control over matters requiring stockholder approval. The Company’s Chairman/CEO and President hold substantial voting authority over the Company’s Class A Common Stock and Class B Common Stock. Each share of Class A Common Stock is entitled to one vote and each share of Class B Common Stock is entitled to ten votes. This group generally votes together on matters presented to stockholders for approval. These actions may include, for example, the election of directors, the adoption of amendments to corporate documents, the approval of mergers, sales of assets and the continuation of the Company as a registered company with obligations to file periodic reports and other filings with the SEC. Consequently, other stockholders’ ability to influence Company actions through their vote may be limited and the non-insider stockholders may not have sufficient voting power to approve a change in control even if a significant premium is being offered for their shares. Majority stockholders may not vote their shares in accordance with minority stockholder interests.

GOVERNMENT REGULATION / ECONOMIC FACTORS

The Company is significantly impacted by the regulatory, fiscal and monetary policies of federal and state governments which could negatively impact the Company’s liquidity position and earnings. These policies can materially affect the value of the Company’s financial instruments and can also adversely affect the Company’s customers and their ability to repay their outstanding loans. Also, failure to comply with laws, regulations or policies, or adverse examination findings, could result in significant penalties, negatively impact operations, or result in other sanctions against the Company. The Board of Governors of the FRB regulates the supply of money and credit in the U.S. Its policies determine, in large part, the Company’s cost of funds for lending and investing and the return the Company earns on these loans and investments, all of which impact net interest margin.

The Company and the Bank are heavily regulated at both the federal and state levels and are subject to various routine and non-routine examinations by federal and state regulators. This regulatory oversight is primarily intended to protect depositors, the Deposit Insurance Fund and the banking system as a whole, not the stockholders of the Company. Changes in policies, regulations and statutes, or the interpretation thereof, could significantly impact the product offerings of Republic causing the Company to terminate or modify its product offerings in a manner that could materially adversely affect the earnings of the Company.

Federal and state laws and regulations govern numerous matters including changes in the ownership or control of banks and bank holding companies, maintenance of adequate capital and the financial condition of a financial institution, permissible types, amounts and terms of extensions of credit and investments, permissible non-banking activities, the level of reserves against deposits and restrictions on dividend payments. Various federal and state regulatory agencies possess cease and desist powers, and other authority to prevent or remedy unsafe or unsound practices or violations of law by banks subject to their regulations. The FRB possesses similar powers with respect to bank holding companies. These, and other restrictions, can limit in varying degrees, the manner in which Republic conducts its business.

125

The Dodd-Frank Act may adversely affect the Company’s business, financial conditions and results of operations. In July, 2010, the President of the U.S. signed into law the Dodd-Frank Wall Street Reform and Consumer Protection Act (“the Dodd-Frank Act”). The Dodd-Frank Act imposes various new restrictions and creates an expanded framework of regulatory oversight for financial institutions. Because the Dodd-Frank Act requires various federal agencies to adopt a broad range of regulations with significant discretion, many of the details of the new law and the effects they will have on the Company will not be known for months or even years.

The Dodd-Frank Act would require the federal banking agencies to establish stricter risk-based capital requirements and leverage limits to apply to banks and bank holding companies. In addition, the “Basel III” standards announced by the Basel Committee on Banking Supervision (the “Basel Committee”), if adopted, could lead to significantly higher capital requirements, higher capital charges and more restrictive leverage and liquidity ratios. The standards would, among other things, impose more restrictive eligibility requirements for Tier 1 and Tier 2 capital; increase the minimum Tier 1 common equity ratio to 4.5%, net of regulatory deductions, and introduce a capital conservation buffer of an additional 2.5% of common equity to risk-weighted assets, raising the target minimum common equity ratio to 7%; increase the minimum Tier 1 capital ratio to 8.5% inclusive of the capital conservation buffer; increase the minimum total capital ratio to 10.5% inclusive of the capital buffer; and introduce a countercyclical capital buffer of up to 2.5% of common equity or other fully loss absorbing capital for periods of excess credit growth. Basel III also introduces a non-risk adjusted Tier 1 leverage ratio of 3%, based on a measure of total exposure rather than total assets, and new liquidity standards.

The new Basel III capital standards will be phased in from January 1, 2013 until January 1, 2019, and it is not yet known how these standards will be implemented by U.S. regulators generally or how they will be applied to financial institutions and financial institutions holding companies. Implementation of these standards, or any other new regulations, may adversely affect the Bank’s and Republic’s ability to pay dividends, or require the Company to restrict growth or raise capital, including in ways that may adversely affect its results of operations or financial condition.

Many provisions of the Dodd-Frank Act will not be implemented immediately and will require interpretation and rule making by federal regulators. While the ultimate effect of the Dodd-Frank on the Company cannot be determined yet, the law is likely to result in increased compliance costs and fees paid to regulators, along with possible restrictions on the Company’s operations.

Also, included as provisions of the Dodd-Frank Act was the establishment of the Bureau of Consumer Financial Protection, which was granted authority to regulate companies that provide consumer financial services. The Company is regularly refining its consumer financial services and developing new products and services or operations to address recent or anticipated legislative and regulatory changes. Some of these anticipated legislative and regulatory changes may result in, among other things, RB&T reducing fees to consumers or implementing additional disclosure requirements. The Company could incur additional operating costs which could reduce overall product profitability and lead to the Company exiting certain consumer products. The Company generally cannot estimate what effect, if any, operational changes it would make in response to legislative and regulatory changes and what effect these changes may have on the Company’s financial results until the Company is able to develop legal and financially viable alternative products and services.

Government responses to economic conditions may adversely affect the Company’s operations, financial condition and earnings. Newly enacted financial reform legislation will change the bank regulatory framework, create an independent consumer protection bureau that will assume the consumer protection responsibilities of the various federal banking agencies, and establish more stringent capital standards for banks and bank holding companies. The legislation will also result in new regulations affecting the lending, funding, trading and investment activities of banks and bank holding companies. Bank regulatory agencies also have been responding aggressively to concerns and adverse trends identified in examinations. Ongoing uncertainty and adverse developments in the financial services industry and the domestic and international credit markets, and the effect of new legislation and regulatory actions in response to these conditions, may adversely affect Company operations by restricting business activities, including the Company’s ability to originate or sell loans, modify loan terms, or foreclose on property securing loans. These measures are likely to increase the Company’s costs of doing business and may have a significant adverse effect on the Company’s lending activities, financial performance and operating flexibility. In addition, these risks could affect the performance and value of the Company’s loan and investment securities portfolios, which also would negatively affect financial performance.

126

Furthermore, the Board of Governors of the Federal Reserve System, in an attempt to help the overall economy, has, among other things, kept interest rates low through its targeted federal funds rate and the purchase of mortgage-backed securities. If the Federal Reserve Board increases the federal funds rate, overall interest rates will likely rise, which may negatively impact the housing markets and the U.S. economic recovery. In addition, deflationary pressures, while possibly lowering operating costs, could have a significant negative effect on the Company’s borrowers, especially business borrowers, and the values of underlying collateral securing loans, which could negatively affect the Company’s financial performance.

Difficult national and local market conditions have adversely affected the financial services industry.Declines in the housing market over the past few years, falling home prices and increasing foreclosures, unemployment and under-employment have negatively impacted the credit performance of real estate related loans and have resulted in significant write-downs of asset values by many financial institutions. These write-downs have caused many financial institutions to seek additional capital, to reduce or eliminate dividends, to merge with larger and stronger institutions and, in some cases, to fail. Reflecting concern about the stability of the financial markets, many lenders and institutional investors have reduced or ceased providing funding to borrowers, including to other financial institutions. This market turmoil and tightening of credit have led to an increased level of commercial and consumer delinquencies, lack of consumer confidence, increased market volatility and widespread reduction of general business activity. If current levels of market disruption and volatility continue or worsen, there can be no assurance that the Company will not experience an adverse effect, which may be material, on the Company’s ability to access capital and on its business, financial condition and results of operations.

Republic is subject to regulatory capital adequacy guidelines, and if the Company fails to meet these guidelines the Company’s financial condition may be adversely affected. Under regulatory capital adequacy guidelines, and other regulatory requirements, Republic and the Bank must meet guidelines that include quantitative measures of assets, liabilities and certain off balance sheet items, subject to qualitative judgments by regulators regarding components, risk weightings and other factors. If the Company fails to meet these minimum capital guidelines and other regulatory requirements, the Company’s financial condition will be materially and adversely affected. If the Company fails to maintain well-capitalized status under its regulatory framework, or is deemed not well-managed under regulatory exam procedures, or if it should experience certain regulatory violations, the Company’s status as a Financial Holding Company, and its ability to offer certain financial products could be compromised.

The Company may be subject to examinations by taxing authorities which could adversely affect results of operations. In the normal course of business, the Company may be subject to examinations from federal and state taxing authorities regarding the amount of taxes due in connection with investments it has made and the businesses in which the Company is engaged. Recently, federal and state taxing authorities have become increasingly aggressive in challenging tax positions taken by financial institutions. The challenges made by taxing authorities may result in adjustments to the timing or amount of taxable income or deductions or the allocation of income among tax jurisdictions. If any such challenges are made and are not resolved in the Company’s favor, they could have an adverse effect on the Company’s financial condition and results of operations.

The Company may be adversely affected by the soundness of other financial institutions. Financial services institutions are interrelated as a result of trading, clearing, counterparty, or other relationships. The Company has exposure to many different industries and counterparties, and routinely executes transactions with counterparties in the financial services industry, including commercial banks, brokers and dealers, investment banks, and other institutional clients. Many of these transactions expose the Company to credit risk in the event of a default by a counterparty or client. In addition, the Company’s credit risk may be exacerbated when the collateral held by the Company cannot be realized upon or is liquidated at prices not sufficient to recover the full amount of the credit or derivative exposure due to the Company. Any such losses could have a material adverse effect on the Company’s financial condition and results of operations.

MANAGEMENT, INFORMATION SYSTEMS, ETC.

The Company is dependent upon the services of its management team and qualified personnel. The Company is dependent upon the ability and experience of a number of its key management personnel who have substantial experience with Company operations, the financial services industry and the markets in which the Company offers services. It is possible that the loss of the services of one or more of its senior executives or key managers would have an adverse effect on operations, moreover, the Company depends on its account executives and loan officers to attract bank customers by developing relationships with commercial and consumer clients, mortgage companies, real estate agents, brokers and others. The Company believes that these relationships lead to repeat and referral business. The market for skilled account executives and loan officers is highly competitive and historically has experienced a high rate of turnover. In addition, if a manager leaves the Company, other members of the manager’s team may follow. Competition for qualified account executives and loan officers may lead to increased hiring and retention costs. The Company’s success also depends on its ability to continue to attract, manage and retain other qualified personnel as the Company grows. The Company cannot assure you that it will continue to attract or retain such personnel.

127

The Company’s operations could be impacted if its third-party service providers experience difficulty. The Company depends on a number of relationships with third-party service providers, including core systems processing and web hosting. These providers are well established vendors that provide these services to a significant number of financial institutions. If these third-party service providers experience difficulty or terminate their services and the Company is unable to replace them with other providers, its operations could be interrupted which would adversely impact its business.

The Company’s information systems may experience an interruption or breach in security that could adversely impact the Company’s business, financial condition and results of operations. The Company relies heavily on communications and information systems to conduct its business. Any failure, interruption or breach in security of these systems could result in failures or disruptions in customer relationship management, general ledger, deposit, loan and other systems. While the Company has policies and procedures designed to prevent or limit the impact of the failure, interruption or security breach of information systems, there can be no assurance that any such failures, interruptions or security breaches will not occur or, if they do occur, that they will be adequately addressed. The occurrences of any failures, interruptions or security breaches of the Company’s information systems could damage the Company’s reputation, result in a loss of customer business, subject the Company to additional regulatory scrutiny, or expose the Company to civil litigation and possible financial liability, any of which could have a material adverse effect on the Company’s financial condition and results of operations.

New lines of business or new products and services may subject the Company to additional risks. From time to time, the Company may develop and grow new lines of business or offer new products and services within existing lines of business. There are substantial risks and uncertainties associated with these efforts, particularly in instances where the markets are not fully developed. In developing and marketing new lines of business and/or new products and services the Company may invest significant time and resources. Initial timetables for the introduction and development of new lines of business and/or new products or services may not be achieved and price and profitability targets may not prove feasible. External factors, such as compliance with regulations, competitive alternatives and shifting market preferences, may also impact the successful implementation of a new line of business or a new product or service. Furthermore, any new line of business and/or new product or service could have a significant impact on the effectiveness of the Company’s system of internal controls. Failure to successfully manage these risks in the development and implementation of new lines of business or new products or services could have a material adverse effect on the Company’s business, results of operations and financial condition. All service offerings, including current offerings and those which may be provided in the future, may become more risky due to changes in economic, competitive and market conditions beyond the Company’s control.

Negative public opinion could damage the Company’s reputation and adversely affect earnings. Reputational risk is the risk to Company operations from negative public opinion. Negative public opinion can result from the actual or perceived manner in which the Company conducts its business activities, including sales practices, practices used in origination and servicing operations, the management of actual or potential conflicts of interest and ethical issues, and the Company’s protection of confidential customer information. Negative public opinion can adversely affect the Company’s ability to keep and attract customers and can expose the Company to litigation.

128

The Company’s ability to successfully complete acquisitions will affect its ability to grow its franchise and compete effectively in its market areas. The Company has announced plans to pursue a policy of growth through acquisitions in the near-future to supplement internal growth. The Company’s efforts to acquire other financial institutions and financial service companies or branches may not be successful. Numerous potential acquirers exist for many acquisition candidates, creating intense competition, which affects the purchase price for which the institution can be acquired. In many cases, the Company’s competitors have significantly greater resources than we have, and greater flexibility to structure the consideration for the transaction. The Company may also not be the successful bidder in acquisition opportunities that it pursues due to the willingness or ability of other potential acquirers to propose a higher purchase price or more attractive terms and conditions than the Company is willing or able to propose. The Company intends to continue to pursue acquisition opportunities in each of its market areas, although we currently have no understandings or agreements to acquire other financial institutions. The risks presented by the acquisition of other financial institutions could adversely affect our financial condition and results of operations.

If the Company is successful in conducting acquisitions, it will be presented with many risks that could adversely affect the Company’s financial condition and results of operations. An institution that the Company acquires may have unknown asset quality issues or unknown or contingent liabilities that the Company did not discover or fully recognize in the due diligence process, thereby resulting in unanticipated losses. The acquisition of other institutions also typically requires the integration of different corporate cultures, loan and deposit products, pricing strategies, data processing systems and other technologies, accounting, internal audit and financial reporting systems, operating systems and internal controls, marketing programs and personnel of the acquired institution, in order to make the transaction economically advantageous. The integration process is complicated and time consuming and could divert the Company’s attention from other business concerns and may be disruptive to its customers and the customers of the acquired institution. The Company’s failure to successfully integrate an acquired institution could result in the loss of key customers and employees, and prevent the Company from achieving expected synergies and cost savings. Acquisitions also result in professional fees and may result in creating goodwill that could become impaired, thereby requiring us to recognize further charges. The Company may finance acquisitions with borrowed funds, thereby increasing our leverage and reducing our liquidity, or with potentially dilutive issuances of equity securities.

The Company may engage in FDIC-assisted transactions, which could present additional risks to its business. The Company may have opportunities to acquire the assets and liabilities of failed banks in FDIC-assisted transactions. Although these FDIC-assisted transactions typically provide for FDIC assistance to an acquirer to mitigate certain risks, such as sharing exposure to loan losses and providing indemnification against certain liabilities of the failed institution, the Company is (and would be in future transactions) subject to many of the same risks it would face in acquiring another bank in a negotiated transaction, including risks associated with maintaining customer relationships and failure to realize the anticipated acquisition benefits in the amounts and within the timeframes the Company expects. In addition, because these acquisitions are structured in a manner that would not allow the Company the time and access to information normally associated with preparing for and evaluating a negotiated acquisition, the Company may face additional risks in FDIC-assisted transactions, including additional strain on management resources, management of problem loans, problems related to integration of personnel and operating systems and impact to capital resources requiring the Company to raise additional capital. Moreover, if the Company seeks to participate in additional FDIC-assisted acquisitions, the Company can only participate in the bid process if it receives approval of bank regulators. The Company’s inability to overcome these risks could have a material adverse effect on its business, financial condition and results of operations.

The Company’s litigation related costs may continue to increase. The Bank is subject to a variety of legal proceedings that have arisen in the ordinary course of the Bank’s business. The Bank believes that it has meritorious defenses in legal actions where it has been named as a defendant and is vigorously defending these suits. There can be no assurance that a resolution of any such legal matters will not result in significant liability to the Bank nor have a material adverse impact on its financial condition and results of operations or the Bank’s ability to meet applicable regulatory requirements. Moreover, the expenses of pending legal proceedings could adversely affect the Bank’s results of operations until they are resolved.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Details of Republic’s Class A Common Stock purchases during the third quarter of 2012 are included in the following table:

129

					Total Number of		Maximum Number
					Shares Purchased		of Shares that May
					as Part of Publicly		Yet Be Purchased
	Total Number of		Average Price		Announced Plans		Under the Plan
Period	Shares Purchased		Paid Per Share		or Programs		or Programs
July 1 - July 31		9,506	$	23.17		9,506
August 1 - August 31		714		24.26		714
September 1 - September 30		-		-		-
Total		10,220	$	23.25		10,220	568,562

During 2012, the Company repurchased 16,627 shares and there were 5,460 shares exchanged for stock option exercises. During November of 2011, the Company’s Board of Directors amended its existing share repurchase program by approving the repurchase of 300,000 additional shares from time to time, as market conditions are deemed attractive to the Company. The repurchase program will remain effective until the total number of shares authorized is repurchased or until Republic’s Board of Directors terminates the program. As of September 30, 2012, the Company had 568,562 shares which could be repurchased under its current share repurchase programs.

During 2012, there were approximately 29,000 shares of Class A Common Stock issued upon conversion of shares of Class B Common Stock by stockholders of Republic in accordance with the share-for-share conversion provision option of the Class B Common Stock. The exemption from registration of the newly issued Class A Common Stock relied upon was Section (3)(a)(9) of the Securities Act of 1933.

There were no equity securities of the registrant sold without registration during the quarter covered by this report.

130

Item 5.              Other Information

Named Executive Officer Compensatory Arrangements

As disclosed elsewhere in this filing, effective September 7, 2012, Republic Bank & Trust (“RB&T”) assumed substantially all of the deposits and certain other liabilities and acquired certain assets of First Commercial Bank (“FCB”) from the FDIC, as receiver for FCB. On November 7, 2012, the Compensation Committee of Republic Bancorp, Inc. approved a special bonus program for a named executive officer, Kevin Sipes. Mr. Sipes was one of a larger pool of RB&T associates who are participating in the special bonus program related to the FCB transaction. The special bonus program was designed with potential payouts related to the achievement of a six-month goal for a larger group of RB&T employees and a two-year profitability goal for a smaller group of RB&T employees. Mr. Sipes is a participant in both the six-month plan and the two-year plan with a maximum aggregate bonus to Mr. Sipes of $72,500.

Incentive payouts under the six month plan are contingent upon a successful branch consolidation and core system conversion currently scheduled for February 2013, as well as the minimization of any losses resulting from operational errors to less than $50,000. A first level incentive payout under the two-year plan is contingent upon the achievement of a combined two-year gross operating profit (i.e., pre-tax net income) of $25 million for the overall FCB operation. Higher level payouts are possible under the two-year plan contingent upon a combined two-year gross operating profit of $35 million or $40 million for the overall FCB operation. In determining the FCB operation’s achievement of the profit goal(s), the day-one bargain purchase gain is included. Actual payouts under the program are subject to management’s discretion. A copy of the agreements with Mr. Sipes are attached hereto as Exhibits 10.1 and 10.2.

In addition to the incentive plan above for FCB, the Company’s Compensation Committee also adopted an on-going incentive compensation plan, the Cash Bonus Plan For Acquisitions (the “Bonus Plan”) for any future business acquisitions. This plan could include Named Executive Officers of the Company as participants.

Under the Bonus Plan, total incentive payouts for any one acquisition would be limited to $2 million or less for all participating associates. The Bonus Plan includes general guidelines for incentive payouts including, but not limited to, successful branch consolidations and core system conversions within discretionary timeframes, limitations of any losses resulting from operational errors to less than a discretionary dollar amount and overall profit objectives. The Bonus Plan also allows for multiple possible payouts based on different performance criteria. A copy of the Bonus Plan is attached hereto as Exhibits 10.3.

131

Item 6.              Exhibits.

(a)  Exhibits

The following exhibits are filed or furnished as a part of this report:

Exhibit Number	Description of Exhibit
10.1	Officer Compensation Agreement with Kevin Sipes effective November 7, 2012
10.2	Officer Compensation Agreement with Kevin Sipes effective November 7, 2012
10.3	Cash Bonus Plan For Acquisitions
31.1	Certification of Principal Executive Officer pursuant to the Sarbanes-Oxley Act of 2002.
31.2	Certification of Principal Financial Officer pursuant to the Sarbanes-Oxley Act of 2002.
32*	Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101**	Interactive data files: (i) Consolidated Balance Sheets at September 30, 2012 and December 31, 2011, (ii) Consolidated Statements of Income and Comprehensive Income for the three and nine months ended September 30, 2012 and 2011, (iii) Consolidated Statement of Stockholders’ Equity for the nine months ended September 30, 2012, (iv) Consolidated Statements of Cash Flows for the nine months ended September 30, 2012 and 2011 and (v) Notes to Consolidated Financial Statements.

* - This certification shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.

** - Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

132

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	REPUBLIC BANCORP, INC.
	(Registrant)
	Principal Executive Officer:
November 8, 2012	By:	Steven E. Trager
		Chairman and Chief Executive Officer

	Principal Financial Officer:
	By:	Kevin Sipes
November 8, 2012		Executive Vice President, Chief Financial
		Officer and Chief Accounting Officer

133

EX-10.1

EXHIBIT 10.1

TO:        Kevin Sipes	DATE:          November 7, 2012
FROM: Steve Trager	SUBJECT:    FCB Acquisition Bonus Program

You will be eligible for a bonus based on the achievement of the following FCB Acquisition goals for the time period of September 7, 2012 through March 31, 2013:

1. Convert all FCB loans and deposit accounts to Horizon within six months

2. Limit operational, (non-loan) losses to less than $50,000

Your total incentive payout potential is $10,000.00

This incentive payout will be earned and paid on April 15, 2013 provided you are an employee in good standing with the Bank at that time.

Management reserves the right in its sole discretion to adjust goals, individual participants’ payouts, etc.

/s/ Kevin Sipes	/s/ November 7, 2012
Kevin Sipes	Date

134

EX-10.2

EXHIBIT 10.2

TO: Kevin Sipes	DATE: November 7, 2012
FROM: Steve Trager	SUBJECT:   FCB Acquisition Bonus Program

You will be eligible for a bonus based on the achievement of the following FCB Acquisition goals for the time period of September 7, 2012 through September 30, 2014:

● If a GOP for the FCB Acquisition of $25,000,000 is achieved your incentive payout will be $25,000.00.

OR

● If a GOP for the FCB Acquisition of $35,000,000 is achieved your incentive payout will be $50,000.00.

OR

● If a GOP for the FCB Acquisition of $40,000,000 is achieved your incentive payout will be $62,500.00.

This bonus will be earned and paid on October 14, 2014 provided you are an employee in good standing with the Bank at that time.

Management reserves the right in its sole discretion to adjust goals, individual participants’ payouts, etc.

/s/ Kevin Sipes	/s/ November 7, 2012
Kevin Sipes	Date

135

EX-10.3

EXHIBIT 10.3

REPUBLIC BANCORP, INC.

CASH BONUS PLAN FOR ACQUISITIONS

1.           Purpose. The purpose of this Republic Bancorp, Inc. Cash Bonus Plan For Acquisitions (the “Bonus Plan”) is to set forth the terms and conditions of financial rewards for the job performance of associates of Republic Bancorp, Inc. (the “Company”) who materially participate in the negotiation, consummation, transition and long-term profitability of acquisitions, whether through an asset purchase, stock purchase, merger or other corporate transaction. The Company may engage in a number of acquisitions from time-to-time, and each acquisition may have a Bonus Pool, as defined, subject to the Bonus Plan.

2.           Definitions. In addition to the terms defined in Section 1 above and elsewhere in the Bonus Plan, the following capitalized terms used in the Bonus Plan have the following meanings:

(a)           “Affiliate” means a corporation or other entity that directly or indirectly through one or more intermediaries, controls, is controlled by or is under common control with the Company. For purposes of the Bonus Plan, an ownership interest of more than fifty percent (50%) shall be deemed to be a controlling interest.

(b)           “Board” means the Company’s Board of Directors.

(c)           “Bonus Award” means, with respect to any Participant, for any Performance Period, the amount of the Target Award Opportunity for that Participant for the Performance Period that has been earned and that is payable with respect to the Participant in accordance with the terms of the Bonus Plan.

(d)           “Bonus Pool” means, with respect to each acquisition, an amount not to exceed $2,000,000, with the maximum amount of each such pool up to the cap of $2,000,000 to be determined by the Company’s chief executive officer within 60 days of the closing of each acquisition.

(e)           “Committee” means the Compensation Committee of the Board; provided, however, the “Committee” shall also mean for all purposes in the Bonus Plan those officers and employees of the Company with authority to grant and determine cash bonuses as delegated by the Compensation Committee of the Board; provided, however, that in no event shall any individual have the authority to grant or determine an award under the Bonus Plan with respect to himself or herself.

(f)            “Participant” means a person who has been granted a Target Award Opportunity or Bonus Award under the Bonus Plan which remains outstanding.

(g)           “Performance Criteria” means such criteria as determined by the Committee and may include one or more of the following criteria:  (a) successful branch consolidations and core system conversions; (b) a limitation of any losses resulting from operational errors to less than a discretionary dollar amount as determined by the chief executive officer; (c) operating profit (gross or net); (d) earnings including operating income, net operating income, earnings before or after taxes, earnings before or after interest, depreciation, amortization, or extraordinary or special items, or book value per share (which may exclude nonrecurring items) or net earnings; (e) pre-tax income or after-tax income or pre-tax profits or after-tax profits; (f) revenue, revenue growth or rate of revenue growth; (g) return on assets (gross or net), return on investment (including cash flow return on investment), return on capital (including return on total capital or return on invested capital), or return on equity; (h) returns on sales or revenues; (i) operating expenses; (j) cash flow (before or after dividends), free cash flow, cash flow return on investment (discounted or otherwise), net cash provided by operations, cash flow in excess of cost of capital or cash flow per share (before or after dividends); (k) implementation or completion of critical projects or processes; (l) operating margin or profit margin; (m) cost targets, reductions and savings, productivity and efficiencies; (n) strategic business criteria, consisting of one or more objectives based on meeting specified market penetration, geographic business expansion, customer satisfaction, employee satisfaction, human resources management, supervision of litigation and other legal matters, information technology, and goals relating to budget comparisons; (o) personal professional objectives, including any of the foregoing performance targets, the implementation of policies and plans, the negotiation of transactions, and the development of long-term business goals; (p) improvement in or attainment of expense levels or working capital levels; (q) operating portfolio metrics, or (r) any combination of, or a specified increase in, any of the foregoing.  Where applicable, the performance targets may be expressed in terms of attaining a specified level of the particular criteria or the attainment of a percentage increase or decrease in the particular criteria, all as determined by the Committee.  The performance targets may include a threshold level of performance below which no payment will be made, levels of performance at which specified payments will be made, and a maximum level of performance above which no additional payment will be made.  Each performance target shall be determined in accordance with generally accepted accounting principles, if applicable, and shall be subject to certification by the Committee; provided that the Committee shall have the authority to adjust such targets in recognition of extraordinary items or other items that may not be infrequent or unusual but which may have inconsistent effects on performance.

136

(h)           “Performance Period” means the measurement period for determining the Target Award Opportunity.

(i)           “Target Award Opportunity” means, with respect to any Participant, the amount of a Bonus Award that the Participant potentially may earn in respect of a specified Performance Period or multiple Performance Periods up to three years.  A Target Award Opportunity constitutes a conditional right to receive a Bonus Award.

3.           Administration.

(a)           Authority of the Committee. The Bonus Plan shall be administered by the Committee, which shall have full and final authority and discretion, in each case subject to and consistent with the provisions of the Bonus Plan and any applicable laws or regulations, to:

(i)           select eligible employees of the Company and its Affiliates to become Participants;

(ii)           grant Target Award Opportunities and Bonus Awards under the Bonus Plan;

(iii)           prescribe documents setting forth the terms of Target Award Opportunities and Bonus Awards, if any (which award documents need not be identical for each Participant or each Bonus Award), amendments thereto, and rules and regulations for the administration of the Bonus Plan;

(iv)           conclusively construe and interpret the Bonus Plan and Bonus Award documents, if any, and correct defects, supply omissions or reconcile inconsistencies therein; and

(v)           make all other decisions and determinations as the Committee may deem necessary or advisable for the administration of the Bonus Plan.

(b)           Committee Determinations. Decisions of the Committee with respect to the administration and interpretation of the Bonus Plan shall be final, conclusive, and binding upon all persons interested in the Bonus Plan.

(c)           Manner of Exercise of Committee Authority. The express grant of any specific power to the Committee, and the taking of any action by the Committee, shall not be construed as limiting any power or authority of the Committee.

(d)           Delegation of Authority. The Committee may delegate to one or more officers or employees of the Company or any Affiliate, or committees thereof, the authority, subject to such terms as the Committee shall determine, to perform such functions, including administrative functions and all functions set forth in subsection 3(a) above, as the Committee may determine, except that the Committee may not delegate authority to an officer or employee to grant a Bonus Award or otherwise make determinations with respect to the officer or employee to whom the authority is delegated.

(e)           Limitation of Liability. The Committee and each member thereof (including any individual acting as the Committee), and any person acting pursuant to authority delegated by the Committee, shall be entitled, in good faith, to rely or act upon any report or other information furnished by any executive officer, other officer or employee of the Company or an Affiliate, the Company’s independent auditors, consultants or any other agents assisting in the administration of the Bonus Plan.  Members of the Committee, any person acting pursuant to authority delegated by the Committee, and any officer or employee of the Company or an Affiliate acting at the direction or on behalf of the Committee or a delegatee shall not be personally liable for any action or determination taken or made in good faith with respect to the Bonus Plan, and shall, to the fullest extent permitted by law and the Company’s bylaws, be fully indemnified and protected by the Company with respect to any such action or determination.

137

4.           Granting of Target Award Opportunities and Earning of Bonus Awards.

(a)           Granting of Target Award Opportunities. The Committee shall select employees to participate in the Bonus Plan and designate the Performance Period of such participation. The Committee shall designate, for each such Participant, the Target Award Opportunity such Participant may earn for such Performance Period and any conditions to the earning of such Target Award Opportunity or portions thereof.  Target Award Opportunities will be denominated in cash and Bonus Awards will be payable in cash.  For each acquisition, the aggregate amount of Target Award Opportunities shall not exceed the amount of the Bonus Pool as determined by the Company’s chief executive officer.

(b)           Determination of Bonus Award. During the year following a Performance Period, within a reasonable time after the end of such Performance Period and after financial results for the Performance Period have become available (but not later than March 15th of the following year for any portion of a Bonus Award for which the substantial risk of forfeiture lapsed during the Performance Period), the Committee will determine the extent to which each Participant’s Target Award Opportunity for the Performance Period has been earned and the amount of the Bonus Award payable with respect to such Participant related to the Target Award Opportunity for such Performance Period.  The Committee may, in its sole and absolute discretion, increase or reduce the amount of a Bonus Award or cancel a Bonus Award. Unless otherwise specifically determined by the Committee (or as otherwise specifically provided under a separate agreement, plan or policy conferring rights on the Participant), the Bonus Award shall be deemed earned and vested only at the time, and to the extent, that the Committee makes the determination pursuant to this subsection 4(b) and only with respect to a Participant who remains employed at the Company or an Affiliate and in good standing at the time of the determination, and no Participant has a legal right to receive a Bonus Award until such determination has been made.

(c)           Written Determinations. Determinations by the Committee under this Section 4, including Target Award Opportunities and the amount of any Bonus Award earned shall be recorded in writing. With regard to Bonus Awards, the Committee will certify, before payment of each such Bonus Award granted to a Participant, that the Bonus Award (and any related Target Award Opportunity) has been earned and other material terms upon which earning of the Bonus Award was conditioned, including the applicable Performance Criteria and performance targets have been satisfied.

(d)           Other Terms of Target Award Opportunities and Bonus Awards. Subject to the terms of this Bonus Plan, the Committee may specify the circumstances under which Target Award Opportunities and Bonus Awards shall be paid or forfeited in the event of a change in control, termination of employment or other event before the end of a Performance Period or payment of a Bonus Award.  All Bonus Awards under the Bonus Plan are subject to the Company’s recoupment or clawback policies as in effect from time to time.

(e)           Adjustments. The Committee is authorized to make adjustments in the terms and conditions of, and the criteria included in, Target Award Opportunities in recognition of unusual or nonrecurring events, including acquisitions and dispositions of businesses and assets, affecting the Company and any Affiliate or other business unit, or the financial statements of the Company or any Affiliate, or in response to changes in applicable laws, regulations, accounting principles, tax rates and regulations or business conditions or in view of the Committee’s assessment of the business strategy of the Company, any Affiliate or business unit thereof, economic and business conditions, personal performance of a Participant, and any other circumstances deemed relevant.

5.           Payment of Bonus Awards.

(a)           Payment of Bonus Award. Any Bonus Award shall be paid by the Company promptly after the date of determination by the Committee under subsection 4(b) hereof but in no event later than March 15th of the year following the end of the Performance Period to which the Bonus Award relates, except that, in the case of any Bonus Award or portion thereof subject to a substantial risk of forfeiture extending into that following year, the Bonus Award may be paid at any time during such following year.

138

(b)           Tax Withholding. The Company and its Affiliates shall deduct from any payment of a Participant’s Bonus Award or from any other payment to the Participant, including wages, any Federal, state, or local withholding or other tax or charge which is then required to be deducted under applicable law with respect to the Bonus Award.

(c)           Non-Transferability. A Target Award Opportunity, any resulting Bonus Award, and any other right hereunder shall be non-assignable and non­transferable, and shall not be pledged, encumbered, or hypothecated to or in favor of any party or subject to any lien, obligation or liability of the Participant to any party other than the Company or an Affiliate.

6.           General Provisions.

(a)           Amendment and Termination. The Compensation Committee may at any time amend, alter, suspend, discontinue or terminate this Bonus Plan, and such action shall not be subject to the approval of the Company’s stockholders or Participants; provided, however, that any amendment to the Bonus Plan beyond the scope of the Compensation Committee’s authority shall be subject to the approval of the Board; provided further, that, without the consent of the Participant, no such action shall materially impair the rights of a Participant with respect to a Bonus Award as to which the Committee no longer retains a right to exercise negative discretion to eliminate the payment of the Bonus Award.

(b)           Participant Acceptance of Bonus Plan and Bonus Award Terms. By accepting any Bonus Award or other benefit under the Bonus Plan, a Participant and each person claiming under or through him or her shall be conclusively deemed to have accepted, ratified and consented to any action taken or made under the Bonus Plan by the Company, the Board, the Committee or any other person or committee appointed by the Board, and to have agreed to all terms and conditions under the Bonus Plan and otherwise specified in connection with such Bonus Award.

(c)           Nonexclusivity of the Bonus Plan. The adoption of this Bonus Plan shall not be construed as creating any limitations on the power of the Company, Board or Committee to adopt such other compensation arrangements as it may deem desirable for any Participant or employee, including authorization of annual incentives under other plans and arrangements.

(d)           No Right to Continued Employment. Neither the Bonus Plan, its adoption, its operation, nor any action taken under the Bonus Plan shall be construed as giving any employee the right to be retained or continued in the employ of the Company or any Affiliate, nor shall it interfere in any way with the right and power of the Company or any Affiliate to dismiss or discharge any employee or take any action that has the effect of terminating any employee’s employment at any time.

(e)           Severability. The invalidity of any provision of the Bonus Plan or a document hereunder shall not be deemed to render the remainder of this Bonus Plan or such document invalid.

(f)           Successors. The Bonus Plan shall be binding and inure to the benefit of any successor (whether direct or indirect, by purchase, merger, consolidation or otherwise, and whether or not the corporate existence of the Company continues) to the Company or to the successor to all or substantially all of the business and/or assets of the Company.

(g)           Governing Law. The validity, construction, and effect of the Bonus Plan and any rules and regulations or document hereunder, to the extent not otherwise governed by the Code or the laws of the United States, shall be determined in accordance with the laws of the Commonwealth of Kentucky, without giving effect to conflict of law principles.

(h)           Effective Date of Bonus Plan. The Bonus Plan is effective as of November 7, 2012.

139

EX-31.1

EXHIBIT 31.1

SECTION 302 CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

I, Steven E. Trager, certify that:

1.) I have reviewed this quarterly report on Form 10-Q of Republic Bancorp, Inc.;

2.) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)      Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)      Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)      Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)      Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 8, 2012

Steven E. Trager

Chairman and Chief Executive Officer

140

EX-31.2

EXHIBIT 31.2

SECTION 302 CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

I, Kevin Sipes, certify that:

1.) I have reviewed this quarterly report on Form 10-Q of Republic Bancorp, Inc.;

2.) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.) The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)  Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)  Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)  Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)  Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.) The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)  Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 8, 2012

Kevin Sipes

Executive Vice President, Chief Financial Officer and Chief Accounting Officer

141

EX-32

EXHIBIT 32

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER AND PRINCIPAL FINANCIAL OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350

Pursuant to 18 U.S.C. § 1350, each of the undersigned officers of Republic Bancorp, Inc. (the “Company”), hereby certifies that the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2012 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 8, 2012
	Steven E. Trager
	Chairman and Chief Executive Officer

Date: November 8, 2012
	Kevin Sipes Executive Vice President, Chief Financial Officer and Chief Accounting Officer

The foregoing certification is being furnished solely pursuant to 18 U.S.C. § 1350 and is not being filed as part of the Report or as a separate disclosure document.

XML

Investment Securities - Additional Information (Detail) (USD $)	9 Months Ended			9 Months Ended		9 Months Ended				9 Months Ended
	Sep. 30, 2012 Investment	Sep. 30, 2011	Dec. 31, 2011	Sep. 30, 2012 Private label mortgage backed and other private label mortgage-related securities Investment	Dec. 31, 2011 Private label mortgage backed and other private label mortgage-related securities	Sep. 30, 2011 Mortgage backed securities	Sep. 30, 2012 Mortgage backed securities Investment	Jun. 30, 2012 Mortgage backed securities	Dec. 31, 2011 Mortgage backed securities	Sep. 30, 2012 Mortgage backed securities Tennessee Commerce Bank ("TCB") Investment	Sep. 30, 2012 US Government Agencies Debt Securities	Sep. 30, 2011 US Government Agencies Debt Securities
Schedule of Investments [Line Items]
Gross Unrealized loss				$ 866,000.0	$ 1,300,000		$ 60,000		$ 568,000
Mortgage backed securities fair value				5,000,000
Number of Securities sold										6
Available for Sale securities, amortized cost	524,187,000		639,579,000	5,818,000	5,818,000	132,000,000	0	0		35,000,000
Available-for-sale securities, recognized net pre-tax gain		(279,000)								53,000
Available-for-sale securities, recognized net pre-tax gain						2,000,000					3,000	188,000
Available for sale securities, unamortized discount											10,000,000	24,000,000
Tax provision related to Bank's realized gains	20,000	772,000
Number of securities	167			1
Number of securities unrealized loss position							6
Private label mortgage-related security at carrying value				5,800,000
Additional impairment charges related to credit losses		$ 279,000		$ 5,800,000

XML

Non-accrual Loans and Loans Past Due Over 90 Days Still on Accrual by Class (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	$ 20,436	$ 23,306
Loans Past Due 90 Days or More and Still Accruing Interest	616
Real Estate Construction
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	1,911	2,521
Loans Past Due 90 Days or More and Still Accruing Interest	455
Commercial
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	505	373
Home Equity
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	1,880	3,603
Residential Real Estate | Residential Real Estate - Owner Occupied
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	11,636	12,183
Loans Past Due 90 Days or More and Still Accruing Interest	158
Residential Real Estate | Residential Real Estate - Non Owner Occupied
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	1,582	1,565
Commercial Real Estate
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	2,808	3,032
Consumer | Other Consumer
Financing Receivable, Recorded Investment, Past Due [Line Items]
Non-Accrual Loan	114	29
Loans Past Due 90 Days or More and Still Accruing Interest	$ 3

XML

Risk Category of Loans by Class of Loans (Parenthetical) (Detail)	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011
Credit Quality Ratio [Line Items]
Concentration Risk Credit Risk Loan Products	Excludes all non classified small commercial and commercial real estate relationships totaling $100,000 or less. These loans are not rated since they are accruing interest and not past due 80 days or more.	Excludes all non classified small commercial and commercial real estate relationships totaling $100,000 or less. These loans are not rated since they are accruing interest and not past due 80 days or more.

