Annual Income Statements for Civista Bancshares
This table shows Civista Bancshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Civista Bancshares
This table shows Civista Bancshares' 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 |
|
11 |
12 |
13 |
10 |
10 |
9.66 |
6.36 |
7.06 |
8.37 |
9.89 |
Consolidated Net Income / (Loss) |
|
11 |
12 |
13 |
10 |
10 |
9.66 |
6.36 |
7.06 |
8.37 |
9.89 |
Net Income / (Loss) Continuing Operations |
|
11 |
12 |
13 |
10 |
10 |
9.66 |
6.36 |
7.06 |
8.37 |
9.89 |
Total Pre-Tax Income |
|
13 |
15 |
15 |
12 |
12 |
11 |
7.20 |
8.08 |
9.92 |
11 |
Total Revenue |
|
36 |
43 |
44 |
40 |
40 |
39 |
37 |
38 |
39 |
40 |
Net Interest Income / (Expense) |
|
30 |
33 |
33 |
31 |
32 |
30 |
28 |
28 |
29 |
31 |
Total Interest Income |
|
33 |
43 |
43 |
45 |
47 |
49 |
50 |
51 |
53 |
53 |
Loans and Leases Interest Income |
|
27 |
38 |
38 |
39 |
41 |
43 |
44 |
45 |
47 |
47 |
Investment Securities Interest Income |
|
4.93 |
4.88 |
5.10 |
5.30 |
5.34 |
5.27 |
5.31 |
5.44 |
5.63 |
5.73 |
Total Interest Expense |
|
2.09 |
10 |
10 |
13 |
15 |
19 |
22 |
23 |
24 |
22 |
Deposits Interest Expense |
|
0.94 |
1.49 |
3.23 |
7.53 |
9.58 |
13 |
16 |
16 |
17 |
17 |
Short-Term Borrowings Interest Expense |
|
0.18 |
2.51 |
4.28 |
3.13 |
3.26 |
3.89 |
4.53 |
6.09 |
5.34 |
2.54 |
Long-Term Debt Interest Expense |
|
0.98 |
1.08 |
1.17 |
1.20 |
1.24 |
1.24 |
1.24 |
1.25 |
1.24 |
1.20 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
0.00 |
5.25 |
1.65 |
1.41 |
1.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.76 |
Total Non-Interest Income |
|
5.73 |
10 |
11 |
9.15 |
8.13 |
8.82 |
8.50 |
11 |
9.69 |
9.02 |
Trust Fees by Commissions |
|
1.21 |
1.19 |
1.19 |
1.18 |
1.20 |
1.20 |
1.28 |
1.34 |
1.44 |
1.46 |
Other Service Charges |
|
3.76 |
4.90 |
7.01 |
5.01 |
3.89 |
4.88 |
4.48 |
4.35 |
3.45 |
4.11 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.51 |
1.41 |
0.56 |
0.45 |
0.86 |
1.02 |
0.72 |
0.96 |
1.65 |
1.39 |
Other Non-Interest Income |
|
0.26 |
2.56 |
2.30 |
2.51 |
2.18 |
1.72 |
2.02 |
3.90 |
3.15 |
2.05 |
Provision for Credit Losses |
|
0.30 |
0.75 |
0.82 |
1.13 |
0.76 |
1.73 |
1.99 |
1.66 |
1.02 |
0.70 |
Total Non-Interest Expense |
|
23 |
27 |
27 |
28 |
27 |
26 |
28 |
29 |
28 |
28 |
Salaries and Employee Benefits |
|
12 |
14 |
15 |
15 |
14 |
14 |
15 |
16 |
16 |
15 |
Net Occupancy & Equipment Expense |
|
2.74 |
5.54 |
4.64 |
4.69 |
4.71 |
4.68 |
4.45 |
4.29 |
4.27 |
3.89 |
Marketing Expense |
|
0.37 |
0.44 |
0.51 |
0.54 |
0.50 |
-0.19 |
0.48 |
0.45 |
0.72 |
0.45 |
Other Operating Expenses |
|
6.51 |
6.51 |
6.78 |
7.04 |
7.37 |
6.48 |
6.91 |
7.71 |
7.27 |
8.34 |
Income Tax Expense |
|
2.21 |
2.43 |
2.53 |
1.68 |
1.86 |
1.58 |
0.84 |
1.02 |
1.55 |
1.49 |
Basic Earnings per Share |
|
$0.72 |
$0.78 |
$0.82 |
$0.64 |
$0.66 |
$0.61 |
$0.41 |
$0.45 |
$0.53 |
$0.62 |
Weighted Average Basic Shares Outstanding |
|
0.00 |
15.72M |
15.18M |
15.19M |
15.70M |
15.69M |
15.13M |
15.14M |
15.74M |
15.48M |
Diluted Earnings per Share |
|
$0.72 |
$0.78 |
$0.82 |
$0.64 |
$0.66 |
$0.61 |
$0.41 |
$0.45 |
$0.53 |
$0.62 |
Weighted Average Diluted Shares Outstanding |
|
0.00 |
15.72M |
0.00 |
0.00 |
15.70M |
15.69M |
0.00 |
0.00 |
15.74M |
15.48M |
Weighted Average Basic & Diluted Shares Outstanding |
|
15.73M |
15.72M |
15.77M |
15.75M |
15.70M |
15.69M |
15.73M |
15.74M |
15.74M |
15.48M |
Annual Cash Flow Statements for Civista Bancshares
This table details how cash moves in and out of Civista Bancshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-221 |
17 |
2.75 |
Net Cash From Operating Activities |
25 |
63 |
48 |
Net Cash From Continuing Operating Activities |
25 |
63 |
48 |
Net Income / (Loss) Continuing Operations |
39 |
43 |
32 |
Consolidated Net Income / (Loss) |
39 |
43 |
