Annual Income Statements for Cathay General Bancorp
This table shows Cathay General Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Cathay General Bancorp
This table shows Cathay General 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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
Consolidated Net Income / (Loss) |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
Net Income / (Loss) Continuing Operations |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
Total Pre-Tax Income |
|
130 |
131 |
115 |
103 |
93 |
93 |
80 |
73 |
78 |
87 |
Total Revenue |
|
207 |
214 |
207 |
205 |
193 |
205 |
175 |
179 |
190 |
186 |
Net Interest Income / (Expense) |
|
198 |
202 |
192 |
182 |
186 |
182 |
169 |
165 |
169 |
171 |
Total Interest Income |
|
226 |
264 |
285 |
300 |
323 |
333 |
333 |
333 |
339 |
330 |
Loans and Leases Interest Income |
|
212 |
244 |
261 |
274 |
293 |
303 |
303 |
304 |
311 |
301 |
Investment Securities Interest Income |
|
7.48 |
10 |
12 |
12 |
13 |
15 |
15 |
16 |
15 |
14 |
Deposits and Money Market Investments Interest Income |
|
6.73 |
9.95 |
12 |
14 |
17 |
16 |
15 |
13 |
14 |
15 |
Total Interest Expense |
|
28 |
62 |
93 |
119 |
138 |
151 |
164 |
168 |
170 |
159 |
Deposits Interest Expense |
|
24 |
57 |
88 |
111 |
128 |
141 |
152 |
163 |
166 |
156 |
Short-Term Borrowings Interest Expense |
|
0.00 |
0.86 |
0.92 |
0.89 |
1.09 |
0.97 |
0.70 |
0.78 |
0.40 |
0.37 |
Long-Term Debt Interest Expense |
|
4.40 |
3.71 |
4.04 |
7.05 |
8.51 |
9.05 |
11 |
4.18 |
4.24 |
2.96 |
Total Non-Interest Income |
|
9.88 |
12 |
14 |
23 |
7.84 |
23 |
6.61 |
13 |
20 |
15 |
Trust Fees by Commissions |
|
1.61 |
1.58 |
1.57 |
1.66 |
1.74 |
1.74 |
1.72 |
1.89 |
2.08 |
2.06 |
Other Service Charges |
|
6.05 |
6.00 |
5.09 |
5.50 |
5.63 |
6.16 |
5.63 |
5.30 |
5.91 |
6.85 |
Net Realized & Unrealized Capital Gains on Investments |
|
-3.66 |
-0.97 |
1.85 |
11 |
-6.22 |
8.95 |
-7.92 |
-1.43 |
4.25 |
-1.31 |
Other Non-Interest Income |
|
5.87 |
5.47 |
5.73 |
5.28 |
6.69 |
6.24 |
7.19 |
7.46 |
8.12 |
7.87 |
Provision for Credit Losses |
|
2.00 |
1.40 |
8.10 |
9.16 |
7.00 |
1.72 |
1.90 |
6.60 |
15 |
15 |
Total Non-Interest Expense |
|
75 |
81 |
83 |
93 |
94 |
110 |
93 |
99 |
97 |
85 |
Salaries and Employee Benefits |
|
35 |
35 |
38 |
37 |
39 |
40 |
44 |
40 |
41 |
43 |
Net Occupancy & Equipment Expense |
|
13 |
13 |
14 |
13 |
14 |
14 |
15 |
15 |
15 |
15 |
Marketing Expense |
|
2.01 |
2.17 |
0.77 |
2.42 |
1.59 |
1.11 |
1.91 |
1.47 |
1.61 |
1.52 |
Property & Liability Insurance Claims |
|
2.00 |
2.04 |
3.16 |
3.01 |
3.06 |
14 |
6.09 |
3.74 |
3.25 |
1.20 |
Other Operating Expenses |
|
23 |
28 |
27 |
15 |
13 |
85 |
26 |
15 |
12 |
72 |
Amortization Expense |
|
0.25 |
1.17 |
0.25 |
22 |
23 |
-45 |
0.34 |
24 |
24 |
-47 |
Income Tax Expense |
|
31 |
34 |
19 |
9.45 |
10 |
10 |
8.61 |
5.75 |
11 |
6.57 |
Basic Earnings per Share |
|
$1.34 |
$1.32 |
$1.32 |
$1.29 |
$1.14 |
$1.13 |
$0.98 |
$0.92 |
$0.94 |
$1.13 |
Weighted Average Basic Shares Outstanding |
|
73.96M |
74.34M |
72.53M |
72.54M |
72.57M |
72.57M |
72.67M |
72.66M |
71.79M |
72.07M |
Diluted Earnings per Share |
|
$1.33 |
$1.33 |
$1.32 |
$1.28 |
$1.13 |
$1.13 |
$0.98 |
$0.92 |
$0.94 |
$1.11 |
Weighted Average Diluted Shares Outstanding |
|
74.24M |
74.66M |
72.90M |
72.75M |
72.89M |
72.86M |
72.97M |
72.83M |
72.03M |
72.33M |
Weighted Average Basic & Diluted Shares Outstanding |
|
74.41M |
72.56M |
72.54M |
72.56M |
72.65M |
72.67M |
72.81M |
72.17M |
71.20M |
70.29M |
Cash Dividends to Common per Share |
|
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
Annual Cash Flow Statements for Cathay General Bancorp
This table details how cash moves in and out of Cathay General Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
3.30 |
468 |
-650 |
65 |
-6.51 |
827 |
1,029 |
-1,287 |
-334 |
211 |
Net Cash From Operating Activities |
|
177 |
234 |
249 |
337 |
435 |
320 |
334 |
467 |
385 |
329 |
Net Cash From Continuing Operating Activities |
|
177 |
234 |
249 |
337 |
435 |
320 |
334 |
467 |
385 |
329 |
Net Income / (Loss) Continuing Operations |
|
161 |
175 |
176 |
272 |
279 |
229 |
298 |
361 |
354 |
286 |
Consolidated Net Income / (Loss) |
|
161 |
175 |
176 |
272 |
279 |
229 |
298 |
361 |
354 |
286 |
Provision For Loan Losses |
|
-11 |
-15 |
-1.81 |
-4.50 |
-6.32 |
58 |
-16 |
15 |
26 |
39 |
Depreciation Expense |
|
7.57 |
7.49 |
7.27 |
7.31 |
6.76 |
7.66 |
7.96 |
9.96 |
8.37 |
7.18 |
Amortization Expense |
|
30 |
35 |
7.52 |
44 |
52 |
76 |
53 |
54 |
75 |
57 |
Non-Cash Adjustments to Reconcile Net Income |
|
-27 |
-15 |
2.20 |
16 |
73 |
1.69 |
16 |
7.50 |
2.33 |
14 |
Changes in Operating Assets and Liabilities, net |
|
16 |
47 |
58 |
2.21 |
30 |
-52 |
-25 |
20 |
-81 |
-74 |
Net Cash From Investing Activities |
|
-1,178 |
-853 |
-904 |
-1,134 |
-1,382 |
-242 |
-860 |
-1,849 |
-1,477 |
184 |
Net Cash From Continuing Investing Activities |
|
-1,178 |
-853 |
-904 |
-1,134 |
-1,382 |
-242 |
-860 |
-1,849 |
-1,477 |
184 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.52 |
-3.52 |
-3.19 |
-6.67 |
-7.13 |
-5.78 |
-3.73 |
-3.39 |
-3.40 |
-3.64 |
