Annual Income Statements for Amerant Bancorp
This table shows Amerant Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Amerant Bancorp
This table shows Amerant Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
22 |
20 |
7.31 |
22 |
-17 |
11 |
4.96 |
-48 |
17 |
12 |
23 |
Consolidated Net Income / (Loss) |
|
22 |
20 |
7.05 |
22 |
-18 |
11 |
4.96 |
-48 |
17 |
12 |
23 |
Net Income / (Loss) Continuing Operations |
|
22 |
20 |
7.05 |
22 |
-18 |
11 |
4.96 |
-48 |
17 |
12 |
23 |
Total Pre-Tax Income |
|
27 |
25 |
8.92 |
28 |
-21 |
13 |
6.32 |
-62 |
18 |
15 |
30 |
Total Revenue |
|
107 |
102 |
110 |
100 |
101 |
93 |
100 |
33 |
111 |
106 |
110 |
Net Interest Income / (Expense) |
|
82 |
82 |
84 |
79 |
82 |
78 |
79 |
81 |
88 |
86 |
90 |
Total Interest Income |
|
113 |
125 |
138 |
139 |
146 |
145 |
146 |
152 |
153 |
146 |
151 |
Loans and Leases Interest Income |
|
99 |
109 |
120 |
120 |
127 |
123 |
124 |
130 |
129 |
121 |
122 |
Investment Securities Interest Income |
|
13 |
13 |
13 |
14 |
14 |
16 |
17 |
17 |
17 |
19 |
23 |
Deposits and Money Market Investments Interest Income |
|
2.05 |
3.33 |
5.69 |
5.27 |
4.02 |
5.83 |
5.34 |
4.76 |
6.89 |
6.47 |
5.72 |
Total Interest Expense |
|
31 |
43 |
55 |
61 |
64 |
67 |
67 |
71 |
65 |
61 |
61 |
Deposits Interest Expense |
|
24 |
34 |
45 |
50 |
55 |
59 |
58 |
59 |
55 |
51 |
52 |
Long-Term Debt Interest Expense |
|
7.62 |
9.18 |
9.98 |
11 |
8.61 |
6.99 |
8.36 |
11 |
10 |
8.58 |
8.66 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
Total Non-Interest Income |
|
24 |
19 |
27 |
22 |
20 |
14 |
19 |
-48 |
24 |
20 |
20 |
Other Service Charges |
|
6.45 |
8.22 |
8.01 |
7.99 |
7.34 |
7.56 |
10 |
10 |
10 |
11 |
9.16 |
Net Realized & Unrealized Capital Gains on Investments |
|
16 |
3.46 |
12 |
8.08 |
9.73 |
0.26 |
2.39 |
-68 |
13 |
1.57 |
3.13 |
Investment Banking Income |
|
4.05 |
4.18 |
4.26 |
4.37 |
4.25 |
4.33 |
4.54 |
4.47 |
4.65 |
4.73 |
4.99 |
Other Non-Interest Income |
|
-2.42 |
3.48 |
1.91 |
1.48 |
-1.70 |
2.34 |
2.24 |
5.85 |
-3.97 |
2.45 |
2.49 |
Provision for Credit Losses |
|
17 |
12 |
29 |
8.00 |
13 |
12 |
19 |
19 |
9.91 |
18 |
6.06 |
Total Non-Interest Expense |
|
62 |
65 |
73 |
64 |
110 |
67 |
73 |
76 |
83 |
72 |
74 |
Salaries and Employee Benefits |
|
33 |
35 |
34 |
31 |
33 |
33 |
34 |
35 |
35 |
33 |
36 |
Net Occupancy & Equipment Expense |
|
9.97 |
9.86 |
12 |
11 |
11 |
10 |
12 |
8.88 |
8.69 |
9.61 |
8.42 |
Marketing Expense |
|
3.33 |
2.59 |
4.33 |
2.72 |
3.17 |
3.08 |
4.24 |
3.47 |
3.70 |
3.64 |
4.82 |
Property & Liability Insurance Claims |
|
1.93 |
2.74 |
2.74 |
2.59 |
2.54 |
3.01 |
2.77 |
2.86 |
2.93 |
3.24 |
2.90 |
Other Operating Expenses |
|
12 |
13 |
17 |
15 |
59 |
17 |
19 |
24 |
31 |
21 |
21 |
Depreciation Expense |
|
1.96 |
1.29 |
2.28 |
1.80 |
1.48 |
1.48 |
1.65 |
1.74 |
1.73 |
1.59 |
1.55 |
Other Special Charges |
|
- |
- |
- |
- |
- |
- |
1.26 |
- |
- |
- |
0.00 |
Income Tax Expense |
|
5.63 |
5.30 |
1.87 |
6.34 |
-2.97 |
2.89 |
1.36 |
-14 |
1.14 |
3.47 |
6.80 |
Basic Earnings per Share |
|
$0.66 |
$0.60 |
$0.22 |
$0.66 |
($0.51) |
$0.32 |
$0.15 |
($1.43) |
$0.52 |
$0.28 |
$0.55 |
Weighted Average Basic Shares Outstanding |
|
33.83M |
33.81M |
33.70M |
33.58M |
33.60M |
33.72M |
33.49M |
42.11M |
41.92M |
41.83M |
41.75M |
Diluted Earnings per Share |
|
$0.64 |
$0.60 |
$0.22 |
$0.66 |
($0.52) |
$0.31 |
$0.15 |
($1.43) |
$0.53 |
$0.28 |
$0.55 |
Weighted Average Diluted Shares Outstanding |
|
33.83M |
33.81M |
33.70M |
33.58M |
33.60M |
33.72M |
33.49M |
42.11M |
41.92M |
41.83M |
41.75M |
Weighted Average Basic & Diluted Shares Outstanding |
|
33.83M |
33.81M |
33.70M |
33.58M |
33.60M |
33.72M |
33.49M |
42.11M |
41.92M |
41.83M |
41.75M |
Annual Cash Flow Statements for Amerant Bancorp
This table details how cash moves in and out of Amerant Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-3.29 |
18 |
-68 |
36 |
93 |
60 |
16 |
31 |
268 |
Net Cash From Operating Activities |
|
75 |
73 |
62 |
78 |
57 |
67 |
-49 |
27 |
82 |
Net Cash From Continuing Operating Activities |
|
75 |
73 |
62 |
78 |
57 |
67 |
-49 |
27 |
82 |
Net Income / (Loss) Continuing Operations |
|
24 |
43 |
46 |
51 |
-1.72 |
110 |
62 |
31 |
-16 |
Consolidated Net Income / (Loss) |
|
24 |
43 |
46 |
51 |
-1.72 |
110 |
62 |
31 |
-16 |
Provision For Loan Losses |
|
22 |
-3.49 |
0.38 |
-3.15 |
89 |
-17 |
14 |
61 |
60 |
Depreciation Expense |
|
9.13 |
9.04 |
8.54 |
7.09 |
9.39 |
7.27 |
5.88 |
6.84 |
6.60 |
Amortization Expense |
|
27 |
19 |
17 |
14 |
15 |
13 |
8.54 |
4.85 |
4.56 |
Non-Cash Adjustments to Reconcile Net Income |
|
-11 |
-2.09 |
-4.27 |
-3.33 |
-40 |
-98 |
-288 |
-333 |
-355 |
Changes in Operating Assets and Liabilities, net |
|
4.27 |
7.41 |
-5.25 |
12 |
-14 |
51 |
149 |
256 |
381 |
Net Cash From Investing Activities |
|
-322 |
7.57 |
207 |
206 |
286 |
385 |
-1,397 |
-607 |
-577 |
Net Cash From Continuing Investing Activities |
|
-322 |
7.57 |
207 |
206 |
286 |
385 |
-1,397 |
-607 |
-577 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-8.54 |
-8.61 |
-10 |
-14 |
-5.57 |
-6.58 |
-11 |
-11 |
-7.40 |
Purchase of Investment Securities |
|
-1,457 |
-787 |