32 |
Provision For Loan Losses |
1.75 |
4.44 |
5.36 |
Depreciation Expense |
4.46 |
11 |
9.55 |
Amortization Expense |
2.91 |
2.05 |
2.45 |
Non-Cash Adjustments to Reconcile Net Income |
-1.86 |
-2.53 |
4.36 |
Changes in Operating Assets and Liabilities, net |
-22 |
5.02 |
-5.15 |
Net Cash From Investing Activities |
-410 |
-312 |
-259 |
Net Cash From Continuing Investing Activities |
-410 |
-312 |
-259 |
Purchase of Property, Leasehold Improvements and Equipment |
-6.51 |
-3.43 |
-4.19 |
Purchase of Investment Securities |
-198 |
-53 |
-89 |
Sale of Property, Leasehold Improvements and Equipment |
0.18 |
0.00 |
4.24 |
Sale and/or Maturity of Investments |
110 |
60 |
51 |
Other Investing Activities, net |
-315 |
-314 |
-221 |
Net Cash From Financing Activities |
164 |
266 |
213 |
Net Cash From Continuing Financing Activities |
164 |
266 |
213 |
Net Change in Deposits |
-68 |
365 |
227 |
Issuance of Debt |
0.00 |
0.00 |
0.00 |
Repayment of Debt |
258 |
-63 |
-3.31 |
Repurchase of Common Equity |
-17 |
-1.63 |
-0.16 |
Payment of Dividends |
-8.49 |
-9.60 |
-10 |
Other Financing Activities, Net |
-0.35 |
-25 |
0.00 |
Cash Interest Paid |
11 |
48 |
90 |
Cash Income Taxes Paid |
3.15 |
9.51 |
4.89 |
Quarterly Cash Flow Statements for Civista Bancshares
This table details how cash moves in and out of Civista Bancshares' 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 |
|
-172 |
30 |
-10 |
-29 |
-14 |
71 |
-10 |
-7.27 |
6.00 |
14 |
Net Cash From Operating Activities |
|
-20 |
-2.24 |
20 |
19 |
21 |
2.11 |
0.75 |
12 |
13 |
23 |
Net Cash From Continuing Operating Activities |
|
- |
25 |
0.00 |
- |
- |
63 |
0.00 |
- |
- |
48 |
Net Income / (Loss) Continuing Operations |
|
- |
39 |
0.00 |
- |
- |
43 |
0.00 |
- |
- |
32 |
Net Cash From Investing Activities |
|
-113 |
-203 |
-39 |
-47 |
-131 |
-95 |
-34 |
-130 |
-23 |
-72 |
Net Cash From Continuing Investing Activities |
|
-113 |
-203 |
-39 |
-46 |
-133 |
-95 |
-34 |
-130 |
-23 |
-72 |
Purchase of Investment Securities |
|
-87 |
-56 |
-16 |
-3.37 |
-24 |
-10 |
-3.97 |
-17 |
-5.77 |
-62 |
Sale and/or Maturity of Investments |
|
70 |
13 |
12 |
13 |
9.73 |
24 |
6.30 |
5.11 |
12 |
28 |
Other Investing Activities, net |
|
-95 |
-156 |
-34 |
-56 |
-119 |
-106 |
-36 |
-118 |
-29 |
-38 |
Net Cash From Financing Activities |
|
-59 |
207 |
28 |
16 |
119 |
103 |
23 |
123 |
29 |
38 |
Net Cash From Continuing Financing Activities |
|
-59 |
207 |
28 |
16 |
119 |
103 |
23 |
123 |
29 |
38 |
Net Change in Deposits |
|
-18 |
-88 |
224 |
99 |
-147 |
189 |
-4.33 |
-3.08 |
246 |
-12 |
Issuance of Debt |
|
55 |
-55 |
-182 |
182 |
38 |
-38 |
31 |
-31 |
-51 |
51 |
Repayment of Debt |
|
-90 |
348 |
-1.80 |
-254 |
239 |
-46 |
-0.18 |
159 |
-164 |
1.02 |
Payment of Dividends |
|
-2.16 |
-2.20 |
-2.20 |
-2.37 |
-2.52 |
-2.51 |
-2.51 |
-2.52 |
-2.52 |
-2.52 |
Cash Interest Paid |
|
1.41 |
5.73 |
1.63 |
3.40 |
21 |
22 |
6.29 |
3.75 |
52 |
28 |
Cash Income Taxes Paid |
|
2.44 |
-0.59 |
0.01 |
2.49 |
4.84 |
2.18 |
0.00 |
1.35 |
3.51 |
0.02 |
Annual Balance Sheets for Civista Bancshares
This table presents Civista Bancshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
3,639 |
3,861 |
4,098 |
Cash and Due from Banks |
43 |
60 |
63 |
Restricted Cash |
0.00 |
0.00 |
0.00 |
Interest Bearing Deposits at Other Banks |
1.48 |
1.23 |
1.45 |
Trading Account Securities |
635 |
635 |
656 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
64 |
57 |
47 |
Goodwill |
126 |
126 |
126 |
Intangible Assets |
11 |
9.51 |
7.88 |
Other Assets |
140 |
2,973 |
3,197 |
Total Liabilities & Shareholders' Equity |
3,639 |
3,861 |
4,098 |
Total Liabilities |
3,305 |
3,489 |
3,710 |
Non-Interest Bearing Deposits |
896 |
772 |
695 |
Interest Bearing Deposits |
1,724 |
2,213 |
2,517 |
Short-Term Debt |