Purchase of Investment Securities |
|
-2,500 |
-2,078 |
-1,621 |
-1,695 |
-1,972 |
-1,097 |
-1,305 |
-2,075 |
-2,025 |
-1,440 |
Sale and/or Maturity of Investments |
|
1,325 |
1,228 |
715 |
568 |
597 |
861 |
449 |
229 |
552 |
1,628 |
Net Cash From Financing Activities |
|
1,004 |
1,087 |
4.83 |
863 |
940 |
750 |
1,554 |
95 |
759 |
-302 |
Net Cash From Continuing Financing Activities |
|
1,004 |
1,087 |
4.83 |
863 |
940 |
750 |
1,554 |
95 |
759 |
-302 |
Net Change in Deposits |
|
1,305 |
1,166 |
201 |
1,012 |
990 |
1,417 |
1,950 |
-129 |
820 |
361 |
Issuance of Debt |
|
5,092 |
3,555 |
4,898 |
5,130 |
4,381 |
1,450 |
50 |
5,480 |
14,035 |
6,968 |
Issuance of Common Equity |
|
4.18 |
2.28 |
2.53 |
2.82 |
3.37 |
9.78 |
3.56 |
3.72 |
3.49 |
2.93 |
Repayment of Debt |
|
-5,242 |
-3,480 |
-4,773 |
-5,053 |
-4,296 |
-2,003 |
-180 |
-5,015 |
-13,980 |
-7,448 |
Repurchase of Common Equity |
|
-59 |
-54 |
0.00 |
-43 |
-36 |
-24 |
-167 |
-141 |
-17 |
-85 |
Payment of Dividends |
|
-45 |
-59 |
-70 |
-83 |
-99 |
-99 |
-99 |
-101 |
-99 |
-98 |
Other Financing Activities, Net |
|
-51 |
-42 |
-254 |
-103 |
-2.31 |
-1.91 |
-2.63 |
-2.91 |
-4.49 |
-3.73 |
Cash Interest Paid |
|
73 |
82 |
81 |
117 |
183 |
162 |
75 |
106 |
485 |
662 |
Cash Income Taxes Paid |
|
69 |
39 |
77 |
66 |
62 |
45 |
93 |
97 |
70 |
56 |
Quarterly Cash Flow Statements for Cathay General Bancorp
This table details how cash moves in and out of Cathay General 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 |
Net Change in Cash & Equivalents |
|
109 |
-101 |
-29 |
349 |
-319 |
-334 |
347 |
-71 |
234 |
-299 |
Net Cash From Operating Activities |
|
189 |
101 |
121 |
91 |
107 |
66 |
88 |
73 |
81 |
87 |
Net Cash From Continuing Operating Activities |
|
189 |
101 |
121 |
91 |
107 |
66 |
88 |
73 |
81 |
87 |
Net Income / (Loss) Continuing Operations |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
Consolidated Net Income / (Loss) |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
Provision For Loan Losses |
|
2.00 |
1.40 |
8.10 |
9.16 |
7.00 |
1.72 |
1.90 |
7.76 |
15 |
15 |
Depreciation Expense |
|
2.27 |
3.11 |
2.05 |
2.35 |
2.00 |
1.97 |
1.89 |
1.81 |
1.77 |
1.72 |
Amortization Expense |
|
15 |
17 |
17 |
22 |
23 |
13 |
8.06 |
22 |
20 |
6.88 |
Non-Cash Adjustments to Reconcile Net Income |
|
5.50 |
2.75 |
-0.34 |
-8.38 |
8.21 |
2.84 |
11 |
1.05 |
-2.38 |
4.00 |
Changes in Operating Assets and Liabilities, net |
|
65 |
-20 |
-1.33 |
-28 |
-15 |
-36 |
-6.40 |
-26 |
-20 |
-20 |
Net Cash From Investing Activities |
|
-561 |
-201 |
-128 |
-618 |
-141 |
-590 |
37 |
82 |
145 |
-81 |
Net Cash From Continuing Investing Activities |
|
-561 |
-201 |
-128 |
-618 |
-141 |
-590 |
37 |
82 |
145 |
-81 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.86 |
-0.30 |
-0.30 |
-0.67 |
-0.67 |
-1.77 |
-0.92 |
-0.53 |
-1.21 |
-0.98 |
Purchase of Investment Securities |
|
-610 |
-284 |
-233 |
-692 |
-394 |
-706 |
-477 |
-127 |
-403 |
-433 |
Sale and/or Maturity of Investments |
|
50 |
83 |
105 |
75 |
253 |
118 |
515 |
210 |
549 |
353 |
Net Cash From Financing Activities |
|
482 |
-0.99 |
-22 |
876 |
-285 |
190 |
222 |
-226 |
7.05 |
-305 |
Net Cash From Continuing Financing Activities |
|
482 |
-0.99 |
-22 |
876 |
-285 |
190 |
222 |
-226 |
7.05 |
-305 |
Net Change in Deposits |
|
288 |
-70 |
144 |
448 |
539 |
-310 |
521 |
-73 |
171 |
-258 |
Issuance of Common Equity |
|
0.92 |
0.93 |
0.92 |
0.92 |
0.87 |
0.79 |
0.74 |
0.74 |
0.73 |
0.72 |
Repurchase of Common Equity |
|
-46 |
-32 |
-17 |
0.04 |
0.01 |
0.02 |
0.01 |
-25 |
-35 |
-24 |
Payment of Dividends |
|
-25 |
-25 |
-25 |
-25 |
-25 |
-25 |
-25 |
-25 |
-24 |
-24 |
Other Financing Activities, Net |
|
-0.85 |
-0.04 |
-0.01 |
-3.51 |
-0.01 |
-0.95 |
-0.02 |
-3.68 |
-0.01 |
-0.00 |
Cash Interest Paid |
|
25 |
53 |
87 |
117 |
133 |
148 |
155 |
168 |
171 |
168 |
Cash Income Taxes Paid |
|
20 |
37 |
0.00 |
49 |
12 |
10 |
0.28 |
33 |
8.16 |
15 |
Annual Balance Sheets for Cathay General Bancorp
This table presents Cathay General 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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
13,254 |
14,521 |
15,640 |
16,785 |
18,094 |
19,043 |
20,887 |
21,948 |
23,082 |
23,055 |
Cash and Due from Banks |
|
180 |
218 |
247 |
225 |
177 |
139 |
134 |
195 |
174 |
157 |
Interest Bearing Deposits at Other Banks |
|
537 |
967 |
293 |
375 |
417 |
1,282 |
- |
967 |
655 |
882 |
Trading Account Securities |
|
1,593 |
1,322 |
1,370 |
1,268 |
1,480 |
1,060 |
1,127 |
1,496 |
1,645 |
1,582 |
Loans and Leases, Net of Allowance |
|
10,016 |
11,077 |
12,744 |
13,872 |
14,952 |
15,475 |
-136 |
18,101 |
19,383 |
19,204 |
Loans and Leases |
|
10,155 |
11,196 |
12,867 |
13,994 |
15,075 |
15,642 |
- |
18,247 |
19,537 |
19,365 |
Allowance for Loan and Lease Losses |
|
139 |
119 |
123 |
122 |
123 |
167 |
136 |
146 |
155 |
162 |
Customer and Other Receivables |
|
40 |
12 |
13 |
23 |
11 |
14 |
8.11 |
2.37 |
3.26 |
14 |
Premises and Equipment, Net |
|
109 |
106 |
103 |
103 |
104 |
103 |
99 |
95 |
91 |
89 |
Goodwill |
|
372 |
372 |
372 |
372 |
372 |
372 |
372 |
376 |
376 |
376 |
Intangible Assets |
|
3.68 |