XML

Reconciliation of Bank's Private Label Mortgage Backed Security Measured at Fair Value on Recurring Basis (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Fair value measurements Significant unobservable inputs [Line Items]
Balance, beginning of period	$ 4,579	$ 4,402	$ 4,542	$ 5,124
Net impairment loss recognized in earnings				(279)
Net change in unrealized gain/(loss)	373	2,628	410	4,595
Realized pass through of actual losses		(2,347)		(4,399)
Principal paydowns		(141)		(499)
Balance, end of period	$ 4,952	$ 4,542	$ 4,952	$ 4,542

XML

Investment in Past Due Loans by Class of Loans (Detail) (USD $)	Sep. 30, 2012		Dec. 31, 2011
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	$ 4,852,000		$ 7,231,000
60 - 89 Days Past Due	1,942,000		2,802,000
Greater than 90 Days Past Due	11,098,000	[1]	14,400,000	[1]
Total Loans Past Due	17,892,000		24,433,000
Total Loans Not Past Due	2,624,465,000		2,260,862,000
Total Loans	2,642,357,000		2,285,295,000
Real Estate Construction
Financing Receivable, Recorded Investment, Past Due [Line Items]
Greater than 90 Days Past Due	1,974,000	[1]	541,000	[1]
Total Loans Past Due	1,974,000		541,000
Total Loans Not Past Due	77,188,000		66,865,000
Total Loans	79,162,000		67,406,000
Commercial
Financing Receivable, Recorded Investment, Past Due [Line Items]
60 - 89 Days Past Due	191,000		16,000
Greater than 90 Days Past Due	67,000	[1]	89,000	[1]
Total Loans Past Due	258,000		105,000
Total Loans Not Past Due	146,142,000		119,012,000
Total Loans	146,400,000		119,117,000
Warehouse Lines of Credit
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans Not Past Due	166,884,000		41,496,000
Total Loans	166,884,000		41,496,000
Home Equity
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	814,000		582,000
60 - 89 Days Past Due	89,000		773,000
Greater than 90 Days Past Due	676,000	[1]	2,686,000	[1]
Total Loans Past Due	1,579,000		4,041,000
Total Loans Not Past Due	249,493,000		276,194,000
Total Loans	251,072,000		280,235,000
Residential Real Estate | Residential Real Estate - Owner Occupied
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	2,488,000		4,275,000
60 - 89 Days Past Due	968,000		1,850,000
Greater than 90 Days Past Due	7,034,000	[1]	7,083,000	[1]
Total Loans Past Due	10,490,000		13,208,000
Total Loans Not Past Due	1,134,054,000		972,527,000
Total Loans	1,144,544,000		985,735,000
Residential Real Estate | Residential Real Estate - Non Owner Occupied
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	842,000		51,000
60 - 89 Days Past Due	5,000		71,000
Greater than 90 Days Past Due	602,000	[1]	969,000	[1]
Total Loans Past Due	1,449,000		1,091,000
Total Loans Not Past Due	78,693,000		98,070,000
Total Loans	80,142,000		99,161,000
Commercial Real Estate
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	446,000		2,094,000
60 - 89 Days Past Due	606,000
Greater than 90 Days Past Due	737,000	[1]	3,032,000	[1]
Total Loans Past Due	1,789,000		5,126,000
Total Loans Not Past Due	714,727,000		634,840,000
Total Loans	716,516,000		639,966,000
Commercial Real Estate | Purchased Whole Loans
Financing Receivable, Recorded Investment, Past Due [Line Items]
Total Loans Not Past Due	33,374,000		32,741,000
Total Loans	33,374,000		32,741,000
Consumer | Credit Card
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	50,000		40,000
60 - 89 Days Past Due	10,000		13,000
Total Loans Past Due	60,000		53,000
Total Loans Not Past Due	8,510,000		8,527,000
Total Loans	8,570,000		8,580,000
Consumer | Overdrafts
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	128,000		129,000
60 - 89 Days Past Due	1,000
Total Loans Past Due	129,000		129,000
Total Loans Not Past Due	604,000		821,000
Total Loans	733,000		950,000
Consumer | Other Consumer
Financing Receivable, Recorded Investment, Past Due [Line Items]
30 - 59 Days Past Due	84,000		60,000
60 - 89 Days Past Due	72,000		79,000
Greater than 90 Days Past Due	8,000	[1]
Total Loans Past Due	164,000		139,000
Total Loans Not Past Due	14,796,000		9,769,000
Total Loans	$ 14,960,000		$ 9,908,000

[1] All loans that were 90 days or more past due as of September 30, 2012 and December 31, 2011 were on non-accrual status, except for purchased credit impaired loans accounted for under ASC Topic 310-30.

XML

Carrying Amount and Estimated Fair Values of Financial Instruments (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011	Sep. 30, 2011	Dec. 31, 2010
Assets, Carrying Value
Cash and cash equivalents	$ 96,187	$ 362,971	$ 75,573	$ 786,371
Securities available for sale	533,236	645,948
Securities to be held to maturity	48,026	28,074
Mortgage loans held for sale	3,385	4,392	4,721	15,228
Loans, net	2,618,257	2,261,232
Federal Home Loan Bank stock	28,784	25,980
Accrued interest receivable	10,088	9,679
Liabilities, Carrying Value
Non interest-bearing deposits	514,893	408,483
Transaction deposits	1,679,822	1,019,809
Time deposits	375,788	305,686
Securities sold under agreements to repurchase and other short-term borrowings	169,839	230,231
Federal Home Loan Bank advances	553,487	934,630
Subordinated note	41,240	41,240
Accrued interest payable	1,496	1,724
Assets, Fair Value
Cash and cash equivalents	96,187	362,971
Securities available for sale	533,236	645,948
Securities to be held to maturity	48,448	28,342
Mortgage loans held for sale	3,385	4,392
Loans, net	2,692,285	2,305,208
Federal Home Loan Bank stock		25,980
Accrued interest receivable	10,088	9,679
Liabilities, Fair Value
Securities sold under agreements to repurchase and other short-term borrowings	169,839	230,231
Federal Home Loan Bank advances	569,667	960,671
Subordinated note	41,162	41,158
Accrued interest payable	1,496	1,724
Fair Value, Inputs, Level 1
Assets, Fair Value
Cash and cash equivalents	96,187
Fair Value, Inputs, Level 2
Assets, Fair Value
Securities available for sale	528,284
Securities to be held to maturity	48,448
Mortgage loans held for sale	3,385
Accrued interest receivable	10,088
Liabilities, Fair Value
Securities sold under agreements to repurchase and other short-term borrowings	169,839
Federal Home Loan Bank advances	569,667
Subordinated note	41,162
Accrued interest payable	1,496
Fair Value, Inputs, Level 3
Assets, Fair Value
Securities available for sale	4,952
Loans, net	2,692,285
Non Interest Bearing Deposits
Liabilities, Fair Value
Deposit liabilities, fair value	514,893	408,483
Non Interest Bearing Deposits | Fair Value, Inputs, Level 2
Liabilities, Fair Value
Deposit liabilities, fair value	514,893
Demand Deposits
Liabilities, Fair Value
Deposit liabilities, fair value	1,679,822	1,019,809
Demand Deposits | Fair Value, Inputs, Level 2
Liabilities, Fair Value
Deposit liabilities, fair value	1,679,822
Bank Time Deposits
Liabilities, Fair Value
Deposit liabilities, fair value	379,866	308,049
Bank Time Deposits | Fair Value, Inputs, Level 2
Liabilities, Fair Value
Deposit liabilities, fair value	$ 379,866

XML

Composition of Outstanding Loans (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012
Composition of Loan Acquired [Line Items]
Loan acquired	$ 160,341
Residential Real Estate
Composition of Loan Acquired [Line Items]
Loan acquired	51,186
Commercial Real Estate
Composition of Loan Acquired [Line Items]
Loan acquired	77,540
Real Estate Construction
Composition of Loan Acquired [Line Items]
Loan acquired	14,058
Commercial
Composition of Loan Acquired [Line Items]
Loan acquired	10,787
Home Equity
Composition of Loan Acquired [Line Items]
Loan acquired	5,136
Consumer | Credit Card
Composition of Loan Acquired [Line Items]
Loan acquired	393
Consumer | Overdrafts
Composition of Loan Acquired [Line Items]
Loan acquired	12
Consumer | Other Consumer
Composition of Loan Acquired [Line Items]
Loan acquired	1,229
Tennessee Commerce Bank ("TCB")
Composition of Loan Acquired [Line Items]
Loan acquired	34,201
Tennessee Commerce Bank ("TCB") | Residential Real Estate
Composition of Loan Acquired [Line Items]
Loan acquired	13,215
Tennessee Commerce Bank ("TCB") | Commercial Real Estate
Composition of Loan Acquired [Line Items]
Loan acquired	8,100
Tennessee Commerce Bank ("TCB") | Real Estate Construction
Composition of Loan Acquired [Line Items]
Loan acquired	5,326
Tennessee Commerce Bank ("TCB") | Commercial
Composition of Loan Acquired [Line Items]
Loan acquired	1,549
Tennessee Commerce Bank ("TCB") | Home Equity
Composition of Loan Acquired [Line Items]
Loan acquired	4,755
Tennessee Commerce Bank ("TCB") | Consumer | Credit Card
Composition of Loan Acquired [Line Items]
Loan acquired	393
Tennessee Commerce Bank ("TCB") | Consumer | Overdrafts
Composition of Loan Acquired [Line Items]
Loan acquired	4
Tennessee Commerce Bank ("TCB") | Consumer | Other Consumer
Composition of Loan Acquired [Line Items]
Loan acquired	859
First Commercial Bank("FCB")
Composition of Loan Acquired [Line Items]
Loan acquired	126,140
First Commercial Bank("FCB") | Residential Real Estate
Composition of Loan Acquired [Line Items]
Loan acquired	37,971
First Commercial Bank("FCB") | Commercial Real Estate
Composition of Loan Acquired [Line Items]
Loan acquired	69,440
First Commercial Bank("FCB") | Real Estate Construction
Composition of Loan Acquired [Line Items]
Loan acquired	8,732
First Commercial Bank("FCB") | Commercial
Composition of Loan Acquired [Line Items]
Loan acquired	9,238
First Commercial Bank("FCB") | Home Equity
Composition of Loan Acquired [Line Items]
Loan acquired	381
First Commercial Bank("FCB") | Consumer | Overdrafts
Composition of Loan Acquired [Line Items]
Loan acquired	8
First Commercial Bank("FCB") | Consumer | Other Consumer
Composition of Loan Acquired [Line Items]
Loan acquired	$ 370

XML

Summary of Net Assets Acquired from FDIC and Estimated Fair Value Adjustments (Detail) (USD $) In Thousands, unless otherwise specified			1 Months Ended				1 Months Ended		1 Months Ended
	Sep. 30, 2012	Sep. 07, 2012	Sep. 07, 2012 First Commercial Bank("FCB")	Sep. 30, 2012 First Commercial Bank("FCB")	Sep. 30, 2012 Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Previously Reported	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Recast Adjustments	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Recast Adjustments Second Quarter	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Recast Adjustments Third Quarter	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Recasted
Business Acquisition [Line Items]
Assets acquired, at contractual amount	$ 221,000	$ 215,000	$ 214,866	$ 126,000	$ 34,000	$ 57,000	$ 221,126	$ (285)			$ 221,126
Liabilities assumed, at contractual amount			(199,780)				(948,701)	100			(948,701)
Net liabilities assumed per the P&A Agreement			15,086				(727,575)				(727,575)
Contractual Discount			(79,412)				(56,970)				(56,970)
Net receivable from the FDIC			(64,326)				(784,545)				(784,545)
Fair value adjustments:
Loans			(44,214)				(22,666)	830	919	(89)	(21,836)
Discount for loans to be repurchased by the FDIC							(2,797)				(2,797)
Other real estate owned			(8,389)				(3,359)	(1,113)	(1,000)	(113)	(4,472)
Other assets and accrued interest receivable			(95)				(60)				(60)
Core deposit intangible			559				64				64
Deposits			(3)				(54)				(54)
Federal Home Loan Bank advances			(63)
All other			(95)				(199)		(15)	13	(201)
Total fair value adjustments			(52,300)				(29,071)		(96)	(189)	(29,356)
Discount			79,412				56,970				56,970
Bargain purchase gain, pre-tax			$ 27,112				$ 27,899		$ (96)	$ (189)	$ 27,614

XML

Mortgage Loan Held for Sale (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Participating Mortgage Loans [Line Items]
Balance, January 1			$ 4,392	$ 15,228
Origination of mortgage loans held for sale			166,224	93,052
Proceeds from the sale of mortgage loans held for sale			(173,772)	(106,535)
Net gain on sale of mortgage loans held for sale	2,819	1,511	6,541	2,976
Balance, September 30	$ 3,385	$ 4,721	$ 3,385	$ 4,721

XML

Level 3 Fair Value Measurements for Financial Instruments Measured at Fair Value on Non-recurring Basis (Detail) (Fair Value, Measurements, Nonrecurring, USD $) In Thousands, unless otherwise specified	9 Months Ended
	Sep. 30, 2012
Mortgage Servicing Rights
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Fair Value	$ 3,467
Valuation Technique	Third party valuation pricing
Unobservable Inputs	Prepayment speeds Default rate Discount rate
Mortgage Servicing Rights | Prepayment Speed
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Weighted average	222.00%
Mortgage Servicing Rights | Default Rate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Weighted average	1.50%
Mortgage Servicing Rights | Discounted Rate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Weighted average	9.00%
Other Real Estate Owned | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Fair Value	7,102
Valuation Technique	Sales comparison approach
Unobservable Inputs	Adjustments determined by Management for differences between the comparable sales
Weighted average	25.00%
Other Real Estate Owned | Residential Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Fair Value	1,355
Valuation Technique	Sales comparison approach
Unobservable Inputs	Adjustments determined by Management for differences between the comparable sales
Weighted average	11.00%
Impaired Loans
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Fair Value	1,813
Valuation Technique	(2) Income approach
Unobservable Inputs	(2) Adjustments for differences between net operating income expectations
Weighted average	9.00%
Impaired Loans | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Fair Value	3,098
Valuation Technique	(1) Sales comparison approach
Unobservable Inputs	(1) Adjustments determined by Management for differences between the comparable sales
Weighted average	19.00%
Impaired Loans | Residential Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Fair Value	$ 2,252
Valuation Technique	Sales comparison approach
Unobservable Inputs	Adjustments determined by Management for differences between the comparable sales
Weighted average	14.00%
Minimum | Mortgage Servicing Rights | Prepayment Speed
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	200.00%
Minimum | Mortgage Servicing Rights | Default Rate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	1.50%
Minimum | Mortgage Servicing Rights | Discounted Rate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	9.00%
Minimum | Other Real Estate Owned | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	7.00%
Minimum | Other Real Estate Owned | Residential Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	4.00%
Minimum | Impaired Loans
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	9.00%
Minimum | Impaired Loans | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	10.00%
Minimum | Impaired Loans | Residential Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	14.00%
Maximum | Mortgage Servicing Rights | Prepayment Speed
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	411.00%
Maximum | Mortgage Servicing Rights | Default Rate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	1.50%
Maximum | Mortgage Servicing Rights | Discounted Rate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	9.00%
Maximum | Other Real Estate Owned | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	54.00%
Maximum | Other Real Estate Owned | Residential Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	26.00%
Maximum | Impaired Loans
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	9.00%
Maximum | Impaired Loans | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	69.00%
Maximum | Impaired Loans | Residential Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Range	14.00%

XML

Segment Information (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Dec. 31, 2011
Segment Reporting Disclosure [Line Items]
Net interest income	$ 28,572	$ 27,163	$ 130,104	$ 137,963
Provision for loan losses	2,083	(140)	13,719	17,503
Refund transfer fees	231	425	78,127	88,071
Mortgage banking income	2,274	1,352	5,591	3,092
Net gain on sales, calls and impairment of securities		301	56	1,929
Bargain purchase gains	26,923		54,726
Other non interest income	5,417	8,398	17,240	20,064
Total non interest income	34,845	10,476	155,740	113,156
Total non interest expenses	29,762	26,438	98,366	97,782
INCOME BEFORE INCOME TAX EXPENSE	31,572	11,341	173,759	135,834
INCOME TAX EXPENSE	10,904	3,471	61,041	47,889
Net income	20,668	7,870	112,718	87,945
Segment end of period assets	3,435,776	3,095,141	3,435,776	3,095,141	3,419,991
Net interest margin	3.54%	3.60%	5.11%	5.60%
Traditional Banking
Segment Reporting Disclosure [Line Items]
Net interest income	28,444	27,059	84,406	78,580
Provision for loan losses	2,543	547	6,505	5,454
Net gain on sales, calls and impairment of securities		301	56	1,929
Bargain purchase gains	26,923		54,726
Other non interest income	5,387	8,367	17,005	19,663
Total non interest income	32,310	8,668	71,787	21,592
Total non interest expenses	26,118	22,065	76,752	67,840
INCOME BEFORE INCOME TAX EXPENSE	32,093	13,115	72,936	26,878
INCOME TAX EXPENSE	11,145	4,293	25,150	8,263
Net income	20,948	8,822	47,786	18,615
Segment end of period assets	3,413,293	3,067,504	3,413,293	3,067,504
Net interest margin	3.54%	3.61%	3.51%	3.48%
Mortgage Banking
Segment Reporting Disclosure [Line Items]
Net interest income	110	100	283	291
Mortgage banking income	2,274	1,352	5,591	3,092
Other non interest income	11	26	27	51
Total non interest income	2,285	1,378	5,618	3,143
Total non interest expenses	851	705	2,928	2,755
INCOME BEFORE INCOME TAX EXPENSE	1,544	773	2,973	679
INCOME TAX EXPENSE	541	270	1,041	237
Net income	1,003	503	1,932	442
Segment end of period assets	8,765	11,810	8,765	11,810
Republic Processing Group
Segment Reporting Disclosure [Line Items]
Net interest income	18	4	45,415	59,092
Provision for loan losses	(460)	(687)	7,214	12,049
Refund transfer fees	231	425	78,127	88,071
Other non interest income	19	5	208	350
Total non interest income	250	430	78,335	88,421
Total non interest expenses	2,793	3,668	18,686	27,187
INCOME BEFORE INCOME TAX EXPENSE	(2,065)	(2,547)	97,850	108,277
INCOME TAX EXPENSE	(782)	(1,092)	34,850	39,389
Net income	(1,283)	(1,455)	63,000	68,888
Segment end of period assets	$ 13,718	$ 15,827	$ 13,718	$ 15,827

XML

Allowance for loan losses and the recorded investment in loans by portfolio class based on impairment method (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Allowance balance attributable to loans:
Individually evaluated for impairment	$ 6,664	$ 7,086
Collectively evaluated for impairment	17,436	16,977
Acquired with deteriorated credit quality
Total ending allowance for loan losses	24,100	24,063
Impaired loans individually evaluated	91,718	77,193
Loans collectively evaluated for impairment	2,550,639	2,208,102
Loans acquired with deteriorated credit quality
Total Loans	2,642,357	2,285,295
Home Equity
Allowance balance attributable to loans:
Individually evaluated for impairment	306	982
Collectively evaluated for impairment	2,105	2,002
Acquired with deteriorated credit quality
Total ending allowance for loan losses	2,411	2,984
Impaired loans individually evaluated	1,300	3,107
Loans collectively evaluated for impairment	249,772	277,128
Loans acquired with deteriorated credit quality
Total Loans	251,072	280,235
Commercial
Allowance balance attributable to loans:
Individually evaluated for impairment	367	237
Collectively evaluated for impairment	368	788
Acquired with deteriorated credit quality
Total ending allowance for loan losses	735	1,025
Impaired loans individually evaluated	4,694	4,492
Loans collectively evaluated for impairment	141,706	114,625
Loans acquired with deteriorated credit quality
Total Loans	146,400	119,117
Warehouse Lines of Credit
Allowance balance attributable to loans:
Collectively evaluated for impairment	417	104
Acquired with deteriorated credit quality
Total ending allowance for loan losses	417	104
Loans collectively evaluated for impairment	166,884	41,496
Loans acquired with deteriorated credit quality
Total Loans	166,884	41,496
Unallocated Financing Receivables
Allowance balance attributable to loans:
Collectively evaluated for impairment		1,965
Total ending allowance for loan losses		1,965
Consumer | Credit Card
Allowance balance attributable to loans:
Collectively evaluated for impairment	203	503
Acquired with deteriorated credit quality
Total ending allowance for loan losses	203	503
Loans collectively evaluated for impairment	8,570	8,580
Loans acquired with deteriorated credit quality
Total Loans	8,570	8,580
Consumer | Overdrafts
Allowance balance attributable to loans:
Collectively evaluated for impairment	152	135
Acquired with deteriorated credit quality
Total ending allowance for loan losses	152	135
Loans collectively evaluated for impairment	733	950
Loans acquired with deteriorated credit quality
Total Loans	733	950
Consumer | Other Consumer
Allowance balance attributable to loans:
Collectively evaluated for impairment	262	227
Acquired with deteriorated credit quality
Total ending allowance for loan losses	262	227
Impaired loans individually evaluated	366
Loans collectively evaluated for impairment	14,594	9,908
Loans acquired with deteriorated credit quality
Total Loans	14,960	9,908
Residential Real Estate | Residential Real Estate - Owner Occupied
Allowance balance attributable to loans:
Individually evaluated for impairment	1,429	1,350
Collectively evaluated for impairment	5,278	3,862
Acquired with deteriorated credit quality
Total ending allowance for loan losses	6,707	5,212
Impaired loans individually evaluated	37,993	25,803
Loans collectively evaluated for impairment	1,106,551	959,932
Loans acquired with deteriorated credit quality
Total Loans	1,144,544	985,735
Residential Real Estate | Residential Real Estate - Non Owner Occupied
Allowance balance attributable to loans:
Individually evaluated for impairment	566	437
Collectively evaluated for impairment	673	705
Acquired with deteriorated credit quality
Total ending allowance for loan losses	1,239	1,142
Impaired loans individually evaluated	5,272	2,777
Loans collectively evaluated for impairment	74,870	96,384
Loans acquired with deteriorated credit quality
Total Loans	80,142	99,161
Commercial Real Estate
Allowance balance attributable to loans:
Individually evaluated for impairment	2,705	1,782
Collectively evaluated for impairment	6,296	5,942
Acquired with deteriorated credit quality
Total ending allowance for loan losses	9,001	7,724
Impaired loans individually evaluated	36,114	28,046
Loans collectively evaluated for impairment	680,402	611,920
Loans acquired with deteriorated credit quality
Total Loans	716,516	639,966
Commercial Real Estate | Purchased Whole Loans
Allowance balance attributable to loans:
Collectively evaluated for impairment	40
Acquired with deteriorated credit quality
Total ending allowance for loan losses	40
Loans collectively evaluated for impairment	33,374	32,741
Loans acquired with deteriorated credit quality
Total Loans	33,374	32,741
Real Estate Construction
Allowance balance attributable to loans:
Individually evaluated for impairment	1,291	2,298
Collectively evaluated for impairment	1,642	744
Acquired with deteriorated credit quality
Total ending allowance for loan losses	2,933	3,042
Impaired loans individually evaluated	5,979	12,968
Loans collectively evaluated for impairment	73,183	54,438
Loans acquired with deteriorated credit quality
Total Loans	$ 79,162	$ 67,406

XML

Fair Value - Additional Information (Detail) (USD $)	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011
Fair Value, Option, Quantitative Disclosures [Line Items]
Other real estate, carrying value	$ 25,148,000	$ 10,956,000
Mortgage Servicing Rights
Fair Value, Option, Quantitative Disclosures [Line Items]
Mortgage servicing rights fair value	3,400,000	3,000,000
Mortgage servicing rights outstanding balance	3,700,000	3,200,000
Mortgage servicing rights, valuation allowance	333,000	203,000
Mortgage servicing rights, expense charged against earnings	$ 130,000	$ 203,000

XML

Off Balance Sheet Risks, Commitments and Contingent Liabilities - Additional Information (Detail) (USD $) In Millions, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Loss Contingencies [Line Items]
Loan commitment outstanding	$ 509	$ 486
Federal Home Loan Bank
Loss Contingencies [Line Items]
Loan commitment outstanding, letter of credit	12	11
Standby Letters of Credit
Loss Contingencies [Line Items]
Loan commitment outstanding, letter of credit	18	19
Home Equity
Loss Contingencies [Line Items]
Unfunded home equity line of credit	$ 231	$ 238

XML

Capitalized Mortgage Servicing rights (Detail) (USD $) In Thousands, unless otherwise specified	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
Participating Mortgage Loans [Line Items]
Balance, January 1	$ 6,087	$ 7,800
Additions	1,496	924
Amortized to expense	(2,474)	(1,833)
Change in valuation allowance	(129)	(203)
Balance, September 30	$ 4,980	$ 6,688

XML

Earning per Share and Diluted (Detail) (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Earnings Per Share Disclosure [Line Items]
Net income	$ 20,668	$ 7,870	$ 112,718	$ 87,945
Weighted average shares outstanding	20,948	20,953	20,954	20,942
Effect of dilutive securities	81	41	78	50
Average shares outstanding including dilutive securities	21,029	20,994	21,032	20,992
Class A Common Stock
BASIC EARNINGS PER SHARE:
Basic earnings per share	$ 0.99	$ 0.38	$ 5.38	$ 4.20
DILUTED EARNINGS PER SHARE:
Diluted earnings per share	$ 0.98	$ 0.38	$ 5.36	$ 4.19
Class B Common Stock
BASIC EARNINGS PER SHARE:
Basic earnings per share	$ 0.97	$ 0.36	$ 5.34	$ 4.16
DILUTED EARNINGS PER SHARE:
Diluted earnings per share	$ 0.97	$ 0.36	$ 5.32	$ 4.15

XML

Other Real Estate Owned Write Downs (Detail) (Other Real Estate Owned, USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Other Real Estate Owned
Real Estate, Write-down or Reserve [Line Items]
Other real estate owned write-downs	$ 866	$ 236	$ 1,207	$ 463

XML

Quantitative Information about Recurring Level 3 Fair Value Measurements (Detail) (Fair Value, Inputs, Level 3, USD $) In Thousands, unless otherwise specified	9 Months Ended
	Sep. 30, 2012
Fair Value Inputs, Assets, Quantitative Information [Line Items]
Private label mortgage backed security	4,952
Minimum
Fair Value Inputs, Assets, Quantitative Information [Line Items]
Constant prepayment rate	2.00%
Probability of default	7.00%
Loss severity	60.00%
Maximum
Fair Value Inputs, Assets, Quantitative Information [Line Items]
Constant prepayment rate	6.00%
Probability of default	31.50%
Loss severity	70.00%

XML

Deposits (Tables)

9 Months Ended

Sep. 30, 2012

Ending Deposit Balances

Ending deposit balances at September 30, 2012 and December 31, 2011 were as follows:

(in thousands)	September 30, 2012		December 31, 2011
Demand	$	562,470	$	523,708
Money market accounts		511,079		433,508
Brokered money market accounts		29,461		18,121
Savings		61,919		44,472
Individual retirement accounts*		40,088		31,201
Time deposits, $100,000 and over*		89,306		82,970
Other certificates of deposit*		157,025		103,230
Brokered certificates of deposit*		89,369		88,285
Total interest-bearing deposits		1,540,717		1,325,495
Total non interest-bearing deposits		514,893		408,483
Total deposits	$	2,055,610	$	1,733,978

(*) - Represents a time deposit.

Composition of Deposits

The composition of TCB and FCB deposits outstanding at September 30, 2012 follows:

September 30 , 2012 (in thousands)	TCB		FCB		Total
Demand	$	994	$	3,583	$	4,577
Money market accounts		1,495		30,575		32,070
Brokered money market accounts		-		-		-
Savings		10,439		-		10,439
Individual retirement accounts*		1,489		9,823		11,312
Time deposits, $100,000 and over*		14,085		7,321		21,406
Other certificates of deposit*		8,336		33,808		42,144
Brokered certificates of deposit*		9,258		31,540		40,798
Total interest-bearing deposits		46,096		116,650		162,746
Total non interest-bearing deposits		5,711		17,873		23,584
Total deposits	$	51,807	$	134,523	$	186,330

(*) - Represents a time deposit.

XML

Activity in Allowance for Loan Losses By Portfolio Class (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012 Real Estate Construction	Sep. 30, 2011 Real Estate Construction	Sep. 30, 2012 Commercial	Sep. 30, 2011 Commercial	Sep. 30, 2012 Warehouse Lines of Credit	Sep. 30, 2011 Warehouse Lines of Credit	Sep. 30, 2012 Residential Real Estate Residential Real Estate - Owner Occupied	Sep. 30, 2011 Residential Real Estate Residential Real Estate - Owner Occupied	Sep. 30, 2012 Residential Real Estate Residential Real Estate - Non Owner Occupied	Sep. 30, 2011 Residential Real Estate Residential Real Estate - Non Owner Occupied	Sep. 30, 2012 Commercial Real Estate	Sep. 30, 2011 Commercial Real Estate	Sep. 30, 2012 Commercial Real Estate Purchased Whole Loans	Sep. 30, 2012 Home Equity	Sep. 30, 2011 Home Equity	Sep. 30, 2012 Tax Refund Solutions	Sep. 30, 2011 Tax Refund Solutions	Sep. 30, 2012 Credit Card Consumer	Sep. 30, 2011 Credit Card Consumer	Sep. 30, 2012 Overdrafts Consumer	Sep. 30, 2011 Overdrafts Consumer	Sep. 30, 2012 Other Consumer Consumer	Sep. 30, 2011 Other Consumer Consumer	Sep. 30, 2012 Unallocated Financing Receivables	Sep. 30, 2011 Unallocated Financing Receivables	Dec. 31, 2010 Unallocated Financing Receivables
Financing Receivable, Allowance for Credit Losses [Line Items]
Allowance for loan losses at beginning of period	$ 22,510	$ 25,931	$ 24,063	$ 23,079	$ 3,042	$ 2,612	$ 1,025	$ 1,347	$ 104		$ 5,212	$ 3,775	$ 1,142	$ 1,507	$ 7,724	$ 7,214		$ 2,984	$ 3,581			$ 503	$ 492	$ 135	$ 125	$ 227	$ 461	$ 1,965	$ 1,965	$ 1,965
Allocation of previously unallocated allowance											1,117		146		47			536				47		17		55		(1,965)
Provision for loan losses			13,719	17,503	1,604	1,083	(293)	(322)	313	43	2,617	2,372	255	192	1,513	1,512	40	765	555	7,214	12,049	(293)	114	(14)	67	(2)	(162)
Loans charged off	(1,220)	(2,981)	(18,541)	(21,626)	(1,796)	(823)	(18)	(100)			(2,422)	(1,699)	(318)	(512)	(353)	(1,081)		(1,947)	(1,043)	(11,097)	(15,484)	(87)	(172)	(318)	(486)	(185)	(226)
Recoveries			4,859	4,989	83	231	21	125			183	186	14	4	70	284		73	100	3,883	3,435	33	24	332	395	167	205
Allowance for loan losses at end of period	$ 24,100	$ 23,945	$ 24,100	$ 23,945	$ 2,933	$ 3,103	$ 735	$ 1,050	$ 417	$ 43	$ 6,707	$ 4,634	$ 1,239	$ 1,191	$ 9,001	$ 7,929	$ 40	$ 2,411	$ 3,193			$ 203	$ 458	$ 152	$ 101	$ 262	$ 278		$ 1,965	$ 1,965

XML

Securities with Unrealized Losses, Aggregated by Investment Category with Continuous Unrealized Loss Position (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Investments, Unrealized Loss Position [Line Items]
Less than 12 months Fair Value	$ 16,836	$ 197,322
Less than 12 months Unrealized Losses	(67)	(803)
12 months or more Fair Value	4,952	4,542
12 months or more Unrealized Losses	(866)	(1,276)
Total Fair Value	21,788	201,864
Total Unrealized Losses	(933)	(2,079)
U.S. Treasury securities and U.S. Government agencies
Investments, Unrealized Loss Position [Line Items]
Less than 12 months Fair Value	500	60,547
Less than 12 months Unrealized Losses	(7)	(235)
Total Fair Value	500	60,547
Total Unrealized Losses	(7)	(235)
Private label mortgage backed and other private label mortgage-related securities
Investments, Unrealized Loss Position [Line Items]
12 months or more Fair Value	4,952	4,542
12 months or more Unrealized Losses	(866)	(1,276)
Total Fair Value	4,952	4,542
Total Unrealized Losses	(866)	(1,276)
Mortgage backed securities - residential
Investments, Unrealized Loss Position [Line Items]
Less than 12 months Fair Value	16,336	136,775
Less than 12 months Unrealized Losses	(60)	(568)
Total Fair Value	16,336	136,775
Total Unrealized Losses	$ (60)	$ (568)

XML

Carrying Amount of Loans with Valuation Allowance (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financing Receivable, Impaired [Line Items]
Carrying amount of loans with a valuation allowance	$ 44,615	$ 45,022
Valuation allowance	6,664	7,086
Collateral Dependent Loans
Financing Receivable, Impaired [Line Items]
Carrying amount of loans with a valuation allowance	5,903	5,391
Valuation allowance	$ 1,147	$ 1,717

XML

Results of Operations for Franchise Included in Consolidated Results (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
INTEREST INCOME:
Loans, including fees	$ 31,292	$ 30,225	$ 137,118	$ 148,229
Taxable investment securities	2,483	3,864	8,654	11,549
Total interest income	34,128	34,426	147,529	161,508
INTEREST EXPENSE:
Deposits	1,197	2,057	3,949	7,267
Total interest expense	5,556	7,263	17,425	23,545
Net interest income	28,572	27,163	130,104	137,963
Provision for loan losses	2,083	(140)	13,719	17,503
Net interest income after provision for loan losses	26,489	27,303	116,385	120,460
Non interest income:
Service charges on deposit accounts	3,438	3,421	10,027	10,581
Bargain purchase gain	26,923		54,726
Gain on sale of securities available for sale		301	56	2,208
Other	589	706	2,826	2,235
Total non interest income	34,845	10,476	155,740	113,156
Non interest income
Salaries and employee benefits	14,921	13,145	46,205	43,634
Occupancy and equipment, net	5,718	5,138	16,936	16,436
Communication and transportation	1,045	1,081	4,667	4,468
Marketing and development	828	736	2,670	2,508
FDIC insurance expense	287	918	1,008	3,718
Data processing	1,030	787	3,446	2,352
Supplies	270	409	1,748	1,617
Other real estate owned expense	1,328	608	2,488	1,467
Other	2,338	1,375	7,097	6,067
Total non interest expenses	29,762	26,438	98,366	97,782
Income before income tax expense	31,572	11,341	173,759	135,834
Tennessee Commerce Bank ("TCB")
INTEREST INCOME:
Loans, including fees	729		2,372
Taxable investment securities	253		696
Total interest income	982		3,068
INTEREST EXPENSE:
Deposits	9		56
Total interest expense	9		56
Net interest income	973		3,012
Provision for loan losses
Net interest income after provision for loan losses	973		3,012
Non interest income:
Service charges on deposit accounts	24		48
Bargain purchase gain	(189)		27,614
Gain on sale of securities available for sale			56
Other	74		700
Total non interest income	(91)		28,418
Non interest income
Salaries and employee benefits	488		2,497
Occupancy and equipment, net	188		774
Communication and transportation	29		189
Marketing and development	(15)		4
FDIC insurance expense	8		60
Data processing	78		685
Supplies	7		28
Other real estate owned expense	58		161
Other	183		963
Total non interest expenses	1,024		5,361
Income before income tax expense	(142)		26,069
First Commercial Bank("FCB")
INTEREST INCOME:
Loans, including fees	474		474
Taxable investment securities	4		4
Total interest income	478		478
INTEREST EXPENSE:
Deposits	141		141
Total interest expense	141		141
Net interest income	337		337
Provision for loan losses
Net interest income after provision for loan losses	337		337
Non interest income:
Service charges on deposit accounts	7		7
Bargain purchase gain	27,112		27,112
Other	1		1
Total non interest income	27,120		27,120
Non interest income
Salaries and employee benefits	613		613
Occupancy and equipment, net	210		210
Communication and transportation	15		15
FDIC insurance expense	9		9
Data processing	265		265
Supplies	41		41
Other real estate owned expense	165		165
Other	644		644
Total non interest expenses	1,962		1,962
Income before income tax expense	$ 25,495		$ 25,495

XML

Total Credit Quality Ratios (Detail)	Sep. 30, 2012	Dec. 31, 2011
Credit Quality Ratio [Line Items]
Non-performing loans to total loans	0.80%	1.02%
Non-performing assets to total loans (including OREO)	1.73%	1.49%
Non-performing assets to total assets	1.34%	1.00%

XML

Aggregate Future Principal Payments on FHLB Advances (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
2012	$ 20,000
2013	35,000
2014	178,000
2015	25,000
2016	72,000
Thereafter	223,487
Total	$ 553,487

XML

Loans by Class Modified as Troubled Debt Restructurings (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012 Loan
Financing Receivable, Modifications [Line Items]
Number of Loans	18
Recorded Investment	$ 5,924
Real Estate Construction
Financing Receivable, Modifications [Line Items]
Number of Loans	4
Recorded Investment	1,974
Commercial
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment
Warehouse Lines of Credit
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment
Home Equity
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment
Residential Real Estate
Financing Receivable, Modifications [Line Items]
Number of Loans	11
Recorded Investment	2,980
Commercial Real Estate
Financing Receivable, Modifications [Line Items]
Number of Loans	3
Recorded Investment	970
Commercial Real Estate | Purchased Whole Loans
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment
Consumer | Credit Card
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment
Consumer | Overdrafts
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment
Consumer | Other Consumer
Financing Receivable, Modifications [Line Items]
Number of Loans
Recorded Investment

XML

Risk Category of Loans by Class of Loans (Detail) (USD $)	Sep. 30, 2012		Dec. 31, 2011
Credit Quality Ratio [Line Items]
Residential real estate	$ 750,000
Commercial real estate	716,516,000		639,966,000
Real estate construction	79,162,000		67,406,000
Commercial	146,400,000		119,117,000
Warehouse lines of credit	166,884,000		41,496,000
Home equity	251,072,000		280,235,000
Credit cards	8,570,000		8,580,000
Overdrafts	733,000		950,000
Other consumer	14,960,000		9,908,000
Total	2,642,357,000		2,285,295,000
Residential Real Estate - Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	1,144,544,000		985,735,000
Residential Real Estate - Non Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	80,142,000		99,161,000
Purchased Whole Loans
Credit Quality Ratio [Line Items]
Commercial real estate	33,374,000		32,741,000
Corporate Credit Quality Indicator
Credit Quality Ratio [Line Items]
Commercial real estate	716,516,000	[1]	639,966,000	[1]
Real estate construction	79,162,000	[1]	67,406,000	[1]
Commercial	146,400,000	[1]	119,117,000	[1]
Warehouse lines of credit	166,884,000	[1]	41,496,000	[1]
Home equity	2,359,000	[1]	3,856,000	[1]
Credit cards		[1]		[1]
Overdrafts		[1]		[1]
Other consumer	615,000	[1]	2,000	[1]
Total	1,194,217,000	[1]	924,531,000	[1]
Corporate Credit Quality Indicator | Residential Real Estate - Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	18,689,000	[1]	15,182,000	[1]
Corporate Credit Quality Indicator | Residential Real Estate - Non Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	30,218,000	[1]	4,765,000	[1]
Corporate Credit Quality Indicator | Purchased Whole Loans
Credit Quality Ratio [Line Items]
Commercial real estate	33,374,000	[1]	32,741,000	[1]
Corporate Credit Quality Indicator | Pass
Credit Quality Ratio [Line Items]
Commercial real estate	624,382,000		600,338,000
Real estate construction	60,146,000		54,963,000
Commercial	138,356,000		116,450,000
Warehouse lines of credit	166,884,000		41,496,000
Credit cards
Overdrafts
Total	1,023,142,000		845,988,000
Corporate Credit Quality Indicator | Pass | Purchased Whole Loans
Credit Quality Ratio [Line Items]
Commercial real estate	33,374,000		32,741,000
Corporate Credit Quality Indicator | Special Mention / Watch
Credit Quality Ratio [Line Items]
Commercial real estate	20,740,000		27,158,000
Real estate construction	1,787,000		2,353,000
Commercial	2,215,000		2,294,000
Home equity	136,000
Credit cards
Overdrafts
Other consumer	355,000
Total	31,969,000		35,455,000
Corporate Credit Quality Indicator | Special Mention / Watch | Residential Real Estate - Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	2,336,000		1,180,000
Corporate Credit Quality Indicator | Special Mention / Watch | Residential Real Estate - Non Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	4,400,000		2,470,000
Corporate Credit Quality Indicator | Substandard
Credit Quality Ratio [Line Items]
Commercial real estate	17,710,000		12,470,000
Real estate construction	3,056,000		10,090,000
Commercial	589,000		373,000
Home equity	2,223,000		3,856,000
Credit cards
Overdrafts
Other consumer	58,000		2,000
Total	37,530,000		43,088,000
Corporate Credit Quality Indicator | Substandard | Residential Real Estate - Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	11,370,000		14,002,000
Corporate Credit Quality Indicator | Substandard | Residential Real Estate - Non Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	2,524,000		2,295,000
Corporate Credit Quality Indicator | Doubtful / Loss
Credit Quality Ratio [Line Items]
Credit cards
Overdrafts
Corporate Credit Quality Indicator | Prepayment Speed
Credit Quality Ratio [Line Items]
Commercial real estate	53,684,000
Real estate construction	14,173,000
Commercial	5,240,000
Credit cards
Overdrafts
Other consumer	202,000
Total	101,576,000
Corporate Credit Quality Indicator | Prepayment Speed | Residential Real Estate - Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	4,983,000
Corporate Credit Quality Indicator | Prepayment Speed | Residential Real Estate - Non Owner Occupied
Credit Quality Ratio [Line Items]
Residential real estate	23,294,000
Corporate Credit Quality Indicator | Default Rate
Credit Quality Ratio [Line Items]
Credit cards
Overdrafts

[1] *-The above tables exclude all non classified residential real estate and consumer loans at the respective period ends. It also excludes all non classified small commercial and commercial real estate relationships totaling $100,000 or less. These loans are not rated since they are accruing interest and not past due 80 days or more.

