Annual Income Statements for Eastern Bankshares
This table shows Eastern Bankshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Eastern Bankshares
This table shows Eastern Bankshares' 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 |
|
55 |
42 |
-194 |
49 |
59 |
319 |
39 |
26 |
-6.19 |
61 |
-218 |
Consolidated Net Income / (Loss) |
|
55 |
42 |
-194 |
49 |
59 |
319 |
39 |
26 |
-6.19 |
61 |
-218 |
Net Income / (Loss) Continuing Operations |
|
53 |
31 |
-202 |
44 |
63 |
32 |
39 |
26 |
-6.19 |
61 |
-218 |
Total Pre-Tax Income |
|
69 |
35 |
-267 |
60 |
47 |
34 |
49 |
38 |
-3.35 |
72 |
-184 |
Total Revenue |
|
172 |
119 |
-172 |
168 |
156 |
160 |
158 |
154 |
203 |
217 |
-47 |
Net Interest Income / (Expense) |
|
152 |
150 |
138 |
142 |
137 |
133 |
130 |
129 |
170 |
179 |
189 |
Total Interest Income |
|
158 |
175 |
189 |
202 |
202 |
204 |
203 |
207 |
266 |
271 |
266 |
Loans and Leases Interest Income |
|
125 |
142 |
154 |
161 |
169 |
168 |
170 |
173 |
231 |
235 |
228 |
Investment Securities Interest Income |
|
31 |
32 |
30 |
26 |
26 |
25 |
25 |
24 |
24 |
24 |
33 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
1.64 |
0.55 |
5.26 |
15 |
7.27 |
10 |
7.82 |
11 |
11 |
13 |
4.64 |
Total Interest Expense |
|
5.65 |
25 |
51 |
60 |
65 |
70 |
73 |
79 |
96 |
92 |
77 |
Deposits Interest Expense |
|
4.78 |
17 |
43 |
56 |
60 |
67 |
72 |
78 |
95 |
91 |
76 |
Long-Term Debt Interest Expense |
|
0.87 |
7.55 |
7.64 |
4.03 |
5.36 |
2.95 |
0.25 |
0.25 |
0.83 |
0.47 |
0.81 |
Total Non-Interest Income |
|
20 |
-31 |
-310 |
26 |
19 |
27 |
28 |
25 |
34 |
37 |
-236 |
Service Charges on Deposit Accounts |
|
6.71 |
6.83 |
6.47 |
7.24 |
7.40 |
7.51 |
7.51 |
7.93 |
8.14 |
8.43 |
8.32 |
Other Service Charges |
|
7.85 |
7.39 |
8.70 |
9.05 |
8.16 |
9.01 |
8.71 |
16 |
6.71 |
19 |
9.67 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.39 |
2.18 |
-334 |
0.78 |
-1.12 |
-0.88 |
-0.06 |
-7.29 |
0.18 |
-7.73 |
-269 |
Investment Banking Income |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
16 |
Other Non-Interest Income |
|
-2.25 |
0.30 |
2.86 |
3.00 |
-1.52 |
4.97 |
4.99 |
1.76 |
3.59 |
-0.66 |
-1.26 |
Provision for Credit Losses |
|
6.48 |
11 |
0.03 |
7.50 |
7.33 |
5.20 |
7.45 |
6.13 |
47 |
6.82 |
6.60 |
Total Non-Interest Expense |
|
96 |
73 |
96 |
100 |
102 |
121 |
101 |
110 |
160 |
138 |
130 |
Salaries and Employee Benefits |
|
61 |
29 |
62 |
62 |
61 |
68 |
64 |
65 |
94 |
79 |
80 |
Net Occupancy & Equipment Expense |
|
21 |
18 |
21 |
22 |
22 |
26 |
26 |
28 |
34 |
34 |
29 |
Marketing Expense |
|
2.12 |
2.95 |
1.02 |
2.11 |
1.77 |
2.69 |
1.52 |
1.91 |
1.58 |
2.82 |
1.73 |
Property & Liability Insurance Claims |
|
1.58 |
1.54 |
2.55 |
3.03 |
2.81 |
13 |
2.29 |
4.51 |
3.20 |
3.87 |
3.29 |
Other Operating Expenses |
|
9.36 |
22 |
8.46 |
10 |
14 |
11 |
6.73 |
9.63 |
21 |
10 |
8.80 |
Amortization Expense |
|
0.30 |
-0.84 |
0.29 |
0.50 |
0.50 |
0.51 |
0.50 |
0.50 |
6.21 |
7.35 |
7.81 |
Income Tax Expense |
|
17 |
4.15 |
-65 |
16 |
-16 |
2.31 |
10 |
12 |
2.84 |
11 |
34 |
Basic Earnings per Share |
|
$0.33 |
$0.27 |
($1.20) |
$0.30 |
$0.36 |
$1.97 |
$0.24 |
$0.16 |
($0.03) |
$0.29 |
($1.09) |
Weighted Average Basic Shares Outstanding |
|
176.68M |
176.17M |
176.33M |
176.38M |
176.43M |
176.43M |
176.63M |
215.65M |
214.66M |
212.99M |
211.09M |
Diluted Earnings per Share |
|
$0.33 |
$0.27 |
($1.20) |
$0.30 |
$0.36 |
$1.97 |
$0.24 |
$0.16 |
($0.03) |
$0.29 |
($1.08) |
Weighted Average Diluted Shares Outstanding |
|
176.68M |
176.17M |
176.33M |
176.38M |
176.43M |
176.43M |
176.63M |
215.65M |
214.66M |
212.99M |
211.09M |
Weighted Average Basic & Diluted Shares Outstanding |
|
176.68M |
176.17M |
176.33M |
176.38M |
176.43M |
176.43M |
176.63M |
215.65M |
214.66M |
212.99M |
211.09M |
Cash Dividends to Common per Share |
|
$0.10 |
- |
$0.10 |
$0.10 |
$0.10 |
- |
$0.11 |
$0.11 |
$0.11 |
- |
$0.12 |
Annual Cash Flow Statements for Eastern Bankshares
This table details how cash moves in and out of Eastern Bankshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-51 |
103 |
1,691 |
-822 |
-1,062 |
524 |
314 |
Net Cash From Operating Activities |
|
205 |
196 |
70 |
174 |
230 |
262 |
284 |
Net Cash From Continuing Operating Activities |
|
205 |
196 |
70 |
178 |
213 |
385 |
284 |
Net Income / (Loss) Continuing Operations |
|
123 |
135 |
23 |
155 |
187 |
-63 |
120 |
Consolidated Net Income / (Loss) |
|
123 |
135 |
23 |
155 |
200 |
232 |
120 |
Net Income / (Loss) Discontinued Operations |
|
- |
- |
- |
- |
13 |
295 |
0.00 |
Provision For Loan Losses |
|
15 |
6.30 |
39 |
-9.69 |
18 |
20 |
67 |
Depreciation Expense |
|
20 |
19 |
16 |
12 |
12 |
12 |
27 |
Amortization Expense |
|
4.75 |
8.19 |
-25 |
-43 |
17 |
13 |
-9.02 |
Non-Cash Adjustments to Reconcile Net Income |
|
-4.80 |
-2.48 |
82 |
17 |
26 |
349 |
85 |
Changes in Operating Assets and Liabilities, net |
|
47 |
30 |
-65 |