2.95 |
8.06 |
7.19 |
6.30 |
5.43 |
4.63 |
5.76 |
4.46 |
3.34 |
Other Assets |
|
403 |
444 |
518 |
540 |
575 |
592 |
302 |
711 |
750 |
748 |
Total Liabilities & Shareholders' Equity |
|
13,254 |
14,521 |
15,640 |
16,785 |
18,094 |
19,043 |
2,446 |
21,948 |
23,082 |
23,055 |
Total Liabilities |
|
11,506 |
12,692 |
13,667 |
14,663 |
15,800 |
16,625 |
0.00 |
19,474 |
20,345 |
20,209 |
Non-Interest Bearing Deposits |
|
2,033 |
2,478 |
2,783 |
2,857 |
2,871 |
3,365 |
- |
4,169 |
3,529 |
3,284 |
Interest Bearing Deposits |
|
8,476 |
9,197 |
9,907 |
10,845 |
11,821 |
12,744 |
- |
14,336 |
15,796 |
16,402 |
Bankers Acceptance Outstanding |
|
40 |
12 |
13 |
23 |
11 |
14 |
- |
2.37 |
3.26 |
14 |
Long-Term Debt |
|
413 |
487 |
642 |
737 |
818 |
293 |
- |
627 |
675 |
197 |
Other Long-Term Liabilities |
|
144 |
169 |
222 |
201 |
253 |
209 |
- |
340 |
341 |
312 |
Commitments & Contingencies |
|
- |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,748 |
1,829 |
1,973 |
2,122 |
2,294 |
2,418 |
2,446 |
2,474 |
2,737 |
2,846 |
Total Preferred & Common Equity |
|
1,748 |
1,829 |
1,973 |
2,122 |
2,294 |
2,418 |
2,446 |
2,474 |
2,737 |
2,846 |
Total Common Equity |
|
1,748 |
1,829 |
1,973 |
2,122 |
2,294 |
2,418 |
2,446 |
2,474 |
2,737 |
2,846 |
Common Stock |
|
882 |
896 |
934 |
943 |
951 |
966 |
973 |
982 |
989 |
995 |
Retained Earnings |
|
1,060 |
1,175 |
1,282 |
1,479 |
1,659 |
1,789 |
1,985 |
2,245 |
2,500 |
2,688 |
Treasury Stock |
|
-185 |
-240 |
-240 |
-282 |
-319 |
-342 |
-509 |
-651 |
-667 |
-752 |
Accumulated Other Comprehensive Income / (Loss) |
|
-8.43 |
-3.72 |
-2.51 |
-18 |
2.30 |
5.31 |
-3.07 |
-102 |
-85 |
-86 |
Quarterly Balance Sheets for Cathay General Bancorp
This table presents Cathay General 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
21,890 |
22,032 |
23,028 |
22,845 |
23,405 |
23,235 |
23,274 |
Cash and Due from Banks |
|
200 |
252 |
188 |
146 |
165 |
160 |
183 |
Interest Bearing Deposits at Other Banks |
|
1,063 |
- |
1,294 |
1,017 |
1,011 |
945 |
1,156 |
Trading Account Securities |
|
1,438 |
1,568 |
1,525 |
1,540 |
1,685 |
1,680 |
1,549 |
Loans and Leases, Net of Allowance |
|
17,951 |
-145 |
18,788 |
18,860 |
19,263 |
19,193 |
19,210 |
Loans and Leases |
|
18,100 |
- |
18,943 |
19,014 |
19,418 |
19,347 |
19,374 |
Allowance for Loan and Lease Losses |
|
149 |
145 |
155 |
155 |
155 |
153 |
164 |
Customer and Other Receivables |
|
6.90 |
6.55 |
4.36 |
17 |
17 |
16 |
12 |
Premises and Equipment, Net |
|
96 |
93 |
92 |
91 |
90 |
89 |
89 |
Goodwill |
|
376 |
376 |
376 |
376 |
376 |
376 |
376 |
Intangible Assets |
|
6.95 |
5.56 |
4.99 |
4.73 |
4.13 |
3.86 |
3.59 |
Other Assets |
|
752 |
366 |
756 |
793 |
771 |
771 |
696 |
Total Liabilities & Shareholders' Equity |
|
21,890 |
22,032 |
23,028 |
22,845 |
23,405 |
23,235 |
23,274 |
Total Liabilities |
|
19,471 |
0.00 |
20,426 |
20,206 |
20,627 |
20,442 |
20,444 |
Non-Interest Bearing Deposits |
|
4,398 |
- |
3,561 |
3,623 |
3,290 |
3,162 |
3,254 |
Interest Bearing Deposits |
|
14,178 |
- |
15,536 |
16,012 |
16,557 |
16,611 |
16,690 |
Bankers Acceptance Outstanding |
|
6.90 |
- |
4.36 |
17 |
17 |
16 |
12 |
Long-Term Debt |
|
502 |
- |
957 |
157 |
402 |
302 |
197 |
Other Long-Term Liabilities |
|
386 |
- |
368 |
397 |
362 |
351 |
291 |
Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,420 |
2,542 |
2,603 |
2,639 |
2,778 |
2,793 |
2,830 |
Total Preferred & Common Equity |
|
2,420 |
2,542 |
2,603 |
2,639 |
2,778 |
2,793 |
2,830 |
Total Common Equity |
|
2,420 |
2,542 |
2,603 |
2,639 |
2,778 |
2,793 |
2,830 |
Common Stock |
|
979 |
984 |
984 |
987 |
990 |
990 |
992 |
Retained Earnings |
|
2,172 |
2,316 |
2,385 |
2,443 |
2,547 |
2,589 |
2,632 |
Treasury Stock |
|
-619 |
-667 |
-667 |
-667 |
-667 |
-693 |
-728 |
Accumulated Other Comprehensive Income / (Loss) |
|
-113 |
-91 |
-99 |
-124 |
-92 |
-93 |
-66 |
Annual Metrics And Ratios for Cathay General Bancorp
This table displays calculated financial ratios and metrics derived from Cathay General Bancorp's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.59% |
9.41% |
17.90% |
12.33% |
3.69% |
-3.99% |
9.65% |
21.18% |
2.47% |
-9.92% |
EBITDA Growth |
|
12.09% |
10.08% |
9.87% |
24.21% |
4.97% |
-17.39% |
31.40% |
21.16% |
-9.25% |
-21.67% |
EBIT Growth |
|
0.59% |
9.55% |
23.17% |
13.20% |
3.46% |
-27.31% |
50.35% |
23.75% |
-14.59% |
-21.32% |
NOPAT Growth |
|
16.89% |
8.68% |
0.54% |
54.44% |
2.67% |
-18.01% |
30.34% |
20.90% |
-1.81% |
-19.24% |
Net Income Growth |
|
16.89% |
8.68% |
0.54% |
54.44% |
2.67% |
-18.01% |
30.34% |
20.90% |
-1.81% |
-19.24% |
EPS Growth |
|
15.12% |
10.61% |
-0.91% |
53.46% |
4.50% |
-17.53% |
32.40% |
27.11% |
0.62% |
-18.72% |
Operating Cash Flow Growth |
|
17.74% |
32.66% |
6.17% |
35.22% |
29.25% |
-26.44% |
4.49% |
39.79% |
-17.68% |
-14.45% |
Free Cash Flow Firm Growth |
|
-50.69% |
-67.70% |
79.96% |
1.37% |
-100.29% |
174,102.65% |
-2,825.26% |
201.51% |
-99.76% |
1,408.91% |
Invested Capital Growth |
|
-2.16% |
4.09% |
1.86% |
5.29% |
9.78% |
-13.61% |
670.45% |
-85.15% |
10.02% |
-10.81% |
Revenue Q/Q Growth |
|
3.27% |
2.06% |
4.97% |
