Annual Income Statements for Community Trust Bancorp
This table shows Community Trust Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Community Trust Bancorp
This table shows Community Trust Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
Consolidated Net Income / (Loss) |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
Net Income / (Loss) Continuing Operations |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
Total Pre-Tax Income |
|
24 |
27 |
25 |
25 |
26 |
23 |
24 |
26 |
28 |
29 |
28 |
Total Revenue |
|
58 |
59 |
58 |
58 |
59 |
57 |
59 |
61 |
63 |
66 |
66 |
Net Interest Income / (Expense) |
|
44 |
45 |
44 |
43 |
43 |
43 |
44 |
46 |
47 |
50 |
51 |
Total Interest Income |
|
51 |
57 |
61 |
65 |
69 |
73 |
75 |
77 |
80 |
82 |
82 |
Loans and Leases Interest Income |
|
44 |
49 |
52 |
56 |
60 |
63 |
65 |
67 |
71 |
72 |
73 |
Investment Securities Interest Income |
|
6.57 |
7.27 |
7.44 |
7.48 |
7.50 |
7.53 |
7.39 |
6.99 |
6.65 |
6.48 |
6.39 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
0.03 |
0.07 |
0.08 |
0.06 |
0.06 |
0.06 |
0.10 |
0.10 |
0.14 |
0.10 |
0.09 |
Other Interest Income |
|
1.11 |
0.98 |
1.35 |
1.29 |
1.62 |
2.58 |
2.59 |
2.12 |
2.04 |
3.35 |
2.65 |
Total Interest Expense |
|
7.87 |
13 |
17 |
22 |
26 |
30 |
31 |
31 |
33 |
32 |
31 |
Deposits Interest Expense |
|
6.65 |
11 |
14 |
18 |
22 |
27 |
28 |
27 |
29 |
29 |
27 |
Long-Term Debt Interest Expense |
|
0.56 |
0.79 |
1.03 |
1.09 |
1.15 |
1.11 |
1.16 |
1.17 |
1.13 |
1.06 |
1.01 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
0.67 |
1.28 |
1.62 |
2.19 |
2.52 |
2.66 |
2.58 |
2.64 |
2.68 |
2.50 |
2.32 |
Total Non-Interest Income |
|
15 |
14 |
14 |
15 |
15 |
14 |
15 |
16 |
16 |
16 |
15 |
Trust Fees by Commissions |
|
3.44 |
3.30 |
3.43 |
3.74 |
3.73 |
3.60 |
4.01 |
4.42 |
4.27 |
4.50 |
4.48 |
Other Service Charges |
|
10 |
9.61 |
9.06 |
10 |
10 |
8.99 |
9.42 |
9.83 |
9.79 |
10 |
8.86 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.08 |
0.29 |
0.34 |
0.28 |
0.46 |
0.31 |
0.42 |
-0.36 |
0.29 |
0.57 |
0.53 |
Other Non-Interest Income |
|
0.74 |
0.57 |
0.86 |
0.74 |
1.11 |
0.82 |
1.29 |
1.82 |
1.21 |
0.92 |
1.04 |
Provision for Credit Losses |
|
2.41 |
1.54 |
1.12 |
2.01 |
1.87 |
1.82 |
2.66 |
2.97 |
2.74 |
2.59 |
3.57 |
Total Non-Interest Expense |
|
31 |
30 |
32 |
31 |
31 |
32 |
32 |
32 |
33 |
34 |
34 |
Salaries and Employee Benefits |
|
19 |
18 |
19 |
18 |
18 |
18 |
20 |
20 |
20 |
20 |
20 |
Net Occupancy & Equipment Expense |
|
5.17 |
4.92 |
5.33 |
5.28 |
5.29 |
5.68 |
5.55 |
5.76 |
5.88 |
6.20 |
6.30 |
Marketing Expense |
|
0.77 |
0.83 |
0.82 |
0.70 |
0.77 |
0.92 |
0.58 |
0.86 |
0.88 |
0.82 |
0.67 |
Property & Liability Insurance Claims |
|
0.60 |
0.64 |
0.87 |
0.99 |
0.85 |
0.90 |
0.86 |
0.94 |
0.93 |
0.94 |
1.25 |
Other Operating Expenses |
|
5.71 |
8.16 |
5.96 |
5.75 |
5.90 |
5.68 |
5.12 |
5.28 |
5.31 |
5.62 |
5.87 |
Income Tax Expense |
|
4.95 |
4.27 |
5.28 |
5.40 |
5.29 |
4.60 |
5.17 |
6.49 |
5.37 |
6.84 |
6.42 |
Basic Earnings per Share |
|
$1.09 |
$1.25 |
$1.08 |
$1.09 |
$1.15 |
$1.04 |
$1.04 |
$1.09 |
$1.23 |
$1.25 |
$1.22 |
Weighted Average Basic Shares Outstanding |
|
17.84M |
17.84M |
17.87M |
17.88M |
17.89M |
17.89M |
17.93M |
17.94M |
17.96M |
17.95M |
18.00M |
Diluted Earnings per Share |
|
$1.08 |
$1.25 |
$1.08 |
$1.08 |
$1.15 |
$1.05 |
$1.04 |
$1.09 |
$1.23 |
$1.25 |
$1.22 |
Weighted Average Diluted Shares Outstanding |
|
17.86M |
17.85M |
17.88M |
17.89M |
17.90M |
17.90M |
17.94M |
17.96M |
17.99M |
17.98M |
18.02M |
Weighted Average Basic & Diluted Shares Outstanding |
|
17.92M |
17.98M |
17.98M |
17.99M |
18.00M |
18.02M |
18.03M |
18.05M |
18.06M |
18.10M |
18.11M |
Annual Cash Flow Statements for Community Trust Bancorp
This table details how cash moves in and out of Community Trust Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-1.12 |
82 |
-43 |
31 |
-34 |
123 |
74 |
-26 |
-183 |
143 |
98 |
Net Cash From Operating Activities |
|
58 |
55 |
61 |
62 |
65 |
83 |
62 |
116 |
100 |
86 |
105 |
Net Cash From Continuing Operating Activities |
|
58 |
55 |
61 |
62 |
65 |
83 |
62 |
116 |
100 |
86 |
105 |
Net Income / (Loss) Continuing Operations |
|
43 |
46 |
47 |
51 |
59 |
65 |
60 |
88 |
82 |
78 |
83 |
Consolidated Net Income / (Loss) |
|
43 |
46 |
47 |
51 |
59 |
65 |
60 |
88 |
82 |
78 |
83 |
Provision For Loan Losses |
|
8.76 |
8.65 |
7.87 |
7.52 |
- |
4.82 |
16 |
-6.39 |
4.91 |
6.81 |
11 |
Depreciation Expense |
|
4.31 |
3.93 |
3.90 |
4.01 |
3.79 |
5.52 |
5.35 |
5.03 |
5.22 |
5.35 |
5.00 |
Amortization Expense |
|
2.66 |
3.10 |
2.45 |
3.44 |
4.68 |
5.04 |
5.91 |
8.01 |
5.47 |
2.66 |
2.56 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.83 |
3.27 |
1.73 |
0.22 |
7.77 |
3.08 |
-26 |
20 |
3.77 |
0.29 |
-1.92 |
Changes in Operating Assets and Liabilities, net |
|
-3.28 |
-10 |
-1.88 |
-4.25 |
-9.97 |
0.47 |
2.04 |
0.83 |
-1.49 |
-7.38 |
5.76 |
Net Cash From Investing Activities |
|
-144 |
-108 |
-86 |
-187 |
-101 |
-34 |
-694 |
-359 |
-280 |
-227 |
-336 |
Net Cash From Continuing Investing Activities |
|
-144 |
-108 |
-86 |
-187 |
-101 |
-34 |
-694 |
-359 |
-280 |
-227 |
-336 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.08 |
-2.25 |
-3.50 |
-2.40 |
-2.83 |
-2.57 |
-1.48 |
-2.37 |
-6.22 |
-6.32 |
-8.08 |