47 |
-46 |
32 |
-5.78 |
Net Cash From Discontinued Operating Activities |
|
- |
- |
- |
- |
17 |
-124 |
0.00 |
Net Cash From Investing Activities |
|
-647 |
-145 |
-2,390 |
-1,986 |
-1,077 |
2,400 |
1,059 |
Net Cash From Continuing Investing Activities |
|
-647 |
-145 |
-2,390 |
-1,981 |
-1,063 |
1,912 |
1,059 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.03 |
-7.19 |
-5.14 |
-5.73 |
-8.63 |
-8.14 |
-14 |
Purchase of Investment Securities |
|
-829 |
-290 |
-2,118 |
-3,338 |
-2,636 |
-284 |
-413 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
0.00 |
0.00 |
22 |
17 |
0.00 |
15 |
Divestitures |
|
0.57 |
- |
- |
- |
0.00 |
0.00 |
25 |
Sale and/or Maturity of Investments |
|
193 |
294 |
464 |
971 |
1,583 |
2,827 |
1,515 |
Other Investing Activities, net |
|
-3.27 |
-142 |
-731 |
369 |
-19 |
-624 |
-69 |
Net Cash From Discontinued Investing Activities |
|
- |
- |
- |
- |
-13 |
489 |
0.00 |
Net Cash From Financing Activities |
|
391 |
52 |
4,012 |
989 |
-216 |
-2,138 |
-1,029 |
Net Cash From Continuing Financing Activities |
|
391 |
52 |
4,012 |
989 |
-215 |
-2,137 |
-1,029 |
Net Change in Deposits |
|
584 |
152 |
2,604 |
1,098 |
-654 |
-1,378 |
-178 |
Issuance of Debt |
|
- |
- |
-207 |
- |
707 |
-693 |
-740 |
Repurchase of Common Equity |
|
- |
0.00 |
0.00 |
-23 |
-202 |
0.00 |
-28 |
Payment of Dividends |
|
- |
0.00 |
0.00 |
-52 |
-66 |
-67 |
-83 |
Other Financing Activities, Net |
|
-1.17 |
-1.06 |
-178 |
- |
0.00 |
0.00 |
-0.94 |
Net Cash From Discontinued Financing Activities |
|
- |
- |
- |
- |
-0.67 |
-0.96 |
0.00 |
Cash Interest Paid |
|
24 |
34 |
14 |
5.35 |
35 |
232 |
316 |
Cash Income Taxes Paid |
|
30 |
31 |
35 |
43 |
42 |
66 |
19 |
Quarterly Cash Flow Statements for Eastern Bankshares
This table details how cash moves in and out of Eastern Bankshares' 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 |
|
-210 |
11 |
1,968 |
-1,264 |
-265 |
84 |
46 |
12 |
139 |
117 |
-638 |
Net Cash From Operating Activities |
|
61 |
3.44 |
101 |
72 |
36 |
53 |
33 |
54 |
108 |
89 |
47 |
Net Cash From Continuing Operating Activities |
|
51 |
-4.15 |
89 |
62 |
45 |
189 |
33 |
54 |
108 |
89 |
47 |
Net Income / (Loss) Continuing Operations |
|
55 |
29 |
-202 |
44 |
63 |
32 |
39 |
26 |
-6.19 |
61 |
-218 |
Consolidated Net Income / (Loss) |
|
55 |
42 |
-194 |
49 |
59 |
319 |
39 |
26 |
-6.19 |
61 |
-218 |
Provision For Loan Losses |
|
6.48 |
11 |
0.03 |
7.50 |
7.33 |
5.20 |
7.45 |
6.13 |
47 |
6.82 |
6.60 |
Depreciation Expense |
|
1.60 |
3.06 |
2.99 |
3.07 |
2.99 |
3.25 |
3.33 |
3.41 |
10 |
10 |
10 |
Amortization Expense |
|
-2.12 |
15 |
3.30 |
3.06 |
3.16 |
3.16 |
3.47 |
4.41 |
-8.01 |
-8.89 |
-11 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
-10 |
266 |
4.95 |
-9.45 |
87 |
18 |
14 |
24 |
28 |
214 |
Changes in Operating Assets and Liabilities, net |
|
-23 |
-51 |
19 |
-0.93 |
-22 |
37 |
-38 |
-0.05 |
41 |
-8.40 |
45 |
Net Cash From Investing Activities |
|
-175 |
-504 |
1,920 |
-172 |
109 |
545 |
-44 |
108 |
1,025 |
-30 |
-81 |
Net Cash From Continuing Investing Activities |
|
-161 |
-504 |
1,920 |
-172 |
109 |
56 |
-44 |
108 |
1,025 |
-30 |
-81 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.52 |
-2.25 |
-1.22 |
-0.97 |
-2.10 |
-3.85 |
-2.49 |
-4.03 |
-1.73 |
-5.30 |
-1.80 |
Purchase of Investment Securities |
|
-169 |
-1,297 |
-142 |
-45 |
-81 |
-16 |
-3.79 |
- |
-0.82 |
-409 |
-1,362 |
Sale and/or Maturity of Investments |
|
436 |
253 |
2,142 |
169 |
369 |
147 |
91 |
184 |
1,016 |
223 |
1,438 |
Other Investing Activities, net |
|
-432 |
542 |
-79 |
-295 |
-177 |
-72 |
-129 |
-72 |
-14 |
146 |
-155 |
Net Cash From Financing Activities |
|
-96 |
512 |
-52 |
-1,164 |
-409 |
-513 |
57 |
-151 |
-994 |
59 |
-604 |
Net Cash From Continuing Financing Activities |
|
-96 |
512 |
-51 |
-1,164 |
-409 |
-513 |
57 |
-151 |
-994 |
59 |
-604 |
Net Change in Deposits |
|
-430 |
241 |
-433 |
-361 |
-757 |
172 |
71 |
-129 |
-195 |
75 |
-522 |
Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-11 |
Repurchase of Common Equity |
|
-29 |
-31 |
- |
- |
- |
- |
- |
- |
- |
-15 |
-46 |
Payment of Dividends |
|
-16 |
-16 |
-16 |
-16 |
-16 |
-18 |
-18 |
-18 |
-22 |
-24 |
-24 |
Cash Interest Paid |
|
5.57 |
23 |
47 |
58 |
61 |
66 |
63 |
87 |
84 |
81 |
69 |
Cash Income Taxes Paid |
|
4.58 |
17 |
5.86 |
16 |
2.00 |
42 |
7.15 |
12 |
-0.30 |
-0.48 |
1.00 |
Annual Balance Sheets for Eastern Bankshares
This table presents Eastern Bankshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
11,629 |
15,964 |
23,512 |
22,647 |
21,133 |
25,558 |
Cash and Due from Banks |
|
136 |
117 |
145 |
106 |
87 |
93 |
Trading Account Securities |
|
1,509 |
3,184 |
8,511 |
7,167 |
4,857 |
4,442 |
Loans and Leases, Net of Allowance |
|
8,899 |
9,594 |
12,157 |
13,420 |
13,799 |
17,549 |
Loans and Leases |
|
8,981 |
9,707 |
12,255 |
13,563 |
13,948 |
17,778 |
