Upgrade to SI Premium - Free Trial

First Republic Reports Strong Third Quarter 2016 Results

October 13, 2016 8:00 AM

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 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

Categories

Press Releases

Next Articles