2.26% |
-1.02% |
0.24% |
3.82% |
5.14% |
-1.06% |
-2.51% |
EBITDA Q/Q Growth |
|
4.08% |
-0.27% |
4.43% |
10.66% |
-4.18% |
0.36% |
3.03% |
6.94% |
-6.33% |
-5.59% |
EBIT Q/Q Growth |
|
0.74% |
2.60% |
4.29% |
1.56% |
0.53% |
-0.95% |
4.76% |
7.44% |
-8.66% |
-1.93% |
NOPAT Q/Q Growth |
|
3.78% |
3.90% |
-11.14% |
16.60% |
0.99% |
1.56% |
1.51% |
6.58% |
-4.08% |
-0.81% |
Net Income Q/Q Growth |
|
3.78% |
3.90% |
-11.14% |
16.60% |
0.99% |
1.56% |
1.51% |
6.58% |
-4.08% |
-0.81% |
EPS Q/Q Growth |
|
3.13% |
4.78% |
-11.79% |
17.25% |
1.16% |
1.77% |
2.43% |
7.81% |
-3.95% |
-0.50% |
Operating Cash Flow Q/Q Growth |
|
3.91% |
5.00% |
32.80% |
-7.70% |
3.33% |
-7.08% |
3.06% |
1.00% |
-8.47% |
6.82% |
Free Cash Flow Firm Q/Q Growth |
|
-65.12% |
115.05% |
-66.55% |
-67.15% |
99.68% |
27.44% |
-4,398.53% |
42,454.67% |
-91.24% |
1,062.86% |
Invested Capital Q/Q Growth |
|
9.19% |
-10.57% |
-3.05% |
8.15% |
3.33% |
-1.33% |
695.50% |
6.14% |
22.05% |
0.51% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
62.77% |
63.15% |
58.85% |
65.07% |
65.88% |
56.68% |
67.92% |
67.91% |
60.14% |
52.30% |
EBIT Margin |
|
53.61% |
53.67% |
56.07% |
56.51% |
56.38% |
42.69% |
58.53% |
59.78% |
49.82% |
43.52% |
Profit (Net Income) Margin |
|
39.06% |
38.80% |
33.09% |
45.50% |
45.05% |
38.47% |
45.73% |
45.62% |
43.72% |
39.19% |
Tax Burden Percent |
|
72.87% |
72.30% |
59.01% |
80.51% |
79.90% |
90.11% |
78.12% |
76.32% |
87.75% |
90.06% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
27.13% |
27.70% |
40.99% |
19.49% |
20.10% |
9.89% |
21.88% |
23.68% |
12.25% |
9.94% |
Return on Invested Capital (ROIC) |
|
6.22% |
6.70% |
6.54% |
9.76% |
9.31% |
7.83% |
2.53% |
3.01% |
10.88% |
8.86% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.22% |
6.70% |
6.54% |
9.76% |
9.31% |
7.83% |
2.53% |
3.01% |
10.88% |
8.86% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.39% |
3.09% |
2.72% |
3.52% |
3.33% |
1.89% |
9.74% |
11.65% |
2.72% |
1.38% |
Return on Equity (ROE) |
|
9.62% |
9.79% |
9.26% |
13.28% |
12.64% |
9.71% |
12.26% |
14.66% |
13.59% |
10.25% |
Cash Return on Invested Capital (CROIC) |
|
8.40% |
2.69% |
4.70% |
4.60% |
-0.01% |
22.43% |
-151.52% |
151.30% |
1.33% |
20.29% |
Operating Return on Assets (OROA) |
|
1.79% |
1.74% |
1.98% |
2.08% |
2.00% |
1.37% |
1.91% |
2.21% |
1.79% |
1.38% |
Return on Assets (ROA) |
|
1.30% |
1.26% |
1.17% |
1.68% |
1.60% |
1.23% |
1.49% |
1.68% |
1.57% |
1.24% |
Return on Common Equity (ROCE) |
|
9.62% |
9.79% |
9.26% |
13.28% |
12.64% |
9.71% |
12.26% |
14.66% |
13.59% |
10.25% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.22% |
9.58% |
8.92% |
12.81% |
12.17% |
9.46% |
12.19% |
14.58% |
12.94% |
10.05% |
Net Operating Profit after Tax (NOPAT) |
|
161 |
175 |
176 |
272 |
279 |
229 |
298 |
361 |
354 |
286 |
NOPAT Margin |
|
39.06% |
38.80% |
33.09% |
45.50% |
45.05% |
38.47% |
45.73% |
45.62% |
43.72% |
39.19% |
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% |
SG&A Expenses to Revenue |
|
31.38% |
30.91% |
29.72% |
29.59% |
29.57% |
29.57% |
28.69% |
25.17% |
26.48% |
32.02% |
Operating Expenses to Revenue |
|
49.15% |
49.79% |
44.40% |
44.25% |
44.75% |
47.65% |
43.92% |
38.38% |
46.97% |
51.35% |
Earnings before Interest and Taxes (EBIT) |
|
221 |
242 |
298 |
338 |
349 |
254 |
382 |
473 |
404 |
318 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
259 |
285 |
313 |
389 |
408 |
337 |
443 |
537 |
487 |
382 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.11 |
1.29 |
1.38 |
1.05 |
1.12 |
0.94 |
1.24 |
1.14 |
1.14 |
1.18 |
Price to Tangible Book Value (P/TBV) |
|
1.41 |
1.62 |
1.71 |
1.28 |
1.35 |
1.12 |
1.47 |
1.34 |
1.32 |
1.36 |
Price to Revenue (P/Rev) |
|
4.71 |
5.21 |
5.13 |
3.74 |
4.16 |
3.83 |
4.66 |
3.55 |
3.84 |
4.61 |
Price to Earnings (P/E) |
|
12.05 |
13.43 |
15.51 |
8.22 |
9.24 |
9.95 |
10.20 |
7.79 |
8.79 |
11.77 |
Dividend Yield |
|
2.34% |
2.52% |
2.57% |
3.74% |
3.83% |
4.34% |
3.22% |
3.60% |
3.18% |
2.88% |
Earnings Yield |
|
8.30% |
7.45% |
6.45% |
12.17% |
10.82% |
10.05% |
9.81% |
12.84% |
11.38% |
8.50% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.80 |
0.75 |
1.08 |
0.83 |
0.90 |
0.42 |
0.14 |
0.73 |
0.87 |
0.83 |
Enterprise Value to Revenue (EV/Rev) |
|
4.94 |
4.44 |
5.51 |
3.97 |
4.57 |
1.93 |
4.46 |
2.88 |
3.65 |
3.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.87 |
7.03 |
9.37 |
6.09 |
6.93 |
3.41 |
6.56 |
4.23 |
6.07 |
6.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.21 |
8.27 |
9.83 |
7.02 |
8.10 |
4.53 |
7.62 |
4.81 |
7.33 |
7.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.64 |
11.44 |
16.66 |
8.72 |
10.14 |
5.02 |
9.75 |
6.30 |
8.35 |
8.82 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.52 |
8.54 |
11.79 |
7.04 |
6.51 |
3.59 |
8.70 |
4.86 |
7.69 |
7.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.36 |
28.50 |
23.19 |
18.49 |
0.00 |
1.75 |
0.00 |
0.13 |
68.15 |
3.85 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.47 |
0.46 |
0.38 |
0.35 |
0.37 |
0.12 |
0.00 |
0.25 |
0.25 |
0.07 |
Long-Term Debt to Equity |
|
0.24 |
0.27 |
0.33 |
0.35 |
0.36 |
0.12 |
0.00 |
0.25 |
