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 Record Quarterly And Annual Results

FRCB

Core Annual Revenues Up 15.2% Wealth Management Revenues Up 20.5% for the Year

SAN FRANCISCO, Jan. 14, 2016 /PRNewswire/ -- First Republic Bank (NYSE: FRC) today announced financial results for the quarter and year ended December 31, 2015.

First Republic Bank's logo.

"First Republic reported record revenue and net income for both the quarter and the year," said CEO Jim Herbert.  "Our asset quality and capital continue to be very strong."

Full Year Highlights

Financial Results

  • Core revenues were up 15.2%. (1)
  • Net income was $522.1 million.
  • Diluted earnings per share ("EPS") of $3.18.
  • Core net income was $498.8 million, up 13.4%. (1)
  • Core diluted EPS of $3.02, up 10.2%. (1)
  • Loan originations totaled a record $19.7 billion for the year, up 16.0% over last year.
  • Loans sold totaled $2.4 billion.
  • Core net interest margin was 3.09%, compared to 3.14% for the prior year. (1)
  • Core efficiency ratio was 60.5%. (1)

Continued Financial and Credit Strength

  • Tier 1 leverage ratio was 9.21%.
  • Common Equity Tier 1 ratio was 10.76%.
  • Tangible book value per share was $30.16, up 13.6% from a year ago.
  • Nonperforming assets were low at 12 basis points of total assets.
  • Credit quality remains very strong, with net charge-offs of only $1.7 million for the year, less than 1 basis point.

Franchise Development

  • Loans outstanding, excluding loans held for sale, totaled $44.1 billion, up 16.4% from a year ago.
  • Deposits were $47.9 billion, up 29.0% from a year ago.
  • Checking balances represented 63.2% of total deposits.
  • Wealth management assets were $72.3 billion, up 35.4% from a year ago.
  • Wealth management revenues were $231.7 million, up 20.5% from a year ago. (2)

Quarterly Highlights

  • Compared to last year's fourth quarter:
    • Core revenues were $484.9 million, up 20.8%. (1)
    • Core net income was $136.0 million, up 25.1%. (1)
    • Core diluted EPS of $0.82, up 22.4%. (1)
  • Net income was $140.0 million.
  • Diluted EPS of $0.84
  • Loan originations totaled $4.7 billion.
  • Loans sold totaled $367.6 million.
  • Core net interest margin was 3.02%, compared to 3.09% for the prior quarter. (1)
  • Core efficiency ratio was 61.4%. (1)
  • Wealth management assets were $72.3 billion, up 22.9% from the prior quarter.

"Wealth management had a terrific quarter and year," said Vice Chair Katherine August-deWilde.  "For the year, wealth management revenues were up over 20% and now represent 13% of core revenues.  During the quarter, in addition to closing Constellation Wealth Advisors, we were pleased to welcome several wealth management teams to First Republic."

Quarterly Cash Dividend Declared

The Bank declared a cash dividend for the fourth quarter of $0.15 per share of common stock, which is payable on February 11, 2016 to shareholders of record as of January 28, 2016. 

Strong Asset Quality

Credit quality remains very strong.  Nonperforming assets were 12 basis points of total assets at December 31, 2015. 

The Bank had net charge-offs for the quarter of $1.4 million, while adding $12.0 million to its allowance for loan losses due to continued loan growth.  Net charge-offs for the year were $1.7 million, less than 1 basis point of average loans.  A total of $55.4 million was added to the Bank's allowance for loan losses during the year.

Continued Capital Strength

During the fourth quarter, the Bank issued 3.5 million shares of common stock, which added approximately $226 million to common equity.

The Bank's Tier 1 leverage ratio was 9.21% and Common Equity Tier 1 ratio was 10.76% at December 31, 2015.

Tangible Book Value Growth

Tangible book value per common share was $30.16 at December 31, 2015, up 13.6% from a year ago.  Since repurchasing the Bank five and a half years ago, tangible book value per common share has grown 16% per year.   

Continued Franchise Development

Loan Originations

Loan originations totaled $4.7 billion for the quarter, compared to $4.3 billion for the fourth quarter a year ago.  For 2015, loan originations totaled $19.7 billion, compared to $17.0 billion for the prior year, up 16.0%.

Loans outstanding, excluding loans held for sale, totaled $44.1 billion at December 31, 2015, up 16.4% compared to a year ago.

Deposit Growth

Total deposits increased to $47.9 billion, up 8.0% for the quarter and up 29.0% compared to a year ago.  At December 31, 2015, checking accounts totaled 63.2% of deposits.  The Bank is almost entirely deposit-funded, with deposits representing 90% of total liabilities at December 31, 2015.

