Annual Income Statements for Home Federal Bancorp, Inc. of Louisiana
Annual Income Statements for Home Federal Bancorp, Inc. of Louisiana
This table shows Home Federal Bancorp, Inc. of Louisiana's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Home Federal Bancorp, Inc. of Louisiana
This table shows Home Federal Bancorp, Inc. of Louisiana's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
1.00 |
0.73 |
0.64 |
0.94 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| Consolidated Net Income / (Loss) |
|
1.00 |
0.73 |
0.64 |
0.94 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| Net Income / (Loss) Continuing Operations |
|
1.00 |
0.73 |
0.64 |
0.94 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| Total Pre-Tax Income |
|
0.81 |
0.91 |
0.82 |
0.94 |
1.21 |
0.96 |
1.55 |
2.02 |
2.11 |
1.79 |
1.87 |
| Total Revenue |
|
5.04 |
4.91 |
4.87 |
4.73 |
5.09 |
5.21 |
5.65 |
5.91 |
6.02 |
6.03 |
6.51 |
| Net Interest Income / (Expense) |
|
4.90 |
4.40 |
4.36 |
4.43 |
4.60 |
4.67 |
4.97 |
5.26 |
5.38 |
5.41 |
5.74 |
| Total Interest Income |
|
8.08 |
7.89 |
7.82 |
7.74 |
7.66 |
7.43 |
7.64 |
8.01 |
8.06 |
8.02 |
8.41 |
| Loans and Leases Interest Income |
|
7.40 |
7.28 |
7.06 |
6.90 |
6.79 |
6.74 |
6.92 |
7.27 |
7.34 |
7.36 |
7.54 |
| Investment Securities Interest Income |
|
0.67 |
0.58 |
0.61 |
0.51 |
0.53 |
0.58 |
0.65 |
0.56 |
0.56 |
0.58 |
0.63 |
| Other Interest Income |
|
0.01 |
0.03 |
0.15 |
0.34 |
0.33 |
0.11 |
0.07 |
0.18 |
0.16 |
0.07 |
0.25 |
| Total Interest Expense |
|
3.18 |
3.49 |
3.46 |
3.31 |
3.06 |
2.75 |
2.67 |
2.75 |
2.69 |
2.61 |
2.67 |
| Deposits Interest Expense |
|
2.90 |
3.19 |
3.31 |
3.20 |
2.98 |
2.68 |
2.59 |
2.67 |
2.61 |
2.53 |
2.61 |
| Long-Term Debt Interest Expense |
|
0.28 |
0.29 |
0.15 |
0.12 |
0.08 |
0.08 |
0.08 |
0.08 |
0.07 |
0.08 |
0.06 |
| Total Non-Interest Income |
|
0.14 |
0.51 |
0.51 |
0.30 |
0.49 |
0.54 |
0.68 |
0.65 |
0.64 |
0.62 |
0.76 |
| Service Charges on Deposit Accounts |
|
0.40 |
0.36 |
0.37 |
0.39 |
0.39 |
0.38 |
0.40 |
0.42 |
0.44 |
0.42 |
0.43 |
| Other Service Charges |
|
0.02 |
0.02 |
0.02 |
0.04 |
0.08 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.07 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-0.31 |
0.10 |
0.08 |
-0.16 |
-0.01 |
0.08 |
0.20 |
0.15 |
0.12 |
0.12 |
0.24 |
| Other Non-Interest Income |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Provision for Credit Losses |
|
-0.02 |
0.01 |
0.05 |
-0.22 |
0.05 |
0.01 |
0.05 |
0.04 |
0.11 |
0.27 |
0.17 |
| Total Non-Interest Expense |
|
4.25 |
3.99 |
4.00 |
4.01 |
3.84 |
4.25 |
4.05 |
3.85 |
3.79 |
3.97 |
4.47 |
| Salaries and Employee Benefits |
|
2.33 |
2.45 |
2.39 |
2.30 |
2.23 |
2.14 |
2.27 |
2.15 |
2.10 |
2.16 |
2.44 |
| Net Occupancy & Equipment Expense |
|
0.67 |
0.67 |
0.72 |
0.78 |
0.87 |
1.16 |
0.97 |
0.90 |
0.88 |
0.96 |
1.00 |
| Marketing Expense |
|
0.08 |
0.08 |
0.06 |
0.06 |
0.04 |
0.02 |
0.02 |
0.03 |
0.02 |
0.03 |
0.04 |
| Property & Liability Insurance Claims |
|
0.30 |
0.09 |
-0.08 |
0.09 |
0.08 |
0.10 |
-0.05 |
0.09 |
0.08 |
0.10 |
0.10 |
| Other Operating Expenses |
|
0.79 |
0.62 |
0.84 |
0.71 |
0.54 |
0.76 |
0.77 |
0.61 |
0.64 |
0.66 |
0.64 |
| Amortization Expense |
|
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.05 |
| Income Tax Expense |
|
-0.20 |
0.18 |
0.19 |
-0.00 |
0.19 |
0.21 |
0.37 |
0.42 |
0.44 |
0.32 |
0.44 |
| Basic Earnings per Share |
|
$0.33 |
$0.24 |
$0.21 |
$0.31 |
$0.33 |
$0.24 |
$0.39 |
$0.53 |
$0.55 |
$0.49 |
$0.48 |
| Weighted Average Basic Shares Outstanding |
|
3.14M |
3.14M |
3.13M |
3.13M |
3.13M |
3.12M |
3.06M |
3.09M |
3.07M |
3.05M |
3.03M |
| Diluted Earnings per Share |
|
$0.33 |
$0.24 |
$0.21 |
$0.31 |
$0.33 |
$0.24 |
$0.38 |
$0.52 |
$0.54 |
$0.48 |
$0.48 |
| Weighted Average Diluted Shares Outstanding |
|
3.14M |
3.14M |
3.13M |
3.13M |
3.13M |
3.12M |
3.06M |
3.09M |
3.07M |
3.05M |
3.03M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
3.14M |
3.14M |
3.13M |
3.13M |
3.13M |
3.12M |
3.06M |
3.09M |
3.07M |
3.05M |
3.03M |
Annual Cash Flow Statements for Home Federal Bancorp, Inc. of Louisiana
This table details how cash moves in and out of Home Federal Bancorp, Inc. of Louisiana's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Net Change in Cash & Equivalents |
|
-16 |
7.15 |
3.96 |
2.24 |
37 |
50 |
-40 |
-39 |
10 |
36 |
157 |
| Net Cash From Operating Activities |
|
7.05 |
3.38 |
13 |
4.80 |
0.20 |
8.33 |
17 |
12 |
2.32 |
5.47 |
7.62 |
| Net Cash From Continuing Operating Activities |
|
7.05 |
3.38 |
13 |
4.80 |
0.20 |
8.33 |
17 |
12 |
2.32 |
43 |
70 |
| Net Income / (Loss) Continuing Operations |
|
3.38 |
3.65 |
3.57 |
4.74 |
3.85 |
5.37 |
4.87 |
5.70 |
3.59 |
3.89 |
6.17 |
| Consolidated Net Income / (Loss) |
|
3.38 |
3.65 |
3.57 |
4.74 |
3.85 |
5.37 |
4.87 |
5.70 |
3.59 |
3.89 |
6.17 |
| Provision For Loan Losses |
|
0.33 |
0.91 |
1.08 |
0.01 |
2.01 |
2.20 |
0.36 |
0.96 |
0.04 |
-0.13 |
0.59 |
| Depreciation Expense |
|
0.44 |
0.51 |
0.50 |
0.54 |
0.65 |
0.67 |
0.76 |
0.87 |
0.94 |
1.08 |
1.12 |
| Amortization Expense |
|
-0.05 |
-0.04 |
0.00 |
-0.08 |
-0.09 |
-1.17 |
-0.70 |
-0.33 |
-0.79 |
0.26 |
0.46 |
| Non-Cash Adjustments to Reconcile Net Income |
|
2.77 |
-1.57 |
7.98 |
-0.36 |
-5.96 |
0.79 |
11 |
4.30 |
-0.83 |
37 |
62 |
| Changes in Operating Assets and Liabilities, net |
|
0.19 |
-0.09 |
-0.03 |
-0.06 |
-0.27 |
0.48 |
0.29 |
0.60 |
-0.64 |
0.29 |
-0.07 |
| Net Cash From Investing Activities |
|
-31 |
-37 |
-0.76 |
-17 |
-33 |
-1.42 |
-79 |
-115 |
34 |
10 |
-18 |
