Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

First Republic Reports Strong Quarterly Earnings

FRCB

Wealth Management Assets up 8.6% for the Quarter; Cash Dividend Increased

SAN FRANCISCO, April 16, 2014 /PRNewswire/ -- First Republic Bank (NYSE: FRC) today announced financial results for the quarter ended March 31, 2014.

First Republic Bank's logo

"We're very pleased with our first quarter results," said Chairman and CEO Jim Herbert.  "Excluding the unusually high level of gain on loan sales during last year's first quarter, year-over-year core earnings per share were up nicely.  All elements of our franchise continue to make a meaningful contribution to results.  Assets are very clean and capital is strong."

Quarterly Highlights

Financial Results

  • Net income was $114.7 million.
  • Diluted earnings per share ("EPS") were $0.73, compared to $0.85 a year ago. 
  • Core net income was $105.8 million. (1)
  • Core diluted EPS were $0.67, compared to $0.72 a year ago. (1)
  • Gain on sale of loans contributed $0.01 per share to the current quarter results, compared to $0.11 per share a year ago.
  • Loans sold were $346.2 million in the first quarter, compared to $1.2 billion for the same period a year ago.
  • Book value per share was $26.21, up 14.1% from a year ago.
  • Core revenues were up 7.8% over the first quarter of last year. (1)
  • Core net interest margin was 3.17%, compared to 3.06% for the prior quarter. (1)

Continued Credit and Financial Strength

  • New single family loans originated during the quarter had a weighted average loan-to-value ("LTV") ratio of 61% and borrower average FICO scores of 762.
  • New multifamily and commercial real estate loans originated during the quarter had a weighted average LTV ratio of 51% with very strong debt service coverage ratios.
  • Nonperforming assets continued to be extremely low at 12 basis points of total assets at quarter-end.
  • Net charge-offs were a single basis point for the quarter.
  • Tier 1 leverage ratio was 9.85%.
  • Tier 1 leverage capital has grown by 31.3% in the last twelve months.

Franchise Development

  • Loan originations were $3.2 billion, down 9.1% from the first quarter of 2013 in the face of a substantial decline in the single family refinance market.
  • Loans outstanding totaled $35.3 billion, up 3.0% for the quarter.
  • Deposits were $33.6 billion, up 4.6% for the quarter.
  • Wealth management assets were $45.1 billion, up 8.6% for the quarter and 30.3% from a year ago.

"Franchise development continued to be very strong, reflecting our ongoing success in cross selling and client acquisition," said President Katherine August de-Wilde.  "This was especially evident in the wealth management area.  More than 90% of the increase in wealth management assets was from net client inflows."

Quarterly Cash Dividend Increases 17% to $0.14 per Share

The Bank announced an increase in its quarterly cash dividend for the first quarter to $0.14 per share of common stock, which is payable on May 15, 2014 to shareholders of record as of May 1, 2014. 

Strong Asset Quality

The Bank's credit quality remains very strong.  Nonperforming assets were 12 basis points of total assets. 

Net charge-offs for the quarter totaled 1 basis point of average loans.

In the first quarter, the Bank recorded a provision for loan losses of $7.1 million.  This provision is related primarily to the continued growth in new loans.  The allowance related to loans originated since our independence on July 1, 2010 totaled $150.2 million, or 0.52% of such loans outstanding. 

Additional Capital Strength

The Bank's Tier 1 leverage ratio was 9.85% at March 31, 2014, compared to 9.19% at year-end.

During the quarter, the Bank sold 4.6 million shares of new common stock, which added approximately $240.0 million to common equity.

Growing Book Value

Book value per common share was $26.21 at March 31, 2014, up 6.4% for the quarter and up 14.1% from a year ago. 

Franchise Development

Composition of Loan Originations

Loan originations totaled $3.2 billion for the quarter.  Single family and home equity lines of credit originations were $1.8 billion, or 55% of total originations; 60% of single family home loan originations were for purchases.

Total Assets

Total assets were $44.3 billion, up 5.3% for the quarter. 

Excellent Deposit Results

Total deposits increased to $33.6 billion, up 4.6% for the quarter and up 25.0% compared to a year ago.  At March 31, 2014, 96% of deposits were core deposits; 51% of deposits were checking accounts. (2)

The average contractual rate paid on all deposits declined to 0.21% for the quarter, compared to 0.25% for the prior quarter. 