25 |
360 |
12 |
Long-Term Debt |
618 |
106 |
451 |
Other Long-Term Liabilities |
41 |
38 |
36 |
Total Equity & Noncontrolling Interests |
335 |
372 |
389 |
Total Preferred & Common Equity |
335 |
372 |
389 |
Total Common Equity |
335 |
372 |
389 |
Common Stock |
310 |
311 |
312 |
Retained Earnings |
156 |
184 |
205 |
Treasury Stock |
-74 |
-75 |
-76 |
Accumulated Other Comprehensive Income / (Loss) |
-58 |
-48 |
-53 |
Quarterly Balance Sheets for Civista Bancshares
This table presents Civista Bancshares' 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 |
|
3,242 |
3,585 |
3,616 |
3,733 |
3,880 |
4,012 |
4,061 |
Cash and Due from Banks |
|
41 |
53 |
41 |
50 |
50 |
56 |
75 |
Interest Bearing Deposits at Other Banks |
|
1.48 |
1.72 |
1.72 |
1.47 |
1.45 |
1.45 |
1.45 |
Trading Account Securities |
|
626 |
645 |
639 |
617 |
627 |
632 |
646 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
30 |
62 |
61 |
59 |
54 |
52 |
50 |
Goodwill |
|
102 |
125 |
125 |
125 |
126 |
126 |
126 |
Intangible Assets |
|
12 |
11 |
10 |
9.92 |
9.10 |
8.71 |
8.31 |
Other Assets |
|
104 |
142 |
137 |
151 |
154 |
3,137 |
3,156 |
Total Liabilities & Shareholders' Equity |
|
3,242 |
3,585 |
3,616 |
3,733 |
3,880 |
4,012 |
4,061 |
Total Liabilities |
|
2,939 |
3,237 |
3,266 |
3,400 |
3,511 |
3,638 |
3,667 |
Non-Interest Bearing Deposits |
|
944 |
939 |
1,002 |
803 |
708 |
691 |
686 |
Interest Bearing Deposits |
|
1,764 |
1,905 |
1,940 |
1,993 |
2,273 |
2,286 |
2,537 |
Short-Term Debt |
|
39 |
16 |
6.79 |
0.00 |
23 |
22 |
8.20 |
Long-Term Debt |
|
166 |
333 |
261 |
549 |
475 |
606 |
399 |
Other Long-Term Liabilities |
|
21 |
45 |
55 |
55 |
32 |
32 |
36 |
Total Equity & Noncontrolling Interests |
|
303 |
348 |
350 |
333 |
370 |
374 |
394 |
Total Preferred & Common Equity |
|
303 |
348 |
350 |
333 |
370 |
374 |
394 |
Total Common Equity |
|
303 |
348 |
350 |
333 |
370 |
374 |
394 |
Common Stock |
|
300 |
310 |
311 |
311 |
311 |
312 |
312 |
Retained Earnings |
|
147 |
161 |
169 |
177 |
188 |
192 |
198 |
Treasury Stock |
|
-74 |
-74 |
-74 |
-75 |
-76 |
-76 |
-76 |
Accumulated Other Comprehensive Income / (Loss) |
|
-70 |
-50 |
-56 |
-79 |
-54 |
-54 |
-40 |
Annual Metrics And Ratios for Civista Bancshares
This table displays calculated financial ratios and metrics derived from Civista Bancshares' official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
9.78% |
16.79% |
-5.04% |
EBITDA Growth |
29.86% |
16.59% |
-23.43% |
EBIT Growth |
-2.78% |
7.61% |
-27.74% |
NOPAT Growth |
-2.76% |
8.97% |
-26.26% |
Net Income Growth |
-2.76% |
8.97% |
-26.26% |
EPS Growth |
-1.14% |
5.00% |
-26.37% |
Operating Cash Flow Growth |
-38.22% |
148.97% |
-23.05% |
Free Cash Flow Firm Growth |
-1,558.68% |
149.55% |
-89.40% |
Invested Capital Growth |
71.46% |
-14.26% |
1.47% |
Revenue Q/Q Growth |
9.86% |
-2.26% |
0.98% |
EBITDA Q/Q Growth |
16.39% |
17.56% |
33.30% |
EBIT Q/Q Growth |
3.08% |
-6.19% |
0.39% |
NOPAT Q/Q Growth |
3.05% |
-5.48% |
0.76% |
Net Income Q/Q Growth |
3.05% |
-5.48% |
0.76% |
EPS Q/Q Growth |
2.36% |
-5.86% |
0.50% |
Operating Cash Flow Q/Q Growth |
-25.69% |
7.44% |
73.98% |
Free Cash Flow Firm Q/Q Growth |
-4,843.59% |
155.37% |
-82.65% |
Invested Capital Q/Q Growth |
93.05% |
-4.88% |
6.16% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
39.06% |
38.99% |
31.44% |
EBIT Margin |
33.77% |
31.12% |
23.68% |
Profit (Net Income) Margin |
28.31% |
26.41% |
20.51% |
Tax Burden Percent |
83.82% |
84.89% |
86.63% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
16.18% |
15.11% |
13.37% |
Return on Invested Capital (ROIC) |
5.09% |
4.73% |
3.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
5.09% |
4.73% |
3.75% |
Return on Net Nonoperating Assets (RNNOA) |
6.34% |
7.43% |
4.58% |