XML

Basis of Presentation and Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2012

Basis of Presentation and Summary of Significant Accounting Policies

1.BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation – The consolidated financial statements include the accounts of Republic Bancorp, Inc. (the “Parent Company”) and its wholly-owned subsidiaries: Republic Bank & Trust Company (“RB&T”) and Republic Bank (“RB”) (collectively referred together as the “Bank”), Republic Funding Company and Republic Invest Co. Republic Invest Co. includes its subsidiary, Republic Capital LLC. The consolidated financial statements also include the wholly-owned subsidiaries of RB&T: Republic Financial Services, LLC, TRS RAL Funding, LLC and Republic Insurance Agency, LLC. Republic Bancorp Capital Trust (“RBCT”) is a Delaware statutory business trust that is a wholly-owned unconsolidated finance subsidiary of Republic Bancorp, Inc. All companies are collectively referred to as “Republic” or the “Company.” All significant intercompany balances and transactions are eliminated in consolidation.

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for fair presentation have been included. Operating results for the three and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in Republic’s Form 10-K for the year ended December 31, 2011.

As of September 30, 2012, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) also operate as divisions of the newly formed RPG segment.

Traditional Banking and Mortgage Banking (collectively “Core Banking”)

Republic operates 44 banking centers, primarily in the retail banking industry, and conducts its operations predominately in metropolitan Louisville, Kentucky; central Kentucky; northern Kentucky; southern Indiana; metropolitan Tampa, Florida; metropolitan Cincinnati, Ohio; metropolitan Nashville, Tennessee, metropolitan Minneapolis, Minnesota and through an Internet banking delivery channel.

Effective January 27, 2012, RB&T acquired certain assets and assumed substantially all of the deposits and certain other liabilities of Tennessee Commerce Bank (“TCB”), headquartered in Franklin, Tennessee from the FDIC, as receiver for TCB. This acquisition of a failed bank represented a single banking center located in metropolitan Nashville and was also RB&T’s initial entrance into the Tennessee market

Effective September 7, 2012 RB&T acquired substantially all of the assets and assumed substantially all of the liabilities of First Commercial Bank (“FCB”), headquartered in Bloomington, Minnesota from the FDIC, as receiver for FCB. This acquisition of a failed bank represented a single banking center located in metropolitan Minneapolis and was also RB&T’s initial entrance into the Minnesota market. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Core Banking results of operations are primarily dependent upon net interest income, which represents the difference between the interest income and fees on interest-earning assets and the interest expense on interest-bearing liabilities. Principal interest-earning Core Banking assets represent investment securities and real estate mortgage, commercial and consumer loans. Interest-bearing liabilities primarily consist of interest-bearing deposit accounts, securities sold under agreements to repurchase, as well as short-term and long-term borrowing sources.

Other sources of Core Banking income include service charges on deposit accounts, debit card interchange fee income, title insurance commissions, fees charged to customers for trust services and revenue generated from Mortgage Banking activities. Mortgage Banking activities represent both the origination and sale of loans in the secondary market and the servicing of loans for others. Additionally, in June 2011, the Bank commenced business in its newly established warehouse lending division. Through this division, the Bank provides short-term, revolving credit facilities to mortgage bankers across the nation. These credit facilities are secured by single family residential real estate loans.

Core Banking operating expenses consist primarily of salaries and employee benefits, occupancy and equipment expenses, communication and transportation costs, marketing and development expenses, Federal Deposit Insurance Corporation (“FDIC”) insurance expense, and various general and administrative costs. Core Banking results of operations are significantly impacted by general economic and competitive conditions, particularly changes in market interest rates, government laws and policies and actions of regulatory agencies.

RPG

Nationally, through RB&T, RPG facilitates the receipt and payment of federal and state tax refund products under the TRS division. Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels.

TRS division:

Republic, through its TRS division, is one of a limited number of financial institutions that facilitates the payment of federal and state tax refund products through third-party tax preparers located throughout the U.S., as well as tax-preparation software providers. The TRS division’s three primary tax-related products have historically included: Refund Transfers (“RTs”) (formerly referred to as Electronic Refund Checks/Electronic Refund Deposits or “ERCs/ERDs” or “ARs/ARDs”) and Refund Anticipation Loans (“RALs”). Substantially all of the business generated by the TRS division occurs in the first quarter of the year. The TRS division traditionally operates at a loss during the second half of the year, during which time the division incurs costs preparing for the upcoming year’s first quarter tax season.

As previously disclosed, effective December 8, 2011, RB&T entered into an agreement with the FDIC resolving its differences regarding the TRS division. RB&T’s resolution with the FDIC was in the form of a Stipulation Agreement and a Consent Order (collectively, the “Agreement”). As part of the Agreement, RB&T and the FDIC settled all matters set out in the FDIC’s Amended Notice of Charges dated May 3, 2011 and the lawsuit filed against the FDIC by RB&T. As required by this settlement, RB&T discontinued its offering of the RAL product effective April 30, 2012.

RTs are products whereby a tax refund is issued to the taxpayer after RB&T has received the refund from the federal or state government. There is no credit risk or borrowing cost for RB&T associated with these products because they are only delivered to the taxpayer upon receipt of the refund directly from the Internal Revenue Service (“IRS”). Fees earned on RTs are reported as non interest income under the line item “Refund Transfer fees.”

RALs were short-term consumer loans offered to taxpayers that were secured by the customer’s anticipated tax refund, which represented the source of repayment. The fees earned on RALs are reported as interest income under the line item “Loans, including fees.”

For additional discussion regarding the Agreement, see the Company’s Form 8-K filed with the SEC on December 9, 2011, including Exhibits 10.1 and 10.2.

Termination of Material TRS Contracts:

On August 27, 2012, RB&T received a termination notice to the Amended and Restated Marketing and Servicing Agreement, dated November 29, 2011, with Liberty Tax Service (“Liberty”) related to RB&T’s RT products, as well as RB&T’s previously offered RAL product. Approximately 19% and 20% of the TRS division’s gross revenue for the nine months ended as of September 30, 2012 and 2011 was derived from Liberty tax offices.

On September 18, 2012, RB&T received a termination notice to the Amended and Restated Program Agreement, dated August 3, 2011, with Jackson Hewitt Technology Services LLC (“JHTSL”) related to RB&T’s RT products, as well as RB&T’s previously offered RAL product. Approximately 40% of the TRS division’s gross revenue for the nine months ended as of September 30, 2012 and 2011 was derived from JHTSL’s tax offices.

For additional discussion regarding TRS, a division of RPG, see the following sections:

● Part I Item 1 “Financial Statements:”

o Footnote 4 “Loans and Allowance for Loan Losses”

o Footnote 6 “Federal Home Loan Bank Advances”

o Footnote 11 “Segment Information”

o Management’s Discussion and Analysis

● Part I Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”

o Business Segment Composition

■ RPG Segment

● Discontinuance of the RAL Product and Future Competition

● Termination of Material TRS Contracts

● Part II Item 1A “Risk Factors”

RPS division:

Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. If successful, this program is expected to:

o Generate a low-cost deposit source;

o Generate float revenue from the previously mentioned low cost deposit source;

o Serve as a source of fee income; and

o Generate debit card interchange revenue.

For the projected near-term, as the prepaid card program is being established, the operating results of the RPS division are expected to be immaterial to the Company’s overall results of operations and will be reported as part of the RPG business operating segment. The RPS division will not be reported as a separate business operating segment until such time, if any, that it becomes material to the Company’s overall results of operations.

The Company divides prepaid cards into two general categories: reloadable and non-reloadable cards.

Reloadable Cards: These types of cards are considered general purpose reloadable (“GPR”) cards. These cards may take the form of payroll cards issued to an employee by an employer to receive the direct deposit of their payroll. GPR cards can also be issued to a consumer at a retail location or mailed to a consumer after completing an on-line application. GPR cards can be reloaded multiple times with a consumer’s payroll, government benefit, a federal or state tax refund or through cash reload networks located at retail locations. Reloadable cards are generally open loop cards as described below.

Non-Reloadable Cards: These are generally one-time use cards that are only active until the funds initially loaded to the card are spent. These types of cards are considered gift or incentive cards. These cards may be open loop or closed loop, as described below. Normally these types of cards are used for the purchase of goods or services at retail locations and cannot be used to receive cash.

Prepaid cards may be open loop, closed loop or semi-closed loop. Open loop cards can be used to receive cash at ATM locations or purchase goods or services by PIN or signature at retail locations. These cards can be used virtually anywhere that Visa® or MasterCard® is accepted. Closed loop cards can only be used at a specific merchant. Semi-closed loop cards can be used at several merchants such as a shopping mall.

The prepaid card market is one of the fastest growing segments of the payments industry in the U.S. This market has experienced significant growth in recent years due to consumers and merchants embracing improved technology, greater convenience, more product choices and greater flexibility. Prepaid cards have also proven to be an attractive alternative to traditional bank accounts for certain segments of the population, particularly those without, or who could not qualify for, a checking or savings account.

The RPS division will work with various third parties to distribute prepaid cards to consumers throughout the U.S. The Company will also likely work with these third parties to develop additional financial services for consumers to increase the functionality of the program and prepaid card usage.

See additional discussion under Part II Item 1A “Risk Factors.”

RCS division:

Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels. In general, the credit products are expected to be unsecured small dollar consumer loans with maturities of 30 days or more, and are dependent on various factors including the consumer's ability to repay. All RCS programs will be piloted for a period of time to ensure all aspects are meeting expectations before continuation.

RB&T management preliminarily expects to fund RCS during its pilot phase with a nominal amount of capital. At the conclusion of its pilot phase, RB&T management will determine whether or not to expand or modify the program based on the results of the pilot phase. As with most start-up ventures, management expects the pilot to operate at a loss in its initial stages. Given the speculative nature of the program, management cannot currently predict how much money the program may lose during the pilot phase, however, RB&T does not plan to put more than $5 million of capital at risk until such time the program may become profitable.

Summary of New Significant Accounting Policies Related to the Acquisitions of Failed Banks:

Loans purchased in the acquisitions of failed banks may be accounted for using the following accounting standards:

● FASB Accounting Standards Codification (“ASC”) Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, is used to value loans with post origination credit quality deterioration. For these loans, it is probable the acquirer will be unable to collect all contractually required payments from the borrower. Under ASC Topic 310-30, the expected cash flows that exceed the initial investment in the loan (fair value) represent the “accretable yield,” which is recognized as interest income on a level-yield basis over the expected cash flow periods of the loans.

● ASC Topic 310-20, Non refundable Fees and Other Costs, is used to value loans that have not demonstrated post origination credit quality deterioration and the acquirer expects to collect all contractually required payments from the borrower. For these loans, the difference between the fair value of the loan at acquisition and the amortized cost of the loan would be amortized or accreted into income using the interest method. The Bank has historically applied this ASC to its deferred loan fees and costs associated with its traditional loan portfolio. In 2012, the Bank expanded the scope of this ASC to account for discounts on purchased loans.

Purchased Credit Impaired Loans (ASC Topic 310-30) – Management individually evaluates substantially all purchased credit impaired loans. This evaluation allows management to determine the estimated fair value of the purchased credit impaired loans and includes no carryover of any previously recorded allowance for loan losses. In determining the estimated fair value of purchased credit impaired loans, management considers a number of factors including, among other things, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, estimated holding periods, and net present value of cash flows expected to be received. To the extent that any purchased credit impaired loan acquired in a FDIC-assisted acquisition is not specifically reviewed, management applies a loss estimate to that loan based on the average expected loss rates for the purchased credit impaired loans that were individually reviewed in that purchased loan portfolio. For the TCB and FCB acquisitions, RB&T elected to account for purchased credit impaired loans individually, as opposed to aggregating the loans into pools based on common risk characteristics such as loan type.

As provided for under GAAP, management has up to twelve months following the date of the acquisition to finalize the fair values of acquired assets and assumed liabilities. Material events that occur during the measurement period will be analyzed to determine if the new information reflected facts and circumstances that existed as of the acquisition date that if known, would have affected the measurement of fair value of the amounts recognized as of the acquisition date. The measurement period ends as soon as the Bank receives the information it was seeking about facts and circumstances that existed as of the acquisition date or learns more information is not obtainable. As previously mentioned, the measurement period is limited to one year from the acquisition date. Once management has finalized the fair values of acquired assets and assumed liabilities within this twelve month period, management considers such values to be the final “day-one fair values.”

In determining the day-one fair values of purchased credit impaired loans, management calculates a non-accretable difference (the credit component of the purchased loans) and an accretable difference (the yield component of the purchased loans). The non-accretable difference is the difference between the contractually required payments and the cash flows expected to be collected in accordance with management’s determination of the day-one fair values. Subsequent decreases to the expected cash flows will generally result in a provision for loan and lease losses. Subsequent increases in cash flows will result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income. The accretable difference on purchased credit impaired loans is the difference between the expected cash flows and the net present value of expected cash flows. Such difference is accreted into earnings using the level yield method over the expected cash flow periods of the loans.

With regard to purchased credit-impaired loans which are accounted for under ASC Topic 310-30, management separately monitors this portfolio and on a quarterly basis and reviews the loans contained within this portfolio against the factors and assumptions used in determining the day-one fair values. In addition to its quarterly evaluation, a loan is typically reviewed when it is modified or extended, or when material information becomes available to the Bank that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral.

To the extent that a purchased credit impaired loan’s performance deteriorates from management’s expectation established in conjunction with the determination of the day-one fair values, such loan will be considered an impaired loan, and is considered in the determination of the required level of allowance for loan and lease losses. Any improvement in the expected performance of a purchased credit impaired loan would result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.

Purchased Loans (ASC Topic 310-20) – Purchased loans accounted for under ASC Topic 310-20 are accounted for as would any other Bank-originated loan including presentation in any of the credit quality ratios, potentially becoming nonaccrual or impaired, as well as being risk rated under the Bank’s standard practices and procedures. In addition, purchased loans accounted for under ASC Topic 310-20 are considered in the determination of the required allowance for loan and lease losses once day-one fair value have been finalized.

Reclassifications and recasts – Certain amounts presented in prior periods have been reclassified to conform to the current period presentation. These reclassifications had no impact on prior years’ net income. Additionally, as discussed above and in Footnote 2 “Acquisitions of Failed Banks,” during the second and third quarters of 2012 the Bank posted adjustments to the TCB acquired assets in the determination of day-one fair values, which resulted in an immaterial overall adjustment to the bargain purchase gain.

XML

Ending Deposit Balances (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012		Dec. 31, 2011
Deposit Liabilities [Line Items]
Demand	$ 562,470		$ 523,708
Money market accounts	511,079		433,508
Brokered money market accounts	29,461		18,121
Savings	61,919		44,472
Individual retirement accounts	375,788		305,686
Time deposits, $100,000 and over	89,306	[1]	82,970	[1]
Other certificates of deposit	157,025	[1]	103,230	[1]
Brokered certificates of deposit	89,369	[1]	88,285	[1]
Total interest-bearing deposits	1,540,717		1,325,495
Total non interest-bearing deposits	514,893		408,483
Total deposits	2,055,610		1,733,978
Individual Retirement Accounts
Deposit Liabilities [Line Items]
Individual retirement accounts	$ 40,088	[1]	$ 31,201	[1]

[1] Represents a time deposit.

XML

Investment securities pledged (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financial Instruments Owned and Pledged as Collateral [Line Items]
Carrying amount	$ 403,009	$ 613,927
Fair value	$ 411,720	$ 620,922

XML

Segment Information (Tables)

9 Months Ended

Sep. 30, 2012

Segment Information

Segment information for the three and nine months ended September 30, 2012 and 2011 follows:

	Three Months Ended September 30, 2012
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net interest income	$	28,444		$	110	$	18		$	28,572
Provision for loan losses		2,543			-		(460	)		2,083
Refund transfer fees		-			-		231			231
Mortgage banking income		-			2,274		-			2,274
Bargain purchase gains		26,923			-		-			26,923
Other non interest income		5,387			11		19			5,417
Total non interest income		32,310			2,285		250			34,845
Total non interest expenses		26,118			851		2,793			29,762
Gross operating profit (loss)		32,093			1,544		(2,065	)		31,572
Income tax expense (benefit)		11,145			541		(782	)		10,904
Net income (loss)	$	20,948		$	1,003	$	(1,283	)	$	20,668
Segment end of period assets	$	3,413,293		$	8,765	$	13,718		$	3,435,776
Net interest margin		3.54	%	NM		NM				3.54	%

	Three Months Ended September 30, 2011
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net interest income	$	27,059		$	100	$	4		$	27,163
Provision for loan losses		547			-		(687	)		(140	)
Refund transfer fees		-			-		425			425
Mortgage banking income		-			1,352		-			1,352
Net gain on sales, calls and impairment
of securities		301			-		-			301
Other non interest income		8,367			26		5			8,398
Total non interest income		8,668			1,378		430			10,476
Total non interest expenses		22,065			705		3,668			26,438
Gross operating profit (loss)		13,115			773		(2,547	)		11,341
Income tax expense (benefit)		4,293			270		(1,092	)		3,471
Net income (loss)	$	8,822		$	503	$	(1,455	)	$	7,870
Segment end of period assets	$	3,067,504		$	11,810	$	15,827		$	3,095,141
Net interest margin		3.61	%	NM		NM				3.60	%

	Nine Months Ended September 30, 2012
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net interest income	$	84,406		$	283	$	45,415	$	130,104
Provision for loan losses		6,505			-		7,214		13,719
Refund transfer fees		-			-		78,127		78,127
Mortgage banking income		-			5,591		-		5,591
Net gain on sales, calls and impairment
of securities		56			-		-		56
Bargain purchase gains		54,726			-		-		54,726
Other non interest income		17,005			27		208		17,240
Total non interest income		71,787			5,618		78,335		155,740
Total non interest expenses		76,752			2,928		18,686		98,366
Gross operating profit		72,936			2,973		97,850		173,759
Income tax expense		25,150			1,041		34,850		61,041
Net income	$	47,786		$	1,932	$	63,000	$	112,718
Segment end of period assets	$	3,413,293		$	8,765	$	13,718	$	3,435,776
Net interest margin		3.51	%	NM		NM			5.11	%

	Nine Months Ended September 30, 2011
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net interest income	$	78,580		$	291	$	59,092	$	137,963
Provision for loan losses		5,454			-		12,049		17,503
Refund transfer fees		-			-		88,071		88,071
Mortgage banking income		-			3,092		-		3,092
Net gain on sales, calls and impairment
of securities		1,929			-		-		1,929
Other non interest income		19,663			51		350		20,064
Total non interest income		21,592			3,143		88,421		113,156
Total non interest expenses		67,840			2,755		27,187		97,782
Gross operating profit (loss)		26,878			679		108,277		135,834
Income tax expense (benefit)		8,263			237		39,389		47,889
Net income (loss)	$	18,615		$	442	$	68,888	$	87,945
Segment end of period assets	$	3,067,504		$	11,810	$	15,827	$	3,095,141
Net interest margin		3.48	%	NM		NM			5.60	%

XML

Earnings Per Share (Tables)

9 Months Ended

Sep. 30, 2012

Earning Per Share and Diluted

A reconciliation of the combined Class A and Class B Common Stock numerators and denominators of the earnings per share and diluted earnings per share computations is presented below:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands, except per share data)	2012		2011		2012		2011
Net income	$	20,668	$	7,870	$	112,718	$	87,945
Weighted average shares outstanding		20,948		20,953		20,954		20,942
Effect of dilutive securities		81		41		78		50
Average shares outstanding including
dilutive securities		21,029		20,994		21,032		20,992
Basic earnings per share:
Class A Common Share	$	0.99	$	0.38	$	5.38	$	4.20
Class B Common Share		0.97		0.36		5.34		4.16
Diluted earnings per share:
Class A Common Share	$	0.98	$	0.38	$	5.36	$	4.19
Class B Common Share		0.97		0.36		5.32		4.15

Stock Option

Stock options excluded from the detailed earnings per share calculation because their impact was antidilutive are as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2012		2011		2012		2011
Antidilutive stock options		219,350		600,676		219,350		605,676

XML

Bank's Impaired Loans (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financing Receivable, Impaired [Line Items]
Loans with no allocated allowance for loan losses	$ 47,103	$ 32,171
Loans with allocated allowance for loan losses	44,615	45,022
Total impaired loans	91,718	77,193
Amount of the allowance for loan losses allocated	$ 6,664	$ 7,086

XML

Composition of Loan Portfolio (Detail) (USD $)	Sep. 30, 2012	Dec. 31, 2011
Accounts, Notes, Loans and Financing Receivable [Line Items]
Residential real estate	$ 750,000
Commercial real estate	716,516,000	639,966,000
Real estate construction	79,162,000	67,406,000
Commercial	146,400,000	119,117,000
Warehouse lines of credit	166,884,000	41,496,000
Home equity	251,072,000	280,235,000
Credit cards	8,570,000	8,580,000
Overdrafts	733,000	950,000
Other consumer	14,960,000	9,908,000
Total loans	2,642,357,000	2,285,295,000
Less: Allowance for loan losses	24,100,000	24,063,000
Total loans, net	2,618,257,000	2,261,232,000
Residential Real Estate - Owner Occupied
Accounts, Notes, Loans and Financing Receivable [Line Items]
Residential real estate	1,144,544,000	985,735,000
Residential Real Estate - Non Owner Occupied
Accounts, Notes, Loans and Financing Receivable [Line Items]
Residential real estate	80,142,000	99,161,000
Purchased Whole Loans
Accounts, Notes, Loans and Financing Receivable [Line Items]
Commercial real estate	$ 33,374,000	$ 32,741,000

XML

Basis of Presentation and Summary of Significant Accounting Policies - Additional Information (Detail) (USD $) In Millions, unless otherwise specified	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Number of operating segments	3
Number of banking centers	44
Unsecured Debt
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Loan Maturity	30 days
Maximum
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Loan Maturity	10 years
Nominal amount of capital	5
Liberty Tax Services
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Percentage of gross revenue derived	19.00%	20.00%
Jackson Hewitt Technology Services Llc
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Percentage of gross revenue derived	40.00%	40.00%
First Commercial Bank("FCB")
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Acquisition date of liabilities and certain assets	Sep. 07, 2012
Tennessee Commerce Bank ("TCB")
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Acquisition date of liabilities and certain assets	Jan. 27, 2012

XML

Acquisitions of Failed Banks - Additional Information (Detail) (USD $)	1 Months Ended		3 Months Ended	9 Months Ended				3 Months Ended	9 Months Ended	1 Months Ended	6 Months Ended	9 Months Ended					3 Months Ended		1 Months Ended	9 Months Ended		9 Months Ended			3 Months Ended
	Feb. 15, 2012	Jan. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011	Sep. 07, 2012	Dec. 31, 2011	Sep. 30, 2012 RB & T	Sep. 30, 2012 RB & T	Jan. 27, 2012 Tennessee Commerce Bank ("TCB")	Jun. 30, 2012 Tennessee Commerce Bank ("TCB")	Sep. 30, 2012 Tennessee Commerce Bank ("TCB")	Sep. 30, 2012 Tennessee Commerce Bank ("TCB") Maximum	Sep. 30, 2012 Tennessee Commerce Bank ("TCB") Customer Relationships	Sep. 30, 2012 Tennessee Commerce Bank ("TCB") Fair Value	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Fair Value	Mar. 31, 2012 Tennessee Commerce Bank ("TCB") Recast Adjustments	Jan. 27, 2012 Tennessee Commerce Bank ("TCB") Recast Adjustments	Sep. 07, 2012 First Commercial Bank("FCB")	Sep. 30, 2012 First Commercial Bank("FCB")	Sep. 30, 2011 First Commercial Bank("FCB")	Sep. 30, 2012 First Commercial Bank("FCB") Maximum	Sep. 30, 2012 First Commercial Bank("FCB") Customer Relationships	Sep. 07, 2012 First Commercial Bank("FCB") Fair Value	Sep. 30, 2012 First Commercial Bank("FCB") Recast Adjustments	Sep. 30, 2012 With TCB acquisition RB & T	Sep. 30, 2012 With FCB acquisition RB & T
Significant Acquisitions and Disposals [Line Items]
Acquisition date												Jan. 27, 2012								Sep. 07, 2012
Re-opening date												Jan. 30, 2012
Assets acquired, at contractual amount				$ 221,000,000		$ 215,000,000				$ 57,000,000		$ 34,000,000				$ 976,479,000		$ (285,000)	$ 214,866,000	$ 126,000,000				$ 227,053,000
Net receivable from the FDIC															785,000,000	784,545,000			(64,326,000)					64,326,000
Amount received from FDIC pursuant to acquisition	14,000,000	771,000,000
Bargain purchase gain																	27,900,000								27,100,000
Decrease in bargain purchase gain																	285,000
Acquisition of processing equipment and fixed assets												288,000							350,000
Acquired Securities at Fair Value												43,000,000				42,646,000								12,002,000
Gain on sale of securities			301,000	56,000	2,208,000							56,000
Acquired Securities at Fair Value which is not for sell																					12,000,000
Loans purchased										79,000,000		45,000,000								162,000,000						99,000,000	172,000,000
Loans purchased,fair value																										74,000,000	127,000,000
Loans repurchased by FDIC at a price of par less the original discount								20,000,000	20,000,000
Original discount on loans repurchased								3,000,000	3,000,000
Core deposit intangible assets														64,000									559,000
Other real estate acquired				25,148,000			10,956,000			14,000,000									19,000,000
Other real estate fair value adjustment										3,000,000	1,100,000								8,000,000
FHLB Advances Acquired				553,487,000			934,630,000													3,000,000
Deposits at fair value												947,000,000								196,000,000
Percentage of assumed interest-bearing deposits account balances exited with no penalty on applicable time and brokered deposit												95.00%								38.00%
Deposits remaining from TCB acquisition				2,055,610,000			1,733,978,000					52,000,000
Acquisition costs												2,300,000								1,200,000
Integration costs												671,000								402,000
Professional and consulting fees												622,000								320,000
Long term incentive program amount												$ 328,000								$ 88,000
Long Term incentive program term													2 years									2 years

XML

Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
OPERATING ACTIVITIES:
Net income	$ 112,718	$ 87,945
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion, net	7,348	2,393
Provision for loan losses	13,719	17,503
Net gain on sale of mortgage loans held for sale	(6,541)	(2,976)
Origination of mortgage loans held for sale	(166,224)	(93,052)
Proceeds from sale of mortgage loans held for sale	173,772	106,535
Net realized impairment of mortgage servicing rights	129	203
Net realized gain on sales, calls and impairment of securities	(56)	(1,929)
Net gain on sale of other real estate owned	(381)	(424)
Writedowns of other real estate owned	1,207	463
Deferred director compensation expense - Company Stock	140	130
Stock based compensation expense	655	213
Bargain purchase gains on acquisitions	(54,726)
Gain on sale of banking center		(2,856)
Net change in other assets and liabilities:
Accrued interest receivable	(409)	(308)
Accrued interest payable	(228)	(566)
Other assets	5,864	3,115
Other liabilities	16,347	17,660
Net cash provided by operating activities	103,334	134,049
INVESTING ACTIVITIES:
Net cash received in FDIC-assisted transactions	921,161
Purchases of securities available for sale	(61,716)	(694,640)
Purchases of securities to be held to maturity	(23,115)	(500)
Purchases of Federal Home Loan Bank stock		(1)
Proceeds from calls, maturities and paydowns of securities available for sale	193,403	384,947
Proceeds from calls, maturities and paydowns of securities to be held to maturity	3,354	4,114
Proceeds from sales of securities available for sale	38,724	160,075
Proceeds from sales of Federal Home Loan Bank stock	62	60
Proceeds from sales of other real estate owned	21,688	10,622
Purchase of commercial real estate loans		(32,650)
Net change in loans	(184,454)	(50,848)
Net purchases of premises and equipment	(2,499)	(1,845)
Sale of banking center		(15,410)
Net cash provided by/(used in) investing activities	906,608	(236,076)
FINANCING ACTIVITIES:
Net change in deposits	(822,074)	(468,372)
Net change in securities sold under agreements to repurchase and other short-term borrowings	(60,392)	(91,160)
Payments of Federal Home Loan Bank advances	(589,208)	(55,146)
Proceeds from Federal Home Loan Bank advances	205,000	15,000
Repurchase of Common Stock	(386)	(411)
Net proceeds from Common Stock options exercised	147	438
Cash dividends paid	(9,813)	(9,120)
Net cash used in financing activities	(1,276,726)	(608,771)
NET CHANGE IN CASH AND CASH EQUIVALENTS	(266,784)	(710,798)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD	362,971	786,371
CASH AND CASH EQUIVALENTS AT END OF PERIOD	96,187	75,573
Cash paid during the period for:
Interest	17,653	24,118
Income taxes	68,603	34,706
SUPPLEMENTAL NONCASH DISCLOSURES
Transfers from loans to real estate acquired in settlement of loans	16,018	9,873
Loans provided for sales of other real estate owned	$ 591	$ 1,963

XML

Assets Acquired and Liabilities Assumed Including Recast Adjustments (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended	9 Months Ended			3 Months Ended	9 Months Ended		3 Months Ended	9 Months Ended				1 Months Ended					1 Months Ended
	Sep. 30, 2012	Sep. 30, 2012	Sep. 07, 2012	Dec. 31, 2011	Sep. 30, 2012 Tennessee Commerce Bank ("TCB")	Sep. 30, 2012 Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Tennessee Commerce Bank ("TCB")	Sep. 30, 2012 First Commercial Bank("FCB")	Sep. 30, 2012 First Commercial Bank("FCB")	Sep. 07, 2012 First Commercial Bank("FCB")	Jan. 27, 2012 Contractual Amount Tennessee Commerce Bank ("TCB")	Sep. 07, 2012 Contractual Amount First Commercial Bank("FCB")	Jan. 27, 2012 Fair Value Adjustments Tennessee Commerce Bank ("TCB")	Sep. 07, 2012 Fair Value Adjustments First Commercial Bank("FCB")	Jan. 27, 2012 Recast Adjustments Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Fair Value Tennessee Commerce Bank ("TCB")	Sep. 30, 2012 Fair Value Tennessee Commerce Bank ("TCB")	Sep. 07, 2012 Fair Value First Commercial Bank("FCB")
Assets
Cash and cash equivalents											$ 61,943	$ 10,524	$ (89)		$ (2)	$ 61,852		$ 10,524
Securities available for sale					43,000	43,000					42,646	12,002				42,646		12,002
Loans to be repurchased by the FDIC, net of discount											19,800		(2,797)			17,003
Loans										(44,214)	79,112	171,744	(22,666)	(44,214)	830	57,276		127,530
Federal Home Loan Bank stock, at cost										79,412	2,491	407				2,491		407
Other assets and accrued interest receivable										(95)	945	829	(60)	(95)		885		734
Other real estate owned										(8,389)	14,189	19,360	(3,359)	(8,389)	(1,113)	9,717		10,971
Core deposit intangible										559			64	559		64		559
Discount										(79,412)	(56,970)	(79,412)	56,970	79,412
FDIC settlement receivable										(64,326)	784,545	64,326				784,545	785,000	64,326
Total assets acquired	221,000	221,000	215,000		34,000	34,000	57,000	126,000	126,000	214,866	948,701	199,780	28,063	27,273	(285)	976,479		227,053
Deposits
Non interest-bearing											19,754	7,197				19,754		7,197
Interest-bearing										3	927,641	189,057	54	3		927,695		189,060
Total deposits											947,395	196,254	54	3		947,449		196,257
Federal Home Loan Bank advances										63		3,002		63				3,065
Accrued income taxes payable													9,988	9,706	(100)	9,888		9,706
Other liabilities and accrued interest payable											1,306	524	110	95		1,416		619
Total liabilities assumed										199,780	948,701	199,780	10,152	9,867	(100)	958,753		209,647
Equity
Bargain purchase gain, net of taxes	26,923	54,726			(189)	27,614		27,112	27,112				17,911	17,406	(185)	17,726		17,406
Other operating loss, net of taxes
Accumulated other comprehensive loss	5,881	5,881		4,139
Total liabilities assumed and equity	$ 3,435,776	$ 3,435,776		$ 3,419,991							$ 948,701	$ 199,780	$ 28,063	$ 27,273	$ (285)	$ 976,479		$ 227,053

XML

Mortgage Servicing Rights (Detail) (USD $) In Thousands, unless otherwise specified	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011
Mortgage Servicing Rights [Line Items]
Fair value of mortgage servicing rights portfolio	$ 5,696	$ 7,120
Discount rate	9.00%	9.00%
Weighted average default rate	1.50%	1.50%
Minimum
Mortgage Servicing Rights [Line Items]
Prepayment speed range	255.00%	221.00%
Maximum
Mortgage Servicing Rights [Line Items]
Prepayment speed range	499.00%	550.00%

XML

Carrying Value, Gross Unrecognized Gains and Losses, and Fair Value of Securities to be Held to Maturity (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Schedule of Held-to-maturity Securities [Line Items]
Carrying Value	$ 48,026	$ 28,074
Gross Unrecognized Gains	429	278
Gross Unrecognized Losses	(7)	(10)
Fair Value	48,448	28,342
U.S. Treasury securities and U.S. Government agencies
Schedule of Held-to-maturity Securities [Line Items]
Carrying Value	4,417	4,233
Gross Unrecognized Gains	13	18
Gross Unrecognized Losses	(7)	(10)
Fair Value	4,423	4,241
Mortgage backed securities - residential
Schedule of Held-to-maturity Securities [Line Items]
Carrying Value	1,085	1,376
Gross Unrecognized Gains	95	101
Fair Value	1,180	1,477
Collateralized mortgage obligations
Schedule of Held-to-maturity Securities [Line Items]
Carrying Value	42,524	22,465
Gross Unrecognized Gains	321	159
Fair Value	$ 42,845	$ 22,624

XML

Traditional Banking Credit Quality Ratios (Detail)	Sep. 30, 2012	Dec. 31, 2011
Credit Quality Ratio [Line Items]
Non-performing loans to total loans	0.80%	1.02%
Non-performing assets to total loans (including OREO)	1.73%	1.49%
Non-performing assets to total assets	1.34%	1.00%
Traditional Banking
Credit Quality Ratio [Line Items]
Non-performing loans to total loans	0.80%	1.02%
Non-performing assets to total loans (including OREO)	1.73%	1.49%
Non-performing assets to total assets	1.34%	1.10%

XML

Assets Measured at Fair Value on Non-recurring Basis (Detail) (Fair Value, Measurements, Nonrecurring, USD $) In Thousands, unless otherwise specified	Sep. 30, 2012		Dec. 31, 2011
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	$ 5,350	[1]	$ 8,016	[1]
Other real estate owned	8,457		6,312
Mortgage servicing rights	3,467		3,412
Residential Real Estate - Owner Occupied
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	904		885
Other real estate owned	1,355		3,477
Residential Real Estate - Non Owner Occupied
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	355		545
Other real estate owned			417
Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	2,827		4,520
Other real estate owned	6,069		1,418
Real Estate Construction
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	247		285
Other real estate owned	1,033		1,000
Commercial
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	23		60
Home Equity
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	994		1,721
Fair Value, Inputs, Level 3
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	5,350	[1]	8,016	[1]
Other real estate owned	8,457		6,312
Mortgage servicing rights	3,467		3,412
Fair Value, Inputs, Level 3 | Residential Real Estate - Owner Occupied
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	904		885
Other real estate owned	1,355		3,477
Fair Value, Inputs, Level 3 | Residential Real Estate - Non Owner Occupied
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	355		545
Other real estate owned			417
Fair Value, Inputs, Level 3 | Commercial Real Estate
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	2,827		4,520
Other real estate owned	6,069		1,418
Fair Value, Inputs, Level 3 | Real Estate Construction
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	247		285
Other real estate owned	1,033		1,000
Fair Value, Inputs, Level 3 | Commercial
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	23		60
Fair Value, Inputs, Level 3 | Home Equity
Fair Value, Assets and Liabilities Measured on Non Recurring Basis [Line Items]
Impaired loan on non-recurring basis	$ 994		$ 1,721

[1] The impaired loan balances in the preceding two tables excludes TDRs. The difference between the carrying value and the fair value represents loss reserves recorded within the allowance for loan losses in accordance with FASB ASC Topic 310-10-35, "Accounting by Creditors for Impairment of a Loan."

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
ASSETS
Cash and cash equivalents	$ 96,187	$ 362,971
Securities available for sale	533,236	645,948
Securities to be held to maturity (fair value of $48,448 in 2012 and $28,342 in 2011)	48,026	28,074
Mortgage loans held for sale	3,385	4,392
Loans, net of allowance for loan losses of $24,100 and $24,063 (2012 and 2011)	2,618,257	2,261,232
Federal Home Loan Bank stock, at cost	28,784	25,980
Premises and equipment, net	32,984	34,681
Goodwill	10,168	10,168
Other real estate owned	25,148	10,956
Other assets and accrued interest receivable	39,601	35,589
TOTAL ASSETS	3,435,776	3,419,991
Deposits
Non interest-bearing	514,893	408,483
Interest-bearing	1,540,717	1,325,495
Total deposits	2,055,610	1,733,978
Securities sold under agreements to repurchase and other short-term borrowings	169,839	230,231
Federal Home Loan Bank advances	553,487	934,630
Subordinated note	41,240	41,240
Other liabilities and accrued interest payable	57,844	27,545
Total liabilities	2,878,020	2,967,624
STOCKHOLDERS' EQUITY
Preferred stock, no par value
Class A Common Stock and Class B Common Stock, no par value	4,945	4,947
Additional paid in capital	132,797	131,482
Retained earnings	414,133	311,799
Accumulated other comprehensive income	5,881	4,139
Total stockholders' equity	557,756	452,367
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$ 3,435,776	$ 3,419,991

XML

Loans and Allowance for Loan Losses - Additional Information (Detail) (USD $)	9 Months Ended		12 Months Ended		9 Months Ended					9 Months Ended							9 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Dec. 31, 2011	Sep. 07, 2012	Sep. 30, 2012 Refund Anticipation Loans	Sep. 30, 2011 Refund Anticipation Loans	Sep. 30, 2012 Troubled Debt Restructuring	Dec. 31, 2011 Troubled Debt Restructuring	Dec. 31, 2011 Unallocated Financing Receivables	Sep. 30, 2012 Special Mention / Watch Minimum	Sep. 30, 2012 Pass Maximum	Sep. 30, 2012 Commercial and Commercial Real Estate Loans	Sep. 30, 2012 Commercial and Commercial Real Estate Loans New Commercial and Commercial Real Estate Loans Minimum	Sep. 30, 2012 Commercial and Commercial Real Estate Loans Renewed Commercial and Commercial Real Estate Loans Minimum	Sep. 30, 2012 TCB and FCB acquisitions	Sep. 30, 2012 TCB and FCB acquisitions Loans Past Due 30 or More Days	Sep. 30, 2012 Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Tennessee Commerce Bank ("TCB")	Sep. 30, 2012 First Commercial Bank("FCB")	Sep. 07, 2012 First Commercial Bank("FCB")
Financing Receivable, Allowance for Credit Losses [Line Items]
Total loans, net	$ 2,618,257,000		$ 2,261,232,000												$ 160,000,000
Contractual amount of loan																	45,000,000	79,000,000	162,000,000
Carrying value of the loans purchased	221,000,000			215,000,000													34,000,000	57,000,000	126,000,000	214,866,000
Aggregate credit exposure validated by senior loan committee													1,500,000	2,000,000
Credit quality description	The SAC reviews all commercial and commercial real estate past due, classified, and impaired loans in excess of $100,000 and discusses the relative trends and current status of these assets. In addition, the SAC reviews all retail residential real estate loans exceeding $750,000 and all home equity loans exceeding $100,000 that are 80-days or more past due or that are on non-accrual status. SAC also reviews the actions taken by management regarding foreclosure mitigation, loan extensions, troubled debt restructures and collateral repossessions. Based on the information reviewed in this meeting, the SAC approves all specific loan loss allocations to be recognized by the Bank within its Allowance for Loan Loss analysis.											For new and renewed commercial and commercial real estate loans, the Bank's Commercial Credit Administration Department ("CCAD"), which acts independently of the loan officer, assigns the credit quality grade to the loan. Loan grades for new commercial and commercial real estate loans with an aggregate credit exposure of $1.5 million or greater are validated by the Senior Loan Committee ("SLC").
Impaired loans	100,000						10,000,000	6,000,000
Residential real estate loans	750,000
Home equity loans	100,000
Number of days for home equity loans due	80 days
Aggregate lending relationship outstanding amount										1,000,000	4,000,000
Allowance for loan losses	24,100,000		24,063,000						1,900,000
Other real estate	25,148,000		10,956,000												12,000,000			14,000,000		19,000,000
Loan outstanding	160,341,000														160,341,000		34,201,000		126,140,000
RALs total uncollected	17,892,000		24,433,000		10,700,000	14,800,000										733,000
Impaired loans	91,718,000		77,193,000														14,000,000
Allocated specific reserve to customers whose loan terms modified in TDRs	5,000,000		5,000,000														12,000,000		0
Percentage of trouble debt restructuring occurred during period and performing according to modified terms	91.00%		89.00%
Amount of specific reserves to customers whose loan terms were modified in trouble debt restructurings	2,000,000
RAL's gross total					1.35%	1.43%
Net provision for loan loss expense	7,200,000	12,000,000
Provision for loan losses	$ 460,000	$ 687,000

XML

Consolidated Statement of Stockholders' Equity (USD $) In Thousands, unless otherwise specified	Total USD ($)	Common Stock Class A USD ($)	Common Stock Class B USD ($)	Common Stock Class A	Common Stock Class B	Common Stock USD ($)	Additional Paid In Capital USD ($)	Retained Earnings USD ($)	Retained Earnings Common Stock Class A USD ($)	Retained Earnings Common Stock Class B USD ($)	Accumulated Other Comprehensive Income USD ($)
Beginning Balance at Dec. 31, 2011	$ 452,367					$ 4,947	$ 131,482	$ 311,799			$ 4,139
Beginning Balance (in shares) at Dec. 31, 2011				18,652	2,300
Net income	112,718							112,718
Net change in accumulated other comprehensive income	1,742										1,742
Dividend declared Common Stock:
Dividend declared common stock		(9,033)	(1,007)						(9,033)	(1,007)
Stock options exercised, net of shares redeemed (in shares)				8
Stock options exercised, net of shares redeemed	147					2	213	(68)
Repurchase of Class A Common Stock (in shares)				(17)
Repurchase of Class A Common Stock	(386)					(4)	(106)	(276)
Conversion of Class B Common Stock to Class A Common Stock				29	(29)
Notes receivable on Common Stock, net of cash payments	413						413
Deferred director compensation expense - Company Stock (in shares)				1
Deferred director compensation expense - Company Stock	140						140
Stock based compensation expense	655						655
Ending Balance at Sep. 30, 2012	$ 557,756					$ 4,945	$ 132,797	$ 414,133			$ 5,881
Ending Balance (in shares) at Sep. 30, 2012				18,673	2,271

XML

TDRs Differentiated by Loan Type and Accrual Status (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	$ 81,119
Residential Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	38,651
Class of Financing Receivable
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	81,119	67,022
Class of Financing Receivable | Commercial
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	5,561	4,233
Class of Financing Receivable | Residential Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	38,651	27,130
Class of Financing Receivable | Commercial Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	31,873	23,540
Class of Financing Receivable | Real Estate Construction
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	5,034	12,119
Loans on non-accrual status | Class of Financing Receivable
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	10,276	6,388
Loans on non-accrual status | Class of Financing Receivable | Commercial
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	486
Loans on non-accrual status | Class of Financing Receivable | Residential Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	5,378	2,573
Loans on non-accrual status | Class of Financing Receivable | Commercial Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	2,438	1,294
Loans on non-accrual status | Class of Financing Receivable | Real Estate Construction
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	1,974	2,521
Accrual Loans | Class of Financing Receivable
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	70,843	60,634
Accrual Loans | Class of Financing Receivable | Commercial
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	5,075	4,233
Accrual Loans | Class of Financing Receivable | Residential Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	33,273	24,557
Accrual Loans | Class of Financing Receivable | Commercial Real Estate
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	29,435	22,246
Accrual Loans | Class of Financing Receivable | Real Estate Construction
Financing Receivable, Modifications [Line Items]
Troubled Debt Restructurings	$ 3,060	$ 9,598

XML

Purchased Loans (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 07, 2012 First Commercial Bank("FCB")	Jan. 27, 2012 Previously Reported Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Recast Adjustments Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Recasted Tennessee Commerce Bank ("TCB")
Business Acquisition [Line Items]
Contractually-required principal and interest payments	$ 116,940	$ 52,278		$ 52,278
Non-accretable difference	(33,523)	(21,308)	903	(20,405)
Accretable yield	(2,827)	(425)	(58)	(483)
Fair value of loans	$ 80,590	$ 30,545	$ 845	$ 31,390

XML

Federal Home Loan Bank Advances (Parenthetical) (Detail)			9 Months Ended
	Sep. 30, 2012	Dec. 31, 2011	Sep. 30, 2012 Minimum	Sep. 30, 2012 Maximum
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
Fixed interest rate advances with a weighted average interest rate	2.27%	2.27%
Putable fixed interest rate advances with a weighted average interest rate	4.39%	4.39%
Original fixed rate periods			1 year	5 years
Original fixed rate maturity term			3 years	10 years

XML

Investment Securities (Tables)

9 Months Ended

Sep. 30, 2012

Gross Amortized Cost and Fair Value of Securities Available for Sale and Related Gross Unrealized Gains and Losses Recognized in Accumulated Other Comprehensive Income (Loss)

The gross amortized cost and fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

	Gross		Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
September 30, 2012 (in thousands)	Cost		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	91,910	$	771	$	-		$	92,681
Private label mortgage backed security		5,818		-		(866	)		4,952
Mortgage backed securities - residential		217,147		7,446		-			224,593
Collateralized mortgage obligations		209,312		1,758		(60	)		211,010
Total securities available for sale	$	524,187	$	9,975	$	(926	)	$	533,236
	Gross		Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
December 31, 2011 (in thousands)	Cost		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	152,085	$	814	$	(225	)	$	152,674
Private label mortgage backed security		5,818		-		(1,276	)		4,542
Mortgage backed securities - residential		287,013		6,343		(27	)		293,329
Collateralized mortgage obligations		194,663		1,281		(541	)		195,403
Total securities available for sale	$	639,579	$	8,438	$	(2,069	)	$	645,948

Carrying Value, Gross Unrecognized Gains and Losses, and Fair Value of Securities to be Held to Maturity

The carrying value, gross unrecognized gains and losses, and fair value of securities to be held to maturity were as follows:

			Gross		Gross
	Carrying		Unrecognized		Unrecognized			Fair
September 30, 2012 (in thousands)	Value		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	4,417	$	13	$	(7	)	$	4,423
Mortgage backed securities - residential		1,085		95		-			1,180
Collateralized mortgage obligations		42,524		321		-			42,845
Total securities to be held to maturity	$	48,026	$	429	$	(7	)	$	48,448
			Gross		Gross
	Carrying		Unrecognized		Unrecognized			Fair
December 31, 2011 (in thousands)	Value		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	4,233	$	18	$	(10	)	$	4,241
Mortgage backed securities - residential		1,376		101		-			1,477
Collateralized mortgage obligations		22,465		159		-			22,624
Total securities to be held to maturity	$	28,074	$	278	$	(10	)	$	28,342

Amortized Cost and Fair Value of Investment Securities Portfolio by Contractual Maturity

The amortized cost and fair value of the investment securities portfolio by contractual maturity at September 30, 2012 follows. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations whether or not there are associated call or prepayment penalties. Securities not due at a single maturity date are detailed separately.