Allowance for Loan and Lease Losses |
|
82 |
113 |
98 |
142 |
149 |
229 |
Loans Held for Sale |
|
0.03 |
1.14 |
1.21 |
4.54 |
1.12 |
0.37 |
Premises and Equipment, Net |
|
57 |
49 |
81 |
62 |
60 |
67 |
Intangible Assets |
|
378 |
377 |
650 |
568 |
566 |
1,050 |
Other Assets |
|
650 |
2,643 |
14,124 |
1,304 |
1,753 |
2,308 |
Total Liabilities & Shareholders' Equity |
|
11,629 |
15,964 |
23,512 |
22,647 |
21,133 |
25,558 |
Total Liabilities |
|
10,029 |
12,536 |
20,106 |
20,175 |
18,158 |
21,946 |
Interest Bearing Deposits |
|
9,567 |
12,169 |
19,649 |
18,997 |
17,618 |
21,319 |
Long-Term Debt |
|
19 |
15 |
14 |
704 |
18 |
18 |
Other Long-Term Liabilities |
|
242 |
352 |
443 |
460 |
514 |
560 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,600 |
3,428 |
3,406 |
2,472 |
2,975 |
3,612 |
Total Preferred & Common Equity |
|
1,600 |
3,428 |
3,406 |
2,472 |
2,975 |
3,612 |
Total Common Equity |
|
1,600 |
3,428 |
3,406 |
2,472 |
2,975 |
3,612 |
Common Stock |
|
0.00 |
1,856 |
1,837 |
1,651 |
1,668 |
2,240 |
Retained Earnings |
|
1,644 |
1,666 |
1,769 |
1,882 |
2,048 |
2,085 |
Accumulated Other Comprehensive Income / (Loss) |
|
-44 |
54 |
-57 |
-923 |
-608 |
-584 |
Other Equity Adjustments |
|
0.00 |
-148 |
-143 |
-138 |
-133 |
-128 |
Quarterly Balance Sheets for Eastern Bankshares
This table presents Eastern Bankshares' 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 |
Q1 2025 |
Total Assets |
|
22,043 |
22,721 |
21,583 |
21,146 |
21,175 |
21,044 |
25,507 |
24,986 |
Cash and Due from Banks |
|
103 |
98 |
105 |
73 |
71 |
73 |
98 |
129 |
Trading Account Securities |
|
7,327 |
5,171 |
4,985 |
4,717 |
4,731 |
4,535 |
4,591 |
4,445 |
Loans and Leases, Net of Allowance |
|
12,753 |
13,521 |
13,799 |
13,745 |
13,907 |
13,954 |
17,502 |
17,691 |
Loans and Leases |
|
12,885 |
13,662 |
13,947 |
13,900 |
14,056 |
14,110 |
17,756 |
17,916 |
Allowance for Loan and Lease Losses |
|
132 |
141 |
148 |
155 |
149 |
156 |
254 |
224 |
Loans Held for Sale |
|
0.95 |
3.07 |
2.84 |
24 |
2.20 |
1.31 |
1.99 |
8.06 |
Premises and Equipment, Net |
|
63 |
61 |
60 |
59 |
60 |
61 |
79 |
65 |
Intangible Assets |
|
662 |
660 |
659 |
567 |
566 |
565 |
1,058 |
1,042 |
Other Assets |
|
1,134 |
3,194 |
1,973 |
1,945 |
1,827 |
1,844 |
2,154 |
1,571 |
Total Liabilities & Shareholders' Equity |
|
22,043 |
22,721 |
21,583 |
21,146 |
21,175 |
21,044 |
25,507 |
24,986 |
Total Liabilities |
|
19,627 |
20,141 |
19,057 |
18,700 |
18,222 |
18,077 |
21,836 |
21,403 |
Interest Bearing Deposits |
|
18,755 |
18,567 |
18,204 |
17,449 |
17,691 |
17,558 |
21,246 |
20,797 |
Long-Term Debt |
|
384 |
1,101 |
314 |
674 |
18 |
17 |
17 |
20 |
Other Long-Term Liabilities |
|
471 |
461 |
525 |
560 |
502 |
490 |
548 |
551 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,416 |
2,579 |
2,527 |
2,447 |
2,953 |
2,967 |
3,671 |
3,583 |
Total Preferred & Common Equity |
|
2,416 |
2,579 |
2,527 |
2,447 |
2,953 |
2,967 |
3,671 |
3,583 |
Total Common Equity |
|
2,416 |
2,579 |
2,527 |
2,447 |
2,953 |
2,967 |
3,671 |
3,583 |
Common Stock |
|
1,678 |
1,653 |
1,659 |
1,663 |
1,671 |
1,675 |
2,248 |
2,191 |
Retained Earnings |
|
1,856 |
1,672 |
1,704 |
1,747 |
2,068 |
2,077 |
2,048 |
1,843 |
Accumulated Other Comprehensive Income / (Loss) |
|
-979 |
-610 |
-701 |
-830 |
-655 |
-654 |
-496 |
-324 |
Other Equity Adjustments |
|
-139 |
-136 |
-135 |
-134 |
-132 |
-130 |
-129 |
-127 |
Annual Metrics And Ratios for Eastern Bankshares
This table displays calculated financial ratios and metrics derived from Eastern Bankshares' official financial filings.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
4.02% |
-2.35% |
-9.03% |
22.29% |
-51.51% |
133.97% |
EBITDA Growth |
|
0.00% |
10.87% |
-86.72% |
441.46% |
83.69% |
-137.83% |
272.02% |
EBIT Growth |
|
0.00% |
10.77% |
-79.44% |
390.22% |
35.36% |
-152.89% |
223.63% |
NOPAT Growth |
|
0.00% |
10.08% |
-83.17% |
540.03% |
28.16% |
-147.29% |
235.56% |
Net Income Growth |
|
0.00% |
10.08% |
-83.17% |
580.20% |
29.16% |
16.23% |
-48.50% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
592.31% |
34.44% |
18.18% |
-53.85% |
Operating Cash Flow Growth |
|
0.00% |
-4.29% |
-64.40% |
149.80% |
31.78% |
13.81% |
8.46% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-21.35% |
109.32% |
156.81% |
-77.94% |
-644.16% |
Invested Capital Growth |
|
0.00% |
0.00% |
112.63% |
-0.65% |
-7.15% |
-5.77% |
21.28% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.82% |
7.18% |
15.14% |
8.37% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
91.28% |
23.52% |
-2.58% |
23.46% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
60.38% |
7.07% |
-1.08% |
32.67% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
92.72% |
2.79% |
-1.08% |
32.41% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
104.81% |
3.74% |
627.29% |
-68.31% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.43% |
