First Republic Bank
BMV:FRC
Income Statement
Income Statement
First Republic Bank
| Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
909
|
903
|
906
|
946
|
1 004
|
897
|
1 066
|
1 093
|
1 126
|
1 296
|
1 173
|
1 190
|
1 202
|
1 212
|
1 224
|
1 247
|
1 277
|
1 305
|
1 331
|
1 358
|
1 400
|
1 453
|
1 517
|
1 593
|
1 660
|
1 731
|
1 817
|
1 893
|
1 983
|
2 073
|
2 152
|
2 240
|
2 319
|
2 403
|
2 501
|
2 588
|
2 651
|
2 711
|
2 764
|
2 841
|
2 955
|
3 090
|
3 263
|
3 449
|
3 666
|
3 888
|
4 114
|
4 320
|
4 562
|
4 779
|
4 834
|
4 612
|
|
| Interest Income |
1 117
|
1 078
|
1 056
|
1 073
|
1 115
|
1 011
|
1 183
|
1 210
|
1 246
|
1 414
|
1 287
|
1 302
|
1 312
|
1 331
|
1 356
|
1 390
|
1 427
|
1 458
|
1 483
|
1 511
|
1 552
|
1 602
|
1 664
|
1 739
|
1 806
|
1 885
|
1 981
|
2 074
|
2 194
|
2 327
|
2 452
|
2 588
|
2 723
|
2 866
|
3 032
|
3 190
|
3 341
|
3 471
|
3 580
|
3 689
|
3 746
|
3 799
|
3 853
|
3 919
|
4 053
|
4 209
|
4 385
|
4 552
|
4 790
|
5 190
|
5 722
|
6 430
|
|
| Interest Expense |
208
|
175
|
150
|
127
|
110
|
114
|
117
|
118
|
120
|
117
|
114
|
112
|
110
|
119
|
132
|
143
|
150
|
153
|
152
|
153
|
152
|
149
|
147
|
146
|
147
|
153
|
164
|
181
|
211
|
253
|
300
|
348
|
404
|
463
|
531
|
602
|
691
|
760
|
815
|
847
|
792
|
709
|
590
|
469
|
387
|
321
|
271
|
232
|
228
|
411
|
888
|
1 818
|
|
| Non Interest Income |
109
|
99
|
96
|
103
|
105
|
116
|
118
|
120
|
129
|
142
|
169
|
208
|
234
|
244
|
244
|
233
|
248
|
299
|
318
|
332
|
336
|
311
|
325
|
345
|
359
|
376
|
395
|
401
|
417
|
439
|
461
|
492
|
515
|
530
|
543
|
543
|
556
|
563
|
577
|
609
|
600
|
628
|
656
|
691
|
781
|
861
|
920
|
975
|
1 012
|
1 015
|
1 031
|
1 066
|
|
| Revenue |
1 018
N/A
|
1 003
-1%
|
1 002
0%
|
1 048
+5%
|
1 109
+6%
|
1 013
-9%
|
1 184
+17%
|
1 212
+2%
|
1 255
+4%
|
1 439
+15%
|
1 342
-7%
|
1 398
+4%
|
1 436
+3%
|
1 455
+1%
|
1 469
+1%
|
1 480
+1%
|
1 525
+3%
|
1 603
+5%
|
1 649
+3%
|
1 690
+2%
|
1 736
+3%
|
1 764
+2%
|
1 842
+4%
|
1 938
+5%
|
2 018
+4%
|
2 108
+4%
|
2 212
+5%
|
2 294
+4%
|
2 400
+5%
|
2 512
+5%
|
2 612
+4%
|
2 732
+5%
|
2 835
+4%
|
2 933
+3%
|
3 045
+4%
|
3 131
+3%
|
3 206
+2%
|
3 275
+2%
|
3 341
+2%
|
3 450
+3%
|
3 554
+3%
|
3 718
+5%
|
3 918
+5%
|
4 140
+6%
|
4 447
+7%
|
4 748
+7%
|
5 034
+6%
|
5 296
+5%
|
5 574
+5%
|
5 794
+4%
|
5 865
+1%
|
5 678
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(58)
|
(33)
|
(36)
|
(28)
|
(39)
|
(50)
|
(52)
|
(60)
|
(62)
|
(63)
|
(63)
|
(55)
|
(53)
|
(46)
|
(37)
|
(38)
|
(47)
|
(50)
|
(57)
|
(61)
|
(57)
|
(58)
|
(55)
|
(48)
|
(45)
|
(49)
|
(47)
|
(52)
|
(62)
|
(54)
|
(60)
|
(64)
|
(60)
|
(68)
|
(76)
|
(77)
|
(79)
|
(77)
|
(62)
|
(110)
|
(120)
|
(132)
|
(157)
|
(80)
|
(65)
|
(71)
|
(59)
|
(84)
|
(98)
|
(100)
|
(107)
|
(113)
|
|
| Non Interest Expense |
(420)
|
(457)
|
(496)
|
(528)
|
(553)
|
(701)
|
(567)
|
(459)
|
(492)
|
(386)
|
(677)
|
(836)
|
(854)
|
(867)
|
(768)
|
(799)
|
(833)
|
(880)
|
(923)
|
(961)
|
(1 001)
|
(1 039)
|
(1 096)
|