Expansion of Wealth Management Assets and Revenues

Total wealth management assets were $45.1 billion, up 8.6% for the quarter and up 30.3% compared to a year ago.  Such growth in wealth management assets since year-end was primarily due to net new assets obtained from new and existing clients.  Wealth management assets include investment management assets of $23.3 billion, brokerage assets and money market mutual funds of $15.7 billion, and trust and custody assets of $6.2 billion

Wealth management revenues for the quarter totaled $38.7 million, up 4.3% compared to the prior quarter and 31.1% compared to last year's first quarter.

Mortgage Banking Activity

Mortgage banking sales volume and profitability were down compared to the first quarter of last year, which had the highest quarterly gain on sale in the Bank's history.  The Bank sold $346.2 million of primarily longer-term, fixed-rate home loans during the quarter and recorded net gains of $2.8 million, or 0.82% of loans sold.  Gain on sale contributed $0.01 to diluted EPS for the quarter, compared to $0.11 for the quarter a year ago.

Loans serviced for investors totaled $6.2 billion, up 3.3% from the prior quarter and 14.1% from a year ago primarily due to the increased level of loan sales since the beginning of 2013.  The carrying value of mortgage servicing rights was $30.3 million, or 49 basis points of such loans serviced.

Income Statement and Key Ratios

Revenue Growth

Total revenues were $381.7 million for the quarter, a 2.9% increase from the prior quarter and a 3.1% increase over the first quarter last year.

Core revenues were $362.2 million for the quarter, a 4.7% increase from the prior quarter and a 7.8% increase over the first quarter last year. (1)

Net Interest Income Growth

Net interest income was $320.7 million for the quarter, a 1.9% increase from the prior quarter and a 7.6% increase over the first quarter last year.  

Core net interest income was $301.2 million for the quarter, up 4.0% from the prior quarter and up 14.2% over the first quarter last year. (1)

Net Interest Margin

The Bank's net interest margin was 3.37% for the quarter, compared to 3.32% for the prior quarter.   

The core net interest margin was 3.17% for the quarter, compared to 3.06% for the prior quarter. (1)

The increase in core net interest margin for the first quarter was primarily due to a reduction in average interest-earning cash balances during the quarter.  Such average cash was $1.2 billion for the first quarter, compared to $2.6 billion in the prior quarter, resulting in approximately 10 basis points of the 11 basis point increase in core net interest margin. (1)

Noninterest Income

Noninterest income for the quarter was $61.0 million, an 8.6% increase compared to the prior quarter.  Noninterest income, excluding gain on sale of loans, increased 25.7% over the first quarter last year.

These increases in noninterest income are primarily due to increases in investment advisory fees.

Noninterest Expense and Efficiency Ratio

Noninterest expense for the quarter was $217.5 million, an 8.2% increase over the prior quarter and a 16.6% increase from the first quarter a year ago.  The increase in noninterest expense from the prior quarter is attributed to increased personnel costs primarily due to seasonal payroll taxes, incentive compensation related to the expansion of wealth management and increases in health care costs.

The Bank's efficiency ratio was 57.0% for the quarter, compared to 54.2% for the prior quarter and 50.4% for the first quarter a year ago. 

The Bank's core efficiency ratio was 58.9% for the quarter, compared to 56.9% for the prior quarter and 54.1% for the first quarter a year ago. (1)  The increase in the efficiency ratio compared to the prior quarter is predominantly the result of seasonal increases in payroll taxes.  The efficiency ratio in the first quarter of 2013 significantly benefitted from the unusually high level of gain on sale of loans.

Income Tax Rate

The Bank's effective tax rate for 2014 is expected to be 27.0%, compared to 30.4% for 2013.  The decrease in the effective tax rate results from the steady increase in tax-exempt securities, bank-owned life insurance, tax credit investments and tax-advantaged loans.

(1) "Core" measures are non-GAAP financial measures that exclude the impact of purchase accounting. See non-GAAP reconciliation under section "Use of Non-GAAP Financial Measures."
(2) Core deposits exclude CDs greater than $250,000.