Purchase of Investment Securities |
|
-357 |
-243 |
-251 |
-438 |
-375 |
-244 |
-1,166 |
-669 |
-482 |
-374 |
-504 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.08 |
0.24 |
0.01 |
0.03 |
0.10 |
0.05 |
0.00 |
0.83 |
0.62 |
0.38 |
0.07 |
Sale and/or Maturity of Investments |
|
215 |
137 |
168 |
254 |
277 |
212 |
474 |
311 |
208 |
153 |
177 |
Net Cash From Financing Activities |
|
85 |
135 |
-18 |
155 |
1.28 |
74 |
705 |
216 |
-2.75 |
284 |
329 |
Net Cash From Continuing Financing Activities |
|
85 |
135 |
-18 |
155 |
1.28 |
74 |
705 |
216 |
-2.75 |
284 |
329 |
Net Change in Deposits |
|
19 |
107 |
101 |
183 |
42 |
100 |
611 |
328 |
82 |
298 |
346 |
Issuance of Debt |
|
60 |
170 |
50 |
350 |
0.00 |
30 |
25 |
0.00 |
45 |
232 |
100 |
Issuance of Common Equity |
|
1.99 |
2.08 |
2.99 |
1.51 |
1.23 |
1.26 |
0.93 |
0.97 |
1.04 |
1.13 |
1.77 |
Repayment of Debt |
|
-0.12 |
-130 |
-150 |
-352 |
-0.41 |
-31 |
-25 |
-0.02 |
-45 |
-225 |
-100 |
Payment of Dividends |
|
-21 |
-21 |
-22 |
-23 |
-24 |
-26 |
-27 |
-28 |
-30 |
-32 |
-33 |
Other Financing Activities, Net |
|
25 |
8.49 |
0.96 |
-4.76 |
-17 |
0.93 |
122 |
-85 |
-56 |
9.78 |
15 |
Cash Interest Paid |
|
12 |
12 |
13 |
17 |
29 |
41 |
27 |
15 |
27 |
90 |
126 |
Cash Income Taxes Paid |
|
16 |
21 |
19 |
21 |
9.70 |
9.99 |
13 |
19 |
16 |
21 |
21 |
Quarterly Cash Flow Statements for Community Trust Bancorp
This table details how cash moves in and out of Community Trust Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
46 |
-131 |
107 |
-126 |
110 |
52 |
22 |
-132 |
79 |
129 |
-29 |
Net Cash From Operating Activities |
|
26 |
27 |
25 |
15 |
25 |
20 |
26 |
20 |
37 |
22 |
37 |
Net Cash From Continuing Operating Activities |
|
26 |
27 |
25 |
15 |
25 |
20 |
26 |
20 |
37 |
22 |
37 |
Net Income / (Loss) Continuing Operations |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
Consolidated Net Income / (Loss) |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
Provision For Loan Losses |
|
2.41 |
1.54 |
1.12 |
2.01 |
1.87 |
1.82 |
2.66 |
2.97 |
2.74 |
2.59 |
3.57 |
Depreciation Expense |
|
1.28 |
1.38 |
0.91 |
1.65 |
1.47 |
1.32 |
0.93 |
1.32 |
1.34 |
1.24 |
0.96 |
Amortization Expense |
|
1.18 |
0.95 |
0.75 |
0.70 |
0.64 |
0.56 |
0.77 |
0.66 |
0.71 |
0.60 |
1.02 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.53 |
3.65 |
1.10 |
-0.57 |
-0.94 |
0.70 |
0.04 |
0.55 |
0.98 |
-3.64 |
0.56 |
Changes in Operating Assets and Liabilities, net |
|
3.51 |
-2.68 |
1.98 |
-7.75 |
1.47 |
-3.09 |
3.12 |
-5.07 |
8.78 |
-0.87 |
8.50 |
Net Cash From Investing Activities |
|
-26 |
-27 |
-28 |
-128 |
-22 |
-49 |
-65 |
-86 |
-60 |
-124 |
-105 |
Net Cash From Continuing Investing Activities |
|
-26 |
-27 |
-28 |
-128 |
-22 |
-49 |
-65 |
-86 |
-60 |
-124 |
-105 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.05 |
-1.91 |
-0.91 |
-1.17 |
-2.95 |
-1.30 |
-2.18 |
-1.52 |
-1.34 |
-3.03 |
-2.08 |
Purchase of Investment Securities |
|
-72 |
-82 |
-68 |
-162 |
-58 |
-86 |
-120 |
-111 |
-125 |
-148 |
-219 |
Sale and/or Maturity of Investments |
|
48 |
57 |
41 |
35 |
39 |
39 |
57 |
26 |
66 |
29 |
116 |
Other Investing Activities, net |
|
- |
- |
0.00 |
- |
0.24 |
- |
0.00 |
0.94 |
0.55 |
- |
0.62 |
Net Cash From Financing Activities |
|
46 |
-131 |
110 |
-14 |
107 |
81 |
61 |
-66 |
103 |
231 |
39 |
Net Cash From Continuing Financing Activities |
|
46 |
-131 |
110 |
-14 |
107 |
81 |
61 |
-66 |
103 |
231 |
39 |
Net Change in Deposits |
|
62 |
-109 |
117 |
-27 |
111 |
97 |
60 |
-50 |
104 |
232 |
41 |
Issuance of Common Equity |
|
0.26 |
0.29 |
0.28 |
0.28 |
0.28 |
0.29 |
0.29 |
0.28 |
0.92 |
0.28 |
0.28 |
Repayment of Debt |
|
-0.01 |
-25 |
-50 |
-50 |
-125 |
-0.06 |
-0.06 |
-100 |
-0.06 |
-0.06 |
-0.06 |
Payment of Dividends |
|
-7.82 |
-7.86 |
-7.87 |
-7.87 |
-8.22 |
-8.23 |
-8.26 |
-8.26 |
-8.45 |
-8.45 |
-8.46 |
Other Financing Activities, Net |
|
-8.62 |
-15 |
-6.65 |
20 |
3.56 |
-7.37 |
9.39 |
-7.10 |
5.75 |
6.84 |
6.35 |
Cash Interest Paid |
|
7.23 |
13 |
15 |
20 |
24 |
31 |
29 |
28 |
29 |
40 |
28 |
Cash Income Taxes Paid |
|
3.55 |
4.03 |
0.58 |
12 |
5.32 |
3.10 |
0.16 |
11 |
6.32 |
3.41 |
0.00 |
Annual Balance Sheets for Community Trust Bancorp
This table presents Community Trust 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 |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,724 |
3,904 |
3,932 |
4,136 |
4,202 |
4,366 |
5,139 |
5,418 |
5,380 |
5,770 |
6,193 |
Cash and Due from Banks |
|
56 |
52 |
49 |
48 |
65 |
59 |
54 |
47 |
51 |
59 |
73 |
Interest Bearing Deposits at Other Banks |
|
44 |
135 |
96 |
128 |
76 |
206 |
284 |
265 |
77 |
213 |
296 |
Time Deposits Placed and Other Short-Term Investments |
|
8.20 |
3.83 |
0.98 |
9.80 |
3.92 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
Trading Account Securities |
|
644 |
598 |
608 |
587 |
598 |
603 |
1,023 |
1,460 |
1,259 |
1,164 |
1,060 |
Loans and Leases, Net of Allowance |
|
2,699 |
2,838 |
2,902 |
3,087 |
3,173 |
3,214 |
-48 |
0.00 |
-46 |
-50 |
-55 |
Allowance for Loan and Lease Losses |
|
34 |
36 |
36 |
36 |
36 |
35 |
48 |
- |
46 |
50 |
55 |
Premises and Equipment, Net |
|
50 |
48 |
48 |
46 |
45 |
44 |
42 |
40 |
43 |
45 |
50 |
Goodwill |
|
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Other Assets |
|
151 |
163 |
163 |
165 |