The average rate paid on all deposits was 0.14% for both the fourth quarter and the prior quarter.

Investments

Total investments at December 31, 2015 were $10.5 billion, up 28.1% for the quarter and 57.4% compared to a year ago. 

High-quality liquid assets, from a regulatory perspective, totaled $5.8 billion at December 31, 2015, up 22.6% from $4.7 billion at September 30, 2015.  Such assets were up 80.4% for the year.

Mortgage Banking Activity

During the fourth quarter, the Bank sold $367.6 million of loans and recorded a gain on sale of $1.5 million, compared to loan sales of $991.3 million and a gain on sale of $4.1 million during the fourth quarter of last year.

For the year ended December 31, 2015, the Bank sold $2.4 billion of loans, compared to $4.4 billion for the prior year.  Gain on sale of loans for the year ended December 31, 2015 was $9.7 million, compared to $35.5 million for the prior year.

Loans serviced for investors at year-end totaled $10.5 billion, up 9.8% from a year ago.  Net loan servicing fees for the year were $13.0 million, up 34.4% from $9.7 million for the prior year.

Continued Expansion of Wealth Management

Wealth management revenues totaled $67.1 million for the quarter, up 26.4% compared to last year's fourth quarter.  For the year ended December 31, 2015, wealth management revenues were $231.7 million, an increase of 20.5% compared to the prior year.

Total wealth management assets were $72.3 billion at December 31, 2015, up 22.9% for the quarter and up 35.4% compared to a year ago.  The increase in wealth management assets includes assets under management from the Constellation acquisition on October 1, 2015. 

In addition, the growth in wealth management assets was due to net new assets from both existing and new clients.  Wealth management assets include investment management assets of $35.2 billion, brokerage assets and money market mutual funds of $30.2 billion, and trust and custody assets of $6.8 billion.

Income Statement and Key Ratios

Highlights

Strong Core Revenue Growth

Total revenues were $494.9 million for the quarter and $1.8 billion for 2015.

Core revenues were $484.9 million for the fourth quarter and $1.8 billion for 2015, up 20.8% compared to last year's fourth quarter and up 15.2% compared to 2014. (1)   

Continued Core Net Interest Income Growth

Net interest income was $404.7 million for the quarter and $1.5 billion for 2015.   

Core net interest income was $394.7 million for the fourth quarter, a 21.3% increase from the fourth quarter of last year.  Core net interest income was $1.5 billion for all of 2015, a 16.2% increase from the prior year, resulting primarily from growth in average earning assets. (1)

Core Net Interest Margin

The Bank's net interest margin was 3.10% for the fourth quarter and 3.21% for 2015. 

For 2015, the core net interest margin was 3.09%, compared to 3.14% for the prior year.  For the fourth quarter, the core net interest margin was 3.02%, compared to 3.09% for the prior quarter.  The decrease from the prior quarter was entirely the result of higher average cash balances due to strong deposit activity during the fourth quarter. (1)

Noninterest Income

Noninterest income was $90.2 million for the quarter, an 18.9% increase compared to the fourth quarter a year ago.  Noninterest income was $325.1 million for 2015, up 2.1% compared to the prior year. 

Core noninterest income was $90.2 million for the quarter, up 18.9% compared to the fourth quarter a year ago, which was primarily from increased wealth management revenues.  Core noninterest income was $325.1 million for 2015, up 10.9% compared to the prior year. (1)

Core Efficiency Ratio

For 2015, noninterest expense was $1.1 billion, up 18.7% from the prior year.  Noninterest expense for the fourth quarter was $300.9 million, a 23.3% increase from the fourth quarter of last year. 

The Bank's GAAP efficiency ratio was 60.8% for the quarter.  For all of 2015, the GAAP efficiency ratio was 59.5%.   

The Bank's core efficiency ratio was 61.4% for the quarter, compared to 59.4% for the prior quarter and 59.9% for the fourth quarter a year ago.  The increase from the prior quarter was substantially driven by investments in the wealth management business. (1)

For all of 2015, the core efficiency ratio was 60.5%, compared to 58.5% for 2014. (1)

Income Tax Rate

The Bank's effective tax rate for 2015 was 24.4%, compared to 27.3% for 2014.  The decrease in the effective tax rate results from the steady increase in tax credit investments, tax-exempt securities, tax-advantaged loans and bank-owned life insurance.  The effective tax rate for the fourth quarter was 23.0%, compared to 24.3% for the prior quarter.  The decrease during the fourth quarter was due to an increase in tax benefits from tax credit investments.