6.14% |
629.63% |
-71.79% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
5.95% |
-4.46% |
-16.05% |
23.22% |
14.51% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-47.73% |
123.36% |
-8.22% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.67% |
13.41% |
-4.09% |
-1.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
31.97% |
34.07% |
4.63% |
27.57% |
41.42% |
-32.31% |
23.76% |
EBIT Margin |
|
27.62% |
29.41% |
6.19% |
33.38% |
36.95% |
-40.30% |
21.29% |
Profit (Net Income) Margin |
|
21.51% |
22.76% |
3.92% |
29.33% |
30.98% |
74.26% |
16.34% |
Tax Burden Percent |
|
77.87% |
77.39% |
63.34% |
87.88% |
83.85% |
-184.27% |
76.76% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
22.13% |
22.62% |
36.66% |
17.31% |
21.71% |
0.00% |
23.24% |
Return on Invested Capital (ROIC) |
|
0.00% |
16.69% |
0.90% |
4.24% |
5.66% |
-2.86% |
3.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
16.69% |
0.90% |
68.02% |
9.34% |
85.91% |
3.61% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.20% |
0.01% |
0.29% |
1.14% |
11.39% |
0.02% |
Return on Equity (ROE) |
|
0.00% |
16.89% |
0.90% |
4.53% |
6.80% |
8.53% |
3.63% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-183.31% |
-71.15% |
4.89% |
13.07% |
3.08% |
-15.63% |
Operating Return on Assets (OROA) |
|
0.00% |
1.50% |
0.26% |
0.89% |
1.03% |
-0.58% |
0.67% |
Return on Assets (ROA) |
|
0.00% |
1.16% |
0.16% |
0.78% |
0.87% |
1.06% |
0.51% |
Return on Common Equity (ROCE) |
|
0.00% |
16.89% |
0.90% |
4.53% |
6.80% |
8.53% |
3.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.44% |
0.66% |
4.54% |
8.08% |
7.80% |
3.31% |
Net Operating Profit after Tax (NOPAT) |
|
123 |
135 |
23 |
146 |
187 |
-88 |
120 |
NOPAT Margin |
|
21.51% |
22.76% |
3.92% |
27.60% |
28.93% |
-28.21% |
16.34% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-63.78% |
-3.69% |
-88.77% |
0.00% |
SG&A Expenses to Revenue |
|
58.04% |
58.00% |
60.34% |
60.65% |
51.61% |
112.56% |
59.06% |
Operating Expenses to Revenue |
|
69.73% |
69.53% |
87.11% |
68.46% |
60.27% |
133.89% |
69.50% |
Earnings before Interest and Taxes (EBIT) |
|
158 |
175 |
36 |
176 |
238 |
-126 |
156 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
182 |
202 |
27 |
145 |
267 |
-101 |
174 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.12 |
0.82 |
1.03 |
1.16 |
0.82 |
1.03 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.47 |
0.92 |
1.28 |
1.51 |
1.01 |
1.45 |
Price to Revenue (P/Rev) |
|
3.14 |
3.02 |
4.83 |
6.67 |
4.44 |
7.78 |
5.06 |
Price to Earnings (P/E) |
|
14.61 |
13.27 |
123.14 |
22.73 |
14.34 |
10.48 |
30.97 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
1.59% |
2.47% |
2.97% |
2.61% |
Earnings Yield |
|
6.84% |
7.53% |
0.81% |
4.40% |
6.97% |
9.55% |
3.23% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.04 |
0.78 |
0.99 |
1.09 |
0.79 |
1.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.82 |
4.65 |
6.42 |
5.37 |
7.56 |
4.96 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.29 |
100.48 |
23.28 |
12.97 |
0.00 |
20.88 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
9.60 |
75.15 |
19.23 |
14.54 |
0.00 |
23.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
12.41 |
118.66 |
23.26 |
18.57 |
0.00 |
30.34 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.54 |
38.63 |
19.40 |
15.06 |
9.03 |
12.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
20.17 |
8.04 |
24.85 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.28 |
0.01 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.28 |
0.01 |
0.00 |
Financial Leverage |
|
0.00 |
0.01 |
0.01 |
0.00 |
0.12 |
0.13 |
0.01 |
Leverage Ratio |
|
0.00 |
7.27 |
5.49 |
5.78 |
7.85 |
8.04 |
7.09 |
Compound Leverage Factor |
|
0.00 |
7.27 |
5.49 |
5.78 |
7.85 |
8.04 |
7.09 |
Debt to Total Capital |
|
0.00% |
1.17% |
0.42% |
0.41% |
22.17% |
0.59% |
0.48% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
1.17% |
0.42% |
0.41% |
22.17% |
0.59% |
0.48% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
0.00% |
98.83% |
99.58% |
99.59% |
77.83% |
99.41% |
99.52% |
Debt to EBITDA |
|
0.00 |
0.09 |
0.54 |
0.10 |
2.64 |
-0.18 |
0.10 |
Net Debt to EBITDA |
|
0.00 |
-0.58 |
-3.80 |
-0.90 |
2.24 |
0.69 |
-0.43 |
Long-Term Debt to EBITDA |
|
0.00 |
0.09 |
0.54 |
0.10 |
2.64 |
-0.18 |
0.10 |
Debt to NOPAT |
|
0.00 |
0.14 |
0.64 |
0.10 |
3.78 |
-0.20 |
0.15 |
Net Debt to NOPAT |
|
0.00 |
-0.86 |
-4.48 |
-0.90 |
3.21 |
0.79 |
-0.63 |
Long-Term Debt to NOPAT |
|
0.00 |
0.14 |
0.64 |
0.10 |
3.78 |
-0.20 |
0.15 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
0.00 |
-1,484 |
-1,801 |
168 |
431 |
95 |
-517 |
Operating Cash Flow to CapEx |
|
2,269.30% |
2,730.25% |
1,357.91% |
0.00% |
0.00% |
3,214.89% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-43.97 |
-149.11 |
31.48 |
11.61 |
0.39 |
-1.53 |
Operating Cash Flow to Interest Expense |
|
8.16 |