-277 |
-602 |
-609 |
-439 |
-1,769 |
-926 |
-1,849 |
Sale of Property, Leasehold Improvements and Equipment |
|
8.16 |
31 |
0.91 |
5.17 |
13 |
0.03 |
0.00 |
0.54 |
0.21 |
Sale and/or Maturity of Investments |
|
1,135 |
772 |
312 |
817 |
887 |
830 |
382 |
330 |
1,354 |
Other Investing Activities, net |
|
- |
- |
173 |
- |
- |
- |
0.00 |
0.00 |
-74 |
Net Cash From Financing Activities |
|
244 |
-62 |
-336 |
-249 |
-251 |
-393 |
1,463 |
611 |
763 |
Net Cash From Continuing Financing Activities |
|
244 |
-62 |
-336 |
-249 |
-251 |
-393 |
1,463 |
611 |
763 |
Net Change in Deposits |
|
58 |
409 |
141 |
-290 |
-26 |
-101 |
1,413 |
851 |
528 |
Issuance of Debt |
|
2,239 |
1,772 |
1,278 |
1,800 |
808 |
486 |
1,159 |
1,955 |
1,463 |
Issuance of Common Equity |
|
0.00 |
0.00 |
18 |
29 |
- |
- |
0.00 |
0.00 |
156 |
Repayment of Debt |
|
-2,030 |
-1,530 |
-1,284 |
-1,758 |
-963 |
-730 |
-1,024 |
-2,177 |
-1,361 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
-18 |
-28 |
-69 |
-46 |
-72 |
-4.93 |
-7.56 |
Payment of Dividends |
|
0.00 |
0.00 |
-40 |
- |
0.00 |
0.00 |
-12 |
-12 |
-13 |
Other Financing Activities, Net |
|
-23 |
-714 |
-431 |
-1.70 |
-0.92 |
-2.14 |
-1.06 |
-0.52 |
-1.58 |
Cash Interest Paid |
|
46 |
62 |
89 |
100 |
73 |
46 |
67 |
212 |
272 |
Cash Income Taxes Paid |
|
9.26 |
19 |
19 |
7.54 |
11 |
15 |
28 |
25 |
4.86 |
Quarterly Cash Flow Statements for Amerant Bancorp
This table details how cash moves in and out of Amerant Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-12 |
195 |
-41 |
-136 |
13 |
338 |
-349 |
362 |
-81 |
58 |
-12 |
Net Cash From Operating Activities |
|
-17 |
-19 |
11 |
49 |
-14 |
2.79 |
-2.34 |
4.21 |
78 |
20 |
58 |
Net Cash From Continuing Operating Activities |
|
-17 |
-19 |
11 |
49 |
-14 |
2.79 |
-2.34 |
4.21 |
78 |
20 |
58 |
Net Income / (Loss) Continuing Operations |
|
22 |
20 |
7.05 |
22 |
-18 |
11 |
4.96 |
-48 |
17 |
12 |
23 |
Consolidated Net Income / (Loss) |
|
22 |
20 |
7.05 |
22 |
-18 |
11 |
4.96 |
-48 |
17 |
12 |
23 |
Provision For Loan Losses |
|
17 |
12 |
29 |
8.00 |
13 |
12 |
19 |
19 |
9.91 |
18 |
6.06 |
Depreciation Expense |
|
1.96 |
1.29 |
2.28 |
1.80 |
1.48 |
1.48 |
1.65 |
1.74 |
1.73 |
1.59 |
1.55 |
Amortization Expense |
|
1.56 |
1.24 |
1.20 |
1.22 |
1.19 |
1.25 |
1.34 |
1.46 |
0.51 |
0.56 |
0.57 |
Non-Cash Adjustments to Reconcile Net Income |
|
-85 |
-81 |
-125 |
-80 |
-46 |
-62 |
-97 |
-69 |
-127 |
-61 |
-42 |
Changes in Operating Assets and Liabilities, net |
|
25 |
28 |
96 |
97 |
35 |
39 |
67 |
99 |
176 |
49 |
69 |
Net Cash From Investing Activities |
|
-384 |
-182 |
-71 |
21 |
-375 |
287 |
-328 |
-237 |
-298 |
-223 |
-202 |
Net Cash From Continuing Investing Activities |
|
-384 |
-182 |
-71 |
21 |
-375 |
287 |
-328 |
-237 |
-298 |
-223 |
-202 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.60 |
-3.74 |
-3.51 |
-1.07 |
-2.62 |
-3.48 |
-1.51 |
-1.61 |
-0.79 |
-2.21 |
-1.34 |
Purchase of Investment Securities |
|
-471 |
-247 |
-125 |
-60 |
-495 |
-229 |
-393 |
-454 |
-773 |
-296 |
-247 |
Sale and/or Maturity of Investments |
|
89 |
68 |
57 |
82 |
122 |
519 |
67 |
219 |
549 |
75 |
46 |
Net Cash From Financing Activities |
|
389 |
396 |
20 |
-206 |
402 |
48 |
-19 |
594 |
139 |
261 |
133 |
Net Cash From Continuing Financing Activities |
|
389 |
396 |
20 |
-206 |
402 |
48 |
-19 |
594 |
139 |
261 |
133 |
Net Change in Deposits |
|
456 |
243 |
293 |
-33 |
348 |
-52 |
-62 |
295 |
311 |
300 |
-372 |
Issuance of Debt |
|
400 |
1,030 |
100 |
150 |
675 |
408 |
805 |
200 |
50 |
0.00 |
50 |
Repayment of Debt |
|
-464 |
-872 |
-369 |
-318 |
-619 |
-338 |
-755 |
-50 |
-219 |
-30 |
-60 |
Repurchase of Common Equity |
|
- |
-0.57 |
-1.66 |
-2.71 |
- |
0.00 |
-4.45 |
-3.11 |
- |
-5.00 |
-5.00 |
Payment of Dividends |
|
-3.01 |
-3.02 |
-3.02 |
-3.02 |
-3.01 |
-3.01 |
-3.02 |
-3.00 |
-3.78 |
-3.89 |
-3.77 |
Other Financing Activities, Net |
|
-0.05 |
-1.17 |
0.27 |
-0.02 |
0.40 |
33 |
0.39 |
-0.09 |
0.21 |
-0.60 |
524 |
Cash Interest Paid |
|
30 |
39 |
51 |
60 |
61 |
73 |
61 |
73 |
65 |
62 |
59 |
Cash Income Taxes Paid |
|
5.77 |
0.49 |
13 |
6.16 |
4.93 |
0.27 |
4.48 |
0.07 |
0.04 |
0.32 |
0.40 |
Annual Balance Sheets for Amerant Bancorp
This table presents Amerant Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
8,437 |
8,124 |
7,985 |
7,771 |
7,638 |
9,128 |
9,716 |
9,902 |
Cash and Due from Banks |
|
45 |
26 |
28 |
30 |
34 |
19 |
47 |
39 |
Restricted Cash |
|
- |
- |
- |
- |
0.00 |
42 |
26 |
24 |
Interest Bearing Deposits at Other Banks |
|
109 |
60 |
93 |
184 |
241 |
229 |
243 |
520 |
Trading Account Securities |
|
1,777 |
1,671 |
1,666 |
1,308 |
1,190 |
1,131 |
1,246 |
1,483 |
Loans and Leases, Net of Allowance |
|
5,994 |
5,858 |
5,692 |
-111 |
5,340 |
6,774 |
6,778 |
7,143 |
Loans and Leases |
|
6,066 |
5,920 |
5,744 |
- |
5,409 |
6,857 |
6,873 |
7,228 |
Allowance for Loan and Lease Losses |
|
72 |
62 |
52 |
111 |
70 |
84 |
96 |
85 |
Accrued Investment Income |
|
73 |
74 |
67 |
94 |
92 |
156 |
256 |
179 |
Premises and Equipment, Net |
|
129 |
124 |
129 |
110 |
38 |
42 |
44 |
32 |
Goodwill |
|
19 |
19 |
20 |
20 |
20 |
20 |
19 |
19 |