| Net Cash From Continuing Investing Activities |
|
-31 |
-37 |
-0.76 |
-17 |
-33 |
-1.42 |
-79 |
-115 |
34 |
15 |
45 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.62 |
-0.09 |
-0.58 |
-2.66 |
-1.01 |
-2.48 |
-2.57 |
-1.27 |
-2.72 |
-0.16 |
-0.06 |
| Purchase of Investment Securities |
|
-40 |
-51 |
-16 |
-26 |
-62 |
-31 |
-95 |
-130 |
16 |
2.46 |
31 |
| Sale and/or Maturity of Investments |
|
12 |
14 |
15 |
12 |
29 |
31 |
19 |
16 |
22 |
13 |
13 |
| Other Investing Activities, net |
|
0.05 |
0.11 |
0.23 |
0.10 |
1.44 |
0.63 |
0.37 |
0.15 |
0.05 |
0.08 |
0.06 |
| Net Cash From Financing Activities |
|
7.49 |
41 |
-8.38 |
15 |
69 |
43 |
21 |
64 |
-27 |
-33 |
27 |
| Net Cash From Continuing Financing Activities |
|
7.49 |
41 |
-8.38 |
15 |
69 |
43 |
21 |
64 |
-27 |
-22 |
42 |
| Net Change in Deposits |
|
1.58 |
41 |
31 |
28 |
73 |
46 |
25 |
65 |
-23 |
-28 |
31 |
| Issuance of Debt |
|
706 |
777 |
184 |
0.90 |
2.30 |
2.40 |
3.15 |
190 |
795 |
0.00 |
2.00 |
| Repayment of Debt |
|
-696 |
-776 |
-221 |
-11 |
-0.75 |
-2.49 |
-3.24 |
-185 |
-797 |
3.00 |
2.44 |
| Repurchase of Common Equity |
|
-3.35 |
-0.65 |
-1.96 |
-2.45 |
-4.14 |
-2.59 |
-4.48 |
-5.96 |
-0.49 |
1.07 |
3.33 |
| Payment of Dividends |
|
-0.66 |
-0.71 |
-0.92 |
-1.05 |
-1.14 |
-1.12 |
-1.35 |
-1.53 |
-1.57 |
1.63 |
1.66 |
| Other Financing Activities, Net |
|
0.26 |
0.04 |
0.22 |
0.60 |
0.16 |
0.64 |
1.93 |
0.65 |
0.34 |
0.13 |
1.81 |
| Cash Interest Paid |
|
2.61 |
2.78 |
3.49 |
4.54 |
5.16 |
3.33 |
1.89 |
5.08 |
13 |
12 |
11 |
| Cash Income Taxes Paid |
|
1.76 |
2.11 |
1.58 |
1.29 |
0.76 |
1.48 |
1.12 |
0.95 |
0.68 |
0.69 |
1.65 |
Quarterly Cash Flow Statements for Home Federal Bancorp, Inc. of Louisiana
This table details how cash moves in and out of Home Federal Bancorp, Inc. of Louisiana's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| Net Change in Cash & Equivalents |
|
-0.21 |
-0.65 |
27 |
6.10 |
-22 |
11 |
-13 |
9.15 |
-7.22 |
9.68 |
146 |
| Net Cash From Operating Activities |
|
-2.64 |
0.65 |
1.86 |
0.87 |
2.59 |
0.99 |
1.02 |
2.78 |
2.86 |
-1.27 |
3.26 |
| Net Cash From Continuing Operating Activities |
|
-2.64 |
0.65 |
1.86 |
0.87 |
2.58 |
1.00 |
1.02 |
2.78 |
2.86 |
-1.27 |
66 |
| Net Income / (Loss) Continuing Operations |
|
1.00 |
0.73 |
0.64 |
0.94 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| Consolidated Net Income / (Loss) |
|
1.00 |
0.73 |
0.64 |
0.94 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| Provision For Loan Losses |
|
-0.37 |
0.01 |
0.05 |
-0.22 |
0.05 |
0.01 |
0.05 |
0.04 |
0.11 |
0.27 |
0.17 |
| Depreciation Expense |
|
0.25 |
0.24 |
0.23 |
0.22 |
0.23 |
0.30 |
0.34 |
0.27 |
0.26 |
0.25 |
0.35 |
| Amortization Expense |
|
0.09 |
-0.49 |
-0.04 |
0.40 |
-0.49 |
-0.07 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
0.73 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.64 |
0.04 |
0.39 |
-0.51 |
2.19 |
-0.73 |
-0.34 |
0.27 |
0.62 |
-1.88 |
63 |
| Changes in Operating Assets and Liabilities, net |
|
-2.97 |
0.14 |
0.60 |
0.04 |
-0.41 |
0.74 |
-0.12 |
0.69 |
0.28 |
-1.29 |
0.26 |
| Net Cash From Investing Activities |
|
10 |
10 |
32 |
17 |
-3.64 |
0.16 |
-2.93 |
-4.10 |
-6.53 |
-9.39 |
2.00 |
| Net Cash From Continuing Investing Activities |
|
10 |
10 |
32 |
17 |
-3.64 |
0.13 |
-2.93 |
-4.10 |
-6.54 |
-9.39 |
65 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.86 |
-0.79 |
-0.37 |
-0.04 |
-0.05 |
-0.02 |
-0.08 |
-0.02 |
-0.03 |
-0.00 |
-0.02 |
| Purchase of Investment Securities |
|
4.80 |
3.10 |
28 |
13 |
-7.32 |
-3.86 |
-4.39 |
-8.51 |
-9.54 |
-12 |
62 |
| Sale and/or Maturity of Investments |
|
6.37 |
8.16 |
4.16 |
3.54 |
3.72 |
3.96 |
1.56 |
4.42 |
3.00 |
2.82 |
3.03 |
| Other Investing Activities, net |
|
0.02 |
0.01 |
- |
0.00 |
0.02 |
0.05 |
0.01 |
0.00 |
0.04 |
0.01 |
0.00 |
| Net Cash From Financing Activities |
|
-7.90 |
-12 |
-6.76 |
-11 |
-20 |
9.75 |
-11 |
10 |
-3.55 |
20 |
0.10 |
| Net Cash From Continuing Financing Activities |
|
-7.90 |
-12 |
-6.76 |
-11 |
-20 |
9.78 |
-11 |
10 |
-3.55 |
20 |
15 |
| Net Change in Deposits |
|
-8.82 |
-4.81 |
-4.87 |
-9.45 |
-18 |
10 |
-10 |
11 |
-2.31 |
20 |
2.86 |
| Repayment of Debt |
|
-335 |
-388 |
-1.50 |
-1.50 |
-1.54 |
0.04 |
- |
0.00 |
- |
-0.44 |
2.89 |
| Repurchase of Common Equity |
|
-0.03 |
-0.01 |
-0.45 |
-0.18 |
-0.15 |
-0.18 |
-0.56 |
-0.28 |
-1.99 |
-0.62 |
6.23 |
| Payment of Dividends |
|
-0.39 |
-0.39 |
-0.39 |
-0.41 |
-0.41 |
-0.41 |
-0.41 |
-0.42 |
-0.42 |
-0.42 |
2.91 |
| Other Financing Activities, Net |
|
-0.26 |
-0.02 |
0.46 |
0.14 |
-0.38 |
0.12 |
0.25 |
0.27 |
1.17 |
0.27 |
0.10 |
| Cash Interest Paid |
|
3.20 |
3.41 |
3.53 |
3.29 |
3.09 |
2.66 |
2.72 |
2.69 |
2.73 |
2.55 |
2.71 |
| Cash Income Taxes Paid |
|
- |
- |
- |
0.00 |
- |
0.43 |
0.26 |
0.14 |
0.68 |
0.43 |
0.41 |
Annual Balance Sheets for Home Federal Bancorp, Inc. of Louisiana
This table presents Home Federal Bancorp, Inc. of Louisiana's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| Total Assets |
|
382 |
427 |
422 |
442 |
518 |
566 |
590 |
661 |
638 |
609 |
643 |
| Cash and Due from Banks |
|
4.76 |
12 |
16 |
18 |
55 |
104 |
64 |
25 |
35 |
17 |
34 |
| Trading Account Securities |
|
53 |
65 |
65 |
76 |
57 |
99 |
112 |
114 |
98 |
98 |
102 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
12 |
12 |
12 |
14 |
13 |
15 |
16 |
17 |
18 |
17 |
16 |
| Goodwill |
|
- |
- |
- |
- |
- |
- |
0.00 |
2.99 |
2.99 |
2.99 |
2.99 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
0.00 |
1.53 |
1.20 |
0.92 |
0.68 |
| Other Assets |
|
300 |
324 |
11 |