(1 159)
|
(1 216)
|
(1 278)
|
(1 337)
|
(1 397)
|
(1 474)
|
(1 554)
|
(1 640)
|
(1 723)
|
(1 798)
|
(1 864)
|
(1 917)
|
(1 980)
|
(2 036)
|
(2 086)
|
(2 147)
|
(2 204)
|
(2 249)
|
(2 323)
|
(2 427)
|
(2 569)
|
(2 757)
|
(2 948)
|
(3 147)
|
(3 293)
|
(3 443)
|
(3 563)
|
(3 617)
|
(3 603)
|
|
| Pre-Tax Income |
540
N/A
|
513
-5%
|
470
-8%
|
492
+5%
|
516
+5%
|
261
-49%
|
565
+116%
|
694
+23%
|
702
+1%
|
990
+41%
|
601
-39%
|
507
-16%
|
530
+5%
|
542
+2%
|
664
+22%
|
643
-3%
|
645
+0%
|
674
+4%
|
670
-1%
|
668
0%
|
678
+1%
|
667
-2%
|
691
+4%
|
731
+6%
|
757
+4%
|
781
+3%
|
828
+6%
|
845
+2%
|
865
+2%
|
904
+5%
|
912
+1%
|
945
+4%
|
977
+3%
|
1 001
+2%
|
1 052
+5%
|
1 074
+2%
|
1 091
+2%
|
1 111
+2%
|
1 133
+2%
|
1 137
+0%
|
1 186
+4%
|
1 264
+7%
|
1 334
+6%
|
1 491
+12%
|
1 624
+9%
|
1 730
+7%
|
1 828
+6%
|
1 919
+5%
|
2 033
+6%
|
2 131
+5%
|
2 141
+0%
|
1 962
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(228)
|
(215)
|
(194)
|
(196)
|
(196)
|
(206)
|
(206)
|
(194)
|
(191)
|
(178)
|
(199)
|
(212)
|
(221)
|
(224)
|
(202)
|
(189)
|
(183)
|
(187)
|
(183)
|
(180)
|
(179)
|
(170)
|
(169)
|
(167)
|
(159)
|
(146)
|
(154)
|
(153)
|
(150)
|
(162)
|
(115)
|
(125)
|
(134)
|
(145)
|
(198)
|
(193)
|
(197)
|
(196)
|
(203)
|
(214)
|
(229)
|
(249)
|
(270)
|
(311)
|
(328)
|
(357)
|
(350)
|
(375)
|
(429)
|
(451)
|
(476)
|
(429)
|
|
| Income from Continuing Operations |
312
|
298
|
276
|
297
|
321
|
55
|
359
|
499
|
512
|
812
|
403
|
295
|
309
|
318
|
462
|
454
|
463
|
487
|
487
|
488
|
499
|
498
|
522
|
564
|
597
|
634
|
673
|
693
|
714
|
743
|
797
|
820
|
843
|
856
|
854
|
881
|
894
|
915
|
930
|
922
|
957
|
1 015
|
1 064
|
1 180
|
1 297
|
1 373
|
1 478
|
1 544
|
1 604
|
1 679
|
1 665
|
1 533
|
|
| Income to Minority Interest |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
307
N/A
|
293
-5%
|
271
-7%
|
292
+8%
|
316
+8%
|
51
-84%
|
354
+602%
|
492
+39%
|
488
-1%
|
784
+61%
|
369
-53%
|
257
-30%
|
279
+9%
|
284
+2%
|
421
+48%
|
408
-3%
|
412
+1%
|
432
+5%
|
432
0%
|
433
+0%
|
443
+2%
|
440
-1%
|
463
+5%
|
502
+8%
|
533
+6%
|
568
+7%
|
605
+7%
|
625
+3%
|
650
+4%
|
681
+5%
|
700
+3%
|
725
+4%
|
750
+3%
|
761
+1%
|
796
+5%
|
823
+3%
|
835
+1%
|
861
+3%
|
881
+2%
|
873
-1%
|
905
+4%
|
962
+6%
|
1 005
+5%
|
1 116
+11%
|
1 224
+10%
|
1 291
+5%
|
1 379
+7%
|
1 427
+3%
|
1 469
+3%
|
1 529
+4%
|
1 507
-1%
|
1 372
-9%
|
|
| EPS (Diluted) |
2.4
N/A
|
2.32
-3%
|
2.14
-8%
|
2.2
+3%
|
2.37
+8%
|
0.37
-84%
|
2.67
+622%
|
3.7
+39%
|
3.66
-1%
|
5.83
+59%
|
2.75
-53%
|
1.9
-31%
|
2.06
+8%
|
2.08
+1%
|
3.1
+49%
|
2.98
-4%
|
2.9
-3%
|
3.05
+5%
|
3.07
+1%
|
3.02
-2%
|
3.04
+1%
|
3.01
-1%
|
3.18
+6%
|
3.3
+4%
|
3.49
+6%
|
3.66
+5%
|
3.93
+7%
|
3.89
-1%
|
4
+3%
|
4.19
+5%
|
4.31
+3%
|
4.39
+2%
|
4.54
+3%
|
4.59
+1%
|
4.81
+5%
|
4.85
+1%
|
4.92
+1%
|
5.1
+4%
|
5.2
+2%
|
5.07
-2%
|
5.24
+3%
|
5.56
+6%
|
5.81
+4%
|
6.3
+8%
|
6.83
+8%
|
7.15
+5%
|
7.66
+7%
|
7.83
+2%
|
8.16
+4%
|
8.35
+2%
|
8.23
-1%
|
7.37
-10%
|
|