Annual Income Statements for Brookline Bancorp
This table shows Brookline Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Brookline Bancorp
This table shows Brookline Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
30 |
30 |
7.56 |
22 |
23 |
23 |
15 |
16 |
20 |
18 |
19 |
Consolidated Net Income / (Loss) |
|
30 |
30 |
7.56 |
22 |
23 |
23 |
15 |
16 |
20 |
18 |
19 |
Net Income / (Loss) Continuing Operations |
|
30 |
30 |
7.56 |
22 |
23 |
23 |
15 |
16 |
20 |
18 |
19 |
Total Pre-Tax Income |
|
37 |
36 |
8.67 |
28 |
29 |
29 |
19 |
22 |
27 |
24 |
25 |
Total Revenue |
|
85 |
89 |
99 |
91 |
90 |
92 |
88 |
86 |
89 |
92 |
91 |
Net Interest Income / (Expense) |
|
78 |
80 |
86 |
86 |
84 |
84 |
82 |
80 |
83 |
85 |
86 |
Total Interest Income |
|
89 |
103 |
133 |
145 |
147 |
152 |
155 |
155 |
160 |
158 |
154 |
Loans and Leases Interest Income |
|
84 |
98 |
122 |
132 |
137 |
143 |
145 |
146 |
150 |
147 |
143 |
Investment Securities Interest Income |
|
4.27 |
5.02 |
11 |
13 |
10 |
9.37 |
10 |
9.77 |
9.92 |
11 |
10 |
Total Interest Expense |
|
11 |
23 |
47 |
59 |
63 |
69 |
74 |
75 |
77 |
73 |
68 |
Deposits Interest Expense |
|
7.35 |
14 |
29 |
43 |
49 |
54 |
57 |
60 |
60 |
57 |
53 |
Long-Term Debt Interest Expense |
|
3.26 |
9.19 |
17 |
16 |
14 |
15 |
17 |
16 |
17 |
17 |
14 |
Total Non-Interest Income |
|
6.83 |
9.06 |
13 |
5.46 |
5.51 |
8.03 |
6.28 |
6.40 |
6.35 |
6.59 |
5.66 |
Other Service Charges |
|
4.67 |
5.45 |
7.23 |
4.79 |
4.91 |
6.84 |
5.85 |
6.16 |
5.93 |
5.07 |
5.57 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.16 |
3.60 |
5.71 |
0.67 |
0.60 |
1.19 |
0.44 |
0.24 |
0.42 |
1.52 |
0.09 |
Provision for Credit Losses |
|
2.84 |
5.73 |
26 |
5.86 |
3.03 |
3.78 |
7.38 |
5.57 |
4.66 |
4.04 |
5.99 |
Total Non-Interest Expense |
|
45 |
47 |
65 |
58 |
58 |
59 |
61 |
59 |
58 |
64 |
60 |
Salaries and Employee Benefits |
|
28 |
30 |
37 |
33 |
33 |
35 |
37 |
35 |
35 |
37 |
36 |
Net Occupancy & Equipment Expense |
|
8.97 |
9.76 |
12 |
11 |
12 |
12 |
13 |
12 |
12 |
12 |
13 |
Marketing Expense |
|
1.34 |
1.05 |
1.41 |
1.38 |
1.17 |
0.76 |
1.57 |
1.50 |
0.86 |
1.30 |
0.87 |
Property & Liability Insurance Claims |
|
0.71 |
1.00 |
1.24 |
2.61 |
2.15 |
1.84 |
1.88 |
2.03 |
2.12 |
2.02 |
2.04 |
Other Operating Expenses |
|
4.44 |
5.12 |
5.50 |
6.04 |
7.16 |
6.91 |
6.42 |
6.12 |
6.00 |
5.95 |
6.13 |
Amortization Expense |
|
0.12 |
0.12 |
1.97 |
1.95 |
1.96 |
1.97 |
1.71 |
1.67 |
1.67 |
1.70 |
1.43 |
Restructuring Charge |
|
1.07 |
0.64 |
6.41 |
1.00 |
0.00 |
- |
0.00 |
0.82 |
0.00 |
3.38 |
0.97 |
Income Tax Expense |
|
6.92 |
6.44 |
1.11 |
5.97 |
6.17 |
5.68 |
4.81 |
5.27 |
6.61 |
6.28 |
6.38 |
Basic Earnings per Share |
|
$0.39 |
$0.38 |
$0.09 |
$0.25 |
$0.26 |
$0.25 |
$0.16 |
$0.18 |
$0.23 |
$0.20 |
$0.21 |
Weighted Average Basic Shares Outstanding |
|
76.78M |
77.08M |
86.56M |
88.67M |
88.80M |
88.23M |
88.89M |
88.90M |
89.03M |
88.98M |
89.10M |
Diluted Earnings per Share |
|
$0.39 |
$0.38 |
$0.09 |
$0.25 |
$0.26 |
$0.25 |
$0.16 |
$0.18 |
$0.23 |
$0.20 |
$0.21 |
Weighted Average Diluted Shares Outstanding |
|
77.01M |
77.35M |
86.84M |
88.93M |
88.97M |
88.45M |
89.18M |
89.22M |
89.32M |
89.30M |
89.57M |
Weighted Average Basic & Diluted Shares Outstanding |
|
76.84M |
88.67M |
88.67M |
88.67M |
88.87M |
88.89M |
88.89M |
88.91M |
89.10M |
89.10M |
89.10M |
Cash Dividends to Common per Share |
|
$0.13 |
$0.15 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
$0.14 |
Annual Cash Flow Statements for Brookline Bancorp
This table details how cash moves in and out of Brookline Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-30 |
13 |
-7.83 |
-6.65 |
29 |
-12 |
357 |
-107 |
55 |
-250 |
411 |
Net Cash From Operating Activities |
|
84 |
65 |
78 |
85 |
123 |
103 |
112 |
133 |
121 |
117 |
105 |
Net Cash From Continuing Operating Activities |
|
84 |
65 |
78 |
85 |
123 |
103 |
112 |
133 |
121 |
117 |
105 |
Net Income / (Loss) Continuing Operations |
|
43 |
50 |
52 |
51 |
83 |
88 |
48 |
115 |
110 |
75 |
69 |
Consolidated Net Income / (Loss) |
|
43 |
50 |
52 |
51 |
83 |
88 |
48 |
115 |
110 |
75 |
69 |
Provision For Loan Losses |
|
8.48 |
7.45 |
10 |
19 |
- |
9.58 |
62 |
-7.84 |
8.63 |
38 |
22 |
Depreciation Expense |
|
7.02 |
7.07 |
7.08 |
7.23 |
7.38 |
6.86 |
5.49 |
5.79 |
6.03 |
8.16 |
7.89 |
Amortization Expense |
|
16 |
9.63 |
11 |
11 |
11 |
11 |
11 |
4.14 |
2.23 |
-0.72 |
1.19 |
Non-Cash Adjustments to Reconcile Net Income |
|
3.17 |
-14 |
-0.13 |
6.12 |
6.79 |
6.95 |
1.97 |
9.61 |
8.47 |
9.47 |
-1.96 |
Changes in Operating Assets and Liabilities, net |
|
6.41 |
4.74 |
-2.38 |
-8.83 |
14 |
-19 |
-16 |
6.07 |
-14 |
-14 |
7.47 |
Net Cash From Investing Activities |
|
-529 |
-232 |
-428 |
-384 |
-588 |
-399 |
-696 |
131 |
-558 |
-665 |
-140 |
Net Cash From Continuing Investing Activities |
|
-529 |
-232 |
-428 |
-384 |
-588 |
-399 |
-696 |
131 |
-558 |
-665 |
-140 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.78 |
-4.78 |
-5.26 |
-12 |
-3.35 |
-5.00 |
-2.91 |
-4.79 |
-7.39 |
-12 |
-4.99 |
Purchase of Investment Securities |
|
-626 |
-625 |
-621 |
-505 |
-715 |
-532 |
-1,101 |
-231 |
-264 |
-494 |
-187 |
Sale and/or Maturity of Investments |
|
104 |
398 |
199 |
132 |
130 |
138 |
408 |
649 |
673 |
797 |
318 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
-282 |