	Securities				Securities
	available for sale				held to maturity
	Amortized		Fair		Carrying		Fair
September 30, 2012 (in thousands)	Cost		Value		Value		Value
Due in one year or less	$	1,009	$	1,009	$	2,211	$	2,213
Due from one year to five years		88,342		89,112		2,206		2,210
Due from five years to ten years		2,559		2,560		-		-
Due beyond ten years		-		-		-		-
Private label mortgage backed security		5,818		4,952		-		-
Mortgage backed securities - residential		217,147		224,593		1,085		1,180
Collateralized mortgage obligations		209,312		211,010		42,524		42,845
Total securities	$	524,187	$	533,236	$	48,026	$	48,448

Securities with Unrealized Losses, Aggregated by Investment Category with Continuous Unrealized Loss Position

Securities with unrealized losses at September 30, 2012 and December 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	Less than 12 months					12 months or more					Total
September 30, 2012 (in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized  Losses
U.S. Treasury securities and
U.S. Government agencies	$	500	$	(7	)	$	-	$	-		$	500	$	(7	)
Private label mortgage backed security		-		-			4,952		(866	)		4,952		(866	)
Mortgage backed securities - residential,
including Collateralized mortgage obligations		16,336		(60	)		-		-			16,336		(60	)
Total	$	16,836	$	(67	)	$	4,952	$	(866	)	$	21,788	$	(933	)
	Less than 12 months					12 months or more					Total
December 31, 2011 (in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
U.S. Treasury securities and
U.S. Government agencies	$	60,547	$	(235	)	$	-	$	-		$	60,547	$	(235	)
Private label mortgage backed security		-		-			4,542		(1,276	)		4,542		(1,276	)
Mortgage backed securities - residential,
including Collateralized mortgage obligations		136,775		(568	)		-		-			136,775		(568	)
Total	$	197,322	$	(803	)	$	4,542	$	(1,276	)	$	201,864	$	(2,079	)

XML

Composition of Deposits Assumed at Fair Value (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012		Dec. 31, 2011		Sep. 30, 2012 Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Contractual Amount Tennessee Commerce Bank ("TCB")		Sep. 07, 2012 Contractual Amount First Commercial Bank("FCB")		Jan. 27, 2012 Fair Value Adjustments Tennessee Commerce Bank ("TCB")		Sep. 07, 2012 Fair Value Adjustments First Commercial Bank("FCB")		Jan. 27, 2012 Fair Value Tennessee Commerce Bank ("TCB")		Sep. 07, 2012 Fair Value First Commercial Bank("FCB")
Business Acquisition [Line Items]
Demand	$ 562,470		$ 523,708			$ 3,190		$ 4,003						$ 3,190		$ 4,003
Money market accounts	29,461		18,121			11,338		38,187						11,338		38,187
Savings						91,859								91,859
Individual retirement accounts	375,788		305,686			15,486	[1]	16,780	[1]					15,486	[1]	16,780	[1]
Time deposits, $100,000 and over	89,306	[2]	82,970	[2]		278,825	[1]	14,740	[1]					278,825	[1]	14,740	[1]
Other certificates of deposit	157,025	[2]	103,230	[2]		108,003	[1]	62,033	[1]	14	[1]	3	[1]	108,017	[1]	62,036	[1]
Brokered certificates of deposit	89,369	[2]	88,285	[2]		418,940	[1]	53,314	[1]	40	[1]			418,980	[1]	53,314	[1]
Total interest-bearing deposits	1,540,717		1,325,495			927,641		189,057		54		3		927,695		189,060
Total non interest-bearing deposits	514,893		408,483			19,754		7,197						19,754		7,197
Total deposits	$ 2,055,610		$ 1,733,978		$ 52,000	$ 947,395		$ 196,254		$ 54		$ 3		$ 947,449		$ 196,257

[1] denotes a time deposit

[2] Represents a time deposit.

XML

Loans And Allowance for LoanLosses (Tables)

9 Months Ended

Sep. 30, 2012

Composition of Loan Portfolio

The composition of the loan portfolio follows:

(in thousands)	September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	1,144,544	$	985,735
Non owner occupied		80,142		99,161
Commercial real estate		716,516		639,966
Commercial real estate - purchased whole loans		33,374		32,741
Real estate construction		79,162		67,406
Commercial		146,400		119,117
Warehouse lines of credit		166,884		41,496
Home equity		251,072		280,235
Consumer:
Credit cards		8,570		8,580
Overdrafts		733		950
Other consumer		14,960		9,908
Total loans		2,642,357		2,285,295
Less: Allowance for loan losses		24,100		24,063
Total loans, net	$	2,618,257	$	2,261,232

As discussed under Footnote 2 “Acquisitions of Failed Banks,” the above loan balances at September 30, 2012, contained $160 million related to the 2012 TCB and FCB acquisitions.

The contractual amount of the loans purchased in the TCB acquisition decreased from $79 million as of the acquisition date to $45 million as of September 30, 2012. The carrying value of the loans purchased in the TCB acquisition was $57 million as of the acquisition date compared to $34 million as of September 30, 2012.

The contractual amount and carrying value of the loans purchased in the FCB acquisition were $162 million and $126 million, as of September 30, 2012.

The composition of TCB and FCB loans outstanding at September 30, 2012 follows:

September 30, 2012 (in thousands)	TCB		FCB		Total
Residential real estate	$	13,215	$	37,971	$	51,186
Commercial real estate		8,100		69,440		77,540
Real estate construction		5,326		8,732		14,058
Commercial		1,549		9,238		10,787
Home equity		4,755		381		5,136
Consumer:						-
Credit cards		393		-		393
Overdrafts		4		8		12
Other consumer		859		370		1,229
Total loans	$	34,201	$	126,140	$	160,341

Risk Category of Loans by Class of Loans

For all risk rated loans, the Bank’s risk category of loans by class of loans follows:

									Purchased		Purchased
									Credit		Credit
			Special						Impaired		Impaired		Total
September 30, 2012			Mention /				Doubtful /		Loans		Loans		Rated
(in thousands)	Pass		Watch		Substandard		Loss		Group 1		Group 2		Loans*
Residential real estate:
Owner occupied	$	-	$	2,336	$	11,370	$	-	$	4,983	$	-	$	18,689
Non owner occupied		-		4,400		2,524		-		23,294		-		30,218
Commercial real estate		624,382		20,740		17,710		-		53,684		-		716,516
Commercial real estate -
Purchased whole loans		33,374		-		-		-		-		-		33,374
Real estate construction		60,146		1,787		3,056		-		14,173		-		79,162
Commercial		138,356		2,215		589		-		5,240		-		146,400
Warehouse lines of credit		166,884		-		-		-		-		-		166,884
Home equity		-		136		2,223		-		-		-		2,359
Consumer:
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		-		355		58		-		202		-		615
Total rated loans	$	1,023,142	$	31,969	$	37,530	$	-	$	101,576	$	-	$	1,194,217

			Special						Total
			Mention /				Doubtful /		Rated
December 31, 2011 (in thousands)	Pass		Watch		Substandard		Loss		Loans*
Residential real estate:
Owner occupied	$	-	$	1,180	$	14,002	$	-	$	15,182
Non owner occupied		-		2,470		2,295		-		4,765
Commercial real estate		600,338		27,158		12,470		-		639,966
Commercial real estate -
Purchased whole loans		32,741		-		-		-		32,741
Real estate construction		54,963		2,353		10,090		-		67,406
Commercial		116,450		2,294		373		-		119,117
Warehouse lines of credit		41,496		-		-		-		41,496
Home equity		-		-		3,856		-		3,856
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		2		-		2
Total rated loans	$	845,988	$	35,455	$	43,088	$	-	$	924,531

*-The above tables exclude all non classified residential real estate and consumer loans at the respective period ends. It also excludes all non classified small commercial and commercial real estate relationships totaling $100,000 or less. These loans are not rated since they are accruing interest and not past due 80 days or more.

Activity in Allowance for Loan Losses

Activity in the allowance for loan losses follows:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2012			2011			2012			2011
Allowance for loan losses at beginning of period	$	22,510		$	25,931		$	24,063		$	23,079
Charge offs - Traditional Banking		(1,220	)		(2,975	)		(7,444	)		(6,142	)
Charge offs - Refund Anticipation Loans		-			(6	)		(11,097	)		(15,484	)
Total charge offs		(1,220	)		(2,981	)		(18,541	)		(21,626	)
Recoveries - Traditional Banking		267			442			976			1,554
Recoveries - Refund Anticipation Loans		460			693			3,883			3,435
Total recoveries		727			1,135			4,859			4,989
Net loan charge offs - Traditional Banking		(953	)		(2,533	)		(6,468	)		(4,588	)
Net loan charge offs - Refund Anticipation Loans		460			687			(7,214	)		(12,049	)
Net loan charge offs		(493	)		(1,846	)		(13,682	)		(16,637	)
Provision for loan losses - Traditional Banking		2,543			547			6,505			5,454
Provision for loan losses - Refund Anticipation Loans		(460	)		(687	)		7,214			12,049
Total provision for loan losses		2,083			(140	)		13,719			17,503
Allowance for loan losses at end of period	$	24,100		$	23,945		$	24,100		$	23,945

The Bank’s allowance calculation has historically included specific allowance allocations for qualitative factors such as:

● Concentrations of credit;

● Nature, volume and seasoning of particular loan portfolios;

● Experience, ability and depth of lending staff;

● Effects of any changes in risk selection and underwriting standards, and other changes in lending policies, procedures and practices;

● Trends that could impact collateral values;

● Expectations regarding business cycles;

● Credit quality trends (including trends in classified, past due and nonperforming loans);

● Competition, legal and regulatory requirements;

● General national and local economic and business conditions;

● Offering of new loan products; and

● Expansion into new markets

Prior to January 1, 2012, the Bank’s allowance for loan losses calculation was supported with qualitative factors, as described above, in addition to a nominal “unallocated” component that totaled $1.9 million as of December 31, 2011. The Bank believes that historically the “unallocated” allowance properly reflected estimated credit losses determined in accordance with GAAP. The unallocated allowance was primarily related to RB&T’s loan portfolio, which is highly concentrated in the Kentucky and Southern Indiana real estate markets. These markets have remained relatively stable during the current economic downturn, as compared to other parts of the U.S. With the Bank’s recent expansion into the metropolitan Nashville, Tennessee and metropolitan Minneapolis, Minnesota markets, its plans to pursue future acquisitions into potentially new markets through FDIC-assisted transactions and its offering of new loan products, such as mortgage warehouse lines of credit, the Bank elected to revise its methodology to provide a more detailed calculation when estimating the impact of qualitative factors over the Bank’s various loan categories.

In executing this methodology change, the Bank primarily focused on large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment and are generally not included in the scope of ASC Topic 310-10-35 Accounting by Creditors for Impairment of a Loan. These portfolios are typically not graded and not subject to annual review. Such groups of loans include:

● Residential real estate

● Owner Occupied

● Non Owner Occupied

● Home equity

● Consumer:

● Credit cards

● Overdrafts

● Other consumer

See the table below for the quantification of the unallocated allowance methodology change among the loan segments. This methodology change had no impact on the Bank’s net provision for loan losses for the three and nine months ended September 30, 2012.

The following tables present the activity in the allowance for loan losses by portfolio class for the nine months ended September 30, 2012 and 2011:

										Commercial
	Residential Real Estate									Real Estate -			Real						Warehouse
Nine Months Ended	Owner			Non Owner			Commercial			Purchased			Estate						Lines of
September 30, 2012 (in thousands)	Occupied			Occupied			Real Estate			Whole Loans			Construction			Commercial			Credit
Beginning balance	$	5,212		$	1,142		$	7,724		$	-		$	3,042		$	1,025		$	104
Allocation of previously
unallocated allowance		1,117			146			47			-			-			-			-
Provision for loan losses		2,617			255			1,513			40			1,604			(293	)		313
Loans charged off		(2,422	)		(318	)		(353	)		-			(1,796	)		(18	)		-
Recoveries		183			14			70			-			83			21			-
Ending balance	$	6,707		$	1,239		$	9,001		$	40		$	2,933		$	735		$	417
(continued)				Refund			Consumer
	Home			Anticipation			Credit						Other
	Equity			Loans			Cards			Overdrafts			Consumer			Unallocated				Total
Beginning balance	$	2,984		$	-		$	503		$	135		$	227		$	1,965		$	24,063
Allocation of previously
unallocated allowance		536			-			47			17			55			(1,965	)		-
Provision for loan losses		765			7,214			(293	)		(14	)		(2	)		-			13,719
Loans charged off		(1,947	)		(11,097	)		(87	)		(318	)		(185	)		-			(18,541	)
Recoveries		73			3,883			33			332			167			-			4,859
Ending balance	$	2,411		$	-		$	203		$	152		$	262		$	-		$	24,100

										Commercial
	Residential Real Estate									Real Estate -			Real						Warehouse
Nine Months Ended	Owner			Non Owner			Commercial			Purchased			Estate						Lines of
September 30, 2011 (in thousands)	Occupied			Occupied			Real Estate			Whole Loans			Construction			Commercial			Credit
Beginning balance	$	3,775		$	1,507		$	7,214		$	-		$	2,612		$	1,347		$	-
Provision for loan losses		2,372			192			1,512			-			1,083			(322	)		43
Loans charged off		(1,699	)		(512	)		(1,081	)		-			(823	)		(100	)		-
Recoveries		186			4			284			-			231			125			-
Ending balance	$	4,634		$	1,191		$	7,929		$	-		$	3,103		$	1,050		$	43
(continued)				Refund			Consumer
	Home			Anticipation			Credit						Other
	Equity			Loans			Cards			Overdrafts			Consumer			Unallocated			Total
Beginning balance	$	3,581		$	-		$	492		$	125		$	461		$	1,965		$	23,079
Provision for loan losses		555			12,049			114			67			(162	)		-			17,503
Loans charged off		(1,043	)		(15,484	)		(172	)		(486	)		(226	)		-			(21,626	)
Recoveries		100			3,435			24			395			205			-			4,989
Ending balance	$	3,193		$	-		$	458		$	101		$	278		$	1,965		$	23,945

Detail of Non-Performing Loans and Non-Performing Assets

Detail of non-performing loans and non-performing assets follows:

(in thousands)	September 30, 2012			December 31, 2011
Loans on non-accrual status	$	20,436		$	23,306
Loans past due 90 days or more and still on accrual		616			-
Total non-performing loans		21,052			23,306
Other real estate owned		25,148			10,956
Total non-performing assets	$	46,200		$	34,262
Total Company Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.00	%
Traditional Banking Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.10	%

Non Accrual Loans and Loans Due

The following table presents the recorded investment in non-accrual loans and loans past due over 90 days still on accrual by class of loans:

					Loans Past Due 90 Days or More
	Non-Accrual Loans				and Still Accruing Interest
in thousands)	September 30, 2012		December 31, 2011		September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	11,636	$	12,183	$	158	$	-
Non owner occupied		1,582		1,565		-		-
Commercial real estate		2,808		3,032		-		-
Commercial real estate -
purchased whole loans		-		-		-		-
Real estate construction		1,911		2,521		455		-
Commercial		505		373		-		-
Warehouse lines of credit		-		-		-		-
Home equity		1,880		3,603		-		-
Consumer:
Credit cards		-		-		-		-
Overdrafts		-		-		-		-
Other consumer		114		29		3		-
Total	$	20,436	$	23,306	$	616	$	-

Investment in Past Due Loans

The following tables present the aging of the recorded investment in loans by class of loans:

	30 - 59		60 - 89		Greater than		Total		Total
	Days		Days		90 Days		Loans		Loans Not		Total
September 30, 2012 (in thousands)	Past Due		Past Due		Past Due *		Past Due		Past Due		Loans
Residential real estate:
Owner occupied	$	2,488	$	968	$	7,034	$	10,490	$	1,134,054	$	1,144,544
Non owner occupied		842		5		602		1,449		78,693		80,142
Commercial real estate		446		606		737		1,789		714,727		716,516
Commercial real estate - purchased
whole loans		-		-		-		-		33,374		33,374
Real estate construction		-		-		1,974		1,974		77,188		79,162
Commercial		-		191		67		258		146,142		146,400
Warehouse lines of credit		-		-		-		-		166,884		166,884
Home equity		814		89		676		1,579		249,493		251,072
Consumer:
Credit cards		50		10		-		60		8,510		8,570
Overdrafts		128		1		-		129		604		733
Other consumer		84		72		8		164		14,796		14,960
Total	$	4,852	$	1,942	$	11,098	$	17,892	$	2,624,465	$	2,642,357

The Bank had $160 million in loans outstanding related to the 2012 acquisitions of failed banks at September 30, 2012, with approximately $733,000 of the purchased loans (accounted for under both ASC Topic 310-20 and ASC Topic 310-30) past due 30 or more days. There were no past due loans related to the FCB acquisition at September 30, 2012, as the Bank was acquired on September 7, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

	30 - 59		60 - 89		Greater than		Total		Total
	Days		Days		90 Days		Loans		Loans Not		Total
December 31, 2011 (in thousands)	Past Due		Past Due		Past Due *		Past Due		Past Due		Loans
Residential real estate:
Owner occupied	$	4,275	$	1,850	$	7,083	$	13,208	$	972,527	$	985,735
Non owner occupied		51		71		969		1,091		98,070		99,161
Commercial real estate		2,094		-		3,032		5,126		634,840		639,966
Commercial real estate - purchased
whole loans		-		-		-		-		32,741		32,741
Real estate construction		-		-		541		541		66,865		67,406
Commercial		-		16		89		105		119,012		119,117
Warehouse lines of credit		-		-		-		-		41,496		41,496
Home equity		582		773		2,686		4,041		276,194		280,235
Consumer:
Credit cards		40		13		-		53		8,527		8,580
Overdrafts		129		-		-		129		821		950
Other consumer		60		79		-		139		9,769		9,908
Total loans	$	7,231	$	2,802	$	14,400	$	24,433	$	2,260,862	$	2,285,295

* - All loans that were 90 days or more past due as of September 30, 2012 and December 31, 2011 were on non-accrual status, except for purchased credit impaired loans accounted for under ASC Topic 310-30.

Bank's Impaired Loans

Information regarding the Bank’s impaired loans follows:

(in thousands)	September 30, 2012		December 31, 2011
Loans with no allocated allowance for loan losses	$	47,103	$	32,171
Loans with allocated allowance for loan losses		44,615		45,022
Total impaired loans	$	91,718	$	77,193
Amount of the allowance for loan losses allocated	$	6,664	$	7,086

Allowance for Loan Losses and Recorded Investment

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio class based on impairment method as of September 30, 2012 and December 31, 2011:

							Commercial
	Residential Real Estate						Real Estate -		Real				Warehouse
	Owner		Non Owner		Commercial		Purchased		Estate				Lines of
September 30, 2012 (in thousands)	Occupied		Occupied		Real Estate		Whole Loans		Construction		Commercial		Credit
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	1,429	$	566	$	2,705	$	-	$	1,291	$	367	$	-
Collectively evaluated for
impairment		5,278		673		6,296		40		1,642		368		417
Acquired with deteriorated
credit quality		-		-		-		-		-		-		-
Total ending allowance
for loan losses	$	6,707	$	1,239	$	9,001	$	40	$	2,933	$	735	$	417
Loans:
Impaired loans individually
evaluated	$	37,993	$	5,272	$	36,114	$	-	$	5,979	$	4,694	$	-
Loans collectively evaluated for
impairment		1,106,551		74,870		680,402		33,374		73,183		141,706		166,884
Loans acquired with deteriorated
credit quality		-		-		-		-		-		-		-
Total ending loan balance	$	1,144,544	$	80,142	$	716,516	$	33,374	$	79,162	$	146,400	$	166,884
(continued)			Consumer
	Home		Credit				Other
	Equity		Cards		Overdrafts		Consumer		Total
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	306	$	-	$	-	$	-	$	6,664
Collectively evaluated for
impairment		2,105		203		152		262		17,436
Acquired with deteriorated
credit quality		-		-		-		-		-
Total ending allowance
for loan losses	$	2,411	$	203	$	152	$	262	$	24,100
Loans:
Impaired loans individually
evaluated	$	1,300	$	-	$	-	$	366	$	91,718
Loans collectively evaluated for
impairment		249,772		8,570		733		14,594		2,550,639
Loans acquired with deteriorated
credit quality		-		-		-		-		-
Total ending loan balance	$	251,072	$	8,570	$	733	$	14,960	$	2,642,357

							Commercial
	Residential Real Estate						Real Estate -		Real				Warehouse
	Owner		Non Owner		Commercial		Purchased		Estate				Lines of
December 31, 2011 (in thousands)	Occupied		Occupied		Real Estate		Whole Loans		Construction		Commercial		Credit
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	1,350	$	437	$	1,782	$	-	$	2,298	$	237	$	-
Collectively evaluated for
impairment		3,862		705		5,942		-		744		788		104
Total ending allowance
for loan losses	$	5,212	$	1,142	$	7,724	$	-	$	3,042	$	1,025	$	104
Loans:
Impaired loans individually
evaluated	$	25,803	$	2,777	$	28,046	$	-	$	12,968	$	4,492	$	-
Loans collectively evaluated for
impairment		959,932		96,384		611,920		32,741		54,438		114,625		41,496
Total ending loan balance	$	985,735	$	99,161	$	639,966	$	32,741	$	67,406	$	119,117	$	41,496
(continued)			Consumer
	Home		Credit				Other
	Equity		Cards		Overdrafts		Consumer		Unallocated		Total
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	982	$	-	$	-	$	-	$	-	$	7,086
Collectively evaluated for
impairment		2,002		503		135		227		1,965		16,977
Total ending allowance
for loan losses	$	2,984	$	503	$	135	$	227	$	1,965	$	24,063
Loans:
Impaired loans individually
evaluated	$	3,107	$	-	$	-	$	-	$	-	$	77,193
Loans collectively evaluated for
impairment		277,128		8,580		950		9,908		-		2,208,102
Total ending loan balance	$	280,235	$	8,580	$	950	$	9,908	$	-	$	2,285,295

The following tables present loans individually evaluated for impairment by class of loans as of September 30, 2012 and December 31, 2011. The difference between the “Unpaid Principal Balance” and “Recorded Investment” columns represents life-to-date partial write downs/charge offs taken on individual impaired credits.

							Three Months Ended				Nine Months Ended
							September 30, 2012				September 30, 2012
	Unpaid				Allowance for		Average		Interest		Average		Interest
	Principal		Recorded		Loan Losses		Recorded		Income		Recorded		Income
September 30, 2012  (in thousands)	Balance		Investment		Allocated		Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Residential real estate:
Owner occupied	$	30,879	$	30,879	$	-	$	28,249	$	177	$	25,378	$	397
Non owner occupied		2,557		2,557		-		2,097		138		1,539		138
Commercial real estate		9,257		9,257		-		10,416		404		8,924		456
Commercial real estate - purchased whole loans		-		-		-		-		-		-		-
Real estate construction		1,794		1,794		-		2,637		35		3,018		54
Commercial		2,082		2,082		-		2,096		28		2,127		68
Warehouse lines of credit		-		-		-		-		-		-		-
Home equity		168		168		-		782		-		648		-
Consumer:
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		366		366		-		214		13		123		13
Impaired loans with an allowance recorded:
Residential real estate:
Owner occupied		7,169		7,114		1,429		6,927		6		5,886		33
Non owner occupied		2,715		2,715		566		2,270		6		2,249		33
Commercial real estate		27,265		26,857		2,705		27,233		236		26,164		738
Commercial real estate - purchased whole loans		-		-		-		-		-		-		-
Real estate construction		5,304		4,185		1,291		5,165		36		6,108		108
Commercial		2,612		2,612		367		2,583		47		2,520		116
Warehouse lines of credit		-		-		-		-		-		-		-
Home equity		1,132		1,132		306		1,297		6		1,675		14
Consumer:				-
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		-		-		-		-		-		-		-
Total impaired loans		93,300		91,718		6,664		91,966		1,132		86,359		2,168

							Twelve Months Ended
							December 31, 2011
	Unpaid				Allowance for		Average		Interest
	Principal		Recorded		Loan Losses		Recorded		Income
December 31, 2011  (in thousands)	Balance		Investment		Allocated		Investment		Recognized
Impaired loans with no related allowance recorded:
Residential real estate:
Owner occupied	$	21,033	$	21,033	$	-	$	15,272	$	296
Non owner occupied		757		329		-		312		-
Commercial real estate		5,468		5,468		-		3,735		84
Commercial real estate - purchased whole loans		-		-		-		-		-
Real estate construction		2,824		2,625		-		1,589		72
Commercial		2,011		2,011		-		1,413		4
Warehouse lines of credit		-		-		-		-		-
Home equity		841		705		-		492		16
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		-		-		-
Impaired loans with an allowance recorded:
Residential real estate:
Owner occupied		4,864		4,770		1,350		3,137		22
Non owner occupied		2,451		2,448		437		1,983		52
Commercial real estate		23,052		22,578		1,782		17,916		723
Commercial real estate - purchased whole loans		-		-		-		-		-
Real estate construction		11,323		10,343		2,298		9,291		179
Commercial		2,481		2,481		237		3,137		16
Warehouse lines of credit		-		-		-		-		-
Home equity		2,402		2,402		982		1,434		-
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		-		-		-
Total impaired loans		79,507		77,193		7,086		59,711		1,464

TDRs Differentiated by Loan Type and Accrual Status

Detail of TDRs differentiated by loan type and accrual status follows:

	Troubled Debt		Troubled Debt		Total
	Restructurings on		Restructurings on		Troubled Debt
September 30, 2012 (in thousands)	Non-Accrual Status		Accrual Status		Restructurings
Residential real estate	$	5,378	$	33,273	$	38,651
Commercial real estate		2,438		29,435		31,873
Real estate construction		1,974		3,060		5,034
Commercial		486		5,075		5,561
Total troubled debt restructurings	$	10,276	$	70,843	$	81,119

Approximately $12 million in TDRs were added during the first nine months of 2012 in connection with the acquisitions of failed banks. There were no TDRs related to the FCB acquisition at September 30, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

	Troubled Debt		Troubled Debt		Total
	Restructurings on		Restructurings on		Troubled Debt
December 31, 2011 (in thousands)	Non-Accrual Status		Accrual Status		Restructurings
Residential real estate	$	2,573	$	24,557	$	27,130
Commercial real estate		1,294		22,246		23,540
Real estate construction		2,521		9,598		12,119
Commercial		-		4,233		4,233
Total troubled debt restructurings	$	6,388	$	60,634	$	67,022

TDR Loan Modifications Outstanding

A summary of the categories of TDR loan modifications outstanding and respective performance under modified terms at September 30, 2012 and December 31, 2011 follows:

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
September 30, 2012 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	1,911	$	1,727	$	3,638
Rate reduction		21,456		1,800		23,256
Forbearance for 3-6 months		3,065		613		3,678
First modification extension		2,595		225		2,820
Subsequent modification extension		5,259		-		5,259
Total residential TDRs		34,286		4,365		38,651
Commercial related and construction loans:
Interest only payments for 6-24 months		10,096		708		10,804
Rate reduction		5,729		262		5,991
Forbearance for 3-6 months		747		829		1,576
First modification extension		10,816		1,146		11,962
Subsequent modification extension		12,135		-		12,135
Total commercial TDRs		39,523		2,945		42,468
Total troubled debt restructurings	$	73,809	$	7,310	$	81,119

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
December 31, 2011 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	5,990	$	373	$	6,363
Rate reduction		13,037		2,690		15,727
Forbearance for 3-6 months		-		-		-
First modification extension		849		728		1,577
Subsequent modification extension		3,358		105		3,463
Total residential TDRs		23,234		3,896		27,130
Commercial related and construction loans:
Interest only payments for 6-24 months		9,643		1,752		11,395
Rate reduction		1,221		624		1,845
Forbearance for 3-6 months		160		855		1,015
First modification extension		15,526		541		16,067
Subsequent modification extension		9,535		35		9,570
Total commercial TDRs		36,085		3,807		39,892
Total troubled debt restructurings	$	59,319	$	7,703	$	67,022

As of September 30, 2012 and December 31, 2011, 91% and 89% of the Bank’s TDRs were performing according to their modified terms. The Bank had provided $5 million of specific reserve allocations to customers whose loan terms have been modified in TDRs as of September 30, 2012 and December 31, 2011, respectively. Specific reserve allocations are generally assessed prior to loans being modified as a TDR, as most of these loans migrate from the Bank’s internal classified loan list and have been specifically provided for or reserved for as part of the Bank’s normal loan loss provisioning methodology. The Bank has not committed to lend any additional material amounts to its existing TDR relationships at September 30, 2012.

A summary of the categories of TDR loan modifications that occurred during the nine months ended September 30, 2012 follows:

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
September 30, 2012 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	511	$	1,727	$	2,238
Rate reduction		9,266		454		9,720
Forbearance for 3-6 months		3,347		410		3,757
First modification extension		2,595		225		2,820
Subsequent modification extension		1,149		613		1,762
Total residential TDRs		16,868		3,429		20,297
Commercial related and construction loans:
Interest only payments for 6 - 12 months		3,690		708		4,398
Rate reduction		3,026		-		3,026
Forbearance for 3-6 months		593		-		593
First modification extension		9,389		455		9,844
Subsequent modification extension		-		-		-
Total commercial TDRs		16,698		1,163		17,861
Total troubled debt restructurings	$	33,566	$	4,592	$	38,158

TDR Loan Modification

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification:

Troubled Debt Restructurings
That Subsequently Defaulted:	Number of		Recorded
($'s in thousands)	Loans		Investment
Residential real estate		11	$	2,980
Commercial real estate		3		970
Commercial real estate -
purchased whole loans		-		-
Real estate construction		4		1,974
Commercial		-		-
Warehouse lines of credit		-		-
Home equity		-		-
Consumer:
Credit cards		-		-
Overdrafts		-		-
Other consumer		-		-
Total		18	$	5,924

XML

Real Estate Loans Pledged to Collateralize Advances and Letters of Credit (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
Real estate loans pledged to collateralize advances and letters of credit with FHLB	$ 434,000
First Lien, Single Family Residential Real Estate
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
Real estate loans pledged to collateralize advances and letters of credit with FHLB	787,078	670,819
Home Equity
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
Real estate loans pledged to collateralize advances and letters of credit with FHLB	49,425	60,211
Multi-Family Commercial Real Estate
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
Real estate loans pledged to collateralize advances and letters of credit with FHLB	$ 7,353	$ 14,697

XML

Consolidated Statement of Stockholders' Equity (Parenthetical) (USD $)	9 Months Ended
	Sep. 30, 2012
Common Stock Class A
Dividend declared common stock, per share	$ 0.484
Common Stock Class B
Dividend declared common stock, per share	$ 0.440

XML

Consolidated Balance Sheets (Parenthetical) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Securities to be held to maturity, fair value	$ 48,448	$ 28,342
Loans, allowance for loan losses	$ 24,100	$ 24,063

XML

Off Balance Sheet Risks, Commitments and Contingent Liabilities

9 Months Ended

Sep. 30, 2012

Off Balance Sheet Risks, Commitments and Contingent Liabilities

9.             OFF BALANCE SHEET RISKS, COMMITMENTS AND CONTINGENT LIABILITIES

The Bank, in the normal course of business, is party to financial instruments with off balance sheet risk. These financial instruments primarily include commitments to extend credit and standby letters of credit. The contract or notional amounts of these instruments reflect the potential future obligations of the Bank pursuant to those financial instruments. Creditworthiness for all instruments is evaluated on a case by case basis in accordance with the Bank’s credit policies. Collateral from the customer may be required based on the Bank’s credit evaluation of the customer and may include business assets of commercial customers, as well as personal property and real estate of individual customers or guarantors.

The Bank also extends binding commitments to customers and prospective customers. Such commitments assure the borrower of financing for a specified period of time at a specified rate. The risk to the Bank under such loan commitments is limited by the terms of the contracts. For example, the Bank may not be obligated to advance funds if the customer’s financial condition deteriorates or if the customer fails to meet specific covenants. An approved but unfunded loan commitment represents a potential credit risk once the funds are advanced to the customer. Unfunded loan commitments also represent liquidity risk since the customer may demand immediate cash that would require funding and interest rate risk as market interest rates may rise above the rate committed. In addition, since a portion of these loan commitments normally expire unused, the total amount of outstanding commitments at any point in time may not require future funding.

As of September 30, 2012, exclusive of Mortgage Banking loan commitments, the Bank had outstanding loan commitments of $509 million, which included unfunded home equity lines of credit totaling $231 million. As of December 31, 2011, exclusive of Mortgage Banking loan commitments, the Bank had outstanding loan commitments of $486 million, which included unfunded home equity lines of credit totaling $238 million. These commitments generally have open-ended maturities and variable rates.

Standby letters of credit are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. The terms and risk of loss involved in issuing standby letters of credit are similar to those involved in issuing loan commitments and extending credit. Commitments outstanding under standby letters of credit totaled $18 million and $19 million at September 30, 2012 and December 31, 2011. In addition to credit risk, the Bank also has liquidity risk associated with standby letters of credit because funding for these obligations could be required immediately. The Bank does not deem this risk to be material.

At September 30, 2012 and December 31, 2011 the Bank had $12 and $11 million in letters of credit from the FHLB issued on behalf of two RB&T clients. These letters of credit were used as credit enhancements for client bond offerings and reduced RB&T’s available borrowing line at the FHLB. The Bank uses a blanket pledge of eligible real estate loans to secure these letters of credit.

On August 1, 2011, a lawsuit was filed in the United States District Court for the Western District of Kentucky styled Brenda Webb vs. Republic Bank & Trust Company d/b/a Republic Bank, Civil Action No. 3:11-CV-00423-TBR. The Complaint was brought as a putative class action and seeks monetary damages, restitution and declaratory relief allegedly arising from the manner in which RB&T assessed overdraft fees. In the Complaint, the Plaintiff pleads six claims against RB&T alleging: breach of contract and breach of the covenant of good faith and fair dealing (Count I), unconscionability (Count II), conversion (Count III), unjust enrichment (Count IV), violation of the Electronic Funds Transfer Act and Regulation E (Count V), and violations of the Kentucky Consumer Protection Act, KRS §367, et seq. (Count VI). RB&T filed a Motion to Dismiss the case on January 12, 2012. In response, Plaintiff filed its Motion to Amend the Complaint on February 23, 2012. In Plaintiff’s proposed Amended Complaint, Plaintiff acknowledges disclosure of the Overdraft Honor Policy and does not seek to add any claims to the Amended Complaint. However, Plaintiff divided the breach of contract and breach of the covenant of good faith and fair dealing claims into two counts (Counts One and Two). In the original Complaint, those claims were combined in Count One. RB&T filed its objection to Plaintiff’s Motion to Amend. On June 16, 2012, the District Court denied the Plaintiff’s Motion to Amend concluding that she lacked the ability to automatically amend the complaint as of right. However, the Court held that she could be permitted to amend if she could first demonstrate that her amendment would not be futile and that she had standing to sue despite RB&T’s offer of judgment. The Court declined to rule on that issue at this time and ordered the case stayed pending a decision by the United States Court of Appeals for the Sixth Circuit in a case on appeal with the same standing issue. The Sixth Circuit is in turn waiting for the ruling of the United States Supreme Court in yet another case with the same standing issue. RB&T intends to vigorously defend its case. Management continues to closely monitor this case, but is unable to estimate, at this time, the possible loss or range of possible loss, if any, that may result from this lawsuit.

XML

Document and Entity Information	9 Months Ended
	Sep. 30, 2012	Oct. 31, 2012 Class A Common Stock	Oct. 31, 2012 Class B Common Stock
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Sep. 30, 2012
Document Fiscal Year Focus	2012
Document Fiscal Period Focus	Q3
Trading Symbol	RBCAA
Entity Registrant Name	REPUBLIC BANCORP INC /KY/
Entity Central Index Key	0000921557
Current Fiscal Year End Date	--12-31
Entity Filer Category	Accelerated Filer
Entity Common Stock, Shares Outstanding		18,674,767	2,271,346

XML

Earnings Per Share

9 Months Ended

Sep. 30, 2012

Earnings Per Share

10.           EARNINGS PER SHARE

Class A and Class B shares participate equally in undistributed earnings. The difference in earnings per share between the two classes of common stock results solely from the 10% per share cash dividend premium paid on Class A Common Stock over that paid on Class B Common Stock.