 

_________

(1)  "Core" measures are non-GAAP financial measures that exclude the positive impact of purchase accounting.  In addition, core measures also exclude other positive, but one-time, impacts from the special FHLB dividend in the second quarter of 2015, and the gain from repositioning of investment portfolio in the third quarter of 2014.  See non-GAAP reconciliation under section "Use of Non-GAAP Financial Measures."
(2)  Wealth management revenues include investment advisory, brokerage and investment, trust, and foreign exchange fee income.

Conference Call Details

First Republic Bank's fourth quarter and full year 2015 earnings conference call is scheduled for January 14, 2016 at 7:00 a.m. PT / 10:00 a.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 #15929141.  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.  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 January 14, 2016, at 10:00 a.m. PT / 1:00 p.m. ET, through January 21, 2016, 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 #15929141.  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

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; earthquakes and other natural disasters in our markets; interest rate or 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; our geographic concentration; our opportunities for growth; our future provisions for loan losses; our regulatory compliance and future regulatory requirements, including any requirements that have become applicable to us as a bank with a four-quarter average of total consolidated assets of at least $50 billion; any increased compliance costs; the phase-in of the Basel III Capital Rules; and new accounting standards.  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 STATEMENT OF INCOME




Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

(in thousands, except per share amounts)


2015


2014


2015


2015


2014

Interest income:











Loans


$

357,446



$

322,177



$

348,367



$

1,361,654



$

1,271,562


Investments


81,030



55,652



75,970



296,146



207,736


Cash and cash equivalents


2,730



1,170



1,691



6,292



3,711


Total interest income


441,206



378,999



426,028



1,664,092



1,483,009













Interest expense:











Deposits


16,638



14,470



15,903



61,072



60,454


Borrowings


19,869



23,674



21,244



86,357



91,795


Total interest expense


36,507



38,144



37,147



147,429



152,249













Net interest income


404,699



340,855



388,881



1,516,663



1,330,760


Provision for loan losses


12,045



14,076



14,502



55,439



56,486


Net interest income after provision for loan losses


392,654



326,779



374,379



1,461,224



1,274,274













Noninterest income:











Investment advisory fees


49,814



39,892



44,211



178,738



147,840


Brokerage and investment fees


7,654



4,341



3,899



19,659



14,404


Trust fees


3,259



2,600



2,600



10,745



10,483


Foreign exchange fee income


6,413



6,265



5,933



22,517



19,552


Deposit fees


4,914



4,634



4,898



19,311



18,468


Gain on sale of loans


1,480



4,107



2,957



9,725



35,515


Loan servicing fees, net


3,752



3,174



3,135



13,040



9,701


Loan and related fees


3,161



2,465



3,083



12,393



8,658


Income from investments in life insurance


9,289



8,389



8,555



35,474



29,558


Gain (loss) on investment securities, net


(515)



(567)



(76)



821



21,837


Other income


930



534



552



2,630



2,339


Total noninterest income


90,151



75,834



79,747



325,053



318,355













Noninterest expense:











Salaries and employee benefits


168,424



129,980



149,463



596,593



490,341


Occupancy


27,220



26,082



26,531



106,856



98,466


Information systems


33,416



26,360



31,564



119,114



95,387


Professional fees


16,487



17,042



16,974



73,022



53,429


FDIC assessments


9,500



8,300



8,700



35,250



31,294


Advertising and marketing


7,617



5,484



6,167



25,562



25,703


Amortization of intangibles


6,933



5,368



4,731



21,760



22,744


Other expenses


31,327



25,534



31,767



117,452



105,382


Total noninterest expense


300,924



244,150



275,897



1,095,609



922,746













Income before provision for income taxes


181,881



158,463



178,229



690,668



669,883


Provision for income taxes


41,835



43,004



43,387



168,523



182,877


Net income


140,046



115,459



134,842



522,145



487,006


Dividends on preferred stock


15,314



13,889



15,314



58,928



55,556


Net income available to common shareholders


$

124,732



$

101,570



$

119,528



$

463,217



$

431,450













Basic earnings per common share


$

0.87



$

0.74



$

0.84



$

3.27



$

3.16


Diluted earnings per common share


$

0.84



$

0.72



$

0.82



$

3.18



$

3.07


Dividends per common share


$

0.15



$

0.14



$

0.15



$

0.59



$

0.54













Weighted average shares—basic


144,006



137,794



142,152



141,689



136,420


Weighted average shares—diluted


147,814



141,753



145,890



145,510



140,497


 

 

CONSOLIDATED BALANCE SHEET




As of

($ in thousands)