-960 |
-956 |
-266 |
Net Cash From Financing Activities |
|
415 |
180 |
342 |
292 |
494 |
285 |
940 |
-372 |
492 |
299 |
445 |
Net Cash From Continuing Financing Activities |
|
415 |
180 |
342 |
292 |
494 |
285 |
940 |
-372 |
492 |
299 |
445 |
Net Change in Deposits |
|
123 |
348 |
305 |
260 |
582 |
376 |
1,081 |
139 |
-528 |
457 |
352 |
Issuance of Debt |
|
2,293 |
4,018 |
5,917 |
4,686 |
6,613 |
4,030 |
3,015 |
378 |
8,609 |
6,155 |
1,643 |
Repayment of Debt |
|
-1,977 |
-4,159 |
-5,854 |
-4,708 |
-6,713 |
-4,048 |
-3,097 |
-841 |
-7,533 |
-6,264 |
-1,500 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
0.00 |
-10 |
-1.87 |
-20 |
-9.98 |
-14 |
0.00 |
0.00 |
Payment of Dividends |
|
-25 |
-26 |
-27 |
-29 |
-33 |
-36 |
-36 |
-37 |
-40 |
-48 |
-48 |
Other Financing Activities, Net |
|
0.67 |
-0.92 |
0.51 |
1.28 |
55 |
-36 |
-1.74 |
-0.24 |
-1.41 |
-1.39 |
-2.05 |
Cash Interest Paid |
|
31 |
36 |
39 |
41 |
65 |
95 |
69 |
30 |
41 |
238 |
291 |
Cash Income Taxes Paid |
|
21 |
27 |
30 |
34 |
21 |
27 |
29 |
28 |
23 |
8.63 |
13 |
Quarterly Cash Flow Statements for Brookline Bancorp
This table details how cash moves in and out of Brookline Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
22 |
270 |
103 |
-262 |
-63 |
-28 |
169 |
41 |
65 |
136 |
-186 |
Net Cash From Operating Activities |
|
40 |
42 |
18 |
31 |
29 |
39 |
8.84 |
28 |
24 |
43 |
8.01 |
Net Cash From Continuing Operating Activities |
|
40 |
42 |
18 |
31 |
29 |
39 |
8.84 |
28 |
24 |
43 |
8.01 |
Net Income / (Loss) Continuing Operations |
|
30 |
30 |
7.56 |
22 |
23 |
23 |
15 |
16 |
20 |
18 |
19 |
Consolidated Net Income / (Loss) |
|
30 |
30 |
7.56 |
22 |
23 |
23 |
15 |
16 |
20 |
18 |
19 |
Provision For Loan Losses |
|
2.89 |
5.73 |
26 |
5.53 |
3.36 |
3.78 |
7.38 |
5.57 |
4.66 |
4.04 |
5.99 |
Depreciation Expense |
|
1.50 |
1.59 |
1.97 |
1.96 |
2.10 |
2.13 |
2.12 |
1.96 |
1.94 |
1.88 |
1.83 |
Amortization Expense |
|
1.73 |
-3.79 |
-0.48 |
-0.46 |
0.14 |
0.08 |
0.04 |
0.27 |
0.39 |
0.49 |
0.19 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.43 |
5.99 |
-6.05 |
0.77 |
7.66 |
7.09 |
-1.34 |
0.16 |
1.18 |
-1.94 |
1.27 |
Changes in Operating Assets and Liabilities, net |
|
3.39 |
3.19 |
-11 |
1.18 |
-7.29 |
3.17 |
-14 |
3.95 |
-3.94 |
21 |
-20 |
Net Cash From Investing Activities |
|
-129 |
-222 |
-413 |
63 |
-32 |
-283 |
18 |
-62 |
-7.23 |
-88 |
173 |
Net Cash From Continuing Investing Activities |
|
-129 |
-222 |
-413 |
63 |
-32 |
-283 |
18 |
-62 |
-7.23 |
-88 |
173 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.10 |
-3.10 |
-3.77 |
-4.87 |
-2.05 |
-1.66 |
-2.00 |
-0.66 |
-0.51 |
-1.81 |
0.00 |
Purchase of Investment Securities |
|
200 |
-110 |
-382 |
-7.11 |
-53 |
-52 |
-5.35 |
-49 |
-42 |
-91 |
-3.36 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.48 |
Sale and/or Maturity of Investments |
|
104 |
419 |
403 |
203 |
92 |
98 |
53 |
62 |
140 |
64 |
54 |
Other Investing Activities, net |
|
- |
-529 |
-430 |
-128 |
-70 |
-327 |
-28 |
-73 |
-105 |
-60 |
122 |
Net Cash From Financing Activities |
|
111 |
450 |
498 |
-356 |
-60 |
216 |
142 |
75 |
48 |
181 |
-367 |
Net Cash From Continuing Financing Activities |
|
111 |
450 |
498 |
-356 |
-60 |
216 |
142 |
75 |
48 |
181 |
-367 |
Net Change in Deposits |
|
-159 |
-213 |
367 |
60 |
49 |
-18 |
170 |
18 |
-5.00 |
169 |
9.70 |
Issuance of Debt |
|
1,764 |
5,710 |
4,266 |
220 |
165 |
1,504 |
373 |
437 |
535 |
356 |
256 |
Repayment of Debt |
|
-1,483 |
-5,036 |
-4,122 |
-624 |
-256 |
-1,262 |
-388 |
-370 |
-467 |
-334 |
-620 |
Payment of Dividends |
|
-9.97 |
-10 |
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
-12 |
Other Financing Activities, Net |
|
-0.71 |
-0.18 |
-0.84 |
0.13 |
-5.34 |
4.66 |
-0.99 |
0.87 |
-3.35 |
1.42 |
-0.61 |
Cash Interest Paid |
|
11 |
19 |
44 |
58 |
64 |
72 |
67 |
75 |
77 |
73 |
69 |
Cash Income Taxes Paid |
|
6.63 |
2.80 |
2.51 |
5.88 |
0.05 |
0.20 |
0.55 |
6.52 |
3.12 |
2.91 |
1.62 |
Annual Balance Sheets for Brookline Bancorp
This table presents Brookline 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 |
|
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,325 |
5,801 |
6,042 |
6,438 |
6,780 |
7,393 |
8,942 |
8,603 |
9,186 |
11,382 |
11,905 |
Cash and Due from Banks |
|
93 |
63 |
75 |
68 |
61 |
90 |
435 |
328 |
383 |
133 |
544 |
Trading Account Securities |
|
493 |
553 |
620 |
624 |
1,192 |
625 |
746 |
721 |
657 |
917 |
895 |
Loans and Leases, Net of Allowance |
|
4,314 |
4,769 |
4,939 |
5,345 |
5,672 |
6,245 |
7,270 |
7,055 |
7,546 |
9,524 |
9,654 |
Loans and Leases |
|
4,362 |
4,823 |
4,996 |
5,399 |
5,731 |
6,304 |
7,270 |
7,154 |
7,644 |
9,642 |
9,779 |
Allowance for Loan and Lease Losses |
|
48 |
54 |
57 |
54 |
59 |
59 |
- |
99 |
99 |
118 |
125 |
Premises and Equipment, Net |
|
81 |
81 |
78 |
76 |
80 |
76 |
72 |
70 |
71 |
90 |
87 |
Goodwill |
|
138 |
138 |
138 |
138 |
138 |
160 |
160 |
160 |
160 |
241 |
241 |
Intangible Assets |
|
17 |
14 |
11 |
8.13 |
6.04 |
6.09 |
3.15 |
2.28 |
1.78 |
24 |
17 |
Other Assets |
|
177 |
184 |
181 |
179 |
170 |
190 |
256 |
266 |
367 |
454 |
467 |
Total Liabilities & Shareholders' Equity |
|
5,325 |
5,801 |
6,042 |
6,438 |
6,780 |
7,393 |
8,942 |
8,603 |
9,186 |
11,382 |
11,905 |
Total Liabilities |
|
4,707 |
5,154 |
5,369 |
5,735 |
5,968 |
6,482 |
8,001 |
7,607 |
8,194 |