A reconciliation of the combined Class A and Class B Common Stock numerators and denominators of the earnings per share and diluted earnings per share computations is presented below:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands, except per share data)	2012		2011		2012		2011
Net income	$	20,668	$	7,870	$	112,718	$	87,945
Weighted average shares outstanding		20,948		20,953		20,954		20,942
Effect of dilutive securities		81		41		78		50
Average shares outstanding including
dilutive securities		21,029		20,994		21,032		20,992
Basic earnings per share:
Class A Common Share	$	0.99	$	0.38	$	5.38	$	4.20
Class B Common Share		0.97		0.36		5.34		4.16
Diluted earnings per share:
Class A Common Share	$	0.98	$	0.38	$	5.36	$	4.19
Class B Common Share		0.97		0.36		5.32		4.15

Stock options excluded from the detailed earnings per share calculation because their impact was antidilutive are as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2012		2011		2012		2011
Antidilutive stock options		219,350		600,676		219,350		605,676

XML

Mortgage Banking Income (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Participating Mortgage Loans [Line Items]
Net gain on sale of mortgage loans held for sale	$ 2,819	$ 1,511	$ 6,541	$ 2,976
Change in mortgage servicing rights valuation allowance	(160)	(203)	(129)	(203)
Loan servicing income, net of amortization	(385)	44	(821)	319
Total Mortgage Banking income	$ 2,274	$ 1,352	$ 5,591	$ 3,092

XML

Consolidated Statements of Income (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
INTEREST INCOME:
Loans, including fees	$ 31,292,000	$ 30,225,000	$ 137,118,000	$ 148,229,000
Taxable investment securities	2,483,000	3,864,000	8,654,000	11,549,000
Federal Home Loan Bank stock and other	353,000	337,000	1,757,000	1,730,000
Total interest income	34,128,000	34,426,000	147,529,000	161,508,000
INTEREST EXPENSE:
Deposits	1,197,000	2,057,000	3,949,000	7,267,000
Securities sold under agreements to repurchase and other short-term borrowings	110,000	111,000	340,000	535,000
Federal Home Loan Bank advances	3,619,000	4,467,000	11,245,000	13,857,000
Subordinated note	630,000	628,000	1,891,000	1,886,000
Total interest expense	5,556,000	7,263,000	17,425,000	23,545,000
NET INTEREST INCOME	28,572,000	27,163,000	130,104,000	137,963,000
Provision for loan losses	2,083,000	(140,000)	13,719,000	17,503,000
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES	26,489,000	27,303,000	116,385,000	120,460,000
Non interest income:
Service charges on deposit accounts	3,438,000	3,421,000	10,027,000	10,581,000
Refund transfer fees	231,000	425,000	78,127,000	88,071,000
Mortgage banking income	2,274,000	1,352,000	5,591,000	3,092,000
Debit card interchange fee income	1,390,000	1,415,000	4,387,000	4,392,000
Bargain purchase gain	26,923,000		54,726,000
Gain on sale of banking center		2,856,000		2,856,000
Gain on sale of securities available for sale		301,000	56,000	2,208,000
Total impairment losses on investment securities				(279,000)
Gain recognized in other comprehensive income
Net impairment loss recognized in earnings				(279,000)
Other	589,000	706,000	2,826,000	2,235,000
Total non interest income	34,845,000	10,476,000	155,740,000	113,156,000
NON INTEREST EXPENSES:
Salaries and employee benefits	14,921,000	13,145,000	46,205,000	43,634,000
Occupancy and equipment, net	5,718,000	5,138,000	16,936,000	16,436,000
Communication and transportation	1,045,000	1,081,000	4,667,000	4,468,000
Marketing and development	828,000	736,000	2,670,000	2,508,000
FDIC insurance expense	287,000	918,000	1,008,000	3,718,000
Bank franchise tax expense	729,000	713,000	3,363,000	2,992,000
Data processing	1,030,000	787,000	3,446,000	2,352,000
Debit card interchange expense	648,000	566,000	1,909,000	1,690,000
Supplies	270,000	409,000	1,748,000	1,617,000
Other real estate owned expense	1,328,000	608,000	2,488,000	1,467,000
Charitable contributions	232,000	178,000	3,110,000	5,710,000
Legal expense	388,000	784,000	1,283,000	3,123,000
FDIC civil money penalty				2,000,000
FHLB advance prepayment expense			2,436,000
Other	2,338,000	1,375,000	7,097,000	6,067,000
Total non interest expenses	29,762,000	26,438,000	98,366,000	97,782,000
INCOME BEFORE INCOME TAX EXPENSE	31,572,000	11,341,000	173,759,000	135,834,000
INCOME TAX EXPENSE	10,904,000	3,471,000	61,041,000	47,889,000
NET INCOME	20,668,000	7,870,000	112,718,000	87,945,000
Tennessee Commerce Bank ("TCB")
INTEREST INCOME:
Loans, including fees	729,000		2,372,000
Taxable investment securities	253,000		696,000
Total interest income	982,000		3,068,000
INTEREST EXPENSE:
Deposits	9,000		56,000
Total interest expense	9,000		56,000
NET INTEREST INCOME	973,000		3,012,000
Provision for loan losses
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES	973,000		3,012,000
Non interest income:
Service charges on deposit accounts	24,000		48,000
Bargain purchase gain	(189,000)		27,614,000
Gain on sale of securities available for sale			56,000
Other	74,000		700,000
Total non interest income	(91,000)		28,418,000
NON INTEREST EXPENSES:
Salaries and employee benefits	488,000		2,497,000
Occupancy and equipment, net	188,000		774,000
Communication and transportation	29,000		189,000
Marketing and development	(15,000)		4,000
FDIC insurance expense	8,000		60,000
Data processing	78,000		685,000
Supplies	7,000		28,000
Other real estate owned expense	58,000		161,000
Other	183,000		963,000
Total non interest expenses	1,024,000		5,361,000
INCOME BEFORE INCOME TAX EXPENSE	(142,000)		26,069,000
First Commercial Bank("FCB")
INTEREST INCOME:
Loans, including fees	474,000		474,000
Taxable investment securities	4,000		4,000
Total interest income	478,000		478,000
INTEREST EXPENSE:
Deposits	141,000		141,000
Total interest expense	141,000		141,000
NET INTEREST INCOME	337,000		337,000
Provision for loan losses
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES	337,000		337,000
Non interest income:
Service charges on deposit accounts	7,000		7,000
Bargain purchase gain	27,112,000		27,112,000
Other	1,000		1,000
Total non interest income	27,120,000		27,120,000
NON INTEREST EXPENSES:
Salaries and employee benefits	613,000		613,000
Occupancy and equipment, net	210,000		210,000
Communication and transportation	15,000		15,000
FDIC insurance expense	9,000		9,000
Data processing	265,000		265,000
Supplies	41,000		41,000
Other real estate owned expense	165,000		165,000
Other	644,000		644,000
Total non interest expenses	1,962,000		1,962,000
INCOME BEFORE INCOME TAX EXPENSE	$ 25,495,000		$ 25,495,000
Class A Common Stock
BASIC EARNINGS PER SHARE:
Basic earnings per share	$ 0.99	$ 0.38	$ 5.38	$ 4.20
DILUTED EARNINGS PER SHARE:
Diluted earnings per share	$ 0.98	$ 0.38	$ 5.36	$ 4.19
Class B Common Stock
BASIC EARNINGS PER SHARE:
Basic earnings per share	$ 0.97	$ 0.36	$ 5.34	$ 4.16
DILUTED EARNINGS PER SHARE:
Diluted earnings per share	$ 0.97	$ 0.36	$ 5.32	$ 4.15

XML

Loans And Allowance for LoanLosses

9 Months Ended

Sep. 30, 2012

Loans And Allowance for LoanLosses

4.           LOANS AND ALLOWANCE FOR LOAN LOSSES

The composition of the loan portfolio follows:

(in thousands)	September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	1,144,544	$	985,735
Non owner occupied		80,142		99,161
Commercial real estate		716,516		639,966
Commercial real estate - purchased whole loans		33,374		32,741
Real estate construction		79,162		67,406
Commercial		146,400		119,117
Warehouse lines of credit		166,884		41,496
Home equity		251,072		280,235
Consumer:
Credit cards		8,570		8,580
Overdrafts		733		950
Other consumer		14,960		9,908
Total loans		2,642,357		2,285,295
Less: Allowance for loan losses		24,100		24,063
Total loans, net	$	2,618,257	$	2,261,232

As discussed under Footnote 2 “Acquisitions of Failed Banks,” the above loan balances at September 30, 2012, contained $160 million related to the 2012 TCB and FCB acquisitions.

The contractual amount of the loans purchased in the TCB acquisition decreased from $79 million as of the acquisition date to $45 million as of September 30, 2012. The carrying value of the loans purchased in the TCB acquisition was $57 million as of the acquisition date compared to $34 million as of September 30, 2012.

The contractual amount and carrying value of the loans purchased in the FCB acquisition were $162 million and $126 million, as of September 30, 2012.

The composition of TCB and FCB loans outstanding at September 30, 2012 follows:

September 30, 2012 (in thousands)	TCB		FCB		Total
Residential real estate	$	13,215	$	37,971	$	51,186
Commercial real estate		8,100		69,440		77,540
Real estate construction		5,326		8,732		14,058
Commercial		1,549		9,238		10,787
Home equity		4,755		381		5,136
Consumer:						-
Credit cards		393		-		393
Overdrafts		4		8		12
Other consumer		859		370		1,229
Total loans	$	34,201	$	126,140	$	160,341

Credit Quality Indicators

Bank procedures for assessing and maintaining credit gradings differs slightly depending on whether a new or renewed loan is being underwritten, or whether an existing loan is being re-evaluated for potential credit quality concerns. The latter usually occurs upon receipt of updated financial information, or other pertinent data, that would potentially cause a change in the loan grade. Specific Bank procedures follow:

● For new and renewed commercial, commercial real estate and real estate construction, the Bank’s Credit Administration Department (“CAD”), which acts independently of the loan officer, assigns the credit quality grade to the loan. Loan grades for new commercial, commercial real estate and real estate construction loans with an aggregate credit exposure of $1.5 million or greater are validated by the Senior Loan Committee (“SLC”). Loan grades for renewed commercial, commercial real estate and real estate construction loans with an aggregate credit exposure of $2 million or greater, are also validated by the SLC.

● The SLC is chaired by the Chief Operating Officer of Commercial Banking (“COO”) and includes the Bank’s Chief Commercial Credit Officer (“CCCO”) and is attended by the Bank’s Chief Risk Management Officer (“CRMO”).

● Commercial loan officers are responsible for reviewing their loan portfolios and reporting any adverse material changes to the CCCO. When circumstances warrant a review and possible change in the credit quality grade, loan officers are required to notify the Bank’s CAD.

● The COO meets monthly with commercial loan officers to discuss the status of past due loans and possible classified loans. These meetings are also designed to give loan officers an opportunity to identify an existing loan that should be downgraded.

● Monthly, members of senior management along with managers of Commercial Lending, CAD, Special Assets and Retail Collections attend a Special Asset Committee (“SAC”) meeting. The SAC reviews all commercial and commercial real estate past due, classified, and impaired loans in excess of $100,000 and discusses the relative trends and current status of these assets. In addition, the SAC reviews all retail residential real estate loans exceeding $750,000 and all home equity loans exceeding $100,000 that are 80-days or more past due or that are on non-accrual status. SAC also reviews the actions taken by management regarding foreclosure mitigation, loan extensions, troubled debt restructures and collateral repossessions. Based on the information reviewed in this meeting, the SAC approves all specific loan loss allocations to be recognized by the Bank within its Allowance for Loan Loss analysis.

● All new and renewed warehouse lending loans are approved by the SLC and Executive Loan Committee. The CAD assigns the initial credit quality grade to warehouse lending loans. Monthly, members of senior management along with the SLC, review warehouse lending activity and monitor key performance indicators such as average days outstanding, average FICO, average LTV and other important factors.

On at least an annual basis, the Bank’s internal loan review department analyzes all aggregate lending relationships with outstanding balances greater than $1 million that are internally classified as “Special Mention/Watch,” “Substandard,” “Doubtful” or “Loss.” In addition, for all “Pass” rated loans, the Bank analyzes, on at least an annual basis, all aggregate lending relationships with outstanding balances exceeding $4 million.

The Banks’s credit quality indicators consist of an internal grading system used to assign grades to all loans except residential real estate, consumer loans and purchased credit impaired loans. The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, public information, and current economic trends. The Bank also considers the fair value of the underlying collateral and the strength and willingness of the guarantor(s). The Bank analyzes loans individually and based on this analysis, establishes a credit risk rating. The Bank uses the following definitions for risk ratings:

Risk Grade 1 – Excellent (Pass): Loans fully secured by liquid collateral, such as certificates of deposit, reputable bank letters of credit, or other cash equivalents; loans fully secured by publicly traded marketable securities where there is no impediment to liquidation; or loans to any publicly held company with a current long-term debt rating of A or better.

Risk Grade 2 – Good (Pass): Loans to businesses that have strong financial statements containing an unqualified opinion from a Certified Public Accounting firm and at least three consecutive years of profits; loans supported by unaudited financial statements containing strong balance sheets, five consecutive years of profits, a five-year satisfactory relationship with the Bank, and key balance sheet and income statement trends that are either stable or positive; loans that are guaranteed or otherwise backed by the full faith and credit of the U.S. government or an agency thereof, such as the Small Business Administration; or loans to publicly held companies with current long-term debt ratings of Baa or better.

Risk Grade 3 – Satisfactory (Pass): Loans supported by financial statements (audited or unaudited) that indicate average or slightly below average risk and having some deficiency or vulnerability to changing economic conditions; loans with some weakness but offsetting features of other support are readily available; loans that are meeting the terms of repayment, but which may be susceptible to deterioration if adverse factors are encountered.

Risk Grade 4 – Satisfactory/Monitored (Pass): Loans in this category are considered to be of acceptable credit quality, but contain greater credit risk than Satisfactory loans due to weak balance sheets, marginal earnings or cash flow, or other uncertainties. These loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in a Satisfactory/Monitored loan is within acceptable underwriting guidelines so long as the loan is given the proper level of management supervision.

Risk Grade 5 – Special Mention/Watch: Loans that possess some credit deficiency or potential weakness that deserves close attention. Such loans pose an unwarranted financial risk that, if not corrected, could weaken the loan by adversely impacting the future repayment ability of the borrower. The key distinctions of a Special Mention/Watch classification are that (1) it is indicative of an unwarranted level of risk and (2) credit weaknesses are not defined impairments to the primary source of repayment and are consider potential.

Purchased Credit Impaired Loans Group 1 (“PCI-1”): To the extent that purchased credit impaired loans, accounted for under ASC Topic 310-30 are performing in accordance with management’s performance expectations established in conjunction with the determination of the day-one fair values, such loans are not risk rated in the same categories as the Bank’s originated loans and are not considered in the determination of the required allowance for loan and lease losses. These loans are classified in the “PCI-1” category within the Bank’s classified loans, which is the equivalent of a “Watch” classification for the Bank’s originated loans.

PCI-1 loans may include loans that qualify as Troubled Debt Restructurings (“TDRs”), and therefore impaired, under the applicable TDR accounting standards. These TDRs within the PCI-1 category, however, will not be downgraded to Purchased Credit Impaired Group 2 Loans and will not require an additional provision for loan losses if their restructured cash flows are within management’s initial expectations when the loans were booked at fair value as of their date(s) of acquisition.

Any improvement in the expected performance of a PCI-1 loan would result in an adjustment to accretable yield, which would have a positive impact on interest income.

Purchased Credit Impaired Loans Group 2 (“PCI-2”): To the extent that purchased credit impaired loans, accounted for under ASC Topic 310-30 have deteriorated from management’s expectation established in conjunction with the determination of the day-one fair values, such loans will be considered impaired, and are considered in the determination of the required level of allowance for loan and lease losses. These loans are classified in the “PCI-2” category within the Bank’s classified loans, which is the equivalent of a “Substandard” classification for the Bank’s originated loans.

Any decrease in the expected cash flows will generally result in a provision for loan and lease losses.  Any improvement in the expected performance of a PCI-2 loan would result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.

See additional discussion regarding purchased credit impaired loans under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

Risk Grade 6 – Substandard:One or more of the following characteristics may be exhibited in loans classified Substandard:

● Loans that possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.

● Loans are inadequately protected by the current net worth and paying capacity of the obligor.

● The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees.

● Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

● Unusual courses of action are needed to maintain a high probability of repayment.

● The borrower is not generating enough cash flow to repay loan principal, however, it continues to make interest payments.

● The Bank is forced into a subordinated or unsecured position due to flaws in documentation.

● Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.

● The Bank is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

● There is significant deterioration in market conditions to which the borrower is highly vulnerable.

Risk Grade 7 – Doubtful: One or more of the following characteristics may be present in loans classified Doubtful:

● Loans have all of the weaknesses of those classified as Substandard. However, based on existing conditions, these weaknesses make full collection of principal highly improbable.

● The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

● The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until the exact status of repayment is known.

Risk Grade 8 – Loss: Loans are considered uncollectible and of such little value that continuing to carry them as assets is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future. These loans will be either written off or a specific valuation allowance established.

For all residential real estate and consumer loans that do not meet the scope above, the Bank uses a grading system based on delinquency. Loans that are 80 days or more past due, on non-accrual, or are troubled debt restructurings are graded “Substandard.” Occasionally a real estate loan below scope may be graded as “Special Mention/Watch” or “Substandard” if the loan is cross collateralized with a classified commercial or commercial real estate loan.

Related to purchased loans accounted for under ASC Topic 310-20, such loans would be accounted for as would any other Bank-originated loan including presentation in any of the credit quality ratios, potentially becoming nonaccrual or impaired, as well as being risk rated under the Bank’s standard practices and procedures. In addition, purchased loans accounted for under ASC Topic 310-20 are considered in the determination of the required allowance for loan and lease losses.

Related to purchased credit-impaired loans accounted for under ASC Topic 310-30, management separately monitors this portfolio and on a quarterly basis reviews the loans contained within this portfolio against the factors and assumptions used in determining the day-one fair values. In addition to its quarterly evaluation, a loan is typically reviewed when it is modified or extended, or when material information becomes available to the Bank that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral.

For all risk rated loans, the Bank’s risk category of loans by class of loans follows:

									Purchased		Purchased
									Credit		Credit
			Special						Impaired		Impaired		Total
September 30, 2012			Mention /				Doubtful /		Loans		Loans		Rated
(in thousands)	Pass		Watch		Substandard		Loss		Group 1		Group 2		Loans*
Residential real estate:
Owner occupied	$	-	$	2,336	$	11,370	$	-	$	4,983	$	-	$	18,689
Non owner occupied		-		4,400		2,524		-		23,294		-		30,218
Commercial real estate		624,382		20,740		17,710		-		53,684		-		716,516
Commercial real estate -
Purchased whole loans		33,374		-		-		-		-		-		33,374
Real estate construction		60,146		1,787		3,056		-		14,173		-		79,162
Commercial		138,356		2,215		589		-		5,240		-		146,400
Warehouse lines of credit		166,884		-		-		-		-		-		166,884
Home equity		-		136		2,223		-		-		-		2,359
Consumer:
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		-		355		58		-		202		-		615
Total rated loans	$	1,023,142	$	31,969	$	37,530	$	-	$	101,576	$	-	$	1,194,217

			Special						Total
			Mention /				Doubtful /		Rated
December 31, 2011 (in thousands)	Pass		Watch		Substandard		Loss		Loans*
Residential real estate:
Owner occupied	$	-	$	1,180	$	14,002	$	-	$	15,182
Non owner occupied		-		2,470		2,295		-		4,765
Commercial real estate		600,338		27,158		12,470		-		639,966
Commercial real estate -
Purchased whole loans		32,741		-		-		-		32,741
Real estate construction		54,963		2,353		10,090		-		67,406
Commercial		116,450		2,294		373		-		119,117
Warehouse lines of credit		41,496		-		-		-		41,496
Home equity		-		-		3,856		-		3,856
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		2		-		2
Total rated loans	$	845,988	$	35,455	$	43,088	$	-	$	924,531

*-The above tables exclude all non classified residential real estate and consumer loans at the respective period ends. It also excludes all non classified small commercial and commercial real estate relationships totaling $100,000 or less. These loans are not rated since they are accruing interest and not past due 80 days or more.

Allowance for Loan Losses

Activity in the allowance for loan losses follows:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2012			2011			2012			2011
Allowance for loan losses at beginning of period	$	22,510		$	25,931		$	24,063		$	23,079
Charge offs - Traditional Banking		(1,220	)		(2,975	)		(7,444	)		(6,142	)
Charge offs - Refund Anticipation Loans		-			(6	)		(11,097	)		(15,484	)
Total charge offs		(1,220	)		(2,981	)		(18,541	)		(21,626	)
Recoveries - Traditional Banking		267			442			976			1,554
Recoveries - Refund Anticipation Loans		460			693			3,883			3,435
Total recoveries		727			1,135			4,859			4,989
Net loan charge offs - Traditional Banking		(953	)		(2,533	)		(6,468	)		(4,588	)
Net loan charge offs - Refund Anticipation Loans		460			687			(7,214	)		(12,049	)
Net loan charge offs		(493	)		(1,846	)		(13,682	)		(16,637	)
Provision for loan losses - Traditional Banking		2,543			547			6,505			5,454
Provision for loan losses - Refund Anticipation Loans		(460	)		(687	)		7,214			12,049
Total provision for loan losses		2,083			(140	)		13,719			17,503
Allowance for loan losses at end of period	$	24,100		$	23,945		$	24,100		$	23,945

The Bank’s allowance calculation has historically included specific allowance allocations for qualitative factors such as:

● Concentrations of credit;

● Nature, volume and seasoning of particular loan portfolios;

● Experience, ability and depth of lending staff;

● Effects of any changes in risk selection and underwriting standards, and other changes in lending policies, procedures and practices;

● Trends that could impact collateral values;

● Expectations regarding business cycles;

● Credit quality trends (including trends in classified, past due and nonperforming loans);

● Competition, legal and regulatory requirements;

● General national and local economic and business conditions;

● Offering of new loan products; and

● Expansion into new markets

Prior to January 1, 2012, the Bank’s allowance for loan losses calculation was supported with qualitative factors, as described above, in addition to a nominal “unallocated” component that totaled $1.9 million as of December 31, 2011. The Bank believes that historically the “unallocated” allowance properly reflected estimated credit losses determined in accordance with GAAP. The unallocated allowance was primarily related to RB&T’s loan portfolio, which is highly concentrated in the Kentucky and Southern Indiana real estate markets. These markets have remained relatively stable during the current economic downturn, as compared to other parts of the U.S. With the Bank’s recent expansion into the metropolitan Nashville, Tennessee and metropolitan Minneapolis, Minnesota markets, its plans to pursue future acquisitions into potentially new markets through FDIC-assisted transactions and its offering of new loan products, such as mortgage warehouse lines of credit, the Bank elected to revise its methodology to provide a more detailed calculation when estimating the impact of qualitative factors over the Bank’s various loan categories.

In executing this methodology change, the Bank primarily focused on large groups of smaller-balance homogeneous loans that are collectively evaluated for impairment and are generally not included in the scope of ASC Topic 310-10-35 Accounting by Creditors for Impairment of a Loan. These portfolios are typically not graded and not subject to annual review. Such groups of loans include:

● Residential real estate

● Owner Occupied

● Non Owner Occupied

● Home equity

● Consumer:

● Credit cards

● Overdrafts

● Other consumer

See the table below for the quantification of the unallocated allowance methodology change among the loan segments. This methodology change had no impact on the Bank’s net provision for loan losses for the three and nine months ended September 30, 2012.

The following tables present the activity in the allowance for loan losses by portfolio class for the nine months ended September 30, 2012 and 2011:

										Commercial
	Residential Real Estate									Real Estate -			Real						Warehouse
Nine Months Ended	Owner			Non Owner			Commercial			Purchased			Estate						Lines of
September 30, 2012 (in thousands)	Occupied			Occupied			Real Estate			Whole Loans			Construction			Commercial			Credit
Beginning balance	$	5,212		$	1,142		$	7,724		$	-		$	3,042		$	1,025		$	104
Allocation of previously
unallocated allowance		1,117			146			47			-			-			-			-
Provision for loan losses		2,617			255			1,513			40			1,604			(293	)		313
Loans charged off		(2,422	)		(318	)		(353	)		-			(1,796	)		(18	)		-
Recoveries		183			14			70			-			83			21			-
Ending balance	$	6,707		$	1,239		$	9,001		$	40		$	2,933		$	735		$	417
(continued)				Refund			Consumer
	Home			Anticipation			Credit						Other
	Equity			Loans			Cards			Overdrafts			Consumer			Unallocated				Total
Beginning balance	$	2,984		$	-		$	503		$	135		$	227		$	1,965		$	24,063
Allocation of previously
unallocated allowance		536			-			47			17			55			(1,965	)		-
Provision for loan losses		765			7,214			(293	)		(14	)		(2	)		-			13,719
Loans charged off		(1,947	)		(11,097	)		(87	)		(318	)		(185	)		-			(18,541	)
Recoveries		73			3,883			33			332			167			-			4,859
Ending balance	$	2,411		$	-		$	203		$	152		$	262		$	-		$	24,100

										Commercial
	Residential Real Estate									Real Estate -			Real						Warehouse
Nine Months Ended	Owner			Non Owner			Commercial			Purchased			Estate						Lines of
September 30, 2011 (in thousands)	Occupied			Occupied			Real Estate			Whole Loans			Construction			Commercial			Credit
Beginning balance	$	3,775		$	1,507		$	7,214		$	-		$	2,612		$	1,347		$	-
Provision for loan losses		2,372			192			1,512			-			1,083			(322	)		43
Loans charged off		(1,699	)		(512	)		(1,081	)		-			(823	)		(100	)		-
Recoveries		186			4			284			-			231			125			-
Ending balance	$	4,634		$	1,191		$	7,929		$	-		$	3,103		$	1,050		$	43
(continued)				Refund			Consumer
	Home			Anticipation			Credit						Other
	Equity			Loans			Cards			Overdrafts			Consumer			Unallocated			Total
Beginning balance	$	3,581		$	-		$	492		$	125		$	461		$	1,965		$	23,079
Provision for loan losses		555			12,049			114			67			(162	)		-			17,503
Loans charged off		(1,043	)		(15,484	)		(172	)		(486	)		(226	)		-			(21,626	)
Recoveries		100			3,435			24			395			205			-			4,989
Ending balance	$	3,193		$	-		$	458		$	101		$	278		$	1,965		$	23,945

Non-performing Loans and Non-performing Assets

Detail of non-performing loans and non-performing assets follows:

(in thousands)	September 30, 2012			December 31, 2011
Loans on non-accrual status	$	20,436		$	23,306
Loans past due 90 days or more and still on accrual		616			-
Total non-performing loans		21,052			23,306
Other real estate owned		25,148			10,956
Total non-performing assets	$	46,200		$	34,262
Total Company Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.00	%
Traditional Banking Credit Quality Ratios:
Non-performing loans to total loans		0.80	%		1.02	%
Non-performing assets to total loans (including OREO)		1.73	%		1.49	%
Non-performing assets to total assets		1.34	%		1.10	%

The other real estate owned balance at September 30, 2012 includes $12 million related to the 2012 acquisitions of failed banks. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

The following table presents the recorded investment in non-accrual loans and loans past due over 90 days still on accrual by class of loans:

					Loans Past Due 90 Days or More
	Non-Accrual Loans				and Still Accruing Interest
in thousands)	September 30, 2012		December 31, 2011		September 30, 2012		December 31, 2011
Residential real estate:
Owner occupied	$	11,636	$	12,183	$	158	$	-
Non owner occupied		1,582		1,565		-		-
Commercial real estate		2,808		3,032		-		-
Commercial real estate -
purchased whole loans		-		-		-		-
Real estate construction		1,911		2,521		455		-
Commercial		505		373		-		-
Warehouse lines of credit		-		-		-		-
Home equity		1,880		3,603		-		-
Consumer:
Credit cards		-		-		-		-
Overdrafts		-		-		-		-
Other consumer		114		29		3		-
Total	$	20,436	$	23,306	$	616	$	-

Non-accrual loans and loans past due 90-days-or-more and still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. Non-accrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and held current for six consecutive months and future payments are reasonably assured. Non-accrual troubled debt restructurings (“TDRs”) are reviewed for return to accrual status on an individual basis, with additional consideration given to the modification terms.

Delinquent Loans

The following tables present the aging of the recorded investment in loans by class of loans:

	30 - 59		60 - 89		Greater than		Total		Total
	Days		Days		90 Days		Loans		Loans Not		Total
September 30, 2012 (in thousands)	Past Due		Past Due		Past Due *		Past Due		Past Due		Loans
Residential real estate:
Owner occupied	$	2,488	$	968	$	7,034	$	10,490	$	1,134,054	$	1,144,544
Non owner occupied		842		5		602		1,449		78,693		80,142
Commercial real estate		446		606		737		1,789		714,727		716,516
Commercial real estate - purchased
whole loans		-		-		-		-		33,374		33,374
Real estate construction		-		-		1,974		1,974		77,188		79,162
Commercial		-		191		67		258		146,142		146,400
Warehouse lines of credit		-		-		-		-		166,884		166,884
Home equity		814		89		676		1,579		249,493		251,072
Consumer:
Credit cards		50		10		-		60		8,510		8,570
Overdrafts		128		1		-		129		604		733
Other consumer		84		72		8		164		14,796		14,960
Total	$	4,852	$	1,942	$	11,098	$	17,892	$	2,624,465	$	2,642,357

The Bank had $160 million in loans outstanding related to the 2012 acquisitions of failed banks at September 30, 2012, with approximately $733,000 of the purchased loans (accounted for under both ASC Topic 310-20 and ASC Topic 310-30) past due 30 or more days. There were no past due loans related to the FCB acquisition at September 30, 2012, as the Bank was acquired on September 7, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

	30 - 59		60 - 89		Greater than		Total		Total
	Days		Days		90 Days		Loans		Loans Not		Total
December 31, 2011 (in thousands)	Past Due		Past Due		Past Due *		Past Due		Past Due		Loans
Residential real estate:
Owner occupied	$	4,275	$	1,850	$	7,083	$	13,208	$	972,527	$	985,735
Non owner occupied		51		71		969		1,091		98,070		99,161
Commercial real estate		2,094		-		3,032		5,126		634,840		639,966
Commercial real estate - purchased
whole loans		-		-		-		-		32,741		32,741
Real estate construction		-		-		541		541		66,865		67,406
Commercial		-		16		89		105		119,012		119,117
Warehouse lines of credit		-		-		-		-		41,496		41,496
Home equity		582		773		2,686		4,041		276,194		280,235
Consumer:
Credit cards		40		13		-		53		8,527		8,580
Overdrafts		129		-		-		129		821		950
Other consumer		60		79		-		139		9,769		9,908
Total loans	$	7,231	$	2,802	$	14,400	$	24,433	$	2,260,862	$	2,285,295

* - All loans that were 90 days or more past due as of September 30, 2012 and December 31, 2011 were on non-accrual status, except for purchased credit impaired loans accounted for under ASC Topic 310-30.

Impaired Loans

The Bank defines impaired loans as follows:

● All loans, excluding ASC Topic 310-30 purchased credit impaired loans, internally classified as “Substandard,” “Doubtful” or “Loss;”

● All loans, excluding ASC Topic 310-30 purchased credit impaired loans, internally classified as “Special Mention/Watch” on non-accrual status,

● All retail and commercial TDRs including ASC Topic 310-30 purchased credit impaired loans;

● ASC Topic 310-30 purchased credit impaired loans whereby current projected cash flows have deteriorated since acquisition, or cash flows cannot be reasonably estimated in terms of timing and amounts; and

● Any other situation where the collection of total amount due for a loan is improbable or otherwise meets the definition of impaired.

See the section titled “Credit Quality Indicators” in this section of the document for additional discussion regarding the Bank’s loan classification structure.

Information regarding the Bank’s impaired loans follows:

(in thousands)	September 30, 2012		December 31, 2011
Loans with no allocated allowance for loan losses	$	47,103	$	32,171
Loans with allocated allowance for loan losses		44,615		45,022
Total impaired loans	$	91,718	$	77,193
Amount of the allowance for loan losses allocated	$	6,664	$	7,086

Approximately $14 million in impaired loans were added during the first nine months of 2012 in connection with the 2012 acquisitions of failed banks. Substantially all of these loans became classified as “impaired” through a modification of the original loan, which the Bank deemed to be a TDR. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio class based on impairment method as of September 30, 2012 and December 31, 2011:

							Commercial
	Residential Real Estate						Real Estate -		Real				Warehouse
	Owner		Non Owner		Commercial		Purchased		Estate				Lines of
September 30, 2012 (in thousands)	Occupied		Occupied		Real Estate		Whole Loans		Construction		Commercial		Credit
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	1,429	$	566	$	2,705	$	-	$	1,291	$	367	$	-
Collectively evaluated for
impairment		5,278		673		6,296		40		1,642		368		417
Acquired with deteriorated
credit quality		-		-		-		-		-		-		-
Total ending allowance
for loan losses	$	6,707	$	1,239	$	9,001	$	40	$	2,933	$	735	$	417
Loans:
Impaired loans individually
evaluated	$	37,993	$	5,272	$	36,114	$	-	$	5,979	$	4,694	$	-
Loans collectively evaluated for
impairment		1,106,551		74,870		680,402		33,374		73,183		141,706		166,884
Loans acquired with deteriorated
credit quality		-		-		-		-		-		-		-
Total ending loan balance	$	1,144,544	$	80,142	$	716,516	$	33,374	$	79,162	$	146,400	$	166,884
(continued)			Consumer
	Home		Credit				Other
	Equity		Cards		Overdrafts		Consumer		Total
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	306	$	-	$	-	$	-	$	6,664
Collectively evaluated for
impairment		2,105		203		152		262		17,436
Acquired with deteriorated
credit quality		-		-		-		-		-
Total ending allowance
for loan losses	$	2,411	$	203	$	152	$	262	$	24,100
Loans:
Impaired loans individually
evaluated	$	1,300	$	-	$	-	$	366	$	91,718
Loans collectively evaluated for
impairment		249,772		8,570		733		14,594		2,550,639
Loans acquired with deteriorated
credit quality		-		-		-		-		-
Total ending loan balance	$	251,072	$	8,570	$	733	$	14,960	$	2,642,357

							Commercial
	Residential Real Estate						Real Estate -		Real				Warehouse
	Owner		Non Owner		Commercial		Purchased		Estate				Lines of
December 31, 2011 (in thousands)	Occupied		Occupied		Real Estate		Whole Loans		Construction		Commercial		Credit
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	1,350	$	437	$	1,782	$	-	$	2,298	$	237	$	-
Collectively evaluated for
impairment		3,862		705		5,942		-		744		788		104
Total ending allowance
for loan losses	$	5,212	$	1,142	$	7,724	$	-	$	3,042	$	1,025	$	104
Loans:
Impaired loans individually
evaluated	$	25,803	$	2,777	$	28,046	$	-	$	12,968	$	4,492	$	-
Loans collectively evaluated for
impairment		959,932		96,384		611,920		32,741		54,438		114,625		41,496
Total ending loan balance	$	985,735	$	99,161	$	639,966	$	32,741	$	67,406	$	119,117	$	41,496
(continued)			Consumer
	Home		Credit				Other
	Equity		Cards		Overdrafts		Consumer		Unallocated		Total
Allowance for loan losses:
Ending allowance balance
attributable to loans:
Individually evaluated for
impairment	$	982	$	-	$	-	$	-	$	-	$	7,086
Collectively evaluated for
impairment		2,002		503		135		227		1,965		16,977
Total ending allowance
for loan losses	$	2,984	$	503	$	135	$	227	$	1,965	$	24,063
Loans:
Impaired loans individually
evaluated	$	3,107	$	-	$	-	$	-	$	-	$	77,193
Loans collectively evaluated for
impairment		277,128		8,580		950		9,908		-		2,208,102
Total ending loan balance	$	280,235	$	8,580	$	950	$	9,908	$	-	$	2,285,295

The following tables present loans individually evaluated for impairment by class of loans as of September 30, 2012 and December 31, 2011. The difference between the “Unpaid Principal Balance” and “Recorded Investment” columns represents life-to-date partial write downs/charge offs taken on individual impaired credits.

							Three Months Ended				Nine Months Ended
							September 30, 2012				September 30, 2012
	Unpaid				Allowance for		Average		Interest		Average		Interest
	Principal		Recorded		Loan Losses		Recorded		Income		Recorded		Income
September 30, 2012  (in thousands)	Balance		Investment		Allocated		Investment		Recognized		Investment		Recognized
Impaired loans with no related allowance recorded:
Residential real estate:
Owner occupied	$	30,879	$	30,879	$	-	$	28,249	$	177	$	25,378	$	397
Non owner occupied		2,557		2,557		-		2,097		138		1,539		138
Commercial real estate		9,257		9,257		-		10,416		404		8,924		456
Commercial real estate - purchased whole loans		-		-		-		-		-		-		-
Real estate construction		1,794		1,794		-		2,637		35		3,018		54
Commercial		2,082		2,082		-		2,096		28		2,127		68
Warehouse lines of credit		-		-		-		-		-		-		-
Home equity		168		168		-		782		-		648		-
Consumer:
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		366		366		-		214		13		123		13
Impaired loans with an allowance recorded:
Residential real estate:
Owner occupied		7,169		7,114		1,429		6,927		6		5,886		33
Non owner occupied		2,715		2,715		566		2,270		6		2,249		33
Commercial real estate		27,265		26,857		2,705		27,233		236		26,164		738
Commercial real estate - purchased whole loans		-		-		-		-		-		-		-
Real estate construction		5,304		4,185		1,291		5,165		36		6,108		108
Commercial		2,612		2,612		367		2,583		47		2,520		116
Warehouse lines of credit		-		-		-		-		-		-		-
Home equity		1,132		1,132		306		1,297		6		1,675		14
Consumer:				-
Credit cards		-		-		-		-		-		-		-
Overdrafts		-		-		-		-		-		-		-
Other consumer		-		-		-		-		-		-		-
Total impaired loans		93,300		91,718		6,664		91,966		1,132		86,359		2,168

							Twelve Months Ended
							December 31, 2011
	Unpaid				Allowance for		Average		Interest
	Principal		Recorded		Loan Losses		Recorded		Income
December 31, 2011  (in thousands)	Balance		Investment		Allocated		Investment		Recognized
Impaired loans with no related allowance recorded:
Residential real estate:
Owner occupied	$	21,033	$	21,033	$	-	$	15,272	$	296
Non owner occupied		757		329		-		312		-
Commercial real estate		5,468		5,468		-		3,735		84
Commercial real estate - purchased whole loans		-		-		-		-		-
Real estate construction		2,824		2,625		-		1,589		72
Commercial		2,011		2,011		-		1,413		4
Warehouse lines of credit		-		-		-		-		-
Home equity		841		705		-		492		16
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		-		-		-
Impaired loans with an allowance recorded:
Residential real estate:
Owner occupied		4,864		4,770		1,350		3,137		22
Non owner occupied		2,451		2,448		437		1,983		52
Commercial real estate		23,052		22,578		1,782		17,916		723
Commercial real estate - purchased whole loans		-		-		-		-		-
Real estate construction		11,323		10,343		2,298		9,291		179
Commercial		2,481		2,481		237		3,137		16
Warehouse lines of credit		-		-		-		-		-
Home equity		2,402		2,402		982		1,434		-
Consumer:
Credit cards		-		-		-		-		-
Overdrafts		-		-		-		-		-
Other consumer		-		-		-		-		-
Total impaired loans		79,507		77,193		7,086		59,711		1,464

Troubled Debt Restructurings

A TDR is the situation where the Bank grants a concession to the borrower that the Bank would not otherwise have considered due to a borrower’s financial difficulties. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Bank’s internal underwriting policy.

All TDRs are considered “Impaired” loans. The majority of the Bank’s commercial related and construction TDRs involve a restructuring of loan terms such as a reduction in the payment amount to require only interest and escrow (if required) and/or extending the maturity date of the loan. The substantial majority of the Bank’s residential real estate TDRs involve reducing the client’s loan payment through a rate reduction for a set period of time based on the borrower’s ability to service the modified loan payment.

Management determines whether to classify a TDR as non-performing based on its accrual status prior to modification. Non-accrual loans modified as TDRs remain on non-accrual status and continue to be reported as non-performing loans. Accruing loans modified as TDRs are evaluated for non-accrual status based on a current evaluation of the borrower’s financial condition and ability and willingness to service the modified debt. At September 30, 2012 and December 31, 2011, $10 million and $6 million of TDRs were classified as non-performing loans.

Detail of TDRs differentiated by loan type and accrual status follows:

	Troubled Debt		Troubled Debt		Total
	Restructurings on		Restructurings on		Troubled Debt
September 30, 2012 (in thousands)	Non-Accrual Status		Accrual Status		Restructurings
Residential real estate	$	5,378	$	33,273	$	38,651
Commercial real estate		2,438		29,435		31,873
Real estate construction		1,974		3,060		5,034
Commercial		486		5,075		5,561
Total troubled debt restructurings	$	10,276	$	70,843	$	81,119

Approximately $12 million in TDRs were added during the first nine months of 2012 in connection with the acquisitions of failed banks. There were no TDRs related to the FCB acquisition at September 30, 2012. See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

	Troubled Debt		Troubled Debt		Total
	Restructurings on		Restructurings on		Troubled Debt
December 31, 2011 (in thousands)	Non-Accrual Status		Accrual Status		Restructurings
Residential real estate	$	2,573	$	24,557	$	27,130
Commercial real estate		1,294		22,246		23,540
Real estate construction		2,521		9,598		12,119
Commercial		-		4,233		4,233
Total troubled debt restructurings	$	6,388	$	60,634	$	67,022

The Bank considers a TDR to be performing to its modified terms if the loan is not past due 30 days or more as of the reporting date.