11 |
12 |
348 |
398 |
501 |
482 |
473 |
488 |
| Total Liabilities & Shareholders' Equity |
|
382 |
427 |
422 |
442 |
518 |
566 |
590 |
661 |
638 |
609 |
643 |
| Total Liabilities |
|
338 |
380 |
375 |
392 |
468 |
513 |
538 |
610 |
585 |
554 |
585 |
| Non-Interest Bearing Deposits |
|
288 |
329 |
360 |
59 |
103 |
131 |
161 |
146 |
130 |
122 |
138 |
| Interest Bearing Deposits |
|
0.72 |
0.70 |
0.73 |
329 |
358 |
376 |
371 |
452 |
444 |
424 |
440 |
| Short-Term Debt |
|
24 |
37 |
5.58 |
0.75 |
2.49 |
2.44 |
2.35 |
8.55 |
7.00 |
4.00 |
3.56 |
| Other Long-Term Liabilities |
|
1.71 |
1.71 |
1.69 |
1.56 |
2.99 |
2.72 |
2.61 |
3.91 |
3.18 |
3.45 |
3.21 |
| Total Equity & Noncontrolling Interests |
|
43 |
46 |
47 |
50 |
51 |
53 |
52 |
51 |
53 |
55 |
59 |
| Total Preferred & Common Equity |
|
43 |
46 |
47 |
50 |
51 |
53 |
52 |
51 |
53 |
55 |
59 |
| 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 |
|
43 |
46 |
47 |
50 |
51 |
53 |
52 |
51 |
53 |
55 |
59 |
| Common Stock |
|
34 |
35 |
35 |
36 |
37 |
38 |
40 |
41 |
42 |
42 |
44 |
| Retained Earnings |
|
11 |
13 |
14 |
15 |
14 |
15 |
15 |
13 |
14 |
15 |
16 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.08 |
-0.35 |
-1.05 |
0.02 |
0.92 |
0.28 |
-1.70 |
-2.65 |
-2.62 |
-1.93 |
-1.86 |
| Other Equity Adjustments |
|
-1.60 |
-1.26 |
-1.12 |
-0.99 |
-0.87 |
-0.75 |
-0.64 |
-0.52 |
-0.41 |
-0.32 |
-0.26 |
Quarterly Balance Sheets for Home Federal Bancorp, Inc. of Louisiana
This table presents Home Federal Bancorp, Inc. of Louisiana's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
663 |
654 |
643 |
628 |
608 |
620 |
623 |
621 |
642 |
| Cash and Due from Banks |
|
8.88 |
8.67 |
8.02 |
41 |
20 |
30 |
26 |
19 |
29 |
| Trading Account Securities |
|
114 |
111 |
102 |
100 |
96 |
97 |
99 |
98 |
101 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
17 |
18 |
18 |
18 |
18 |
18 |
17 |
17 |
17 |
| Goodwill |
|
2.99 |
2.99 |
2.99 |
2.99 |
2.99 |
2.99 |
2.99 |
2.99 |
2.99 |
| Intangible Assets |
|
1.44 |
1.35 |
1.28 |
1.13 |
1.05 |
0.98 |
0.85 |
0.78 |
0.73 |
| Other Assets |
|
519 |
513 |
511 |
466 |
470 |
471 |
476 |
483 |
491 |
| Total Liabilities & Shareholders' Equity |
|
663 |
654 |
643 |
628 |
608 |
620 |
623 |
621 |
642 |
| Total Liabilities |
|
612 |
602 |
590 |
574 |
554 |
565 |
566 |
564 |
584 |
| Non-Interest Bearing Deposits |
|
146 |
136 |
133 |
133 |
128 |
130 |
127 |
128 |
139 |
| Interest Bearing Deposits |
|
447 |
448 |
447 |
432 |
418 |
427 |
431 |
427 |
436 |
| Short-Term Debt |
|
8.85 |
9.65 |
8.50 |
5.50 |
4.00 |
4.00 |
4.00 |
4.00 |
3.56 |
| Long-Term Debt |
|
4.60 |
5.40 |
- |
- |
- |
- |
- |
- |
2.00 |
| Other Long-Term Liabilities |
|
5.46 |
2.51 |
2.68 |
3.43 |
3.02 |
3.76 |
4.06 |
4.43 |
3.17 |
| Total Equity & Noncontrolling Interests |
|
50 |
53 |
53 |
54 |
54 |
55 |
57 |
58 |
58 |
| Total Preferred & Common Equity |
|
50 |
53 |
53 |
54 |
54 |
55 |
57 |
58 |
58 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
50 |
53 |
53 |
54 |
54 |
55 |
57 |
58 |
58 |
| Common Stock |
|
41 |
41 |
41 |
42 |
42 |
42 |
42 |
44 |
44 |
| Retained Earnings |
|
13 |
14 |
14 |
14 |
15 |
15 |
16 |
15 |
16 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-3.47 |
-2.12 |
-2.62 |
-1.61 |
-2.63 |
-2.06 |
-1.54 |
-1.38 |
-1.80 |
| Other Equity Adjustments |
|
-0.50 |
-0.47 |
-0.44 |
-0.38 |
-0.35 |
-0.34 |
-0.31 |
-0.29 |
-0.28 |
Annual Metrics And Ratios for Home Federal Bancorp, Inc. of Louisiana
This table displays calculated financial ratios and metrics derived from Home Federal Bancorp, Inc. of Louisiana's official financial filings.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| DEI Shares Outstanding |
|
1,988,580.00 |
1,952,266.00 |
1,908,581.00 |
1,849,990.00 |
1,733,434.00 |
3,358,566.00 |
3,390,839.00 |
3,123,651.00 |
3,138,588.00 |
3,122,764.00 |
3,053,889.00 |
| DEI Adjusted Shares Outstanding |
|
3,977,160.00 |
3,904,532.00 |
3,817,162.00 |
3,699,980.00 |
3,466,868.00 |
3,358,566.00 |
3,390,839.00 |
3,123,651.00 |
3,138,588.00 |
3,122,764.00 |
3,053,889.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.85 |
0.94 |
0.93 |
1.28 |
1.11 |
1.60 |
1.44 |
1.83 |
1.14 |
1.25 |
2.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.57% |
11.68% |
-0.37% |
-1.21% |
7.81% |
17.36% |
-6.97% |
13.53% |
-13.17% |
0.69% |
18.31% |
| EBITDA Growth |
|
1.52% |
8.62% |
7.69% |
2.48% |
-17.11% |
17.34% |
-3.79% |
20.52% |
-42.29% |
30.28% |
56.13% |
| EBIT Growth |
|
0.10% |
7.75% |
7.58% |
3.54% |
-20.23% |
41.67% |
-11.89% |
12.83% |
-39.90% |
14.38% |
67.28% |
| NOPAT Growth |
|
0.66% |
8.14% |
-2.30% |
32.93% |
-18.83% |
39.35% |
-9.17% |
17.05% |
-37.01% |
8.21% |
58.80% |
| Net Income Growth |
|
0.66% |
8.14% |
-2.30% |
32.93% |
-18.83% |
39.35% |
-9.17% |
17.05% |
-37.01% |
8.21% |
58.80% |
| EPS Growth |
|
5.45% |
9.77% |
-2.09% |
33.69% |
-18.83% |
46.73% |
-10.19% |
28.37% |
-35.36% |
7.69% |
60.32% |
| Operating Cash Flow Growth |
|
1,084.92% |
-52.14% |
288.27% |
-63.40% |
-95.83% |
4,066.00% |
104.74% |
-29.04% |
-80.85% |
136.07% |
39.25% |
| Free Cash Flow Firm Growth |
|
72.40% |
99.30% |
90,434.09% |
-70.89% |
-81.83% |
55.47% |
63.28% |
-59.88% |
34.61% |
55.66% |
-31.65% |
| Invested Capital Growth |
|
11.81% |
4.04% |
-38.02% |
-11.58% |
3.35% |
3.89% |
-0.83% |
6.42% |
1.20% |
-1.00% |
5.25% |
| Revenue Q/Q Growth |
|
2.49% |
3.21% |
-1.65% |
-0.63% |
3.01% |
0.18% |
1.00% |
3.00% |
-5.04% |
3.93% |
3.64% |
| EBITDA Q/Q Growth |
|
3.29% |
1.42% |
0.62% |
-1.22% |
-3.59% |
4.46% |
-4.50% |
3.79% |
-13.52% |
16.88% |
13.85% |