5.81 |
5.78 |
32.73 |
6.19 |
1.06 |
0.84 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.80 |
5.60 |
5.36 |
35.77 |
6.43 |
1.03 |
0.84 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.04 |
0.03 |
0.03 |
0.01 |
0.03 |
Fixed Asset Turnover |
|
0.00 |
10.33 |
10.85 |
8.09 |
8.99 |
5.10 |
11.54 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,619 |
3,443 |
3,420 |
3,176 |
2,993 |
3,630 |
Invested Capital Turnover |
|
0.00 |
0.73 |
0.23 |
0.15 |
0.20 |
0.10 |
0.22 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,619 |
1,824 |
-22 |
-244 |
-183 |
637 |
Enterprise Value (EV) |
|
0.00 |
1,676 |
2,698 |
3,385 |
3,463 |
2,363 |
3,628 |
Market Capitalization |
|
1,793 |
1,793 |
2,800 |
3,516 |
2,865 |
2,432 |
3,703 |
Book Value per Share |
|
$0.00 |
$8.92 |
$18.36 |
$18.24 |
$13.99 |
$16.86 |
$16.83 |
Tangible Book Value per Share |
|
$0.00 |
$6.82 |
$16.34 |
$14.76 |
$10.78 |
$13.65 |
$11.93 |
Total Capital |
|
0.00 |
1,619 |
3,443 |
3,420 |
3,176 |
2,993 |
3,630 |
Total Debt |
|
0.00 |
19 |
15 |
14 |
704 |
18 |
18 |
Total Long-Term Debt |
|
0.00 |
19 |
15 |
14 |
704 |
18 |
18 |
Net Debt |
|
0.00 |
-117 |
-102 |
-131 |
598 |
-69 |
-75 |
Capital Expenditures (CapEx) |
|
9.03 |
7.19 |
5.14 |
-16 |
-8.69 |
8.14 |
-1.58 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
-9.13 |
-13 |
-320 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
19 |
15 |
14 |
704 |
18 |
18 |
Total Depreciation and Amortization (D&A) |
|
25 |
28 |
-9.05 |
-31 |
29 |
25 |
18 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.13 |
$0.90 |
$1.21 |
$1.43 |
$0.66 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
186.76M |
184.44M |
176.17M |
176.43M |
212.99M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.13 |
$0.90 |
$1.21 |
$1.43 |
$0.66 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
186.76M |
184.44M |
176.17M |
176.43M |
212.99M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
186.76M |
184.44M |
176.17M |
176.43M |
212.99M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
123 |
138 |
23 |
146 |
187 |
-88 |
120 |
Normalized NOPAT Margin |
|
21.51% |
23.18% |
3.92% |
27.60% |
28.93% |
-28.21% |
16.34% |
Pre Tax Income Margin |
|
27.62% |
29.41% |
6.19% |
33.38% |
36.95% |
-40.30% |
21.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.27 |
5.17 |
2.97 |
33.01 |
6.42 |
-0.51 |
0.46 |
NOPAT to Interest Expense |
|
4.89 |
4.00 |
1.88 |
27.29 |
5.02 |
-0.36 |
0.35 |
EBIT Less CapEx to Interest Expense |
|
5.91 |
4.96 |
2.55 |
36.06 |
6.65 |
-0.55 |
0.46 |
NOPAT Less CapEx to Interest Expense |
|
4.53 |
3.79 |
1.46 |
30.34 |
5.26 |
-0.39 |
0.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
33.34% |
32.98% |
28.72% |
69.04% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
48.35% |
133.91% |
28.72% |
92.19% |
Quarterly Metrics And Ratios for Eastern Bankshares
This table displays calculated financial ratios and metrics derived from Eastern Bankshares' 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 |
|
17.69% |
57.06% |
-198.28% |
-6.59% |
-8.93% |
34.57% |
191.87% |
-8.22% |
30.07% |
35.30% |
-129.96% |
EBITDA Growth |
|
45.96% |
2,413.76% |
-462.86% |
-9.14% |
-22.49% |
-24.03% |
121.34% |
-31.07% |
-102.04% |
82.18% |
-430.42% |
EBIT Growth |
|
43.45% |
80.94% |
-504.27% |
-10.51% |
-31.92% |
-3.84% |
118.30% |
-37.04% |
-107.09% |
113.42% |
-475.85% |
NOPAT Growth |
|
42.32% |
19.50% |
-463.43% |
-13.20% |
20.18% |
1.59% |
120.64% |
-40.72% |
-103.70% |
92.87% |
-433.16% |
Net Income Growth |
|
47.62% |
20.54% |
-476.77% |
-4.91% |
7.92% |
653.07% |
119.91% |
-45.88% |
-110.47% |
-80.92% |
-663.22% |
EPS Growth |
|
50.00% |
35.00% |
-500.00% |
-3.23% |
9.09% |
629.63% |
120.00% |
-46.67% |
-108.33% |
-85.28% |
-550.00% |
Operating Cash Flow Growth |
|
-10.04% |
-92.75% |
47.01% |
-25.67% |
-40.70% |
1,434.61% |
-67.60% |
-25.05% |
200.86% |
68.16% |
45.31% |
Free Cash Flow Firm Growth |
|
141.47% |
470.93% |
-296.13% |
-108.43% |
-136.82% |
-22.04% |
188.54% |
-82.81% |
-122.74% |
-368.26% |
-201.75% |
Invested Capital Growth |
|
-18.68% |
-7.15% |
21.77% |
3.98% |
11.42% |
-5.77% |
-19.28% |
5.07% |
18.22% |
21.28% |
21.30% |
Revenue Q/Q Growth |
|
-4.42% |
-30.74% |
-244.24% |
197.81% |
-6.81% |
2.36% |
-1.53% |
-2.28% |
32.07% |
6.47% |
-121.81% |
EBITDA Q/Q Growth |
|
-5.78% |
-23.17% |
-710.62% |
125.46% |
-19.63% |
-24.70% |
38.38% |
-17.79% |
-102.38% |
6,825.05% |
-351.26% |
EBIT Q/Q Growth |
|
2.98% |
-49.37% |
-860.50% |
122.57% |
-21.66% |
-28.48% |
44.71% |
-22.35% |
-108.82% |
2,252.64% |
-354.84% |
NOPAT Q/Q Growth |
|
3.20% |
-41.27% |
-703.65% |
123.73% |
42.88% |
-50.35% |
22.65% |
-31.87% |
-108.91% |
2,689.20% |
-311.87% |
Net Income Q/Q Growth |
|
7.04% |
-22.79% |
-558.92% |
125.07% |
21.49% |
438.80% |
-87.87% |
-31.87% |
-123.50% |
1,082.08% |
-458.17% |
EPS Q/Q Growth |
|
6.45% |
-18.18% |