Return on Equity (ROE) |
11.43% |
12.16% |
8.33% |
Cash Return on Invested Capital (CROIC) |
-47.56% |
20.09% |
2.29% |
Operating Return on Assets (OROA) |
1.41% |
1.35% |
0.92% |
Return on Assets (ROA) |
1.19% |
1.15% |
0.80% |
Return on Common Equity (ROCE) |
11.43% |
12.16% |
8.33% |
Return on Equity Simple (ROE_SIMPLE) |
11.78% |
11.55% |
8.16% |
Net Operating Profit after Tax (NOPAT) |
39 |
43 |
32 |
NOPAT Margin |
28.31% |
26.41% |
20.51% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
46.76% |
48.18% |
52.32% |
Operating Expenses to Revenue |
64.97% |
66.16% |
72.85% |
Earnings before Interest and Taxes (EBIT) |
47 |
51 |
37 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
54 |
63 |
49 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.95 |
0.74 |
0.85 |
Price to Tangible Book Value (P/TBV) |
1.60 |
1.16 |
1.29 |
Price to Revenue (P/Rev) |
2.29 |
1.70 |
2.13 |
Price to Earnings (P/E) |
8.08 |
6.42 |
10.37 |
Dividend Yield |
2.77% |
3.47% |
3.07% |
Earnings Yield |
12.38% |
15.57% |
9.65% |
Enterprise Value to Invested Capital (EV/IC) |
0.94 |
0.81 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
6.58 |
4.19 |
4.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
16.85 |
10.74 |
14.96 |
Enterprise Value to EBIT (EV/EBIT) |
19.49 |
13.45 |
19.86 |
Enterprise Value to NOPAT (EV/NOPAT) |
23.26 |
15.85 |
22.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
36.41 |
10.86 |
15.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
3.73 |
37.56 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.92 |
1.25 |
1.19 |
Long-Term Debt to Equity |
1.85 |
0.29 |
1.16 |
Financial Leverage |
1.24 |
1.57 |
1.22 |
Leverage Ratio |
9.64 |
10.61 |
10.47 |
Compound Leverage Factor |
9.64 |
10.61 |
10.47 |
Debt to Total Capital |
65.77% |
55.64% |
54.35% |
Short-Term Debt to Total Capital |
2.57% |
42.97% |
1.37% |
Long-Term Debt to Total Capital |
63.20% |
12.68% |
52.98% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
34.23% |
44.36% |
45.65% |
Debt to EBITDA |
11.83 |
7.36 |
9.52 |
Net Debt to EBITDA |
11.00 |
6.39 |
8.19 |
Long-Term Debt to EBITDA |
11.36 |
1.68 |
9.28 |
Debt to NOPAT |
16.32 |
10.86 |
14.60 |
Net Debt to NOPAT |
15.18 |
9.43 |
12.56 |
Long-Term Debt to NOPAT |
15.68 |
2.48 |
14.23 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-368 |
182 |
19 |
Operating Cash Flow to CapEx |
398.15% |
1,828.46% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
-23.09 |
3.19 |
0.21 |
Operating Cash Flow to Interest Expense |
1.58 |
1.10 |
0.54 |
Operating Cash Flow Less CapEx to Interest Expense |
1.18 |
1.04 |
0.54 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
3.22 |
2.69 |
2.97 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
978 |
839 |
851 |
Invested Capital Turnover |
0.18 |
0.18 |
0.18 |
Increase / (Decrease) in Invested Capital |
408 |
-140 |
12 |
Enterprise Value (EV) |
917 |
681 |
726 |
Market Capitalization |
318 |
276 |
328 |
Book Value per Share |
$21.29 |
$23.70 |
$24.69 |
Tangible Book Value per Share |
$12.61 |
$15.10 |
$16.21 |
Total Capital |
978 |
839 |
851 |
Total Debt |
643 |
467 |
463 |
Total Long-Term Debt |
618 |
106 |
451 |
Net Debt |
599 |
405 |
398 |
Capital Expenditures (CapEx) |
6.33 |
3.43 |
-0.05 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
643 |
467 |
463 |
Total Depreciation and Amortization (D&A) |
7.37 |
13 |
12 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$2.73 |
$2.01 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
15.69M |
15.48M |
Adjusted Diluted Earnings per Share |
$0.00 |
$2.73 |
$2.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
15.69M |
15.48M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
15.69M |
15.48M |
Normalized Net Operating Profit after Tax (NOPAT) |
39 |
43 |
32 |