Other Assets |
|
285 |
293 |
290 |
6,137 |
541 |
715 |
692 |
462 |
Total Liabilities & Shareholders' Equity |
|
8,437 |
8,124 |
7,985 |
7,771 |
7,638 |
9,128 |
9,716 |
9,902 |
Total Liabilities |
|
7,683 |
7,377 |
7,151 |
6,987 |
6,807 |
8,422 |
8,980 |
9,011 |
Non-Interest Bearing Deposits |
|
896 |
769 |
763 |
872 |
1,183 |
1,368 |
1,427 |
1,505 |
Interest Bearing Deposits |
|
5,427 |
5,264 |
4,994 |
4,859 |
4,448 |
5,677 |
6,468 |
6,350 |
Other Short-Term Payables |
|
69 |
- |
- |
83 |
106 |
179 |
164 |
152 |
Long-Term Debt |
|
1,291 |
1,284 |
1,327 |
1,173 |
933 |
1,059 |
798 |
899 |
Other Long-Term Liabilities |
|
- |
60 |
66 |
- |
137 |
140 |
123 |
106 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
753 |
747 |
835 |
783 |
834 |
708 |
736 |
890 |
Total Preferred & Common Equity |
|
753 |
747 |
835 |
783 |
832 |
706 |
736 |
890 |
Total Common Equity |
|
753 |
747 |
835 |
783 |
834 |
708 |
736 |
890 |
Common Stock |
|
372 |
390 |
424 |
309 |
266 |
198 |
196 |
348 |
Retained Earnings |
|
388 |
394 |
444 |
442 |
553 |
590 |
611 |
582 |
Accumulated Other Comprehensive Income / (Loss) |
|
-6.13 |
-18 |
13 |
32 |
15 |
-81 |
-71 |
-40 |
Quarterly Balance Sheets for Amerant Bancorp
This table presents Amerant Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
8,151 |
8,740 |
9,495 |
9,520 |
9,346 |
9,818 |
9,748 |
10,353 |
10,170 |
10,335 |
Cash and Due from Banks |
|
29 |
38 |
41 |
45 |
48 |
41 |
33 |
41 |
40 |
48 |
Restricted Cash |
|
22 |
46 |
33 |
34 |
52 |
34 |
32 |
10 |
13 |
7.98 |
Interest Bearing Deposits at Other Banks |
|
303 |
218 |
412 |
366 |
203 |
578 |
238 |
614 |
588 |
573 |
Trading Account Securities |
|
1,429 |
1,122 |
1,111 |
1,080 |
1,062 |
1,349 |
1,332 |
1,523 |
1,725 |
1,918 |
Loans and Leases, Net of Allowance |
|
-52 |
6,392 |
6,965 |
7,061 |
6,975 |
6,861 |
6,617 |
6,884 |
7,060 |
7,097 |
Loans and Leases |
|
- |
6,446 |
7,050 |
7,167 |
7,073 |
6,957 |
6,711 |
6,964 |
7,158 |
7,183 |
Allowance for Loan and Lease Losses |
|
52 |
54 |
84 |
106 |
99 |
96 |
94 |
80 |
98 |
87 |
Accrued Investment Income |
|
122 |
160 |
173 |
180 |
202 |
202 |
220 |
222 |
177 |
165 |
Premises and Equipment, Net |
|
39 |
41 |
42 |
44 |
43 |
45 |
33 |
33 |
32 |
32 |
Goodwill |
|
20 |
20 |
21 |
21 |
21 |
19 |
19 |
19 |
19 |
19 |
Other Assets |
|
6,173 |
702 |
697 |
689 |
697 |
688 |
671 |
453 |
475 |
476 |
Total Liabilities & Shareholders' Equity |
|
8,151 |
8,740 |
9,495 |
9,520 |
9,346 |
9,818 |
9,748 |
10,353 |
10,170 |
10,335 |
Total Liabilities |
|
7,440 |
8,044 |
8,766 |
8,799 |
8,626 |
9,080 |
9,013 |
9,450 |
9,263 |
9,410 |
Non-Interest Bearing Deposits |
|
1,299 |
1,319 |
1,361 |
1,294 |
1,370 |
1,397 |
1,465 |
1,482 |
1,665 |
1,707 |
Interest Bearing Deposits |
|
4,904 |
5,269 |
5,926 |
6,286 |
6,177 |
6,481 |
6,351 |
6,629 |
6,490 |
6,600 |
Other Short-Term Payables |
|
- |
182 |
153 |
176 |
210 |
211 |
173 |
165 |
129 |
136 |
Long-Term Debt |
|
983 |
1,134 |
1,205 |
923 |
748 |
868 |
918 |
1,069 |
869 |
859 |
Other Long-Term Liabilities |
|
254 |
141 |
122 |
120 |
121 |
122 |
106 |
106 |
111 |
109 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
713 |
698 |
731 |
724 |
723 |
738 |
734 |
903 |
906 |
924 |
Total Preferred & Common Equity |
|
711 |
696 |
729 |
721 |
720 |
738 |
734 |
903 |
906 |
924 |
Total Common Equity |
|
713 |
698 |
731 |
724 |
723 |
738 |
734 |
903 |
906 |
920 |
Common Stock |
|
194 |
195 |
198 |
199 |
197 |
196 |
193 |
347 |
343 |
336 |
Retained Earnings |
|
571 |
588 |
608 |
612 |
631 |
618 |
620 |
569 |
590 |
610 |
Accumulated Other Comprehensive Income / (Loss) |
|
-51 |
-86 |
-74 |
-87 |
-106 |
-76 |
-79 |
-13 |
-27 |
-25 |
Annual Metrics And Ratios for Amerant Bancorp
This table displays calculated financial ratios and metrics derived from Amerant Bancorp's official financial filings.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
10.62% |
-2.94% |
-1.00% |
-2.66% |
23.85% |
2.51% |
23.96% |
-18.87% |
EBITDA Growth |
|
0.00% |
50.24% |
-21.25% |
2.88% |
-76.68% |
722.76% |
-43.25% |
-42.99% |
-124.37% |
EBIT Growth |
|
0.00% |
128.02% |
-25.29% |
11.23% |
-106.77% |
3,423.03% |
-45.44% |
-47.41% |
-158.28% |
NOPAT Growth |
|
0.00% |
82.61% |
6.45% |
12.00% |
-105.91% |
3,736.07% |
-43.83% |
-50.31% |
-154.76% |
Net Income Growth |
|
0.00% |
82.61% |
6.45% |
12.00% |
-103.35% |
6,505.98% |
-43.83% |
-50.31% |
-151.16% |
EPS Growth |
|
0.00% |
83.64% |
6.93% |
11.11% |
-103.33% |
7,625.00% |
-38.54% |
-48.11% |
-145.83% |
Operating Cash Flow Growth |
|
0.00% |
-2.64% |
-15.18% |
26.11% |
-26.97% |
17.79% |
-172.90% |
154.36% |
207.60% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
102.94% |
-234.35% |
356.35% |
48.94% |
-79.60% |
324.42% |
-203.94% |
Invested Capital Growth |
|
0.00% |
0.00% |
-0.64% |
6.42% |
-9.52% |
-9.80% |
0.02% |
-13.07% |
16.61% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-17.00% |
21.60% |
29.99% |
-7.93% |
-1.25% |
3.08% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-39.28% |
168.63% |
84.86% |
-39.21% |
-48.13% |
74.88% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-45.52% |
91.48% |
118.77% |