10,184 |
10,683 |
Interest Bearing Deposits |
|
3,843 |
3,967 |
4,314 |
4,619 |
4,879 |
5,461 |
6,917 |
7,056 |
6,528 |
8,565 |
8,918 |
Short-Term Debt |
|
35 |
40 |
38 |
50 |
- |
53 |
88 |
126 |
111 |
69 |
80 |
Long-Term Debt |
|
778 |
1,087 |
945 |
994 |
1,021 |
868 |
733 |
232 |
1,322 |
1,307 |
1,440 |
Other Long-Term Liabilities |
|
51 |
61 |
72 |
73 |
68 |
100 |
264 |
194 |
233 |
242 |
246 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
618 |
647 |
673 |
703 |
813 |
911 |
942 |
995 |
992 |
1,199 |
1,222 |
Total Preferred & Common Equity |
|
614 |
642 |
667 |
696 |
804 |
900 |
942 |
995 |
992 |
1,199 |
1,222 |
Total Common Equity |
|
614 |
642 |
667 |
696 |
804 |
900 |
942 |
995 |
992 |
1,199 |
1,222 |
Common Stock |
|
618 |
618 |
618 |
617 |
701 |
756 |
738 |
738 |
737 |
904 |
904 |
Retained Earnings |
|
65 |
85 |
110 |
137 |
161 |
213 |
265 |
343 |
412 |
439 |
459 |
Treasury Stock |
|
-60 |
-58 |
-56 |
-54 |
-51 |
-59 |
-77 |
-85 |
-95 |
-91 |
-88 |
Accumulated Other Comprehensive Income / (Loss) |
|
-7.92 |
-1.62 |
-2.48 |
-3.82 |
-5.95 |
-9.46 |
16 |
-0.11 |
-62 |
-53 |
-53 |
Quarterly Balance Sheets for Brookline Bancorp
This table presents Brookline 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 |
Total Assets |
|
8,514 |
8,696 |
11,522 |
11,206 |
11,181 |
11,543 |
11,635 |
11,677 |
11,520 |
Cash and Due from Banks |
|
90 |
113 |
486 |
224 |
161 |
302 |
343 |
408 |
358 |
Trading Account Securities |
|
718 |
676 |
1,067 |
910 |
880 |
866 |
856 |
855 |
882 |
Loans and Leases, Net of Allowance |
|
7,199 |
7,327 |
9,126 |
9,215 |
9,262 |
9,535 |
9,599 |
9,628 |
9,518 |
Loans and Leases |
|
7,292 |
7,421 |
9,247 |
9,341 |
9,381 |
9,655 |
9,721 |
9,755 |
9,643 |
Allowance for Loan and Lease Losses |
|
93 |
94 |
121 |
126 |
119 |
120 |
122 |
128 |
124 |
Premises and Equipment, Net |
|
70 |
70 |
88 |
91 |
90 |
90 |
88 |
87 |
84 |
Goodwill |
|
160 |
160 |
241 |
241 |
241 |
241 |
241 |
241 |
241 |
Intangible Assets |
|
2.02 |
1.90 |
30 |
28 |
26 |
22 |
21 |
19 |
16 |
Other Assets |
|
275 |
348 |
484 |
497 |
520 |
480 |
486 |
438 |
420 |
Total Liabilities & Shareholders' Equity |
|
8,514 |
8,696 |
11,522 |
11,206 |
11,181 |
11,543 |
11,635 |
11,677 |
11,520 |
Total Liabilities |
|
7,546 |
7,732 |
10,357 |
10,044 |
10,023 |
10,349 |
10,437 |
10,446 |
10,280 |
Interest Bearing Deposits |
|
6,900 |
6,741 |
8,474 |
8,534 |
8,579 |
8,735 |
8,754 |
8,747 |
8,927 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
80 |
68 |
114 |
Long-Term Debt |
|
478 |
759 |
1,630 |
1,226 |
1,135 |
1,362 |
1,349 |
1,429 |
1,042 |
Other Long-Term Liabilities |
|
167 |
232 |
254 |
283 |
309 |
252 |
253 |
202 |
197 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
968 |
964 |
1,165 |
1,162 |
1,158 |
1,194 |
1,198 |
1,230 |
1,240 |
Total Preferred & Common Equity |
|
968 |
964 |
1,165 |
1,162 |
1,158 |
1,194 |
1,198 |
1,230 |
1,240 |
Total Common Equity |
|
968 |
964 |
1,165 |
1,162 |
1,158 |
1,194 |
1,198 |
1,230 |
1,240 |
Common Stock |
|
739 |
736 |
905 |
906 |
902 |
905 |
906 |
903 |
905 |
Retained Earnings |
|
373 |
393 |
408 |
417 |
428 |
441 |
446 |
454 |
466 |
Treasury Stock |
|
-99 |
-95 |
-95 |
-95 |
-91 |
-91 |
-91 |
-88 |
-88 |
Accumulated Other Comprehensive Income / (Loss) |
|
-45 |
-70 |
-53 |
-66 |
-82 |
-61 |
-62 |
-38 |
-42 |
Annual Metrics And Ratios for Brookline Bancorp
This table displays calculated financial ratios and metrics derived from Brookline Bancorp's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.08% |
2.53% |
5.49% |
12.82% |
6.88% |
3.73% |
0.61% |
8.62% |
6.06% |
13.27% |
-4.42% |
EBITDA Growth |
|
17.70% |
4.10% |
4.99% |
11.69% |
13.92% |
1.55% |
-40.78% |
108.09% |
-9.92% |
-31.61% |
-0.58% |
EBIT Growth |
|
22.48% |
14.12% |
4.77% |
13.59% |
15.92% |
2.92% |
-46.50% |
149.03% |
-9.47% |
-32.89% |
-2.37% |
NOPAT Growth |
|
19.90% |
15.54% |
5.45% |
-2.91% |
61.42% |
1.40% |
-45.72% |
142.34% |
-4.93% |
-31.66% |
-8.38% |
Net Income Growth |
|
19.90% |
15.54% |
5.45% |
-2.91% |
61.42% |
1.40% |
-45.72% |
142.34% |
-4.93% |
-31.66% |
-8.38% |
EPS Growth |
|
19.23% |
14.52% |
4.23% |
-8.11% |
52.94% |
5.77% |
-45.45% |
146.67% |
-4.05% |
-40.14% |
-9.41% |
Operating Cash Flow Growth |
|
13.88% |
-23.35% |
20.63% |
9.00% |
44.83% |
-16.51% |
9.51% |
18.42% |
-9.35% |
-3.45% |
-9.99% |
Free Cash Flow Firm Growth |
|
-486.39% |
156.86% |
-120.78% |
6.12% |
369.49% |
-7,804.16% |
202.99% |
-92.55% |
-283.38% |
92.15% |
-29.41% |
Invested Capital Growth |
|
23.92% |
-6.57% |
5.45% |
4.96% |
-0.12% |
378.36% |
-79.88% |
-23.23% |
79.26% |
6.21% |
6.46% |
Revenue Q/Q Growth |
|
1.28% |
1.91% |
0.54% |
2.46% |
2.30% |
0.74% |
0.27% |
3.24% |
2.16% |
0.68% |
0.00% |
EBITDA Q/Q Growth |
|
6.40% |
2.94% |
-0.52% |
5.15% |
2.05% |
-0.34% |
6.73% |
-1.15% |
-1.78% |
-3.03% |
-4.35% |
EBIT Q/Q Growth |
|
5.37% |
5.63% |
-0.96% |
5.48% |
2.45% |
0.05% |
9.21% |
2.65% |
-1.66% |
-7.46% |
-4.92% |
NOPAT Q/Q Growth |
|
6.02% |
5.44% |
-0.21% |
-10.26% |
19.88% |
0.03% |
10.38% |
1.66% |
1.06% |
-8.32% |
-7.23% |
Net Income Q/Q Growth |
|
6.02% |
5.44% |
-0.21% |
-10.26% |
19.88% |
0.03% |
10.38% |
1.66% |
1.06% |
-8.32% |
-7.23% |
EPS Q/Q Growth |
|
6.90% |
4.41% |
0.00% |
-12.82% |
19.54% |
1.85% |
9.09% |
2.78% |
0.71% |
-13.27% |
-6.10% |
