First Republic Reports Strong Third Quarter 2016 Results

Loading...
Loading...

Revenues Year-Over-Year Increased 19.0% and Diluted EPS Increased 22.0%

SAN FRANCISCO, Oct. 13, 2016 /PRNewswire/ -- First Republic Bank FRC today announced financial results for the quarter ended September 30, 2016.

"We're pleased with third quarter results. Our client-centric business model continues to perform very well," said Chairman and CEO Jim Herbert.  "Revenue and earnings per share grew nicely, as did wealth management assets, which now exceed $80 billion."

Quarterly Highlights

Financial Results

  • Compared to last year's third quarter:
    • Revenues were $557.9 million, up 19.0%.
    • Net income was $171.8 million, up 27.4%.
    • Diluted earnings per share of $1.00, up 22.0%.
  • Loan originations totaled $6.5 billion.
  • Loans sold totaled $948.0 million.
  • Net interest margin was 3.16%, compared to 3.21% for the prior quarter.
  • Core net interest margin was 3.11%, compared to 3.16% for the prior quarter. (1)
  • Efficiency ratio was 60.5%.

Continued Capital and Credit Strength

  • Common Equity Tier 1 ratio was 10.52%.
  • Total regulatory capital has grown 25.1% from a year ago (21.5% (2)  excluding the anticipated redemption of Series A Preferred Stock).
  • Tangible book value per share was $33.41, up 13.5% from a year ago.
  • Nonperforming assets remained very low at 8 basis points of total assets.
  • Net charge-offs were $627,000 for the quarter, only 1 basis point of average loans.

Continued Franchise Development

  • Loans outstanding, excluding loans held for sale, totaled $49.9 billion, up 17.6% from a year ago.
  • Deposits were $55.1 billion, up 24.2% from a year ago.
  • Wealth management assets were $80.2 billion, up 14.6%, annualized, for the first nine months of 2016.
  • Wealth management revenues were $71.9 million, up 27.0% from a year ago.

"Revenues grew 19.0% year-over-year. This reflects the high level of satisfaction of our clients," said Mike Roffler, Chief Financial Officer. "We continue to deliver exceptional client service, which has always been the key to the success of our franchise." 

Quarterly Cash Dividend Declared

The Bank declared a cash dividend for the third quarter of $0.16 per share of common stock, which is payable on November 10, 2016 to shareholders of record as of October 27, 2016. 

Continued Strong Asset Quality

Credit quality remains very strong.  Nonperforming assets were 8 basis points of total assets at September 30, 2016. 

The Bank had net charge-offs for the quarter of $627,000, while adding $18.0 million to its allowance for loan losses due to continued loan growth.

Continued Capital Strength

Total regulatory capital has grown 25.1% from a year ago (21.5% (2) excluding the anticipated redemption of Series A Preferred Stock).

The Bank's Common Equity Tier 1 ratio was 10.52% at September 30, 2016, compared to 10.74% last quarter. 

On August 1, 2016, the Bank completed a public offering of $400 million of 30-year term, 4.375% fixed rate, unsecured subordinated notes.  These subordinated notes qualify as Tier 2 capital.

Tangible Book Value Growth

Tangible book value per common share at September 30, 2016 was $33.41, up 13.5% from a year ago.

Continued Franchise Development

Loan Originations

Loan originations totaled $6.5 billion for the quarter, our second best quarter ever, compared to $4.9 billion for the third quarter a year ago, up 33.1%.

Loans outstanding, excluding loans held for sale, totaled $49.9 billion at September 30, 2016, up 17.6% compared to a year ago.

Deposit Growth

Total deposits increased to $55.1 billion, up 24.2% compared to a year ago. 

At September 30, 2016, checking accounts totaled 61.2% of deposits.

The average rate paid on deposits was 15 basis points for the third quarter, compared to 13 basis points for the prior quarter.

Investments

Total investment securities at September 30, 2016 were $12.8 billion, up 57.0% compared to a year ago. 

High-quality liquid assets totaled $6.7 billion at September 30, 2016, up 41.8% compared to a year ago.  Such assets represented 10.0% of average total assets for the third quarter.

Mortgage Banking Activity

During the third quarter, the Bank sold $948.0 million of loans and recorded a gain on sale of $1.8 million.

Loans serviced for investors at quarter-end totaled $11.5 billion, up 8.9% from a year ago.  Net loan servicing fees for the quarter were $3.2 million, up 1.5% from a year ago.