175 |
174 |
3,718 |
3,540 |
3,885 |
4,220 |
4,649 |
Total Liabilities & Shareholders' Equity |
|
3,724 |
3,904 |
3,932 |
4,136 |
4,202 |
4,366 |
5,139 |
5,418 |
5,380 |
5,770 |
6,193 |
Total Liabilities |
|
3,276 |
3,428 |
3,432 |
3,606 |
3,637 |
3,751 |
4,484 |
4,720 |
4,752 |
5,067 |
5,436 |
Non-Interest Bearing Deposits |
|
678 |
750 |
768 |
791 |
803 |
866 |
1,141 |
1,331 |
1,395 |
1,261 |
1,243 |
Interest Bearing Deposits |
|
2,197 |
2,231 |
2,313 |
2,473 |
2,503 |
2,540 |
2,875 |
3,013 |
3,031 |
3,464 |
3,828 |
Federal Funds Purchased and Securities Sold |
|
11 |
3.60 |
4.82 |
7.31 |
1.18 |
7.91 |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
Short-Term Debt |
|
235 |
251 |
251 |
244 |
233 |
227 |
356 |
271 |
215 |
225 |
240 |
Accrued Interest Payable |
|
- |
- |
- |
- |
2.90 |
2.84 |
1.24 |
1.02 |
2.24 |
7.39 |
8.38 |
Long-Term Debt |
|
123 |
162 |
62 |
60 |
60 |
58 |
58 |
58 |
58 |
65 |
64 |
Other Long-Term Liabilities |
|
33 |
30 |
32 |
30 |
35 |
50 |
52 |
45 |
50 |
45 |
52 |
Total Equity & Noncontrolling Interests |
|
448 |
476 |
501 |
531 |
564 |
615 |
655 |
698 |
628 |
702 |
758 |
Total Preferred & Common Equity |
|
448 |
476 |
501 |
531 |
564 |
615 |
655 |
698 |
628 |
702 |
758 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
448 |
476 |
501 |
531 |
564 |
615 |
655 |
698 |
628 |
702 |
758 |
Common Stock |
|
302 |
305 |
308 |
310 |
312 |
314 |
315 |
316 |
319 |
321 |
324 |
Retained Earnings |
|
145 |
170 |
195 |
224 |
259 |
297 |
327 |
387 |
439 |
484 |
532 |
Accumulated Other Comprehensive Income / (Loss) |
|
1.16 |
1.01 |
-2.30 |
-3.51 |
-6.61 |
4.25 |
14 |
-4.85 |
-129 |
-103 |
-98 |
Quarterly Balance Sheets for Community Trust Bancorp
This table presents Community Trust Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
5,447 |
5,474 |
5,529 |
5,521 |
5,635 |
5,850 |
5,804 |
5,963 |
6,277 |
Cash and Due from Banks |
|
75 |
61 |
297 |
49 |
69 |
56 |
55 |
86 |
69 |
Interest Bearing Deposits at Other Banks |
|
136 |
199 |
175 |
58 |
150 |
237 |
107 |
155 |
272 |
Time Deposits Placed and Other Short-Term Investments |
|
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
Trading Account Securities |
|
1,405 |
1,302 |
1,244 |
1,204 |
1,139 |
1,115 |
1,094 |
1,101 |
1,013 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
-47 |
-48 |
-49 |
-51 |
-52 |
-53 |
-57 |
Allowance for Loan and Lease Losses |
|
- |
- |
47 |
48 |
49 |
51 |
52 |
53 |
57 |
Premises and Equipment, Net |
|
41 |
42 |
43 |
43 |
45 |
47 |
47 |
48 |
51 |
Goodwill |
|
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
65 |
Other Assets |
|
3,722 |
3,806 |
3,980 |
4,147 |
4,215 |
4,330 |
4,436 |
4,507 |
4,807 |
Total Liabilities & Shareholders' Equity |
|
5,447 |
5,474 |
5,529 |
5,521 |
5,635 |
5,850 |
5,804 |
5,963 |
6,277 |
Total Liabilities |
|
4,815 |
4,872 |
4,869 |
4,861 |
4,982 |
5,143 |
5,085 |
5,202 |
5,492 |
Non-Interest Bearing Deposits |
|
1,408 |
1,481 |
1,410 |
1,361 |
1,314 |
1,275 |
1,242 |
1,205 |
1,236 |
Interest Bearing Deposits |
|
3,065 |
3,054 |
3,134 |
3,156 |
3,314 |
3,510 |
3,492 |
3,634 |
3,876 |
Federal Funds Purchased and Securities Sold |
|
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
0.50 |
Short-Term Debt |
|
239 |
230 |
209 |
229 |
233 |
235 |
228 |
233 |
247 |
Accrued Interest Payable |
|
1.86 |
2.50 |
4.14 |
5.62 |
8.21 |
9.37 |
12 |
16 |
11 |
Long-Term Debt |
|
58 |
58 |
65 |
65 |
65 |
65 |
64 |
64 |
64 |
Other Long-Term Liabilities |
|
43 |
45 |
47 |
44 |
48 |
49 |
46 |
49 |
59 |
Total Equity & Noncontrolling Interests |
|
632 |
603 |
657 |
660 |
653 |
708 |
719 |
761 |
784 |
Total Preferred & Common Equity |
|
632 |
603 |
657 |
660 |
653 |
708 |
719 |
761 |
784 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
632 |
603 |
657 |
660 |
653 |
708 |
719 |
761 |
784 |
Common Stock |
|
317 |
318 |
319 |
320 |
320 |
322 |
322 |
324 |
325 |
Retained Earnings |
|
412 |
424 |
450 |
462 |
474 |
493 |
504 |
518 |
545 |
Accumulated Other Comprehensive Income / (Loss) |
|
-98 |
-139 |
-112 |
-121 |
-141 |
-107 |
-107 |
-81 |
-86 |
Annual Metrics And Ratios for Community Trust Bancorp
This table displays calculated financial ratios and metrics derived from Community Trust Bancorp's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.72% |
1.08% |
1.34% |
2.45% |
4.41% |
0.50% |
5.37% |
8.75% |
1.56% |
1.65% |
7.71% |
EBITDA Growth |
|
-5.89% |
3.78% |
1.15% |
4.31% |
4.02% |
4.48% |
-1.25% |
51.73% |
-9.67% |
-4.61% |
7.20% |
EBIT Growth |
|
-4.26% |
4.11% |
2.31% |
3.08% |
2.96% |
2.06% |
-2.40% |
57.47% |
-8.68% |
-2.45% |
8.24% |
NOPAT Growth |
|
-4.25% |
7.35% |
1.97% |
8.76% |
15.02% |
8.97% |
-7.80% |
47.79% |
-6.97% |
-4.66% |
6.17% |
Net Income Growth |
|
-4.25% |
7.35% |
1.97% |
8.76% |
15.02% |
8.97% |
-7.80% |
47.79% |
-6.97% |
-4.66% |
6.17% |
EPS Growth |
|
-4.96% |
6.83% |
1.50% |
8.15% |
14.73% |
8.66% |
-7.97% |
47.46% |
-7.29% |
-4.80% |
5.73% |
Operating Cash Flow Growth |
|
-36.58% |
-4.43% |
11.72% |
1.51% |
5.03% |
27.44% |
-25.26% |
85.47% |
-13.84% |
-14.00% |
22.68% |
Free Cash Flow Firm Growth |
|
-324.69% |
52.99% |
429.54% |
-74.91% |
21.23% |
-43.36% |
-617.99% |
218.28% |
60.47% |
-105.95% |
203.33% |
Invested Capital Growth |
|
17.91% |
10.38% |
-8.46% |
2.55% |