A summary of the categories of TDR loan modifications outstanding and respective performance under modified terms at September 30, 2012 and December 31, 2011 follows:

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
September 30, 2012 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	1,911	$	1,727	$	3,638
Rate reduction		21,456		1,800		23,256
Forbearance for 3-6 months		3,065		613		3,678
First modification extension		2,595		225		2,820
Subsequent modification extension		5,259		-		5,259
Total residential TDRs		34,286		4,365		38,651
Commercial related and construction loans:
Interest only payments for 6-24 months		10,096		708		10,804
Rate reduction		5,729		262		5,991
Forbearance for 3-6 months		747		829		1,576
First modification extension		10,816		1,146		11,962
Subsequent modification extension		12,135		-		12,135
Total commercial TDRs		39,523		2,945		42,468
Total troubled debt restructurings	$	73,809	$	7,310	$	81,119

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
December 31, 2011 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	5,990	$	373	$	6,363
Rate reduction		13,037		2,690		15,727
Forbearance for 3-6 months		-		-		-
First modification extension		849		728		1,577
Subsequent modification extension		3,358		105		3,463
Total residential TDRs		23,234		3,896		27,130
Commercial related and construction loans:
Interest only payments for 6-24 months		9,643		1,752		11,395
Rate reduction		1,221		624		1,845
Forbearance for 3-6 months		160		855		1,015
First modification extension		15,526		541		16,067
Subsequent modification extension		9,535		35		9,570
Total commercial TDRs		36,085		3,807		39,892
Total troubled debt restructurings	$	59,319	$	7,703	$	67,022

As of September 30, 2012 and December 31, 2011, 91% and 89% of the Bank’s TDRs were performing according to their modified terms. The Bank had provided $5 million of specific reserve allocations to customers whose loan terms have been modified in TDRs as of September 30, 2012 and December 31, 2011, respectively. Specific reserve allocations are generally assessed prior to loans being modified as a TDR, as most of these loans migrate from the Bank’s internal classified loan list and have been specifically provided for or reserved for as part of the Bank’s normal loan loss provisioning methodology. The Bank has not committed to lend any additional material amounts to its existing TDR relationships at September 30, 2012.

A summary of the categories of TDR loan modifications that occurred during the nine months ended September 30, 2012 follows:

	Troubled Debt		Troubled Debt
	Restructurings		Restructurings		Total
	Performing to		Not Performing to		Troubled Debt
September 30, 2012 (in thousands)	Modified Terms		Modified Terms		Restructurings
Residential real estate loans (including
home equity loans):
Interest only payments for 6-24 months	$	511	$	1,727	$	2,238
Rate reduction		9,266		454		9,720
Forbearance for 3-6 months		3,347		410		3,757
First modification extension		2,595		225		2,820
Subsequent modification extension		1,149		613		1,762
Total residential TDRs		16,868		3,429		20,297
Commercial related and construction loans:
Interest only payments for 6 - 12 months		3,690		708		4,398
Rate reduction		3,026		-		3,026
Forbearance for 3-6 months		593		-		593
First modification extension		9,389		455		9,844
Subsequent modification extension		-		-		-
Total commercial TDRs		16,698		1,163		17,861
Total troubled debt restructurings	$	33,566	$	4,592	$	38,158

As of September 30, 2012, 88% of the Bank’s TDRs that occurred during 2012 were performing according to their modified terms. The Bank provided $2 million in specific reserve allocations to customers whose loan terms were modified in TDRs during the nine months ended September 30, 2012. As stated above, specific reserves are generally assessed prior to loans being modified as a TDR, as most of these loans migrate from the Bank’s internal classified loan list and have been specifically reserved for as part of the Bank’s normal reserving methodology.

There was no change between the pre and post modification loan balances at September 30, 2012 and December 31, 2011.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification:

Troubled Debt Restructurings
That Subsequently Defaulted:	Number of		Recorded
($'s in thousands)	Loans		Investment
Residential real estate		11	$	2,980
Commercial real estate		3		970
Commercial real estate -
purchased whole loans		-		-
Real estate construction		4		1,974
Commercial		-		-
Warehouse lines of credit		-		-
Home equity		-		-
Consumer:
Credit cards		-		-
Overdrafts		-		-
Other consumer		-		-
Total		18	$	5,924

Refund Anticipation Loans

RAL Loss Reserves and Provision for Loan Losses:

Substantially all RALs issued by RB&T each year were made during the first quarter. RALs were generally repaid by the IRS or applicable taxing authority within two weeks of origination. Losses associated with RALs resulted from the IRS not remitting taxpayer refunds to RB&T associated with a particular tax return. This occurred for a number of reasons, including errors in the tax return and tax return fraud which are identified through IRS audits resulting from revenue protection strategies. In addition, RB&T also incurred losses as a result of tax debts not previously disclosed during its underwriting process.

At March 31st of each year, RB&T has reserved for its estimated RAL losses for the year based on current and prior-year funding patterns, information received from the IRS on current year payment processing, projections using RB&T’s internal RAL underwriting criteria applied against prior years’ customer data, and the subjective experience of RB&T management. RALs outstanding 30 days or longer were charged off at the end of each quarter with subsequent collections recorded as recoveries. Since the RAL season is over by the end of April of each year, substantially all uncollected RALs are charged off by June 30th of each year, except for those RALs management deems certain of collection.

As of September 30, 2012 and 2011, $10.7 million and $14.8 million of total RALs originated remained uncollected (outstanding past their expected funding date from the IRS), representing 1.35% and 1.43% of total gross RALs originated during the respective tax years. Substantially all of these RALs were charged off as of June 30, 2012 and 2011.

Management’s estimate of current year losses combined with recoveries of previous years’ RALs, resulted in a net provision for loan loss expense of $7.2 million and $12.0 million for the TRS division during the first nine months of 2012 and 2011. For the quarter ended September 30, 2012 and 2011, the TRS division provision for loan losses was a net credit of $460,000 and a net credit of $687,000.

For additional discussion regarding TRS, a division of RPG, see the following sections:

●          Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 6 “Federal Home Loan Bank Advances”

o          Footnote 11 “Segment Information”

●          Part II Item 1A “Risk Factors”

Discontinuance of the RAL Product:

As previously disclosed, effective December 8, 2011, RB&T entered into an agreement with the FDIC resolving its differences regarding the TRS division. RB&T’s resolution with the FDIC was in the form of a Stipulation Agreement and a Consent Order (collectively, the “Agreement”). As part of the Agreement, RB&T and the FDIC settled all matters set out in the FDIC’s Amended Notice of Charges dated May 3, 2011 and the lawsuit filed against the FDIC by RB&T. As required by this settlement, RB&T discontinued offering the RAL product effective April 30, 2012, subsequent to the first quarter 2012 tax season.

For additional discussion regarding the Agreement, see the Company’s Form 8-K filed with the SEC on December 9, 2011, including Exhibits 10.1 and 10.2.

XML

Investment Securities

9 Months Ended

Sep. 30, 2012

Investment Securities

3.        INVESTMENT SECURITIES

Securities available for sale:

The gross amortized cost and fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

	Gross		Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
September 30, 2012 (in thousands)	Cost		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	91,910	$	771	$	-		$	92,681
Private label mortgage backed security		5,818		-		(866	)		4,952
Mortgage backed securities - residential		217,147		7,446		-			224,593
Collateralized mortgage obligations		209,312		1,758		(60	)		211,010
Total securities available for sale	$	524,187	$	9,975	$	(926	)	$	533,236
	Gross		Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
December 31, 2011 (in thousands)	Cost		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	152,085	$	814	$	(225	)	$	152,674
Private label mortgage backed security		5,818		-		(1,276	)		4,542
Mortgage backed securities - residential		287,013		6,343		(27	)		293,329
Collateralized mortgage obligations		194,663		1,281		(541	)		195,403
Total securities available for sale	$	639,579	$	8,438	$	(2,069	)	$	645,948

Mortgage backed Securities

At September 30, 2012, the majority of the mortgage backed securities held by the Bank were issued by U.S. government-sponsored entities and agencies, primarily Federal Home Loan Mortgage Corporation (“Freddie Mac” or “FHLMC”) and Fannie Mae (“FNMA”), institutions that the government has affirmed its commitment to support. At September 30, 2012 and December 31, 2011, there were gross unrealized/unrecognized losses of $60,000 and $568,000 related to available for sale and held to maturity mortgage backed securities other than the private label mortgage backed security. Because the decline in fair value of these mortgage backed securities is attributable to changes in interest rates and illiquidity, and not credit quality, and because the Bank does not have the intent to sell these mortgage backed securities, and it is likely that it will not be required to sell the securities before their anticipated recovery, management does not consider these securities to be other-than-temporarily impaired.

The Bank’s mortgage backed securities portfolio includes one private label mortgage backed security with a fair value of $5.0 million that had gross unrealized losses of approximately $866,000 at September 30, 2012 and $1.3 million at December 31, 2011. As of September 30, 2012, the Bank believes there is no further credit loss component of OTTI related to the private label mortgage backed security in addition to that which has already been recorded. Additionally, the Bank does not have the intent to sell this security and it is likely that it will not be required to sell the security before its anticipated recovery.

Securities to be held to maturity:

The carrying value, gross unrecognized gains and losses, and fair value of securities to be held to maturity were as follows:

			Gross		Gross
	Carrying		Unrecognized		Unrecognized			Fair
September 30, 2012 (in thousands)	Value		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	4,417	$	13	$	(7	)	$	4,423
Mortgage backed securities - residential		1,085		95		-			1,180
Collateralized mortgage obligations		42,524		321		-			42,845
Total securities to be held to maturity	$	48,026	$	429	$	(7	)	$	48,448
			Gross		Gross
	Carrying		Unrecognized		Unrecognized			Fair
December 31, 2011 (in thousands)	Value		Gains		Losses			Value
U.S. Treasury securities and
U.S. Government agencies	$	4,233	$	18	$	(10	)	$	4,241
Mortgage backed securities - residential		1,376		101		-			1,477
Collateralized mortgage obligations		22,465		159		-			22,624
Total securities to be held to maturity	$	28,074	$	278	$	(10	)	$	28,342

During the nine months ended September 30, 2012, the Bank recognized net securities gains in earnings for securities available for sale as follows:

● The Bank sold six available for sale securities acquired in the TCB acquisition with an amortized cost of $35 million, resulting in a pre-tax gain of $53,000 during the first quarter of 2012.

● The Bank realized $3,000 in pre-tax gains related to unamortized discount accretion on $10 million of callable U.S. Government agencies that were called during the first quarter of 2012 before their maturity.

● There were no sales of securities available for sale during the second or third quarters of 2012.

During the nine months ended September 30, 2011, the Bank recognized net securities gains in earnings for securities available for sale as follows:

● During the second quarter of 2011, the Bank sold available for sale mortgage backed securities with an amortized cost of $132 million, resulting in a pre-tax gain of $2.0 million.

● During the third quarter of 2011, the Bank realized $188,000 in pre-tax gains related to unamortized discount accretion on $24 million of callable U.S. Government agencies that were called during the third quarter of 2011 before their maturity.

The tax provision related to the Bank’s realized gains totaled $20,000 and $772,000 for the nine months ended September 30, 2012 and 2011, respectively.

See additional discussion regarding securities acquired in connection with the 2012 acquisitions of failed banks under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

The amortized cost and fair value of the investment securities portfolio by contractual maturity at September 30, 2012 follows. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations whether or not there are associated call or prepayment penalties. Securities not due at a single maturity date are detailed separately.

	Securities				Securities
	available for sale				held to maturity
	Amortized		Fair		Carrying		Fair
September 30, 2012 (in thousands)	Cost		Value		Value		Value
Due in one year or less	$	1,009	$	1,009	$	2,211	$	2,213
Due from one year to five years		88,342		89,112		2,206		2,210
Due from five years to ten years		2,559		2,560		-		-
Due beyond ten years		-		-		-		-
Private label mortgage backed security		5,818		4,952		-		-
Mortgage backed securities - residential		217,147		224,593		1,085		1,180
Collateralized mortgage obligations		209,312		211,010		42,524		42,845
Total securities	$	524,187	$	533,236	$	48,026	$	48,448

At September 30, 2012 and December 31, 2011, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’ equity.

Market Loss Analysis

Securities with unrealized losses at September 30, 2012 and December 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:

	Less than 12 months					12 months or more					Total
September 30, 2012 (in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized  Losses
U.S. Treasury securities and
U.S. Government agencies	$	500	$	(7	)	$	-	$	-		$	500	$	(7	)
Private label mortgage backed security		-		-			4,952		(866	)		4,952		(866	)
Mortgage backed securities - residential,
including Collateralized mortgage obligations		16,336		(60	)		-		-			16,336		(60	)
Total	$	16,836	$	(67	)	$	4,952	$	(866	)	$	21,788	$	(933	)
	Less than 12 months					12 months or more					Total
December 31, 2011 (in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses
U.S. Treasury securities and
U.S. Government agencies	$	60,547	$	(235	)	$	-	$	-		$	60,547	$	(235	)
Private label mortgage backed security		-		-			4,542		(1,276	)		4,542		(1,276	)
Mortgage backed securities - residential,
including Collateralized mortgage obligations		136,775		(568	)		-		-			136,775		(568	)
Total	$	197,322	$	(803	)	$	4,542	$	(1,276	)	$	201,864	$	(2,079	)

At September 30, 2012, the Bank’s security portfolio consisted of 167 securities, six of which were in an unrealized loss position. The majority of the Bank’s unrealized loss dollars at September 30, 2012 were related to the Bank’s private label mortgage backed security, as discussed throughout this section of the filing.

Other-than-temporary impairment (“OTTI”)

Unrealized losses for all investment securities are reviewed to determine whether the losses are “other-than-temporary.” Investment securities are evaluated for OTTI on at least a quarterly basis and more frequently when economic or market conditions warrant such an evaluation to determine whether a decline in their value below amortized cost is other-than-temporary. In conducting this assessment, the Bank evaluates a number of factors including, but not limited to:

● The length of time and the extent to which fair value has been less than the amortized cost basis;

● The Bank’s intent to hold until maturity or sell the debt security prior to maturity;

● An analysis of whether it is more likely than not that the Bank will be required to sell the debt security before its anticipated recovery;

● Adverse conditions specifically related to the security, an industry, or a geographic area;

● The historical and implied volatility of the fair value of the security;

● The payment structure of the security and the likelihood of the issuer being able to make payments;

● Failure of the issuer to make scheduled interest or principal payments;

● Any rating changes by a rating agency; and

● Recoveries or additional decline in fair value subsequent to the balance sheet date.

The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value are not necessarily favorable, or that there is a general lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Once a decline in value is determined to be other-than-temporary, the value of the security is reduced and a corresponding charge to earnings is recognized for the anticipated credit losses.

Nationally, residential real estate values have declined significantly since 2007. These declines in value, coupled with the reduced ability of certain homeowners to refinance or repay their residential real estate obligations, have led to elevated delinquencies and losses in residential real estate loans. Many of these loans have previously been securitized and sold to investors as private label mortgage backed securities. The Bank owns one private label mortgage backed security with a total carrying value of $5.8 million at September 30, 2012. This security is mostly backed by “Alternative A” first lien mortgage loans and is backed with an insurance “wrap” or guarantee with an average life currently estimated at five years. Due to current market conditions, this asset remains extremely illiquid, and as such, the Bank determined it to be a Level 3 security in accordance with FASB ASC Topic 820, Fair Value Measurements and Disclosures. Based on this determination, the Bank utilized an income valuation model (present value model) approach, in determining the fair value of the security. This approach is beneficial for positions that are not traded in active markets or are subject to transfer restrictions, and/or where valuations are adjusted to reflect illiquidity and/or non-transferability. Such adjustments are generally based on available market evidence. In the absence of such evidence, management’s best estimate is used. Management’s best estimate consists of both internal and external support for this investment.

Further deterioration in economic conditions could cause the Bank to record additional impairment charges related to credit losses of up to $5.8 million, which is the current gross amortized cost of the Bank’s one private label mortgage backed security.

See additional discussion regarding the Bank’s private label mortgage backed security under Footnote 7 “Fair Value.”

Pledged Investment Securities

Investment securities pledged to secure public deposits, securities sold under agreements to repurchase and securities held for other purposes, as required or permitted by law are as follows:

(in thousands)	September 30, 2012		December 31, 2011
Carrying amount	$	403,009	$	613,927
Fair value		411,720		620,922

XML

Federal Home Loan Bank ("FHLB") Advances (Tables)

9 Months Ended

Sep. 30, 2012

Investment securities pledged

Investment securities pledged to secure public deposits, securities sold under agreements to repurchase and securities held for other purposes, as required or permitted by law are as follows:

(in thousands)	September 30, 2012		December 31, 2011
Carrying amount	$	403,009	$	613,927
Fair value		411,720		620,922

Federal Home Loan Bank Advances

At September 30, 2012 and December 31, 2011, FHLB advances were as follows:

(in thousands)	September 30, 2012		December 31, 2011
Overnight FHLB advances	$	20,000	$	145,000
Fixed interest rate advances with a weighted average
interest rate of 2.27% due through 2035		433,487		669,630
Putable fixed interest rate advances with a weighted average
interest rate of 4.39% due through 2017(1)		100,000		120,000
Total FHLB advances	$	553,487	$	934,630

___________________________________

(1) - Represents putable advances with the FHLB. These advances have original fixed rate periods ranging from one to five years with original maturities ranging from three to ten years if not put back to the Bank earlier by the FHLB. At the end of their respective fixed rate periods and on a quarterly basis thereafter, the FHLB has the right to require payoff of the advances by the Bank at no penalty. Based on market conditions at this time, the Bank does not believe that any of its putable advances are likely to be “put back” to the Bank in the short-term by the FHLB.

Aggregate Future Principal Payments on FHLB Advances

Aggregate future principal payments on FHLB advances as of September 30, 2012, based on contractual maturity dates, are detailed below:

Year	(in thousands)
2012	$	20,000
2013		35,000
2014		178,000
2015		25,000
2016		72,000
Thereafter		223,487
Total	$	553,487

Commercial Real Estate Loan

Investment securities pledged

The following table illustrates real estate loans pledged to collateralize advances and letters of credit with the FHLB:

(in thousands)	September 30, 2012		December 31, 2011
First lien, single family residential real estate	$	787,078	$	670,819
Home equity lines of credit		49,425		60,211
Multi-family commercial real estate		7,353		14,697

XML

Segment Information

9 Months Ended

Sep. 30, 2012

Segment Information

11.             SEGMENT INFORMATION

Reportable segments are determined by the type of products and services offered and the level of information provided to the chief operating decision maker, who uses such information to review performance of various components of the business (such as branches and subsidiary banks), which are then aggregated if operating performance, products/services, and customers are similar.

As of September 30, 2012, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) also operate as divisions of the newly formed RPG segment.

Nationally, through RB&T, RPG facilitates the receipt and payment of federal and state tax refund products under the TRS division. Nationally, through RB, the RPS division is preparing to become an issuing bank to offer general purpose reloadable prepaid debit, payroll, gift and incentive cards through third party program managers. Nationally, through RB&T, the RCS division is preparing to pilot short-term consumer credit products through multiple channels.

For the projected near-term, as the prepaid card and consumer credit programs are being established, the operating results of these divisions are expected to be immaterial to the Company’s overall results of operations and will be reported as part of the RPG business operating segment. The RPS and RCS divisions will not be reported as separate business operating segments until such time, if any, that they becomes material to the Company’s overall results of operations.

Loans, investments and deposits provide the majority of the net revenue from Traditional Banking operations; servicing fees and loan sales provide the majority of revenue from Mortgage Banking operations; RAL fees and RT fees provide the majority of the revenue for the TRS division. All Company operations are domestic.

The accounting policies used for Republic’s reportable segments are the same as those described in the summary of significant accounting policies. Segment performance is evaluated using operating income. Goodwill is not allocated. Income taxes which are not segment specific are allocated based on income before income tax expense. Transactions among reportable segments are made at fair value.

For additional discussion regarding TRS, a division of RPG, see the following sections:

●          Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses”

o          Footnote 6 “Federal Home Loan Bank Advances”

●          Part II Item 1A “Risk Factors”

Segment information for the three and nine months ended September 30, 2012 and 2011 follows:

	Three Months Ended September 30, 2012
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net interest income	$	28,444		$	110	$	18		$	28,572
Provision for loan losses		2,543			-		(460	)		2,083
Refund transfer fees		-			-		231			231
Mortgage banking income		-			2,274		-			2,274
Bargain purchase gains		26,923			-		-			26,923
Other non interest income		5,387			11		19			5,417
Total non interest income		32,310			2,285		250			34,845
Total non interest expenses		26,118			851		2,793			29,762
Gross operating profit (loss)		32,093			1,544		(2,065	)		31,572
Income tax expense (benefit)		11,145			541		(782	)		10,904
Net income (loss)	$	20,948		$	1,003	$	(1,283	)	$	20,668
Segment end of period assets	$	3,413,293		$	8,765	$	13,718		$	3,435,776
Net interest margin		3.54	%	NM		NM				3.54	%

	Three Months Ended September 30, 2011
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group			Total Company
Net interest income	$	27,059		$	100	$	4		$	27,163
Provision for loan losses		547			-		(687	)		(140	)
Refund transfer fees		-			-		425			425
Mortgage banking income		-			1,352		-			1,352
Net gain on sales, calls and impairment
of securities		301			-		-			301
Other non interest income		8,367			26		5			8,398
Total non interest income		8,668			1,378		430			10,476
Total non interest expenses		22,065			705		3,668			26,438
Gross operating profit (loss)		13,115			773		(2,547	)		11,341
Income tax expense (benefit)		4,293			270		(1,092	)		3,471
Net income (loss)	$	8,822		$	503	$	(1,455	)	$	7,870
Segment end of period assets	$	3,067,504		$	11,810	$	15,827		$	3,095,141
Net interest margin		3.61	%	NM		NM				3.60	%

	Nine Months Ended September 30, 2012
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net interest income	$	84,406		$	283	$	45,415	$	130,104
Provision for loan losses		6,505			-		7,214		13,719
Refund transfer fees		-			-		78,127		78,127
Mortgage banking income		-			5,591		-		5,591
Net gain on sales, calls and impairment
of securities		56			-		-		56
Bargain purchase gains		54,726			-		-		54,726
Other non interest income		17,005			27		208		17,240
Total non interest income		71,787			5,618		78,335		155,740
Total non interest expenses		76,752			2,928		18,686		98,366
Gross operating profit		72,936			2,973		97,850		173,759
Income tax expense		25,150			1,041		34,850		61,041
Net income	$	47,786		$	1,932	$	63,000	$	112,718
Segment end of period assets	$	3,413,293		$	8,765	$	13,718	$	3,435,776
Net interest margin		3.51	%	NM		NM			5.11	%

	Nine Months Ended September 30, 2011
(dollars in thousands)	Traditional Banking			Mortgage Banking		Republic Processing Group		Total Company
Net interest income	$	78,580		$	291	$	59,092	$	137,963
Provision for loan losses		5,454			-		12,049		17,503
Refund transfer fees		-			-		88,071		88,071
Mortgage banking income		-			3,092		-		3,092
Net gain on sales, calls and impairment
of securities		1,929			-		-		1,929
Other non interest income		19,663			51		350		20,064
Total non interest income		21,592			3,143		88,421		113,156
Total non interest expenses		67,840			2,755		27,187		97,782
Gross operating profit (loss)		26,878			679		108,277		135,834
Income tax expense (benefit)		8,263			237		39,389		47,889
Net income (loss)	$	18,615		$	442	$	68,888	$	87,945
Segment end of period assets	$	3,067,504		$	11,810	$	15,827	$	3,095,141
Net interest margin		3.48	%	NM		NM			5.60	%

_________________________

XML

Mortgage Banking Activities - Additional Information (Detail) (Derivative)	9 Months Ended
	Sep. 30, 2012
Derivative
Compliance with Regulatory Capital Requirements for Mortgage Companies [Line Items]
Derivative instruments expiration period	90 days

XML

Fair Value

9 Months Ended

Sep. 30, 2012

Fair Value

7.           FAIR VALUE

Fair value represents the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The Bank used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Securities available for sale: For all securities available for sale, excluding the Bank’s private label mortgage backed security, fair value is typically determined by matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). With the exception of the private label mortgage backed security, all securities available for sale are classified as Level 2 in the fair value hierarchy.

The Bank’s private label mortgage backed security remains extremely illiquid, and as such, the Bank classifies this security as a Level 3 security in accordance with FASB ASC Topic 820, Fair Value Measurements and Disclosures. Based on this determination, the Bank utilized an income valuation model (present value model) approach, in determining the fair value of this security.

See Footnote 3 “Investment Securities” for additional discussion regarding the Bank’s private label mortgage backed security.

Mortgage loans held for sale: The fair value of mortgage loans held for sale is determined using quoted secondary market prices. Mortgage loans held for sale are classified as Level 2 in the fair value hierarchy.

Derivative instruments: Mortgage Banking derivatives used in the ordinary course of business primarily consist of mandatory forward sales contracts (“forward contracts”) and rate lock loan commitments. The fair value of the Bank’s derivative instruments is primarily measured by obtaining pricing from broker-dealers recognized to be market participants. The pricing is derived from market observable inputs that can generally be verified and do not typically involve significant judgment by the Bank. Forward contracts and rate lock loan commitments are classified as Level 2 in the fair value hierarchy.

Impaired Loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

Other Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Bank. Once received, a member of the CAD reviews the assumptions and approaches utilized in the appraisal, as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. On an annual basis, the Bank compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment, if any, should be made to the appraisal value of the remaining collateral dependent assets to arrive at a fair value.

Mortgage Servicing Rights: On a monthly basis, mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value. The valuation model utilizes assumptions that market participants would use in estimating future net servicing income and that can be validated against available market data (Level 2).

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which the Bank has elected the fair value option, are summarized below:

	Fair Value Measurements at
	September 30, 2012 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Securities available for sale:
U.S. Treasury securities and
U.S. Government agencies	$	-	$	92,681	$	-	$	92,681
Private label mortgage backed security		-		-		4,952		4,952
Mortgage backed securities - residential		-		224,593		-		224,593
Collateralized mortgage obligations		-		211,010		-		211,010
Total securities available for sale	$	-	$	528,284	$	4,952	$	533,236
Mandatory forward contracts	$	-	$	31,166	$	-	$	31,166
Rate lock loan commitments		-		26,489		-		26,489
Mortgage loans held for sale		-		3,385		-		3,385

	Fair Value Measurements at
	December 31, 2011 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Securities available for sale:
U.S. Treasury securities and
U.S. Government agencies	$	-	$	152,674	$	-	$	152,674
Private label mortgage backed security		-		-		4,542		4,542
Mortgage backed securities - residential		-		293,329		-		293,329
Collateralized mortgage obligations		-		195,403		-		195,403
Total securities available for sale	$	-	$	641,406	$	4,542	$	645,948
Mandatory forward contracts	$	-	$	20,394	$	-	$	20,394
Rate lock loan commitments		-		15,639		-		15,639
Mortgage loans held for sale		-		4,392		-		4,392

All transfers between levels are generally recognized at the end of each quarter. There were no transfers into or out of Level 1, 2 or 3 assets during the three and nine months ended September 30, 2012 and 2011.

The table below presents a reconciliation of the Bank’s private label mortgage backed security. This is the only asset that is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine month periods ended September 30, 2012 and 2011:

	Three Months Ended					Nine Months Ended
	September 30,					September 30,
(in thousands)	2012		2011			2012		2011
Balance, beginning of period	$	4,579	$	4,402		$	4,542	$	5,124
Total gains or losses included in earnings:
Net impairment loss recognized in earnings		-		-			-		(279	)
Net change in unrealized gain/(loss)		373		2,628			410		4,595
Realized pass through of actual losses		-		(2,347	)		-		(4,399	)
Principal paydowns		-		(141	)		-		(499	)
Balance, end of period	$	4,952	$	4,542		$	4,952	$	4,542

The Bank’s single private label mortgage backed security is supported by analysis prepared by an independent third party. The third party’s approach to determining fair value involved several steps: 1) detailed collateral analysis of the underlying mortgages, including consideration of geographic location, original loan-to-value and the weighted average FICO score of the borrowers; 2) collateral performance projections for each pool of mortgages underlying the security (probability of default, severity of default, and prepayment probabilities) and 3) discounted cash flow modeling.

The following table presents quantitative information about recurring Level 3 fair value measurements at September 30, 2012:

	Fair
	Value		Valuation	Unobservable
	(in thousands)		Technique	Inputs	Range
Private label mortgage backed security	$	4,952	Discounted cash flow	(1) Constant prepayment rate		2% - 6	%
				(2) Probability of default		7% - 31.50	%
				(2) Loss severity		60% - 70	%

The significant unobservable inputs in the fair value measurement of the Bank’s single private label mortgage backed security are prepayment rates, probability of default and loss severity in the event of default. Significant fluctuations in any of those inputs in isolation would result in a significantly lower/higher fair value measurement. Generally, a change in the assumption used for the probability of default is accompanied by a directionally similar change in the assumption used for loss severity and a directionally opposite change in the assumption used for prepayment rate.

Assets measured at fair value on a non-recurring basis are summarized below:

	Fair Value Measurements at
	September 30, 2012 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Impaired loans:
Residential real estate:
Owner occupied	$	-	$	-	$	904	$	904
Non owner occupied		-		-		355		355
Commercial real estate		-		-		2,827		2,827
Real estate construction		-		-		247		247
Commercial		-		-		23		23
Home equity		-		-		994		994
Total impaired loans *	$	-	$	-	$	5,350	$	5,350
Other real estate owned:
Residential real estate:
Owner occupied	$	-	$	-	$	1,355	$	1,355
Non owner occupied		-		-		-		-
Commercial real estate		-		-		6,069		6,069
Real estate construction		-		-		1,033		1,033
Total other real estate owned	$	-	$	-	$	8,457	$	8,457
Mortgage servicing rights	$	-	$	-	$	3,467	$	3,467

	Fair Value Measurements at
	December 31, 2011 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Impaired loans:
Residential real estate:
Owner occupied	$	-	$	-	$	885	$	885
Non owner occupied		-		-		545		545
Commercial real estate		-		-		4,520		4,520
Real estate construction		-		-		285		285
Commercial		-		-		60		60
Home equity		-		-		1,721		1,721
Total impaired loans *	$	-	$	-	$	8,016	$	8,016
Other real estate owned:
Residential real estate:
Owner occupied	$	-	$	-	$	3,477	$	3,477
Non owner occupied		-		-		417		417
Commercial real estate		-		-		1,418		1,418
Real estate construction		-		-		1,000		1,000
Total other real estate owned	$	-	$	-	$	6,312	$	6,312
Mortgage servicing rights	$	-	$	-	$	3,412	$	3,412

* - The impaired loan balances in the preceding two tables excludes TDRs. The difference between the carrying value and the fair value represents loss reserves recorded within the allowance for loan losses in accordance with FASB ASC Topic 310-10-35, “Accounting by Creditors for Impairment of a Loan.”

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at September 30, 2012:

	Fair				Range
	Value		Valuation	Unobservable	(Weighted
	(in thousands)		Technique	Inputs	Average)
Impaired loans - commercial real estate	$	3,098	(1) Sales comparison approach	(1) Adjustments determined by		10% - 69%	(19%)
				Management for differences
				between the comparable sales
	$	1,813	(2) Income approach	(2) Adjustments for differences		9% - 9%	(9%)
				between net operating income
				expectations
Impaired loans - residential real estate	$	2,252	Sales comparison approach	Adjustments determined by		14% - 65%	(27%)
				Management for differences
				between the comparable sales
Other real estate owned - residential	$	1,355	Sales comparison approach	Adjustments determined by		4% - 26%	(11%)
				Management for differences
				between the comparable sales
Other real estate owned - commercial
real estate	$	7,102	Sales comparison approach	Adjustments determined by		7% - 54%	(25%)
				Management for differences
				between the comparable sales
Mortgage servicing rights	$	3,467	Third party valuation pricing	Prepayment speeds		200% - 411%	(222%)
				Default rate		1.50% - 1.50%	(1.50%)
				Discount rate		9% - 9%	(9%)

The following section details impairment charges recognized during the period:

The Bank recorded realized impairment losses related to its single Level 3 private label mortgage backed security as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2012		2011		2012		2011
Net impairment loss recognized in earnings	$	-	$	-	$	-	$	279

See Footnote 3 “Investment Securities” for additional detail regarding impairment losses.

Collateral dependent impaired loans are generally measured for impairment using the fair market value for reasonable disposition of the underlying collateral. The Bank’s practice is to obtain new or updated appraisals on the loans subject to the initial impairment review and then to evaluate the need for an update to this value on an as necessary or possibly annual basis thereafter (depending on the market conditions impacting the value of the collateral). The Bank may discount the appraisal amount as necessary for selling costs and past due real estate taxes. If a new or updated appraisal is not available at the time of a loan’s impairment review, the Bank may apply a discount to the existing value of an old appraisal to reflect the property’s current estimated value if it is believed to have deteriorated in either: (i) the physical or economic aspects of the subject property or (ii) material changes in market conditions. The results of the impairment review results in an increase in the allowance for loan loss or in a partial charge-off of the loan, if warranted. Impaired loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a carrying amount and valuation allowance as follows:

(in thousands)	September 30, 2012		December 31, 2011
Carrying amount of loans with a valuation allowance	$	5,903	$	5,391
Valuation allowance		1,147		1,717

Other real estate owned, which is carried at the lower of cost or fair value, is periodically assessed for impairment based on fair value at the reporting date. Fair value is determined from external appraisals using judgments and estimates of external professionals. Many of these inputs are not observable and, accordingly, these measurements are classified as Level 3. At September 30, 2012 and December 31, 2011, the carrying value of other real estate owned was $25 million and $11 million, respectively. The fair value of the Bank’s individual other real estate owned properties exceeded their carrying value at September 30, 2012 and December 31, 2011.

Mortgage servicing rights, carried at fair value because the fair value was less than the amortized cost, totaled $3.4 million at September 30, 2012. The $3.4 million consisted of an outstanding balance of $3.7 million, net of a valuation allowance of $333,000 at September 30, 2012, resulting in net impairment expense of $130,000 for the nine months ended September 30, 2012. At December 31, 2011, mortgage servicing rights carried at fair value totaled $3 million, made up of the outstanding balance of $3.2 million, net of a valuation allowance of $203,000, resulting in net impairment expense of $203,000 for the year ended December 31, 2011.

Detail of other real estate owned write downs follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2012		2011		2012		2011
Other real estate owned write-downs	$	866	$	236	$	1,207	$	463

The carrying amounts and estimated fair values of all financial instruments, at September 30, 2012 and December 31, 2011 follows:

			Fair Value Measurements at
			September 30, 2012 Using:
									Total
	Carrying								Fair
(in thousands)	Value		Level 1		Level 2		Level 3		Value
Assets:
Cash and cash equivalents	$	96,187	$	96,187	$	-	$	-	$	96,187
Securities available for sale		533,236		-		528,284		4,952		533,236
Securities to be held to maturity		48,026		-		48,448		-		48,448
Mortgage loans held for sale		3,385		-		3,385		-		3,385
Loans, net		2,618,257		-		-		2,692,285		2,692,285
Federal Home Loan Bank stock		28,784		-		-		-		N/A
Accrued interest receivable		10,088		-		10,088		-		10,088
Liabilities:
Non interest-bearing deposits		514,893		-		514,893		-		514,893
Transaction deposits		1,679,822		-		1,679,822		-		1,679,822
Time deposits		375,788		-		379,866		-		379,866
Securities sold under agreements
to repurchase and other short-term
borrowings		169,839		-		169,839		-		169,839
Federal Home Loan Bank advances		553,487		-		569,667		-		569,667
Subordinated note		41,240		-		41,162		-		41,162
Accrued interest payable		1,496		-		1,496		-		1,496

	December 31, 2011
	Carrying		Fair
(in thousands)	Value		Value
Assets:
Cash and cash equivalents	$	362,971	$	362,971
Securities available for sale		645,948		645,948
Securities to be held to maturity		28,074		28,342
Mortgage loans held for sale		4,392		4,392
Loans, net		2,261,232		2,305,208
Federal Home Loan Bank stock		25,980		25,980
Accrued interest receivable		9,679		9,679
Liabilities:
Non interest-bearing deposits		408,483		408,483
Transaction deposits		1,019,809		1,019,809
Time deposits		305,686		308,049
Securities sold under agreements
to repurchase and other short-term
borrowings		230,231		230,231
Federal Home Loan Bank advances		934,630		960,671
Subordinated note		41,240		41,158
Accrued interest payable		1,724		1,724

Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of the estimates.

The assumptions used in the estimation of the fair value of the Company’s financial instruments are explained below. Where quoted market prices are not available, fair values are based on estimates using discounted cash flow and other valuation techniques. Discounted cash flows can be significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. The following fair value estimates cannot be substantiated by comparison to independent markets and should not be considered representative of the liquidation value of the Company’s financial instruments, but rather a good-faith estimate of the fair value of financial instruments held by the Company. Certain financial instruments and all nonfinancial instruments are excluded from disclosure requirements.

The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments:

Cash and cash equivalents – The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1.

Mortgage loans held for sale – The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.

Loans, net – The fair value of loans is calculated using discounted cash flows by loan type resulting in a Level 3 classification. The discount rate used to determine the present value of the loan portfolio is an estimated market rate that reflects the credit and interest rate risk inherent in the loan portfolio without considering widening credit spreads due to market illiquidity. The estimated maturity is based on the Bank’s historical experience with repayments adjusted to estimate the effect of current market conditions. The allowance for loan losses is considered a reasonable discount for credit risk. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

Federal Home Loan Bank stock – It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

Accrued interest receivable/payable – The carrying amounts of accrued interest, due to their short-term nature, approximates fair value resulting in a Level 2 classification.

Deposits – Fair values for certificates of deposit have been determined using discounted cash flows. The discount rate used is based on estimated market rates for deposits of similar remaining maturities and are classified as Level 2. The carrying amounts of all other deposits, due to their short-term nature, approximate their fair values and are classified as Level 1.

Securities sold under agreements to repurchase – The carrying amount for securities sold under agreements to repurchase generally maturing within ninety days approximates its fair value resulting in a Level 2 classification.

Federal Home Loan Bank advances – The fair value of the FHLB advances is obtained from the FHLB and is calculated by discounting contractual cash flows using an estimated interest rate based on the current rates available to the Bank for debt of similar remaining maturities and collateral terms resulting in a Level 2 classification.

Subordinated note – The fair value for subordinated debentures is calculated using discounted cash flows based upon current market spreads to LIBOR for debt of similar remaining maturities and collateral terms resulting in a Level 2 classification.

The fair value estimates presented herein are based on pertinent information available to management as of September 30, 2012 and December 31, 2011. Although management is not aware of any factors that would dramatically affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since that date and, therefore, estimates of fair value may differ significantly from the amounts presented.