Conference Call Details

First Republic Bank's first quarter 2014 earnings conference call is scheduled for April 16, 2014 at 11:00 a.m. PT / 2:00 p.m. ET.  To listen to the live call by telephone, please dial (855) 224-3902 approximately 10 minutes prior to the start time (to allow time for registration) and use conference ID #19743263.  International callers should dial (734) 823-3244.  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 15 minutes prior to the start of the call to register, download and install any necessary audio software.  A replay of the call will also be available for 90 days on the website.  For those unable to participate in the live presentation, a replay will be available beginning April 16, 2014, at 12:00 p.m. PT / 3:00 p.m. ET, through April 24, 2014, at 8:59 p.m. PT / 11:59 p.m. ET.  To access the replay, dial (855) 859-2056 (U.S.) and use conference ID #19743263.  International callers should dial (404) 537-3406 and enter the same conference ID number.  The Bank's press releases are available after release on the Bank's website at www.firstrepublic.com.

About First Republic Bank

First Republic Bank (NYSE: FRC) is a full-service bank specializing in private banking and private business banking.  The Bank's wealth management affiliates offer trust, investment consulting and advisory services.  Founded in 1985, First Republic specializes in exceptional, relationship-based service offered through preferred banking or wealth management offices primarily in San Francisco, Palo Alto, Los Angeles, Santa Barbara, Newport Beach, San Diego, Portland, Boston, Greenwich, Palm Beach 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.  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, 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 from those discussed in the forward-looking statements include, but are not limited to: our ability to compete for banking and wealth management customers; earthquakes and other natural disasters in our markets; changes in interest rates; our ability to maintain high underwriting standards; economic conditions in our markets; conditions in financial markets and economic conditions generally; regulatory restrictions on our operations and current or future legislative or regulatory changes affecting the banking and investment management industries.  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 and Quarterly Reports on Form 10-Q.  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 STATEMENT OF INCOME



Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

(in thousands, except per share amounts)

2014


2013


2013

Interest income:






Loans

$

307,687



$

288,093



$

307,876


Investments

48,844



35,479



43,965


Cash and cash equivalents

780



174



1,637


Total interest income

357,311



323,746



353,478








Interest expense:






Deposits

15,231



11,010



18,049


Borrowings

21,377



14,687



20,605


Total interest expense

36,608



25,697



38,654








Net interest income

320,703



298,049



314,824


Provision for loan losses

7,095



6,478



7,815


Net interest income after provision for loan losses

313,608



291,571



307,009








Noninterest income:






Investment advisory fees

33,308



25,099



30,731


Brokerage and investment fees

3,005



2,391



3,912


Trust fees

2,419



2,060



2,478


Foreign exchange fee income

3,507



3,087



3,248


Deposit fees

4,544



4,644



4,545


Gain on sale of loans

2,845



25,990



306


Loan servicing fees, net

1,996



336



2,152


Loan and related fees

1,908



1,912



1,741


Income from investments in life insurance

6,975



5,884



6,756


Other income

505



865



331


Total noninterest income

61,012



72,268



56,200








Noninterest expense:






Salaries and employee benefits

120,585



101,884



103,301


Occupancy

24,105



22,088



23,306


Information systems

21,421



17,823



22,132


FDIC and other deposit assessments

7,444



6,827



7,500


Professional fees

7,216



3,713



7,316


Advertising and marketing

6,014



5,803



6,994


Amortization of intangibles

6,004



6,856



6,218


Other expenses

24,702



21,540



24,162


Total noninterest expense

217,491



186,534



200,929








Income before provision for income taxes

157,129



177,305



162,280


Provision for income taxes

42,425



54,752



46,981


First Republic Bank net income

114,704



122,553



115,299


Dividends on preferred stock

13,889



7,776



12,800


Net income available to common shareholders

$

100,815



$

114,777



$

102,499








Basic earnings per common share

$

0.76



$

0.88



$

0.78


Diluted earnings per common share

$

0.73



$

0.85



$

0.75


Dividends per common share

$

0.12



$



$

0.12








Weighted average shares—basic

132,880



130,846



131,905


Weighted average shares—diluted

137,295



135,252



136,522


 


CONSOLIDATED BALANCE SHEET



As of

($ in thousands)

March 31,

2014


December 31,

2013


March 31,

2013

ASSETS






Cash and cash equivalents

$

1,762,222



$

807,885



$

552,837


Securities purchased under agreements to resell

28,889



100



100


Investment securities available-for-sale

1,639,760



1,571,206



1,382,138


Investment securities held-to-maturity

3,337,518



3,252,534



2,624,120








Loans:






Single family (1-4 units)

19,967,016



19,869,491



16,654,668


Home equity lines of credit

1,979,494



1,961,476



1,795,775


Multifamily (5+ units)

4,231,518



4,022,457



3,278,219


Commercial real estate

3,526,209



3,430,881



2,932,676


Single family construction

319,904



290,314



250,587


Multifamily/commercial construction

322,505



278,456



166,027


Commercial business

3,593,142



3,582,054



2,608,651


Other secured

427,913



397,878



356,688


Unsecured loans and lines of credit

205,644



202,197



246,198


Stock secured

200,884



163,650



151,156


  Total unpaid principal balance

34,774,229



34,198,854



28,440,645


Net unaccreted discount

(202,481)



(220,147)



(301,549)


Net deferred fees and costs

24,331



21,841



18,356


Allowance for loan losses

(159,641)



(153,005)



(136,100)


  Loans, net

34,436,438



33,847,543



28,021,352








Loans held for sale

505,445



58,759



230,578


Investments in life insurance

772,216



766,291



707,775


Tax credit investments

742,682



688,870



475,430


Prepaid expenses and other assets

689,397



680,756



655,286


Premises, equipment and leasehold improvements, net

164,507



166,544



153,365


Goodwill

106,549



106,549



106,549


Other intangible assets

126,741



132,745



152,036


Mortgage servicing rights

30,333



29,781



23,142


Other real estate owned

3,200



3,200




Total Assets

$

44,345,897



$

42,112,763



$

35,084,708








LIABILITIES AND EQUITY






Liabilities:






Deposits:






Noninterest-bearing checking accounts

$

9,367,439



$

8,859,276



$

7,344,677


Interest-bearing checking accounts

7,773,825



7,325,235



6,297,551


Money Market (MM) checking accounts

5,194,631



4,966,626



4,145,038


MM savings and passbooks

7,617,688



7,025,686



6,242,098


Certificates of deposit

3,614,355



3,905,893



2,823,750


Total Deposits

33,567,938



32,082,716



26,853,114








Short-term borrowings





810,000


Long-term debt

5,650,000



5,150,000



3,450,000


Debt related to variable interest entities

41,743



43,132



53,143


Other liabilities

592,181



676,868



398,741


Total Liabilities

39,851,862



37,952,716



31,564,998








Shareholders' Equity:






Preferred stock

889,525



889,525



499,525


Common stock

1,375



1,328



1,315


Additional paid-in capital

2,289,799



2,042,027



2,035,558


Retained earnings

1,298,667



1,213,896



955,088


Accumulated other comprehensive income

14,669



13,271



28,224


Total Shareholders' Equity

4,494,035



4,160,047



3,519,710


Total Liabilities and Shareholders' Equity

$

44,345,897



$

42,112,763



$

35,084,708








Three Months

Ended

March 31,



Three Months

Ended

December 31,


2014


2013


2013

Operating Information






Net income to average assets (3)

1.07

%


1.43

%


1.07

%

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

12.11

%


15.62

%


12.51

%

Dividend payout ratio

16.3

%


%

(4)

16.0

%

Efficiency ratio (5)

57.0

%


50.4

%


54.2

%

Efficiency ratio (non-GAAP) (1), (5)

58.9

%


54.1

%


56.9

%







Yields/Rates (3)






Cash and cash equivalents

0.25

%


0.23

%


0.25

%

Investment securities (6), (7)

5.17

%


5.07

%


5.27

%

Loans (6), (8)

3.65

%


4.11

%


3.75

%







Total interest-earning assets

3.74

%


4.19

%


3.70

%







Checking

0.02

%


0.01

%


0.02

%

Money market checking and savings

0.16

%


0.11

%


0.22

%

CDs (8)

1.06

%


1.09

%


1.01

%

Total deposits

0.19

%


0.17

%


0.22

%







Short-term borrowings

%


0.21

%


0.00

%

Long-term FHLB advances

1.56

%


1.79

%


1.57

%

Other long-term debt

1.80

%


1.73

%


1.84

%

Total borrowings

1.56

%


1.47

%


1.57

%







Total interest-bearing liabilities

0.39

%


0.34

%


0.40

%







Net interest spread

3.35

%


3.85

%


3.30

%







Net interest margin

3.37

%


3.87

%


3.32

%







Net interest margin (non-GAAP) (1)

3.17

%


3.42

%


3.06

%







(3)

Ratios are annualized.