-544.44% |
125.00% |
20.00% |
447.22% |
-87.82% |
-33.33% |
-118.75% |
1,066.67% |
-472.41% |
Operating Cash Flow Q/Q Growth |
|
-37.72% |
-94.34% |
2,823.79% |
-27.95% |
-50.31% |
46.61% |
-38.28% |
66.69% |
99.45% |
-18.06% |
-46.66% |
Free Cash Flow Firm Q/Q Growth |
|
-8.93% |
-60.41% |
-406.78% |
92.38% |
-297.77% |
183.83% |
248.39% |
-115.74% |
-384.66% |
-0.95% |
-32.15% |
Invested Capital Q/Q Growth |
|
2.50% |
13.41% |
15.88% |
-22.81% |
9.83% |
-4.09% |
-0.74% |
0.49% |
23.57% |
-1.60% |
-0.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.15% |
44.54% |
0.00% |
39.62% |
34.17% |
25.14% |
35.37% |
29.76% |
-0.54% |
33.85% |
0.00% |
EBIT Margin |
|
40.45% |
29.57% |
0.00% |
35.97% |
30.24% |
21.13% |
31.05% |
24.68% |
-1.65% |
33.33% |
0.00% |
Profit (Net Income) Margin |
|
31.90% |
35.56% |
0.00% |
29.00% |
37.81% |
199.01% |
24.52% |
17.10% |
-3.04% |
28.06% |
0.00% |
Tax Burden Percent |
|
78.86% |
120.26% |
72.57% |
80.62% |
125.01% |
941.79% |
78.97% |
69.29% |
184.55% |
84.20% |
118.34% |
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 |
|
23.97% |
11.81% |
0.00% |
26.41% |
-34.21% |
6.83% |
21.03% |
30.71% |
0.00% |
15.80% |
0.00% |
Return on Invested Capital (ROIC) |
|
5.93% |
5.10% |
0.00% |
2.73% |
3.72% |
2.00% |
4.73% |
3.69% |
-0.23% |
6.20% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.92% |
8.24% |
0.00% |
5.31% |
2.90% |
81.52% |
4.73% |
3.69% |
-1.34% |
6.20% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.47% |
1.01% |
0.00% |
0.33% |
0.63% |
10.80% |
0.96% |
0.22% |
-0.15% |
0.03% |
0.00% |
Return on Equity (ROE) |
|
6.40% |
6.11% |
0.00% |
3.06% |
4.35% |
12.80% |
5.69% |
3.91% |
-0.38% |
6.23% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
26.41% |
13.07% |
-21.63% |
-6.48% |
-13.75% |
3.08% |
26.70% |
0.54% |
-14.04% |
-15.63% |
-20.89% |
Operating Return on Assets (OROA) |
|
1.23% |
0.83% |
0.00% |
0.47% |
0.38% |
0.30% |
0.91% |
0.73% |
-0.05% |
1.04% |
0.00% |
Return on Assets (ROA) |
|
0.97% |
0.99% |
0.00% |
0.38% |
0.48% |
2.84% |
0.72% |
0.50% |
-0.09% |
0.88% |
0.00% |
Return on Common Equity (ROCE) |
|
6.40% |
6.11% |
0.00% |
3.06% |
4.35% |
12.80% |
5.69% |
3.91% |
-0.38% |
6.23% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.97% |
0.00% |
-1.78% |
-1.91% |
-1.80% |
0.00% |
15.74% |
14.91% |
10.28% |
0.00% |
-3.82% |
Net Operating Profit after Tax (NOPAT) |
|
53 |
31 |
-187 |
44 |
63 |
32 |
39 |
26 |
-2.35 |
61 |
-129 |
NOPAT Margin |
|
30.76% |
26.08% |
0.00% |
26.47% |
40.59% |
19.69% |
24.52% |
17.10% |
-1.15% |
28.06% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.99% |
-3.14% |
1.23% |
-2.59% |
0.82% |
-79.52% |
0.00% |
0.00% |
1.11% |
0.00% |
471.61% |
SG&A Expenses to Revenue |
|
49.23% |
42.32% |
0.00% |
51.36% |
54.20% |
60.24% |
58.17% |
61.84% |
63.58% |
53.50% |
0.00% |
Operating Expenses to Revenue |
|
55.77% |
61.28% |
0.00% |
59.56% |
65.07% |
75.62% |
64.22% |
71.34% |
78.55% |
63.52% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
69 |
35 |
-267 |
60 |
47 |
34 |
49 |
38 |
-3.35 |
72 |
-184 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
69 |
53 |
-261 |
66 |
53 |
40 |
56 |
46 |
-1.09 |
73 |
-184 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.37 |
1.16 |
0.83 |
0.83 |
0.88 |
0.82 |
0.82 |
0.83 |
0.96 |
1.03 |
0.97 |
Price to Tangible Book Value (P/TBV) |
|
1.89 |
1.51 |
1.11 |
1.12 |
1.14 |
1.01 |
1.01 |
1.03 |
1.35 |
1.45 |
1.37 |
Price to Revenue (P/Rev) |
|
5.52 |
4.44 |
7.13 |
7.30 |
7.89 |
7.78 |
3.76 |
3.93 |
5.24 |
5.06 |
6.63 |
Price to Earnings (P/E) |
|
17.24 |
14.34 |
0.00 |
0.00 |
0.00 |
10.48 |
5.19 |
5.58 |
9.37 |
30.97 |
0.00 |
Dividend Yield |
|
2.04% |
2.47% |
3.31% |
3.37% |
3.29% |
2.97% |
3.07% |
3.08% |
2.68% |
2.61% |
2.80% |
Earnings Yield |
|
5.80% |
6.97% |
0.00% |
0.00% |
0.00% |
9.55% |
19.28% |
17.92% |
10.67% |
3.23% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.29 |
1.09 |
0.85 |
0.81 |
0.88 |
0.79 |
0.79 |
0.81 |
0.94 |
1.00 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
5.98 |
5.37 |
10.49 |
8.02 |
10.10 |
7.56 |
3.67 |
3.84 |
5.12 |
4.96 |
6.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.65 |
12.97 |
0.00 |
0.00 |
0.00 |
0.00 |
10.92 |
12.36 |
24.54 |
20.88 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
16.18 |
14.54 |
0.00 |
0.00 |
0.00 |
0.00 |
12.38 |
14.36 |
29.41 |
23.29 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.84 |
18.57 |
0.00 |
0.00 |
0.00 |
0.00 |
13.24 |
15.09 |
38.25 |
30.34 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.14 |
15.06 |
11.96 |
9.71 |
12.91 |
9.03 |
12.17 |
13.75 |
13.93 |
12.78 |
11.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.37 |
8.04 |
0.00 |
0.00 |
0.00 |
24.85 |
2.66 |
152.23 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.16 |
0.28 |
0.43 |
0.12 |
0.28 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
