Skip to main content

First Republic Reports Strong Third Quarter 2019 Results

First Republic Bank (NYSE: FRC) today announced financial results for the quarter ended September 30, 2019.

“Third quarter results were very strong,” said Jim Herbert, Chairman, CEO & Founder. “Loans, deposits and wealth management assets grew nicely. Our client-focused business model continues to perform very well.”

Quarterly Highlights

Financial Results

  • Year-over-year:
    • Revenues were $837.2 million, up 8.9%.
    • Net interest income was $695.0 million, up 9.5%.
    • Net income was $234.8 million, up 10.0%.
    • Diluted earnings per share of $1.31, up 10.1%.
    • Tangible book value per share was $48.84, up 11.0%.
  • Loan originations totaled $11.1 billion, our strongest quarter ever.
  • Net interest margin was 2.80%, compared to 2.85% last quarter.
  • Efficiency ratio was 63.8%, compared to 64.5% last quarter.

Continued Capital and Credit Strength

  • Common Equity Tier 1 ratio was 9.91%, compared to 10.47% a year ago.
  • Nonperforming assets remained at a low 12 basis points of total assets.
  • Net charge-offs were only $4.3 million, or 2 basis points of average loans.

Continued Franchise Development

  • Year-over-year:
    • Loans, excluding loans held for sale, totaled $86.3 billion, up 19.3%.
    • Deposits were $85.7 billion, up 14.7%.
    • Wealth management assets were $140.2 billion, up 7.1%.
    • Wealth management revenues were $114.8 million, up 4.7%.

“We’re pleased with year-over-year revenue growth of 9%,” said Mike Roffler, Chief Financial Officer. “Loan volume for the quarter was another record, and credit quality and capital strength remain excellent.”

Quarterly Cash Dividend Declared

The Bank declared a cash dividend for the third quarter of $0.19 per share of common stock, which is payable on November 14, 2019 to shareholders of record as of October 31, 2019.

Very Strong Asset Quality

Credit quality remains strong. Nonperforming assets were only 12 basis points of total assets at September 30, 2019.

The Bank had net charge-offs for the quarter of $4.3 million, while adding $16.7 million to its allowance for loan losses due to continued loan growth.

Continued Capital Strength

The Bank’s Common Equity Tier 1 ratio was 9.91% at September 30, 2019, compared to 10.47% a year ago.

As previously announced, the Bank will redeem its $190.0 million of 5.50% Noncumulative Perpetual Series D Preferred Stock on October 18, 2019.

Tangible Book Value Growth

Tangible book value per common share at September 30, 2019 was $48.84, up 11.0% from a year ago.

Continued Franchise Development

Loan Originations

Loan originations were $11.1 billion for the quarter, up 58.4% compared to the same quarter a year ago, primarily due to increases in single family and business lending.

Loans, excluding loans held for sale, totaled $86.3 billion at September 30, 2019, up 19.3% compared to a year ago, primarily due to increases in single family, multifamily, business, and commercial real estate loans.

Deposit Growth

Total deposits increased to $85.7 billion, up 14.7% compared to a year ago.

At September 30, 2019, checking accounts totaled 58.5% of deposits.

Investments

Total investment securities at September 30, 2019 were $17.4 billion, up 7.7% compared to the prior quarter and up 6.8% compared to a year ago.

High-quality liquid assets, including eligible cash, totaled $13.6 billion at September 30, 2019, and represented 12.7% of average total assets.

Wealth Management

Wealth management revenues totaled $114.8 million for the quarter, up 4.7% compared to last year’s third quarter. Such revenues represented 13.7% of the Bank’s total revenues for the quarter.

Total wealth management assets were $140.2 billion at September 30, 2019, up 1.9% for the quarter and up 7.1% compared to a year ago. The increases in wealth management assets were driven by net new assets from existing and new clients, and market appreciation.

Wealth management assets included investment management assets of $61.2 billion, brokerage assets and money market mutual funds of $67.5 billion, and trust and custody assets of $11.6 billion.

Income Statement and Key Ratios

Revenue Growth

Total revenues were $837.2 million for the quarter, up 8.9% compared to the third quarter a year ago.