(4)

The fourth quarter of 2012 dividend of $0.10 per share was declared and paid early in December 2012, which resulted in no dividend payment during the first quarter of 2013.

(5)

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

(6)

Yield is calculated on a tax-equivalent basis.

(7)

Includes FHLB stock and securities purchased under agreements to resell.

(8)

Yield/rate includes accretion/amortization of purchase accounting discounts/premiums.

The following table presents loans sold and gain on sale of loans for the periods indicated:


Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Mortgage Loan Sales






Loans sold:






Agency

$

30,565



$

165,281



$

53,296


Non-agency

315,635



1,052,859



162,480


    Total loans sold

$

346,200



$

1,218,140



$

215,776








Gain on sale of loans:






Amount

$

2,845



$

25,990



$

306


Gain as a percentage of loans sold

0.82

%


2.13

%


0.14

%

The following table presents loan originations, by product type, for the periods indicated:


Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Single family (1-4 units)

$

1,446,212



$

2,061,908



$

1,862,710


Home equity lines of credit

326,717



259,789



308,318


Multifamily (5+ units)

386,998



432,029



216,388


Commercial real estate

226,588



154,520



247,825


Construction

151,282



105,236



196,085


Commercial business

469,953



372,345



994,361


Other loans

213,748



160,031



230,182


Total loans originated

$

3,221,498



$

3,545,858



$

4,055,869


The following table separates our loan portfolio as of March 31, 2014 between loans acquired on July 1, 2010 and loans originated since July 1, 2010:




Composition of Loan Portfolio

($ in thousands)

Loans acquired

on July 1,

2010


Loans originated

since July 1,

2010


Total loans at

March 31,

2014

Single family (1-4 units)

$

3,584,656



$

16,382,360



$

19,967,016


Home equity lines of credit

727,380



1,252,114



1,979,494


Multifamily (5+ units)

434,792



3,796,726



4,231,518


Commercial real estate

802,979



2,723,230



3,526,209


Single family construction

7,159



312,745



319,904


Multifamily/commercial construction

1,151



321,354



322,505


Commercial business

377,342



3,215,800



3,593,142


Other secured

38,773



389,140



427,913


Unsecured loans and lines of credit

35,962



169,682



205,644


Stock secured

4,501



196,383



200,884


Total unpaid principal balance

6,014,695



28,759,534



34,774,229


Net unaccreted discount

(202,087)



(394)



(202,481)


Net deferred fees and costs

(6,308)



30,639



24,331


Allowance for loan losses

(9,438)



(150,203)



(159,641)


Loans, net

$

5,796,862



$

28,639,576



$

34,436,438







As of

(in thousands, except per share amounts)

March 31,

2014


December 31,

 2013


September 30,

2013


June 30,

2013


March 31,

2013

Book Value










Number of shares of common stock outstanding

137,521



132,768



132,179



131,822



131,481


Book value per common share

$

26.21



$

24.63



$

24.13



$

23.50



$

22.97


Tangible book value per common share

$

24.51



$

22.83



$

22.27



$

21.59



$

21.00












Capital Ratios










Tier 1 leverage ratio

9.85

%


9.19

%


9.18

%


9.83

%


9.36

%

Tier 1 common equity ratio (9)

11.12

%


10.30

%


10.57

%


10.87

%


11.44

%

Tier 1 risk-based capital ratio

14.07

%


13.34

%


13.06

%


13.52

%


13.53

%

Total risk-based capital ratio

14.64

%


13.89

%


13.62

%


14.12

%


14.13

%











(9)

Tier 1 common equity ratio represents common equity less goodwill and intangible assets divided by risk-weighted assets.