| EBIT Q/Q Growth |
|
3.65% |
1.58% |
0.67% |
-2.10% |
-3.12% |
5.08% |
-5.68% |
5.08% |
-16.02% |
18.57% |
4.18% |
| NOPAT Q/Q Growth |
|
3.91% |
1.50% |
4.18% |
-0.36% |
-3.10% |
5.07% |
-4.51% |
3.46% |
-14.72% |
16.16% |
4.20% |
| Net Income Q/Q Growth |
|
3.91% |
1.50% |
4.18% |
-0.36% |
-3.10% |
5.07% |
-4.51% |
3.46% |
-14.72% |
16.16% |
4.20% |
| EPS Q/Q Growth |
|
6.10% |
1.06% |
3.89% |
-2.72% |
-3.10% |
3.29% |
-6.00% |
2.84% |
-12.69% |
15.60% |
5.21% |
| Operating Cash Flow Q/Q Growth |
|
-7.30% |
-47.76% |
106.56% |
-28.14% |
-87.65% |
307.32% |
-33.54% |
22.91% |
-37.87% |
-13.28% |
41.71% |
| Free Cash Flow Firm Q/Q Growth |
|
-142.55% |
99.69% |
41.14% |
-33.76% |
17.23% |
-94.34% |
110.64% |
128.22% |
-75.02% |
-20.99% |
182.84% |
| Invested Capital Q/Q Growth |
|
30.46% |
8.31% |
-6.56% |
3.45% |
2.48% |
0.00% |
0.46% |
-13.57% |
-2.04% |
0.83% |
-1.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
33.59% |
32.67% |
35.31% |
36.63% |
28.16% |
28.16% |
29.12% |
30.92% |
20.55% |
26.59% |
38.28% |
| EBIT Margin |
|
31.18% |
30.09% |
32.48% |
34.05% |
25.19% |
30.41% |
28.80% |
28.62% |
19.82% |
22.51% |
31.83% |
| Profit (Net Income) Margin |
|
20.97% |
20.31% |
19.92% |
26.80% |
20.18% |
23.96% |
23.39% |
24.12% |
17.50% |
18.80% |
25.24% |
| Tax Burden Percent |
|
67.26% |
67.50% |
61.31% |
78.71% |
80.09% |
78.78% |
81.22% |
84.25% |
88.30% |
83.54% |
79.31% |
| 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 |
|
32.74% |
32.50% |
38.69% |
21.29% |
19.91% |
21.22% |
18.78% |
15.75% |
11.70% |
16.46% |
20.69% |
| Return on Invested Capital (ROIC) |
|
3.90% |
3.91% |
4.63% |
8.54% |
7.26% |
9.76% |
8.74% |
9.95% |
6.04% |
6.53% |
10.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.90% |
3.91% |
4.63% |
8.54% |
7.26% |
9.76% |
8.74% |
9.95% |
6.04% |
6.53% |
10.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.88% |
4.23% |
3.02% |
1.20% |
0.37% |
0.63% |
0.54% |
1.13% |
0.91% |
0.67% |
0.67% |
| Return on Equity (ROE) |
|
7.78% |
8.15% |
7.65% |
9.74% |
7.63% |
10.39% |
9.28% |
11.09% |
6.95% |
7.20% |
10.84% |
| Cash Return on Invested Capital (CROIC) |
|
-7.25% |
-0.05% |
51.58% |
20.82% |
3.96% |
5.95% |
9.57% |
3.74% |
4.85% |
7.54% |
5.05% |
| Operating Return on Assets (OROA) |
|
1.34% |
1.34% |
1.37% |
1.39% |
1.00% |
1.26% |
1.04% |
1.08% |
0.63% |
0.75% |
1.24% |
| Return on Assets (ROA) |
|
0.90% |
0.90% |
0.84% |
1.10% |
0.80% |
0.99% |
0.84% |
0.91% |
0.55% |
0.62% |
0.99% |
| Return on Common Equity (ROCE) |
|
7.78% |
8.15% |
7.65% |
9.74% |
7.63% |
10.39% |
9.28% |
11.09% |
6.95% |
7.20% |
10.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.78% |
7.90% |
7.59% |
9.42% |
7.62% |
10.18% |
9.31% |
11.29% |
6.80% |
7.04% |
10.51% |
| Net Operating Profit after Tax (NOPAT) |
|
3.38 |
3.65 |
3.57 |
4.74 |
3.85 |
5.37 |
4.87 |
5.70 |
3.59 |
3.89 |
6.17 |
| NOPAT Margin |
|
20.97% |
20.31% |
19.92% |
26.80% |
20.18% |
23.96% |
23.39% |
24.12% |
17.50% |
18.80% |
25.24% |
| 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 |
|
54.05% |
52.50% |
48.52% |
49.14% |
52.82% |
49.65% |
57.51% |
52.22% |
62.05% |
62.28% |
51.95% |
| Operating Expenses to Revenue |
|
67.13% |
64.91% |
61.65% |
62.56% |
64.90% |
61.55% |
69.59% |
67.71% |
79.99% |
78.10% |
65.75% |
| Earnings before Interest and Taxes (EBIT) |
|
5.02 |
5.41 |
5.82 |
6.03 |
4.81 |
6.81 |
6.00 |
6.77 |
4.07 |
4.65 |
7.79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.41 |
5.87 |
6.33 |
6.48 |
5.37 |
6.31 |
6.07 |
7.31 |
4.22 |
5.50 |
9.36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.81 |
0.96 |
1.09 |
1.06 |
0.76 |
1.13 |
1.18 |
0.83 |
0.65 |
0.76 |
1.08 |
| Price to Tangible Book Value (P/TBV) |
|
0.81 |
0.96 |
1.09 |
1.06 |
0.76 |
1.13 |
1.18 |
0.91 |
0.70 |
0.82 |
1.16 |
| Price to Revenue (P/Rev) |
|
2.19 |
2.46 |
2.86 |
3.02 |
2.00 |
2.66 |
2.97 |
1.77 |
1.67 |
2.03 |
2.60 |
| Price to Earnings (P/E) |
|
10.46 |
12.10 |
14.37 |
11.28 |
9.92 |
11.10 |
12.70 |
7.32 |
9.52 |
10.81 |
10.31 |
| Dividend Yield |
|
1.80% |
1.59% |
1.79% |
1.94% |
2.90% |
1.86% |
2.19% |
3.59% |
4.59% |
3.86% |
0.00% |
| Earnings Yield |
|
9.56% |
8.27% |
6.96% |
8.87% |
10.08% |
9.01% |
7.88% |
13.65% |
10.51% |
9.25% |
9.70% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.85 |
0.80 |
0.71 |
0.00 |
0.00 |
0.02 |
0.43 |
0.10 |
0.48 |
0.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.88 |
4.51 |
2.64 |
2.10 |
0.00 |
0.00 |
0.05 |
1.08 |
0.30 |
1.39 |
1.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.54 |
13.82 |
7.49 |
5.74 |
0.00 |
0.00 |
0.16 |
3.50 |
1.48 |
5.22 |
3.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.66 |
15.01 |
8.14 |
6.17 |
0.00 |
0.00 |
0.16 |
3.78 |
1.53 |
6.16 |
4.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.28 |
22.23 |
13.27 |
7.84 |
0.00 |
0.00 |
0.20 |
4.48 |
1.74 |
7.38 |
5.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.15 |
24.05 |
3.61 |
7.75 |
0.00 |
0.00 |
0.06 |
2.11 |
2.69 |
5.24 |
4.32 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.19 |
3.21 |
0.00 |
0.00 |
0.18 |
11.94 |
2.17 |
6.39 |
10.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.11 |
1.06 |
0.25 |
0.04 |
0.07 |
0.06 |
0.06 |
0.17 |
0.13 |
0.07 |
0.06 |
| Long-Term Debt to Equity |
|
0.56 |
0.26 |
0.14 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
1.00 |
1.08 |
0.65 |
0.14 |
0.05 |
0.06 |
0.06 |
0.11 |
0.15 |
0.10 |
0.07 |
| Leverage Ratio |
|
8.66 |
9.02 |
9.09 |
8.87 |
9.52 |
10.50 |
11.00 |
12.16 |
12.56 |
11.55 |
10.99 |
| Compound Leverage Factor |
|