-43.00% |
-53.92% |
61.78% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.83% |
-192.49% |
102.50% |
-40.68% |
-56.36% |
61.78% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.83% |
-134.56% |
109.03% |
-40.68% |
-56.36% |
68.85% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.64% |
-157.14% |
106.16% |
-37.71% |
-54.72% |
70.47% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
144.95% |
-19.46% |
8.35% |
43.14% |
-908.41% |
11.51% |
955.21% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
127.62% |
-3.20% |
208.75% |
-39.48% |
50.38% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.54% |
-2.30% |
1.13% |
-3.52% |
4.52% |
-9.25% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
27.61% |
37.50% |
30.43% |
31.62% |
7.57% |
50.31% |
27.85% |
12.81% |
-3.85% |
EBIT Margin |
|
13.29% |
27.40% |
21.09% |
23.70% |
-1.65% |
44.21% |
23.53% |
9.98% |
-7.17% |
Profit (Net Income) Margin |
|
9.28% |
15.31% |
16.79% |
19.00% |
-0.65% |
33.86% |
18.56% |
7.44% |
-4.69% |
Tax Burden Percent |
|
69.78% |
55.88% |
79.62% |
80.17% |
39.73% |
76.59% |
78.85% |
74.50% |
65.40% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
30.22% |
44.12% |
20.38% |
19.83% |
0.00% |
23.41% |
21.15% |
25.50% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.21% |
2.25% |
2.45% |
-0.15% |
5.93% |
3.51% |
1.87% |
-1.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.21% |
2.25% |
2.45% |
-0.04% |
5.93% |
3.51% |
1.87% |
-0.88% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
7.22% |
3.86% |
4.04% |
-0.07% |
7.71% |
4.52% |
2.40% |
-0.92% |
Return on Equity (ROE) |
|
0.00% |
11.43% |
6.11% |
6.49% |
-0.21% |
13.64% |
8.04% |
4.26% |
-1.94% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-195.79% |
2.89% |
-3.77% |
9.85% |
16.23% |
3.49% |
15.85% |
-16.35% |
Operating Return on Assets (OROA) |
|
0.00% |
0.91% |
0.70% |
0.79% |
-0.06% |
1.87% |
0.94% |
0.44% |
-0.25% |
Return on Assets (ROA) |
|
0.00% |
0.51% |
0.55% |
0.64% |
-0.02% |
1.43% |
0.74% |
0.33% |
-0.16% |
Return on Common Equity (ROCE) |
|
0.00% |
11.43% |
6.11% |
6.49% |
-0.21% |
13.64% |
8.04% |
4.26% |
-1.94% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.71% |
6.13% |
6.15% |
-0.22% |
13.26% |
8.78% |
4.18% |
-1.77% |
Net Operating Profit after Tax (NOPAT) |
|
24 |
43 |
46 |
51 |
-3.03 |
110 |
62 |
31 |
-17 |
NOPAT Margin |
|
9.28% |
15.31% |
16.79% |
19.00% |
-1.15% |
33.86% |
18.56% |
7.44% |
-5.02% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.10% |
0.00% |
0.00% |
0.00% |
-0.13% |
SG&A Expenses to Revenue |
|
61.54% |
56.55% |
62.56% |
61.67% |
54.61% |
47.97% |
53.08% |
45.81% |
56.85% |
Operating Expenses to Revenue |
|
78.01% |
73.84% |
78.77% |
77.47% |
67.95% |
60.85% |
72.29% |
75.21% |
89.17% |
Earnings before Interest and Taxes (EBIT) |
|
34 |
77 |
58 |
64 |
-4.33 |
144 |
79 |
41 |
-24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
70 |
105 |
83 |
85 |
20 |
164 |
93 |
53 |
-13 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.11 |
0.71 |
0.36 |
0.78 |
1.49 |
1.23 |
1.10 |
1.06 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.11 |
0.73 |
0.36 |
0.80 |
1.53 |
1.27 |
1.13 |
1.08 |
Price to Revenue (P/Rev) |
|
0.32 |
0.29 |
1.94 |
1.10 |
2.33 |
3.82 |
2.61 |
1.95 |
2.80 |
Price to Earnings (P/E) |
|
3.47 |
1.90 |
11.54 |
5.78 |
0.00 |
11.01 |
13.79 |
24.89 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.18% |
1.63% |
1.49% |
1.61% |
Earnings Yield |
|
28.79% |
52.57% |
8.66% |
17.31% |
0.00% |
9.09% |
7.25% |
4.02% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.60 |
0.85 |
0.69 |
0.80 |
1.08 |
0.93 |
0.84 |
0.70 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.34 |
6.33 |
5.56 |
5.97 |
5.84 |
4.92 |
3.12 |
3.74 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
11.57 |
20.80 |
17.59 |
78.89 |
11.62 |
17.67 |
24.35 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
15.83 |
30.01 |
23.46 |
0.00 |
13.22 |
20.91 |
31.24 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
28.32 |
37.69 |
29.27 |
0.00 |
17.26 |
26.52 |
41.93 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
16.64 |
27.79 |
19.17 |
27.45 |
28.23 |
0.00 |
48.31 |
15.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
29.34 |
0.00 |
7.75 |
6.31 |
26.68 |
4.94 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.71 |
1.72 |
1.59 |
1.50 |
1.12 |
1.50 |
1.08 |
1.01 |
Long-Term Debt to Equity |
|
0.00 |
1.71 |
1.72 |
1.59 |
1.50 |
1.12 |
1.50 |
1.08 |
1.01 |
Financial Leverage |
|
0.00 |
1.71 |
1.72 |
1.65 |
1.55 |
1.30 |
1.29 |
1.28 |
1.04 |
Leverage Ratio |
|
0.00 |
11.20 |
11.03 |
10.18 |
9.74 |
9.52 |
10.87 |
13.05 |
12.06 |
Compound Leverage Factor |
|
0.00 |
11.20 |
11.03 |
10.18 |
9.74 |
9.52 |
10.87 |
13.05 |
12.06 |
Debt to Total Capital |
|
0.00% |
63.15% |
63.21% |
61.39% |
59.95% |
52.78% |
59.94% |
52.02% |
50.23% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
63.15% |
63.21% |
61.39% |
59.95% |
52.78% |
59.94% |
52.02% |
50.23% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.15% |
0.12% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
36.85% |
36.79% |
38.61% |