2.63% |
5.07% |
18.77% |
-3.88% |
-12.25% |
10.02% |
7.06% |
Revenue Q/Q Growth |
|
-0.28% |
-0.30% |
0.51% |
0.86% |
0.52% |
0.62% |
2.05% |
0.88% |
1.21% |
-0.78% |
3.75% |
EBITDA Q/Q Growth |
|
2.18% |
4.38% |
-0.10% |
0.30% |
2.06% |
0.97% |
1.30% |
4.20% |
1.50% |
-3.53% |
5.57% |
EBIT Q/Q Growth |
|
2.80% |
5.14% |
-0.66% |
0.06% |
2.44% |
0.08% |
0.87% |
4.58% |
2.65% |
-3.39% |
6.04% |
NOPAT Q/Q Growth |
|
2.94% |
4.22% |
-0.01% |
6.29% |
1.36% |
0.47% |
-0.30% |
4.05% |
4.06% |
-4.63% |
4.85% |
Net Income Q/Q Growth |
|
2.94% |
4.22% |
-0.01% |
6.29% |
1.36% |
0.47% |
-0.30% |
4.05% |
4.06% |
-4.63% |
4.85% |
EPS Q/Q Growth |
|
5.96% |
3.91% |
0.00% |
6.18% |
1.21% |
0.55% |
-0.59% |
4.00% |
3.85% |
-4.39% |
4.54% |
Operating Cash Flow Q/Q Growth |
|
-2.21% |
11.17% |
-11.78% |
14.95% |
-4.37% |
10.46% |
-1.86% |
13.29% |
-6.11% |
-7.85% |
2.37% |
Free Cash Flow Firm Q/Q Growth |
|
-312.55% |
-56.72% |
939.22% |
253.93% |
-58.66% |
-36.16% |
7.49% |
14.40% |
-9.57% |
-155.07% |
143.62% |
Invested Capital Q/Q Growth |
|
11.75% |
12.68% |
-1.30% |
-6.54% |
-0.55% |
0.84% |
-0.14% |
-1.38% |
1.21% |
4.40% |
0.34% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
39.16% |
40.21% |
40.13% |
40.86% |
40.70% |
42.32% |
39.66% |
55.33% |
49.22% |
46.18% |
45.97% |
EBIT Margin |
|
35.22% |
36.28% |
36.63% |
36.85% |
36.34% |
36.91% |
34.18% |
49.50% |
44.51% |
42.71% |
42.92% |
Profit (Net Income) Margin |
|
24.41% |
25.93% |
26.09% |
27.70% |
30.51% |
33.09% |
28.95% |
39.34% |
36.04% |
33.80% |
33.32% |
Tax Burden Percent |
|
69.32% |
71.47% |
71.24% |
75.16% |
83.96% |
89.65% |
84.69% |
79.48% |
80.97% |
79.14% |
77.62% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
30.68% |
28.53% |
28.76% |
24.84% |
16.04% |
10.35% |
15.31% |
20.52% |
19.03% |
20.86% |
22.38% |
Return on Invested Capital (ROIC) |
|
5.81% |
5.48% |
5.56% |
6.25% |
7.00% |
7.35% |
6.04% |
8.39% |
8.48% |
8.24% |
8.06% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.81% |
5.48% |
5.56% |
6.25% |
7.00% |
7.35% |
6.04% |
8.39% |
8.48% |
8.24% |
8.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.24% |
4.58% |
4.14% |
3.74% |
3.82% |
3.60% |
3.33% |
4.61% |
3.86% |
3.49% |
3.28% |
Return on Equity (ROE) |
|
10.05% |
10.06% |
9.70% |
9.99% |
10.82% |
10.95% |
9.37% |
13.00% |
12.34% |
11.73% |
11.35% |
Cash Return on Invested Capital (CROIC) |
|
-10.63% |
-4.39% |
14.40% |
3.73% |
4.41% |
2.40% |
-11.11% |
12.34% |
21.53% |
-1.30% |
1.24% |
Operating Return on Assets (OROA) |
|
1.71% |
1.70% |
1.70% |
1.70% |
1.69% |
1.68% |
1.48% |
2.10% |
1.87% |
1.77% |
1.78% |
Return on Assets (ROA) |
|
1.18% |
1.22% |
1.21% |
1.28% |
1.42% |
1.51% |
1.25% |
1.67% |
1.52% |
1.40% |
1.38% |
Return on Common Equity (ROCE) |
|
10.05% |
10.06% |
9.70% |
9.99% |
10.82% |
10.95% |
9.37% |
13.00% |
12.34% |
11.73% |
11.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.66% |
9.76% |
9.46% |
9.70% |
10.50% |
10.50% |
9.09% |
12.60% |
13.03% |
11.11% |
10.93% |
Net Operating Profit after Tax (NOPAT) |
|
43 |
46 |
47 |
51 |
59 |
65 |
60 |
88 |
82 |
78 |
83 |
NOPAT Margin |
|
24.41% |
25.93% |
26.09% |
27.70% |
30.51% |
33.09% |
28.95% |
39.34% |
36.04% |
33.80% |
33.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
43.03% |
41.67% |
42.51% |
42.91% |
42.39% |
43.35% |
42.81% |
42.92% |
42.06% |
42.68% |
42.62% |
Operating Expenses to Revenue |
|
59.84% |
58.89% |
59.03% |
59.10% |
60.48% |
60.62% |
58.01% |
53.36% |
53.33% |
54.34% |
52.67% |
Earnings before Interest and Taxes (EBIT) |
|
62 |
65 |
66 |
69 |
71 |
72 |
70 |
111 |
101 |
99 |
107 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
69 |
72 |
73 |
76 |
79 |
83 |
82 |
124 |
112 |
107 |
114 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.97 |
0.91 |
1.28 |
1.18 |
0.97 |
1.08 |
0.85 |
0.97 |
1.19 |
1.07 |
1.25 |
Price to Tangible Book Value (P/TBV) |
|
1.14 |
1.06 |
1.47 |
1.35 |
1.09 |
1.21 |
0.94 |
1.07 |
1.33 |
1.18 |
1.37 |
Price to Revenue (P/Rev) |
|
2.46 |
2.42 |
3.53 |
3.38 |
2.81 |
3.42 |
2.70 |
3.04 |
3.29 |
3.25 |
3.82 |
Price to Earnings (P/E) |
|
10.08 |
9.34 |
13.52 |
12.20 |
9.21 |
10.33 |
9.34 |
7.73 |
9.14 |
9.63 |
11.46 |
Dividend Yield |
|
4.84% |
4.93% |
3.47% |
3.66% |
4.49% |
3.95% |
4.90% |
4.12% |
4.03% |
4.31% |
3.54% |
Earnings Yield |
|
9.92% |
10.70% |
7.40% |
8.20% |
10.86% |
9.68% |
10.71% |
12.94% |
10.94% |
10.39% |
8.73% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.74 |
0.99 |
0.90 |
0.81 |
0.76 |
0.59 |
0.68 |
0.99 |
0.78 |
0.83 |
Enterprise Value to Revenue (EV/Rev) |
|
3.84 |
3.66 |
4.45 |
4.02 |
3.57 |
3.52 |
3.07 |
3.12 |
3.93 |
3.33 |
3.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.80 |
9.11 |
11.09 |
9.84 |
8.76 |
8.32 |
7.75 |
5.64 |
7.99 |
7.22 |
7.73 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.90 |
10.10 |
12.15 |
10.90 |
9.82 |
9.55 |
8.99 |
6.30 |
8.83 |
7.80 |
8.28 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.72 |
14.13 |
17.06 |
14.51 |
11.69 |
10.65 |
10.61 |
7.93 |
10.91 |
9.86 |
10.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.82 |
11.93 |
13.15 |
11.98 |
10.57 |
8.23 |
10.12 |
6.02 |
8.95 |
8.97 |
8.40 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
6.59 |
24.29 |
18.57 |
32.54 |
0.00 |
5.39 |
4.30 |