8.66 |
9.02 |
9.09 |
8.87 |
9.52 |
10.50 |
11.00 |
12.16 |
12.56 |
11.55 |
10.99 |
| Debt to Total Capital |
|
52.55% |
51.40% |
20.24% |
3.46% |
6.23% |
5.83% |
5.73% |
14.47% |
11.71% |
6.76% |
5.71% |
| Short-Term Debt to Total Capital |
|
26.13% |
38.88% |
9.47% |
1.43% |
4.63% |
4.35% |
4.23% |
14.47% |
11.71% |
6.76% |
5.71% |
| Long-Term Debt to Total Capital |
|
26.42% |
12.51% |
10.78% |
2.03% |
1.61% |
1.49% |
1.50% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
47.45% |
48.60% |
79.76% |
96.54% |
93.77% |
94.17% |
94.27% |
85.53% |
88.29% |
93.24% |
94.29% |
| Debt to EBITDA |
|
8.89 |
8.33 |
1.89 |
0.28 |
0.63 |
0.52 |
0.52 |
1.17 |
1.66 |
0.73 |
0.38 |
| Net Debt to EBITDA |
|
8.01 |
6.30 |
-0.62 |
-2.51 |
-9.59 |
-16.04 |
-10.04 |
-2.22 |
-6.62 |
-2.43 |
-3.28 |
| Long-Term Debt to EBITDA |
|
4.47 |
2.03 |
1.00 |
0.16 |
0.16 |
0.13 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
14.23 |
13.39 |
3.35 |
0.38 |
0.87 |
0.61 |
0.65 |
1.50 |
1.95 |
1.03 |
0.58 |
| Net Debt to NOPAT |
|
12.82 |
10.13 |
-1.10 |
-3.44 |
-13.38 |
-18.85 |
-12.50 |
-2.84 |
-7.78 |
-3.43 |
-4.98 |
| Long-Term Debt to NOPAT |
|
7.16 |
3.26 |
1.78 |
0.22 |
0.23 |
0.16 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
-6.28 |
-0.04 |
40 |
12 |
2.10 |
3.27 |
5.34 |
2.14 |
2.88 |
4.49 |
3.07 |
| Operating Cash Flow to CapEx |
|
269.16% |
3,750.00% |
2,263.21% |
180.10% |
19.88% |
336.24% |
662.74% |
952.40% |
85.10% |
3,357.06% |
12,095.24% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.41 |
-0.02 |
11.37 |
2.55 |
0.41 |
0.99 |
2.84 |
0.42 |
0.22 |
0.38 |
0.29 |
| Operating Cash Flow to Interest Expense |
|
2.70 |
1.20 |
3.75 |
1.06 |
0.04 |
2.52 |
9.09 |
2.38 |
0.18 |
0.46 |
0.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.70 |
1.17 |
3.58 |
0.47 |
-0.16 |
1.77 |
7.72 |
2.13 |
-0.03 |
0.45 |
0.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
| Fixed Asset Turnover |
|
1.43 |
1.46 |
1.46 |
1.37 |
1.42 |
1.59 |
1.34 |
1.44 |
1.18 |
1.16 |
1.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
91 |
95 |
59 |
52 |
54 |
56 |
56 |
59 |
60 |
59 |
62 |
| Invested Capital Turnover |
|
0.19 |
0.19 |
0.23 |
0.32 |
0.36 |
0.41 |
0.37 |
0.41 |
0.35 |
0.35 |
0.40 |
| Increase / (Decrease) in Invested Capital |
|
9.66 |
3.70 |
-36 |
-6.83 |
1.75 |
2.10 |
-0.46 |
3.56 |
0.71 |
-0.60 |
3.11 |
| Enterprise Value (EV) |
|
79 |
81 |
47 |
37 |
-13 |
-42 |
0.98 |
26 |
6.25 |
29 |
33 |
| Market Capitalization |
|
35 |
44 |
51 |
53 |
38 |
60 |
62 |
42 |
34 |
42 |
64 |
| Book Value per Share |
|
$21.82 |
$23.69 |
$24.65 |
$27.21 |
$29.15 |
$15.70 |
$15.44 |
$16.18 |
$16.82 |
$17.68 |
$19.24 |
| Tangible Book Value per Share |
|
$21.82 |
$23.69 |
$24.65 |
$27.21 |
$29.15 |
$15.70 |
$15.44 |
$14.73 |
$15.49 |
$16.43 |
$18.04 |
| Total Capital |
|
91 |
95 |
59 |
52 |
54 |
56 |
56 |
59 |
60 |
59 |
62 |
| Total Debt |
|
48 |
49 |
12 |
1.81 |
3.36 |
3.27 |
3.18 |
8.55 |
7.00 |
4.00 |
3.56 |
| Total Long-Term Debt |
|
24 |
12 |
6.36 |
1.06 |
0.87 |
0.83 |
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
43 |
37 |
-3.93 |
-16 |
-52 |
-101 |
-61 |
-16 |
-28 |
-13 |
-31 |
| Capital Expenditures (CapEx) |
|
2.62 |
0.09 |
0.58 |
2.66 |
1.01 |
2.48 |
2.57 |
1.27 |
2.72 |
0.16 |
0.06 |
| 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) |
|
48 |
49 |
12 |
1.81 |
3.36 |
3.27 |
3.18 |
8.55 |
7.00 |
4.00 |
3.56 |
| Total Depreciation and Amortization (D&A) |
|
0.39 |
0.46 |
0.51 |
0.46 |
0.57 |
-0.50 |
0.07 |
0.54 |
0.15 |
0.84 |
1.58 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.90 |
$1.01 |
$0.99 |
$1.34 |
$1.15 |
$1.66 |
$1.50 |
$1.89 |
$1.18 |
$1.27 |
$2.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.92M |
3.85M |
3.80M |
3.58M |
3.43M |
3.35M |
3.11M |
3.13M |
3.13M |
3.06M |
3.03M |
| Adjusted Diluted Earnings per Share |
|
$0.87 |
$0.96 |
$0.94 |
$1.25 |
$1.07 |
$1.57 |
$1.41 |
$1.81 |
$1.17 |
$1.26 |
$2.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.92M |
3.85M |
3.80M |
3.58M |
3.43M |
3.35M |
3.11M |
3.13M |
3.13M |
3.06M |
3.03M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.92M |
3.85M |
3.80M |
3.58M |
3.43M |
3.35M |
3.11M |
3.13M |
3.13M |
3.06M |
3.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.38 |
3.65 |
3.57 |
4.74 |
3.85 |
5.37 |
4.87 |
5.70 |
3.59 |
3.89 |
6.33 |
| Normalized NOPAT Margin |
|
20.97% |
20.31% |
19.92% |
26.80% |
20.18% |
23.96% |
23.39% |
24.12% |
17.50% |
18.80% |
25.89% |
| Pre Tax Income Margin |
|
31.18% |
30.09% |
32.48% |
34.05% |
25.19% |
30.41% |
28.80% |
28.62% |
19.82% |
22.51% |
31.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.92 |
1.93 |
1.67 |
1.33 |
0.93 |
2.06 |
3.20 |
1.33 |
0.32 |
0.39 |
0.73 |
| NOPAT to Interest Expense |
|
1.29 |
1.30 |
1.02 |
1.05 |
0.75 |
1.62 |
2.60 |
1.12 |
0.28 |
0.33 |
0.58 |
| EBIT Less CapEx to Interest Expense |
|
0.92 |
1.90 |
1.50 |
0.74 |
0.74 |
1.31 |
1.83 |
1.08 |
0.10 |
0.38 |
0.72 |
| NOPAT Less CapEx to Interest Expense |
|
0.29 |
1.27 |
0.86 |
0.46 |
0.55 |
0.87 |
1.22 |
0.87 |
0.07 |
0.32 |
0.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
19.54% |
19.30% |
25.90% |
22.16% |
29.66% |
20.91% |
27.77% |
26.82% |
43.67% |
41.90% |
-26.94% |
| Augmented Payout Ratio |
|
118.83% |
36.97% |
80.69% |
73.75% |
137.25% |
69.25% |
119.78% |
131.36% |
57.22% |
69.50% |
-80.92% |
Quarterly Metrics And Ratios for Home Federal Bancorp, Inc. of Louisiana
This table displays calculated financial ratios and metrics derived from Home Federal Bancorp, Inc. of Louisiana's official financial filings.