Operating Cash Flow Q/Q Growth |
|
17.35% |
16.65% |
-4.27% |
-4.16% |
6.32% |
-20.70% |
44.34% |
8.29% |
-7.30% |
-2.73% |
4.33% |
Free Cash Flow Firm Q/Q Growth |
|
-6.28% |
-11.26% |
14.96% |
-151.32% |
179.22% |
-4,608.40% |
33,022.76% |
-35.06% |
-161.66% |
84.54% |
72.91% |
Invested Capital Q/Q Growth |
|
0.19% |
1.69% |
1.23% |
1.94% |
-7.64% |
356.53% |
-9.20% |
8.56% |
40.78% |
12.32% |
0.51% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
45.19% |
45.87% |
45.66% |
45.20% |
48.17% |
47.16% |
27.76% |
53.18% |
45.17% |
27.27% |
28.37% |
EBIT Margin |
|
34.22% |
38.09% |
37.83% |
38.09% |
41.31% |
40.99% |
21.80% |
49.97% |
42.65% |
25.27% |
25.81% |
Profit (Net Income) Margin |
|
21.66% |
24.41% |
24.40% |
21.00% |
31.71% |
31.00% |
16.73% |
37.32% |
33.45% |
20.18% |
19.35% |
Tax Burden Percent |
|
63.29% |
64.08% |
64.50% |
55.13% |
76.77% |
75.64% |
76.74% |
74.67% |
78.42% |
79.86% |
74.94% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
36.71% |
35.92% |
35.50% |
44.87% |
23.23% |
24.36% |
23.26% |
25.33% |
21.58% |
20.14% |
25.06% |
Return on Invested Capital (ROIC) |
|
2.83% |
3.05% |
3.25% |
3.00% |
4.72% |
1.66% |
0.91% |
7.41% |
5.81% |
3.00% |
2.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.83% |
3.05% |
3.25% |
3.00% |
4.72% |
1.66% |
0.91% |
7.41% |
5.81% |
3.00% |
2.58% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.34% |
4.88% |
4.78% |
4.08% |
5.32% |
7.80% |
4.14% |
4.51% |
5.23% |
3.85% |
3.09% |
Return on Equity (ROE) |
|
7.17% |
7.93% |
8.03% |
7.08% |
10.05% |
9.46% |
5.05% |
11.92% |
11.04% |
6.85% |
5.68% |
Cash Return on Invested Capital (CROIC) |
|
-18.54% |
9.85% |
-2.06% |
-1.84% |
4.85% |
-129.18% |
133.92% |
33.70% |
-50.95% |
-3.02% |
-3.68% |
Operating Return on Assets (OROA) |
|
1.29% |
1.38% |
1.37% |
1.47% |
1.59% |
1.52% |
0.74% |
1.76% |
1.57% |
0.91% |
0.79% |
Return on Assets (ROA) |
|
0.81% |
0.88% |
0.89% |
0.81% |
1.22% |
1.15% |
0.57% |
1.32% |
1.23% |
0.73% |
0.59% |
Return on Common Equity (ROCE) |
|
7.12% |
7.87% |
7.95% |
7.00% |
9.93% |
4.59% |
2.52% |
11.92% |
11.04% |
6.85% |
5.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.06% |
7.85% |
7.94% |
6.67% |
9.62% |
0.00% |
5.06% |
11.60% |
11.06% |
6.26% |
5.62% |
Net Operating Profit after Tax (NOPAT) |
|
45 |
52 |
55 |
54 |
87 |
88 |
48 |
115 |
110 |
75 |
69 |
NOPAT Margin |
|
21.66% |
24.41% |
24.40% |
21.00% |
31.71% |
31.00% |
16.73% |
37.32% |
33.45% |
20.18% |
19.35% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
50.74% |
48.19% |
48.86% |
45.89% |
47.18% |
47.67% |
48.40% |
46.62% |
47.33% |
51.35% |
55.85% |
Operating Expenses to Revenue |
|
61.73% |
58.44% |
57.60% |
54.48% |
56.88% |
55.63% |
56.47% |
52.56% |
54.72% |
64.45% |
68.09% |
Earnings before Interest and Taxes (EBIT) |
|
72 |
82 |
86 |
97 |
113 |
116 |
62 |
155 |
140 |
94 |
92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
95 |
98 |
103 |
115 |
131 |
134 |
79 |
165 |
148 |
101 |
101 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.76 |
0.87 |
1.24 |
1.14 |
0.96 |
1.12 |
0.85 |
1.09 |
0.97 |
0.76 |
0.85 |
Price to Tangible Book Value (P/TBV) |
|
1.00 |
1.12 |
1.57 |
1.39 |
1.18 |
1.35 |
1.03 |
1.31 |
1.16 |
0.97 |
1.08 |
Price to Revenue (P/Rev) |
|
2.34 |
2.71 |
3.80 |
3.59 |
3.18 |
3.73 |
2.80 |
3.51 |
2.94 |
2.44 |
2.93 |
Price to Earnings (P/E) |
|
11.31 |
11.68 |
16.43 |
18.15 |
10.45 |
12.02 |
16.75 |
9.42 |
8.78 |
12.11 |
15.13 |
Dividend Yield |
|
4.86% |
5.31% |
2.95% |
3.01% |
3.66% |
3.33% |
4.56% |
3.43% |
5.22% |
5.28% |
4.63% |
Earnings Yield |
|
8.84% |
8.56% |
6.09% |
5.51% |
9.57% |
8.32% |
5.97% |
10.62% |
11.39% |
8.25% |
6.61% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
0.90 |
1.06 |
1.03 |
0.93 |
0.21 |
0.67 |
0.83 |
0.83 |
0.84 |
0.74 |
Enterprise Value to Revenue (EV/Rev) |
|
7.45 |
6.97 |
8.15 |
7.38 |
6.26 |
6.64 |
4.15 |
3.61 |
6.14 |
5.79 |
5.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.48 |
15.19 |
17.84 |
16.34 |
13.00 |
14.08 |
14.96 |
6.79 |
13.58 |
21.23 |
20.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
21.76 |
18.30 |
21.54 |
19.39 |
15.16 |
16.20 |
19.06 |
7.22 |
14.39 |
22.92 |
21.99 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
34.37 |
28.55 |
33.39 |
35.17 |
19.75 |
21.42 |
24.84 |
9.67 |
18.35 |
28.70 |
29.34 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.48 |
23.14 |
23.66 |
22.20 |
13.89 |
18.30 |
10.52 |
8.38 |
16.67 |
18.46 |
19.21 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.85 |
0.00 |
0.00 |
19.25 |
0.00 |
0.17 |
2.13 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.74 |
1.46 |
1.49 |
1.26 |
1.01 |
0.95 |
0.87 |
0.36 |
1.44 |
1.15 |
1.24 |
Long-Term Debt to Equity |
|
1.68 |
1.40 |
1.41 |
1.26 |
0.95 |
0.89 |
0.78 |
0.23 |
1.33 |
1.09 |
1.18 |
Financial Leverage |
|
1.53 |
1.60 |
1.47 |
1.36 |
1.13 |
4.71 |
4.57 |
0.61 |
0.90 |
1.28 |
1.20 |
Leverage Ratio |
|
8.80 |
8.97 |
9.07 |
8.72 |
8.22 |
8.22 |
8.90 |
9.06 |
8.95 |
9.39 |
9.62 |
Compound Leverage Factor |
|
8.80 |
8.97 |
9.07 |
8.72 |
8.22 |
8.22 |
8.90 |
9.06 |
8.95 |
9.39 |
9.62 |
Debt to Total Capital |
|
63.53% |
59.34% |
59.77% |
55.68% |
50.27% |
48.84% |
46.55% |
26.42% |
59.08% |
53.46% |
55.43% |
Short-Term Debt to Total Capital |
|
2.23% |
2.31% |
2.87% |
0.00% |
2.88% |
3.28% |