0.00 |
69.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.80 |
0.87 |
0.63 |
0.57 |
0.52 |
0.46 |
0.63 |
0.47 |
0.44 |
0.41 |
0.40 |
Long-Term Debt to Equity |
|
0.27 |
0.34 |
0.12 |
0.11 |
0.11 |
0.09 |
0.09 |
0.08 |
0.09 |
0.09 |
0.08 |
Financial Leverage |
|
0.73 |
0.84 |
0.74 |
0.60 |
0.54 |
0.49 |
0.55 |
0.55 |
0.45 |
0.42 |
0.41 |
Leverage Ratio |
|
8.49 |
8.26 |
8.03 |
7.82 |
7.62 |
7.27 |
7.49 |
7.80 |
8.14 |
8.38 |
8.20 |
Compound Leverage Factor |
|
8.49 |
8.26 |
8.03 |
7.82 |
7.62 |
7.27 |
7.49 |
7.80 |
8.14 |
8.38 |
8.20 |
Debt to Total Capital |
|
44.40% |
46.52% |
38.50% |
36.42% |
34.14% |
31.68% |
38.74% |
32.05% |
30.35% |
29.21% |
28.67% |
Short-Term Debt to Total Capital |
|
29.19% |
28.25% |
30.84% |
29.21% |
27.17% |
25.21% |
33.29% |
26.38% |
23.89% |
22.71% |
22.61% |
Long-Term Debt to Total Capital |
|
15.21% |
18.26% |
7.65% |
7.21% |
6.98% |
6.47% |
5.45% |
5.67% |
6.45% |
6.51% |
6.06% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
55.60% |
53.48% |
61.50% |
63.58% |
65.86% |
68.32% |
61.26% |
67.95% |
69.65% |
70.79% |
71.33% |
Debt to EBITDA |
|
5.16 |
5.75 |
4.30 |
4.00 |
3.70 |
3.45 |
5.08 |
2.66 |
2.45 |
2.72 |
2.67 |
Net Debt to EBITDA |
|
3.52 |
3.09 |
2.30 |
1.57 |
1.86 |
0.25 |
0.93 |
0.14 |
1.30 |
0.17 |
-0.57 |
Long-Term Debt to EBITDA |
|
1.77 |
2.26 |
0.86 |
0.79 |
0.76 |
0.71 |
0.71 |
0.47 |
0.52 |
0.61 |
0.56 |
Debt to NOPAT |
|
8.27 |
8.91 |
6.62 |
5.90 |
4.94 |
4.42 |
6.96 |
3.74 |
3.34 |
3.72 |
3.68 |
Net Debt to NOPAT |
|
5.64 |
4.79 |
3.54 |
2.31 |
2.48 |
0.31 |
1.27 |
0.20 |
1.77 |
0.23 |
-0.79 |
Long-Term Debt to NOPAT |
|
2.83 |
3.50 |
1.32 |
1.17 |
1.01 |
0.90 |
0.98 |
0.66 |
0.71 |
0.83 |
0.78 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-79 |
-37 |
123 |
31 |
37 |
21 |
-109 |
129 |
208 |
-12 |
13 |
Operating Cash Flow to CapEx |
|
2,877.84% |
2,739.36% |
1,761.04% |
2,625.31% |
2,394.41% |
3,309.20% |
4,211.95% |
7,498.06% |
1,780.71% |
1,441.60% |
1,313.34% |
Free Cash Flow to Firm to Interest Expense |
|
-6.71 |
-3.16 |
9.04 |
1.68 |
1.27 |
0.52 |
-4.30 |
8.58 |
7.25 |
-0.13 |
0.10 |
Operating Cash Flow to Interest Expense |
|
4.88 |
4.67 |
4.53 |
3.41 |
2.24 |
2.06 |
2.45 |
7.67 |
3.48 |
0.90 |
0.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.71 |
4.50 |
4.27 |
3.28 |
2.14 |
2.00 |
2.39 |
7.56 |
3.29 |
0.84 |
0.76 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
3.47 |
3.65 |
3.78 |
3.94 |
4.24 |
4.37 |
4.78 |
5.42 |
5.46 |
5.25 |
5.24 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
806 |
889 |
814 |
835 |
857 |
900 |
1,069 |
1,028 |
902 |
992 |
1,062 |
Invested Capital Turnover |
|
0.24 |
0.21 |
0.21 |
0.23 |
0.23 |
0.22 |
0.21 |
0.21 |
0.24 |
0.24 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
122 |
84 |
-75 |
21 |
22 |
43 |
169 |
-41 |
-126 |
90 |
70 |
Enterprise Value (EV) |
|
680 |
656 |
808 |
747 |
692 |
687 |
631 |
697 |
892 |
769 |
883 |
Market Capitalization |
|
436 |
434 |
640 |
628 |
545 |
667 |
556 |
680 |
748 |
751 |
949 |
Book Value per Share |
|
$25.69 |
$27.15 |
$28.41 |
$30.00 |
$31.81 |
$34.58 |
$36.77 |
$39.13 |
$35.05 |
$39.01 |
$41.95 |
Tangible Book Value per Share |
|
$21.90 |
$23.39 |
$24.69 |
$26.29 |
$28.12 |
$30.89 |
$33.09 |
$35.46 |
$31.40 |
$35.37 |
$38.33 |
Total Capital |
|
806 |
889 |
814 |
835 |
857 |
900 |
1,069 |
1,028 |
902 |
992 |
1,062 |
Total Debt |
|
358 |
414 |
313 |
304 |
292 |
285 |
414 |
329 |
274 |
290 |
304 |
Total Long-Term Debt |
|
123 |
162 |
62 |
60 |
60 |
58 |
58 |
58 |
58 |
65 |
64 |
Net Debt |
|
244 |
222 |
168 |
119 |
147 |
20 |
76 |
17 |
145 |
18 |
-65 |
Capital Expenditures (CapEx) |
|
2.00 |
2.01 |
3.49 |
2.38 |
2.74 |
2.52 |
1.48 |
1.54 |
5.60 |
5.95 |
8.01 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
358 |
414 |
313 |
304 |
292 |
285 |
414 |
329 |
274 |
290 |
304 |
Total Depreciation and Amortization (D&A) |
|
6.98 |
7.03 |
6.36 |
7.44 |
8.47 |
11 |
11 |
13 |
11 |
8.01 |
7.57 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.50 |
$2.66 |
$2.70 |
$2.92 |
$3.35 |
$3.64 |
$3.35 |
$4.94 |
$4.59 |
$4.36 |
$4.61 |
Adjusted Weighted Average Basic Shares Outstanding |
|
17.33M |
17.43M |
17.55M |
17.63M |
17.69M |
17.72M |
17.75M |
17.79M |
17.84M |
17.89M |
17.95M |
Adjusted Diluted Earnings per Share |
|
$2.49 |
$2.66 |
$2.70 |
$2.92 |
$3.35 |
$3.64 |
$3.35 |
$4.94 |
$4.58 |
$4.36 |
$4.61 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
17.40M |
17.48M |
17.57M |
17.65M |
17.70M |
17.74M |
17.76M |
17.80M |
17.85M |
17.90M |
17.98M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.48M |
17.55M |
17.66M |
17.71M |
17.77M |
17.82M |
17.83M |
17.88M |
17.98M |
18.02M |
18.10M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
43 |
46 |
47 |
51 |
59 |
65 |
60 |
88 |
82 |
78 |
83 |
Normalized NOPAT Margin |
|
24.41% |
25.93% |
26.09% |
27.70% |
30.51% |
33.09% |
28.95% |
39.34% |
36.04% |
33.80% |
33.32% |
Pre Tax Income Margin |
|
35.22% |
36.28% |
36.63% |
36.85% |
36.34% |
36.91% |
34.18% |
49.50% |
44.51% |
42.71% |
42.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.29 |
5.52 |
4.90 |
3.75 |
2.41 |
1.78 |
2.76 |
7.33 |
3.53 |
1.03 |
0.84 |
NOPAT to Interest Expense |
|
3.67 |
3.94 |
3.49 |
2.81 |
2.02 |
1.59 |
2.34 |
5.83 |
2.86 |
0.82 |
0.65 |