| Metric |
|
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
Q4 2026 |
| DEI Shares Outstanding |
|
3,133,351.00 |
3,143,789.00 |
3,138,588.00 |
3,131,668.00 |
3,131,668.00 |
3,132,764.00 |
3,122,764.00 |
3,058,169.00 |
3,058,169.00 |
3,058,169.00 |
3,053,889.00 |
| DEI Adjusted Shares Outstanding |
|
3,133,351.00 |
3,143,789.00 |
3,138,588.00 |
3,131,668.00 |
3,131,668.00 |
3,132,764.00 |
3,122,764.00 |
3,058,169.00 |
3,058,169.00 |
3,058,169.00 |
3,053,889.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.32 |
0.23 |
0.20 |
0.30 |
0.33 |
0.24 |
0.38 |
0.52 |
0.55 |
0.48 |
0.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-14.04% |
-17.91% |
-18.28% |
-17.33% |
0.95% |
6.15% |
16.07% |
25.05% |
18.22% |
15.66% |
15.19% |
| EBITDA Growth |
|
-50.77% |
-59.36% |
-39.47% |
10.86% |
-17.65% |
82.28% |
78.46% |
40.20% |
140.76% |
64.67% |
27.77% |
| EBIT Growth |
|
-62.59% |
-31.88% |
-48.50% |
-38.63% |
49.57% |
5.18% |
88.47% |
114.80% |
75.06% |
87.43% |
20.09% |
| NOPAT Growth |
|
-41.45% |
-31.07% |
-49.28% |
-22.87% |
1.69% |
2.19% |
84.80% |
69.93% |
64.22% |
96.79% |
21.12% |
| Net Income Growth |
|
-41.45% |
-31.07% |
-49.28% |
-22.87% |
1.69% |
2.19% |
84.80% |
69.93% |
64.22% |
96.79% |
21.12% |
| EPS Growth |
|
-40.00% |
-29.41% |
-47.50% |
-20.51% |
0.00% |
0.00% |
80.95% |
67.74% |
63.64% |
100.00% |
26.32% |
| Operating Cash Flow Growth |
|
-479.68% |
-82.92% |
-43.20% |
-64.38% |
198.29% |
52.46% |
-45.10% |
218.71% |
10.23% |
-228.56% |
219.90% |
| Free Cash Flow Firm Growth |
|
-537.88% |
166.91% |
96.83% |
160.64% |
201.35% |
-61.78% |
2,534.25% |
-84.80% |
-119.95% |
-209.42% |
-194.54% |
| Invested Capital Growth |
|
20.68% |
-10.71% |
1.20% |
-6.50% |
-14.36% |
-3.82% |
-1.00% |
1.38% |
6.59% |
8.24% |
5.25% |
| Revenue Q/Q Growth |
|
-11.86% |
-2.58% |
-0.88% |
-2.88% |
7.64% |
2.44% |
8.38% |
4.64% |
1.76% |
0.22% |
7.95% |
| EBITDA Q/Q Growth |
|
-18.38% |
-43.57% |
55.93% |
54.35% |
-39.37% |
24.92% |
52.66% |
21.26% |
4.11% |
-14.56% |
51.18% |
| EBIT Q/Q Growth |
|
-47.25% |
12.52% |
-9.25% |
13.96% |
28.54% |
-20.88% |
62.62% |
29.88% |
4.76% |
-15.29% |
4.19% |
| NOPAT Q/Q Growth |
|
-17.79% |
-27.02% |
-12.84% |
47.49% |
8.40% |
-26.67% |
57.62% |
35.62% |
4.75% |
-12.12% |
-2.99% |
| Net Income Q/Q Growth |
|
-17.79% |
-27.02% |
-12.84% |
47.49% |
8.40% |
-26.67% |
57.62% |
35.62% |
4.75% |
-12.12% |
-2.99% |
| EPS Q/Q Growth |
|
-15.38% |
-27.27% |
-12.50% |
47.62% |
6.45% |
-27.27% |
58.33% |
36.84% |
3.85% |
-11.11% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-207.77% |
124.67% |
185.85% |
-53.12% |
197.36% |
-61.74% |
2.93% |
172.16% |
2.85% |
-144.62% |
356.12% |
| Free Cash Flow Firm Q/Q Growth |
|
-25.97% |
176.08% |
-100.91% |
7,082.19% |
110.54% |
-71.31% |
-42.29% |
-56.39% |
-376.26% |
-57.36% |
50.13% |
| Invested Capital Q/Q Growth |
|
5.82% |
-9.75% |
-2.04% |
-0.06% |
-3.07% |
1.36% |
0.83% |
2.34% |
1.91% |
2.93% |
-1.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
22.82% |
13.22% |
20.79% |
33.04% |
18.61% |
22.70% |
31.97% |
37.05% |
37.91% |
32.32% |
45.26% |
| EBIT Margin |
|
16.01% |
18.49% |
16.93% |
19.86% |
23.72% |
18.32% |
27.49% |
34.12% |
35.13% |
29.69% |
28.66% |
| Profit (Net Income) Margin |
|
19.90% |
14.91% |
13.11% |
19.91% |
20.05% |
14.35% |
20.87% |
27.05% |
27.85% |
24.42% |
21.95% |
| Tax Burden Percent |
|
124.29% |
80.62% |
77.43% |
100.21% |
84.51% |
78.32% |
75.92% |
79.28% |
79.27% |
82.23% |
76.57% |
| 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 |
|
-24.29% |
19.38% |
22.57% |
-0.21% |
15.49% |
21.68% |
24.08% |
20.72% |
20.73% |
17.77% |
23.43% |
| Return on Invested Capital (ROIC) |
|
7.30% |
4.98% |
4.53% |
6.29% |
6.26% |
4.77% |
7.25% |
9.83% |
10.60% |
9.43% |
8.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.30% |
4.98% |
4.53% |
6.29% |
6.26% |
4.77% |
7.25% |
9.83% |
10.60% |
9.43% |
8.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.62% |
1.30% |
0.68% |
1.14% |
1.12% |
0.56% |
0.74% |
0.84% |
0.76% |
0.80% |
0.59% |
| Return on Equity (ROE) |
|
8.92% |
6.28% |
5.21% |
7.43% |
7.37% |
5.32% |
7.99% |
10.67% |
11.36% |
10.23% |
9.42% |
| Cash Return on Invested Capital (CROIC) |
|
-11.40% |
17.83% |
4.85% |
12.08% |
20.77% |
9.48% |
7.54% |
6.18% |
2.31% |
1.77% |
5.05% |
| Operating Return on Assets (OROA) |
|
0.59% |
0.60% |
0.54% |
0.60% |
0.74% |
0.58% |
0.91% |
1.19% |
1.30% |
1.11% |
1.12% |
| Return on Assets (ROA) |
|
0.73% |
0.49% |
0.41% |
0.60% |
0.62% |
0.45% |
0.69% |
0.95% |
1.03% |
0.91% |
0.86% |
| Return on Common Equity (ROCE) |
|
8.92% |
6.28% |
5.21% |
7.43% |
7.37% |
5.32% |
7.99% |
10.67% |
11.36% |
10.23% |
9.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.64% |
8.02% |
0.00% |
6.11% |
6.18% |
6.12% |
0.00% |
8.03% |
9.01% |
10.21% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.00 |
0.73 |
0.64 |
0.94 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| NOPAT Margin |
|
19.90% |
14.91% |
13.11% |
19.91% |
20.05% |
14.35% |
20.87% |
27.05% |
27.85% |
24.42% |
21.95% |
| 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 |
|
61.17% |
65.21% |
64.99% |
66.47% |
61.83% |
63.72% |
57.87% |
52.16% |
49.89% |
52.24% |
53.40% |
| Operating Expenses to Revenue |
|
84.31% |
81.28% |
82.15% |
84.85% |
75.39% |
81.56% |
71.69% |
65.15% |
63.06% |
65.84% |
68.68% |
| Earnings before Interest and Taxes (EBIT) |
|
0.81 |
0.91 |
0.82 |
0.94 |
1.21 |
0.96 |
1.55 |
2.02 |
2.11 |
1.79 |
1.87 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.15 |
0.65 |
1.01 |
1.56 |
0.95 |
1.18 |
1.81 |
2.19 |
2.28 |
1.95 |
2.95 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.81 |
0.73 |
0.65 |
0.69 |
0.69 |
0.71 |
0.76 |
0.74 |
0.94 |
0.00 |
1.08 |
| Price to Tangible Book Value (P/TBV) |
|
0.89 |
0.80 |
0.70 |
0.75 |
0.75 |
0.77 |
0.82 |
0.79 |
1.01 |
0.00 |
1.16 |
| Price to Revenue (P/Rev) |
|
1.88 |
1.78 |
1.67 |
1.92 |
1.90 |
1.97 |
2.03 |
1.91 |
2.38 |
0.00 |
2.60 |
| Price to Earnings (P/E) |
|
9.40 |
9.12 |
9.52 |
11.32 |
11.18 |
11.69 |