0.25 |
0.07 |
Financial Leverage |
|
0.55 |
0.46 |
0.42 |
0.36 |
0.36 |
0.24 |
3.85 |
3.88 |
0.25 |
0.16 |
Leverage Ratio |
|
7.39 |
7.77 |
7.93 |
7.92 |
7.90 |
7.88 |
8.21 |
8.71 |
8.64 |
8.26 |
Compound Leverage Factor |
|
7.39 |
7.77 |
7.93 |
7.92 |
7.90 |
7.88 |
8.21 |
8.71 |
8.64 |
8.26 |
Debt to Total Capital |
|
31.74% |
31.40% |
27.32% |
25.77% |
26.89% |
10.80% |
0.00% |
20.21% |
19.78% |
6.47% |
Short-Term Debt to Total Capital |
|
15.62% |
13.13% |
3.68% |
0.00% |
0.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
16.12% |
18.26% |
23.63% |
25.77% |
26.07% |
10.80% |
0.00% |
20.21% |
19.78% |
6.47% |
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% |
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% |
Common Equity to Total Capital |
|
68.26% |
68.60% |
72.68% |
74.23% |
73.11% |
89.20% |
100.00% |
79.79% |
80.22% |
93.53% |
Debt to EBITDA |
|
3.14 |
2.94 |
2.37 |
1.89 |
2.07 |
0.87 |
0.00 |
1.17 |
1.39 |
0.52 |
Net Debt to EBITDA |
|
0.37 |
-1.22 |
0.64 |
0.35 |
0.61 |
-3.35 |
0.00 |
-1.00 |
-0.32 |
-2.21 |
Long-Term Debt to EBITDA |
|
1.59 |
1.71 |
2.05 |
1.89 |
2.00 |
0.87 |
0.00 |
1.17 |
1.39 |
0.52 |
Debt to NOPAT |
|
5.04 |
4.78 |
4.21 |
2.71 |
3.02 |
1.28 |
0.00 |
1.74 |
1.91 |
0.69 |
Net Debt to NOPAT |
|
0.59 |
-1.99 |
1.15 |
0.50 |
0.90 |
-4.93 |
0.00 |
-1.49 |
-0.43 |
-2.95 |
Long-Term Debt to NOPAT |
|
2.56 |
2.78 |
3.64 |
2.71 |
2.93 |
1.28 |
0.00 |
1.74 |
1.91 |
0.69 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
218 |
70 |
126 |
128 |
-0.38 |
656 |
-17,877 |
18,147 |
43 |
655 |
Operating Cash Flow to CapEx |
|
6,059.57% |
6,676.22% |
0.00% |
5,045.55% |
6,098.12% |
5,537.47% |
8,967.73% |
13,786.34% |
11,312.61% |
9,052.67% |
Free Cash Flow to Firm to Interest Expense |
|
2.94 |
0.87 |
1.57 |
1.05 |
0.00 |
4.42 |
-260.01 |
154.33 |
0.09 |
0.99 |
Operating Cash Flow to Interest Expense |
|
2.39 |
2.89 |
3.09 |
2.76 |
2.24 |
2.16 |
4.86 |
3.97 |
0.77 |
0.50 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.35 |
2.84 |
3.12 |
2.70 |
2.20 |
2.12 |
4.81 |
3.95 |
0.76 |
0.49 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
3.95 |
4.21 |
5.10 |
5.79 |
5.97 |
5.74 |
6.45 |
8.14 |
8.72 |
8.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,561 |
2,665 |
2,715 |
2,859 |
3,138 |
2,711 |
20,887 |
3,101 |
3,411 |
3,043 |
Invested Capital Turnover |
|
0.16 |
0.17 |
0.20 |
0.21 |
0.21 |
0.20 |
0.06 |
0.07 |
0.25 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
-56 |
105 |
50 |
144 |
280 |
-427 |
18,176 |
-17,786 |
311 |
-369 |
Enterprise Value (EV) |
|
2,036 |
2,003 |
2,933 |
2,370 |
2,830 |
1,150 |
2,908 |
2,273 |
2,958 |
2,522 |
Market Capitalization |
|
1,941 |
2,351 |
2,731 |
2,234 |
2,580 |
2,278 |
3,042 |
2,808 |
3,112 |
3,365 |
Book Value per Share |
|
$21.58 |
$23.18 |
$24.42 |
$26.17 |
$28.78 |
$30.36 |
$31.68 |
$33.25 |
$37.71 |
$39.97 |
Tangible Book Value per Share |
|
$16.94 |
$18.42 |
$19.71 |
$21.49 |
$24.04 |
$25.62 |
$26.80 |
$28.12 |
$32.47 |
$34.64 |
Total Capital |
|
2,561 |
2,665 |
2,715 |
2,859 |
3,138 |
2,711 |
2,446 |
3,101 |
3,411 |
3,043 |
Total Debt |
|
813 |
837 |
742 |
737 |
844 |
293 |
0.00 |
627 |
675 |
197 |
Total Long-Term Debt |
|
413 |
487 |
642 |
737 |
818 |
293 |
0.00 |
627 |
675 |
197 |
Net Debt |
|
96 |
-348 |
202 |
136 |
250 |
-1,128 |
-134 |
-536 |
-154 |
-843 |
Capital Expenditures (CapEx) |
|
2.92 |
3.51 |
-2.41 |
6.67 |
7.13 |
5.78 |
3.73 |
3.39 |
3.40 |
3.64 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
813 |
837 |
742 |
737 |
844 |
293 |
18,440 |
627 |
675 |
197 |
Total Depreciation and Amortization (D&A) |
|
38 |
43 |
15 |
51 |
59 |
83 |
61 |
64 |
84 |
64 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.00 |
$2.21 |
$2.19 |
$3.35 |
$3.49 |
$2.88 |
$3.81 |
$4.85 |
$4.88 |
$3.97 |
Adjusted Weighted Average Basic Shares Outstanding |
|
80.56M |
79.15M |
80.26M |
81.13M |
80.00M |
79.58M |
78.27M |
74.34M |
72.57M |
72.07M |
Adjusted Diluted Earnings per Share |
|
$1.98 |
$2.19 |
$2.17 |
$3.33 |
$3.48 |
$2.87 |
$3.80 |
$4.83 |
$4.86 |
$3.95 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
81.29M |
79.93M |
81.00M |
81.61M |
80.25M |
79.78M |
78.57M |
74.66M |
72.86M |
72.33M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
79.60M |
79.62M |
81.12M |
80.48M |
79.65M |
79.51M |
75.29M |
72.56M |
72.67M |
70.29M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
161 |
175 |
178 |
274 |
279 |
229 |
300 |
364 |
355 |
286 |
Normalized NOPAT Margin |
|
39.06% |
38.80% |
33.55% |
45.78% |
45.05% |
38.47% |
45.99% |
46.02% |
43.79% |
39.19% |
Pre Tax Income Margin |
|
53.61% |
53.67% |
56.07% |
56.51% |
56.38% |
42.69% |
58.53% |
59.78% |
49.82% |
43.52% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.99 |
2.98 |
3.71 |
2.77 |
1.80 |
1.71 |
5.55 |
4.02 |
0.81 |
0.48 |
NOPAT to Interest Expense |
|
2.18 |
2.16 |
2.19 |
2.23 |
1.44 |
1.54 |
4.34 |
3.07 |
0.71 |
0.43 |
EBIT Less CapEx to Interest Expense |
|
2.95 |
2.94 |
3.74 |
2.71 |
1.76 |
1.67 |
5.50 |
3.99 |
0.80 |
0.48 |
NOPAT Less CapEx to Interest Expense |
|
2.14 |
2.11 |
2.22 |
2.17 |
1.40 |
1.50 |
4.28 |
3.04 |
0.70 |