40.05% |
47.22% |
40.06% |
47.98% |
49.77% |
Debt to EBITDA |
|
0.00 |
12.24 |
15.46 |
15.54 |
58.88 |
5.69 |
11.39 |
15.05 |
-69.55 |
Net Debt to EBITDA |
|
0.00 |
10.79 |
14.43 |
14.12 |
48.11 |
4.02 |
8.26 |
9.10 |
-24.40 |
Long-Term Debt to EBITDA |
|
0.00 |
12.24 |
15.46 |
15.54 |
58.88 |
5.69 |
11.39 |
15.05 |
-69.55 |
Debt to NOPAT |
|
0.00 |
29.99 |
28.02 |
25.86 |
-386.56 |
8.45 |
17.09 |
25.92 |
-53.30 |
Net Debt to NOPAT |
|
0.00 |
26.42 |
26.15 |
23.49 |
-315.90 |
5.97 |
12.40 |
15.67 |
-18.70 |
Long-Term Debt to NOPAT |
|
0.00 |
29.99 |
28.02 |
25.86 |
-386.56 |
8.45 |
17.09 |
25.92 |
-53.30 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,002 |
59 |
-79 |
203 |
302 |
62 |
261 |
-272 |
Operating Cash Flow to CapEx |
|
20,018.09% |
0.00% |
680.62% |
862.49% |
0.00% |
1,029.64% |
-462.51% |
256.98% |
1,142.22% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-31.47 |
0.65 |
-0.79 |
2.86 |
7.07 |
0.85 |
1.18 |
-1.01 |
Operating Cash Flow to Interest Expense |
|
1.61 |
1.15 |
0.69 |
0.78 |
0.81 |
1.58 |
-0.68 |
0.12 |
0.30 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.60 |
1.50 |
0.59 |
0.69 |
0.92 |
1.43 |
-0.83 |
0.07 |
0.28 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
0.00 |
2.17 |
2.16 |
2.14 |
2.20 |
4.41 |
8.39 |
9.70 |
8.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,045 |
2,032 |
2,162 |
1,956 |
1,765 |
1,765 |
1,534 |
1,789 |
Invested Capital Turnover |
|
0.00 |
0.28 |
0.13 |
0.13 |
0.13 |
0.18 |
0.19 |
0.25 |
0.20 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,045 |
-13 |
130 |
-206 |
-192 |
0.36 |
-231 |
255 |
Enterprise Value (EV) |
|
0.00 |
1,219 |
1,727 |
1,502 |
1,571 |
1,904 |
1,643 |
1,291 |
1,255 |
Market Capitalization |
|
82 |
82 |
529 |
296 |
613 |
1,243 |
873 |
809 |
940 |
Book Value per Share |
|
$0.00 |
$119.60 |
$17.59 |
$58.70 |
$18.59 |
$22.24 |
$20.96 |
$21.92 |
$21.15 |
Tangible Book Value per Share |
|
$0.00 |
$116.55 |
$17.14 |
$57.33 |
$18.13 |
$21.72 |
$20.38 |
$21.35 |
$20.69 |
Total Capital |
|
0.00 |
2,045 |
2,032 |
2,162 |
1,956 |
1,767 |
1,767 |
1,534 |
1,789 |
Total Debt |
|
0.00 |
1,291 |
1,284 |
1,327 |
1,173 |
933 |
1,059 |
798 |
899 |
Total Long-Term Debt |
|
0.00 |
1,291 |
1,284 |
1,327 |
1,173 |
933 |
1,059 |
798 |
899 |
Net Debt |
|
0.00 |
1,138 |
1,198 |
1,206 |
958 |
658 |
769 |
482 |
315 |
Capital Expenditures (CapEx) |
|
0.38 |
-22 |
9.13 |
9.09 |
-7.90 |
6.55 |
11 |
10 |
7.20 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.31 |
0.00 |
0.00 |
0.00 |
-1.11 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,291 |
1,284 |
1,327 |
1,173 |
930 |
1,057 |
798 |
899 |
Total Depreciation and Amortization (D&A) |
|
36 |
28 |
25 |
21 |
24 |
20 |
14 |
12 |
11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.55 |
$1.01 |
$1.08 |
$1.21 |
($0.04) |
$3.04 |
$1.87 |
$0.97 |
($0.44) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
43.20M |
42.21M |
38.03M |
34.63M |
33.83M |
33.60M |
41.92M |
Adjusted Diluted Earnings per Share |
|
$0.55 |
$1.01 |
$1.08 |
$1.20 |
($0.04) |
$3.01 |
$1.85 |
$0.96 |
($0.44) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
43.20M |
42.21M |
38.03M |
34.63M |
33.83M |
33.60M |
41.92M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.55 |
$1.01 |
$1.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
43.20M |
42.21M |
38.03M |
34.63M |
33.83M |
33.60M |
41.92M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
43 |
46 |
51 |
-3.03 |
110 |
62 |
31 |
-17 |
Normalized NOPAT Margin |
|
9.28% |
15.31% |
16.79% |
19.00% |
-1.15% |
33.86% |
18.56% |
7.44% |
-5.02% |
Pre Tax Income Margin |
|
13.29% |
27.40% |
21.09% |
23.70% |
-1.65% |
44.21% |
23.53% |
9.98% |
-7.17% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.72 |
1.21 |
0.64 |
0.64 |
-0.06 |
3.37 |
1.09 |
0.19 |
-0.09 |
NOPAT to Interest Expense |
|
0.50 |
0.68 |
0.51 |
0.51 |
-0.04 |
2.58 |
0.86 |
0.14 |
-0.06 |
EBIT Less CapEx to Interest Expense |
|
0.71 |
1.56 |
0.54 |
0.55 |
0.05 |
3.22 |
0.94 |
0.14 |
-0.12 |
NOPAT Less CapEx to Interest Expense |
|
0.49 |
1.02 |
0.41 |
0.42 |
0.07 |
2.43 |
0.71 |
0.09 |
-0.09 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
87.27% |
0.00% |
0.00% |
0.00% |
19.74% |
39.18% |
-81.38% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
126.35% |
55.45% |
-4,028.92% |
41.61% |
136.03% |
55.20% |
-129.35% |
Quarterly Metrics And Ratios for Amerant Bancorp
This table displays calculated financial ratios and metrics derived from Amerant Bancorp's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-21.26% |
45.94% |
53.73% |
17.06% |
-4.93% |
-9.07% |
-10.61% |
-66.85% |
9.90% |
13.89% |
10.57% |
EBITDA Growth |
|
-65.95% |
28.75% |
-12.56% |
18.22% |
-158.91% |
-41.73% |
-24.84% |
-288.79% |
211.15% |
8.10% |
211.20% |
EBIT Growth |
|
-68.35% |
39.26% |
-15.75% |
25.20% |
-176.20% |
-46.67% |
-29.11% |
-320.43% |
186.19% |
13.65% |
310.20% |
NOPAT Growth |
|
-66.07% |
39.43% |
-15.64% |
24.31% |
-167.09% |
-47.01% |
-29.56% |
-299.28% |
215.32% |
13.15% |
363.47% |
Net Income Growth |
|
-66.07% |
39.43% |
-15.64% |
24.31% |
-182.23% |
-47.01% |
-29.56% |