EBIT Less CapEx to Interest Expense |
|
5.12 |
5.35 |
4.65 |
3.62 |
2.31 |
1.71 |
2.70 |
7.23 |
3.33 |
0.97 |
0.77 |
NOPAT Less CapEx to Interest Expense |
|
3.50 |
3.77 |
3.24 |
2.68 |
1.93 |
1.53 |
2.28 |
5.73 |
2.66 |
0.75 |
0.59 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.56% |
45.94% |
46.87% |
44.63% |
41.19% |
40.65% |
45.61% |
31.74% |
36.59% |
41.26% |
40.34% |
Augmented Payout Ratio |
|
47.56% |
46.35% |
47.67% |
44.63% |
41.19% |
40.65% |
47.46% |
31.74% |
36.59% |
41.26% |
40.34% |
Quarterly Metrics And Ratios for Community Trust Bancorp
This table displays calculated financial ratios and metrics derived from Community Trust Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.21% |
4.88% |
4.73% |
4.60% |
0.72% |
-3.10% |
1.96% |
6.14% |
7.04% |
15.85% |
12.67% |
EBITDA Growth |
|
-9.64% |
6.03% |
-4.11% |
-4.79% |
4.64% |
-13.43% |
-2.69% |
3.01% |
5.47% |
24.00% |
18.89% |
EBIT Growth |
|
-7.28% |
10.81% |
-0.69% |
-1.72% |
6.54% |
-12.95% |
-3.02% |
4.80% |
6.16% |
26.12% |
19.03% |
NOPAT Growth |
|
-8.37% |
16.60% |
-2.10% |
-4.28% |
6.48% |
-16.86% |
-3.28% |
0.49% |
7.34% |
20.55% |
17.63% |
Net Income Growth |
|
-8.37% |
16.60% |
-2.10% |
-4.28% |
6.48% |
-16.86% |
-3.28% |
0.49% |
7.34% |
20.55% |
17.63% |
EPS Growth |
|
-9.24% |
15.74% |
-2.70% |
-5.26% |
6.48% |
-16.00% |
-3.70% |
0.93% |
6.96% |
19.05% |
17.31% |
Operating Cash Flow Growth |
|
118.78% |
-19.23% |
-7.96% |
-17.95% |
-4.16% |
-26.78% |
3.87% |
29.00% |
45.93% |
12.21% |
39.71% |
Free Cash Flow Firm Growth |
|
242.56% |
144.26% |
-59.63% |
-102.67% |
-122.74% |
-148.35% |
-205.25% |
-597.89% |
-122.25% |
33.66% |
-21.52% |
Invested Capital Growth |
|
-14.49% |
-12.25% |
-3.35% |
2.68% |
6.66% |
10.02% |
7.83% |
6.03% |
11.39% |
7.06% |
8.75% |
Revenue Q/Q Growth |
|
5.29% |
0.52% |
-1.57% |
0.41% |
1.39% |
-3.30% |
3.57% |
4.53% |
2.24% |
4.66% |
0.73% |
EBITDA Q/Q Growth |
|
-6.08% |
8.40% |
-9.60% |
3.45% |
3.22% |
-10.32% |
1.62% |
9.51% |
5.69% |
5.43% |
-2.57% |
EBIT Q/Q Growth |
|
-3.61% |
9.83% |
-7.95% |
0.85% |
4.50% |
-10.27% |
2.55% |
8.99% |
5.86% |
6.60% |
-3.22% |
NOPAT Q/Q Growth |
|
-4.43% |
15.85% |
-13.95% |
0.47% |
6.31% |
-9.55% |
0.11% |
4.39% |
13.55% |
1.59% |
-2.32% |
Net Income Q/Q Growth |
|
-4.43% |
15.85% |
-13.95% |
0.47% |
6.31% |
-9.55% |
0.11% |
4.39% |
13.55% |
1.59% |
-2.32% |
EPS Q/Q Growth |
|
-5.26% |
15.74% |
-13.60% |
0.00% |
6.48% |
-8.70% |
-0.95% |
4.81% |
12.84% |
1.63% |
-2.40% |
Operating Cash Flow Q/Q Growth |
|
39.29% |
3.96% |
-7.69% |
-38.62% |
62.72% |
-20.59% |
30.95% |
-23.77% |
84.08% |
-38.94% |
63.28% |
Free Cash Flow Firm Q/Q Growth |
|
-16.55% |
-12.97% |
-65.14% |
-110.54% |
-611.13% |
-85.09% |
24.11% |
30.13% |
-126.47% |
44.76% |
-39.01% |
Invested Capital Q/Q Growth |
|
-4.10% |
1.21% |
3.57% |
2.14% |
-0.38% |
4.40% |
1.50% |
0.44% |
4.66% |
0.34% |
3.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
46.02% |
49.62% |
45.58% |
46.96% |
47.81% |
44.34% |
43.50% |
45.57% |
47.11% |
47.45% |
45.90% |
EBIT Margin |
|
41.79% |
45.66% |
42.70% |
42.88% |
44.20% |
41.02% |
40.61% |
42.34% |
43.84% |
44.65% |
42.91% |
Profit (Net Income) Margin |
|
33.28% |
38.35% |
33.53% |
33.55% |
35.18% |
32.91% |
31.81% |
31.76% |
35.28% |
34.24% |
33.21% |
Tax Burden Percent |
|
79.64% |
84.00% |
78.53% |
78.24% |
79.59% |
80.23% |
78.32% |
75.02% |
80.48% |
76.69% |
77.40% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
20.37% |
16.00% |
21.47% |
21.76% |
20.41% |
19.77% |
21.68% |
24.98% |
19.52% |
23.31% |
22.60% |
Return on Invested Capital (ROIC) |
|
7.72% |
9.03% |
8.10% |
8.27% |
8.89% |
8.02% |
7.60% |
7.61% |
8.42% |
8.29% |
8.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.72% |
9.03% |
8.10% |
8.27% |
8.89% |
8.02% |
7.60% |
7.61% |
8.42% |
8.29% |
8.09% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.81% |
4.10% |
3.65% |
3.78% |
4.15% |
3.40% |
3.21% |
3.23% |
3.54% |
3.37% |
3.31% |
Return on Equity (ROE) |
|
11.53% |
13.13% |
11.75% |
12.06% |
13.03% |
11.42% |
10.81% |
10.84% |
11.96% |
11.66% |
11.40% |
Cash Return on Invested Capital (CROIC) |
|
23.76% |
21.53% |
11.98% |
5.91% |
2.44% |
-1.30% |
0.44% |
2.03% |
-2.91% |
1.24% |
-0.19% |
Operating Return on Assets (OROA) |
|
1.73% |
1.92% |
1.79% |
1.82% |
1.85% |
1.70% |
1.66% |
1.76% |
1.81% |
1.86% |
1.81% |
Return on Assets (ROA) |
|
1.37% |
1.61% |
1.40% |
1.42% |
1.47% |
1.36% |
1.30% |
1.32% |
1.46% |
1.42% |
1.40% |
Return on Common Equity (ROCE) |
|
11.53% |
13.13% |
11.75% |
12.06% |
13.03% |
11.42% |
10.81% |
10.84% |
11.96% |
11.66% |
11.40% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.05% |
0.00% |
12.39% |
12.20% |
12.52% |
0.00% |
10.93% |
10.77% |
10.38% |
0.00% |
10.98% |
Net Operating Profit after Tax (NOPAT) |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
NOPAT Margin |
|
33.28% |
38.35% |
33.53% |
33.55% |
35.18% |
32.91% |
31.81% |
31.76% |
35.28% |
34.24% |
33.21% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
42.05% |
40.36% |
43.51% |
41.99% |
41.11% |
44.17% |
44.69% |
42.69% |
41.86% |
41.42% |
40.94% |
Operating Expenses to Revenue |
|
54.07% |
51.71% |
55.37% |
53.64% |
52.61% |
55.78% |
54.87% |
52.82% |
51.80% |
51.41% |
51.70% |
Earnings before Interest and Taxes (EBIT) |