Continued Expansion of Wealth Management

Wealth management revenues totaled $71.9 million for the quarter, up 27.0% compared to last year's third quarter.  Such revenues represented 13% of total revenues for the quarter.

Total wealth management assets were $80.2 billion at September 30, 2016, up 14.6%, annualized, for the first nine months of 2016.  The growth in wealth management assets was primarily due to net new assets from both existing and new clients.  Wealth management assets included investment management assets of $40.1 billion, brokerage assets and money market mutual funds of $33.0 billion, and trust and custody assets of $7.1 billion.

Income Statement and Key Ratios

Highlights

Strong Revenue Growth

Total revenues were $557.9 million for the quarter, up 19.0% compared to last year's third quarter.

Continued Net Interest Income Growth

Net interest income was $460.6 million for the quarter, up 18.4% compared to last year's third quarter, resulting primarily from growth in average earning assets.

Net Interest Margin

The Bank's net interest margin was 3.16% for the third quarter, compared to 3.21% for the prior quarter.

The core net interest margin was 3.11% for the quarter, compared to 3.16% for the prior quarter. (1) The decrease from the prior quarter was largely due to higher average cash balances and interest costs from the new subordinated notes issuance.

Noninterest Income

Noninterest income was $97.3 million for the quarter, up 22.0% compared to the third quarter a year ago, which was primarily from increased wealth management revenues.

Efficiency Ratio

The Bank's efficiency ratio was 60.5% for the quarter, compared to 59.8% for the prior quarter and 58.9% for the third quarter a year ago.  Higher costs related to new FDIC assessment rules and interest expense for new subordinated notes issued during the quarter contributed to the increase in the third quarter.

Noninterest expense was $337.7 million for the quarter, up 22.4% from the third quarter of last year.  The increase was primarily due to increased salaries and benefits from the continued investments in the expansion of the franchise and regulatory compliance activities, along with growth across all areas of the Bank.

Income Tax Rate

The Bank's effective tax rate for the third quarter of 2016 was 15.0%, compared to 17.8% for the prior quarter.  The decrease in the effective tax rate resulted from increased tax benefits from exercised stock options and from low income housing tax credit investments.  The effective tax rate for the first nine months of 2016 was 17.5%.

______________
(1) Core net interest margin is a non-GAAP financial measure that excludes the positive impact of purchase accounting.  See non-GAAP reconciliation under section "Use of Non-GAAP Financial Measures."
(2) Regulatory capital growth excluding the $199.5 million 6.70% Series A Preferred Stock, currently expected to be redeemed on January 30, 2017.

Conference Call Details

First Republic Bank's third quarter 2016 earnings conference call is scheduled for October 13, 2016 at 7:00 a.m. PT / 10:00 a.m. ET.  To access the event by telephone, please dial (855) 224-3902 approximately 10 minutes prior to the start time (to allow time for registration) and use conference ID #87759387.  International callers should dial (734) 823-3244 and enter the same conference ID number. 

The call will also be broadcast live over the Internet and can be accessed in the Investor Relations section of First Republic's website at www.firstrepublic.com.  To listen to the live webcast, please visit the site at least 10 minutes prior to the start of the call to register, download and install any necessary audio software.

For those unable to join the live presentation, a replay of the call will be available beginning October 13, 2016, at 10:00 a.m. PT / 1:00 p.m. ET, through October 20, 2016, at 8:59 p.m. PT / 11:59 p.m. ET.  To access the replay, dial (855) 859-2056 and use conference ID #87759387.  International callers should dial (404) 537-3406 and enter the same conference ID number.  A replay of the webcast also will be available for 90 days following, accessible in the Investor Relations section of First Republic Bank's website at www.firstrepublic.com.

The Bank's press releases are available after release in the Investor Relations section of First Republic Bank's website at www.firstrepublic.com.