4.97% |
9.28% |
4.57% |
2.69% |
2.90% |
Long-Term Debt to Total Capital |
|
61.30% |
57.04% |
56.90% |
55.68% |
47.39% |
45.56% |
41.58% |
17.14% |
54.52% |
50.77% |
52.53% |
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 |
|
0.27% |
0.36% |
0.41% |
0.48% |
0.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
36.20% |
40.29% |
39.82% |
43.84% |
49.16% |
0.00% |
53.45% |
73.58% |
40.92% |
46.54% |
44.57% |
Debt to EBITDA |
|
11.91 |
9.99 |
10.10 |
8.84 |
7.00 |
6.76 |
10.38 |
2.17 |
9.67 |
13.58 |
15.08 |
Net Debt to EBITDA |
|
11.25 |
9.22 |
9.45 |
8.32 |
6.32 |
6.18 |
4.87 |
0.18 |
7.08 |
12.27 |
9.69 |
Long-Term Debt to EBITDA |
|
11.49 |
9.60 |
9.62 |
8.84 |
6.60 |
6.31 |
9.27 |
1.41 |
8.92 |
12.90 |
14.29 |
Debt to NOPAT |
|
24.85 |
18.77 |
18.91 |
19.04 |
10.64 |
10.29 |
17.22 |
3.10 |
13.05 |
18.36 |
22.12 |
Net Debt to NOPAT |
|
23.47 |
17.33 |
17.68 |
17.90 |
9.60 |
9.40 |
8.09 |
0.26 |
9.56 |
16.58 |
14.21 |
Long-Term Debt to NOPAT |
|
23.98 |
18.04 |
18.00 |
19.04 |
10.03 |
9.60 |
15.38 |
2.01 |
12.05 |
17.43 |
20.96 |
Noncontrolling Interest Sharing Ratio |
|
0.72% |
0.82% |
0.96% |
1.05% |
1.12% |
51.51% |
50.10% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-297 |
169 |
-35 |
-33 |
89 |
-6,841 |
7,045 |
525 |
-962 |
-76 |
-98 |
Operating Cash Flow to CapEx |
|
1,083.10% |
1,352.96% |
1,481.00% |
735.03% |
3,670.32% |
2,055.61% |
3,866.90% |
2,781.62% |
1,634.56% |
943.57% |
2,105.40% |
Free Cash Flow to Firm to Interest Expense |
|
-10.10 |
5.19 |
-0.98 |
-0.83 |
1.34 |
-72.52 |
105.70 |
18.00 |
-21.19 |
-0.32 |
-0.33 |
Operating Cash Flow to Interest Expense |
|
2.87 |
1.99 |
2.17 |
2.13 |
1.86 |
1.09 |
1.69 |
4.57 |
2.66 |
0.49 |
0.35 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.60 |
1.84 |
2.02 |
1.84 |
1.81 |
1.04 |
1.64 |
4.40 |
2.50 |
0.44 |
0.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
2.60 |
2.70 |
2.93 |
3.26 |
3.48 |
3.76 |
3.90 |
4.36 |
4.63 |
4.61 |
4.02 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,773 |
1,657 |
1,747 |
1,833 |
1,831 |
8,760 |
1,762 |
1,353 |
2,425 |
2,575 |
2,742 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.13 |
0.14 |
0.15 |
0.05 |
0.05 |
0.20 |
0.17 |
0.15 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
342 |
-116 |
90 |
87 |
-2.24 |
6,928 |
-6,998 |
-409 |
1,072 |
151 |
166 |
Enterprise Value (EV) |
|
1,558 |
1,495 |
1,844 |
1,886 |
1,709 |
1,880 |
1,183 |
1,117 |
2,013 |
2,152 |
2,016 |
Market Capitalization |
|
490 |
582 |
860 |
917 |
868 |
1,055 |
798 |
1,087 |
964 |
909 |
1,040 |
Book Value per Share |
|
$9.17 |
$9.51 |
$9.86 |
$10.49 |
$11.18 |
$0.00 |
$11.91 |
$12.82 |
$12.91 |
$13.49 |
$13.71 |
Tangible Book Value per Share |
|
$7.00 |
$7.40 |
$7.79 |
$8.61 |
$9.11 |
$0.00 |
$9.84 |
$10.72 |
$10.80 |
$10.50 |
$10.81 |
Total Capital |
|
1,773 |
1,657 |
1,747 |
1,833 |
1,831 |
1,848 |
1,762 |
1,353 |
2,425 |
2,575 |
2,742 |
Total Debt |
|
1,126 |
983 |
1,044 |
1,021 |
921 |
903 |
820 |
357 |
1,433 |
1,377 |
1,520 |
Total Long-Term Debt |
|
1,087 |
945 |
994 |
1,021 |
868 |
842 |
733 |
232 |
1,322 |
1,307 |
1,440 |
Net Debt |
|
1,064 |
908 |
976 |
960 |
831 |
825 |
385 |
30 |
1,050 |
1,244 |
976 |
Capital Expenditures (CapEx) |
|
7.78 |
4.78 |
5.26 |
12 |
3.35 |
5.00 |
2.91 |
4.79 |
7.39 |
12 |
4.99 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,126 |
983 |
1,044 |
1,021 |
921 |
7,814 |
820 |
357 |
1,433 |
1,377 |
1,520 |
Total Depreciation and Amortization (D&A) |
|
23 |
17 |
18 |
18 |
19 |
17 |
17 |
9.93 |
8.25 |
7.44 |
9.08 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.61 |
$0.71 |
$0.74 |
$0.68 |
$1.04 |
$1.10 |
$0.60 |
$1.48 |
$1.42 |
$0.00 |
$0.77 |
Adjusted Weighted Average Basic Shares Outstanding |
|
69.95M |
70.10M |
70.26M |
74.46M |
79.67M |
79.68M |
78.95M |
77.97M |
77.08M |
0.00 |
88.98M |
Adjusted Diluted Earnings per Share |
|
$0.61 |
$0.71 |
$0.74 |
$0.68 |
$1.04 |
$1.10 |
$0.60 |
$1.48 |
$1.42 |
$0.00 |
$0.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
70.05M |
70.24M |
70.44M |
74.81M |
79.91M |
79.86M |
79.10M |
78.24M |
77.35M |
0.00 |
89.30M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
70.04M |
70.40M |
70.56M |
76.83M |
79.77M |
79.77M |
78.19M |
77.64M |
88.67M |
0.00 |
89.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
45 |
52 |
55 |
54 |
89 |
89 |
48 |
115 |
112 |
81 |
72 |
Normalized NOPAT Margin |
|
21.66% |
24.41% |
24.40% |
21.09% |
32.78% |
31.30% |
16.73% |
37.32% |
33.98% |
21.77% |
20.23% |
Pre Tax Income Margin |
|
34.22% |
38.09% |
37.83% |
38.09% |
41.31% |
40.99% |
21.80% |
49.97% |
42.65% |
25.27% |
25.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.43 |
2.51 |
2.38 |
2.44 |
1.70 |
1.23 |
0.93 |
5.30 |
3.08 |
0.40 |
0.31 |
NOPAT to Interest Expense |
|
1.54 |
1.61 |
1.53 |
1.34 |
1.31 |
0.93 |
0.71 |
3.96 |
2.42 |
0.32 |
0.23 |
EBIT Less CapEx to Interest Expense |
|
2.17 |
2.36 |
2.23 |
2.15 |
1.65 |
1.18 |
0.89 |
5.14 |
2.92 |
0.34 |
0.29 |
NOPAT Less CapEx to Interest Expense |
|
1.28 |
1.46 |
1.39 |
1.06 |
1.26 |
0.88 |
0.67 |
3.80 |
2.25 |
0.26 |
0.21 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
56.24% |
50.42% |
49.07% |
53.54% |
38.51% |
41.07% |
76.41% |
32.45% |
36.52% |
63.90% |
69.94% |
Augmented Payout Ratio |
|
56.24% |
50.42% |
49.07% |
53.54% |
50.07% |