|
24 |
27 |
25 |
25 |
26 |
23 |
24 |
26 |
28 |
29 |
28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
29 |
26 |
27 |
28 |
25 |
26 |
28 |
30 |
31 |
30 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.08 |
1.19 |
0.95 |
0.90 |
0.89 |
1.07 |
1.04 |
1.06 |
1.16 |
1.25 |
1.16 |
Price to Tangible Book Value (P/TBV) |
|
1.22 |
1.33 |
1.06 |
1.00 |
0.99 |
1.18 |
1.15 |
1.17 |
1.27 |
1.37 |
1.27 |
Price to Revenue (P/Rev) |
|
2.91 |
3.29 |
2.73 |
2.56 |
2.49 |
3.25 |
3.19 |
3.25 |
3.68 |
3.82 |
3.56 |
Price to Earnings (P/E) |
|
8.31 |
9.14 |
7.70 |
7.38 |
7.09 |
9.63 |
9.55 |
9.89 |
11.16 |
11.46 |
10.59 |
Dividend Yield |
|
4.49% |
4.03% |
4.93% |
5.32% |
5.52% |
4.31% |
4.43% |
4.33% |
3.79% |
3.54% |
3.71% |
Earnings Yield |
|
12.03% |
10.94% |
12.99% |
13.55% |
14.10% |
10.39% |
10.47% |
10.11% |
8.96% |
8.73% |
9.45% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.99 |
0.46 |
0.82 |
0.69 |
0.78 |
0.74 |
0.89 |
0.89 |
0.83 |
0.81 |
Enterprise Value to Revenue (EV/Rev) |
|
3.04 |
3.93 |
1.87 |
3.35 |
2.83 |
3.33 |
3.21 |
3.81 |
3.91 |
3.55 |
3.44 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.19 |
7.99 |
3.87 |
7.13 |
5.96 |
7.22 |
7.03 |
8.40 |
8.66 |
7.73 |
7.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.93 |
8.83 |
4.25 |
7.75 |
6.45 |
7.80 |
7.61 |
9.05 |
9.32 |
8.28 |
7.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.67 |
10.91 |
5.26 |
9.67 |
8.04 |
9.86 |
9.62 |
11.57 |
11.87 |
10.67 |
10.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.42 |
8.95 |
4.39 |
8.27 |
7.07 |
8.97 |
8.59 |
9.83 |
9.13 |
8.40 |
7.63 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.97 |
4.30 |
3.76 |
13.98 |
29.34 |
0.00 |
173.76 |
44.91 |
0.00 |
69.23 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.48 |
0.44 |
0.42 |
0.44 |
0.46 |
0.41 |
0.42 |
0.41 |
0.39 |
0.40 |
0.40 |
Long-Term Debt to Equity |
|
0.10 |
0.09 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
Financial Leverage |
|
0.49 |
0.45 |
0.45 |
0.46 |
0.47 |
0.42 |
0.42 |
0.42 |
0.42 |
0.41 |
0.41 |
Leverage Ratio |
|
8.39 |
8.14 |
8.37 |
8.49 |
8.85 |
8.38 |
8.34 |
8.21 |
8.20 |
8.20 |
8.13 |
Compound Leverage Factor |
|
8.39 |
8.14 |
8.37 |
8.49 |
8.85 |
8.38 |
8.34 |
8.21 |
8.20 |
8.20 |
8.13 |
Debt to Total Capital |
|
32.36% |
30.35% |
29.40% |
30.79% |
31.28% |
29.21% |
29.71% |
28.88% |
28.13% |
28.67% |
28.39% |
Short-Term Debt to Total Capital |
|
25.83% |
23.89% |
22.44% |
24.01% |
24.48% |
22.71% |
23.31% |
22.50% |
22.04% |
22.61% |
22.52% |
Long-Term Debt to Total Capital |
|
6.53% |
6.45% |
6.96% |
6.78% |
6.80% |
6.51% |
6.41% |
6.37% |
6.08% |
6.06% |
5.87% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
67.64% |
69.65% |
70.60% |
69.21% |
68.72% |
70.79% |
70.29% |
71.12% |
71.87% |
71.33% |
71.61% |
Debt to EBITDA |
|
2.62 |
2.45 |
2.47 |
2.69 |
2.69 |
2.72 |
2.83 |
2.74 |
2.75 |
2.67 |
2.61 |
Net Debt to EBITDA |
|
0.26 |
1.30 |
-1.79 |
1.68 |
0.70 |
0.17 |
0.05 |
1.22 |
0.52 |
-0.57 |
-0.25 |
Long-Term Debt to EBITDA |
|
0.53 |
0.52 |
0.59 |
0.59 |
0.59 |
0.61 |
0.61 |
0.60 |
0.60 |
0.56 |
0.54 |
Debt to NOPAT |
|
3.67 |
3.34 |
3.36 |
3.65 |
3.63 |
3.72 |
3.87 |
3.77 |
3.77 |
3.68 |
3.61 |
Net Debt to NOPAT |
|
0.36 |
1.77 |
-2.44 |
2.28 |
0.95 |
0.23 |
0.07 |
1.68 |
0.72 |
-0.79 |
-0.35 |
Long-Term Debt to NOPAT |
|
0.74 |
0.71 |
0.80 |
0.80 |
0.79 |
0.83 |
0.83 |
0.83 |
0.82 |
0.78 |
0.75 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
170 |
148 |
52 |
-5.45 |
-39 |
-72 |
-54 |
-38 |
-86 |
-48 |
-66 |
Operating Cash Flow to CapEx |
|
1,708.93% |
1,514.16% |
2,766.26% |
1,319.47% |
869.06% |
1,573.36% |
1,198.81% |
1,307.87% |
2,891.25% |
738.43% |
1,761.29% |
Free Cash Flow to Firm to Interest Expense |
|
21.65 |
11.66 |
3.03 |
-0.25 |
-1.47 |
-2.36 |
-1.73 |
-1.23 |
-2.64 |
-1.47 |
-2.15 |
Operating Cash Flow to Interest Expense |
|
3.33 |
2.14 |
1.47 |
0.71 |
0.95 |
0.66 |
0.83 |
0.64 |
1.12 |
0.69 |
1.19 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.14 |
2.00 |
1.42 |
0.66 |
0.84 |
0.62 |
0.76 |
0.59 |
1.09 |
0.60 |
1.12 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
5.49 |
5.46 |
5.51 |
5.55 |
5.37 |
5.25 |
5.20 |
5.23 |
5.18 |
5.24 |
5.26 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
891 |
902 |
934 |
954 |
950 |
992 |
1,007 |
1,011 |
1,058 |
1,062 |
1,095 |
Invested Capital Turnover |
|
0.23 |
0.24 |
0.24 |
0.25 |
0.25 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
-151 |
-126 |
-32 |
25 |
59 |
90 |
73 |
58 |
108 |
70 |
88 |
Enterprise Value (EV) |
|
682 |
892 |
428 |
778 |
658 |
769 |
744 |
896 |
938 |
883 |
882 |
Market Capitalization |
|
653 |
748 |
627 |
594 |
580 |
751 |
739 |
766 |
881 |
949 |
912 |
Book Value per Share |
|
$33.66 |
$35.05 |
$36.54 |
$36.71 |
$36.30 |
$39.01 |
$39.48 |
$39.90 |
$42.14 |
$41.95 |
$43.32 |
Tangible Book Value per Share |
|
$30.00 |
$31.40 |
$32.89 |
$33.07 |
$32.66 |
$35.37 |
$35.83 |
$36.27 |
$38.51 |
$38.33 |
$39.70 |
Total Capital |
|
891 |
902 |
930 |
954 |
950 |
992 |
1,007 |
1,011 |
1,058 |
1,062 |
1,095 |
Total Debt |
|
288 |
274 |
274 |
294 |
297 |
290 |
299 |
292 |
298 |
304 |
311 |
Total Long-Term Debt |
|
58 |
58 |
65 |
65 |
65 |
65 |
65 |
64 |
64 |
64 |
64 |
Net Debt |
|
28 |
145 |
-198 |
184 |