0.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
28.11% |
33.85% |
39.70% |
30.69% |
35.51% |
43.12% |
33.30% |
27.99% |
27.85% |
34.26% |
Augmented Payout Ratio |
|
64.98% |
64.94% |
39.70% |
46.37% |
48.52% |
53.43% |
89.31% |
67.18% |
32.56% |
63.88% |
Quarterly Metrics And Ratios for Cathay General Bancorp
This table displays calculated financial ratios and metrics derived from Cathay General 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 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
25.93% |
22.05% |
15.19% |
7.83% |
-6.72% |
-4.05% |
-15.24% |
-12.76% |
-2.05% |
-9.14% |
EBITDA Growth |
|
44.05% |
29.98% |
19.31% |
1.03% |
-20.31% |
-28.33% |
-32.90% |
-24.58% |
-14.70% |
-11.87% |
EBIT Growth |
|
45.38% |
33.20% |
17.65% |
-9.27% |
-28.85% |
-29.14% |
-30.63% |
-29.31% |
-15.51% |
-6.72% |
NOPAT Growth |
|
36.79% |
29.57% |
27.96% |
4.77% |
-16.83% |
-15.45% |
-25.59% |
-28.31% |
-18.04% |
-2.82% |
Net Income Growth |
|
36.79% |
29.57% |
27.96% |
4.77% |
-16.83% |
-15.45% |
-25.59% |
-28.31% |
-18.04% |
-2.82% |
EPS Growth |
|
43.01% |
35.71% |
33.33% |
8.47% |
-15.04% |
-15.04% |
-25.76% |
-28.13% |
-16.81% |
-1.77% |
Operating Cash Flow Growth |
|
164.88% |
4.78% |
40.15% |
-0.34% |
-43.20% |
-35.09% |
-27.23% |
-19.59% |
-24.13% |
31.92% |
Free Cash Flow Firm Growth |
|
-201.17% |
198.80% |
-11,395.83% |
-2,333.31% |
205.99% |
-101.28% |
197.79% |
166.52% |
-178.89% |
296.81% |
Invested Capital Growth |
|
11.26% |
-85.15% |
752.46% |
33.41% |
-4.32% |
10.02% |
-85.57% |
-13.04% |
8.30% |
-10.81% |
Revenue Q/Q Growth |
|
9.29% |
3.13% |
-3.38% |
-0.99% |
-5.46% |
6.08% |
-14.64% |
1.91% |
6.16% |
-1.60% |
EBITDA Q/Q Growth |
|
16.72% |
2.50% |
-4.96% |
-4.95% |
-7.93% |
-7.82% |
-23.69% |
6.84% |
4.13% |
-4.76% |
EBIT Q/Q Growth |
|
14.90% |
0.97% |
-12.10% |
-11.03% |
-9.90% |
0.56% |
-13.95% |
-9.33% |
7.68% |
11.02% |
NOPAT Q/Q Growth |
|
11.30% |
-1.45% |
-1.63% |
-2.90% |
-11.64% |
0.19% |
-13.44% |
-6.45% |
1.03% |
18.79% |
Net Income Q/Q Growth |
|
11.30% |
-1.45% |
-1.63% |
-2.90% |
-11.64% |
0.19% |
-13.44% |
-6.45% |
1.03% |
18.79% |
EPS Q/Q Growth |
|
12.71% |
0.00% |
-0.75% |
-3.03% |
-11.72% |
0.00% |
-13.27% |
-6.12% |
2.17% |
18.09% |
Operating Cash Flow Q/Q Growth |
|
107.18% |
-46.21% |
19.46% |
-25.16% |
18.09% |
-38.54% |
33.97% |
-17.30% |
11.43% |
6.86% |
Free Cash Flow Firm Q/Q Growth |
|
-650.44% |
9,192.39% |
-208.21% |
95.88% |
126.12% |
-209.46% |
8,392.55% |
-97.19% |
-130.98% |
373.07% |
Invested Capital Q/Q Growth |
|
9.50% |
6.14% |
610.52% |
-83.84% |
-21.47% |
22.05% |
-6.79% |
-2.66% |
-2.20% |
0.51% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
71.02% |
70.58% |
64.89% |
62.30% |
60.67% |
52.72% |
51.37% |
53.86% |
52.83% |
51.14% |
EBIT Margin |
|
62.69% |
61.37% |
55.83% |
50.17% |
47.81% |
45.32% |
45.69% |
40.65% |
41.24% |
46.53% |
Profit (Net Income) Margin |
|
47.75% |
45.63% |
46.45% |
45.55% |
42.57% |
40.21% |
40.78% |
37.43% |
35.62% |
43.01% |
Tax Burden Percent |
|
76.17% |
74.35% |
83.20% |
90.80% |
89.05% |
88.72% |
89.24% |
92.08% |
86.39% |
92.43% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.83% |
25.65% |
16.80% |
9.20% |
10.95% |
11.28% |
10.76% |
7.92% |
13.61% |
7.57% |
Return on Invested Capital (ROIC) |
|
12.94% |
3.01% |
3.09% |
12.18% |
12.19% |
10.00% |
2.52% |
8.47% |
9.16% |
9.72% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.94% |
3.01% |
3.09% |
12.18% |
12.19% |
10.00% |
2.52% |
8.47% |
9.16% |
9.72% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.76% |
11.65% |
12.22% |
2.89% |
1.59% |
2.50% |
9.42% |
1.97% |
0.59% |
1.52% |
Return on Equity (ROE) |
|
14.71% |
14.66% |
15.30% |
15.07% |
13.78% |
12.50% |
11.93% |
10.44% |
9.75% |
11.24% |
Cash Return on Invested Capital (CROIC) |
|
1.54% |
151.30% |
-154.90% |
-16.23% |
17.33% |
1.33% |
152.16% |
23.06% |
1.93% |
20.29% |
Operating Return on Assets (OROA) |
|
2.26% |
2.27% |
2.13% |
1.89% |
1.75% |
1.63% |
1.57% |
1.32% |
1.34% |
1.47% |
Return on Assets (ROA) |
|
1.72% |
1.68% |
1.77% |
1.71% |
1.56% |
1.45% |
1.40% |
1.22% |
1.16% |
1.36% |
Return on Common Equity (ROCE) |
|
14.71% |
14.66% |
15.30% |
15.07% |
13.78% |
12.50% |
11.93% |
10.44% |
9.75% |
11.24% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.98% |
0.00% |
15.01% |
14.83% |
13.99% |
0.00% |
11.86% |
10.85% |
10.19% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
NOPAT Margin |
|
47.75% |
45.63% |
46.45% |
45.55% |
42.57% |
40.21% |
40.78% |
37.43% |
35.62% |
43.01% |
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% |
SG&A Expenses to Revenue |
|
23.94% |
23.44% |
25.41% |
25.85% |
28.02% |
26.75% |
34.50% |
31.83% |
30.34% |
31.60% |
Operating Expenses to Revenue |
|
36.35% |
37.97% |
40.25% |
45.36% |
48.57% |
53.84% |
53.22% |
55.65% |
51.11% |
45.70% |
Earnings before Interest and Taxes (EBIT) |
|
130 |
131 |
115 |
103 |
93 |
93 |
80 |
73 |
78 |
87 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
147 |
151 |
134 |
127 |
117 |
108 |
90 |
96 |
100 |
95 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.11 |
1.14 |
0.94 |
0.86 |