December 31,
 2015


September 30,
 2015


December 31,
 2014

ASSETS







Cash and cash equivalents


$

1,131,110



$

1,795,780



$

817,150


Securities purchased under agreements to resell


100



100



100


Investment securities available-for-sale


2,910,801



1,584,142



1,393,357


Investment securities held-to-maturity


7,540,678



6,572,289



5,244,707









Loans:







Single family (1-4 units)


23,092,346



22,273,533



20,494,402


Home equity lines of credit


2,370,188



2,316,120



2,211,621


Multifamily (5+ units)


5,371,484



5,211,200



4,689,692


Commercial real estate


4,462,834



4,353,000



3,824,835


Single family construction


436,774



465,549



428,358


Multifamily/commercial construction


693,364



645,230



453,732


Commercial business


6,232,378



5,836,330



4,873,580


Other secured


541,637



546,407



436,918


Stock secured


521,005



421,084



285,240


Unsecured loans and lines of credit


423,795



361,351



231,552


Total unpaid principal balance


44,145,805



42,429,804



37,929,930


Net unaccreted discount


(108,499)



(118,567)



(152,764)


Net deferred fees and costs


46,263



40,308



31,203


Allowance for loan losses


(261,058)



(250,408)



(207,342)


Loans, net


43,822,511



42,101,137



37,601,027









Loans held for sale


48,681



250,494



271,448


Investments in life insurance


1,168,596



1,059,237



1,014,734


Tax credit investments


1,006,836



890,430



828,640


Prepaid expenses and other assets


817,410



702,125



747,763


Premises, equipment and leasehold improvements, net


172,008



161,634



165,703


Goodwill and other intangible assets


309,016



201,723



216,550


Mortgage servicing rights


53,538



53,588



49,023


Other real estate owned




2,541




Total Assets


$

58,981,285



$

55,375,220



$

48,350,202









LIABILITIES AND EQUITY







Liabilities:







Deposits:







Noninterest-bearing checking


$

18,252,007



$

17,546,255



$

12,542,881


Interest-bearing checking


12,027,363



9,472,995



8,809,590


Money market checking


5,756,821



5,892,419



5,216,253


Money market savings and passbooks


7,270,396



7,167,514



6,795,189


Certificates of deposit


4,586,878



4,263,761



3,767,016


Total Deposits


47,893,465



44,342,944



37,130,929









Securities sold under agreements to repurchase


100,000



100,000




Long-term FHLB advances


4,000,000



4,350,000



5,275,000


Senior notes


397,159



396,964



396,384


Debt related to variable interest entities


29,643



30,716



36,039


Other liabilities


855,335



770,422



733,383


Total Liabilities


53,275,602



49,991,046



43,571,735









Shareholders' Equity:







Preferred stock


989,525



989,525



889,525


Common stock


1,461



1,425



1,383


Additional paid-in capital


2,770,265



2,533,713



2,313,592


Retained earnings


1,949,652



1,846,604



1,570,871


Accumulated other comprehensive income (loss)


(5,220)



12,907



3,096


Total Shareholders' Equity


5,705,683



5,384,174



4,778,467


Total Liabilities and Shareholders' Equity


$

58,981,285



$

55,375,220



$

48,350,202









 


 




Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Operating Information and Yields/Rates


2015


2014


2015


2015


2014

($ in thousands)











Operating Information











Net income to average assets (3)


0.93

%


0.94

%


0.96

%


0.96

%


1.06

%

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


10.74

%


10.37

%


10.84

%


10.72

%


11.72

%

Dividend payout ratio


17.8

%


19.5

%


18.3

%


18.5

%


17.6

%

Efficiency ratio (4)


60.8

%


58.6

%


58.9

%


59.5

%


56.0

%

Core efficiency ratio (non-GAAP) (1), (4)


61.4

%


59.9

%


59.4

%


60.5

%


58.5

%












Net loan charge-offs (recoveries)


$

1,395



$

1,783



$

(38)



$

1,723



$

2,149


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


0.01

%


0.02

%


0.00

%


0.00

%


0.01

%












Yields/Rates (3)











Cash and cash equivalents


0.28

%


0.25

%


0.25

%


0.26

%


0.25

%

Investment securities (5), (6), (7)


4.48

%


4.81

%


4.96

%


4.80

%


5.06

%

Loans (5), (8)


3.39

%


3.48

%


3.36

%


3.42

%


3.59

%












Total interest-earning assets


3.36

%


3.54

%


3.45

%


3.49

%


3.67

%












Checking


0.01

%


0.01

%


0.00

%


0.00

%


0.01

%

Money market checking and savings


0.07

%


0.08

%


0.07

%


0.07

%


0.13

%

CDs (8)