78 |
18 |
5.64 |
130 |
57 |
-65 |
-30 |
Capital Expenditures (CapEx) |
|
1.54 |
1.80 |
0.91 |
1.17 |
2.89 |
1.27 |
2.18 |
1.52 |
1.27 |
3.03 |
2.08 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
288 |
274 |
277 |
294 |
297 |
290 |
299 |
292 |
298 |
304 |
311 |
Total Depreciation and Amortization (D&A) |
|
2.46 |
2.32 |
1.66 |
2.36 |
2.11 |
1.88 |
1.70 |
1.98 |
2.05 |
1.84 |
1.98 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.09 |
$1.25 |
$1.08 |
$1.09 |
$1.15 |
$1.04 |
$1.04 |
$1.09 |
$1.23 |
$1.25 |
$1.22 |
Adjusted Weighted Average Basic Shares Outstanding |
|
17.84M |
17.84M |
17.87M |
17.88M |
17.89M |
17.89M |
17.93M |
17.94M |
17.96M |
17.95M |
18.00M |
Adjusted Diluted Earnings per Share |
|
$1.08 |
$1.25 |
$1.08 |
$1.08 |
$1.15 |
$1.05 |
$1.04 |
$1.09 |
$1.23 |
$1.25 |
$1.22 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
17.86M |
17.85M |
17.88M |
17.89M |
17.90M |
17.90M |
17.94M |
17.96M |
17.99M |
17.98M |
18.02M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
17.92M |
17.98M |
17.98M |
17.99M |
18.00M |
18.02M |
18.03M |
18.05M |
18.06M |
18.10M |
18.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
22 |
19 |
19 |
21 |
19 |
19 |
19 |
22 |
22 |
22 |
Normalized NOPAT Margin |
|
33.28% |
38.35% |
33.53% |
33.55% |
35.18% |
32.91% |
31.81% |
31.76% |
35.28% |
34.24% |
33.21% |
Pre Tax Income Margin |
|
41.79% |
45.66% |
42.70% |
42.88% |
44.20% |
41.02% |
40.61% |
42.34% |
43.84% |
44.65% |
42.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.09 |
2.10 |
1.44 |
1.14 |
0.98 |
0.77 |
0.76 |
0.84 |
0.84 |
0.90 |
0.92 |
NOPAT to Interest Expense |
|
2.46 |
1.77 |
1.13 |
0.89 |
0.78 |
0.61 |
0.59 |
0.63 |
0.68 |
0.69 |
0.71 |
EBIT Less CapEx to Interest Expense |
|
2.90 |
1.96 |
1.39 |
1.09 |
0.87 |
0.72 |
0.69 |
0.79 |
0.80 |
0.81 |
0.85 |
NOPAT Less CapEx to Interest Expense |
|
2.27 |
1.62 |
1.08 |
0.84 |
0.67 |
0.57 |
0.53 |
0.58 |
0.64 |
0.60 |
0.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.13% |
36.59% |
37.68% |
39.01% |
38.90% |
41.26% |
42.11% |
42.56% |
42.03% |
40.34% |
39.03% |
Augmented Payout Ratio |
|
37.13% |
36.59% |
37.68% |
39.01% |
38.90% |
41.26% |
42.11% |
42.56% |
42.03% |
40.34% |
39.03% |
Key Financial Trends
Community Trust Bancorp (NASDAQ:CTBI) has demonstrated steady financial performance over the last several quarters and years, with key metrics indicating growth and stability in its core banking operations.
Income Statement Highlights:
- Net interest income has consistently increased from approximately $43.5 million in Q3 2022 to $51.3 million in Q1 2025, reflecting growth in interest-earning assets and effective margin management.
- Total non-interest income remains strong with trust fees, service charges, and capital gains contributing to a diversified revenue stream; for example, Q1 2025 non-interest income was $14.9 million.
- Provision for credit losses has generally increased, from $770,000 in Q2 2022 to $3.57 million in Q1 2025, suggesting cautious risk management in light of possible credit quality challenges.
- Net income attributable to common shareholders increased from $19.4 million in Q2 2022 to $21.97 million in Q1 2025, indicating improved profitability.
- Basic and diluted earnings per share (EPS) grew from around $1.08 in early 2023 to $1.22 in Q1 2025, showing earnings growth with a relatively stable share count.
Cash Flow Highlights:
- Operating cash flow increased significantly, with $36.6 million generated in Q1 2025 compared to $15.4 million in Q2 2024 and $19.4 million in Q2 2022, reflecting healthy core business cash generation.
- Investing activities show substantial outflows in buying securities, e.g., $(219) million in Q1 2025, which could pressure liquidity if not balanced with inflows or financing.
- Financing activities have generated positive cash flows recently, with $39.2 million in Q1 2025 driven largely by net deposit growth, highlighting strong customer deposit gathering.
Balance Sheet Highlights:
- Total assets increased steadily from $5.45 billion in Q2 2022 to $6.28 billion in Q1 2025, showing balance sheet growth.
- Deposits grew significantly, with total deposits (interest bearing and non-interest bearing) climbing from about $4.47 billion in Q2 2022 to nearly $5.11 billion in Q1 2025, supporting lending and investment activities.
- Allowance for loan and lease losses rose from about $48 million in mid-2022 to $57 million in Q1 2025, matching loan growth and credit risk controls.
- Equity capital increased from about $632 million in Q2 2022 to $784 million in Q1 2025, strengthening the bank’s capital base.
Summary: Community Trust Bancorp shows positive trends in revenue growth, profitability, and balance sheet expansion through Q1 2025. Increasing provisions for credit losses point to prudent risk management amid economic uncertainties. Growth in deposit balances and operating cash flow strengthens liquidity and operational resilience. Investors might view the company’s stable earnings growth, expanding asset base, and solid capital position as positive signals for continued performance, while ongoing investing outflows warrant attention for liquidity planning.
08/28/25 08:37 AM ETAI Generated. May Contain Errors.