First Republic Bank / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2022	€4.98B +16.4%	€1.44B +12.7%	28.8% -0.0096 pp	€387.50M -68.0%	7.8% -0.20 pp
2021	€4.28B +28.7%	€1.28B +38.9%	29.8% +0.022 pp	€1.21B +106.2%	28.3% +0.11 pp
2020	€3.33B +18.4%	€918.40M +14.4%	27.6% -0.0097 pp	€586.80M -38.5%	17.6% -0.16 pp
2019	€2.81B -9.2%	€802.91M +9.0%	28.6% +0.048 pp	€954.91M -7.1%	34.0% +0.0076 pp
2018	€3.09B +23.0%	€736.88M +12.7%	23.8% -0.022 pp	€1.03B +1.4%	33.2% -0.071 pp
2017	€2.51B +22.6%	€653.89M +12.5%	26.0% -0.023 pp	€1.01B +14.7%	40.3% -0.028 pp
2016	€2.05B +19.4%	€581.19M +29.0%	28.3% +0.021 pp	€883.69M +52.0%	43.1% +0.092 pp
2015	€1.72B +20.6%	€450.63M +7.2%	26.2% -0.033 pp	€581.42M +20.7%	33.9% +0.00015 pp
2014	€1.42B +12.3%	€420.30M +5.4%	29.5% -0.019 pp	€481.81M -10.4%	33.9% -0.086 pp
2013	€1.27B +11.7%	€398.78M +14.8%	31.5% +0.0086 pp	€537.50M +25.9%	42.4% +0.048 pp
2012	€1.13B +13.0%	€347.35M +14.3%	30.6% +0.0035 pp	€426.82M +346.6%	37.6% +0.28 pp
2011	€1.00B +16.1%	€303.86M +29.8%	30.3% +0.032 pp	€95.57M -49.5%	9.5% -0.12 pp
2010	€864.77M -5.3%	€234.06M -21.8%	27.1% -0.057 pp	€189.15M +313.3%	21.9% +0.17 pp
2009	€912.77M +78.0%	€299.17M +3,366.4%	32.8% +0.31 pp	€45.77M -77.5%	5.0% -0.35 pp
2008	€512.73M +27.4%	€8.63M -27.0%	1.7% -0.013 pp	€203.42M -77.9%	39.7% -1.9 pp
2007	€402.43M +27.9%	€11.82M -80.2%	2.9% -0.16 pp	€919.05M +161.5%	228.4% +1.2 pp
2006	€314.67M +374.0%	€59.70M +13.7%	19.0% -0.60 pp	€351.40M +31.7%	111.7% -2.9 pp
2005	€66.38M +14.9%	€52.50M +30.8%	79.1% +0.096 pp	€266.87M -24.8%	402.0% -2.1 pp
2004	€57.78M -5.9%	€40.13M +25.5%	69.5% +0.17 pp	€355.05M -11,665.8%	614.5% +6.2 pp
2003	€61.43M +37.4%	€31.98M +40.3%	52.1% +0.011 pp	-€3.07M -103.3%	-5.0% -2.1 pp
2002	€44.71M +82.4%	€22.79M +5.3%	51.0% -0.37 pp	€93.75M -183.3%	209.7% +6.7 pp
2001	€24.51M +2.2%	€21.63M +10.7%	88.2% +0.068 pp	-€112.59M -12,395.6%	-459.4% -4.6 pp
2000	€23.99M +35.3%	€19.54M +1.9%	81.5% -0.27 pp	€915.68K -97.5%	3.8% -2.1 pp
1999	€17.73M +177.6%	€19.18M +8.9%	108.2% -1.7 pp	€37.30M +447.0%	210.4% +1.0 pp
1998	€6.39M +25.4%	€17.61M +18.6%	275.7% -0.16 pp	€6.82M +192.6%	106.8% +0.61 pp
1997	€5.09M -942.9%	€14.84M +37.6%	291.5% +21 pp	€2.33M -87.8%	45.8% +32 pp
1996	-€604.13K -93.3%	€10.79M +941.7%	-1,785.7% -18 pp	€19.16M +22.7%	-3,171.4% -30 pp
1995	-€9.06M +128.3%	€1.04M -83.6%	-11.4% +1.5 pp	€15.62M +40.3%	-172.4% +1.1 pp
1994	-€3.97M -866.7%	€6.30M -41.1%	-158.7% -22 pp	€11.13M -311.5%	-280.4% +7.4 pp
1993	€517.82K -127.3%	€10.70M +5.1%	2,066.7% +26 pp	-€5.26M -120.4%	-1,016.7% +3.4 pp
1992	-€1.90M -24.1%	€10.18M +57.3%	-536.4% -2.8 pp	€25.80M -447.7%	-1,359.1% -17 pp
1991	-€2.50M +123.1%	€6.47M +97.4%	-258.6% +0.34 pp	-€7.42M -234.4%	296.6% +7.9 pp
1990	-€1.12M	€3.28M	-292.3%	€5.52M	-492.3%