-321.54% |
194.10% |
13.15% |
363.47% |
EPS Growth |
|
-63.64% |
36.36% |
-12.00% |
26.92% |
-181.25% |
-48.33% |
-31.82% |
-316.67% |
201.92% |
-9.68% |
266.67% |
Operating Cash Flow Growth |
|
-162.45% |
-55.11% |
129.92% |
193.98% |
16.21% |
114.84% |
-121.37% |
-91.38% |
643.57% |
624.63% |
2,559.01% |
Free Cash Flow Firm Growth |
|
-91.62% |
-135.58% |
29.26% |
671.78% |
906.80% |
1,150.90% |
-106.79% |
-242.73% |
-210.18% |
-146.35% |
-2,647.52% |
Invested Capital Growth |
|
0.02% |
2.77% |
-2.98% |
-19.76% |
-13.07% |
-16.93% |
0.54% |
34.31% |
16.61% |
10.50% |
7.89% |
Revenue Q/Q Growth |
|
24.10% |
-4.57% |
8.67% |
-9.05% |
0.79% |
-8.72% |
6.83% |
-66.27% |
234.13% |
-4.44% |
3.65% |
EBITDA Q/Q Growth |
|
17.74% |
-10.29% |
-55.38% |
150.86% |
-158.66% |
188.75% |
-42.46% |
-730.15% |
134.54% |
-8.65% |
72.35% |
EBIT Q/Q Growth |
|
22.38% |
-8.02% |
-64.67% |
214.81% |
-174.48% |
164.37% |
-53.03% |
-1,078.84% |
129.12% |
-9.17% |
82.01% |
NOPAT Q/Q Growth |
|
24.75% |
-8.60% |
-64.67% |
208.56% |
-167.33% |
172.19% |
-53.04% |
-972.95% |
138.96% |
-29.16% |
92.36% |
Net Income Q/Q Growth |
|
24.75% |
-8.60% |
-64.67% |
208.56% |
-182.52% |
158.91% |
-53.04% |
-1,070.46% |
135.05% |
-29.16% |
92.36% |
EPS Q/Q Growth |
|
23.08% |
-6.25% |
-63.33% |
200.00% |
-178.79% |
159.62% |
-51.61% |
-1,053.33% |
137.06% |
-47.17% |
96.43% |
Operating Cash Flow Q/Q Growth |
|
-202.50% |
-10.41% |
158.29% |
345.61% |
-129.22% |
119.55% |
-183.97% |
279.63% |
1,743.12% |
-73.94% |
184.96% |
Free Cash Flow Firm Q/Q Growth |
|
132.02% |
-249.93% |
278.99% |
565.48% |
-43.62% |
56.50% |
-101.16% |
-13,887.53% |
56.48% |
34.16% |
31.45% |
Invested Capital Q/Q Growth |
|
-3.52% |
9.57% |
-15.00% |
-10.71% |
4.52% |
4.70% |
2.89% |
19.28% |
-9.25% |
-0.79% |
0.46% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
29.06% |
27.32% |
11.22% |
30.93% |
-18.01% |
17.51% |
9.43% |
-176.17% |
18.21% |
17.41% |
28.95% |
EBIT Margin |
|
25.76% |
24.83% |
8.07% |
27.94% |
-20.65% |
14.56% |
6.40% |
-185.77% |
16.19% |
15.39% |
27.03% |
Profit (Net Income) Margin |
|
20.48% |
19.61% |
6.38% |
21.63% |
-17.71% |
11.43% |
5.02% |
-144.57% |
15.16% |
11.24% |
20.86% |
Tax Burden Percent |
|
79.50% |
79.00% |
79.00% |
77.43% |
85.79% |
78.50% |
78.49% |
77.82% |
93.66% |
77.50% |
77.20% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
94.25% |
100.00% |
Effective Tax Rate |
|
20.50% |
21.00% |
21.00% |
22.57% |
0.00% |
21.50% |
21.51% |
0.00% |
6.34% |
22.50% |
22.80% |
Return on Invested Capital (ROIC) |
|
3.88% |
3.76% |
1.55% |
5.50% |
-3.63% |
2.61% |
1.20% |
-24.64% |
3.07% |
2.32% |
4.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.88% |
3.76% |
1.55% |
5.50% |
-3.98% |
2.61% |
1.20% |
-25.17% |
3.07% |
2.32% |
4.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.99% |
5.91% |
2.05% |
7.27% |
-5.12% |
3.68% |
1.51% |
-28.08% |
3.20% |
2.45% |
4.68% |
Return on Equity (ROE) |
|
8.87% |
9.67% |
3.59% |
12.77% |
-8.74% |
6.30% |
2.71% |
-52.72% |
6.26% |
4.77% |
9.04% |
Cash Return on Invested Capital (CROIC) |
|
3.49% |
0.81% |
7.00% |
26.20% |
15.85% |
19.71% |
0.63% |
-31.85% |
-16.35% |
-10.89% |
-7.38% |
Operating Return on Assets (OROA) |
|
1.03% |
1.05% |
0.37% |
1.30% |
-0.91% |
0.61% |
0.26% |
-6.15% |
0.55% |
0.54% |
0.97% |
Return on Assets (ROA) |
|
0.82% |
0.83% |
0.29% |
1.00% |
-0.78% |
0.48% |
0.21% |
-4.78% |
0.52% |
0.39% |
0.75% |
Return on Common Equity (ROCE) |
|
8.87% |
9.67% |
3.59% |
12.77% |
-8.74% |
6.30% |
2.71% |
-52.72% |
6.26% |
4.77% |
9.02% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.27% |
9.20% |
9.80% |
0.00% |
2.90% |
2.63% |
-5.60% |
0.00% |
-1.58% |
0.40% |
Net Operating Profit after Tax (NOPAT) |
|
22 |
20 |
7.05 |
22 |
-15 |
11 |
4.96 |
-43 |
17 |
12 |
23 |
NOPAT Margin |
|
20.48% |
19.61% |
6.38% |
21.63% |
-14.45% |
11.43% |
5.02% |
-130.04% |
15.16% |
11.24% |
20.86% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.36% |
0.00% |
0.00% |
0.53% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
43.26% |
46.54% |
45.56% |
44.68% |
46.47% |
49.80% |
50.49% |
142.06% |
42.83% |
43.80% |
44.69% |
Operating Expenses to Revenue |
|
58.42% |
63.67% |
65.61% |
64.10% |
108.30% |
72.03% |
74.21% |
228.74% |
74.91% |
67.27% |
67.48% |
Earnings before Interest and Taxes (EBIT) |
|
27 |
25 |
8.92 |
28 |
-21 |
13 |
6.32 |
-62 |
18 |
16 |
30 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
31 |
28 |
12 |
31 |
-18 |
16 |
9.31 |
-59 |
20 |
19 |
32 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.23 |
0.98 |
0.79 |
0.80 |
1.10 |
1.05 |
1.04 |
0.79 |
1.06 |
0.95 |
0.83 |
Price to Tangible Book Value (P/TBV) |
|
1.27 |
1.01 |
0.81 |
0.82 |
1.13 |
1.08 |
1.07 |
0.81 |
1.08 |
0.98 |
0.85 |
Price to Revenue (P/Rev) |
|
2.61 |
1.96 |
1.41 |
1.38 |
1.95 |
1.92 |
1.94 |
2.20 |
2.80 |
2.48 |
2.12 |
Price to Earnings (P/E) |
|
13.79 |
10.52 |
8.49 |
8.07 |
24.89 |
33.92 |
37.11 |
0.00 |
0.00 |
0.00 |
207.38 |
Dividend Yield |
|
1.63% |
1.70% |
2.14% |
2.10% |
1.49% |
1.56% |
1.59% |
1.68% |
1.61% |
1.74% |
1.97% |
Earnings Yield |
|
7.25% |
9.51% |
11.78% |