Net Interest Income Growth

Net interest income was $695.0 million for the quarter, up 9.5% compared to the third quarter a year ago. The increase in net interest income resulted primarily from growth in average earning assets.

Net Interest Margin

The net interest margin was 2.80% for the third quarter, compared to 2.85% for the prior quarter. The decline was primarily due to a more rapid decrease in the average yield on loans, compared to the offsetting decrease in total funding costs.

Noninterest Income

Noninterest income was $142.2 million for the quarter, up 5.8% compared to the third quarter a year ago. The increase was primarily from growth in brokerage and investment fees and foreign exchange fee income, partially offset by a decline in investment management fees attributable to the departure of wealth managers in the second quarter.

Noninterest Expense and Efficiency Ratio

Noninterest expense was $534.0 million for the quarter, up 10.3% compared to the third quarter a year ago. The increase was primarily due to increased salaries and benefits, occupancy and information systems expenses from the continued investments in the expansion of the franchise.

The efficiency ratio was 63.8% for the quarter, compared to 63.0% for the third quarter a year ago. For the first nine months of 2019, the efficiency ratio was 64.4%.

Income Taxes

The Bank’s effective tax rate for the third quarter of 2019 was 18.0%, compared to 19.8% for the third quarter a year ago. For the first nine months of 2019, the Bank’s effective tax rate was 17.0%, compared to 18.6% a year ago. The decreases were primarily the result of higher excess tax benefits from an increase in stock option exercises by employees.

Conference Call Details

First Republic Bank’s third quarter 2019 earnings conference call is scheduled for October 15, 2019 at 7:00 a.m. PT / 10:00 a.m. ET. To access the event by telephone, please dial (800) 353-6461 and use confirmation code #7297625 approximately 10 minutes prior to the start time (to allow time for registration). International callers should dial +1 (334) 323-0501 and enter the same confirmation code.

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 firstrepublic.com. To listen to the live webcast, please visit the site at least 10 minutes prior to the start time 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 15, 2019, at 11:00 a.m. PT / 2:00 p.m. ET, through October 22, 2019, at 8:59 p.m. PT / 11:59 p.m. ET. To access the replay, dial (888) 203-1112 and use confirmation code #7297625. International callers should dial +1 (719) 457-0820 and enter the same confirmation code. 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 firstrepublic.com.

The Bank’s press releases are available after release in the Investor Relations section of First Republic Bank’s website at 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 and offers a complete line of products, including residential, commercial and personal loans, deposit services, and wealth management. Services are offered through preferred banking or wealth management offices primarily in San Francisco, Palo Alto, Los Angeles, Santa Barbara, Newport Beach and San Diego, California; Portland, Oregon; Boston, Massachusetts; Palm Beach, Florida; Greenwich, Connecticut; New York, New York; and Jackson, Wyoming. First Republic is a constituent of the S&P 500 Index and KBW Nasdaq Bank Index. For more information, visit 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 (the “Exchange Act”). 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. 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: significant competition to attract and retain banking and wealth management customers, from both traditional and non-traditional financial services and technology companies; our ability to recruit and retain key managers, employees and board members; the possibility of earthquakes, fires and other natural disasters affecting the markets in which we operate; interest rate risk and credit risk; our ability to maintain and follow high underwriting standards; economic and market conditions, including those affecting the valuation of our investment securities portfolio, which could result in other-than-temporary impairment if the general economy deteriorates, credit ratings decline, the financial condition of issuers deteriorates, interest rates increase or the liquidity for securities is limited; real estate prices generally and in our markets; our geographic and product concentrations; demand for our products and services; developments and uncertainty related to the future use and availability of reference rates, such as the London Interbank Offered Rate and the 11th District Monthly Weighted Average Cost of Funds Index; the regulatory environment in which we operate, our regulatory compliance and future regulatory requirements; the impact of tax reform legislation; any future changes to regulatory capital requirements; legislative and regulatory actions affecting us and the financial services industry, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), including increased compliance costs, limitations on activities and requirements to hold additional capital, as well as changes to the Dodd-Frank Act pursuant to the Economic Growth, Regulatory Relief, and Consumer Protection Act; our ability to avoid litigation and its associated costs and liabilities; the impact of new accounting standards; future Federal Deposit Insurance Corporation (“FDIC”) special assessments or changes to regular assessments; fraud, cybersecurity and privacy risks; and custom technology preferences of our customers and our ability to successfully execute on initiatives relating to enhancements of our technology infrastructure, including client-facing systems and applications. 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 any subsequent reports filed by First Republic with the FDIC. 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. Any forward-looking statements are qualified in their entirety by reference to the factors discussed throughout our public filings under the Exchange Act. 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)