1.24

%


1.21

%


1.27

%


1.24

%


1.13

%

Total deposits


0.14

%


0.15

%


0.14

%


0.14

%


0.17

%












Long-term FHLB advances


1.55

%


1.58

%


1.55

%


1.57

%


1.56

%

Senior notes (9)


2.59

%


2.59

%


2.59

%


2.59

%


2.57

%

Other borrowings


1.39

%


1.67

%


1.35

%


0.92

%


1.70

%

Total borrowings


1.63

%


1.65

%


1.63

%


1.62

%


1.60

%












Total interest-bearing liabilities


0.27

%


0.35

%


0.30

%


0.31

%


0.37

%












Net interest spread


3.09

%


3.19

%


3.15

%


3.18

%


3.30

%












Net interest margin


3.10

%


3.21

%


3.17

%


3.21

%


3.32

%












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


3.02

%


3.06

%


3.09

%


3.09

%


3.14

%














(3)

For periods less than a year, ratios are annualized.

(4)

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

(5)

Yield is calculated on a tax-equivalent basis.

(6)

Includes FHLB stock and securities purchased under agreements to resell.

(7)

Yield on investment securities for the year ended December 31, 2015 includes a $9.1 million one-time special FHLB dividend received in the second quarter of 2015, which resulted in an 11 basis point positive impact to the investment yield for this period.

(8)

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

(9)

Rate includes amortization of issuance discounts and costs.

 




Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Mortgage Loan Sales


2015


2014


2015


2015


2014

($ in thousands)











Loans sold:











Agency


$

73,244



$

29,319



$

71,923



$

273,128



$

135,681


Non-agency


294,359



961,965



527,814



2,156,132



4,273,851


Total loans sold


$

367,603



$

991,284



$

599,737



$

2,429,260



$

4,409,532













Gain on sale of loans:











Amount


$

1,480



$

4,107



$

2,957



$

9,725



$

35,515


Gain as a percentage of loans sold (10)


0.40

%


0.41

%


0.49

%


0.40

%


0.81

%












(10)

For the year ended December 31, 2014, gain on sale of loans includes discounts established in purchase accounting, which increase gain on sale of loans.  Excluding the impact of purchase accounting, the gain as a percentage of loans sold for 2014 would be 0.77%.

 



As of

Loan Servicing Portfolio


December 31,
 2015


September 30,
 2015


June 30,
 2015


March 31,
 2015


December 31,
 2014

($ in millions)











Loans serviced for investors


$

10,531



$

10,550



$

10,305



$

9,840



$

9,590


































 



Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Loan Originations


2015


2014


2015


2015


2014

($ in thousands)











Single family (1-4 units)


$

1,635,350



$

1,885,418



$

1,863,396



$

7,633,653



$

7,932,174


Home equity lines of credit


398,267



339,001



452,048



1,575,262



1,458,448


Multifamily (5+ units)


302,435



339,505



371,266



1,461,123



1,443,357


Commercial real estate


292,369



272,211



321,578



1,344,072



998,700


Construction


305,085



210,312



434,155



1,291,902



894,786


Commercial business


1,343,953



1,044,474



1,127,386



5,138,716



3,445,664


Other loans


432,012



197,654



295,589



1,227,234



779,072


Total loans originated


$

4,709,471



$

4,288,575



$

4,865,418



$

19,671,962



$

16,952,201


 

 



As of December 31, 2015

Composition of Loan Portfolio


Loans acquired
on July 1, 2010


Loans originated
since July 1, 2010


Total
Loans

($ in thousands)







Single family (1-4 units)


$

2,358,231



$

20,734,115



$

23,092,346


Home equity lines of credit


443,075



1,927,113



2,370,188


Multifamily (5+ units)


269,758



5,101,726



5,371,484


Commercial real estate


412,213



4,050,621



4,462,834


Single family construction


4,012



432,762



436,774


Multifamily/commercial construction


1,226



692,138



693,364


Commercial business


299,834



5,932,544



6,232,378


Other secured


12,979



528,658



541,637


Stock secured


4,286



516,719



521,005


Unsecured loans and lines of credit


28,707



395,088



423,795


Total unpaid principal balance


3,834,321



40,311,484



44,145,805


Net unaccreted discount


(108,235)



(264)



(108,499)


Net deferred fees and costs


(3,765)



50,028



46,263


Allowance for loan losses


(6,115)



(254,943)



(261,058)


Loans, net


$

3,716,206



$

40,106,305



$

43,822,511


 

 



As of

Asset Quality Information


December 31,
 2015


September 30,
 2015


June 30,
 2015


March 31,
 2015


December 31,
 2014

($ in thousands)











Nonperforming assets:











Nonaccrual loans


$

73,545



$

51,987



$

55,872



$

49,830



$

45,962


Other real estate owned




2,541








  Total nonperforming assets


$

73,545



$

54,528



$

55,872



$

49,830



$

45,962













Nonperforming assets to total assets


0.12

%


0.10

%


0.11

%


0.10

%


0.10

%












Accruing loans 90 days or more past due


$

4,199



$

698



$

2,118



$

202



$

4,380













Restructured accruing loans


$

14,043



$

14,539



$

15,624



$

14,855



$

16,252


 

 



As of

Book Value Ratios


December 31,
 2015


September 30,
 2015


June 30,
 2015


March 31,
 2015


December 31,
 2014

(in thousands, except per share amounts)











Number of shares of common stock outstanding


146,110



142,477



142,389



142,105



138,269


Book value per common share


$

32.28



$

30.84



$

30.03



$

29.45



$

28.13


Tangible book value per common share


$

30.16



$

29.43



$

28.58



$

27.97



$

26.56













 

 




As of



2015


2014



December 31, (11)


September 30,


June 30,


March 31,


December 31,

Capital Ratios


Actual (12)


Fully

Phased-in (13)


Actual (12)


Actual (12)

Tier 1 leverage ratio


9.21

%


9.09

%


9.38

%


9.86

%


9.90

%


9.43

%

Common Equity Tier 1 ratio (14)


10.76

%


10.56

%


10.71

%


10.87

%


11.25

%


n/a

Tier 1 common equity ratio (14)


n/a


n/a


n/a


n/a


n/a


10.90

%

Tier 1 risk-based capital ratio


13.12

%


12.93

%


13.21

%


13.47

%


13.73

%


13.55

%

Total risk-based capital ratio


13.78

%


13.58

%


13.87

%


14.13

%


14.37

%


14.20

%
















(11)

Ratios as of December 31, 2015 are preliminary.

(12)

Ratios for 2015 periods reflect the adoption of the Basel III Capital Rules in effect beginning January 1, 2015.  Ratios as of December 31, 2014 represent the previous capital rules under Basel I.

(13)

Certain adjustments required under the Basel III Capital Rules will be phased in through the end of 2018.  The ratios shown in this column are calculated assuming a fully phased-in basis of all such adjustments as if they were effective as of December 31, 2015.

(14)

Beginning in 2015, the Common Equity Tier 1 ratio is a new ratio requirement under the Basel III Capital Rules and represents common equity, less goodwill and intangible assets net of any associated deferred tax liabilities, divided by risk-weighted assets (subject to phase-in adjustments as indicated in footnote 13 above).  As of December 31, 2014, the Tier 1 common equity ratio represents common equity, less goodwill and intangible assets, divided by risk-weighted assets.

 



As of

Wealth Management Assets


December 31,
 2015


September 30,
 2015


June 30,
 2015


March 31,
 2015


December 31,
 2014

($ in millions)











First Republic Investment Management


$

35,230



$

28,969



$

28,998



$

28,530



$

27,453













Brokerage and investment:











Brokerage


26,059



19,746



19,852



18,973



17,653


Money market mutual funds


4,155



3,012



1,732



2,100



2,025


Total brokerage and investment


30,214



22,758



21,584



21,073



19,678













Trust Company:











Trust


3,375



3,618



3,370



3,149



3,057


Custody


3,474



3,477



3,613



3,617



3,189


Total Trust Company


6,849



7,095



6,983



6,766



6,246


  Total Wealth Management Assets


$

72,293



$

58,822



$

57,565



$

56,369



$

53,377













 

 




Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Average Balance Sheet


2015


2014


2015


2015


2014

($ in thousands)











Assets:











Cash and cash equivalents


$

3,921,839



$

1,845,498



$

2,682,142



$

2,425,747



$

1,468,877


Investment securities (15)


9,581,952



6,304,984



8,190,959



8,155,136



5,697,744


Loans (16)


43,042,968



37,573,433



42,143,922



40,889,434



36,271,956


Total interest-earning assets


56,546,759



45,723,915



53,017,023



51,470,317



43,438,577













Noninterest-earning cash


287,695



263,915



257,826



263,627



239,345


Goodwill and other intangibles


312,665



219,140



204,021



235,044



227,516


Other assets


2,694,402



2,350,513



2,467,187



2,504,807



2,127,302


Total noninterest-earning assets


3,294,762



2,833,568



2,929,034



3,003,478



2,594,163













Total Assets


$

59,841,521



$

48,557,483



$

55,946,057



$

54,473,795



$

46,032,740













Liabilities and Equity:











Checking


$

30,189,409



$

20,694,274



$

27,208,451



$

25,993,413



$

18,572,545


Money market checking and savings


13,607,852



12,661,395



13,226,282



12,905,039



12,737,635


CDs (16)


4,485,104



3,772,544



4,162,188



4,086,327



3,687,912


Total deposits


48,282,365



37,128,213



44,596,921



42,984,779



34,998,092













Long-term FHLB advances


4,302,174



5,275,000



4,657,337



4,772,192



5,474,726


Senior notes


397,064



396,291



396,869



396,774



214,966


Other borrowings


130,211



37,617



131,168



152,356



40,073


Total borrowings


4,829,449



5,708,908



5,185,374



5,321,322



5,729,765













Total interest-bearing liabilities


53,111,814



42,837,121



49,782,295



48,306,101



40,727,857













Noninterest-bearing liabilities


1,133,650



943,984



797,627



899,116



733,347


Preferred equity


989,525



889,525



989,525



949,525



889,525


Common equity


4,606,532



3,886,853



4,376,610



4,319,053



3,682,011


Total Liabilities and Equity


$

59,841,521



$

48,557,483



$

55,946,057



$

54,473,795



$

46,032,740















(15)

Includes FHLB stock and securities purchased under agreements to resell.

(16)

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

 




Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Purchase Accounting Accretion and Amortization (17)


2015


2014


2015


2015


2014

($ in thousands)











Accretion/amortization to net interest income:











Loans


$

9,974



$

14,086



$

9,663



$

43,467



$

65,647


Deposits




1,313





1,006



6,352


Total


$

9,974



$

15,399



$

9,663



$

44,473



$

71,999













Noninterest income:











Discounts recognized in gain on sale of loans


$



$



$



$



$

1,679













Amortization to noninterest expense:











Intangible assets


$

3,007



$

3,649



$

3,170



$

12,993



$

15,552













(17)

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.  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, yield on average loans, cost of average deposits, net interest margin and the efficiency ratio. 

Our net income, earnings per share, yield on average loans, cost of average deposits, 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; recognize discounts established in purchase accounting on the sale of loans, which increase gain on sale of loans; amortize premiums on CDs to interest expense; and amortize intangible assets to noninterest expense.

The Bank's non-GAAP measures also exclude the positive impact of certain nonrecurring items.  In the second quarter of 2015, the Bank received a one-time special dividend of $9.1 million from the FHLB, which is excluded from non-GAAP net income, earnings per share, net interest income, net interest margin and efficiency ratio.  In addition, in the third quarter of 2014, as a result of the restructuring of its investment securities portfolio, the Bank had a gain on sale of investments of $23.6 million, which is excluded from non-GAAP net income, earnings per share, noninterest income, revenue and efficiency ratio.

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:



Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Non-GAAP Earnings


2015


2014


2015


2015


2014

(in thousands, except per share amounts)











Net income


$

140,046



$

115,459



$

134,842



$

522,145



$

487,006


Accretion/amortization added to net interest income


(9,974)



(15,399)



(9,663)



(44,473)



(71,999)


One-time special FHLB dividend








(9,134)




Discounts recognized in gain on sale of loans










(1,679)


One-time gain on sale of investments










(23,580)


Amortization of intangible assets


3,007



3,649



3,170



12,993



15,552


Add back tax impact of the above items


2,961



4,994



2,759



17,261



34,726


Core net income (non-GAAP)


136,040



108,703



131,108



498,792



440,026


Dividends on preferred stock


(15,314)



(13,889)



(15,314)



(58,928)



(55,556)


Core net income available to common shareholders (non-GAAP)


$

120,726



$

94,814



$

115,794



$

439,864



$

384,470













GAAP earnings per common share—diluted


$

0.84



$

0.72



$

0.82



$

3.18



$

3.07


Impact of purchase accounting, net of tax


(0.02)



(0.05)



(0.03)



(0.12)



(0.23)


Impact of one-time special FHLB dividend, net of tax








(0.04)




Impact of one-time gain on sale of investments, net of tax










(0.10)


Core earnings per common share—diluted (non-GAAP)


$

0.82



$

0.67



$

0.79



$

3.02



$

2.74













Weighted average diluted common shares outstanding


147,814



141,753



145,890



145,510



140,497


 

 



Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Yield on Average Loans


2015


2014


2015


2015


2014

($ in thousands)











Interest income on loans


$

357,446



$

322,177



$

348,367



$

1,361,654



$

1,271,562


Add: Tax-equivalent adjustment on loans


10,571



8,520



10,045



38,657



29,859


Interest income on loans (tax-equivalent basis)


368,017



330,697



358,412



1,400,311



1,301,421


Less: Accretion


(9,974)



(14,086)



(9,663)