Normalized NOPAT Margin |
28.31% |
26.41% |
20.51% |
Pre Tax Income Margin |
33.77% |
31.12% |
23.68% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.95 |
0.88 |
0.41 |
NOPAT to Interest Expense |
2.47 |
0.75 |
0.35 |
EBIT Less CapEx to Interest Expense |
2.55 |
0.82 |
0.41 |
NOPAT Less CapEx to Interest Expense |
2.08 |
0.69 |
0.35 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
21.54% |
22.34% |
31.76% |
Augmented Payout Ratio |
64.37% |
26.13% |
32.28% |
Quarterly Metrics And Ratios for Civista Bancshares
This table displays calculated financial ratios and metrics derived from Civista Bancshares' 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 |
|
17.22% |
41.46% |
42.83% |
35.40% |
9.55% |
-8.81% |
-15.56% |
-5.42% |
-1.79% |
3.85% |
EBITDA Growth |
|
16.42% |
11.88% |
54.52% |
29.68% |
-11.09% |
-25.00% |
-52.03% |
-30.24% |
-19.03% |
1.26% |
EBIT Growth |
|
14.73% |
10.68% |
53.90% |
28.39% |
-8.04% |
-22.91% |
-53.33% |
-30.99% |
-19.03% |
1.26% |
NOPAT Growth |
|
15.25% |
10.62% |
52.23% |
30.29% |
-6.52% |
-20.52% |
-50.65% |
-29.60% |
-19.46% |
2.47% |
Net Income Growth |
|
15.25% |
10.62% |
52.23% |
30.29% |
-6.52% |
-20.52% |
-50.65% |
-29.60% |
-19.46% |
2.47% |
EPS Growth |
|
12.50% |
8.33% |
43.86% |
20.75% |
-8.33% |
-21.79% |
-50.00% |
-29.69% |
-19.70% |
1.64% |
Operating Cash Flow Growth |
|
-241.32% |
-134.61% |
117.18% |
-49.81% |
206.25% |
194.06% |
-96.20% |
-38.09% |
-39.89% |
974.63% |
Free Cash Flow Firm Growth |
|
-107.34% |
-9,057.77% |
-2,870.12% |
-1,143.16% |
-1,780.79% |
137.71% |
-12.23% |
-243.65% |
124.25% |
-101.64% |
Invested Capital Growth |
|
6.40% |
71.46% |
29.65% |
24.02% |
74.01% |
-14.26% |
24.51% |
62.12% |
-9.08% |
1.47% |
Revenue Q/Q Growth |
|
20.97% |
17.85% |
2.44% |
-7.28% |
-2.12% |
-1.91% |
-5.14% |
3.85% |
1.63% |
3.73% |
EBITDA Q/Q Growth |
|
47.46% |
8.77% |
5.55% |
-23.40% |
1.11% |
-8.26% |
-34.72% |
11.39% |
17.36% |
14.73% |
EBIT Q/Q Growth |
|
45.97% |
9.45% |
5.76% |
-24.01% |
4.55% |
-8.26% |
-35.96% |
12.36% |
22.67% |
14.73% |
NOPAT Q/Q Growth |
|
44.29% |
9.32% |
6.09% |
-22.14% |
3.52% |
-7.05% |
-34.13% |
11.07% |
18.43% |
18.25% |
Net Income Q/Q Growth |
|
44.29% |
9.32% |
6.09% |
-22.14% |
3.52% |
-7.05% |
-34.13% |
11.07% |
18.43% |
18.25% |
EPS Q/Q Growth |
|
35.85% |
8.33% |
5.13% |
-21.95% |
3.13% |
-7.58% |
-32.79% |
9.76% |
17.78% |
16.98% |
Operating Cash Flow Q/Q Growth |
|
-152.47% |
88.92% |
984.45% |
-2.34% |
11.07% |
-90.20% |
-64.28% |
1,491.49% |
7.83% |
75.29% |
Free Cash Flow Firm Q/Q Growth |
|
-119.77% |
-1,940.26% |
62.99% |
25.10% |
-232.49% |
140.91% |
-210.16% |
-129.34% |
123.46% |
-102.77% |
Invested Capital Q/Q Growth |
|
1.69% |
93.05% |
-28.80% |
-11.27% |
42.68% |
-4.88% |
3.39% |
15.54% |
-19.98% |
6.16% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.08% |
35.15% |
36.21% |
29.92% |
30.90% |
28.90% |
20.57% |
22.07% |
25.48% |
28.19% |
EBIT Margin |
|
36.82% |
34.19% |
35.30% |
28.93% |
30.90% |
28.90% |
19.51% |
21.11% |
25.48% |
28.19% |
Profit (Net Income) Margin |
|
30.72% |
28.50% |
29.51% |
24.78% |
26.21% |
24.84% |
17.25% |
18.45% |
21.50% |
24.51% |
Tax Burden Percent |
|
83.44% |
83.34% |
83.60% |
85.66% |
84.81% |
85.93% |
88.39% |
87.38% |
84.36% |
86.95% |
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 |
|
16.56% |
16.66% |
16.40% |
14.34% |
15.19% |
14.07% |
11.61% |
12.62% |
15.64% |
13.05% |
Return on Invested Capital (ROIC) |
|
7.92% |
5.13% |
7.29% |
7.24% |
6.28% |
4.45% |
3.44% |
3.50% |
3.91% |
4.48% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.92% |
5.13% |
7.29% |
7.24% |
6.28% |
4.45% |
3.44% |
3.50% |
3.91% |
4.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.04% |
6.38% |
6.03% |
5.15% |
7.45% |
6.98% |
4.06% |
4.33% |