As of

($ in millions)

March 31,

2014


December 31,

2013


September 30,

2013


June 30,

2013


March 31,

2013

Assets Under Management










First Republic Investment Management

$

23,286



$

21,812



$

20,093



$

19,045



$

18,573












Brokerage and Investment:










Brokerage

14,474



12,933



11,905



10,784



10,357


Money Market Mutual Funds

1,224



941



870



929



870


Total Brokerage and Investment

15,698



13,874



12,775



11,713



11,227












Trust Company:










Trust

3,173



3,013



2,857



2,822



2,326


Custody

2,985



2,879



2,510



2,766



2,520


Total Trust Company

6,158



5,892



5,367



5,588



4,846


Total Wealth Management Assets

45,142



41,578



38,235



36,346



34,646












Loans serviced for investors

6,198



6,000



5,957



6,036



5,433


Total fee-based assets

$

51,340



$

47,578



$

44,192



$

42,382



$

40,079
















Asset Quality Information











As of

($ in thousands)

March 31,

2014


December 31,

2013


September 30,

2013


June 30,

2013


March 31,

2013

Nonperforming assets:










Nonaccrual loans

$

52,109



$

54,492



$

51,847



$

62,824



$

49,873


Other real estate owned

3,200



3,200



3,353






Total nonperforming assets

$

55,309



$

57,692



$

55,200



$

62,824



$

49,873












Nonperforming assets to total assets

0.12

%


0.14

%


0.13

%


0.17

%


0.14

%











Accruing loans 90 days or more past due

$



$



$



$



$

5,959












Restructured accruing loans

$

18,278



$

19,984



$

19,950



$

18,766



$

18,223







Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Net loan charge-offs to allowance for loan losses

$

459



$

267



$

722


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

0.01

%


0.00

%


0.01

%






Average Balance Sheet


Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Assets:






Cash and cash equivalents

$

1,245,562



$

307,562



$

2,590,814


Investment securities (10)

5,283,388



4,011,375



4,696,478


Loans (11)

34,479,799



28,439,583



33,161,682


Total interest-earning assets

41,008,749



32,758,520



40,448,974








Noninterest-earning cash

218,288



242,241



230,262


Goodwill and other intangibles

236,210



261,921



242,297


Other assets

1,904,425



1,593,086



1,863,580


Total noninterest-earning assets

2,358,923



2,097,248



2,336,139








Total Assets

$

43,367,672



$

34,855,768



$

42,785,113








Liabilities and Equity:






Checking

$

16,564,715



$

13,237,987



$

16,011,898


Money market checking and savings

12,670,094



10,629,230



12,814,579


CDs (11)

3,705,391



2,894,059



3,995,699


Total deposits

32,940,200



26,761,276



32,822,176








Short-term borrowings



832,200



12


Long-term FHLB advances

5,517,778



3,165,556



5,150,000


Other long term-debt

42,592



55,406



45,874


Total borrowings

5,560,370



4,053,162



5,195,886








Total interest-bearing liabilities

38,500,570



30,814,438



38,018,062








Noninterest-bearing liabilities

602,576



561,572



685,217


Preferred equity

889,525



499,525



830,829


Common equity

3,375,001



2,980,233



3,251,005


Total Liabilities and Equity

$

43,367,672



$

34,855,768



$

42,785,113








(10)

Includes FHLB stock and securities purchased under agreements to resell.

(11)

Average balances are presented net of purchase accounting discounts or premiums.

Purchase Accounting Accretion and Amortization

The following table presents the impact of purchase accounting from the Bank's re-establishment as an independent institution for the periods indicated:


Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Accretion/amortization to net interest income:






Loans

$

17,615



$

30,834



$

22,356


Deposits

1,923



3,440



2,802


Total

$

19,538



$

34,274



$

25,158








Amortization to noninterest expense:






Intangible assets

$

4,127



$

4,769



$

4,289


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.  However, due to the application of purchase accounting from the Bank's re-establishment as an independent institution, management uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate our performance, including net income, earnings per share, net interest margin and the efficiency ratio. 

Our net income, earnings per share, net interest margin and efficiency ratio were significantly impacted by accretion and amortization of the fair value adjustments recorded in purchase accounting from the Bank's re-establishment as an independent institution.  The accretion and amortization affect our net income, earnings per share and certain operating ratios as we accrete loan discounts to interest income; amortize premiums on liabilities such as CDs to interest expense; and amortize intangible assets to noninterest expense.

