First Republic Bank
FRC · NYSE
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $5,773 | $4,960 | $3,853 | $3,254 |
| % Growth | 16.4% | 28.7% | 18.4% | – |
| Cost of Goods Sold | $0 | $0 | $0 | $0 |
| Gross Profit | $5,773 | $4,960 | $3,853 | $3,254 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $2,367 | $2,103 | $1,560 | $1,321 |
| SG&A Expenses | $2,438 | $2,167 | $1,603 | $1,387 |
| Sales & Mktg Exp. | $71 | $64 | $43 | $66 |
| Other Operating Expenses | -$5,182 | -$5,299 | -$4,123 | -$3,508 |
| Operating Expenses | -$2,744 | -$3,132 | -$2,519 | -$2,121 |
| Operating Income | $3,029 | $1,828 | $1,334 | $1,133 |
| % Margin | 52.5% | 36.9% | 34.6% | 34.8% |
| Other Income/Exp. Net | $0 | -$6,264 | -$5,039 | $3 |
| Pre-Tax Income | $2,141 | $1,828 | $1,334 | $1,133 |
| Tax Expense | $476 | $350 | $270 | $203 |
| Net Income | $1,665 | $1,478 | $1,064 | $930 |
| % Margin | 28.8% | 29.8% | 27.6% | 28.6% |
| EPS | 8.32 | 7.78 | 5.85 | 5.25 |
| % Growth | 6.9% | 33% | 11.4% | – |
| EPS Diluted | 8.25 | 7.68 | 5.81 | 5.2 |
| Weighted Avg Shares Out | 181 | 177 | 172 | 168 |
| Weighted Avg Shares Out Dil | 183 | 180 | 173 | 170 |
| Supplemental Information | – | – | – | – |
| Interest Income | $5,722 | $4,385 | $3,853 | $3,579 |
| Interest Expense | $888 | $271 | $590 | $815 |
| Depreciation & Amortization | $192 | $184 | $166 | $138 |
| EBITDA | $3,221 | $2,012 | $1,500 | $1,267 |
| % Margin | 55.8% | 40.6% | 38.9% | 39% |