5.14% |
5.47% |
Return on Equity (ROE) |
|
11.96% |
11.50% |
13.32% |
12.39% |
13.73% |
11.43% |
7.49% |
7.83% |
9.04% |
9.95% |
Cash Return on Invested Capital (CROIC) |
|
1.58% |
-47.56% |
-18.72% |
-13.17% |
-47.47% |
20.09% |
-17.17% |
-43.27% |
13.25% |
2.29% |
Operating Return on Assets (OROA) |
|
1.51% |
1.43% |
1.59% |
1.42% |
1.47% |
1.25% |
0.81% |
0.85% |
1.00% |
1.09% |
Return on Assets (ROA) |
|
1.26% |
1.19% |
1.33% |
1.21% |
1.25% |
1.08% |
0.72% |
0.74% |
0.84% |
0.95% |
Return on Common Equity (ROCE) |
|
11.96% |
11.50% |
13.32% |
12.39% |
13.73% |
11.43% |
7.49% |
7.83% |
9.04% |
9.95% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.64% |
0.00% |
12.61% |
13.20% |
13.66% |
0.00% |
9.86% |
8.95% |
7.97% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
12 |
13 |
10 |
10 |
9.66 |
6.36 |
7.06 |
8.37 |
9.89 |
NOPAT Margin |
|
30.72% |
28.50% |
29.51% |
24.78% |
26.21% |
24.84% |
17.25% |
18.45% |
21.50% |
24.51% |
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 |
|
43.10% |
47.83% |
46.37% |
49.92% |
48.59% |
47.97% |
55.28% |
53.47% |
53.23% |
47.64% |
Operating Expenses to Revenue |
|
62.35% |
64.04% |
62.82% |
68.29% |
67.18% |
66.65% |
75.09% |
74.57% |
71.90% |
70.09% |
Earnings before Interest and Taxes (EBIT) |
|
13 |
15 |
15 |
12 |
12 |
11 |
7.20 |
8.08 |
9.92 |
11 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
15 |
16 |
12 |
12 |
11 |
7.59 |
8.45 |
9.92 |
11 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.98 |
0.95 |
0.72 |
0.75 |
0.70 |
0.74 |
0.64 |
0.65 |
0.71 |
0.85 |
Price to Tangible Book Value (P/TBV) |
|
1.57 |
1.60 |
1.18 |
1.22 |
1.17 |
1.16 |
1.00 |
1.01 |
1.07 |
1.29 |
Price to Revenue (P/Rev) |
|
2.35 |
2.29 |
1.64 |
1.60 |
1.40 |
1.70 |
1.51 |
1.57 |
1.82 |
2.13 |
Price to Earnings (P/E) |
|
7.77 |
8.08 |
5.69 |
5.65 |
5.11 |
6.42 |
6.48 |
7.20 |
8.85 |
10.37 |
Dividend Yield |
|
2.90% |
2.77% |
3.53% |
3.45% |
4.00% |
3.47% |
4.19% |
4.17% |
3.62% |
3.07% |
Earnings Yield |
|
12.86% |
12.38% |
17.56% |
17.71% |
19.58% |
15.57% |
15.43% |
13.88% |
11.30% |
9.65% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.94 |
0.78 |
0.79 |
0.83 |
0.81 |
0.79 |
0.81 |
0.76 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
|
3.62 |
6.58 |
3.57 |
2.98 |
4.38 |
4.19 |
4.37 |
5.28 |
3.98 |
4.70 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.82 |
16.85 |
10.09 |
8.57 |
13.52 |
10.74 |
15.51 |
20.15 |
16.73 |
14.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.06 |
19.49 |
10.37 |
8.83 |
13.52 |
13.45 |
16.08 |
20.95 |
16.73 |
19.86 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.00 |
23.26 |
12.41 |
10.52 |
16.04 |
15.85 |
18.71 |
24.26 |
19.38 |
22.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.55 |
36.41 |
15.17 |
29.12 |
12.50 |
10.86 |
15.62 |
22.37 |
21.97 |
15.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
59.14 |
0.00 |
0.00 |
0.00 |
0.00 |
3.73 |
0.00 |
0.00 |
5.47 |
37.56 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.67 |
1.92 |
1.00 |
0.77 |
1.65 |
1.25 |
1.35 |
1.68 |
1.03 |
1.19 |
Long-Term Debt to Equity |
|
0.55 |
1.85 |
0.96 |
0.75 |
1.65 |
0.29 |
1.28 |
1.62 |
1.01 |
1.16 |
Financial Leverage |
|
0.51 |
1.24 |
0.83 |
0.71 |
1.19 |
1.57 |
1.18 |
1.24 |
1.31 |
1.22 |
Leverage Ratio |
|
9.51 |
9.64 |
10.02 |
10.21 |
10.98 |
10.61 |
10.41 |
10.54 |
10.72 |
10.47 |
Compound Leverage Factor |
|
9.51 |
9.64 |
10.02 |
10.21 |
10.98 |
10.61 |
10.41 |
10.54 |
10.72 |
10.47 |
Debt to Total Capital |
|
40.28% |
65.77% |
50.08% |
43.38% |
62.26% |
55.64% |
57.37% |
62.69% |
50.80% |
54.35% |
Short-Term Debt to Total Capital |
|
7.62% |
2.57% |
2.24% |
1.10% |
0.00% |
42.97% |
2.63% |
2.17% |
1.02% |
1.37% |
Long-Term Debt to Total Capital |
|
32.66% |
63.20% |
47.83% |
42.28% |
62.26% |