We believe these non-GAAP measures and ratios, when taken together with the corresponding GAAP measures and ratios, 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 and ratios should be considered in addition to, and not as a substitute for or preferable to, ratios prepared in accordance with GAAP. In the tables below, we have provided a reconciliation of, where applicable, the most comparable GAAP financial measures and ratios to the non-GAAP financial measures and ratios, or a reconciliation of the non-GAAP calculation of the financial measure for the periods indicated:


Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

(in thousands, except per share amounts)

2014


2013


2013

Non-GAAP earnings






Net income

$

114,704



$

122,553



$

115,299


Accretion/amortization added to net interest income

(19,538)



(34,274)



(25,158)


Amortization of intangible assets

4,127



4,769



4,289


Add back tax impact of the above items

6,550



12,540



8,869


Non-GAAP net income

105,843



105,588



103,299


Dividends on preferred stock

(13,889)



(7,776)



(12,800)


Non-GAAP net income available to common shareholders

$

91,954



$

97,812



$

90,499








GAAP earnings per common share—diluted

$

0.73



$

0.85



$

0.75


Impact of purchase accounting, net of tax

(0.06)



(0.13)



(0.09)


Non-GAAP earnings per common share—diluted

$

0.67



$

0.72



$

0.66








Weighted average diluted common shares outstanding

137,295



135,252



136,522







Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Yield on average loans






Interest income on loans

$

307,687



$

288,093



$

307,876


Add: Tax-equivalent adjustment on loans

6,519



3,967



6,013


Interest income on loans (tax-equivalent basis)

314,206



292,060



313,889


Less: Accretion

(17,615)



(30,834)



(22,356)


Non-GAAP interest income on loans (tax-equivalent basis)

$

296,591



$

261,226



$

291,533








Average loans

$

34,479,799



$

28,439,583



$

33,161,682


Add: Average unaccreted loan discounts

214,055



323,068



234,580


Average loans (non-GAAP)

$

34,693,854



$

28,762,651



$

33,396,262








Yield on average loans—reported (6)

3.65

%


4.11

%


3.75

%







Contractual yield on average loans (non-GAAP) (6)

3.42

%


3.64

%


3.46

%






Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Cost of average deposits






Interest expense on deposits

$

15,231



$

11,010



$

18,049


Add: Amortization of CD premiums

1,923



3,440



2,802


Non-GAAP interest expense on deposits

$

17,154



$

14,450



$

20,851








Average deposits

$

32,940,200



$

26,761,276



$

32,822,176


Less: Average unamortized CD premiums

(6,371)



(17,459)



(8,863)


Average deposits (non-GAAP)

$

32,933,829



$

26,743,817



$

32,813,313








Cost of average deposits—reported

0.19

%


0.17

%


0.22

%







Contractual cost of average deposits (non-GAAP)

0.21

%


0.22

%


0.25

%






Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Net interest margin






Net interest income

$

320,703



$

298,049



$

314,824


Add: Tax-equivalent adjustment

25,853



19,327



23,919


Net interest income (tax-equivalent basis)

346,556



317,376



338,743


Less: Accretion/amortization

(19,538)



(34,274)



(25,158)


Non-GAAP net interest income (tax-equivalent basis)

$

327,018



$

283,102



$

313,585








Average interest-earning assets

$

41,008,749



$

32,758,520



$

40,448,974


Add: Average unaccreted loan discounts

214,055



323,068



234,580


Average interest-earning assets (non-GAAP)

$

41,222,804



$

33,081,588



$

40,683,554








Net interest margin—reported

3.37

%


3.87

%


3.32

%







Net interest margin (non-GAAP)

3.17

%


3.42

%


3.06

%






Three Months

 Ended

March 31,


Three Months

 Ended

December 31,

($ in thousands)

2014


2013


2013

Efficiency ratio






Net interest income

$

320,703



$

298,049



$

314,824


Less: Accretion/amortization

(19,538)



(34,274)



(25,158)


Net interest income (non-GAAP)

$

301,165



$

263,775



$

289,666








Noninterest income

$

61,012



$

72,268



$

56,200








Total revenue

$

381,715



$

370,317



$

371,024








Total revenue (non-GAAP)

$

362,177



$

336,043



$

345,866








Noninterest expense

$

217,491



$

186,534



$

200,929


Less:  Intangible amortization

(4,127)



(4,769)



(4,289)


Noninterest expense (non-GAAP)

$

213,364



$

181,765



$

196,640








Efficiency ratio

57.0

%


50.4

%


54.2

%







Efficiency ratio (non-GAAP)

58.9

%


54.1

%


56.9

%

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

SOURCE First Republic Bank



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today