Long-Term Debt to Equity |
|
0.16 |
0.28 |
0.43 |
0.12 |
0.28 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
Financial Leverage |
|
0.07 |
0.12 |
0.20 |
0.06 |
0.22 |
0.13 |
0.20 |
0.06 |
0.11 |
0.01 |
0.01 |
Leverage Ratio |
|
6.76 |
7.85 |
8.15 |
8.38 |
8.88 |
8.04 |
7.93 |
7.76 |
7.63 |
7.09 |
7.06 |
Compound Leverage Factor |
|
6.76 |
7.85 |
8.15 |
8.38 |
8.88 |
8.04 |
7.93 |
7.76 |
7.63 |
7.09 |
7.06 |
Debt to Total Capital |
|
13.72% |
22.17% |
29.92% |
11.05% |
21.59% |
0.59% |
0.59% |
0.58% |
0.47% |
0.48% |
0.56% |
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% |
0.00% |
Long-Term Debt to Total Capital |
|
13.72% |
22.17% |
29.92% |
11.05% |
21.59% |
0.59% |
0.59% |
0.58% |
0.47% |
0.48% |
0.56% |
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 |
|
86.28% |
77.83% |
70.08% |
88.95% |
78.41% |
99.41% |
99.41% |
99.42% |
99.53% |
99.52% |
99.44% |
Debt to EBITDA |
|
1.78 |
2.64 |
-14.43 |
-3.78 |
-6.84 |
-0.18 |
0.08 |
0.09 |
0.12 |
0.10 |
-0.30 |
Net Debt to EBITDA |
|
1.30 |
2.24 |
-13.14 |
-2.52 |
-6.10 |
0.69 |
-0.25 |
-0.28 |
-0.58 |
-0.43 |
1.64 |
Long-Term Debt to EBITDA |
|
1.78 |
2.64 |
-14.43 |
-3.78 |
-6.84 |
-0.18 |
0.08 |
0.09 |
0.12 |
0.10 |
-0.30 |
Debt to NOPAT |
|
2.12 |
3.78 |
-16.49 |
-4.38 |
-7.72 |
-0.20 |
0.10 |
0.11 |
0.19 |
0.15 |
-0.37 |
Net Debt to NOPAT |
|
1.55 |
3.21 |
-15.02 |
-2.91 |
-6.89 |
0.79 |
-0.30 |
-0.35 |
-0.90 |
-0.63 |
2.01 |
Long-Term Debt to NOPAT |
|
2.12 |
3.78 |
-16.49 |
-4.38 |
-7.72 |
-0.20 |
0.10 |
0.11 |
0.19 |
0.15 |
-0.37 |
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) |
|
696 |
276 |
-845 |
-64 |
-256 |
215 |
748 |
-118 |
-571 |
-576 |
-761 |
Operating Cash Flow to CapEx |
|
0.00% |
153.07% |
8,259.65% |
7,443.58% |
1,713.62% |
1,370.39% |
1,310.50% |
1,348.00% |
6,261.83% |
1,674.58% |
2,627.48% |
Free Cash Flow to Firm to Interest Expense |
|
123.21 |
11.02 |
-16.71 |
-1.07 |
-3.94 |
3.05 |
10.29 |
-1.50 |
-5.94 |
-6.29 |
-9.91 |
Operating Cash Flow to Interest Expense |
|
10.75 |
0.14 |
1.99 |
1.20 |
0.55 |
0.75 |
0.45 |
0.69 |
1.13 |
0.97 |
0.62 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.38 |
0.05 |
1.96 |
1.19 |
0.52 |
0.70 |
0.41 |
0.64 |
1.11 |
0.91 |
0.59 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
Fixed Asset Turnover |
|
11.21 |
8.99 |
4.45 |
4.46 |
4.44 |
5.10 |
10.62 |
10.43 |
9.80 |
11.54 |
8.43 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,800 |
3,176 |
3,680 |
2,841 |
3,120 |
2,993 |
2,970 |
2,985 |
3,688 |
3,630 |
3,603 |
Invested Capital Turnover |
|
0.19 |
0.20 |
0.09 |
0.10 |
0.09 |
0.10 |
0.19 |
0.22 |
0.20 |
0.22 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
-643 |
-244 |
658 |
109 |
320 |
-183 |
-710 |
144 |
568 |
637 |
633 |
Enterprise Value (EV) |
|
3,600 |
3,463 |
3,134 |
2,302 |
2,742 |
2,363 |
2,358 |
2,414 |
3,454 |
3,628 |
3,385 |
Market Capitalization |
|
3,319 |
2,865 |
2,131 |
2,093 |
2,142 |
2,432 |
2,412 |
2,469 |
3,534 |
3,703 |
3,493 |
Book Value per Share |
|
$13.55 |
$13.99 |
$14.64 |
$14.33 |
$13.87 |
$16.86 |
$16.72 |
$16.80 |
$17.02 |
$16.83 |
$16.82 |
Tangible Book Value per Share |
|
$9.83 |
$10.78 |
$10.89 |
$10.59 |
$10.66 |
$13.65 |
$13.51 |
$13.60 |
$12.12 |
$11.93 |
$11.93 |
Total Capital |
|
2,800 |
3,176 |
3,680 |
2,841 |
3,120 |
2,993 |
2,970 |
2,985 |
3,688 |
3,630 |
3,603 |
Total Debt |
|
384 |
704 |
1,101 |
314 |
674 |
18 |
18 |
17 |
17 |
18 |
20 |
Total Long-Term Debt |
|
384 |
704 |
1,101 |
314 |
674 |
18 |
18 |
17 |
17 |
18 |
20 |
Net Debt |
|
281 |
598 |
1,003 |
209 |
601 |
-69 |
-54 |
-55 |
-81 |
-75 |
-109 |
Capital Expenditures (CapEx) |
|
-3.60 |
2.25 |
1.22 |
0.97 |
2.10 |
3.85 |
2.49 |
4.03 |
1.73 |
5.30 |
1.80 |
Net Nonoperating Expense (NNE) |
|
-1.97 |
-11 |
6.87 |
-4.24 |
4.35 |
-287 |
0.00 |
0.00 |
3.84 |
0.00 |
89 |
Net Nonoperating Obligations (NNO) |
|
384 |
704 |
1,101 |
314 |
674 |
18 |
18 |
17 |
17 |
18 |
20 |
Total Depreciation and Amortization (D&A) |
|
-0.52 |
18 |
6.29 |
6.13 |
6.15 |
6.42 |
6.80 |
7.82 |
2.26 |
1.13 |
-0.25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.33 |
$0.27 |
($1.20) |
$0.30 |
$0.36 |
$1.97 |
$0.24 |
$0.16 |
($0.03) |
$0.29 |
($1.09) |
Adjusted Weighted Average Basic Shares Outstanding |
|
176.68M |
176.17M |
176.33M |
176.38M |
176.43M |
176.43M |
176.63M |
215.65M |
214.66M |
212.99M |
211.09M |
Adjusted Diluted Earnings per Share |
|
$0.33 |
$0.27 |
($1.20) |
$0.30 |
$0.36 |
$1.97 |
$0.24 |
$0.16 |
($0.03) |
$0.29 |
($1.08) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
176.68M |
176.17M |
176.33M |
176.38M |
176.43M |
176.43M |
176.63M |
215.65M |
214.66M |
212.99M |
211.09M |
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 |
|
176.68M |
176.17M |
176.33M |
176.38M |
176.43M |
176.43M |
176.63M |
215.65M |
214.66M |
212.99M |
211.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
53 |
31 |
-187 |