12.68% |
54.74% |
60.52% |
49.78% |
52.98% |
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 |
|
59.72% |
34.23% |
49.92% |
56.62% |
37.74% |
44.36% |
42.63% |
37.31% |
49.20% |
45.65% |
Debt to EBITDA |
|
4.37 |
11.83 |
6.47 |
4.73 |
10.17 |
7.36 |
11.32 |
15.58 |
11.18 |
9.52 |
Net Debt to EBITDA |
|
3.46 |
11.00 |
5.46 |
3.97 |
9.21 |
6.39 |
10.14 |
14.16 |
9.09 |
8.19 |
Long-Term Debt to EBITDA |
|
3.54 |
11.36 |
6.18 |
4.61 |
10.17 |
1.68 |
10.80 |
15.05 |
10.95 |
9.28 |
Debt to NOPAT |
|
5.33 |
16.32 |
7.95 |
5.81 |
12.08 |
10.86 |
13.65 |
18.77 |
12.95 |
14.60 |
Net Debt to NOPAT |
|
4.23 |
15.18 |
6.71 |
4.87 |
10.94 |
9.43 |
12.23 |
17.06 |
10.53 |
12.56 |
Long-Term Debt to NOPAT |
|
4.33 |
15.68 |
7.60 |
5.66 |
12.08 |
2.48 |
13.03 |
18.12 |
12.69 |
14.23 |
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) |
|
-19 |
-396 |
-146 |
-110 |
-365 |
149 |
-164 |
-377 |
88 |
-2.45 |
Operating Cash Flow to CapEx |
|
-3,769.96% |
-71.80% |
3,579.39% |
0.00% |
0.00% |
0.00% |
611.38% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-9.26 |
-38.30 |
-14.18 |
-8.26 |
-24.15 |
8.04 |
-7.55 |
-16.50 |
3.76 |
-0.11 |
Operating Cash Flow to Interest Expense |
|
-9.65 |
-0.22 |
1.92 |
1.46 |
1.42 |
0.11 |
0.03 |
0.52 |
0.55 |
1.03 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-9.91 |
-0.52 |
1.86 |
1.50 |
1.42 |
0.11 |
0.03 |
0.53 |
0.55 |
1.03 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
4.79 |
3.22 |
3.63 |
3.83 |
3.73 |
2.69 |
2.68 |
2.72 |
2.81 |
2.97 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
507 |
978 |
696 |
618 |
882 |
839 |
867 |
1,002 |
802 |
851 |
Invested Capital Turnover |
|
0.26 |
0.18 |
0.25 |
0.29 |
0.24 |
0.18 |
0.20 |
0.19 |
0.18 |
0.18 |
Increase / (Decrease) in Invested Capital |
|
30 |
408 |
159 |
120 |
375 |
-140 |
171 |
384 |
-80 |
12 |
Enterprise Value (EV) |
|
459 |
917 |
544 |
486 |
729 |
681 |
682 |
812 |
609 |
726 |
Market Capitalization |
|
297 |
318 |
250 |
261 |
232 |
276 |
236 |
241 |
278 |
328 |
Book Value per Share |
|
$19.63 |
$21.29 |
$22.11 |
$22.19 |
$21.13 |
$23.70 |
$23.56 |
$23.77 |
$25.06 |
$24.69 |
Tangible Book Value per Share |
|
$12.28 |
$12.61 |
$13.48 |
$13.60 |
$12.56 |
$15.10 |
$14.98 |
$15.23 |
$16.56 |
$16.21 |
Total Capital |
|
507 |
978 |
696 |
618 |
882 |
839 |
867 |
1,002 |
802 |
851 |
Total Debt |
|
204 |
643 |
349 |
268 |
549 |
467 |
497 |
628 |
407 |
463 |
Total Long-Term Debt |
|
166 |
618 |
333 |
261 |
549 |
106 |
475 |
606 |
399 |
451 |
Net Debt |
|
162 |
599 |
294 |
225 |
497 |
405 |
446 |
571 |
331 |
398 |
Capital Expenditures (CapEx) |
|
0.54 |
3.12 |
0.55 |
-0.55 |
0.00 |
0.00 |
0.12 |
-0.12 |
0.00 |
0.00 |
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) |
|
204 |
643 |
349 |
268 |
549 |
467 |
497 |
628 |
407 |
463 |
Total Depreciation and Amortization (D&A) |
|
0.46 |
0.41 |
0.40 |
0.40 |
0.00 |
0.00 |
0.39 |
0.37 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.72 |
$0.78 |
$0.82 |
$0.64 |
$0.66 |
$0.61 |
$0.41 |
$0.45 |
$0.53 |
$0.62 |
Adjusted Weighted Average Basic Shares Outstanding |
|
15.32M |
15.72M |
0.00 |
0.00 |
0.00 |
15.69M |
15.13M |
15.14M |
15.74M |
15.48M |
Adjusted Diluted Earnings per Share |
|
$0.72 |
$0.78 |
$0.82 |
$0.64 |
$0.66 |
$0.61 |
$0.41 |
$0.45 |
$0.53 |
$0.62 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
15.32M |
15.72M |
0.00 |
0.00 |
0.00 |
15.69M |
0.00 |
0.00 |
15.74M |
15.48M |
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 |
|
15.73M |
15.72M |
15.77M |
15.75M |
15.70M |
15.69M |
15.73M |
15.74M |
15.74M |
15.48M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
12 |
13 |
10 |
10 |
9.66 |
6.36 |
7.06 |
8.37 |
9.89 |
Normalized NOPAT Margin |
|
30.72% |
28.50% |
29.51% |
24.78% |
26.21% |
24.84% |
17.25% |
18.45% |
21.50% |