2019

2018

2019

2019

2018

Interest income:

Loans

$

764,468

$

633,794

$

741,328

$

2,205,884

$

1,765,019

Investments

134,099

134,111

134,044

401,908

406,373

Other

5,779

5,237

4,813

15,767

15,065

Cash and cash equivalents

5,430

6,896

5,547

18,966

16,494

Total interest income

909,776

780,038

885,732

2,642,525

2,202,951

Interest expense:

Deposits

134,917

81,438

129,188

371,852

193,852

Borrowings

79,874

64,146

82,518

226,624

175,194

Total interest expense

214,791

145,584

211,706

598,476

369,046

Net interest income

694,985

634,454

674,026

2,044,049

1,833,905

Provision for loan losses

16,711

18,633

21,200

52,111

51,003

Net interest income after provision for loan losses

678,274

615,821

652,826

1,991,938

1,782,902

Noninterest income:

Investment management fees

83,582

88,560

93,720

262,226

249,602

Brokerage and investment fees

12,673

7,207

8,287

28,619

23,770

Insurance fees

2,712

1,851

3,696

8,522

4,646

Trust fees

4,105

3,599

4,227

12,221

10,694

Foreign exchange fee income

11,685

8,439

10,345

30,661

25,383

Deposit fees

6,563

6,225

6,579

19,462

18,490

Loan and related fees

5,341

4,091

4,296

13,644

11,842

Loan servicing fees, net

2,347

3,151

3,425

9,560

9,856

Gain (loss) on sale of loans

122

303

(15

)

466

5,037

Gain (loss) on investment securities

(683

)

(1,655

)

(1,063

)

(1,895

)

6,515

Income from investments in life insurance

12,152

11,608

10,049

31,536

30,697

Other income

1,608

996

1,804

4,853

3,366

Total noninterest income

142,207

134,375

145,350

419,875

399,898

Noninterest expense:

Salaries and employee benefits

309,655

279,248

297,524

920,432

828,207

Information systems

66,612

59,259

70,277

204,059

177,753

Occupancy

50,722

38,792

47,587

142,204

112,180

Professional fees

17,507

15,718

16,435

45,623

44,720

Advertising and marketing

15,912

13,527

16,700

48,346

40,575

FDIC assessments

9,748

17,679

9,196

27,847

49,275

Other expenses

63,794

59,776

71,135

199,105

165,427

Total noninterest expense

533,950

483,999

528,854

1,587,616

1,418,137

Income before provision for income taxes

286,531

266,197

269,322

824,197

764,663

Provision for income taxes

51,687

52,651

46,758

140,198

142,253

Net income

234,844

213,546

222,564

683,999

622,410

Dividends on preferred stock

12,787

17,112

12,788

38,362

41,497

Net income available to common shareholders

$

222,057

$

196,434

$

209,776

$

645,637

$

580,913

Basic earnings per common share

$

1.32

$

1.20

$

1.25

$

3.85

$

3.58

Diluted earnings per common share

$

1.31

$

1.19

$

1.24

$

3.81

$

3.52

Weighted average shares—basic

168,272

163,048

167,685

167,694

162,322

Weighted average shares—diluted

169,346

165,498

169,572

169,449

165,109

CONSOLIDATED BALANCE SHEETS

As of

($ in thousands)

September 30,
2019

June 30,
2019

December 31,
2018

September 30,
2018

ASSETS

Cash and cash equivalents

$

2,181,600

$

2,220,073

$

2,811,159

$

3,013,645

Debt securities available-for-sale

1,401,105

1,438,061

1,779,116

2,000,271

Debt securities held-to-maturity

16,002,722

14,721,568

14,436,973

14,294,769

Equity securities (fair value)