43.20% |
118.39% |
41.10% |
49.08% |
63.90% |
69.94% |
Quarterly Metrics And Ratios for Brookline Bancorp
This table displays calculated financial ratios and metrics derived from Brookline Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.24% |
8.43% |
31.32% |
16.12% |
5.56% |
2.80% |
-11.23% |
-5.58% |
-0.25% |
-0.01% |
4.12% |
EBITDA Growth |
|
-4.77% |
-7.32% |
-72.37% |
-21.23% |
-22.79% |
-9.33% |
113.11% |
-18.58% |
-6.55% |
-14.90% |
27.10% |
EBIT Growth |
|
-3.65% |
-6.14% |
-73.77% |
-17.46% |
-22.12% |
-20.96% |
124.72% |
-22.18% |
-7.34% |
-16.61% |
30.82% |
NOPAT Growth |
|
4.54% |
4.03% |
-69.40% |
-13.28% |
-24.70% |
-22.92% |
93.98% |
-25.07% |
-11.27% |
-23.38% |
30.24% |
Net Income Growth |
|
4.54% |
4.03% |
-69.40% |
-13.28% |
-24.70% |
-22.92% |
93.98% |
-25.07% |
-11.27% |
-23.38% |
30.24% |
EPS Growth |
|
5.41% |
2.70% |
-71.88% |
-24.24% |
-33.33% |
-34.21% |
77.78% |
-28.00% |
-11.54% |
-20.00% |
31.25% |
Operating Cash Flow Growth |
|
301.53% |
-18.32% |
11.27% |
39.34% |
-28.47% |
-7.72% |
-50.79% |
-8.30% |
-15.05% |
11.12% |
-9.34% |
Free Cash Flow Firm Growth |
|
-161.68% |
-338.05% |
-1,100.02% |
-966.89% |
-22.77% |
87.75% |
117.96% |
75.76% |
24.28% |
-16.68% |
-29.37% |
Invested Capital Growth |
|
38.23% |
79.26% |
103.31% |
65.11% |
33.13% |
6.21% |
-8.55% |
10.02% |
18.97% |
6.46% |
-6.26% |
Revenue Q/Q Growth |
|
7.70% |
4.98% |
11.11% |
-7.56% |
-2.10% |
2.24% |
-4.05% |
-1.68% |
3.42% |
2.48% |
-0.09% |
EBITDA Q/Q Growth |
|
8.27% |
-15.77% |
-70.09% |
188.74% |
6.13% |
-1.09% |
-38.95% |
10.32% |
21.81% |
-9.93% |
5.01% |
EBIT Q/Q Growth |
|
10.00% |
-2.51% |
-76.01% |
220.89% |
3.79% |
-1.06% |
-31.80% |
11.12% |
23.58% |
-10.95% |
6.98% |
NOPAT Q/Q Growth |
|
19.66% |
-1.51% |
-74.54% |
189.02% |
3.89% |
0.82% |
-35.93% |
11.64% |
23.03% |
-12.94% |
8.92% |
Net Income Q/Q Growth |
|
19.66% |
-1.51% |
-74.54% |
189.02% |
3.89% |
0.82% |
-35.93% |
11.64% |
23.03% |
-12.94% |
8.92% |
EPS Q/Q Growth |
|
18.18% |
-2.56% |
-76.32% |
177.78% |
4.00% |
-3.85% |
-36.00% |
12.50% |
27.78% |
-13.04% |
5.00% |
Operating Cash Flow Q/Q Growth |
|
81.22% |
5.78% |
-57.64% |
71.60% |
-6.97% |
36.46% |
-77.41% |
219.75% |
-13.81% |
78.50% |
-81.57% |
Free Cash Flow Firm Q/Q Growth |
|
-417.48% |
-133.60% |
-35.53% |
34.88% |
40.45% |
76.70% |
298.76% |
-187.89% |
-86.03% |
64.10% |
220.32% |
Invested Capital Q/Q Growth |
|
19.06% |
40.78% |
15.28% |
-14.55% |
-4.00% |
12.32% |
-0.75% |
2.81% |
3.80% |
0.51% |
-12.61% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.48% |
38.10% |
10.26% |
32.04% |
34.73% |
33.60% |
24.62% |
27.63% |
32.54% |
28.60% |
30.06% |
EBIT Margin |
|
43.68% |
40.56% |
8.76% |
30.40% |
32.23% |
31.19% |
22.17% |
25.05% |
29.93% |
26.01% |
27.85% |
Profit (Net Income) Margin |
|
35.53% |
33.33% |
7.64% |
23.88% |
25.34% |
24.99% |
16.69% |
18.95% |
22.54% |
19.15% |
20.88% |
Tax Burden Percent |
|
81.34% |
82.18% |
87.22% |
78.55% |
78.64% |
80.13% |
75.29% |
75.64% |
75.30% |
73.62% |
74.95% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
18.66% |
17.82% |
12.78% |
21.45% |
21.36% |
19.87% |
24.71% |
24.36% |
24.70% |
26.38% |
25.05% |
Return on Invested Capital (ROIC) |
|
7.69% |
5.79% |
1.29% |
4.54% |
4.66% |
3.72% |
2.25% |
2.69% |
3.19% |
2.56% |
3.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.69% |
5.79% |
1.29% |
4.54% |
4.66% |
3.72% |
2.25% |
2.69% |
3.19% |
2.56% |
3.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.06% |
5.22% |
1.21% |
3.63% |
4.16% |
4.76% |
2.85% |
3.02% |
3.52% |
3.06% |
3.13% |
Return on Equity (ROE) |
|
11.75% |
11.01% |
2.50% |
8.17% |
8.82% |
8.48% |
5.10% |
5.71% |
6.71% |
5.62% |
6.15% |
Cash Return on Invested Capital (CROIC) |
|
-24.78% |
-50.95% |
-63.68% |
-44.46% |
-24.34% |
-3.02% |
12.00% |
-6.49% |
-14.38% |
-3.68% |
9.42% |
Operating Return on Assets (OROA) |
|
1.65% |
1.50% |
0.31% |
1.12% |
1.20% |
1.13% |
0.69% |
0.78% |
0.93% |
0.79% |
0.87% |
Return on Assets (ROA) |
|
1.34% |
1.23% |
0.27% |
0.88% |
0.94% |
0.90% |
0.52% |
0.59% |
0.70% |
0.58% |
0.65% |
Return on Common Equity (ROCE) |
|
11.75% |
11.01% |
2.50% |
8.17% |
8.82% |
8.48% |
5.10% |
5.71% |
6.71% |
5.62% |
6.15% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.27% |
0.00% |
7.95% |
7.68% |
7.07% |
0.00% |
6.88% |
6.39% |
6.02% |
0.00% |
5.90% |
Net Operating Profit after Tax (NOPAT) |
|
30 |
30 |
7.56 |
22 |
23 |
23 |
15 |
16 |
20 |
18 |
19 |
NOPAT Margin |
|
35.53% |
33.33% |
7.64% |
23.88% |
25.34% |
24.99% |
16.69% |
18.95% |
22.54% |
19.15% |
20.88% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.50% |
45.28% |
50.17% |
50.52% |
51.81% |
52.99% |
58.04% |
56.19% |
53.90% |
55.34% |
54.05% |
Operating Expenses to Revenue |
|
52.98% |
53.01% |
65.44% |
63.20% |
64.39% |
64.69% |
69.44% |
68.50% |
64.85% |
69.58% |
65.61% |
Earnings before Interest and Taxes (EBIT) |
|
37 |
36 |
8.67 |
28 |
29 |
29 |
19 |
22 |
27 |
24 |
25 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
34 |
10 |
29 |
31 |
31 |
22 |
24 |
29 |
26 |
28 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.82 |
0.97 |
0.73 |
0.62 |
0.66 |
0.76 |
0.72 |
0.61 |
0.73 |
0.85 |
0.78 |
Price to Tangible Book Value (P/TBV) |
|
0.99 |
1.16 |
0.95 |
0.81 |
0.86 |
0.97 |
0.92 |
0.78 |
0.92 |
1.08 |
0.99 |