About First Republic Bank

Founded in 1985, First Republic and its subsidiaries offer private banking, private business banking and private wealth management, including investment, trust and brokerage services.  First Republic specializes in delivering exceptional, relationship-based service, with a solid commitment to responsiveness and action.  Services are offered through preferred banking or wealth management offices primarily in San Francisco, Palo Alto, Los Angeles, Santa Barbara, Newport Beach, San Diego, Portland, Boston, Palm Beach, Greenwich and New York City.  First Republic offers a complete line of banking products for individuals and businesses, including deposit services, as well as residential, commercial and personal loans.  For more information, visit www.firstrepublic.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Statements in this press release that are not historical facts are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934, as amended.  Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking.  These statements are often, but not always, made through the use of words or phrases such as "anticipates," "believes," "can," "could," "may," "predicts," "potential," "should," "will," "estimates," "plans," "projects," "continuing," "ongoing," "expects," "intends" and similar words or phrases and include statements about economic performance in our markets, growth in our loan originations and wealth management assets, our progress in preparing for, and our compliance with, any enhanced regulatory requirements, and our projected tax rate.  Accordingly, these statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual results to differ materially from those expressed in them.

Factors that could cause actual results to differ materially from those discussed in the forward-looking statements include, but are not limited to: our ability to deal with significant competition for banking and wealth management customers; our projections for certain financial items; expectations concerning the bank and wealth management industries; our ability to recruit and retain key managers, employees and board members; earthquakes and other natural disasters in our markets; interest rate and credit risk; our plans or objectives for future operations, products or services; our ability to maintain and follow high underwriting standards; economic conditions generally and in our markets; economic and market conditions affecting the valuation of our investment securities portfolio; real estate prices generally and in our markets; our geographic and product concentrations; our opportunities for growth; expectations about the performance of any new offices; demand for our products and services; projections about loan premiums and discounts; our future provisions for loan losses; projections about future levels of loan originations or loan repayments; projections regarding costs; our regulatory compliance and future regulatory requirements; the phase-in of the Basel III Capital Rules; legislative and regulatory actions affecting us and the financial services industry; our ability to avoid litigation and its associated costs and liabilities; new accounting standards; future FDIC special assessments or changes to regular assessments; fraud, cybersecurity and privacy risks; and our ability to successfully execute on initiatives relating to enhancements of our technology.  For a discussion of these and other risks and uncertainties, see First Republic's FDIC filings, including, but not limited to, the risk factors in First Republic's Annual Report on Form 10-K.  These filings are available in the Investor Relations section of our website.

All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations, and, therefore, you are cautioned not to place undue reliance on such statements.  Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.

CONSOLIDATED STATEMENTS OF INCOME




Quarter Ended
September 30,


Quarter Ended
June 30,


Nine Months Ended
September 30,

(in thousands, except per share amounts)


2016


2015


2016


2016


2015

Interest income:











Loans


$

403,299



$

348,367



$

383,431



$

1,154,980



$

1,004,208


Investments


94,684



70,578



91,653



271,725



191,349


Other


3,701



5,392



2,931



9,447



23,767


Cash and cash equivalents


2,630



1,691



1,397



7,127



3,562


Total interest income


504,314



426,028



479,412



1,443,279



1,222,886













Interest expense:











Deposits


19,661



15,903



16,390



52,559



44,434


Borrowings


24,049



21,244



21,404



64,183



66,488


Total interest expense


43,710



37,147



37,794



116,742



110,922













Net interest income


460,604



388,881



441,618



1,326,537



1,111,964


Provision for loan losses


18,000



14,502



14,200



36,692



43,394


Net interest income after provision for loan losses


442,604



374,379



427,418



1,289,845



1,068,570













Noninterest income:











Investment management fees


56,843



44,211



55,168



164,771



128,924


Brokerage and investment fees


6,627



3,899



7,230



21,717



12,005


Trust fees


3,015



2,600



2,991



8,991



7,486


Foreign exchange fee income


5,460



5,933



5,244



16,022



16,104


Deposit fees


5,278



4,898



5,122



15,358



14,397


Gain on sale of loans


1,785



2,957



822



4,010



8,245


Loan servicing fees, net


3,182



3,135



3,512



10,443



9,288


Loan and related fees


3,709



3,083



3,498



10,447



9,232


Income from investments in life insurance


12,065



8,555



9,513



30,604



26,185


Gain (loss) on investment securities, net


(663)



(76)



(187)



2,418



1,336


Other income (loss)


(30)



552



544



1,197



1,700


Total noninterest income


97,271



79,747



93,457



285,978



234,902













Noninterest expense:











Salaries and employee benefits


193,340



149,463



183,281



562,538



428,169


Information systems


38,917



31,564



36,170



110,124



85,698


Occupancy


30,945



26,531



28,269



86,862



79,636


Professional fees


12,466



16,974



12,105



37,942



56,535


FDIC assessments


11,800



8,700



9,800



31,200



25,750


Advertising and marketing


7,169



6,167



8,257



22,616



17,945


Amortization of intangibles


6,116



4,731



6,386



19,163



14,827


Other expenses


36,983



31,767



35,814



106,567



86,125


Total noninterest expense


337,736



275,897



320,082



977,012



794,685













Income before provision for income taxes


202,139



178,229



200,793



598,811



508,787


Provision for income taxes


30,321



43,387



35,796



104,501



126,688


Net income


171,818



134,842



164,997



494,310



382,099


Dividends on preferred stock


17,377



15,314



17,376



51,213



43,614


Net income available to common shareholders


$

154,441



$

119,528



$

147,621



$

443,097



$

338,485













Basic earnings per common share


$

1.03



$

0.84



$

1.00



$

3.00



$

2.40


Diluted earnings per common share


$

1.00



$

0.82



$

0.97



$

2.90



$

2.34


Dividends per common share


$

0.16



$

0.15



$

0.16



$

0.47



$

0.44













Weighted average shares—basic


149,800



142,152



147,208



147,665



140,908


Weighted average shares—diluted


154,824



145,890



152,602



153,038



144,727


 

CONSOLIDATED BALANCE SHEETS




As of

($ in thousands)


September 30,
2016


June 30,
2016


September 30,
2015

ASSETS







Cash and cash equivalents


$

1,386,967



$

1,564,057



$

1,795,780


Securities purchased under agreements to resell


100



100



100


Investment securities available-for-sale


1,710,571



1,482,765



1,584,142


Investment securities held-to-maturity


11,094,535



10,110,596



6,572,289









Loans:







Single family (1-4 units)


24,923,746



24,115,915



22,273,533


Home equity lines of credit


2,575,253



2,588,603



2,316,120


Multifamily (5+ units)


6,227,304



6,034,725



5,211,200


Commercial real estate


5,205,888



5,034,136



4,353,000


Single family construction


496,357



450,183



465,549


Multifamily/commercial construction


847,303



792,205



645,230


Business


7,128,758



6,397,488



5,836,330


Stock secured


871,195



780,434



421,084


Other secured


684,328



619,343



546,407


Unsecured loans and lines of credit


925,066



833,305



361,351


Total unpaid principal balance


49,885,198



47,646,337



42,429,804


Net unaccreted discount


(85,645)



(93,529)



(118,567)


Net deferred fees and costs


59,262



54,798



40,308


Allowance for loan losses


(296,105)



(278,731)



(250,408)


Loans, net


49,562,710



47,328,875



42,101,137









Loans held for sale


514,291



438,911



250,494


Investments in life insurance


1,266,194



1,238,646



1,059,237


Tax credit investments


1,071,255



1,058,761



890,430


Prepaid expenses and other assets


845,229



971,136



702,125


Premises, equipment and leasehold improvements, net


190,213



181,647



161,634


Goodwill


171,616



171,616



106,549


Other intangible assets


118,238



124,354



95,174


Mortgage servicing rights


60,432



57,203



53,588


Other real estate owned


1,196



1,196



2,541


Total Assets


$

67,993,547



$

64,729,863



$

55,375,220









LIABILITIES AND EQUITY







Liabilities:







Deposits:







Noninterest-bearing checking


$

20,965,249



$

19,586,815



$

17,546,255


Interest-bearing checking


12,747,952



12,866,658



9,472,995


Money market checking


8,381,381



6,511,313



5,892,419


Money market savings and passbooks


8,126,741



7,701,456



7,167,514


Certificates of deposit


4,840,374



4,495,001



4,263,761


Total Deposits


55,061,697



51,161,243



44,342,944









Short-term borrowings


200,000



950,000



100,000


Long-term FHLB advances


4,600,000



5,050,000



4,350,000


Senior notes


397,755



397,555



396,964


Subordinated notes


387,329






Debt related to variable interest entities


26,981



27,199



30,716


Other liabilities


875,287



837,653



770,422


Total Liabilities


61,549,049



58,423,650



49,991,046









Shareholders' Equity:







Preferred stock


1,139,525



1,139,525



989,525


Common stock


1,501



1,497



1,425


Additional paid-in capital


2,962,355



2,959,168



2,533,713


Retained earnings


2,322,296



2,192,313



1,846,604


Accumulated other comprehensive income


18,821



13,710



12,907


Total Shareholders' Equity


6,444,498



6,306,213



5,384,174


Total Liabilities and Shareholders' Equity


$

67,993,547



$

64,729,863



$

55,375,220









 