19,736

19,529

18,719

19,121

Loans:

Single family (1-4 units)

44,882,363

41,758,981

37,955,252

36,213,714

Home equity lines of credit

2,530,740

2,587,554

2,542,713

2,543,652

Multifamily (5+ units)

11,725,331

11,216,640

10,357,839

9,779,693

Commercial real estate

7,504,334

7,251,509

6,677,440

6,459,654

Single family construction

743,699

702,928

645,924

654,643

Multifamily/commercial construction

1,442,896

1,470,699

1,576,582

1,422,746

Business

11,564,863

11,686,510

10,998,503

10,382,050

Stock secured

1,610,914

1,514,855

1,432,911

1,371,546

Other secured

1,293,084

1,235,588

1,105,751

1,101,721

Unsecured

3,006,586

2,812,357

2,572,367

2,399,078

Total loans

86,304,810

82,237,621

75,865,282

72,328,497

Allowance for loan losses

(485,465

)

(473,095

)

(439,048

)

(415,825

)

Loans, net

85,819,345

81,764,526

75,426,234

71,912,672

Loans held for sale

31,693

12,502

98,985

274,181

Investments in life insurance

1,425,057

1,412,883

1,376,579

1,361,473

Tax credit investments

1,039,061

1,054,192

1,057,541

1,074,834

Prepaid expenses and other assets

2,424,383

2,390,649

1,538,971

1,483,892

Premises, equipment and leasehold improvements, net

373,693

348,609

332,483

324,052

Goodwill and other intangible assets

264,658

267,490

273,974

277,625

Mortgage servicing rights

45,682

49,554

54,470

57,687

Total Assets

$

111,028,735

$

105,699,636

$

99,205,204

$

96,094,222

LIABILITIES AND EQUITY

Liabilities:

Deposits:

Noninterest-bearing checking

$

32,720,317

$

32,023,125

$

30,033,658

$

29,317,754

Interest-bearing checking

17,438,402

16,649,251

17,089,520

15,517,614

Money market checking

11,242,205

10,874,671

10,317,436

9,708,305

Money market savings and passbooks

10,277,249

9,921,688

10,245,107

8,961,311

Certificates of deposit

14,042,346

13,962,348

11,377,515

11,254,268

Total Deposits

85,720,519

83,431,083

79,063,236

74,759,252

Short-term borrowings

775,000

100,000

100,000

Long-term FHLB advances

10,900,000

9,800,000

8,700,000

9,600,000

Senior notes

497,494

497,269

896,432

896,001

Subordinated notes

777,781

777,678

777,475

777,376

Other liabilities

2,926,735

1,973,963

990,284

1,294,906

Total Liabilities

101,597,529

96,479,993

90,527,427

87,427,535

Shareholders’ Equity:

Preferred stock

940,000

940,000

940,000

1,140,000

Common stock

1,685

1,682

1,649

1,648

Additional paid-in capital

4,198,442

4,186,304

4,024,306

4,000,146

Retained earnings

4,281,249

4,091,636

3,731,205

3,546,298

Accumulated other comprehensive income (loss)

9,830

21

(19,383

)

(21,405

)

Total Shareholders’ Equity

9,431,206

9,219,643

8,677,777

8,666,687

Total Liabilities and Shareholders’ Equity

$

111,028,735

$

105,699,636

$

99,205,204

$

96,094,222

Quarter Ended September 30,

Quarter Ended June 30,

2019

2018

2019

Average Balances, Yields and Rates

Average
Balance

Interest Income/
Expense (1)

Yields/
Rates (2)

Average
Balance

Interest Income/
Expense (1)

Yields/
Rates (2)

Average
Balance

Interest Income/
Expense (1)

Yields/
Rates (2)

($ in thousands)

Assets:

Cash and cash equivalents

$

1,161,441

$

5,430

1.86

%

$

1,490,468

$

6,896

1.84

%

$

1,091,353

$

5,547

2.04

%

Investment securities:

U.S. Government-sponsored agency securities

740,893

5,375

2.90

%

1,044,897

7,776

2.98

%

1,031,797

7,675

2.98

%

Mortgage-backed securities:

Agency residential and commercial MBS

6,593,422

46,762

2.84

%

7,355,930

51,705

2.81

%

6,669,868

47,724

2.86

%

Other residential and commercial MBS

4,473

43

3.84

%

4,690

37

3.16

%

4,523

43

3.78

%

Municipal securities

9,184,274

101,154

4.41

%

7,989,269

93,425

4.68

%

8,497,645

96,980

4.57

%

Other investment securities (3)

24,977

156

2.49

%

19,669

115

2.34

%

19,332

127

2.63

%

Total investment securities

16,548,039

153,490

3.71

%

16,414,455

153,058

3.73

%

16,223,165

152,549

3.76

%

Loans:

Residential real estate

45,754,902

374,690

3.27

%

37,929,270

306,521

3.23

%

42,856,354

357,475

3.34

%

Multifamily

11,446,955

112,624

3.85

%

9,907,089

94,352

3.73

%

11,064,723

110,508

3.95

%

Commercial real estate

7,366,320

79,213

4.21

%

6,369,984

67,360

4.14

%

7,013,324

75,180

4.24

%

Construction

2,152,911

26,599

4.83

%

1,996,313

24,286

4.76

%

2,161,475

26,534

4.86

%

Business

11,551,439

129,314

4.38

%

9,828,856

108,350

4.31

%

11,410,239

131,658

4.57

%

Other

5,704,872

48,746

3.34

%

4,744,162

39,593

3.27

%

5,346,380

46,581

3.45

%

Total loans

83,977,399

771,186

3.63

%

70,775,674

640,462

3.58

%

79,852,495

747,936

3.73

%

FHLB stock

321,778

5,779

7.13

%

298,880

5,237

6.95

%

331,218

4,813

5.83

%

Total interest-earning assets

102,008,657

935,885

3.63

%

88,979,477

805,653

3.59

%

97,498,231

910,845

3.72

%

Noninterest-earning cash

335,648

353,753

345,174

Goodwill and other intangibles

266,032

279,523

269,404

Other assets

4,409,665

3,518,736

4,312,290

Total noninterest-earning assets

5,011,345

4,152,012

4,926,868

Total Assets

$

107,020,002

$

93,131,489

$

102,425,099

Liabilities and Equity:

Deposits:

Checking

$

48,666,948

8,501

0.07

%

$

44,102,853

5,186

0.05

%

$

45,813,205

6,946

0.06

%

Money market checking and savings

20,536,777

53,046

1.02

%

18,095,858

31,313

0.69

%

19,323,615

51,536

1.07

%

CDs

13,170,046

73,370

2.21

%

9,770,083

44,939

1.82

%

12,799,189

70,706

2.22

%

Total deposits

82,373,771

134,917

0.65

%

71,968,794

81,438

0.45

%

77,936,009

129,188

0.66

%

Borrowings:

Short-term borrowings

2,204,262

12,520

2.25

%

423,383

2,248

2.11

%

2,875,590

18,282

2.55

%

Long-term FHLB advances

9,796,739

54,901

2.22

%

9,681,793

46,872

1.92

%

9,132,967

49,601

2.18

%

Senior notes (4)

497,384

3,350

2.69

%

895,791

5,928

2.65

%

835,544

5,534

2.65

%

Subordinated notes (4)

777,730

9,103

4.68

%

777,328

9,098

4.68

%

777,628

9,101

4.68

%

Total borrowings

13,276,115

79,874

2.39

%

11,778,295

64,146

2.16

%

13,621,729

82,518

2.43

%

Total interest-bearing liabilities

95,649,886

214,791

0.89

%

83,747,089

145,584

0.69

%

91,557,738

211,706

0.93

%

Noninterest-bearing liabilities

2,037,177

894,573

1,733,674

Preferred equity

940,000

1,140,000

940,000

Common equity

8,392,939

7,349,827

8,193,687

Total Liabilities and Equity

$

107,020,002

$

93,131,489

$

102,425,099

Net interest spread (5)

2.74

%

2.90

%

2.79

%

Net interest income (fully taxable-equivalent basis) and net interest margin (6)