10.81 |
9.18 |
10.43 |
0.00 |
10.31 |
| Dividend Yield |
|
3.60% |
4.05% |
4.59% |
4.21% |
4.29% |
4.12% |
3.86% |
3.85% |
2.99% |
0.00% |
0.00% |
| Earnings Yield |
|
10.64% |
10.97% |
10.51% |
8.83% |
8.95% |
8.56% |
9.25% |
10.90% |
9.59% |
0.00% |
9.70% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.73 |
0.64 |
0.10 |
0.03 |
0.37 |
0.22 |
0.48 |
0.32 |
0.63 |
0.00 |
0.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.16 |
1.80 |
0.30 |
0.10 |
1.11 |
0.64 |
1.39 |
0.88 |
1.71 |
0.00 |
1.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.42 |
7.97 |
1.48 |
0.45 |
5.20 |
2.70 |
5.22 |
3.14 |
5.23 |
0.00 |
3.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.31 |
8.03 |
1.53 |
0.57 |
5.59 |
3.23 |
6.16 |
3.35 |
5.87 |
0.00 |
4.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.80 |
9.23 |
1.74 |
0.60 |
6.51 |
3.79 |
7.38 |
4.23 |
7.50 |
0.00 |
5.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.13 |
10.42 |
2.69 |
2.67 |
3.63 |
2.01 |
5.24 |
2.61 |
5.10 |
0.00 |
4.32 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.37 |
2.17 |
0.27 |
1.66 |
2.23 |
6.39 |
5.17 |
28.15 |
0.00 |
10.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.16 |
0.13 |
0.10 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.10 |
0.06 |
| Long-Term Debt to Equity |
|
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
| Financial Leverage |
|
0.22 |
0.26 |
0.15 |
0.18 |
0.18 |
0.12 |
0.10 |
0.09 |
0.07 |
0.08 |
0.07 |
| Leverage Ratio |
|
12.15 |
12.94 |
12.56 |
12.33 |
11.85 |
11.77 |
11.55 |
11.29 |
11.01 |
11.19 |
10.99 |
| Compound Leverage Factor |
|
12.15 |
12.94 |
12.56 |
12.33 |
11.85 |
11.77 |
11.55 |
11.29 |
11.01 |
11.19 |
10.99 |
| Debt to Total Capital |
|
22.25% |
13.92% |
11.71% |
9.20% |
6.90% |
6.81% |
6.76% |
6.60% |
6.48% |
8.74% |
5.71% |
| Short-Term Debt to Total Capital |
|
14.27% |
13.92% |
11.71% |
9.20% |
6.90% |
6.81% |
6.76% |
6.60% |
6.48% |
5.59% |
5.71% |
| Long-Term Debt to Total Capital |
|
7.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.15% |
0.00% |
| 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 |
|
77.75% |
86.08% |
88.29% |
90.80% |
93.10% |
93.19% |
93.24% |
93.40% |
93.52% |
91.26% |
94.29% |
| Debt to EBITDA |
|
2.58 |
1.74 |
1.66 |
1.26 |
0.96 |
0.85 |
0.73 |
0.65 |
0.54 |
0.68 |
0.38 |
| Net Debt to EBITDA |
|
1.10 |
0.10 |
-6.62 |
-8.13 |
-3.73 |
-5.62 |
-2.43 |
-3.67 |
-2.05 |
-2.84 |
-3.28 |
| Long-Term Debt to EBITDA |
|
0.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.00 |
| Debt to NOPAT |
|
3.31 |
2.02 |
1.95 |
1.66 |
1.20 |
1.20 |
1.03 |
0.88 |
0.77 |
0.94 |
0.58 |
| Net Debt to NOPAT |
|
1.40 |
0.11 |
-7.78 |
-10.73 |
-4.67 |
-7.90 |
-3.43 |
-4.95 |
-2.94 |
-3.95 |
-4.98 |
| Long-Term Debt to NOPAT |
|
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
0.00 |
| 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) |
|
-11 |
8.06 |
-0.07 |
5.10 |
11 |
3.08 |
1.78 |
0.78 |
-2.14 |
-3.37 |
-1.68 |
| Operating Cash Flow to CapEx |
|
-304.98% |
82.07% |
496.79% |
0.00% |
4,886.79% |
5,505.56% |
1,275.00% |
34,700.00% |
8,397.06% |
-42,466.67% |
18,127.78% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.33 |
2.31 |
-0.02 |
1.54 |
3.51 |
1.12 |
0.67 |
0.28 |
-0.80 |
-1.29 |
-0.63 |
| Operating Cash Flow to Interest Expense |
|
-0.83 |
0.19 |
0.54 |
0.26 |
0.85 |
0.36 |
0.38 |
1.01 |
1.06 |
-0.49 |
1.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.10 |
-0.04 |
0.43 |
0.27 |
0.83 |
0.35 |
0.35 |
1.01 |
1.05 |
-0.49 |
1.22 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
1.35 |
1.24 |
1.18 |
1.12 |
1.11 |
1.11 |
1.16 |
1.25 |
1.32 |
1.39 |
1.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
68 |
61 |
60 |
60 |
58 |
59 |
59 |
61 |
62 |
64 |
62 |
| Invested Capital Turnover |
|
0.37 |
0.33 |
0.35 |
0.32 |
0.31 |
0.33 |
0.35 |
0.36 |
0.38 |
0.39 |
0.40 |
| Increase / (Decrease) in Invested Capital |
|
12 |
-7.32 |
0.71 |
-4.16 |
-9.71 |
-2.33 |
-0.60 |
0.82 |
3.82 |
4.84 |
3.11 |
| Enterprise Value (EV) |
|
49 |
39 |
6.25 |
1.98 |
22 |
13 |
29 |
19 |
39 |
0.00 |
33 |
| Market Capitalization |
|
43 |
38 |
34 |
38 |
37 |
39 |
42 |
42 |
54 |
0.00 |
64 |
| Book Value per Share |
|
$16.79 |
$16.72 |
$16.82 |
$17.29 |
$17.22 |
$17.47 |
$17.68 |
$18.50 |
$0.00 |
$18.99 |
$19.24 |
| Tangible Book Value per Share |
|
$15.40 |
$15.36 |
$15.49 |
$15.98 |
$15.93 |
$16.20 |
$16.43 |
$17.25 |
$0.00 |
$17.78 |
$18.04 |
| Total Capital |
|
68 |
61 |
60 |
60 |
58 |
59 |
59 |
61 |
62 |
64 |
62 |
| Total Debt |
|
15 |
8.50 |
7.00 |
5.50 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
5.56 |
3.56 |
| Total Long-Term Debt |
|
5.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.00 |
0.00 |
| Net Debt |
|
6.38 |
0.48 |
-28 |
-36 |
-16 |
-26 |
-13 |
-22 |
-15 |
-23 |
-31 |
| Capital Expenditures (CapEx) |
|
0.86 |
0.79 |
0.37 |
-0.02 |
0.05 |
0.02 |
0.08 |
0.01 |
0.03 |
0.00 |
0.02 |
| 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) |
|
15 |
8.50 |
7.00 |
5.50 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
5.56 |
3.56 |
| Total Depreciation and Amortization (D&A) |
|
0.34 |
-0.26 |
0.19 |
0.62 |
-0.26 |
0.23 |
0.25 |
0.17 |
0.17 |
0.16 |
1.08 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.33 |
$0.24 |
$0.21 |
$0.31 |
$0.33 |
$0.24 |
$0.39 |
$0.53 |
$0.55 |
$0.49 |
$0.48 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
3.14M |
3.14M |
3.13M |
3.13M |
3.13M |
3.12M |
3.06M |
0.00 |
0.00 |
3.05M |
3.03M |
| Adjusted Diluted Earnings per Share |
|
$0.33 |
$0.24 |
$0.21 |
$0.31 |
$0.33 |
$0.24 |
$0.38 |
$0.52 |
$0.54 |
$0.48 |
$0.48 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
3.14M |
3.14M |
3.13M |
3.13M |
3.13M |
3.12M |
3.06M |
0.00 |
0.00 |
3.05M |
3.03M |
| 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 |
|
3.14M |
3.14M |
3.13M |
3.13M |
3.13M |
3.12M |
3.06M |
0.00 |
0.00 |
3.05M |
3.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.56 |
0.73 |
0.64 |
0.66 |
1.02 |
0.75 |
1.18 |
1.60 |
1.68 |
1.47 |
1.43 |
| Normalized NOPAT Margin |
|
11.21% |
14.91% |
13.11% |