Quarter Ended
September 30,


Quarter Ended
June 30,


Nine Months Ended
September 30,

Operating Information and Yields/Rates


2016


2015


2016


2016


2015

($ in thousands)











Operating Information











Net income to average assets (3)


1.02

%


0.96

%


1.05

%


1.03

%


0.97

%

Net income available to common shareholders to average common equity (3)


11.62

%


10.84

%


11.84

%


11.73

%


10.72

%

Dividend payout ratio


16.0

%


18.3

%


16.5

%


16.2

%


18.8

%

Efficiency ratio (4)


60.5

%


58.9

%


59.8

%


60.6

%


59.0

%












Net loan charge-offs (recoveries)


$

627



$

(38)



$

1,048



$

1,646



$

328


Net loan charge-offs to average total loans (3)


0.01

%


0.00

%


0.01

%


0.00

%


0.00

%












Yields/Rates (3)











Cash and cash equivalents


0.48

%


0.25

%


0.46

%


0.49

%


0.25

%

Investment securities (5), (6)


4.22

%


4.80

%


4.20

%


4.24

%


4.66

%

Loans (5), (7)


3.35

%


3.36

%


3.35

%


3.36

%


3.41

%

FHLB stock (8)


8.48

%


12.82

%


7.26

%


8.08

%


15.15

%












Total interest-earning assets


3.43

%


3.45

%


3.47

%


3.44

%


3.52

%












Checking


0.02

%


0.00

%


0.01

%


0.01

%


0.00

%

Money market checking and savings


0.12

%


0.07

%


0.08

%


0.09

%


0.07

%

CDs (7)


1.15

%


1.27

%


1.19

%


1.18

%


1.25

%

Total deposits


0.15

%


0.14

%


0.13

%


0.14

%


0.14

%












Short-term borrowings


1.18

%


1.28

%


0.48

%


0.60

%


0.58

%

Long-term FHLB advances


1.49

%


1.55

%


1.59

%


1.57

%


1.57

%

Senior notes (9)


2.59

%


2.59

%


2.59

%


2.59

%


2.59

%

Subordinated notes (9)


4.60

%


%


%


4.56

%


%

Other borrowings


1.23

%


1.58

%


1.88

%


1.65

%


1.61

%

Total borrowings


1.70

%


1.63

%


1.37

%


1.58

%


1.62

%












Total interest-bearing liabilities


0.29

%


0.30

%


0.27

%


0.27

%


0.32

%












Net interest spread


3.14

%


3.15

%


3.20

%


3.17

%


3.20

%












Net interest margin (5)


3.16

%


3.17

%


3.21

%


3.19

%


3.23

%












Core net interest margin (non-GAAP) (1), (5)


3.11

%


3.09

%


3.16

%


3.14

%


3.10

%

__________











(3)

 Ratios are annualized.

(4)

 Efficiency ratio is the ratio of noninterest expense to the sum of net interest income and noninterest income.

(5)

 Calculated on a fully taxable-equivalent basis.

(6)

 Includes securities purchased under agreements to resell.

(7)

Yield/rate includes accretion/amortization of purchase accounting discounts/premiums.  For CDs, the premiums were fully amortized as of June 30, 2015, therefore there was no amortization in 2016.

(8)

Yield for the nine months ended September 30, 2015 includes a $9.1 million one-time special FHLB dividend.

(9)

Rate includes amortization of issuance discounts and costs.

 



Quarter Ended
September 30,


Quarter Ended
June 30,


Nine Months Ended
September 30,

Mortgage Loan Sales


2016


2015


2016


2016


2015

($ in thousands)











Loans sold:











Agency


$

137,949



$

71,923



$

55,729



$

253,906



$

199,884


Non-agency


810,006



527,814



865,034



2,092,514



1,861,773


Total loans sold


$

947,955



$

599,737



$

920,763



$

2,346,420



$

2,061,657













Gain on sale of loans:











Amount


$

1,785



$

2,957



$

822



$

4,010



$

8,245


Gain as a percentage of loans sold


0.19

%


0.49

%


0.09

%


0.17

%


0.40

%












 



