First Republic Bank
OTC:FRCB
Balance Sheet
Balance Sheet Decomposition
First Republic Bank
First Republic Bank
Balance Sheet
First Republic Bank
| Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Net Loans |
11 062
|
17 369
|
18 588
|
19 209
|
22 257
|
27 837
|
33 826
|
37 570
|
43 776
|
51 636
|
62 474
|
75 426
|
90 301
|
111 924
|
134 262
|
166 084
|
|
| Investments |
388
|
309
|
334
|
2 022
|
3 766
|
4 565
|
6 056
|
7 983
|
11 981
|
17 479
|
20 742
|
18 508
|
20 451
|
21 573
|
39 726
|
37 425
|
|
| PP&E Net |
94
|
99
|
92
|
97
|
118
|
142
|
167
|
166
|
172
|
208
|
296
|
332
|
1 174
|
1 355
|
1 786
|
1 923
|
|
| PP&E Gross |
94
|
99
|
92
|
97
|
118
|
142
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
4
|
25
|
20
|
11
|
35
|
62
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
284
|
230
|
25
|
179
|
152
|
177
|
163
|
159
|
191
|
175
|
158
|
130
|
105
|
82
|
50
|
46
|
|
| Goodwill |
1 306
|
1 306
|
0
|
25
|
25
|
107
|
107
|
107
|
172
|
203
|
198
|
198
|
172
|
172
|
172
|
172
|
|
| Long-Term Investments |
0
|
0
|
0
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
50
|
116
|
449
|
80
|
136
|
136
|
127
|
0
|
199
|
234
|
238
|
337
|
392
|
459
|
561
|
666
|
|
| Other Assets |
3 779
|
1 452
|
329
|
395
|
920
|
1 112
|
1 210
|
1 901
|
1 870
|
2 071
|
2 264
|
2 504
|
2 651
|
3 543
|
4 444
|
6 156
|
|
| Total Assets |
15 792
N/A
|
19 694
+25%
|
19 941
+1%
|
22 378
+12%
|
27 792
+24%
|
34 389
+24%
|
42 113
+22%
|
48 350
+15%
|
58 981
+22%
|
73 278
+24%
|
87 781
+20%
|
99 205
+13%
|
116 264
+17%
|
142 502
+23%
|
181 087
+27%
|
212 639
+17%
|
|
| Liabilities | |||||||||||||||||
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
812
|
995
|
1 405
|
1 552
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
75
|
0
|
0
|
100
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Deposits |
11 051
|
12 312
|
17 182
|
19 236
|
22 459
|
27 088
|
32 083
|
37 131
|
47 893
|
58 602
|
68 919
|
79 063
|
90 133
|
114 929
|
156 321
|
176 437
|
|
| Other Interest Bearing Liabilities |
1 956
|
1 236
|
131
|
600
|
2 200
|
3 150
|
5 150
|
5 275
|
4 000
|
5 900
|
8 400
|
8 800
|
13 000
|
11 755
|
3 700
|
14 000
|
|
| Total Current Liabilities |
0
|
0
|
0
|
0
|
0
|
75
|
0
|
0
|
100
|
100
|
0
|
0
|
812
|
995
|
1 405
|
1 552
|
|
| Long-Term Debt |
67
|
3 218
|
1 042
|
94
|
129
|
56
|
43
|
432
|
427
|
811
|
1 672
|
1 674
|
1 276
|
1 774
|
1 777
|
1 279
|
|
| Minority Interest |
100
|
100
|
100
|
87
|
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
166
|
143
|
190
|
223
|
409
|
619
|
677
|
733
|
855
|
955
|
972
|
990
|
1 192
|
1 298
|
1 986
|
1 925
|
|
| Total Liabilities |
13 340
N/A
|
17 008
+27%
|
18 644
+10%
|
20 239
+9%
|
25 274
+25%
|
30 989
+23%
|
37 953
+22%
|
43 572
+15%
|
53 276
+22%
|
66 369
+25%
|
79 962
+20%
|
90 527
+13%
|
106 413
+18%
|
130 751
+23%
|
165 189
+26%
|
195 193
+18%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
501
|
891
|
891
|
991
|
1 142
|
992
|
942
|
1 147
|
1 547
|
3 635
|
3 635
|
|
| Retained Earnings |
0
|
0
|
0
|
142
|
494
|
840
|
1 214
|
1 571
|
1 950
|
2 460
|
3 052
|
3 731
|
4 484
|
5 346
|
6 569
|
7 886
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 994
|
2 021
|
2 028
|
2 042
|
2 314
|
2 770
|
3 302
|
3 779
|
4 024
|
4 215
|
4 834
|
5 725
|
6 256
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
33
|
14
|
0
|
0
|
0
|
0
|
0
|
5
|
23
|
77
|
426
|
|
| Other Equity |
2 452
|
2 686
|
1 296
|
0
|
1
|
1
|
0
|
3
|
5
|
6
|
4
|
19
|
0
|
0
|
46
|
95
|
|
| Total Equity |
2 452
N/A
|
2 686
+10%
|
1 296
-52%
|
2 138
+65%
|
2 518
+18%
|
3 400
+35%
|
4 160
+22%
|
4 778
+15%
|
5 706
+19%
|
6 909
+21%
|
7 818
+13%
|
8 678
+11%
|
9 851
+14%
|
11 751
+19%
|
15 898
+35%
|
17 446
+10%
|
|
| Total Liabilities & Equity |
15 792
N/A
|
19 694
+25%
|
19 941
+1%
|
22 378
+12%
|
27 792
+24%
|
34 389
+24%
|
42 113
+22%
|
48 350
+15%
|
58 981
+22%
|
73 278
+24%
|
87 781
+20%
|
99 205
+13%
|
116 264
+17%
|
142 502
+23%
|
181 087
+27%
|
212 639
+17%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
124
|
124
|
124
|
129
|
129
|
131
|
133
|
138
|
146
|
154
|
162
|
165
|
169
|
174
|
179
|
183
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
2
|
4
|
4
|
|