XML

Trouble Debt Restructuring Loan Modification (Detail) (USD $) In Thousands, unless otherwise specified	9 Months Ended		9 Months Ended											9 Months Ended												9 Months Ended		9 Months Ended											9 Months Ended												9 Months Ended		9 Months Ended											9 Months Ended				9 Months Ended
	Sep. 30, 2012	Dec. 31, 2011 Forbearance for 3-6 months	Sep. 30, 2012 Residential Real Estate	Sep. 30, 2012 Residential Real Estate Interest only payments for 6-24 months	Sep. 30, 2012 Residential Real Estate Rate reduction	Sep. 30, 2012 Residential Real Estate Forbearance for 3-6 months	Sep. 30, 2012 Residential Real Estate First modification extension	Sep. 30, 2012 Residential Real Estate Subsequent modification extension	Dec. 31, 2011 Residential Real Estate Forbearance for 3-6 months	Dec. 31, 2011 Residential Real Estate Forbearance for 3-6 months Interest only payments for 6-24 months	Dec. 31, 2011 Residential Real Estate Forbearance for 3-6 months Rate reduction	Dec. 31, 2011 Residential Real Estate Forbearance for 3-6 months First modification extension	Dec. 31, 2011 Residential Real Estate Forbearance for 3-6 months Subsequent modification extension	Sep. 30, 2012 Commercial Real Estate and Commercial Construction	Sep. 30, 2012 Commercial Real Estate and Commercial Construction Interest only payments for 6-24 months	Sep. 30, 2012 Commercial Real Estate and Commercial Construction Rate reduction	Sep. 30, 2012 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Sep. 30, 2012 Commercial Real Estate and Commercial Construction First modification extension	Sep. 30, 2012 Commercial Real Estate and Commercial Construction Subsequent modification extension	Dec. 31, 2011 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Dec. 31, 2011 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Interest only payments for 6-24 months	Dec. 31, 2011 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Rate reduction	Dec. 31, 2011 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Dec. 31, 2011 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months First modification extension	Dec. 31, 2011 Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Subsequent modification extension	Sep. 30, 2012 Performing Financing Receivable	Dec. 31, 2011 Performing Financing Receivable Forbearance for 3-6 months	Sep. 30, 2012 Performing Financing Receivable Residential Real Estate	Sep. 30, 2012 Performing Financing Receivable Residential Real Estate Interest only payments for 6-24 months	Sep. 30, 2012 Performing Financing Receivable Residential Real Estate Rate reduction	Sep. 30, 2012 Performing Financing Receivable Residential Real Estate Forbearance for 3-6 months	Sep. 30, 2012 Performing Financing Receivable Residential Real Estate First modification extension	Sep. 30, 2012 Performing Financing Receivable Residential Real Estate Subsequent modification extension	Dec. 31, 2011 Performing Financing Receivable Residential Real Estate Forbearance for 3-6 months	Dec. 31, 2011 Performing Financing Receivable Residential Real Estate Forbearance for 3-6 months Interest only payments for 6-24 months	Dec. 31, 2011 Performing Financing Receivable Residential Real Estate Forbearance for 3-6 months Rate reduction	Dec. 31, 2011 Performing Financing Receivable Residential Real Estate Forbearance for 3-6 months First modification extension	Dec. 31, 2011 Performing Financing Receivable Residential Real Estate Forbearance for 3-6 months Subsequent modification extension	Sep. 30, 2012 Performing Financing Receivable Commercial Real Estate and Commercial Construction	Sep. 30, 2012 Performing Financing Receivable Commercial Real Estate and Commercial Construction Interest only payments for 6-24 months	Sep. 30, 2012 Performing Financing Receivable Commercial Real Estate and Commercial Construction Rate reduction	Sep. 30, 2012 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Sep. 30, 2012 Performing Financing Receivable Commercial Real Estate and Commercial Construction First modification extension	Sep. 30, 2012 Performing Financing Receivable Commercial Real Estate and Commercial Construction Subsequent modification extension	Dec. 31, 2011 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Dec. 31, 2011 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Interest only payments for 6-24 months	Dec. 31, 2011 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Rate reduction	Dec. 31, 2011 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Dec. 31, 2011 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months First modification extension	Dec. 31, 2011 Performing Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Subsequent modification extension	Sep. 30, 2012 Nonperforming Financing Receivable	Dec. 31, 2011 Nonperforming Financing Receivable Forbearance for 3-6 months	Sep. 30, 2012 Nonperforming Financing Receivable Residential Real Estate	Sep. 30, 2012 Nonperforming Financing Receivable Residential Real Estate Interest only payments for 6-24 months	Sep. 30, 2012 Nonperforming Financing Receivable Residential Real Estate Rate reduction	Sep. 30, 2012 Nonperforming Financing Receivable Residential Real Estate Forbearance for 3-6 months	Sep. 30, 2012 Nonperforming Financing Receivable Residential Real Estate First modification extension	Sep. 30, 2012 Nonperforming Financing Receivable Residential Real Estate Subsequent modification extension	Dec. 31, 2011 Nonperforming Financing Receivable Residential Real Estate Forbearance for 3-6 months	Dec. 31, 2011 Nonperforming Financing Receivable Residential Real Estate Forbearance for 3-6 months Interest only payments for 6-24 months	Dec. 31, 2011 Nonperforming Financing Receivable Residential Real Estate Forbearance for 3-6 months Rate reduction	Dec. 31, 2011 Nonperforming Financing Receivable Residential Real Estate Forbearance for 3-6 months First modification extension	Dec. 31, 2011 Nonperforming Financing Receivable Residential Real Estate Forbearance for 3-6 months Subsequent modification extension	Sep. 30, 2012 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction	Sep. 30, 2012 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Interest only payments for 6-24 months	Sep. 30, 2012 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Rate reduction	Sep. 30, 2012 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Sep. 30, 2012 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction First modification extension	Dec. 31, 2011 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Dec. 31, 2011 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Interest only payments for 6-24 months	Dec. 31, 2011 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Rate reduction	Dec. 31, 2011 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months	Dec. 31, 2011 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months First modification extension	Dec. 31, 2011 Nonperforming Financing Receivable Commercial Real Estate and Commercial Construction Forbearance for 3-6 months Subsequent modification extension
Financing Receivable, Modifications [Line Items]
Total Troubled Debt Restructurings	$ 81,119	$ 67,022	$ 38,651	$ 3,638	$ 23,256	$ 3,678	$ 2,820	$ 5,259	$ 27,130	$ 6,363	$ 15,727	$ 1,577	$ 3,463	$ 42,468	$ 10,804	$ 5,991	$ 1,576	$ 11,962	$ 12,135	$ 39,892	$ 11,395	$ 1,845	$ 1,015	$ 16,067	$ 9,570	$ 73,809	$ 59,319	$ 34,286	$ 1,911	$ 21,456	$ 3,065	$ 2,595	$ 5,259	$ 23,234	$ 5,990	$ 13,037	$ 849	$ 3,358	$ 39,523	$ 10,096	$ 5,729	$ 747	$ 10,816	$ 12,135	$ 36,085	$ 9,643	$ 1,221	$ 160	$ 15,526	$ 9,535	$ 7,310	$ 7,703	$ 4,365	$ 1,727	$ 1,800	$ 613	$ 225		$ 3,896	$ 373	$ 2,690	$ 728	$ 105	$ 2,945	$ 708	$ 262	$ 829	$ 1,146	$ 3,807	$ 1,752	$ 624	$ 855	$ 541	$ 35
Total Troubled Debt Restructurings	$ 38,158		$ 20,297	$ 2,238	$ 9,720	$ 3,757	$ 2,820	$ 1,762						$ 17,861	$ 4,398	$ 3,026	$ 593	$ 9,844								$ 33,566		$ 16,868	$ 511	$ 9,266	$ 3,347	$ 2,595	$ 1,149						$ 16,698	$ 3,690	$ 3,026	$ 593	$ 9,389								$ 4,592		$ 3,429	$ 1,727	$ 454	$ 410	$ 225	$ 613						$ 1,163	$ 708			$ 455

XML

Deposits

9 Months Ended

Sep. 30, 2012

Deposits

5. DEPOSITS

Ending deposit balances at September 30, 2012 and December 31, 2011 were as follows:

(in thousands)	September 30, 2012		December 31, 2011
Demand	$	562,470	$	523,708
Money market accounts		511,079		433,508
Brokered money market accounts		29,461		18,121
Savings		61,919		44,472
Individual retirement accounts*		40,088		31,201
Time deposits, $100,000 and over*		89,306		82,970
Other certificates of deposit*		157,025		103,230
Brokered certificates of deposit*		89,369		88,285
Total interest-bearing deposits		1,540,717		1,325,495
Total non interest-bearing deposits		514,893		408,483
Total deposits	$	2,055,610	$	1,733,978

(*) - Represents a time deposit.

The composition of TCB and FCB deposits outstanding at September 30, 2012 follows:

September 30 , 2012 (in thousands)	TCB		FCB		Total
Demand	$	994	$	3,583	$	4,577
Money market accounts		1,495		30,575		32,070
Brokered money market accounts		-		-		-
Savings		10,439		-		10,439
Individual retirement accounts*		1,489		9,823		11,312
Time deposits, $100,000 and over*		14,085		7,321		21,406
Other certificates of deposit*		8,336		33,808		42,144
Brokered certificates of deposit*		9,258		31,540		40,798
Total interest-bearing deposits		46,096		116,650		162,746
Total non interest-bearing deposits		5,711		17,873		23,584
Total deposits	$	51,807	$	134,523	$	186,330

(*) - Represents a time deposit.

See additional discussion regarding the TCB and FCB acquisitions under Footnote 2 “Acquisitions of Failed Banks” of Part I Item 1 “Financial Statements.”

XML

Federal Home Loan Bank ("FHLB") Advances

9 Months Ended

Sep. 30, 2012

Federal Home Loan Bank ("FHLB") Advances

6.           FEDERAL HOME LOAN BANK (“FHLB”) ADVANCES

At September 30, 2012 and December 31, 2011, FHLB advances were as follows:

(in thousands)	September 30, 2012		December 31, 2011
Overnight FHLB advances	$	20,000	$	145,000
Fixed interest rate advances with a weighted average
interest rate of 2.27% due through 2035		433,487		669,630
Putable fixed interest rate advances with a weighted average
interest rate of 4.39% due through 2017(1)		100,000		120,000
Total FHLB advances	$	553,487	$	934,630

___________________________________

(1) - Represents putable advances with the FHLB. These advances have original fixed rate periods ranging from one to five years with original maturities ranging from three to ten years if not put back to the Bank earlier by the FHLB. At the end of their respective fixed rate periods and on a quarterly basis thereafter, the FHLB has the right to require payoff of the advances by the Bank at no penalty. Based on market conditions at this time, the Bank does not believe that any of its putable advances are likely to be “put back” to the Bank in the short-term by the FHLB.

As discussed under Footnote 2 “Acquisitions of Failed Banks,” RB&T assumed $3 million in FHLB advances in connection with the FCB acquisition. During the third quarter of 2012, RB&T prepaid these advances and incurred an early termination penalty of $63,000, which was substantially equivalent to the fair value adjustment recorded in connection with the initial day-one bargain purchase gain.

Each FHLB advance is payable at its maturity date, with a prepayment penalty for fixed rate advances that are paid off earlier than maturity. FHLB advances are collateralized by a blanket pledge of eligible real estate loans.At September 30, 2012, Republic had available collateral to borrow an additional $434 million from the FHLB. In addition to its borrowing line with the FHLB, Republic also had unsecured lines of credit totaling $216 million available through various other financial institutions.

During the first quarter of 2012, RB&T prepaid $81 million in FHLB advances. These advances had a weighted average cost of 3.56% and were all scheduled to mature between October 2012 and May 2013. The Bank incurred a $2.4 million early termination penalty in connection with this transaction.

During the fourth quarter of 2011, RB&T obtained $300 million in FHLB advances to partially fund the first quarter 2012 RAL program. These liabilities had a weighted average life of three months with a weighted average interest rate of 0.10%. Excluding this advance, the weighted average interest rate of all fixed rate advances was 3.11% at December 31, 2011.

For additional discussion regarding TRS, a division of RPG, see the following sections:

●          Part I Item 1 “Financial Statements:”

o          Footnote 1 “Basis of Presentation and Summary of Significant Accounting Policies”

o          Footnote 4 “Loans and Allowance for Loan Losses

o          Footnote 11 “Segment Information”

●          Part II Item 1A “Risk Factors”

Aggregate future principal payments on FHLB advances as of September 30, 2012, based on contractual maturity dates, are detailed below:

Year	(in thousands)
2012	$	20,000
2013		35,000
2014		178,000
2015		25,000
2016		72,000
Thereafter		223,487
Total	$	553,487

The following table illustrates real estate loans pledged to collateralize advances and letters of credit with the FHLB:

(in thousands)	September 30, 2012		December 31, 2011
First lien, single family residential real estate	$	787,078	$	670,819
Home equity lines of credit		49,425		60,211
Multi-family commercial real estate		7,353		14,697

XML

Mortgage Banking Activities

9 Months Ended

Sep. 30, 2012

Mortgage Banking Activities

8.           MORTGAGE BANKING ACTIVITIES

Activity formortgage loans held for sale was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	4,392		$	15,228
Origination of mortgage loans held for sale		166,224			93,052
Proceeds from the sale of mortgage loans held for sale		(173,772	)		(106,535	)
Net gain on sale of mortgage loans held for sale		6,541			2,976
Balance, September 30	$	3,385		$	4,721

Mortgage Banking activities primarily include residential mortgage originations and servicing. The following table presents the components of Mortgage Banking income:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2012			2011			2012			2011
Net gain on sale of mortgage loans held for sale	$	2,819		$	1,511		$	6,541		$	2,976
Change in mortgage servicing rights valuation allowance		(160	)		(203	)		(129	)		(203	)
Loan servicing income, net of amortization		(385	)		44			(821	)		319
Total Mortgage Banking income	$	2,274		$	1,352		$	5,591		$	3,092

Activity for capitalized mortgage servicing rights was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	6,087		$	7,800
Additions		1,496			924
Amortized to expense		(2,474	)		(1,833	)
Change in valuation allowance		(129	)		(203	)
Balance, September 30	$	4,980		$	6,688

Activity for the valuation allowance for capitalized mortgage servicing rights was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	(203	)	$	-
Additions		(171	)		(203	)
Reductions credited to operations		42			-
Direct write downs		-			-
Balance, September 30	$	(332	)	$	(203	)

Other information relating to mortgage servicing rights follows:

(in thousands)	September 30, 2012			December 31, 2011
Fair value of mortgage servicing rights portfolio	$	5,696		$	7,120
Prepayment speed range		255% - 499	%		221% - 550	%
Discount rate		9	%		9	%
Weighted average default rate		1.50	%		1.50	%

Mortgage Banking derivatives used in the ordinary course of business primarily consist of mandatory forward sales contracts and rate lock loan commitments. Mandatory forward contracts represent future commitments to deliver loans at a specified price and date and are used to manage interest rate risk on loan commitments and mortgage loans held for sale. Rate lock loan commitments represent commitments to fund loans at a specific rate. These derivatives involve underlying items, such as interest rates, and are designed to transfer risk. Substantially all of these instruments expire within 90 days from the date of issuance. Notional amounts are amounts on which calculations and payments are based, but which do not represent credit exposure, as credit exposure is limited to the amounts required to be received or paid.

The following tables include the notional amounts and realized gain (loss) for Mortgage Banking derivatives recognized in Mortgage Banking income as of September 30, 2012 and December 31, 2011:

(in thousands)	September 30, 2012			December 31, 2011
Mandatory forward contracts:
Notional amount	$	31,650		$	20,490
Change in fair value of mandatory forward contracts		(484	)		(96	)
Rate lock loan commitments:
Notional amount	$	25,978		$	15,623
Change in fair value of rate lock loan commitments		511			16

Mandatory forward contracts also contain an element of risk in that the counterparties may be unable to meet the terms of such agreements. In the event the counterparties fail to deliver commitments or are unable to fulfill their obligations, the Bank could potentially incur significant additional costs by replacing the positions at then current market rates. The Bank manages its risk of exposure by limiting counterparties to those banks and institutions deemed appropriate by management and the Board of Directors. The Bank does not expect any counterparty to default on their obligations and therefore, the Bank does not expect to incur any cost related to counterparty default.

The Bank is exposed to interest rate risk on loans held for sale and rate lock loan commitments. As market interest rates fluctuate, the fair value of mortgage loans held for sale and rate lock commitments will decline or increase. To offset this interest rate risk, the Bank enters into derivatives such as mandatory forward contracts to sell loans. The fair value of these mandatory forward contracts will fluctuate as market interest rates fluctuate, and the change in the value of these instruments is expected to largely, though not entirely, offset the change in fair value of loans held for sale and rate lock commitments. The objective of this activity is to minimize the exposure to losses on rate loan lock commitments and loans held for sale due to market interest rate fluctuations. The net effect of derivatives on earnings will depend on risk management activities and a variety of other factors, including market interest rate volatility, the amount of rate lock commitments that close, the ability to fill the forward contracts before expiration, and the time period required to close and sell loans.

XML

Federal Home Loan Bank Advances (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012		Dec. 31, 2011
Schedule of Federal Home Loan Bank Advances and Other Borrowings [Line Items]
Overnight FHLB advances	$ 20,000		$ 145,000
Fixed interest rate advances with a weighted average interest rate of 2.27% due through 2035	433,487		669,630
Putable fixed interest rate advances with a weighted average interest rate of 4.39% due through 2017	100,000	[1]	120,000	[1]
Total FHLB advances	$ 553,487		$ 934,630

[1] Represents putable advances with the FHLB. These advances have original fixed rate periods ranging from one to five years with original maturities ranging from three to ten years if not put back to the Bank earlier by the FHLB. At the end of their respective fixed rate periods and on a quarterly basis thereafter, the FHLB has the right to require payoff of the advances by the Bank at no penalty. Based on market conditions at this time, the Bank does not believe that any of its putable advances are likely to be "put back" to the Bank in the short-term by the FHLB.

XML

Notional Amounts and Realized Gain (Loss) for Mortgage Banking Derivatives (Detail) (USD $) In Thousands, unless otherwise specified	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Dec. 31, 2011
Forward Contracts
Participating Mortgage Loans [Line Items]
Notional amount	$ 31,650	$ 20,490
Change in fair value	(484)	(96)
Interest Rate Lock Commitments
Participating Mortgage Loans [Line Items]
Notional amount	25,978	15,623
Change in fair value	$ 511	$ 16

XML

Federal Home Loan Bank ("FHLB") Advances - Additional Information (Detail) (USD $)	9 Months Ended						3 Months Ended
	Sep. 30, 2012	Dec. 31, 2011	Sep. 07, 2012 Federal Home Loan Bank	Sep. 30, 2012 First Commercial Bank("FCB")	Sep. 07, 2012 First Commercial Bank("FCB")	Mar. 31, 2012 Federal Home Loan Bank Advances	Dec. 31, 2011 Federal Home Loan Bank Advances Refund Anticipation Loans	Dec. 31, 2011 Federal Home Loan Bank Advances Fixed rate advances
Federal Home Loan Bank, Advances, Branch of FHLB Bank [Line Items]
FHLB advances					$ 3,000,000	$ 81,000,000
Termination Penalty			63,000			2,400,000
Collateralized Advances from FHLB	434,000,000
Unsecured lines of credit	216,000,000
Fixed interest rate advances, weighted average interest rate	2.27%	2.27%				3.56%	0.10%	3.11%
FHLB advances used to fund the RAL program	$ 553,487,000	$ 934,630,000		$ 3,000,000			$ 300,000,000
Weighted average life of liabilities							3 months

XML

Composition of Deposits (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012		Dec. 31, 2011
Deposit Liabilities [Line Items]
Demand	$ 562,470		$ 523,708
Money market accounts	511,079		433,508
Brokered money market accounts	29,461		18,121
Savings	61,919		44,472
Individual retirement accounts	375,788		305,686
Time deposits, $100,000 and over	89,306	[1]	82,970	[1]
Other certificates of deposit	157,025	[1]	103,230	[1]
Brokered certificates of deposit	89,369	[1]	88,285	[1]
Total interest-bearing deposits	1,540,717		1,325,495
Total non interest-bearing deposits	514,893		408,483
Total deposits	2,055,610		1,733,978
Deposits Assumed
Deposit Liabilities [Line Items]
Demand	4,577
Money market accounts	32,070
Brokered money market accounts
Savings	10,439
Individual retirement accounts	11,312	[1]
Time deposits, $100,000 and over	21,406	[1]
Other certificates of deposit	42,144	[1]
Brokered certificates of deposit	40,798	[1]
Total interest-bearing deposits	162,746
Total non interest-bearing deposits	23,584
Total deposits	186,330
Tennessee Commerce Bank ("TCB")
Deposit Liabilities [Line Items]
Total deposits	52,000
Tennessee Commerce Bank ("TCB") | Deposits Assumed
Deposit Liabilities [Line Items]
Demand	994
Money market accounts	1,495
Brokered money market accounts
Savings	10,439
Individual retirement accounts	1,489	[1]
Time deposits, $100,000 and over	14,085	[1]
Other certificates of deposit	8,336	[1]
Brokered certificates of deposit	9,258	[1]
Total interest-bearing deposits	46,096
Total non interest-bearing deposits	5,711
Total deposits	51,807
First Commercial Bank("FCB") | Deposits Assumed
Deposit Liabilities [Line Items]
Demand	3,583
Money market accounts	30,575
Brokered money market accounts
Individual retirement accounts	9,823	[1]
Time deposits, $100,000 and over	7,321	[1]
Other certificates of deposit	33,808	[1]
Brokered certificates of deposit	31,540	[1]
Total interest-bearing deposits	116,650
Total non interest-bearing deposits	17,873
Total deposits	$ 134,523

[1] Represents a time deposit.

XML

Composition of Acquired Loans (Detail) (USD $)	Sep. 30, 2012	Dec. 31, 2011	Jan. 27, 2012 Contractual Amount Tennessee Commerce Bank ("TCB")	Sep. 07, 2012 Contractual Amount First Commercial Bank("FCB")	Jan. 27, 2012 Fair Value Adjustments Tennessee Commerce Bank ("TCB")	Sep. 07, 2012 Fair Value Adjustments First Commercial Bank("FCB")	Jan. 27, 2012 Recast Adjustments Tennessee Commerce Bank ("TCB")	Jan. 27, 2012 Fair Value Tennessee Commerce Bank ("TCB")	Sep. 07, 2012 Fair Value First Commercial Bank("FCB")
Business Acquisition [Line Items]
Residential real estate	$ 750,000		$ 22,693,000	$ 48,409,000	$ (4,076,000)	$ (9,353,000)	$ 243,000	$ 18,860,000	$ 39,056,000
Commercial real estate	716,516,000	639,966,000	18,646,000	82,161,000	(6,971,000)	(12,688,000)	1,988,000	13,663,000	69,473,000
Real estate construction			14,877,000	14,918,000	(2,681,000)	(6,182,000)	(1,972,000)	10,224,000	8,736,000
Commercial	146,400,000	119,117,000	13,224,000	25,475,000	(6,939,000)	(15,983,000)	496,000	6,781,000	9,492,000
Home equity	251,072,000	280,235,000	6,220,000	404,000	(606,000)	(3,000)	24,000	5,638,000	401,000
Consumer:
Credit cards	8,570,000	8,580,000	608,000		(22,000)			586,000
Overdrafts	733,000	950,000	672,000	6,000	(621,000)			51,000	6,000
Other consumer	14,960,000	9,908,000	2,172,000	371,000	(750,000)	(5,000)	51,000	1,473,000	366,000
Total Loans	$ 2,642,357,000	$ 2,285,295,000	$ 79,112,000	$ 171,744,000	$ (22,666,000)	$ (44,214,000)	$ 830,000	$ 57,276,000	$ 127,530,000

XML

Detail of Non-Performing Loans and Non-Performing Assets (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Financing Receivable, Recorded Investment, Past Due [Line Items]
Loans on non-accrual status	$ 20,436	$ 23,306
Loans past due 90 days or more and still on accrual	616
Total non-performing loans	21,052	23,306
Other real estate owned	46,200	34,262
Other Real Estate Owned
Financing Receivable, Recorded Investment, Past Due [Line Items]
Other real estate owned	$ 25,148	$ 10,956

XML

Acquisitions of Failed Banks (Tables)

9 Months Ended

Sep. 30, 2012

Tennessee Commerce Bank ("TCB")

Assets Acquired and Liabilities Assumed Including Recast Adjustments

A summary of the assets acquired and liabilities assumed in the TCB and FCB acquisitions, including recast adjustments, follows:

Tennessee Commerce Bank	January 27, 2012
	As Previously Reported						As Recasted
	Contractual			Fair Value			Recast			Fair
(in thousands)	Amount			Adjustments			Adjustments			Value
Assets acquired
Cash and cash equivalents	$	61,943		$	(89	)	$	(2	)	$	61,852
Securities available for sale		42,646			-			-			42,646
Loans to be repurchased by the FDIC, net of discount		19,800			(2,797	)		-			17,003
Loans		79,112			(22,666	)		830			57,276
Federal Home Loan Bank stock, at cost		2,491			-			-			2,491
Other assets and accrued interest receivable		945			(60	)		-			885
Other real estate owned		14,189			(3,359	)		(1,113	)		9,717
Core deposit intangible		-			64			-			64
Discount		(56,970	)		56,970			-			-
FDIC settlement receivable		784,545			-			-			784,545
Total assets acquired	$	948,701		$	28,063		$	(285	)	$	976,479
Liabilities assumed
Deposits
Non interest-bearing	$	19,754		$	-		$	-		$	19,754
Interest-bearing		927,641			54			-			927,695
Total deposits		947,395			54			-			947,449
Accrued income taxes payable		-			9,988			(100	)		9,888
Other liabilities and accrued interest payable		1,306			110			-			1,416
Total liabilities assumed	$	948,701		$	10,152		$	(100	)	$	958,753
Equity
Bargain purchase gain, net of taxes		-			17,911			(185	)		17,726
Other operating loss, net of taxes		-			-			-			-
Accumulated other comprehensive loss		-			-			-			-
Total liabilities assumed and equity	$	948,701		$	28,063		$	(285	)	$	976,479

Summary of Net Assets Acquired from FDIC and Estimated Fair Value Adjustments

A summary of the net assets acquired from the FDIC and the estimated fair value adjustments as of the respective acquisition dates follows:

Tennessee Commerce Bank	January 27, 2012
				Second Quarter			Third Quarter
	As Previously			Recast			Recast			As
(in thousands)	Reported			Adjustments			Adjustments			Recasted
Assets acquired, at contractual amount	$	221,126		$	-		$	-		$	221,126
Liabilities assumed, at contractual amount		(948,701	)		-			-			(948,701	)
Net liabilities assumed per the P&A Agreement		(727,575	)		-			-			(727,575	)
Contractual Discount		(56,970	)		-			-			(56,970	)
Net receivable from the FDIC	$	(784,545	)	$	-		$	-		$	(784,545	)
Fair value adjustments:
Loans	$	(22,666	)	$	919		$	(89	)	$	(21,836	)
Discount for loans to be repurchased by the FDIC		(2,797	)		-			-			(2,797	)
Other real estate owned		(3,359	)		(1,000	)		(113	)		(4,472	)
Other assets and accrued interest receivable		(60	)		-			-			(60	)
Core deposit intangible		64			-			-			64
Deposits		(54	)		-			-			(54	)
All other		(199	)		(15	)		13			(201	)
Total fair value adjustments		(29,071	)		(96	)		(189	)		(29,356	)
Discount		56,970			-			-			56,970
Bargain purchase gain, pre-tax	$	27,899		$	(96	)	$	(189	)	$	27,614

Composition of Acquired Loans

The composition of acquired loans as of the respective acquisition dates follows:

Tennessee Commerce Bank	January 27, 2012
	As Previously Reported					As Recasted
	Contractual		Fair Value			Recast			Fair
(in thousands)	Amount		Adjustments			Adjustments			Value
Residential real estate	$	22,693	$	(4,076	)	$	243		$	18,860
Commercial real estate		18,646		(6,971	)		1,988			13,663
Real estate construction		14,877		(2,681	)		(1,972	)		10,224
Commercial		13,224		(6,939	)		496			6,781
Home equity		6,220		(606	)		24			5,638
Consumer:
Credit cards		608		(22	)		-			586
Overdrafts		672		(621	)		-			51
Other consumer		2,172		(750	)		51			1,473
Total loans	$	79,112	$	(22,666	)	$	830		$	57,276

Purchased Loans

The following table presents the purchased loans that are included within the scope of ASC Topic 310-30:

Tennessee Commerce Bank	January 27, 2012
	As Previously			Recast			As
(in thousands)	Reported			Adjustments			Recasted
Contractually-required principal and interest payments	$	52,278		$	-		$	52,278
Non-accretable difference		(21,308	)		903			(20,405	)
Accretable yield		(425	)		(58	)		(483	)
Fair value of loans	$	30,545		$	845		$	31,390

Composition of Deposits Assumed at Fair Value

The composition of deposits assumed at fair value as of the respective 2012 acquisitions of failed banks follows:

Tennessee Commerce Bank	January 27, 2012
	Contractual		Fair Value		Recast		Fair
(in thousands)	Amount		Adjustments		Adjustments		Value
Demand	$	3,190	$	-	$	-	$	3,190
Money market accounts		11,338		-		-		11,338
Savings		91,859		-		-		91,859
Individual retirement accounts*		15,486		-		-		15,486
Time deposits, $100,000 and over*		278,825		-		-		278,825
Other certificates of deposit*		108,003		14		-		108,017
Brokered certificates of deposit*		418,940		40		-		418,980
Total interest-bearing deposits		927,641		54		-		927,695
Total non interest-bearing deposits		19,754		-		-		19,754
Total deposits	$	947,395	$	54	$	-	$	947,449

Results of Operations for Franchise Included in Consolidated Results

Results of operations for the TCB and FCB franchises included in the consolidated results follows:

Tennessee Commerce Bank
	Three Months Ended			Nine Months Ended
(in thousands)	September 30, 2012			September 30, 2012
Interest income:
Loans, including fees	$	729		$	2,372
Taxable investment securities		253			696
Total interest income		982			3,068
Interest expense:
Deposits		9			56
Total interest expense		9			56
Net interest income		973			3,012
Provision for loan losses		-			-
Net interest income after provision for loan losses		973			3,012
Non interest income:
Service charges on deposit accounts		24			48
Bargain purchase gain		(189	)		27,614
Gain on sale of securities available for sale		-			56
Other		74			700
Total non interest income		(91	)		28,418
Non interest income
Salaries and employee benefits		488			2,497
Occupancy and equipment, net		188			774
Communication and transportation		29			189
Marketing and development		(15	)		4
FDIC insurance expense		8			60
Data processing		78			685
Supplies		7			28
Other real estate owned expense		58			161
Other		183			963
Total non interest expenses		1,024			5,361
Income before income tax expense	$	(142	)	$	26,069

First Commercial Bank("FCB")

Assets Acquired and Liabilities Assumed Including Recast Adjustments

First Commercial Bank	September 7, 2012
	Contractual			Fair Value			Fair
(in thousands)	Amount			Adjustments			Value
Assets acquired
Cash and cash equivalents	$	10,524		$	-		$	10,524
Securities available for sale		12,002			-			12,002
Loans		171,744			(44,214	)		127,530
Federal Home Loan Bank stock, at cost		407			-			407
Other assets and accrued interest receivable		829			(95	)		734
Other real estate owned		19,360			(8,389	)		10,971
Core deposit intangible		-			559			559
Discount		(79,412	)		79,412			-
FDIC settlement receivable		64,326			-			64,326
Total assets acquired	$	199,780		$	27,273		$	227,053
Liabilities assumed
Deposits
Non interest-bearing	$	7,197		$	-		$	7,197
Interest-bearing		189,057			3			189,060
Total deposits		196,254			3			196,257
Federal Home Loan Bank advances		3,002			63			3,065
Accrued income taxes payable		-			9,706			9,706
Other liabilities and accrued interest payable		524			95			619
Total liabilities assumed	$	199,780		$	9,867		$	209,647
Equity
Bargain purchase gain, net of taxes		-			17,406			17,406
Other operating loss, net of taxes		-			-			-
Accumulated other comprehensive loss		-			-			-
Total liabilities assumed and equity	$	199,780		$	27,273		$	227,053

Summary of Net Assets Acquired from FDIC and Estimated Fair Value Adjustments

First Commercial Bank
(in thousands)	September 7, 2012
Assets acquired, at contractual amount	$	214,866
Liabilities assumed, at contractual amount		(199,780	)
Net liabilities assumed per the P&A Agreement		15,086
Contractual Discount		(79,412	)
Net receivable from the FDIC	$	(64,326	)
Fair value adjustments:
Loans	$	(44,214	)
Other real estate owned		(8,389	)
Other assets and accrued interest receviable		(95	)
Core deposit intangible		559
Deposits		(3	)
Federal Home Loan Bank advances		(63	)
All other		(95	)
Total fair value adjustments		(52,300	)
Discount		79,412
Bargain purchase gain, pre-tax	$	27,112

Composition of Acquired Loans

First Commercial Bank	September 7, 2012
	Contractual		Fair Value			Fair
(in thousands)	Amount		Adjustments			Value
Residential real estate	$	48,409	$	(9,353	)	$	39,056
Commercial real estate		82,161		(12,688	)		69,473
Real estate construction		14,918		(6,182	)		8,736
Commercial		25,475		(15,983	)		9,492
Home equity		404		(3	)		401
Consumer:
Credit cards		-		-			-
Overdrafts		6		-			6
Other consumer		371		(5	)		366
Total loans	$	171,744	$	(44,214	)	$	127,530

Purchased Loans

First Commercial Bank Acquisition
(in thousands)	September 7, 2012
Contractually-required principal and interest payments	$	116,940
Non-accretable difference		(33,523	)
Accretable yield		(2,827	)
Fair value of loans	$	80,590

Composition of Deposits Assumed at Fair Value

First Commercial Bank	September 7, 2012
	Contractual		Fair Value		Recast		Fair
(in thousands)	Amount		Adjustments		Adjustments		Value
Demand	$	4,003	$	-	$	-	$	4,003
Money market accounts		38,187		-		-		38,187
Savings		-		-		-		-
Individual retirement accounts*		16,780		-		-		16,780
Time deposits, $100,000 and over*		14,740		-		-		14,740
Other certificates of deposit*		62,033		3		-		62,036
Brokered certificates of deposit*		53,314		-		-		53,314
Total interest-bearing deposits		189,057		3		-		189,060
Total non interest-bearing deposits		7,197		-		-		7,197
Total deposits	$	196,254	$	3	$	-	$	196,257
* - denotes a time deposit

Results of Operations for Franchise Included in Consolidated Results

First Commercial Bank
	Three and Nine Months Ended
(in thousands)	September 30, 2012
Interest income:
Loans, including fees	$	474
Taxable investment securities		4
Total interest income		478
Interest expense:
Deposits		141
Total interest expense		141
Net interest income		337
Provision for loan losses		-
Net interest income after provision for loan losses		337
Non interest income:
Service charges on deposit accounts		7
Bargain purchase gain		27,112
Gain on sale of securities available for sale		-
Other		1
Total non interest income		27,120
Non interest income
Salaries and employee benefits		613
Occupancy and equipment, net		210
Communication and transportation		15
Marketing and development		-
FDIC insurance expense		9
Data processing		265
Supplies		41
Other real estate owned expense		165
Other		644
Total non interest expenses		1,962
Income before income tax expense	$	25,495

XML

Fair Value (Tables)

9 Months Ended

Sep. 30, 2012

Assets and liabilities Measured at Fair Value on Recurring Basis

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which the Bank has elected the fair value option, are summarized below:

	Fair Value Measurements at
	September 30, 2012 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Securities available for sale:
U.S. Treasury securities and
U.S. Government agencies	$	-	$	92,681	$	-	$	92,681
Private label mortgage backed security		-		-		4,952		4,952
Mortgage backed securities - residential		-		224,593		-		224,593
Collateralized mortgage obligations		-		211,010		-		211,010
Total securities available for sale	$	-	$	528,284	$	4,952	$	533,236
Mandatory forward contracts	$	-	$	31,166	$	-	$	31,166
Rate lock loan commitments		-		26,489		-		26,489
Mortgage loans held for sale		-		3,385		-		3,385

	Fair Value Measurements at
	December 31, 2011 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Securities available for sale:
U.S. Treasury securities and
U.S. Government agencies	$	-	$	152,674	$	-	$	152,674
Private label mortgage backed security		-		-		4,542		4,542
Mortgage backed securities - residential		-		293,329		-		293,329
Collateralized mortgage obligations		-		195,403		-		195,403
Total securities available for sale	$	-	$	641,406	$	4,542	$	645,948
Mandatory forward contracts	$	-	$	20,394	$	-	$	20,394
Rate lock loan commitments		-		15,639		-		15,639
Mortgage loans held for sale		-		4,392		-		4,392

Reconciliation of the Bank's Private Label Mortgage Backed Security Measured at Fair Value on Recurring Basis

The table below presents a reconciliation of the Bank’s private label mortgage backed security. This is the only asset that is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine month periods ended September 30, 2012 and 2011:

	Three Months Ended					Nine Months Ended
	September 30,					September 30,
(in thousands)	2012		2011			2012		2011
Balance, beginning of period	$	4,579	$	4,402		$	4,542	$	5,124
Total gains or losses included in earnings:
Net impairment loss recognized in earnings		-		-			-		(279	)
Net change in unrealized gain/(loss)		373		2,628			410		4,595
Realized pass through of actual losses		-		(2,347	)		-		(4,399	)
Principal paydowns		-		(141	)		-		(499	)
Balance, end of period	$	4,952	$	4,542		$	4,952	$	4,542

Quantitative Information About Recurring Level 3 Fair Value Measurements

The following table presents quantitative information about recurring Level 3 fair value measurements at September 30, 2012:

	Fair
	Value		Valuation	Unobservable
	(in thousands)		Technique	Inputs	Range
Private label mortgage backed security	$	4,952	Discounted cash flow	(1) Constant prepayment rate		2% - 6	%
				(2) Probability of default		7% - 31.50	%
				(2) Loss severity		60% - 70	%

Assets Measured at Fair Value on a Non-Recurring Basis

Assets measured at fair value on a non-recurring basis are summarized below:

	Fair Value Measurements at
	September 30, 2012 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Impaired loans:
Residential real estate:
Owner occupied	$	-	$	-	$	904	$	904
Non owner occupied		-		-		355		355
Commercial real estate		-		-		2,827		2,827
Real estate construction		-		-		247		247
Commercial		-		-		23		23
Home equity		-		-		994		994
Total impaired loans *	$	-	$	-	$	5,350	$	5,350
Other real estate owned:
Residential real estate:
Owner occupied	$	-	$	-	$	1,355	$	1,355
Non owner occupied		-		-		-		-
Commercial real estate		-		-		6,069		6,069
Real estate construction		-		-		1,033		1,033
Total other real estate owned	$	-	$	-	$	8,457	$	8,457
Mortgage servicing rights	$	-	$	-	$	3,467	$	3,467

	Fair Value Measurements at
	December 31, 2011 Using:
	Quoted Prices in		Significant
	Active Markets		Other		Significant
	for Identical		Observable		Unobservable		Total
	Assets		Inputs		Inputs		Fair
(in thousands)	(Level 1)		(Level 2)		(Level 3)		Value
Impaired loans:
Residential real estate:
Owner occupied	$	-	$	-	$	885	$	885
Non owner occupied		-		-		545		545
Commercial real estate		-		-		4,520		4,520
Real estate construction		-		-		285		285
Commercial		-		-		60		60
Home equity		-		-		1,721		1,721
Total impaired loans *	$	-	$	-	$	8,016	$	8,016
Other real estate owned:
Residential real estate:
Owner occupied	$	-	$	-	$	3,477	$	3,477
Non owner occupied		-		-		417		417
Commercial real estate		-		-		1,418		1,418
Real estate construction		-		-		1,000		1,000
Total other real estate owned	$	-	$	-	$	6,312	$	6,312
Mortgage servicing rights	$	-	$	-	$	3,412	$	3,412

* - The impaired loan balances in the preceding two tables excludes TDRs. The difference between the carrying value and the fair value represents loss reserves recorded within the allowance for loan losses in accordance with FASB ASC Topic 310-10-35, “Accounting by Creditors for Impairment of a Loan.”

Quantitative Information About Level 3 fair Value Measurements for Financial Instruments On Non - Recurring Basis

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at September 30, 2012:

	Fair				Range
	Value		Valuation	Unobservable	(Weighted
	(in thousands)		Technique	Inputs	Average)
Impaired loans - commercial real estate	$	3,098	(1) Sales comparison approach	(1) Adjustments determined by		10% - 69%	(19%)
				Management for differences
				between the comparable sales
	$	1,813	(2) Income approach	(2) Adjustments for differences		9% - 9%	(9%)
				between net operating income
				expectations
Impaired loans - residential real estate	$	2,252	Sales comparison approach	Adjustments determined by		14% - 65%	(27%)
				Management for differences
				between the comparable sales
Other real estate owned - residential	$	1,355	Sales comparison approach	Adjustments determined by		4% - 26%	(11%)
				Management for differences
				between the comparable sales
Other real estate owned - commercial
real estate	$	7,102	Sales comparison approach	Adjustments determined by		7% - 54%	(25%)
				Management for differences
				between the comparable sales
Mortgage servicing rights	$	3,467	Third party valuation pricing	Prepayment speeds		200% - 411%	(222%)
				Default rate		1.50% - 1.50%	(1.50%)
				Discount rate		9% - 9%	(9%)

Realized Impairment Losses Related to Level 3 Private Label Mortgage Backed Securities

The Bank recorded realized impairment losses related to its single Level 3 private label mortgage backed security as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2012		2011		2012		2011
Net impairment loss recognized in earnings	$	-	$	-	$	-	$	279

Impaired Loans Carrying Amount and Valuation Allowance

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a carrying amount and valuation allowance as follows:

(in thousands)	September 30, 2012		December 31, 2011
Carrying amount of loans with a valuation allowance	$	5,903	$	5,391
Valuation allowance		1,147		1,717

Other Real Estate Owned Write Downs

Detail of other real estate owned write downs follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2012		2011		2012		2011
Other real estate owned write-downs	$	866	$	236	$	1,207	$	463

Carrying Amount and Estimated Fair Values of Financial Instruments

The carrying amounts and estimated fair values of all financial instruments, at September 30, 2012 and December 31, 2011 follows:

			Fair Value Measurements at
			September 30, 2012 Using:
									Total
	Carrying								Fair
(in thousands)	Value		Level 1		Level 2		Level 3		Value
Assets:
Cash and cash equivalents	$	96,187	$	96,187	$	-	$	-	$	96,187
Securities available for sale		533,236		-		528,284		4,952		533,236
Securities to be held to maturity		48,026		-		48,448		-		48,448
Mortgage loans held for sale		3,385		-		3,385		-		3,385
Loans, net		2,618,257		-		-		2,692,285		2,692,285
Federal Home Loan Bank stock		28,784		-		-		-		N/A
Accrued interest receivable		10,088		-		10,088		-		10,088
Liabilities:
Non interest-bearing deposits		514,893		-		514,893		-		514,893
Transaction deposits		1,679,822		-		1,679,822		-		1,679,822
Time deposits		375,788		-		379,866		-		379,866
Securities sold under agreements
to repurchase and other short-term
borrowings		169,839		-		169,839		-		169,839
Federal Home Loan Bank advances		553,487		-		569,667		-		569,667
Subordinated note		41,240		-		41,162		-		41,162
Accrued interest payable		1,496		-		1,496		-		1,496

	December 31, 2011
	Carrying		Fair
(in thousands)	Value		Value
Assets:
Cash and cash equivalents	$	362,971	$	362,971
Securities available for sale		645,948		645,948
Securities to be held to maturity		28,074		28,342
Mortgage loans held for sale		4,392		4,392
Loans, net		2,261,232		2,305,208
Federal Home Loan Bank stock		25,980		25,980
Accrued interest receivable		9,679		9,679
Liabilities:
Non interest-bearing deposits		408,483		408,483
Transaction deposits		1,019,809		1,019,809
Time deposits		305,686		308,049
Securities sold under agreements
to repurchase and other short-term
borrowings		230,231		230,231
Federal Home Loan Bank advances		934,630		960,671
Subordinated note		41,240		41,158
Accrued interest payable		1,724		1,724

XML

Activity in Allowance for Loan Losses (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Financing Receivable, Allowance for Credit Losses [Line Items]
Allowance for loan losses at beginning of period	$ 22,510	$ 25,931	$ 24,063	$ 23,079
Charge offs	(1,220)	(2,981)	(18,541)	(21,626)
Recoveries	727	1,135	4,859	4,989
Net loan charge offs	(493)	(1,846)	(13,682)	(16,637)
Provision for loan losses	2,083	(140)	13,719	17,503
Allowance for loan losses at end of period	24,100	23,945	24,100	23,945
Traditional Banking
Financing Receivable, Allowance for Credit Losses [Line Items]
Charge offs	(1,220)	(2,975)	(7,444)	(6,142)
Recoveries	267	442	976	1,554
Net loan charge offs	(953)	(2,533)	(6,468)	(4,588)
Provision for loan losses	2,543	547	6,505	5,454
Refund Anticipation Loans
Financing Receivable, Allowance for Credit Losses [Line Items]
Charge offs		(6)	(11,097)	(15,484)
Recoveries	460	693	3,883	3,435
Net loan charge offs	460	687	(7,214)	(12,049)
Provision for loan losses	$ (460)	$ (687)	$ 7,214	$ 12,049

XML

Amortized Cost and Fair Value of Investment Securities Portfolio by Contractual Maturity (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012
Securities available for Sale - Amortized Cost
Due in one year or less	$ 1,009
Due from one year to five years	88,342
Due from five years to ten years	2,559
Due beyond ten years
Total securities	524,187
Securities available for Sale - Fair Value
Due in one year or less	1,009
Due from one year to five years	89,112
Due from five years to ten years	2,560
Due beyond ten years
Total securities	533,236
Securities held to maturity - Carrying Value
Due in one year or less	2,211
Due from one year to five years	2,206
Due from five years to ten years
Due beyond ten years
Total securities	48,026
Securities held to maturity - Fair Value
Due in one year or less	2,213
Due from one year to five years	2,210
Due from five years to ten years
Due beyond ten years
Total securities	48,448
Private label mortgage backed and other private label mortgage-related securities
Securities available for Sale - Amortized Cost
Investment securities	5,818
Securities available for Sale - Fair Value
Investment securities	4,952
Mortgage backed securities - residential
Securities available for Sale - Amortized Cost
Investment securities	217,147
Securities available for Sale - Fair Value
Investment securities	224,593
Securities held to maturity - Carrying Value
Investment securities	1,085
Securities held to maturity - Fair Value
Investment securities	1,180
Collateralized mortgage obligations
Securities available for Sale - Amortized Cost
Investment securities	209,312
Securities available for Sale - Fair Value
Investment securities	211,010
Securities held to maturity - Carrying Value
Investment securities	42,524
Securities held to maturity - Fair Value
Investment securities	$ 42,845

XML

Consolidated Statements of Comprehensive Income (USD $) In Thousands, unless otherwise specified	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Net income	$ 20,668	$ 7,870	$ 112,718	$ 87,945
OTHER COMPREHENSIVE INCOME
Unrealized gain on securities available for sale	649	3,588	2,324	5,474
Change in unrealized losses on securities available for sale for which a portion of an other-than-temporary impairment has been recognized in earnings	374	143	411	(75)
Realized amount on securities sold		(300)	(55)	(2,208)
Reclassification adjustment for losses realized in income				(279)
Net unrealized gains	1,023	3,431	2,680	2,912
Tax effect	(358)	(1,201)	(938)	(1,019)
Net of tax amount	665	2,230	1,742	1,893
COMPREHENSIVE INCOME	$ 21,333	$ 10,100	$ 114,460	$ 89,838

XML

Stock Option (Detail)	3 Months Ended		9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011	Sep. 30, 2012	Sep. 30, 2011
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Antidilutive stock options	219,350	600,676	219,350	605,676

XML

Acquisitions of Failed Banks

9 Months Ended

Sep. 30, 2012

Acquisitions of Failed Banks

2.           ACQUISITIONS OF FAILED BANKS

OVERVIEW

As Republic entered the 2012 calendar year, it implemented an acquisition strategy to selectively grow its franchise as a complement to its internal growth strategies.