As of

Loan Servicing Portfolio


September 30,
2016


June 30,
2016


March 31,
2016


December 31,
2015


September 30,
2015

($ in millions)











Loans serviced for investors


$

11,494



$

11,061



$

10,654



$

10,531



$

10,550


































 



Quarter Ended
September 30,


Quarter Ended
June 30,


Nine Months Ended
September 30,

Loan Originations


2016


2015


2016


2016


2015

($ in thousands)











Single family (1-4 units)


$

2,805,361



$

1,863,396



$

2,933,128



$

7,551,306



$

5,998,303


Home equity lines of credit


454,529



452,048



482,546



1,362,807



1,176,995


Multifamily (5+ units)


566,528



371,266



603,016



1,799,560



1,158,688


Commercial real estate


311,466



321,578



355,339



907,850



1,051,703


Construction


410,538



434,155



252,020



861,924



986,817


Business


1,529,400



1,127,386



1,248,255



3,434,861



3,794,763


Stock and other secured


207,241



172,802



368,242



1,073,454



538,308


Unsecured loans and lines of credit


190,836



122,787



266,480



794,810



256,914


Total loans originated


$

6,475,899



$

4,865,418



$

6,509,026



$

17,786,572



$

14,962,491


 



As of

Asset Quality Information


September 30,
2016


June 30,
2016


March 31,
2016


December 31,
2015


September 30,
2015

($ in thousands)











Nonperforming assets:











Nonaccrual loans


$

52,759



$

57,953



$

59,203



$

73,545



$

51,987


Other real estate owned


1,196



1,196



1,393





2,541


  Total nonperforming assets


$

53,955



$

59,149



$

60,596



$

73,545



$

54,528













Nonperforming assets to total assets


0.08

%


0.09

%


0.10

%


0.12

%


0.10

%












Accruing loans 90 days or more past due


$

3,083



$

451



$

3,189



$

4,199



$

698













Restructured accruing loans


$

13,968



$

11,822



$

13,978



$

14,043



$

14,539


 



As of

Book Value Ratios


September 30,
2016


June 30,
2016


March 31,
2016


December 31,
2015


September 30,
2015

(in thousands, except per share amounts)











Number of shares of common stock outstanding


150,109



149,722



146,314



146,110



142,477


Book value per common share


$

35.34



$

34.51



$

33.12



$

32.28



$

30.84


Tangible book value per common share


$

33.41



$

32.53



$

31.05



$

30.16



$

29.43













 



As of



2016


2015



September 30 (10)


June 30


March 31


December 31


September 30

Capital Ratios


Actual


Fully
Phased-in (11)


Actual

Tier 1 leverage ratio (Tier 1 capital to average assets)


9.26

%


9.19

%


9.58

%


9.38

%


9.21

%


9.38

%

Common Equity Tier 1 capital to risk-weighted assets


10.52

%


10.40

%


10.74

%


10.61

%


10.76

%


10.71

%

Tier 1 capital to risk-weighted assets


12.89

%


12.78

%


13.23

%


13.24

%


13.13

%


13.21

%

Total capital to risk-weighted assets


14.34

%


14.23

%


13.86

%


13.88

%


13.78

%


13.87

%














Regulatory Capital (12)













($ in thousands)













Common Equity Tier 1 capital


$

5,046,133



$

4,993,523



$

4,916,224



$

4,592,972



$

4,502,206



$

4,243,522


Tier 1 capital


$

6,180,343



$

6,133,048



$

6,055,749



$

5,732,497



$

5,491,731



$

5,233,047


Total capital


$

6,875,478



$

6,828,182



$

6,346,692



$

6,010,910



$

5,765,254



$

5,496,306















Assets (12)













($ in thousands)













Average assets


$

66,758,108



$

66,710,813



$

63,191,099



$

61,092,211



$

59,603,505



$

55,800,183


Risk-weighted assets


$

47,953,209



$

47,996,561



$

45,785,355



$

43,298,200



$

41,839,779



$

39,623,041


__________













(10)

Ratios and amounts as of September 30, 2016 are preliminary.

(11)

Certain adjustments required under the Basel III Capital Rules will be phased in through the end of 2018.  The ratios and amounts shown in this column are calculated assuming a fully phased-in basis of all such adjustments as if they were effective as of September 30, 2016.

(12)

As defined by regulatory capital rules.

