SAN FRANCISCO, Oct. 13, 2016 /PRNewswire/ -- First Republic Bank (NYSE: 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 |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||
(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, |
June 30, |
September 30, |
|||||||||
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 |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||
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 $9.1 million one-time special FHLB dividend. |
||||||||||||||||||||
(9) |
Rate includes amortization of issuance discounts and costs. |
Quarter Ended |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||
Mortgage Loan Sales |
2016 |
2015 |
2016 |
2016 |
2015 |
|||||||||||||||
($ 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, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||||||||
($ in millions) |
||||||||||||||||||||
Loans serviced for investors |
$ |
11,494 |
$ |
11,061 |
$ |
10,654 |
$ |
10,531 |
$ |
10,550 |
||||||||||
Quarter Ended |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||
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, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||||||||
($ 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, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||||||||
(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 |
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, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||||||||||||
($ 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 |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||
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 |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||
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 $9.1 million from the FHLB. Management has also excluded the positive impact of this item from the non-GAAP net interest margin.
We believe these two non-GAAP measures, when taken together with the corresponding GAAP measures, provide meaningful supplemental information regarding our performance. Our management uses, and believes that investors benefit from referring to, these non-GAAP measures and ratios in assessing our operating results and related trends. However, these non-GAAP measures should be considered in addition to, and not as a substitute for or preferable to, the measurements prepared in accordance with GAAP. In the tables below, we have provided a reconciliation of, where applicable, the most comparable GAAP financial measures to the non-GAAP financial measures, or a reconciliation of the non-GAAP calculation of the financial measure:
Quarter Ended |
Quarter |
Nine Months Ended |
||||||||||||||||||
Yield on Average Loans |
2016 |
2015 |
2016 |
2016 |
2015 |
|||||||||||||||
($ 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
SOURCE First Republic Bank
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article