Price to Revenue (P/Rev) |
|
2.47 |
2.94 |
2.42 |
1.98 |
2.06 |
2.44 |
2.38 |
2.06 |
2.53 |
2.93 |
2.71 |
Price to Earnings (P/E) |
|
7.30 |
8.78 |
9.20 |
8.08 |
9.31 |
12.11 |
10.47 |
9.55 |
12.11 |
15.13 |
13.28 |
Dividend Yield |
|
4.93% |
5.22% |
6.92% |
8.23% |
7.86% |
5.28% |
5.58% |
6.56% |
5.35% |
4.63% |
4.95% |
Earnings Yield |
|
13.70% |
11.39% |
10.87% |
12.37% |
10.74% |
8.25% |
9.55% |
10.47% |
8.26% |
6.61% |
7.53% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.83 |
0.71 |
0.72 |
0.76 |
0.84 |
0.75 |
0.69 |
0.73 |
0.74 |
0.74 |
Enterprise Value to Revenue (EV/Rev) |
|
4.48 |
6.14 |
5.67 |
4.73 |
4.70 |
5.79 |
5.32 |
5.12 |
5.59 |
5.68 |
4.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.54 |
13.58 |
16.41 |
15.16 |
16.61 |
21.23 |
17.01 |
16.93 |
18.86 |
20.01 |
16.59 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.11 |
14.39 |
17.27 |
15.71 |
17.10 |
22.92 |
18.33 |
18.45 |
20.60 |
21.99 |
18.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.25 |
18.35 |
21.55 |
19.31 |
21.22 |
28.70 |
23.38 |
23.73 |
26.82 |
29.34 |
24.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.05 |
16.67 |
16.28 |
13.13 |
14.48 |
18.46 |
17.86 |
17.33 |
19.75 |
19.21 |
16.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.98 |
0.00 |
0.00 |
0.00 |
7.59 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.79 |
1.44 |
1.40 |
1.06 |
0.98 |
1.15 |
1.14 |
1.19 |
1.22 |
1.24 |
0.93 |
Long-Term Debt to Equity |
|
0.79 |
1.33 |
1.40 |
1.06 |
0.98 |
1.09 |
1.14 |
1.13 |
1.16 |
1.18 |
0.84 |
Financial Leverage |
|
0.53 |
0.90 |
0.94 |
0.80 |
0.89 |
1.28 |
1.27 |
1.12 |
1.10 |
1.20 |
1.03 |
Leverage Ratio |
|
8.76 |
8.95 |
9.39 |
9.25 |
9.37 |
9.39 |
9.78 |
9.68 |
9.57 |
9.62 |
9.47 |
Compound Leverage Factor |
|
8.76 |
8.95 |
9.39 |
9.25 |
9.37 |
9.39 |
9.78 |
9.68 |
9.57 |
9.62 |
9.47 |
Debt to Total Capital |
|
44.05% |
59.08% |
58.32% |
51.34% |
49.50% |
53.46% |
53.28% |
54.39% |
54.90% |
55.43% |
48.24% |
Short-Term Debt to Total Capital |
|
0.00% |
4.57% |
0.00% |
0.00% |
0.00% |
2.69% |
0.00% |
3.05% |
2.50% |
2.90% |
4.74% |
Long-Term Debt to Total Capital |
|
44.05% |
54.52% |
58.32% |
51.34% |
49.50% |
50.77% |
53.28% |
51.35% |
52.40% |
52.53% |
43.50% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
55.95% |
40.92% |
41.68% |
48.66% |
50.50% |
46.54% |
46.72% |
45.61% |
45.10% |
44.57% |
51.76% |
Debt to EBITDA |
|
5.03 |
9.67 |
13.41 |
10.78 |
10.86 |
13.58 |
12.07 |
13.31 |
14.21 |
15.08 |
10.84 |
Net Debt to EBITDA |
|
4.28 |
7.08 |
9.41 |
8.81 |
9.32 |
12.27 |
9.39 |
10.12 |
10.34 |
9.69 |
7.49 |
Long-Term Debt to EBITDA |
|
5.03 |
8.92 |
13.41 |
10.78 |
10.86 |
12.90 |
12.07 |
12.56 |
13.57 |
14.29 |
9.77 |
Debt to NOPAT |
|
6.99 |
13.05 |
17.60 |
13.74 |
13.88 |
18.36 |
16.59 |
18.66 |
20.22 |
22.12 |
15.80 |
Net Debt to NOPAT |
|
5.95 |
9.56 |
12.35 |
11.22 |
11.91 |
16.58 |
12.91 |
14.18 |
14.71 |
14.21 |
10.91 |
Long-Term Debt to NOPAT |
|
6.99 |
12.05 |
17.60 |
13.74 |
13.88 |
17.43 |
16.59 |
17.61 |
19.30 |
20.96 |
14.25 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-446 |
-1,042 |
-1,413 |
-920 |
-548 |
-128 |
254 |
-223 |
-415 |
-149 |
179 |
Operating Cash Flow to CapEx |
|
1,913.56% |
1,366.61% |
475.97% |
632.42% |
1,400.93% |
2,354.57% |
441.56% |
4,295.74% |
4,748.93% |
2,399.89% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-42.03 |
-44.60 |
-30.38 |
-15.51 |
-8.70 |
-1.86 |
3.43 |
-2.96 |
-5.42 |
-2.04 |
2.64 |
Operating Cash Flow to Interest Expense |
|
3.78 |
1.81 |
0.39 |
0.52 |
0.46 |
0.57 |
0.12 |
0.38 |
0.32 |
0.59 |
0.12 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.58 |
1.68 |
0.31 |
0.44 |
0.42 |
0.54 |
0.09 |
0.37 |
0.31 |
0.57 |
0.13 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
4.56 |
4.63 |
4.48 |
4.55 |
4.60 |
4.61 |
4.06 |
3.97 |
4.00 |
4.02 |
4.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,722 |
2,425 |
2,795 |
2,389 |
2,293 |
2,575 |
2,556 |
2,628 |
2,728 |
2,742 |
2,396 |
Invested Capital Turnover |
|
0.22 |
0.17 |
0.17 |
0.19 |
0.18 |
0.15 |
0.13 |
0.14 |
0.14 |
0.13 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
476 |
1,072 |
1,420 |
942 |
571 |
151 |
-239 |
239 |
435 |
166 |
-160 |
Enterprise Value (EV) |
|
1,439 |
2,013 |
1,995 |
1,723 |
1,736 |
2,152 |
1,920 |
1,818 |
1,987 |
2,016 |
1,770 |
Market Capitalization |
|
793 |
964 |
852 |
721 |
762 |
909 |
860 |
732 |
897 |
1,040 |
971 |
Book Value per Share |
|
$12.57 |
$12.91 |
$13.14 |
$13.11 |
$13.06 |
$13.49 |
$13.43 |
$13.48 |
$13.84 |
$13.71 |
$13.92 |
Tangible Book Value per Share |
|
$10.45 |
$10.80 |
$10.08 |
$10.07 |
$10.04 |
$10.50 |
$10.47 |
$10.53 |
$10.91 |
$10.81 |
$11.03 |
Total Capital |
|
1,722 |
2,425 |
2,795 |
2,389 |
2,293 |
2,575 |
2,556 |
2,628 |
2,728 |
2,742 |
2,396 |
Total Debt |
|
759 |
1,433 |
1,630 |
1,226 |
1,135 |
1,377 |
1,362 |
1,429 |
1,498 |
1,520 |
1,156 |
Total Long-Term Debt |
|
759 |
1,322 |
1,630 |
1,226 |
1,135 |
1,307 |
1,362 |
1,349 |
1,429 |
1,440 |
1,042 |
Net Debt |
|
646 |
1,050 |
1,144 |
1,002 |
974 |
1,244 |
1,060 |
1,086 |
1,090 |
976 |
798 |
Capital Expenditures (CapEx) |
|
2.10 |
3.10 |
3.77 |
4.87 |
2.05 |
1.66 |
2.00 |
0.66 |
0.51 |
1.81 |
-0.48 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
759 |
1,433 |
1,630 |
1,226 |
1,135 |
1,377 |
1,362 |
1,429 |