44 |
33 |
32 |
39 |
26 |
-2.35 |
61 |
-129 |
Normalized NOPAT Margin |
|
30.76% |
26.08% |
0.00% |
26.47% |
21.17% |
19.69% |
24.52% |
17.10% |
-1.15% |
28.06% |
0.00% |
Pre Tax Income Margin |
|
40.45% |
29.57% |
0.00% |
35.97% |
30.24% |
21.13% |
31.05% |
24.68% |
-1.65% |
33.33% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.30 |
1.41 |
-5.29 |
1.00 |
0.73 |
0.48 |
0.67 |
0.48 |
-0.03 |
0.79 |
-2.39 |
NOPAT to Interest Expense |
|
9.35 |
1.24 |
-3.70 |
0.74 |
0.98 |
0.45 |
0.53 |
0.33 |
-0.02 |
0.66 |
-1.68 |
EBIT Less CapEx to Interest Expense |
|
12.93 |
1.32 |
-5.31 |
0.99 |
0.70 |
0.43 |
0.64 |
0.43 |
-0.05 |
0.73 |
-2.42 |
NOPAT Less CapEx to Interest Expense |
|
9.99 |
1.15 |
-3.73 |
0.72 |
0.94 |
0.39 |
0.50 |
0.28 |
-0.04 |
0.61 |
-1.70 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
32.95% |
32.98% |
-142.13% |
-134.06% |
-147.21% |
28.72% |
14.71% |
15.89% |
20.21% |
69.04% |
-64.89% |
Augmented Payout Ratio |
|
133.70% |
133.91% |
-142.13% |
-134.06% |
-217.26% |
28.72% |
14.71% |
15.89% |
23.56% |
92.19% |
-119.11% |
Key Financial Trends
Eastern Bankshares (NASDAQ:EBC) has experienced significant fluctuations in its financial performance over the last several quarters, as reflected by its income statements, cash flow statements, and balance sheets.
Positive Trends:
- The company's interest income from loans and leases has generally increased over the past year, reflecting growth in loan portfolios and potentially higher interest rates, reaching $228.5 million in Q1 2025.
- Net interest income, a critical profitability measure for banks, remained relatively strong, with $188.9 million in Q1 2025, showing resilience amidst mixed overall revenue trends.
- Salaries and employee benefits have been relatively well-managed, with expense changes in line with operating scale, helping control cost growth.
- Cash flow from continuing operating activities was positive at $47.3 million in Q1 2025, reflecting healthy underlying operations despite net losses.
- Balance sheet strength is evident with total assets around $25 billion by Q1 2025 and total common equity near $3.58 billion, indicating capital adequacy.
- Investment banking income and service charges on deposit accounts have contributed positively to non-interest income in recent quarters.
Neutral Items:
- The company maintains a sizable allowance for loan and lease losses ($224 million in Q1 2025), consistent with prudent risk management expectations in banking.
- Loans and leases net of allowance have steadily grown, reaching approximately $17.7 billion in Q1 2025, showing expansion but also higher exposure.
- Total deposits and interest-bearing deposits have fluctuated, with some quarters showing net decreases, indicating shifts in liability structure and customer behavior.
- The company maintains reasonable levels of long-term debt and other long-term liabilities proportional to its size.
Negative Trends:
- Eastern Bankshares reported a significant net loss of $217.7 million in Q1 2025, a sharp decline from the profitable quarters in 2023 and 2024, driven largely by a massive unrealized capital loss on investments (about -$269.3 million) that severely impacted non-interest income.
- Total non-interest income was negative $236 million in Q1 2025, a major deterioration compared to previous positive quarters, signaling large investment portfolio losses or write-downs.
- The provision for credit losses increased in Q1 2025 to $6.6 million, up from lower levels in prior quarters, suggesting increased credit risk or loan portfolio deterioration concerns.
- Despite operating cash flow being positive, the company recorded a large net cash outflow in financing activities (-$604 million in Q1 2025), driven by deposit withdrawals and equity repurchases, indicating pressure on liquidity or capital return tactics.
- Basic and diluted earnings per share dropped sharply to around -$1.09 in Q1 2025, reflecting the substantial net loss impact on shareholders.
- Trading account securities decreased moderately from prior quarters alongside investment cuts, potentially indicating portfolio adjustments under market pressure.
Summary:
While Eastern Bankshares has exhibited strong net interest income and maintained a solid asset base, the company faced a severe setback in Q1 2025 due to significant unrealized losses on investments, which overshadowed the otherwise stable banking operations. The net loss and sharply negative non-interest income mark a notable deviation from prior profitable quarters in 2023 and 2024. Investors should monitor the company’s investment portfolio performance, credit loss provisions, and deposit trends closely, as these factors will be critical in determining the bank’s ability to return to growth and profitability.
08/08/25 03:05 PMAI Generated. May Contain Errors.