 



As of

Wealth Management Assets


September 30,
2016


June 30,
2016


March 31,
2016


December 31,
2015


September 30,
2015

($ in millions)











First Republic Investment Management


$

40,103



$

38,288



$

36,872



$

35,230



$

28,969













Brokerage and investment:











Brokerage


31,058



28,644



27,296



26,059



19,746


Money market mutual funds


1,902



1,610



1,906



4,155



3,012


Total brokerage and investment


32,960



30,254



29,202



30,214



22,758













Trust Company:











Trust


3,171



3,434



3,343



3,375



3,618


Custody


3,954



3,835



4,004



3,474



3,477


Total Trust Company


7,125



7,269



7,347



6,849



7,095


Total Wealth Management Assets


$

80,188



$

75,811



$

73,421



$

72,293



$

58,822













 



Quarter Ended
September 30,


Quarter Ended
June 30,


Nine Months Ended
September 30,

Average Balance Sheet


2016


2015


2016


2016


2015

($ in thousands)











Assets:











Cash and cash equivalents


$

2,162,287



$

2,682,142



$

1,214,206



$

1,960,525



$

1,921,569


Investment securities (13)


12,082,827



8,024,078



11,680,240



11,443,830



7,464,529


Loans (14)


49,030,453



42,143,922



46,845,931



46,839,497



40,163,701


FHLB stock


173,543



166,881



162,320



156,165



209,776


Total interest-earning assets


63,449,110



53,017,023



59,902,697



60,400,017



49,759,575













Noninterest-earning cash


277,963



257,826



273,438



273,545



255,516


Goodwill and other intangibles


292,824



204,021



299,036



299,126



208,886


Other assets


3,002,033



2,467,187



2,965,006



2,971,773



2,440,913


Total noninterest-earning assets


3,572,820



2,929,034



3,537,480



3,544,444



2,905,315













Total Assets


$

67,021,930



$

55,946,057



$

63,440,177



$

63,944,461



$

52,664,890













Liabilities and Equity:











Checking


$

33,276,648



$

27,208,451



$

31,969,559



$

32,346,408



$

24,579,377


Money market checking and savings


15,921,781



13,226,282



13,687,722



14,385,197



12,668,194


CDs (14)


4,688,438



4,162,188



4,423,240



4,552,188



3,951,941


Total deposits


53,886,867



44,596,921



50,080,521



51,283,793



41,199,512













Short-term borrowings


174,205



100,002



1,621,978



632,215



127,193


Long-term FHLB advances


4,794,022



4,657,337



4,225,824



4,294,161



4,930,586


Senior notes (15)


397,657



396,869



397,458



397,459



396,677


Subordinated notes (15)


256,805







86,227




Other borrowings


27,557



31,166



28,788



28,535



32,626


Total borrowings


5,650,246



5,185,374



6,274,048



5,438,597



5,487,082













Total interest-bearing liabilities


59,537,113



49,782,295



56,354,569



56,722,390



46,686,594













Noninterest-bearing liabilities


1,055,656



797,627



932,418



1,057,461



820,078


Preferred equity


1,139,525



989,525



1,139,525



1,117,627



936,045


Common equity


5,289,636



4,376,610



5,013,665



5,046,983



4,222,173


Total Liabilities and Equity


$

67,021,930



$

55,946,057



$

63,440,177



$

63,944,461



$

52,664,890


__________











(13)

Includes securities purchased under agreements to resell.

(14)

Average balances are presented net of purchase accounting discounts or premiums.  For CDs, the premiums were fully amortized as of June 30, 2015.

(15)

Average balances include unamortized issuance discounts and costs.

 



Quarter Ended
September 30,


Quarter Ended
June 30,


Nine Months Ended
September 30,

Purchase Accounting Accretion and Amortization (16)


2016


2015


2016


2016


2015

($ in thousands)











Accretion/amortization to net interest income:











Loans


$

7,804



$

9,663



$

7,532



$

22,761



$

33,493


Deposits










1,006


Total


$

7,804



$

9,663



$

7,532



$

22,761



$

34,499













Amortization to noninterest expense:











Intangible assets


$

2,530



$

3,170



$

2,688



$

8,066



$

9,986













Net pre-tax impact of purchase accounting


$

5,274



$

6,493



$

4,844



$

14,695



$

24,513


__________











(16)

Related to the Bank's re-establishment as an independent institution.