During 2012, RB&T acquired two failed institutions in FDIC-assisted transactions. RB&T acquired Tennessee Commerce Bank (“TCB”) during the first quarter of 2012 and First Commercial Bank (“FCB”) during the third quarter of 2012. The Company did not raise capital to complete either of the above acquisitions.

RB&T determined that the acquisitions of these failed banks constituted “business acquisitions” as defined by ASC Topic 805, Business Combinations. Accordingly, the assets acquired and liabilities assumed are presented at their estimated fair values, as required. Fair values were determined based on the requirements of ASC Topic 820, Fair Value Measurements and Disclosures. In many cases, the determination of these fair values required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change.

TCB

On January 27, 2012, RB&T acquired specific assets and assumed substantially all of the deposits and specific other liabilities of TCB, headquartered in Franklin, Tennessee from the FDIC, as receiver for TCB, pursuant to the terms of a Purchase and Assumption Agreement — Whole Bank; All Deposits entered into among RB&T, the FDIC as receiver of TCB and the FDIC. On January 30, 2012, TCB’s sole location re-opened as a division of RB&T.

RB&T acquired approximately $221 million in notional assets from the FDIC as receiver for TCB. In addition, RB&T also recorded a receivable from the FDIC for approximately $785 million, which represented the net difference between the assets acquired and the liabilities assumed adjusted for the discount RB&T received for the acquisition. The FDIC paid approximately $771 million of this receivable on January 30, 2012 with the remaining $14 million paid on February 15, 2012.

FCB

On September 7, 2012, RB&T acquired specific assets and assumed substantially all of the liabilities of FCB, headquartered in Bloomington, Minnesota from the FDIC, as receiver for FCB, pursuant to the terms of a Purchase and Assumption Agreement — Whole Bank; All Deposits, entered into among RB&T, the FDIC as receiver of FCB and the FDIC. On September 10, 2012, FCB’s sole location re-opened as a division of RB&T.

RB&T acquired approximately $215 million in notional assets from the FDIC as receiver for FCB. In addition, RB&T also recorded a receivable from the FDIC for approximately $64 million, which represented the net difference between the assets acquired and the liabilities assumed adjusted for the discount RB&T received for the acquisition. The FDIC paid substantially all of this receivable to RB&T on September 10, 2012.

ACQUISITION SUMMARY

A summary of the assets acquired and liabilities assumed in the TCB and FCB acquisitions, including recast adjustments, follows:

Tennessee Commerce Bank	January 27, 2012
	As Previously Reported						As Recasted
	Contractual			Fair Value			Recast			Fair
(in thousands)	Amount			Adjustments			Adjustments			Value
Assets acquired
Cash and cash equivalents	$	61,943		$	(89	)	$	(2	)	$	61,852
Securities available for sale		42,646			-			-			42,646
Loans to be repurchased by the FDIC, net of discount		19,800			(2,797	)		-			17,003
Loans		79,112			(22,666	)		830			57,276
Federal Home Loan Bank stock, at cost		2,491			-			-			2,491
Other assets and accrued interest receivable		945			(60	)		-			885
Other real estate owned		14,189			(3,359	)		(1,113	)		9,717
Core deposit intangible		-			64			-			64
Discount		(56,970	)		56,970			-			-
FDIC settlement receivable		784,545			-			-			784,545
Total assets acquired	$	948,701		$	28,063		$	(285	)	$	976,479
Liabilities assumed
Deposits
Non interest-bearing	$	19,754		$	-		$	-		$	19,754
Interest-bearing		927,641			54			-			927,695
Total deposits		947,395			54			-			947,449
Accrued income taxes payable		-			9,988			(100	)		9,888
Other liabilities and accrued interest payable		1,306			110			-			1,416
Total liabilities assumed	$	948,701		$	10,152		$	(100	)	$	958,753
Equity
Bargain purchase gain, net of taxes		-			17,911			(185	)		17,726
Other operating loss, net of taxes		-			-			-			-
Accumulated other comprehensive loss		-			-			-			-
Total liabilities assumed and equity	$	948,701		$	28,063		$	(285	)	$	976,479

Information obtained subsequent to January 27, 2012 through the date of this filing was considered in forming TCB estimates of cash flows and collateral values as of the January 27, 2012 acquisition date.

First Commercial Bank	September 7, 2012
	Contractual			Fair Value			Fair
(in thousands)	Amount			Adjustments			Value
Assets acquired
Cash and cash equivalents	$	10,524		$	-		$	10,524
Securities available for sale		12,002			-			12,002
Loans		171,744			(44,214	)		127,530
Federal Home Loan Bank stock, at cost		407			-			407
Other assets and accrued interest receivable		829			(95	)		734
Other real estate owned		19,360			(8,389	)		10,971
Core deposit intangible		-			559			559
Discount		(79,412	)		79,412			-
FDIC settlement receivable		64,326			-			64,326
Total assets acquired	$	199,780		$	27,273		$	227,053
Liabilities assumed
Deposits
Non interest-bearing	$	7,197		$	-		$	7,197
Interest-bearing		189,057			3			189,060
Total deposits		196,254			3			196,257
Federal Home Loan Bank advances		3,002			63			3,065
Accrued income taxes payable		-			9,706			9,706
Other liabilities and accrued interest payable		524			95			619
Total liabilities assumed	$	199,780		$	9,867		$	209,647
Equity
Bargain purchase gain, net of taxes		-			17,406			17,406
Other operating loss, net of taxes		-			-			-
Accumulated other comprehensive loss		-			-			-
Total liabilities assumed and equity	$	199,780		$	27,273		$	227,053

Information obtained subsequent to September 7, 2012 through the date of this filing was considered in forming FCB estimates of cash flows and collateral values as of the September 7, 2012 acquisition date.

A summary of the net assets acquired from the FDIC and the estimated fair value adjustments as of the respective acquisition dates follows:

Tennessee Commerce Bank	January 27, 2012
				Second Quarter			Third Quarter
	As Previously			Recast			Recast			As
(in thousands)	Reported			Adjustments			Adjustments			Recasted
Assets acquired, at contractual amount	$	221,126		$	-		$	-		$	221,126
Liabilities assumed, at contractual amount		(948,701	)		-			-			(948,701	)
Net liabilities assumed per the P&A Agreement		(727,575	)		-			-			(727,575	)
Contractual Discount		(56,970	)		-			-			(56,970	)
Net receivable from the FDIC	$	(784,545	)	$	-		$	-		$	(784,545	)
Fair value adjustments:
Loans	$	(22,666	)	$	919		$	(89	)	$	(21,836	)
Discount for loans to be repurchased by the FDIC		(2,797	)		-			-			(2,797	)
Other real estate owned		(3,359	)		(1,000	)		(113	)		(4,472	)
Other assets and accrued interest receivable		(60	)		-			-			(60	)
Core deposit intangible		64			-			-			64
Deposits		(54	)		-			-			(54	)
All other		(199	)		(15	)		13			(201	)
Total fair value adjustments		(29,071	)		(96	)		(189	)		(29,356	)
Discount		56,970			-			-			56,970
Bargain purchase gain, pre-tax	$	27,899		$	(96	)	$	(189	)	$	27,614

First Commercial Bank
(in thousands)	September 7, 2012
Assets acquired, at contractual amount	$	214,866
Liabilities assumed, at contractual amount		(199,780	)
Net liabilities assumed per the P&A Agreement		15,086
Contractual Discount		(79,412	)
Net receivable from the FDIC	$	(64,326	)
Fair value adjustments:
Loans	$	(44,214	)
Other real estate owned		(8,389	)
Other assets and accrued interest receviable		(95	)
Core deposit intangible		559
Deposits		(3	)
Federal Home Loan Bank advances		(63	)
All other		(95	)
Total fair value adjustments		(52,300	)
Discount		79,412
Bargain purchase gain, pre-tax	$	27,112

Tennessee Commerce Bank

During the first quarter of 2012, the Bank recorded an initial bargain purchase gain of $27.9 million as a result of the TCB acquisition. The bargain purchase gain was realized because the overall price paid by RB&T was substantially less than the fair value of the TCB assets acquired and liabilities assumed in the acquisition. Subsequent to the first quarter of 2012, the Bank posted adjustments to the acquired assets for its FDIC-assisted acquisition in the determination of day-one fair values and recorded a decrease to the bargain purchase gain of $285,000, as additional information relative to the acquisition date fair values became available.

On January 27, 2012, as part of the Purchase & Assumption Agreement, RB&T did not immediately acquire the TCB banking facility, including outstanding lease agreements and furniture, fixtures and equipment. During the third quarter of 2012, RB&T renegotiated a new lease with the landlord related to the sole banking facility and acquired all related data processing equipment and fixed assets totaling approximately $288,000.

First Commercial Bank

During the third quarter of 2012, the Bank recorded an initial bargain purchase gain of $27.1 million as a result of the FCB acquisition. The bargain purchase gain was realized because the overall price paid by RB&T was substantially less than the fair value of the FCB assets acquired and liabilities assumed in the acquisition.

On September 7, 2012, as part of the Purchase & Assumption Agreement, RB&T did not immediately acquire the FCB banking facility, including outstanding lease agreements and furniture, fixtures and equipment. RB&T will acquire all data processing equipment and fixed assets totaling approximately $350,000 during the fourth quarter of 2012, if RB&T chooses to maintain the current lease for FCB’s sole location.

FAIR VALUE METHODS ASSOCIATED WITH THE ACQUISITIONS OF FAILED BANKS

The following is a description of the methods used to determine the fair values of significant assets and liabilities at the respective acquisition dates as presented throughout:

Cash and Due from Banks and Interest-bearing Deposits in Banks –The carrying amount of these assets, adjusted for any cash items deemed uncollectible by management, was determined to be a reasonable estimate of fair value based on their short-term nature.

Investment Securities – Investment securities were acquired at fair value from the FDIC. The fair values provided by the FDIC were reviewed and considered reasonable based on RB&T’s understanding of the marketplace. Federal Home Loan Bank (“FHLB”) stock was acquired at cost, as it is not practicable to determine its fair value given restrictions on its marketability.

With the TCB acquisition, RB&T acquired $43 million in securities at fair value. The majority of the securities acquired were subsequently sold during the first quarter of 2012 with RB&T realizing a net gain on the corresponding sales of approximately $56,000.

With the FCB acquisition, RB&T acquired $12 million in securities at fair value. The nature of these securities acquired were consistent with RB&T’s existing investment portfolio and RB&T elected not to sell these securities.

Loans – Fair values for loans were based on a discounted cash flow methodology that considered factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and a discount rate reflecting current market rates for new originations of comparable loans adjusted for the risk inherent in the cash flow estimates.

Certain loans that were deemed to be collateral dependent were valued based on the fair value of the underlying collateral. These estimates were based on the most recently available real estate appraisals with certain adjustments made based on the type of property, age of appraisal, current status of the property and other related factors to estimate the current value of the collateral.

With the TCB acquisition, RB&T purchased approximately $99 million in loans with a fair value of approximately $74 million. Subsequent to January 27, 2012, the FDIC repurchased approximately $20 million of TCB loans at a price of par less the original discount that RB&T received when it purchased the loans on January 27, 2012 of $3 million. Loans repurchased by the FDIC were valued at the contractual amount reduced by the applicable discount.

With the FCB acquisition, RB&T purchased approximately $172 million in loans with a fair value of approximately $127 million.

The composition of acquired loans as of the respective acquisition dates follows:

Tennessee Commerce Bank	January 27, 2012
	As Previously Reported					As Recasted
	Contractual		Fair Value			Recast			Fair
(in thousands)	Amount		Adjustments			Adjustments			Value
Residential real estate	$	22,693	$	(4,076	)	$	243		$	18,860
Commercial real estate		18,646		(6,971	)		1,988			13,663
Real estate construction		14,877		(2,681	)		(1,972	)		10,224
Commercial		13,224		(6,939	)		496			6,781
Home equity		6,220		(606	)		24			5,638
Consumer:
Credit cards		608		(22	)		-			586
Overdrafts		672		(621	)		-			51
Other consumer		2,172		(750	)		51			1,473
Total loans	$	79,112	$	(22,666	)	$	830		$	57,276

First Commercial Bank	September 7, 2012
	Contractual		Fair Value			Fair
(in thousands)	Amount		Adjustments			Value
Residential real estate	$	48,409	$	(9,353	)	$	39,056
Commercial real estate		82,161		(12,688	)		69,473
Real estate construction		14,918		(6,182	)		8,736
Commercial		25,475		(15,983	)		9,492
Home equity		404		(3	)		401
Consumer:
Credit cards		-		-			-
Overdrafts		6		-			6
Other consumer		371		(5	)		366
Total loans	$	171,744	$	(44,214	)	$	127,530

The following table presents the purchased loans that are included within the scope of ASC Topic 310-30:

Tennessee Commerce Bank	January 27, 2012
	As Previously			Recast			As
(in thousands)	Reported			Adjustments			Recasted
Contractually-required principal and interest payments	$	52,278		$	-		$	52,278
Non-accretable difference		(21,308	)		903			(20,405	)
Accretable yield		(425	)		(58	)		(483	)
Fair value of loans	$	30,545		$	845		$	31,390

First Commercial Bank Acquisition
(in thousands)	September 7, 2012
Contractually-required principal and interest payments	$	116,940
Non-accretable difference		(33,523	)
Accretable yield		(2,827	)
Fair value of loans	$	80,590

For the nine months ended September 30, 2012 the Bank did not “transfer” any amounts between non-accretable and accretable yield related to the TCB acquisition. Instead, any changes between the accretable and non-accretable components were deemed to be the result of facts and circumstances that existed the day of the acquisition and became known to the Bank after the fact. Thus any adjustments between the two categories since the date of acquisition were deemed to be recast adjustments to the bargain purchase gain.

Core Deposit Intangible – In its assumption of the deposit liabilities for the 2012 acquisitions, RB&T believed that the customer relationships associated with these deposits had intangible value, although this value was anticipated to be modest given the nature of the deposit accounts and the anticipated rapid account run-off since acquired. RB&T recorded a core deposit intangible asset of $64,000 and $559,000 related to the TCB and FCB acquisitions, respectively. The fair value of this intangible asset was estimated based on a discounted cash flow methodology that gave appropriate consideration to type of deposit, deposit retention, cost of the deposit base, and net maintenance cost attributable to customer deposits.

OREO– OREO is presented at fair value, which is the estimated value that management expects to receive when the property is sold, net of related costs to sell. These estimates were based on the most recently available real estate appraisals, with certain adjustments made based on the type of property, age of appraisal, current status of the property and other related factors to estimate the current value of the property.

RB&T acquired $14 million in OREO related to the TCB acquisition, which was reduced by a $3 million fair value adjustment as of January 27, 2012. Subsequent to the first quarter, RB&T posted a total recast adjustment of $1.1 million to OREO to mark several properties to market based on appraisals received.

RB&T acquired $19 million in OREO related to the FCB acquisition, which was reduced by a $8 million fair value adjustment as of September 7, 2012. Information obtained subsequent to September 7, 2012 through the date of this filing was considered in forming the estimates of the fair value of the TCB OREO acquired.

FHLB Advances – RB&T acquired $3 million in FHLB advances related to the FCB acquisition. The advances were marked to market as of the acquisition date based on their early termination penalties as of that date. RB&T paid off the advances in September 2012 at no additional loss beyond the fair value adjustment as of their date of acquisition.

Deposits – The fair values used for the demand and savings deposits that comprise the acquisition accounts acquired, by definition, equal the amount payable on demand at the acquisition date. The fair values for time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered to the interest rates embedded on such time deposits.

RB&T assumed $947 million in deposits at estimated fair value in connection with the TCB acquisition. As permitted by the FDIC, within seven days of the acquisition date, RB&T had the option to disclose to TCB’s deposit customers that it was repricing the acquired deposit portfolios. In addition, depositors had the option to withdraw funds without penalty. RB&T chose to re-price all of the acquired TCB interest-bearing deposits, including transaction, time and brokered deposits with an effective date of January 28, 2012. This re-pricing triggered time and brokered deposit run-off consistent with management’s expectations. Through September 30, 2012, approximately 95% of the assumed TCB interest-bearing deposit account balances had exited RB&T, with no penalty on the applicable time and brokered deposits. At September 30, 2012, RB&T had $52 million of deposits remaining from the TCB acquisition.

RB&T assumed $196 million in deposits at estimated fair value in connection with the FCB acquisition. RB&T chose to re-price all of the acquired FCB time deposits with an effective date of October 1, 2012. This re-pricing triggered certificate of deposit run-off consistent with management’s expectations. Through September 30, 2012, approximately 38% of the assumed interest-bearing deposit account balances had exited RB&T, with no penalty on the applicable time and brokered deposits. Information obtained subsequent to September 7, 2012 through the date of this filing, was considered in forming estimates of cash flows for the deposit liabilities assumed as of the acquisition date.

The composition of deposits assumed at fair value as of the respective 2012 acquisitions of failed banks follows:

Tennessee Commerce Bank	January 27, 2012
	Contractual		Fair Value		Recast		Fair
(in thousands)	Amount		Adjustments		Adjustments		Value
Demand	$	3,190	$	-	$	-	$	3,190
Money market accounts		11,338		-		-		11,338
Savings		91,859		-		-		91,859
Individual retirement accounts*		15,486		-		-		15,486
Time deposits, $100,000 and over*		278,825		-		-		278,825
Other certificates of deposit*		108,003		14		-		108,017
Brokered certificates of deposit*		418,940		40		-		418,980
Total interest-bearing deposits		927,641		54		-		927,695
Total non interest-bearing deposits		19,754		-		-		19,754
Total deposits	$	947,395	$	54	$	-	$	947,449

First Commercial Bank	September 7, 2012
	Contractual		Fair Value		Recast		Fair
(in thousands)	Amount		Adjustments		Adjustments		Value
Demand	$	4,003	$	-	$	-	$	4,003
Money market accounts		38,187		-		-		38,187
Savings		-		-		-		-
Individual retirement accounts*		16,780		-		-		16,780
Time deposits, $100,000 and over*		14,740		-		-		14,740
Other certificates of deposit*		62,033		3		-		62,036
Brokered certificates of deposit*		53,314		-		-		53,314
Total interest-bearing deposits		189,057		3		-		189,060
Total non interest-bearing deposits		7,197		-		-		7,197
Total deposits	$	196,254	$	3	$	-	$	196,257
* - denotes a time deposit

RESULTS OF OPERATIONS

With regard to the 2012 acquisitions of failed banks, disclosure of supplemental pro forma financial information and prior period comparisons is deemed neither practical nor meaningful given the troubled nature of the institutions prior to RB&T’s acquisition. Results of operations for the TCB and FCB franchises included in the consolidated results follows:

Tennessee Commerce Bank
	Three Months Ended			Nine Months Ended
(in thousands)	September 30, 2012			September 30, 2012
Interest income:
Loans, including fees	$	729		$	2,372
Taxable investment securities		253			696
Total interest income		982			3,068
Interest expense:
Deposits		9			56
Total interest expense		9			56
Net interest income		973			3,012
Provision for loan losses		-			-
Net interest income after provision for loan losses		973			3,012
Non interest income:
Service charges on deposit accounts		24			48
Bargain purchase gain		(189	)		27,614
Gain on sale of securities available for sale		-			56
Other		74			700
Total non interest income		(91	)		28,418
Non interest income
Salaries and employee benefits		488			2,497
Occupancy and equipment, net		188			774
Communication and transportation		29			189
Marketing and development		(15	)		4
FDIC insurance expense		8			60
Data processing		78			685
Supplies		7			28
Other real estate owned expense		58			161
Other		183			963
Total non interest expenses		1,024			5,361
Income before income tax expense	$	(142	)	$	26,069

Related to the TCB acquisition, RB&T incurred acquisition and integration costs of approximately $2.3 million through September 30, 2012. Included in the total integration costs was $671,000 for estimated short-term retention bonuses for certain former TCB employees and short-term incentive bonuses for existing RB&T employees related to the successful branch consolidation and core system conversion completed in July 2012. In addition, total integration costs included $622,000 for estimated professional and consulting fees, as well as $328,000 for a long-term incentive program for RB&T employees based upon a 2-year profitability target for the overall TCB operation.

On July 13, 2012, RB&T converted the TCB core operating platform into its own. Beginning in August, TCB achieved direct operating expenses more in-line with other banking center operating costs.

First Commercial Bank
	Three and Nine Months Ended
(in thousands)	September 30, 2012
Interest income:
Loans, including fees	$	474
Taxable investment securities		4
Total interest income		478
Interest expense:
Deposits		141
Total interest expense		141
Net interest income		337
Provision for loan losses		-
Net interest income after provision for loan losses		337
Non interest income:
Service charges on deposit accounts		7
Bargain purchase gain		27,112
Gain on sale of securities available for sale		-
Other		1
Total non interest income		27,120
Non interest income
Salaries and employee benefits		613
Occupancy and equipment, net		210
Communication and transportation		15
Marketing and development		-
FDIC insurance expense		9
Data processing		265
Supplies		41
Other real estate owned expense		165
Other		644
Total non interest expenses		1,962
Income before income tax expense	$	25,495

Related to the FCB acquisition, RB&T accrued acquisition and integration costs of approximately $1.2 million through September 30, 2012. Included in the total integration costs was $402,000 for estimated short-term retention bonuses for certain former FCB employees and short-term incentive bonuses for existing RB&T employees related to a successful branch consolidation and core system conversion. In addition, total integration costs included $320,000 for estimated professional and consulting fees, as well as $88,000 for a long-term incentive program for RB&T employees based upon a 2-year profitability target for the overall FCB operation.

XML

Loans Individually Evaluated For Impairment by Class of Loans (Detail) (USD $) In Thousands, unless otherwise specified	3 Months Ended	9 Months Ended	12 Months Ended
	Sep. 30, 2012	Sep. 30, 2012	Dec. 31, 2011
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	$ 93,300	$ 93,300	$ 79,507
Recorded Investment	91,718	91,718	77,193
Allowance for Loan Losses Allocated	6,664	6,664	7,086
Average Recorded Investment	91,966	86,359	59,711
Interest Income Recognized	1,132	2,168	1,464
Impaired Financing Receivables with No Related Allowance | Real Estate Construction
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	1,794	1,794	2,824
Recorded Investment	1,794	1,794	2,625
Average Recorded Investment	2,637	3,018	1,589
Interest Income Recognized	35	54	72
Impaired Financing Receivables with No Related Allowance | Commercial
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	2,082	2,082	2,011
Recorded Investment	2,082	2,082	2,011
Average Recorded Investment	2,096	2,127	1,413
Interest Income Recognized	28	68	4
Impaired Financing Receivables with No Related Allowance | Home Equity
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	168	168	841
Recorded Investment	168	168	705
Average Recorded Investment	782	648	492
Interest Income Recognized			16
Impaired Financing Receivables with No Related Allowance | Residential Real Estate | Residential Real Estate - Owner Occupied
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	30,879	30,879	21,033
Recorded Investment	30,879	30,879	21,033
Average Recorded Investment	28,249	25,378	15,272
Interest Income Recognized	177	397	296
Impaired Financing Receivables with No Related Allowance | Residential Real Estate | Residential Real Estate - Non Owner Occupied
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	2,557	2,557	757
Recorded Investment	2,557	2,557	329
Average Recorded Investment	2,097	1,539	312
Interest Income Recognized	138	138
Impaired Financing Receivables with No Related Allowance | Commercial Real Estate
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	9,257	9,257	5,468
Recorded Investment	9,257	9,257	5,468
Average Recorded Investment	10,416	8,924	3,735
Interest Income Recognized	404	456	84
Impaired Financing Receivables with No Related Allowance | Consumer | Other Consumer
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	366	366
Recorded Investment	366	366
Average Recorded Investment	214	123
Interest Income Recognized	13	13
Impaired Financing Receivables with Related Allowance | Real Estate Construction
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	5,304	5,304	11,323
Recorded Investment	4,185	4,185	10,343
Allowance for Loan Losses Allocated	1,291	1,291	2,298
Average Recorded Investment	5,165	6,108	9,291
Interest Income Recognized	36	108	179
Impaired Financing Receivables with Related Allowance | Commercial
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	2,612	2,612	2,481
Recorded Investment	2,612	2,612	2,481
Allowance for Loan Losses Allocated	367	367	237
Average Recorded Investment	2,583	2,520	3,137
Interest Income Recognized	47	116	16
Impaired Financing Receivables with Related Allowance | Home Equity
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	1,132	1,132	2,402
Recorded Investment	1,132	1,132	2,402
Allowance for Loan Losses Allocated	306	306	982
Average Recorded Investment	1,297	1,675	1,434
Interest Income Recognized	6	14
Impaired Financing Receivables with Related Allowance | Residential Real Estate | Residential Real Estate - Owner Occupied
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	7,169	7,169	4,864
Recorded Investment	7,114	7,114	4,770
Allowance for Loan Losses Allocated	1,429	1,429	1,350
Average Recorded Investment	6,927	5,886	3,137
Interest Income Recognized	6	33	22
Impaired Financing Receivables with Related Allowance | Residential Real Estate | Residential Real Estate - Non Owner Occupied
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	2,715	2,715	2,451
Recorded Investment	2,715	2,715	2,448
Allowance for Loan Losses Allocated	566	566	437
Average Recorded Investment	2,270	2,249	1,983
Interest Income Recognized	6	33	52
Impaired Financing Receivables with Related Allowance | Commercial Real Estate
Financing Receivable, Allowance for Credit Losses [Line Items]
Unpaid Principal Balance	27,265	27,265	23,052
Recorded Investment	26,857	26,857	22,578
Allowance for Loan Losses Allocated	2,705	2,705	1,782
Average Recorded Investment	27,233	26,164	17,916
Interest Income Recognized	$ 236	$ 738	$ 723

XML

Valuation Allowance for Capitalized Mortgage Servicing Rights (Detail) (Mortgage Servicing Rights, USD $)	9 Months Ended
	Sep. 30, 2012	Sep. 30, 2011
Mortgage Servicing Rights
Participating Mortgage Loans [Line Items]
Balance, January 1	$ (203,000)
Additions	(171,000)	(203,000)
Reductions credited to operations	42,000
Direct write downs
Balance, September 30	$ (332,000)	$ (203,000)

XML

Assets and Liabilities Measured at Fair Value on a Recurring Basis (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	$ 533,236	$ 645,948
Mortgage loans held for sale	3,385	4,392
Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	533,236	645,948
Mandatory forward contracts	31,166	20,394
Rate lock loan commitments	26,489	15,639
Mortgage loans held for sale	3,385	4,392
Fair Value, Measurements, Recurring | U.S. Treasury securities and U.S. Government agencies
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	92,681	152,674
Fair Value, Measurements, Recurring | Mortgage-backed Securities, Issued by Private Enterprises
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	4,952	4,542
Fair Value, Measurements, Recurring | Mortgage Backed Securities - Residential
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	224,593	293,329
Fair Value, Measurements, Recurring | Collateralized mortgage obligations
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	211,010	195,403
Fair Value, Inputs, Level 2
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	528,284
Mortgage loans held for sale	3,385
Fair Value, Inputs, Level 2 | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	528,284	641,406
Mandatory forward contracts	31,166	20,394
Rate lock loan commitments	26,489	15,639
Mortgage loans held for sale	3,385	4,392
Fair Value, Inputs, Level 2 | Fair Value, Measurements, Recurring | U.S. Treasury securities and U.S. Government agencies
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	92,681	152,674
Fair Value, Inputs, Level 2 | Fair Value, Measurements, Recurring | Mortgage Backed Securities - Residential
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	224,593	293,329
Fair Value, Inputs, Level 2 | Fair Value, Measurements, Recurring | Collateralized mortgage obligations
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	211,010	195,403
Fair Value, Inputs, Level 3
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	4,952
Fair Value, Inputs, Level 3 | Fair Value, Measurements, Recurring
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	4,952	4,542
Fair Value, Inputs, Level 3 | Fair Value, Measurements, Recurring | Mortgage-backed Securities, Issued by Private Enterprises
Fair Value, Assets and Liabilities Measured on Recurring Basis [Line Items]
Securities available for sale	$ 4,952	$ 4,542

XML

Mortgage Banking Activities (Tables)

9 Months Ended

Sep. 30, 2012

Activity for mortgage loans held for sale

Activity formortgage loans held for sale was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	4,392		$	15,228
Origination of mortgage loans held for sale		166,224			93,052
Proceeds from the sale of mortgage loans held for sale		(173,772	)		(106,535	)
Net gain on sale of mortgage loans held for sale		6,541			2,976
Balance, September 30	$	3,385		$	4,721

Components of Mortgage Banking Income

Mortgage Banking activities primarily include residential mortgage originations and servicing. The following table presents the components of Mortgage Banking income:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2012			2011			2012			2011
Net gain on sale of mortgage loans held for sale	$	2,819		$	1,511		$	6,541		$	2,976
Change in mortgage servicing rights valuation allowance		(160	)		(203	)		(129	)		(203	)
Loan servicing income, net of amortization		(385	)		44			(821	)		319
Total Mortgage Banking income	$	2,274		$	1,352		$	5,591		$	3,092

Activity for capitalized mortgage servicing rights

Activity for capitalized mortgage servicing rights was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	6,087		$	7,800
Additions		1,496			924
Amortized to expense		(2,474	)		(1,833	)
Change in valuation allowance		(129	)		(203	)
Balance, September 30	$	4,980		$	6,688

Valuation allowance for capitalized mortgage servicing rights

Activity for the valuation allowance for capitalized mortgage servicing rights was as follows:

September 30, (in thousands)	2012			2011
Balance, January 1	$	(203	)	$	-
Additions		(171	)		(203	)
Reductions credited to operations		42			-
Direct write downs		-			-
Balance, September 30	$	(332	)	$	(203	)

Mortgage Servicing Rights

Other information relating to mortgage servicing rights follows:

(in thousands)	September 30, 2012			December 31, 2011
Fair value of mortgage servicing rights portfolio	$	5,696		$	7,120
Prepayment speed range		255% - 499	%		221% - 550	%
Discount rate		9	%		9	%
Weighted average default rate		1.50	%		1.50	%

Notional Amounts and Realized Gain (Loss) for Mortgage Banking Derivatives

The following tables include the notional amounts and realized gain (loss) for Mortgage Banking derivatives recognized in Mortgage Banking income as of September 30, 2012 and December 31, 2011:

(in thousands)	September 30, 2012			December 31, 2011
Mandatory forward contracts:
Notional amount	$	31,650		$	20,490
Change in fair value of mandatory forward contracts		(484	)		(96	)
Rate lock loan commitments:
Notional amount	$	25,978		$	15,623
Change in fair value of rate lock loan commitments		511			16

XML

Impairment Losses Related to its Level 3 Private Label Mortgage Backed Security (Detail) (USD $) In Thousands, unless otherwise specified	9 Months Ended
	Sep. 30, 2011
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]
Net impairment loss recognized in earnings	$ 279

XML

Gross Amortized Cost and Fair Value of Securities Available for Sale and Related Gross Unrealized Gains and Losses Recognized in Accumulated Other Comprehensive Income (Loss) (Detail) (USD $) In Thousands, unless otherwise specified	Sep. 30, 2012	Dec. 31, 2011
Schedule of Available-for-sale Securities [Line Items]
Gross Amortized Cost	$ 524,187	$ 639,579
Gross Unrealized Gains	9,975	8,438
Gross Unrealized Losses	(926)	(2,069)
Fair Value	533,236	645,948
U.S. Treasury securities and U.S. Government agencies
Schedule of Available-for-sale Securities [Line Items]
Gross Amortized Cost	91,910	152,085
Gross Unrealized Gains	771	814
Gross Unrealized Losses		(225)
Fair Value	92,681	152,674
Private label mortgage backed and other private label mortgage-related securities
Schedule of Available-for-sale Securities [Line Items]
Gross Amortized Cost	5,818	5,818
Gross Unrealized Losses	(866)	(1,276)
Fair Value	4,952	4,542
Mortgage backed securities - residential
Schedule of Available-for-sale Securities [Line Items]
Gross Amortized Cost	217,147	287,013
Gross Unrealized Gains	7,446	6,343
Gross Unrealized Losses		(27)
Fair Value	224,593	293,329
Collateralized mortgage obligations
Schedule of Available-for-sale Securities [Line Items]
Gross Amortized Cost	209,312	194,663
Gross Unrealized Gains	1,758	1,281
Gross Unrealized Losses	(60)	(541)
Fair Value	$ 211,010	$ 195,403

XML

Basis of Presentation and Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2012

Basis of Presentation

Basis of Presentation – The consolidated financial statements include the accounts of Republic Bancorp, Inc. (the “Parent Company”) and its wholly-owned subsidiaries: Republic Bank & Trust Company (“RB&T”) and Republic Bank (“RB”) (collectively referred together as the “Bank”), Republic Funding Company and Republic Invest Co. Republic Invest Co. includes its subsidiary, Republic Capital LLC. The consolidated financial statements also include the wholly-owned subsidiaries of RB&T: Republic Financial Services, LLC, TRS RAL Funding, LLC and Republic Insurance Agency, LLC. Republic Bancorp Capital Trust (“RBCT”) is a Delaware statutory business trust that is a wholly-owned unconsolidated finance subsidiary of Republic Bancorp, Inc. All companies are collectively referred to as “Republic” or the “Company.” All significant intercompany balances and transactions are eliminated in consolidation.

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by U.S. generally accepted accounting principles (“GAAP”) for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for fair presentation have been included. Operating results for the three and nine months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in Republic’s Form 10-K for the year ended December 31, 2011.

As of September 30, 2012, the Company was divided into three distinct business operating segments: Traditional Banking, Mortgage Banking and Republic Processing Group (“RPG”). During 2012, the Company realigned the previously reported Tax Refund Solutions (“TRS”) segment as a division of the newly formed RPG segment. Along with the TRS division, Republic Payment Solutions (“RPS”) and Republic Credit Solutions (“RCS”) also operate as divisions of the newly formed RPG segment.

Summary of New Significant Accounting Policies Related to Acquisitions of Failed Banks

Summary of New Significant Accounting Policies Related to the Acquisitions of Failed Banks:

Loans purchased in the acquisitions of failed banks may be accounted for using the following accounting standards:

● FASB Accounting Standards Codification (“ASC”) Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, is used to value loans with post origination credit quality deterioration. For these loans, it is probable the acquirer will be unable to collect all contractually required payments from the borrower. Under ASC Topic 310-30, the expected cash flows that exceed the initial investment in the loan (fair value) represent the “accretable yield,” which is recognized as interest income on a level-yield basis over the expected cash flow periods of the loans.

● ASC Topic 310-20, Non refundable Fees and Other Costs, is used to value loans that have not demonstrated post origination credit quality deterioration and the acquirer expects to collect all contractually required payments from the borrower. For these loans, the difference between the fair value of the loan at acquisition and the amortized cost of the loan would be amortized or accreted into income using the interest method. The Bank has historically applied this ASC to its deferred loan fees and costs associated with its traditional loan portfolio. In 2012, the Bank expanded the scope of this ASC to account for discounts on purchased loans.

Purchased Credit Impaired Loans (ASC Topic 310-30) – Management individually evaluates substantially all purchased credit impaired loans. This evaluation allows management to determine the estimated fair value of the purchased credit impaired loans and includes no carryover of any previously recorded allowance for loan losses. In determining the estimated fair value of purchased credit impaired loans, management considers a number of factors including, among other things, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, estimated holding periods, and net present value of cash flows expected to be received. To the extent that any purchased credit impaired loan acquired in a FDIC-assisted acquisition is not specifically reviewed, management applies a loss estimate to that loan based on the average expected loss rates for the purchased credit impaired loans that were individually reviewed in that purchased loan portfolio. For the TCB and FCB acquisitions, RB&T elected to account for purchased credit impaired loans individually, as opposed to aggregating the loans into pools based on common risk characteristics such as loan type.

As provided for under GAAP, management has up to twelve months following the date of the acquisition to finalize the fair values of acquired assets and assumed liabilities. Material events that occur during the measurement period will be analyzed to determine if the new information reflected facts and circumstances that existed as of the acquisition date that if known, would have affected the measurement of fair value of the amounts recognized as of the acquisition date. The measurement period ends as soon as the Bank receives the information it was seeking about facts and circumstances that existed as of the acquisition date or learns more information is not obtainable. As previously mentioned, the measurement period is limited to one year from the acquisition date. Once management has finalized the fair values of acquired assets and assumed liabilities within this twelve month period, management considers such values to be the final “day-one fair values.”

In determining the day-one fair values of purchased credit impaired loans, management calculates a non-accretable difference (the credit component of the purchased loans) and an accretable difference (the yield component of the purchased loans). The non-accretable difference is the difference between the contractually required payments and the cash flows expected to be collected in accordance with management’s determination of the day-one fair values. Subsequent decreases to the expected cash flows will generally result in a provision for loan and lease losses. Subsequent increases in cash flows will result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income. The accretable difference on purchased credit impaired loans is the difference between the expected cash flows and the net present value of expected cash flows. Such difference is accreted into earnings using the level yield method over the expected cash flow periods of the loans.

With regard to purchased credit-impaired loans which are accounted for under ASC Topic 310-30, management separately monitors this portfolio and on a quarterly basis and reviews the loans contained within this portfolio against the factors and assumptions used in determining the day-one fair values. In addition to its quarterly evaluation, a loan is typically reviewed when it is modified or extended, or when material information becomes available to the Bank that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral.

To the extent that a purchased credit impaired loan’s performance deteriorates from management’s expectation established in conjunction with the determination of the day-one fair values, such loan will be considered an impaired loan, and is considered in the determination of the required level of allowance for loan and lease losses. Any improvement in the expected performance of a purchased credit impaired loan would result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield, which would have a positive impact on interest income.

Purchased Loans (ASC Topic 310-20) – Purchased loans accounted for under ASC Topic 310-20 are accounted for as would any other Bank-originated loan including presentation in any of the credit quality ratios, potentially becoming nonaccrual or impaired, as well as being risk rated under the Bank’s standard practices and procedures. In addition, purchased loans accounted for under ASC Topic 310-20 are considered in the determination of the required allowance for loan and lease losses once day-one fair value have been finalized.

Reclassifications and recasts

Reclassifications and recasts – Certain amounts presented in prior periods have been reclassified to conform to the current period presentation. These reclassifications had no impact on prior years’ net income. Additionally, as discussed above and in Footnote 2 “Acquisitions of Failed Banks,” during the second and third quarters of 2012 the Bank posted adjustments to the TCB acquired assets in the determination of day-one fair values, which resulted in an immaterial overall adjustment to the bargain purchase gain.