12.39% |
4.02% |
2.95% |
2.69% |
0.00% |
0.00% |
0.00% |
0.48% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.74 |
0.64 |
0.70 |
0.84 |
0.62 |
0.83 |
0.57 |
0.70 |
0.62 |
0.56 |
Enterprise Value to Revenue (EV/Rev) |
|
4.92 |
3.93 |
2.59 |
2.45 |
3.12 |
2.45 |
3.50 |
3.44 |
3.74 |
3.13 |
2.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.67 |
14.49 |
10.77 |
10.03 |
24.35 |
23.92 |
35.90 |
0.00 |
0.00 |
0.00 |
97.93 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.91 |
16.78 |
12.49 |
11.44 |
31.24 |
33.54 |
51.08 |
0.00 |
0.00 |
0.00 |
2,389.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.52 |
21.27 |
15.83 |
14.54 |
41.93 |
46.28 |
71.21 |
0.00 |
0.00 |
0.00 |
269.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
42.81 |
48.31 |
20.52 |
39.33 |
0.00 |
15.27 |
10.97 |
6.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.68 |
92.82 |
8.98 |
2.37 |
4.94 |
2.84 |
131.63 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.50 |
1.65 |
1.28 |
1.04 |
1.08 |
1.18 |
1.25 |
1.18 |
1.01 |
0.96 |
0.93 |
Long-Term Debt to Equity |
|
1.50 |
1.65 |
1.28 |
1.04 |
1.08 |
1.18 |
1.25 |
1.18 |
1.01 |
0.96 |
0.93 |
Financial Leverage |
|
1.29 |
1.57 |
1.32 |
1.32 |
1.28 |
1.41 |
1.26 |
1.12 |
1.04 |
1.06 |
1.07 |
Leverage Ratio |
|
10.87 |
11.65 |
12.30 |
12.73 |
13.05 |
13.14 |
13.22 |
12.12 |
12.06 |
12.16 |
12.11 |
Compound Leverage Factor |
|
10.87 |
11.65 |
12.30 |
12.73 |
13.05 |
13.14 |
13.22 |
12.12 |
12.06 |
11.46 |
12.11 |
Debt to Total Capital |
|
59.94% |
62.23% |
56.05% |
50.86% |
52.02% |
54.05% |
55.57% |
54.20% |
50.23% |
48.94% |
48.17% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
59.94% |
62.23% |
56.05% |
50.86% |
52.02% |
54.05% |
55.57% |
54.20% |
50.23% |
48.94% |
48.17% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.12% |
0.12% |
0.16% |
0.20% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
40.06% |
37.77% |
43.95% |
49.14% |
47.98% |
45.95% |
44.43% |
45.80% |
49.77% |
51.06% |
51.60% |
Debt to EBITDA |
|
11.39 |
12.14 |
9.47 |
7.32 |
15.05 |
20.96 |
23.95 |
-20.78 |
-69.55 |
-75.33 |
84.82 |
Net Debt to EBITDA |
|
8.26 |
7.25 |
4.90 |
4.35 |
9.10 |
5.20 |
16.03 |
-7.85 |
-24.40 |
-19.72 |
22.63 |
Long-Term Debt to EBITDA |
|
11.39 |
12.14 |
9.47 |
7.32 |
15.05 |
20.96 |
23.95 |
-20.78 |
-69.55 |
-75.33 |
84.82 |
Debt to NOPAT |
|
17.09 |
17.82 |
13.92 |
10.60 |
25.92 |
40.55 |
47.51 |
-24.22 |
-53.30 |
-56.12 |
233.58 |
Net Debt to NOPAT |
|
12.40 |
10.64 |
7.21 |
6.31 |
15.67 |
10.05 |
31.81 |
-9.15 |
-18.70 |
-14.69 |
62.32 |
Long-Term Debt to NOPAT |
|
17.09 |
17.82 |
13.92 |
10.60 |
25.92 |
40.55 |
47.51 |
-24.22 |
-53.30 |
-56.12 |
233.58 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.25% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
21 |
-32 |
58 |
383 |
216 |
338 |
-3.91 |
-547 |
-238 |
-157 |
-107 |
Operating Cash Flow to CapEx |
|
-655.53% |
-502.84% |
312.25% |
4,563.08% |
-545.30% |
80.07% |
-154.89% |
260.66% |
9,790.40% |
914.07% |
4,297.76% |
Free Cash Flow to Firm to Interest Expense |
|
0.69 |
-0.75 |
1.05 |
6.30 |
3.38 |
5.07 |
-0.06 |
-7.74 |
-3.65 |
-2.59 |
-1.77 |
Operating Cash Flow to Interest Expense |
|
-0.55 |
-0.44 |
0.20 |
0.80 |
-0.22 |
0.04 |
-0.03 |
0.06 |
1.19 |
0.33 |
0.95 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.63 |
-0.53 |
0.14 |
0.79 |
-0.26 |
-0.01 |
-0.06 |
0.04 |
1.18 |
0.30 |
0.93 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
Fixed Asset Turnover |
|
8.39 |
9.11 |
9.77 |
9.95 |
9.70 |
9.28 |
10.20 |
8.59 |
8.91 |
9.10 |
11.07 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,765 |
1,934 |
1,644 |
1,468 |
1,534 |
1,606 |
1,653 |
1,971 |
1,789 |
1,775 |
1,783 |
Invested Capital Turnover |
|
0.19 |
0.19 |
0.24 |
0.25 |
0.25 |
0.23 |
0.24 |
0.19 |
0.20 |
0.21 |
0.21 |
Increase / (Decrease) in Invested Capital |
|
0.36 |
52 |
-51 |
-361 |
-231 |
-327 |
8.87 |
504 |
255 |
169 |
130 |
Enterprise Value (EV) |
|
1,643 |
1,438 |
1,049 |
1,026 |
1,291 |
991 |
1,377 |
1,119 |
1,255 |
1,093 |
992 |
Market Capitalization |
|
873 |
716 |
569 |
578 |
809 |
776 |
762 |
716 |
940 |
865 |
763 |
Book Value per Share |
|
$20.96 |
$21.62 |
$21.40 |
$21.45 |
$21.92 |
$21.97 |
$21.78 |
$26.96 |
$21.15 |
$21.62 |
$22.00 |
Tangible Book Value per Share |
|
$20.38 |
$21.01 |
$20.79 |
$20.84 |
$21.35 |
$21.40 |
$21.21 |
$26.38 |
$20.69 |
$21.16 |
$21.54 |
Total Capital |
|
1,767 |
1,936 |
1,646 |
1,471 |
1,534 |
1,606 |
1,653 |
1,971 |
1,789 |
1,775 |
1,783 |
Total Debt |
|
1,059 |
1,205 |
923 |
748 |
798 |
868 |
918 |
1,069 |
899 |
869 |
859 |
Total Long-Term Debt |
|
1,059 |
1,205 |
923 |
748 |
798 |
868 |
918 |
1,069 |
899 |
869 |
859 |
Net Debt |
|
769 |
719 |
478 |
445 |
482 |
215 |
615 |
404 |
315 |
227 |
229 |
Capital Expenditures (CapEx) |
|
2.60 |
3.74 |
3.51 |
1.07 |
2.62 |
3.48 |
1.51 |
1.61 |
0.79 |
2.21 |
1.34 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.30 |
0.00 |
0.00 |
4.84 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,057 |
1,202 |
920 |
745 |
798 |
868 |
918 |
1,069 |
899 |
869 |
859 |
Total Depreciation and Amortization (D&A) |
|
3.52 |
2.53 |
3.47 |