$

721,094

2.80

%

$

660,069

2.94

%

$

699,139

2.85

%

Reconciliation of tax-equivalent net interest income to reported net interest income:

Tax-equivalent adjustment

(26,109

)

(25,615

)

(25,113

)

Net interest income, as reported

$

694,985

$

634,454

$

674,026

Nine Months Ended September 30,

2019

2018

Average Balances, Yields and Rates

Average
Balance

Interest Income/
Expense (1)

Yields/
Rates (2)

Average
Balance

Interest Income/
Expense (1)

Yields/
Rates (2)

($ in thousands)

Assets:

Cash and cash equivalents

$

1,231,578

$

18,966

2.06

%

$

1,341,984

$

16,494

1.64

%

Investment securities:

U.S. Treasury and other U.S. Government agency securities

%

6,277

87

1.85

%

U.S. Government-sponsored agency securities

938,081

20,827

2.96

%

1,081,651

23,989

2.96

%

Mortgage-backed securities:

Agency residential and commercial MBS

6,705,085

144,106

2.87

%

7,462,205

152,656

2.73

%

Other residential and commercial MBS

4,508

131

3.88

%

5,167

222

5.73

%

Municipal securities

8,624,534

293,060

4.53

%

8,139,055

287,447

4.71

%

Other investment securities (3)

21,121

403

2.54

%

19,838

359

2.41

%

Total investment securities

16,293,329

458,527

3.75

%

16,714,193

464,760

3.71

%

Loans:

Residential real estate

43,212,351

1,073,950

3.31

%

36,374,722

859,923

3.15

%

Multifamily

11,039,188

323,788

3.87

%

9,386,554

260,084

3.65

%

Commercial real estate

7,042,107

226,874

4.25

%

6,264,665

195,345

4.11

%

Construction

2,164,414

79,888

4.87

%

1,889,493

67,149

4.69

%

Business

11,216,470

382,143

4.49

%

9,204,049

295,925

4.24

%

Other

5,382,125

139,274

3.41

%

4,377,812

106,081

3.20

%

Total loans

80,056,655

2,225,917

3.69

%

67,497,295

1,784,507

3.51

%

FHLB stock

310,758

15,768

6.78

%

293,369

15,065

6.87

%

Total interest-earning assets

97,892,320

2,719,178

3.69

%

85,846,841

2,280,826

3.53

%

Noninterest-earning cash

341,984

348,613

Goodwill and other intangibles

269,246

283,651

Other assets

4,306,791

3,477,584

Total noninterest-earning assets

4,918,021

4,109,848

Total Assets

$

102,810,341

$

89,956,689

Liabilities and Equity:

Deposits:

Checking

$

47,006,632

21,541

0.06

%

$

43,312,861

16,173

0.05

%

Money market checking and savings

19,714,378

146,900

1.00

%

17,374,636

71,238

0.55

%

CDs

12,457,649

203,411

2.18

%

8,715,306

106,441

1.63

%

Total deposits

79,178,659

371,852

0.63

%

69,402,803

193,852

0.37

%

Borrowings:

Short-term borrowings

2,016,744

36,832

2.44

%

841,818

11,409

1.81

%

Long-term FHLB advances

9,149,268

147,669

2.16

%

8,985,073

118,716

1.77

%

Senior notes (4)

741,731

14,818

2.66

%

895,368

17,777

2.65

%

Subordinated notes (4)

777,629

27,305

4.68

%

777,231

27,292

4.68

%

Total borrowings

12,685,372

226,624

2.39

%

11,499,490

175,194

2.04

%

Total interest-bearing liabilities

91,864,031

598,476

0.87

%

80,902,293

369,046

0.61

%

Noninterest-bearing liabilities

1,780,107

924,458

Preferred equity

940,000

961,978

Common equity

8,226,203

7,167,960

Total Liabilities and Equity

$

102,810,341

$

89,956,689

Net interest spread (5)

2.82

%

2.92

%

Net interest income (fully taxable-equivalent basis) and net interest margin (6)

$

2,120,702

2.87

%

$

1,911,780

2.95

%

Reconciliation of tax-equivalent net interest income to reported net interest income:

Tax-equivalent adjustment

(76,653

)

(77,875

)

Net interest income, as reported

$

2,044,049

$

1,833,905

__________

(1) Interest income is presented on a fully taxable-equivalent basis.