 

Use of Non-GAAP Financial Measures

Our accounting and reporting policies conform to generally accepted accounting principles in the United States ("GAAP") and the prevailing practices in the banking industry.  Due to the application of purchase accounting from the Bank's re-establishment as an independent institution, management has historically used certain non-GAAP (i.e., core) measures and ratios that excluded the impact of these net positive purchase accounting items to evaluate our performance, including net income, earnings per share, revenues, yield on average loans, cost of average deposits, net interest margin and the efficiency ratio.  However, because of the diminishing impact of these positive purchase accounting items, beginning in 2016, only the yield on average loans and net interest margin continue to be presented on a non-GAAP, or core, basis.  

The accretion and amortization of the fair value adjustments recorded in purchase accounting from the Bank's re-establishment as an independent institution affect our net interest margin and yield on average loans as we accrete loan discounts to interest income and amortize premiums on CDs to interest expense.  

In addition, in the second quarter of 2015, the Bank received a one-time special dividend of $9.1 million from the FHLB.  Management has also excluded the positive impact of this item from the non-GAAP net interest margin.

We believe these two non-GAAP measures, when taken together with the corresponding GAAP measures, provide meaningful supplemental information regarding our performance.  Our management uses, and believes that investors benefit from referring to, these non-GAAP measures and ratios in assessing our operating results and related trends.  However, these non-GAAP measures should be considered in addition to, and not as a substitute for or preferable to, the measurements prepared in accordance with GAAP.  In the tables below, we have provided a reconciliation of, where applicable, the most comparable GAAP financial measures to the non-GAAP financial measures, or a reconciliation of the non-GAAP calculation of the financial measure:



Quarter Ended
September 30,


Quarter
Ended
June 30,


Nine Months Ended
September 30,

Yield on Average Loans


2016


2015


2016


2016


2015

($ in thousands)











Interest income on loans


$

403,299



$

348,367



$

383,431



$

1,154,980



$

1,004,208


Add: Tax-equivalent adjustment on loans


11,513



10,045



10,866



33,132



28,086


Interest income on loans (tax-equivalent basis)


414,812



358,412



394,297



1,188,112



1,032,294


Less: Accretion


(7,804)



(9,663)



(7,532)



(22,761)



(33,493)


Core interest income on loans (tax-equivalent basis) (non-GAAP)


$

407,008



$

348,749



$

386,765



$

1,165,351



$

998,801













Average loans


$

49,030,453



$

42,143,922



$

46,845,931



$

46,839,497



$

40,163,701


Add: Average unaccreted loan discounts


90,723



125,315



98,446



98,345



136,763


Average loans (non-GAAP)


$

49,121,176



$

42,269,237



$

46,944,377



$

46,937,842



$

40,300,464













Yield on average loans—reported (17)


3.35

%


3.36

%


3.35

%


3.36

%


3.41

%

Contractual yield on average loans (non-GAAP) (17)


3.28

%


3.26

%


3.28

%


3.29

%


3.29

%












Net Interest Margin











($ in thousands)











Net interest income


$

460,604



$

388,881



$

441,618



$

1,326,537



$

1,111,964


Add: Tax-equivalent adjustment


44,443



35,619



41,854



125,731



97,425


Net interest income (tax-equivalent basis)


505,047



424,500



483,472



1,452,268



1,209,389


Less: Accretion/amortization


(7,804)



(9,663)



(7,532)



(22,761)



(34,499)


Less: One-time special FHLB dividend










(9,134)


Core net interest income (tax-equivalent basis) (non-GAAP)


$

497,243



$

414,837



$

475,940



$

1,429,507



$

1,165,756













Average interest-earning assets


$

63,449,110



$

53,017,023



$

59,902,697



$

60,400,017



$

49,759,575


Add: Average unaccreted loan discounts


90,723



125,315



98,446



98,345



136,763


Average interest-earning assets (non-GAAP)


$

63,539,833



$

53,142,338



$

60,001,143



$

60,498,362



$

49,896,338













Net interest margin—reported (17)


3.16

%


3.17

%


3.21

%


3.19

%


3.23

%

Core net interest margin (non-GAAP) (17)


3.11

%


3.09

%


3.16

%


3.14

%


3.10

%

__________











 

(17)

Calculated on a fully taxable-equivalent basis.

 

Logo - http://photos.prnewswire.com/prnh/20130906/MM75721LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/first-republic-reports-strong-third-quarter-2016-results-300344092.html

SOURCE First Republic Bank

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...