3.01 |
2.67 |
2.72 |
2.99 |
3.20 |
2.25 |
2.15 |
2.12 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.66 |
$0.60 |
$0.22 |
$0.66 |
($0.51) |
$0.32 |
$0.15 |
($1.43) |
$0.52 |
$0.28 |
$0.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
33.83M |
33.81M |
33.70M |
33.58M |
33.60M |
33.72M |
33.49M |
42.11M |
41.92M |
41.83M |
41.75M |
Adjusted Diluted Earnings per Share |
|
$0.64 |
$0.60 |
$0.22 |
$0.66 |
($0.52) |
$0.31 |
$0.15 |
($1.43) |
$0.53 |
$0.28 |
$0.55 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
33.83M |
33.81M |
33.70M |
33.58M |
33.60M |
33.72M |
33.49M |
42.11M |
41.92M |
41.83M |
41.75M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.83M |
33.81M |
33.70M |
33.58M |
33.60M |
33.72M |
33.49M |
42.11M |
41.92M |
41.83M |
41.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
20 |
7.05 |
22 |
-15 |
11 |
4.96 |
-43 |
17 |
12 |
23 |
Normalized NOPAT Margin |
|
20.48% |
19.61% |
6.38% |
21.63% |
-14.45% |
11.43% |
5.02% |
-130.04% |
15.16% |
11.24% |
20.86% |
Pre Tax Income Margin |
|
25.76% |
24.83% |
8.07% |
27.94% |
-20.65% |
14.56% |
6.40% |
-185.77% |
16.19% |
14.50% |
27.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.88 |
0.59 |
0.16 |
0.46 |
-0.33 |
0.20 |
0.09 |
-0.88 |
0.28 |
0.27 |
0.49 |
NOPAT to Interest Expense |
|
0.70 |
0.47 |
0.13 |
0.36 |
-0.23 |
0.16 |
0.07 |
-0.61 |
0.26 |
0.20 |
0.38 |
EBIT Less CapEx to Interest Expense |
|
0.80 |
0.50 |
0.10 |
0.44 |
-0.37 |
0.15 |
0.07 |
-0.90 |
0.26 |
0.23 |
0.47 |
NOPAT Less CapEx to Interest Expense |
|
0.62 |
0.38 |
0.06 |
0.34 |
-0.27 |
0.11 |
0.05 |
-0.64 |
0.25 |
0.16 |
0.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.74% |
17.89% |
18.20% |
17.11% |
39.18% |
56.30% |
62.37% |
-23.82% |
-81.38% |
-95.34% |
392.60% |
Augmented Payout Ratio |
|
136.03% |
44.23% |
21.56% |
24.10% |
55.20% |
76.69% |
99.38% |
-38.76% |
-129.35% |
-182.77% |
749.09% |
Key Financial Trends
Amerant Bancorp (NYSE: AMTB) has demonstrated a significant improvement in profitability and operational efficiency over the last four years, based on the quarterly financial data from Q2 2022 through Q2 2025.
Profitability:
- Net income has grown substantially from approximately $8.35 million in Q2 2022 to $23.0 million in Q2 2025, nearly a threefold increase, indicating improved earnings power.
- Basic and diluted earnings per share increased from $0.25 in Q2 2022 to $0.55 in Q2 2025, reflecting enhanced profitability on a per-share basis.
- Net interest income rose steadily from about $58.95 million in Q2 2022 to $90.48 million in Q2 2025, highlighting growth in core banking operations.
- Total revenue expanded from $71.9 million in Q2 2022 to $110.3 million in Q2 2025, driven by rising interest and non-interest income.
Expenses and Credit Management:
- Provision for credit losses fluctuated over the period but remained elevated, suggesting ongoing credit risk management challenges; for example, $-0.95 million in Q2 2022 changing to $6.06 million in Q2 2025.
- Total non-interest expenses scaled with business growth, from roughly $62.2 million in Q2 2022 to $74.4 million in Q2 2025, indicating controlled cost increases in line with revenue.
- The allowance for loan and lease losses increased over the four years to $86.5 million in Q2 2025, which may imply greater credit risk exposure or conservative provisioning.
Balance Sheet and Liquidity:
- Total assets grew from approximately $8.15 billion in Q2 2022 to over $10.3 billion by Q2 2025, showing expansion in the bank's footprint.
- Net loans and leases increased consistently, reaching about $7.1 billion in Q2 2025, reinforcing the bank's growth in core lending activities.
- Net change in deposits showed volatility, with a large outflow of $371.9 million in Q2 2025, which may pressure funding costs or liquidity if persistent.
Cash Flow Trends:
- Net cash from operating activities improved from a negative $36.6 million in Q2 2022 to a positive $57.6 million in Q2 2025, signaling better cash generation from core operations.
- Net cash from investing activities remains negative each quarter, reflecting ongoing investments in securities and property; for example, -$202 million in Q2 2025.
- Net cash from financing activities is positive in recent quarters, indicating active management of debt and equity to support growth.
Summary:
Amerant Bancorp has shown meaningful growth in earnings and asset base over the last four years, with rising net interest income and controlled expense growth supporting improved profitability. Nonetheless, the bank faces challenges with higher loan loss provisions and fluctuating deposit levels, which require ongoing attention. The improvement in operating cash flows is a positive sign, but sustained cash outflows in investing activities reflect strategic investments that need monitoring. Overall, the company appears to be on a growth and recovery trajectory after some volatile periods, enhancing its potential appeal to investors seeking a growing regional bank with improving fundamentals.
08/28/25 11:41 PM ETAI Generated. May Contain Errors.