13.91% |
20.05% |
14.35% |
20.87% |
27.05% |
27.85% |
24.42% |
21.95% |
| Pre Tax Income Margin |
|
16.01% |
18.49% |
16.93% |
19.86% |
23.72% |
18.32% |
27.49% |
34.12% |
35.13% |
29.69% |
28.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.25 |
0.26 |
0.24 |
0.28 |
0.39 |
0.35 |
0.58 |
0.73 |
0.79 |
0.69 |
0.70 |
| NOPAT to Interest Expense |
|
0.32 |
0.21 |
0.18 |
0.28 |
0.33 |
0.27 |
0.44 |
0.58 |
0.62 |
0.56 |
0.54 |
| EBIT Less CapEx to Interest Expense |
|
-0.02 |
0.03 |
0.13 |
0.29 |
0.38 |
0.34 |
0.55 |
0.73 |
0.77 |
0.69 |
0.69 |
| NOPAT Less CapEx to Interest Expense |
|
0.04 |
-0.02 |
0.08 |
0.29 |
0.32 |
0.27 |
0.41 |
0.58 |
0.61 |
0.56 |
0.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.74% |
36.60% |
43.67% |
47.86% |
48.06% |
48.25% |
41.90% |
35.97% |
31.65% |
27.95% |
-26.94% |
| Augmented Payout Ratio |
|
34.43% |
37.53% |
57.22% |
68.04% |
71.81% |
77.05% |
69.50% |
61.70% |
89.50% |
86.18% |
-80.92% |
Key Financial Trends
Home Federal Bancorp (HFBL) has shown a clear improvement in earnings power over the reported period, although recent results also include higher operating costs, increased credit-loss provisions and some unusual cash-flow classifications. The company’s latest balance sheet is for the third quarter of fiscal 2026, while the fourth-quarter 2026 income statement and cash-flow statement are provided as calculated data.
- Net interest income has expanded steadily. Quarterly net interest income increased from $4.36 million in Q4 2024 to $4.97 million in Q4 2025 and $5.74 million in Q4 2026. The latest figure was also higher than $5.41 million in Q3 2026.
- Interest-rate spread trends have improved. Q4 2026 total interest income rose to $8.41 million, while total interest expense was $2.67 million. Deposit interest expense remained relatively stable at $2.61 million, compared with $3.31 million in Q4 2024, supporting the improvement in net interest income.
- Revenue and net income are materially above prior-year levels. Total revenue increased from $4.87 million in Q4 2024 to $5.65 million in Q4 2025 and $6.51 million in Q4 2026. Net income rose from $638,000 to $1.18 million and then to $1.43 million over the same periods.
- Earnings per share has benefited from share repurchases and stronger profitability. Basic EPS increased from $0.21 in Q4 2024 to $0.39 in Q4 2025 and $0.48 in Q4 2026. Weighted-average basic shares declined from approximately 3.13 million in Q4 2025 to 3.03 million in Q4 2026.
- Operating cash flow recovered in the latest quarter. Net cash from operating activities was $3.26 million in Q4 2026, compared with negative $1.27 million in Q3 2026 and $1.02 million in Q4 2025. This indicates a stronger short-term conversion of earnings into cash, although the quarterly figures are volatile.
- The company has continued returning capital to shareholders. HFBL paid $2.91 million in dividends and repurchased $6.23 million of common stock in Q4 2026. These actions can support per-share value when earnings and capital levels remain sufficient.
- Reported equity has increased over the longer period. Total common equity rose from $52.55 million in the Q3 2024 balance sheet to $58.00 million in Q3 2026, despite ongoing dividends, repurchases and accumulated other comprehensive losses.
- Deposit balances have been broadly stable but not consistently growing. Total deposits were approximately $579.3 million in Q3 2024, $557.1 million in Q3 2025 and $574.9 million in Q3 2026. The recovery from the 2025 level is constructive, but deposit growth remains an important factor for future balance-sheet expansion.
- The investment portfolio remains a major balance-sheet component. Trading account securities were $101.4 million in Q3 2026, compared with $96.9 million in Q3 2025 and $102.0 million in Q3 2024. Continued investment purchases have been a significant use of cash and may expose results to interest-rate and valuation changes.
- Credit-loss provisions have increased sharply in recent quarters. The provision for credit losses rose to $269,000 in Q3 2026 and remained elevated at $173,000 in Q4 2026, compared with $46,000 in Q4 2025 and $45,000 in Q4 2024. This may indicate increased caution about credit quality or a less favorable lending environment.
- Non-interest expenses are rising faster than earnings in the latest quarter. Q4 2026 non-interest expense was $4.47 million, up from $4.05 million in Q4 2025. Salaries and employee benefits increased to $2.44 million, while occupancy and equipment expense reached $997,000, putting pressure on operating efficiency.
- Quarterly earnings declined sequentially. Q4 2026 net income of $1.43 million was below Q3 2026 net income of $1.47 million, while basic EPS decreased from $0.55 to $0.48. The decline was modest, but it suggests that higher expenses and credit provisions offset much of the improvement in revenue.
- The cash-flow data contains unusually large and potentially difficult-to-interpret classifications. Q4 2026 includes $63.16 million of non-cash adjustments, $61.55 million of investment-security purchases and a reported $145.65 million increase in cash, despite much smaller operating, investing and financing subtotals. Investors should review the company’s underlying filing before relying heavily on the standardized cash-flow figures.
Overall, HFBL’s multi-quarter trend is favorable on the income statement: net interest income, revenue, net income and EPS are all substantially higher than in 2024. The main issues to monitor are the recent rise in credit-loss provisions, continued growth in non-interest expenses, deposit funding trends and the quality of the reported cash-flow data. The balance sheet also shows a relatively high dependence on deposits and investment securities, while the standardized statements report zero net loans and leases and unusually large “other assets,” suggesting that the data should be interpreted cautiously.
10/08/26 04:22 PM ETAI Generated. May Contain Errors.