24.51% |
Pre Tax Income Margin |
|
36.82% |
34.19% |
35.30% |
28.93% |
30.90% |
28.90% |
19.51% |
21.11% |
25.48% |
28.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.36 |
1.41 |
1.49 |
0.88 |
0.81 |
0.61 |
0.33 |
0.35 |
0.42 |
0.52 |
NOPAT to Interest Expense |
|
5.31 |
1.18 |
1.25 |
0.76 |
0.69 |
0.52 |
0.29 |
0.31 |
0.36 |
0.45 |
EBIT Less CapEx to Interest Expense |
|
6.10 |
1.11 |
1.44 |
0.92 |
0.81 |
0.61 |
0.33 |
0.36 |
0.42 |
0.52 |
NOPAT Less CapEx to Interest Expense |
|
5.05 |
0.87 |
1.19 |
0.80 |
0.69 |
0.52 |
0.29 |
0.31 |
0.36 |
0.45 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.94% |
21.54% |
19.62% |
19.33% |
20.44% |
22.34% |
27.19% |
30.05% |
31.98% |
31.76% |
Augmented Payout Ratio |
|
70.26% |
64.37% |
48.00% |
33.16% |
24.33% |
26.13% |
31.75% |
35.01% |
32.53% |
32.28% |
Key Financial Trends
Civista Bancshares (NASDAQ: CIVB) has demonstrated steady growth and solid financial performance over the past two years through Q4 2024. Here are some key insights based on the latest quarterly financial data and historical statements:
- Consistent increase in Net Interest Income: Net interest income steadily rose from approximately $30.4 million in Q3 2022 to $31.4 million in Q4 2024, reflecting effective interest-earning asset management and rate management.
- Rising total revenue: Total revenue increased from $36.2 million in Q3 2022 to $40.4 million in Q4 2024, driven by both interest and non-interest income growth.
- Growth in Net Income attributable to Common Shareholders: Net income climbed from $5.73 million in Q3 2022 to $9.89 million in Q4 2024, indicating improved profitability and operational efficiency.
- Non-interest income growth: Non-interest income increased from about $5.7 million in Q3 2022 to $9.0 million in Q4 2024, supported by gains in service charges, trust fees, and capital gains.
- Operating cash flow strength: Net cash from operating activities increased notably from negative $20 million in Q3 2022 to $48.2 million in Q4 2024, signaling strong cash generation capabilities.
- Rising interest expense due to increased short-term borrowing: Interest expense rose from about $2.1 million in Q3 2022 to $21.9 million in Q4 2024, mainly due to higher short-term borrowing costs, reflecting changing interest rate environments.
- Increased deposits volatility: Deposits have shown some fluctuations, with significant net changes quarter-to-quarter, which could impact liquidity management.
- Consistent dividend payments: The company paid steady dividends each quarter (~$2.5 million), indicating shareholder returns but also cash outflows to monitor.
- Significant investing cash outflows: Net cash used in investing activities was substantial in recent quarters (e.g., -$71.7 million in Q4 2024), primarily driven by purchases of investment securities and other investing activities, which may pressure liquidity if continued.
- Increasing long-term debt levels: Long-term debt rose from approximately $165 million in Q3 2022 to over $399 million in Q3 2024, raising leverage and interest burden concerns.
Summary: Civista Bancshares has improved its revenue and profitability steadily over the last two years, with a clear upward trend in net income and operating cash flow. Growth in non-interest income complements strong core net interest income, supporting total revenue expansion. However, elevated interest expense from increased borrowings and sizeable cash outflows in investing activities raise some caution around capital structure and liquidity management. Investors should watch how the company manages rising debt costs and investing cash usage going forward, even as operational earnings remain robust.
08/26/25 12:31 AMAI Generated. May Contain Errors.