1,498 |
1,520 |
1,156 |
Total Depreciation and Amortization (D&A) |
|
3.23 |
-2.20 |
1.49 |
1.50 |
2.24 |
2.21 |
2.16 |
2.22 |
2.33 |
2.37 |
2.02 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.39 |
$0.38 |
$0.09 |
$0.25 |
$0.26 |
$0.25 |
$0.16 |
$0.18 |
$0.23 |
$0.20 |
$0.21 |
Adjusted Weighted Average Basic Shares Outstanding |
|
76.78M |
77.08M |
86.56M |
88.67M |
88.80M |
88.23M |
88.89M |
88.90M |
89.03M |
88.98M |
89.10M |
Adjusted Diluted Earnings per Share |
|
$0.39 |
$0.38 |
$0.09 |
$0.25 |
$0.26 |
$0.25 |
$0.16 |
$0.18 |
$0.23 |
$0.20 |
$0.21 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
77.01M |
77.35M |
86.84M |
88.93M |
88.97M |
88.45M |
89.18M |
89.22M |
89.32M |
89.30M |
89.57M |
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 |
|
76.84M |
88.67M |
88.67M |
88.67M |
88.87M |
88.89M |
88.89M |
88.91M |
89.10M |
89.10M |
89.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
31 |
30 |
13 |
23 |
23 |
23 |
15 |
17 |
20 |
20 |
20 |
Normalized NOPAT Margin |
|
36.56% |
33.92% |
13.28% |
24.74% |
25.34% |
24.99% |
16.69% |
19.67% |
22.54% |
21.87% |
21.67% |
Pre Tax Income Margin |
|
43.68% |
40.56% |
8.76% |
30.40% |
32.23% |
31.19% |
22.17% |
25.05% |
29.93% |
26.01% |
27.85% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.49 |
1.55 |
0.19 |
0.47 |
0.46 |
0.42 |
0.26 |
0.29 |
0.35 |
0.33 |
0.38 |
NOPAT to Interest Expense |
|
2.84 |
1.27 |
0.16 |
0.37 |
0.36 |
0.33 |
0.20 |
0.22 |
0.26 |
0.24 |
0.28 |
EBIT Less CapEx to Interest Expense |
|
3.29 |
1.41 |
0.11 |
0.39 |
0.43 |
0.39 |
0.24 |
0.28 |
0.34 |
0.30 |
0.38 |
NOPAT Less CapEx to Interest Expense |
|
2.64 |
1.14 |
0.08 |
0.29 |
0.33 |
0.31 |
0.17 |
0.21 |
0.26 |
0.21 |
0.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
36.29% |
36.52% |
45.73% |
49.61% |
56.60% |
63.90% |
58.41% |
62.63% |
64.84% |
69.94% |
65.74% |
Augmented Payout Ratio |
|
48.98% |
49.08% |
45.73% |
49.61% |
56.60% |
63.90% |
58.41% |
62.63% |
64.84% |
69.94% |
65.74% |
Key Financial Trends
Brookline Bancorp (NASDAQ:BRKL) has shown consistent growth and solid financial health over the past four years based on the analysis of its quarterly financial statements up to Q1 2025.
Income Statement Highlights:
- Net Interest Income increased steadily from around $78 million in Q2 2022 to $85.8 million in Q1 2025, indicating strong core banking revenue growth.
- Non-interest income has grown, with income from service charges and capital gains showing positive contributions each quarter, adding stability to Brookline’s revenue streams.
- Net Income attributable to common shareholders increased significantly from approximately $7.6 million in Q1 2023 to $19.1 million in Q1 2025, more than doubling in two years.
- Earnings per share (diluted) rose from $0.09 in Q1 2023 to $0.21 in Q1 2025, reflecting improved profitability on a per-share basis despite a modest increase in share count.
- Provision for credit losses showed fluctuations, with a notable peak of $25.5 million in Q1 2023 but generally trending lower to around $6 million in Q1 2025, signaling some volatility in loan credit risk.
- Total non-interest expense remains elevated with some upward trend, driven by salaries, occupancy, and restructuring charges, which could pressure margins if not managed effectively.
Cash Flow Statement Highlights:
- Consistent positive net cash from operating activities, around $8 million in Q1 2025, indicates Brookline’s business operations generate sufficient cash flow.
- Investing activities show variability; Q1 2025 reflects large inflows from sale/maturity of investments partly offset by purchase of investments, suggesting active portfolio management.
- Net cash from financing activities in Q1 2025 is significantly negative (-$367 million), largely due to debt repayments exceeding new debt issuances, implying net debt reduction but potential liquidity impact.
- Cash interest paid and income taxes paid show some quarterly swings but generally align with operational scale and tax liabilities.
Balance Sheet Highlights:
- Total assets grew modestly to approximately $11.5 billion by Q1 2025, driven mainly by loan growth, which increased net of allowances to nearly $9.5 billion.
- The allowance for loan and lease losses remained well controlled relative to loan balances, consistent with improved credit loss provisions.
- Strong equity base of about $1.24 billion with a steady increase over time supports financial stability and regulatory compliance.
- Long-term debt levels fluctuated but remain substantial around $1 billion, highlighting ongoing leverage but manageable given equity growth.
Summary:
Brookline Bancorp demonstrates solid growth in earnings and net interest income, complemented by stable non-interest income. The company’s asset base and equity have increased steadily, supporting its expanded loan portfolio. Credit quality appears to be improving with declining credit loss provisions. However, ongoing elevated expenses and sizeable fluctuations in financing cash flows suggest the need for careful expense and capital management going forward. Overall, Brookline shows positive momentum in profitability and balance sheet strength, which bode well for shareholders.
08/09/25 02:25 PMAI Generated. May Contain Errors.