(43,467)



(65,647)


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


$

358,043



$

316,611



$

348,749



$

1,356,844



$

1,235,774













Average loans


$

43,042,968



$

37,573,433



$

42,143,922



$

40,889,434



$

36,271,956


Add: Average unaccreted loan discounts


114,338



161,556



125,315



131,111



187,097


Average loans (non-GAAP)


$

43,157,306



$

37,734,989



$

42,269,237



$

41,020,545



$

36,459,053













Yield on average loans—reported (5)


3.39

%


3.48

%


3.36

%


3.42

%


3.59

%












Contractual yield on average loans (non-GAAP) (5)


3.28

%


3.32

%


3.26

%


3.31

%


3.39

%

 

 



Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Cost of Average Deposits


2015


2014


2015


2015


2014

($ in thousands)











Interest expense on deposits


$

16,638



$

14,470



$

15,903



$

61,072



$

60,454


Add: Amortization of CD premiums




1,313





1,006



6,352


Core interest expense on deposits (non-GAAP)


$

16,638



$

15,783



$

15,903



$

62,078



$

66,806













Average deposits


$

48,282,365



$

37,128,213



$

44,596,921



$

42,984,779



$

34,998,092


Less: Average unamortized CD premiums




(1,607)





(159)



(3,876)


Average deposits (non-GAAP)


$

48,282,365



$

37,126,606



$

44,596,921



$

42,984,620



$

34,994,216













Cost of average deposits—reported


0.14

%


0.15

%


0.14

%


0.14

%


0.17

%












Contractual cost of average deposits (non-GAAP)


0.14

%


0.17

%


0.14

%


0.14

%


0.19

%

 

 



Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Net Interest Margin


2015


2014


2015


2015


2014

($ in thousands)











Net interest income


$

404,699



$

340,855



$

388,881



$

1,516,663



$

1,330,760


Add: Tax-equivalent adjustment


36,927



28,766



35,619



134,352



109,323


Net interest income (tax-equivalent basis)


441,626



369,621



424,500



1,651,015



1,440,083


Less: Accretion/amortization


(9,974)



(15,399)



(9,663)



(44,473)



(71,999)


Less: One-time special FHLB dividend








(9,134)




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


$

431,652



$

354,222



$

414,837



$

1,597,408



$

1,368,084













Average interest-earning assets


$

56,546,759



$

45,723,915



$

53,017,023



$

51,470,317



$

43,438,577


Add: Average unaccreted loan discounts


114,338



161,556



125,315



131,111



187,097


Average interest-earning assets (non-GAAP)


$

56,661,097



$

45,885,471



$

53,142,338



$

51,601,428



$

43,625,674













Net interest margin—reported


3.10

%


3.21

%


3.17

%


3.21

%


3.32

%












Core net interest margin (non-GAAP)


3.02

%


3.06

%


3.09

%


3.09

%


3.14

%

 

 




Quarter Ended
 December 31,


Quarter Ended
 September 30,


Year Ended
 December 31,

Efficiency Ratio


2015


2014


2015


2015


2014

($ in thousands)











Net interest income


$

404,699



$

340,855



$

388,881



$

1,516,663



$

1,330,760


Less: Accretion/amortization


(9,974)



(15,399)



(9,663)



(44,473)



(71,999)


Less: One-time special FHLB dividend








(9,134)




Core net interest income (non-GAAP)


$

394,725



$

325,456



$

379,218



$

1,463,056



$

1,258,761













Noninterest income


$

90,151



$

75,834



$

79,747



$

325,053



$

318,355


Less: Discounts recognized in gain on sale of loans










(1,679)


Less: One-time gain on sale of investments










(23,580)


Core noninterest income (non-GAAP)


$

90,151



$

75,834



$

79,747



$

325,053



$

293,096













Total revenue


$

494,850



$

416,689



$

468,628



$

1,841,716



$

1,649,115













Total core revenue (non-GAAP)


$

484,876



$

401,290



$

458,965



$

1,788,109



$

1,551,857













Noninterest expense


$

300,924



$

244,150



$

275,897



$

1,095,609



$

922,746


Less: Intangible amortization


(3,007)



(3,649)



(3,170)



(12,993)



(15,552)


Core noninterest expense (non-GAAP)


$

297,917



$

240,501



$

272,727



$

1,082,616



$

907,194













Efficiency ratio


60.8

%


58.6

%


58.9

%


59.5

%


56.0

%












Core efficiency ratio (non-GAAP)


61.4

%


59.9

%


59.4

%


60.5

%


58.5

%

 

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-record-quarterly-and-annual-results-300204346.html

SOURCE First Republic Bank



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today