0.92 |
1.14 |
0.98 |
0.98 |
1.10 |
1.18 |
Price to Tangible Book Value (P/TBV) |
|
1.32 |
1.34 |
1.10 |
1.01 |
1.08 |
1.32 |
1.14 |
1.14 |
1.26 |
1.36 |
Price to Revenue (P/Rev) |
|
3.57 |
3.55 |
2.92 |
2.70 |
2.97 |
3.84 |
3.50 |
3.65 |
4.14 |
4.61 |
Price to Earnings (P/E) |
|
7.94 |
7.79 |
6.25 |
5.83 |
6.59 |
8.79 |
8.26 |
9.06 |
10.75 |
11.77 |
Dividend Yield |
|
3.77% |
3.60% |
4.14% |
4.39% |
4.05% |
3.18% |
3.63% |
3.61% |
3.17% |
2.88% |
Earnings Yield |
|
12.59% |
12.84% |
15.99% |
17.15% |
15.16% |
11.38% |
12.10% |
11.04% |
9.30% |
8.50% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.66 |
0.73 |
0.10 |
0.48 |
0.51 |
0.87 |
0.61 |
0.63 |
0.65 |
0.83 |
Enterprise Value to Revenue (EV/Rev) |
|
2.56 |
2.88 |
2.61 |
2.07 |
1.74 |
3.65 |
2.50 |
2.58 |
2.62 |
3.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.84 |
4.23 |
3.89 |
3.13 |
2.75 |
6.07 |
4.30 |
4.61 |
4.84 |
6.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.38 |
4.81 |
4.36 |
3.60 |
3.23 |
7.33 |
5.29 |
5.75 |
6.05 |
7.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.69 |
6.30 |
5.59 |
4.47 |
3.87 |
8.35 |
5.91 |
6.41 |
6.79 |
8.82 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.16 |
4.86 |
4.25 |
3.44 |
3.40 |
7.69 |
5.54 |
5.82 |
6.35 |
7.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
45.17 |
0.13 |
0.00 |
0.00 |
2.88 |
68.15 |
0.10 |
2.53 |
34.76 |
3.85 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
0.25 |
0.00 |
0.37 |
0.06 |
0.25 |
0.14 |
0.11 |
0.07 |
0.07 |
Long-Term Debt to Equity |
|
0.21 |
0.25 |
0.00 |
0.37 |
0.06 |
0.25 |
0.14 |
0.11 |
0.07 |
0.07 |
Financial Leverage |
|
0.14 |
3.88 |
3.96 |
0.24 |
0.13 |
0.25 |
3.74 |
0.23 |
0.06 |
0.16 |
Leverage Ratio |
|
8.55 |
8.71 |
8.64 |
8.79 |
8.84 |
8.64 |
8.54 |
8.57 |
8.43 |
8.26 |
Compound Leverage Factor |
|
8.55 |
8.71 |
8.64 |
8.79 |
8.84 |
8.64 |
8.54 |
8.57 |
8.43 |
8.26 |
Debt to Total Capital |
|
17.18% |
20.21% |
0.00% |
26.88% |
5.60% |
19.78% |
12.63% |
9.76% |
6.50% |
6.47% |
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% |
Long-Term Debt to Total Capital |
|
17.18% |
20.21% |
0.00% |
26.88% |
5.60% |
19.78% |
12.63% |
9.76% |
6.50% |
6.47% |
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% |
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% |
Common Equity to Total Capital |
|
82.82% |
79.79% |
100.00% |
73.12% |
94.40% |
80.22% |
87.37% |
90.24% |
93.50% |
93.53% |
Debt to EBITDA |
|
1.00 |
1.17 |
0.00 |
1.74 |
0.30 |
1.39 |
0.89 |
0.72 |
0.49 |
0.52 |
Net Debt to EBITDA |
|
-1.52 |
-1.00 |
0.00 |
-0.96 |
-1.94 |
-0.32 |
-1.71 |
-1.91 |
-2.82 |
-2.21 |
Long-Term Debt to EBITDA |
|
1.00 |
1.17 |
0.00 |
1.74 |
0.30 |
1.39 |
0.89 |
0.72 |
0.49 |
0.52 |
Debt to NOPAT |
|
1.48 |
1.74 |
0.00 |
2.48 |
0.42 |
1.91 |
1.22 |
1.00 |
0.68 |
0.69 |
Net Debt to NOPAT |
|
-2.25 |
-1.49 |
0.00 |
-1.36 |
-2.73 |
-0.43 |
-2.35 |
-2.65 |
-3.96 |
-2.95 |
Long-Term Debt to NOPAT |
|
1.48 |
1.74 |
0.00 |
2.48 |
0.42 |
1.91 |
1.22 |
1.00 |
0.68 |
0.69 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
-197 |
17,884 |
-19,351 |
-798 |
208 |
-228 |
18,923 |
531 |
-164 |
449 |
Operating Cash Flow to CapEx |
|
21,818.52% |
34,140.40% |
41,073.22% |
13,595.35% |
15,958.57% |
3,722.45% |
9,625.55% |
13,680.49% |
6,742.57% |
8,841.14% |
Free Cash Flow to Firm to Interest Expense |
|
-6.90 |
288.57 |
-208.19 |
-6.73 |
1.51 |
-1.51 |
115.34 |
3.17 |
-0.97 |
2.83 |
Operating Cash Flow to Interest Expense |
|
6.62 |
1.64 |
1.30 |
0.76 |
0.78 |
0.44 |
0.54 |
0.44 |
0.48 |
0.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.59 |
1.63 |
1.30 |
0.76 |
0.77 |
0.42 |
0.53 |
0.43 |
0.47 |
0.54 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
7.64 |
8.14 |
8.52 |
8.78 |
8.74 |
8.72 |
8.48 |
8.29 |
8.31 |
8.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,921 |
3,101 |
22,032 |
3,559 |
2,795 |
3,411 |
3,180 |
3,095 |
3,027 |
3,043 |
Invested Capital Turnover |
|
0.27 |
0.07 |
0.07 |
0.27 |
0.29 |
0.25 |
0.06 |
0.23 |
0.26 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
296 |
-17,786 |
19,447 |
891 |
-126 |
311 |
-18,852 |
-464 |
232 |
-369 |
Enterprise Value (EV) |
|
1,926 |
2,273 |
2,134 |
1,724 |
1,428 |
2,958 |
1,949 |
1,943 |
1,958 |
2,522 |
Market Capitalization |
|
2,688 |
2,808 |
2,386 |
2,250 |
2,435 |
3,112 |
2,723 |
2,747 |
3,100 |
3,365 |
Book Value per Share |
|
$32.49 |
$33.25 |
$35.04 |
$35.88 |
$36.36 |
$37.71 |
$38.23 |
$38.36 |
$39.22 |
$39.97 |
Tangible Book Value per Share |
|
$27.35 |
$28.12 |
$29.78 |
$30.63 |
$31.12 |
$32.47 |
$33.00 |
$33.15 |
$33.96 |
$34.64 |
Total Capital |
|
2,921 |
3,101 |
2,542 |
3,559 |
2,795 |
3,411 |
3,180 |
3,095 |
3,027 |
3,043 |
Total Debt |
|
502 |
627 |
0.00 |
957 |
157 |
675 |
402 |
302 |
197 |
197 |
Total Long-Term Debt |
|
502 |
627 |
0.00 |
957 |
157 |
675 |
402 |
302 |
197 |
197 |
Net Debt |
|
-762 |
-536 |
-252 |
-526 |
-1,006 |
-154 |
-774 |
-803 |
-1,142 |
-843 |
Capital Expenditures (CapEx) |
|
0.86 |
0.30 |
0.30 |
0.67 |
0.67 |
1.77 |
0.92 |
0.53 |
1.21 |
0.98 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
502 |
627 |
19,489 |
957 |
157 |
