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 reported Q4 2024 net interest income of $171.0 million, up modestly from $169.2 million in Q3, reflecting continued strength in its lending and investment portfolio. Total revenue of $186.5 million was down 1.6 percent quarter-over-quarter and declined 9.1 percent year-over-year, driven by lower non-interest income. Provision for credit losses rose sharply to $14.5 million in Q4 2024 versus $1.7 million in Q4 2023, reflecting a more conservative credit outlook. Diluted EPS held steady at $1.11, and the board maintained the quarterly cash dividend at $0.34 per share (2.9 percent yield).
On the balance sheet, book value per share climbed to $39.97, and the company generated $449 million of free cash flow to the firm in Q4 2024. Assets, loans and deposits remained relatively flat, while deposit balances decreased by $258 million during the quarter. Return on equity was 11.24 percent for Q4 2024, down from 12.50 percent a year earlier. Valuation multiples expanded slightly, with P/B at 1.18 times and P/TBV at 1.36 times at year-end.
- Net interest income remained robust at $171.0 million in Q4, up from $169.2 million in Q3, supporting interest margin.
- Free cash flow to firm of $449 million in Q4 strengthens capacity for dividends and buybacks.
- Dividend maintained at $0.34 per share, offering a 2.9 percent yield in a rising-rate environment.
- Book value per share increased to $39.97, up from $37.71 a year ago, reflecting retained earnings growth.
- Return on equity of 11.24 percent remains in line with long-term performance norms.
- Price/book of 1.18× and price/tangible book of 1.36× suggest mid-range valuation in the regional bank sector.
- Total revenue in Q4 fell 9.1 percent year-over-year to $186.5 million, driven by lower non-interest income.
- Net income declined 2.8 percent year-over-year to $80.2 million, after sharper setbacks earlier in 2024.
- Provision for credit losses surged to $14.5 million in Q4 2024 from $1.7 million in Q4 2023, weighing on earnings.
- Deposits decreased by $258 million in Q4, raising potential funding and liquidity pressures.
07/24/25 07:04 AMAI Generated. May Contain Errors.