(2) Yields/rates are annualized.

(3) Includes corporate debt securities, mutual funds and marketable equity securities.

(4) Average balances include unamortized issuance discounts and costs. Interest expense includes amortization of issuance discounts and costs.

(5) Net interest spread represents the average yield on interest-earning assets less the average rate on interest-bearing liabilities.

(6) Net interest margin represents net interest income on a fully taxable-equivalent basis divided by total average interest-earning assets.

Quarter Ended
September 30,

Quarter Ended
June 30,

Nine Months Ended
September 30,

Operating Information

2019

2018

2019

2019

2018

($ in thousands, except per share amounts)

Net income to average assets (1)

0.87

%

0.91

%

0.87

%

0.89

%

0.93

%

Net income available to common shareholders to average common equity (1)

10.50

%

10.60

%

10.27

%

10.49

%

10.84

%

Net income available to common shareholders to average tangible common equity (1)

10.84

%

11.02

%

10.62

%

10.85

%

11.28

%

Dividends per common share

$

0.19

$

0.18

$

0.19

$

0.56

$

0.53

Dividend payout ratio

14.5

%

15.2

%

15.4

%

14.7

%

15.1

%

Efficiency ratio (2)

63.8

%

63.0

%

64.5

%

64.4

%

63.5

%

Net loan charge-offs

$

4,341

$

185

$

1,226

$

5,694

$

1,110

Net loan charge-offs to average total loans (1)

0.02

%

0.00

%

0.01

%

0.01

%

0.00

%

Allowance for loan losses to:

Total loans

0.56

%

0.57

%

0.58

%

0.56

%

0.57

%

Nonaccrual loans

354.5

%

976.6

%

326.3

%

354.5

%

976.6

%

__________

(1) Ratios are annualized.

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

Quarter Ended
September 30,

Quarter Ended
June 30,

Nine Months Ended
September 30,

Effective Tax Rate

2019

2018

2019

2019

2018

Effective tax rate, prior to excess tax benefits

21.4

%

20.8

%

20.9

%

21.4

%

21.1

%

Excess tax benefits—stock options

(3.3

)%

(0.9

)%

(1.3

)%

(3.6

)%

(1.3

)%

Excess tax benefits—other stock awards

(0.1

)%

(0.1

)%

(2.2

)%

(0.8

)%

(1.2

)%

Total excess tax benefits

(3.4

)%

(1.0

)%

(3.5

)%

(4.4

)%

(2.5

)%

Effective tax rate

18.0

%

19.8

%

17.4

%

17.0

%

18.6

%

Quarter Ended
September 30,

Quarter Ended
June 30,

Nine Months Ended
September 30,

Mortgage Loan Sales

2019

2018

2019

2019

2018

($ in thousands)

Loans sold:

Flow sales:

Agency

$

25,214

$

15,365

$

14,533

$

51,426

$

37,136

Non-agency

11,932

76,772

14,503

43,266

165,292

Total flow sales

37,146

92,137

29,036

94,692

202,428

Bulk sales:

Non-agency

152,119

773,041

Total loans sold

$

37,146

$

92,137

$

29,036

$

246,811

$

975,469

Gain (loss) on sale of loans:

Amount

$

122

$

303

$

(15

)

$

466

$

5,037

Gain (loss) as a percentage of loans sold

0.33

%

0.33

%

(0.05

)%

0.19

%

0.52

%

Quarter Ended
September 30,

Quarter Ended
June 30,

Nine Months Ended
September 30,

Loan Originations

2019

2018

2019

2019

2018

($ in thousands)

Single family (1-4 units)

$

4,872,598

$

2,623,429

$

4,067,326

$

11,129,819

$

8,075,457

Home equity lines of credit

359,154

399,606

356,589

1,067,881

1,162,037

Multifamily (5+ units)