675 |
402 |
302 |
197 |
197 |
Total Depreciation and Amortization (D&A) |
|
17 |
20 |
19 |
25 |
25 |
15 |
9.95 |
24 |
22 |
8.60 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.35 |
$1.32 |
$1.32 |
$1.29 |
$1.14 |
$1.13 |
$0.98 |
$0.92 |
$0.94 |
$1.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
73.16M |
74.34M |
72.53M |
72.54M |
72.57M |
72.57M |
72.67M |
72.66M |
71.79M |
72.07M |
Adjusted Diluted Earnings per Share |
|
$1.35 |
$1.33 |
$1.32 |
$1.28 |
$1.13 |
$1.13 |
$0.98 |
$0.92 |
$0.94 |
$1.11 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
73.44M |
74.66M |
72.90M |
72.75M |
72.89M |
72.86M |
72.97M |
72.83M |
72.03M |
72.33M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
74.41M |
72.56M |
72.54M |
72.56M |
72.65M |
72.67M |
72.81M |
72.17M |
71.20M |
70.29M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
99 |
98 |
96 |
93 |
82 |
83 |
71 |
67 |
68 |
80 |
Normalized NOPAT Margin |
|
47.77% |
45.64% |
46.45% |
45.55% |
42.57% |
40.21% |
40.78% |
37.43% |
35.62% |
43.01% |
Pre Tax Income Margin |
|
62.69% |
61.37% |
55.83% |
50.17% |
47.81% |
45.32% |
45.69% |
40.65% |
41.24% |
46.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.56 |
2.12 |
1.24 |
0.87 |
0.67 |
0.62 |
0.49 |
0.43 |
0.46 |
0.55 |
NOPAT to Interest Expense |
|
3.48 |
1.57 |
1.03 |
0.79 |
0.60 |
0.55 |
0.44 |
0.40 |
0.40 |
0.50 |
EBIT Less CapEx to Interest Expense |
|
4.53 |
2.11 |
1.24 |
0.86 |
0.67 |
0.60 |
0.48 |
0.43 |
0.45 |
0.54 |
NOPAT Less CapEx to Interest Expense |
|
3.45 |
1.57 |
1.03 |
0.78 |
0.59 |
0.53 |
0.43 |
0.40 |
0.39 |
0.50 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.17% |
27.99% |
26.22% |
25.70% |
26.76% |
27.85% |
29.96% |
32.60% |
34.17% |
34.26% |
Augmented Payout Ratio |
|
82.25% |
67.18% |
59.01% |
50.20% |
39.82% |
32.56% |
29.94% |
40.94% |
55.18% |
63.88% |
Key Financial Trends
Cathay General Bancorp (NASDAQ: CATY) has demonstrated solid financial performance through the last four years, with particularly robust data in the most recent quarters. Here is an analysis focused on key trends and highlights from the last several quarterly income statements, cash flow statements, and balance sheets.
- Consistent Net Interest Income: CATY’s net interest income has remained strong, with Q4 2024 reporting $171.0 million, similar to previous quarters (~$165 million to $185 million range), highlighting stable core earnings from lending activities.
- Stable Net Income Growth: Quarterly net income attributable to common shareholders has generally increased in 2024, reaching $80.2 million in Q4 2024, up from $67.5 million in Q3 2024 and $66.8 million in Q2 2024, indicating improving profitability.
- Strong Earnings Per Share (EPS): Basic EPS rose to $1.13 in Q4 2024 compared to $0.94 in the prior quarter, reflecting both increasing earnings and effective share management.
- Robust Cash Flow from Operating Activities: Operating cash flows exceeded net income, with Q4 2024 at $86.8 million, supporting cash generation ability and operational efficiency.
- Prudent Loan Loss Provisions: Although provisions have increased slightly to $14.5 million in Q4 2024, this reflects proactive management of credit risk without materially impacting net income growth.
- Controlled Expenses: Total non-interest expenses in Q4 2024 were $85.2 million, down from $96.9 million in the prior quarter, indicating better cost control and operational discipline.
- Fluctuating Non-Interest Income: Non-interest income sees volatility, with some quarters like Q4 2024 showing a slight capital losses (-$1.3 million) whereas Q3 2024 showed capital gains of $4.3 million. This variability can influence quarterly earnings unpredictably.
- Deposits and Financing Activity Volatility: Deposits and financing activities have notable swings. For example, net change in deposits dropped $257 million in Q4 2024 but increased $171 million in Q3 2024. Similarly, financing activities show large swings, reflecting active balance sheet management.
- Declining Total Assets: Total assets were $23.27 billion as of Q3 2024, relatively flat or slightly down compared to prior quarters (peak ~$23.4 billion in Q1 2024), suggesting limited asset growth which may constrain future income expansion.
- High Interest Expense on Deposits: Interest expenses on deposits increased in recent quarters (e.g., $155.6 million in Q4 2024), putting pressure on net interest margins as funding costs rise in a rising interest rate environment.
Summary: Cathay General Bancorp continues to show solid profit growth supported by steady interest income and effective expense management. Operational cash flows are strong, and credit risk provision levels are prudent. However, variability in non-interest income and higher interest expense on deposits create some headwinds. The relatively flat asset growth suggests cautious expansion amid a challenging economic backdrop. Investors should watch upcoming quarters for sustained earnings momentum and margin management in the face of funding cost pressures.
09/20/25 03:42 AM ETAI Generated. May Contain Errors.