710,983

781,450

817,428

2,113,864

2,464,757

Commercial real estate

556,151

263,292

571,454

1,376,433

880,682

Construction

549,518

373,842

416,446

1,215,536

1,222,884

Business

2,983,097

1,978,596

2,087,326

7,352,635

7,133,106

Stock and other secured

662,522

321,020

824,162

1,960,146

1,736,016

Unsecured

438,278

287,748

296,373

1,068,959

1,034,317

Total loans originated

$

11,132,301

$

7,028,983

$

9,437,104

$

27,285,273

$

23,709,256

As of

Loan Servicing Portfolio

September 30,
2019

June 30,
2019

March 31,
2019

December 31,
2018

September 30,
2018

($ in millions)

Loans serviced for investors

$

10,080

$

10,746

$

11,326

$

11,573

$

11,733

 

As of

Asset Quality Information

September 30,
2019

June 30,
2019

March 31,
2019

December 31,
2018

September 30,
2018

($ in thousands)

Nonperforming assets:

Nonaccrual loans

$

136,928

$

144,993

$

51,081

$

46,465

$

42,578

Other real estate owned

Total nonperforming assets

$

136,928

$

144,993

$

51,081

$

46,465

$

42,578

Nonperforming assets to total assets

0.12

%

0.14

%

0.05

%

0.05

%

0.04

%

Accruing loans 90 days or more past due

$

$

$

$

$

Restructured accruing loans

$

14,964

$

12,176

$

10,208

$

11,514

$

11,830

As of

Book Value and Capital Ratios

September 30,
2019

June 30,
2019

March 31,
2019

December 31,
2018

September 30,
2018

(in thousands, except per share amounts)

Number of shares of common stock outstanding

168,450

168,176

167,393

164,902

164,761

Book value per common share

$

50.41

$

49.23

$

48.42

$

46.92

$

45.68

Tangible book value per common share

$

48.84

$

47.64

$

46.81

$

45.26

$

44.00

As of

Capital Ratios

September 30,
2019 (1)

June 30,
2019

March 31,
2019

December 31,
2018

September 30,
2018

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

8.50

%

8.69

%

8.84

%

8.68

%

8.94

%

Common Equity Tier 1 capital to risk-weighted assets

9.91

%

10.19

%

10.54

%

10.38

%

10.47

%

Tier 1 capital to risk-weighted assets

11.05

%

11.39

%

11.82

%

11.70

%

12.14

%

Total capital to risk-weighted assets

12.61

%

13.02

%

13.50

%

13.43

%

13.90

%

Regulatory Capital (2)

($ in thousands)

Common Equity Tier 1 capital

$

8,124,179

$

7,934,602

$

7,776,620

$

7,379,997

$

7,158,043

Tier 1 capital

$

9,064,179

$

8,874,602

$

8,716,620

$

8,319,997

$

8,298,043

Total capital

$

10,340,902

$

10,138,375

$

9,960,317

$

9,549,738

$

9,505,044

Assets (2)

($ in thousands)

Average assets

$

106,659,003

$

102,097,363

$

98,582,697

$

95,905,266

$

92,771,143

Risk-weighted assets

$

81,994,611

$

77,889,111

$

73,753,991

$

71,116,459

$

68,370,630

__________

(1) Ratios and amounts as of September 30, 2019 are preliminary.

(2) As defined by regulatory capital rules.

As of

Wealth Management Assets

September 30,
2019

June 30,
2019

March 31,
2019

December 31,
2018

September 30,
2018

($ in millions)

First Republic Investment Management

$

61,204

$

61,192

$

66,675

$

60,591

$

62,506

Brokerage and investment:

Brokerage

63,053

61,583

59,391

53,046

54,823

Money market mutual funds

4,402

3,312

2,818

2,358

3,149

Total brokerage and investment

67,455

64,895

62,209

55,404

57,972

Trust Company:

Trust

6,366

6,319

5,955

5,350

5,406

Custody

5,210

5,225

5,060

4,868

5,105

Total Trust Company

11,576

11,544

11,015

10,218

10,511

Total Wealth Management Assets

$

140,235

$

137,631

$

139,899

$

126,213

$

130,989

Contacts:

Investors:
Andrew Greenebaum / Lasse Glassen
Addo Investor Relations
agreenebaum@addoir.com
lglassen@addoir.com
(310) 829-5400

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.