Annual Income Statements for Hope Bancorp
This table shows Hope Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Hope Bancorp
This table shows Hope Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
54 |
52 |
39 |
38 |
30 |
26 |
26 |
25 |
24 |
24 |
21 |
Consolidated Net Income / (Loss) |
|
54 |
52 |
39 |
38 |
30 |
26 |
26 |
25 |
24 |
24 |
21 |
Net Income / (Loss) Continuing Operations |
|
54 |
52 |
39 |
38 |
30 |
26 |
26 |
25 |
24 |
24 |
21 |
Total Pre-Tax Income |
|
73 |
70 |
53 |
51 |
40 |
34 |
36 |
35 |
32 |
30 |
28 |
Total Revenue |
|
167 |
163 |
145 |
148 |
144 |
135 |
123 |
117 |
117 |
118 |
117 |
Net Interest Income / (Expense) |
|
153 |
151 |
134 |
131 |
135 |
126 |
115 |
106 |
105 |
102 |
101 |
Total Interest Income |
|
189 |
224 |
237 |
267 |
276 |
269 |
260 |
233 |
235 |
227 |
217 |
Loans and Leases Interest Income |
|
175 |
208 |
216 |
226 |
230 |
221 |
214 |
210 |
210 |
204 |
195 |
Investment Securities Interest Income |
|
13 |
15 |
15 |
16 |
17 |
18 |
18 |
17 |
17 |
17 |
16 |
Deposits and Money Market Investments Interest Income |
|
0.14 |
0.94 |
4.92 |
25 |
28 |
- |
27 |
5.28 |
7.51 |
- |
5.21 |
Other Interest Income |
|
- |
- |
0.70 |
0.68 |
- |
- |
- |
0.81 |
- |
- |
1.11 |
Total Interest Expense |
|
36 |
74 |
103 |
136 |
140 |
143 |
145 |
127 |
130 |
124 |
116 |
Deposits Interest Expense |
|
31 |
63 |
92 |
110 |
118 |
121 |
124 |
123 |
127 |
122 |
114 |
Long-Term Debt Interest Expense |
|
5.33 |
10 |
10 |
27 |
23 |
22 |
21 |
4.16 |
3.08 |
2.84 |
2.76 |
Total Non-Interest Income |
|
13 |
12 |
11 |
17 |
8.31 |
9.28 |
8.29 |
11 |
12 |
16 |
16 |
Other Service Charges |
|
11 |
11 |
8.69 |
15 |
8.31 |
9.34 |
8.29 |
8.67 |
9.44 |
11 |
13 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.81 |
1.29 |
2.29 |
1.87 |
0.00 |
-0.06 |
0.00 |
2.41 |
2.72 |
4.51 |
3.13 |
Provision for Credit Losses |
|
9.20 |
8.45 |
3.32 |
9.01 |
17 |
2.40 |
2.60 |
1.40 |
3.28 |
10 |
4.80 |
Total Non-Interest Expense |
|
84 |
84 |
89 |
87 |
87 |
99 |
85 |
81 |
81 |
78 |
84 |
Salaries and Employee Benefits |
|
53 |
53 |
57 |
52 |
51 |
47 |
48 |
44 |
44 |
42 |
48 |
Net Occupancy & Equipment Expense |
|
14 |
15 |
15 |
15 |
16 |
16 |
15 |
15 |
15 |
15 |
16 |
Property & Liability Insurance Claims |
|
1.63 |
1.60 |
1.78 |
4.69 |
3.68 |
3.14 |
2.93 |
3.00 |
2.20 |
2.68 |
2.50 |
Other Operating Expenses |
|
13 |
12 |
13 |
13 |
14 |
19 |
16 |
14 |
16 |
14 |
13 |
Amortization Expense |
|
2.33 |
2.55 |
1.72 |
1.91 |
1.93 |
2.63 |
2.13 |
2.28 |
2.21 |
2.43 |
1.96 |
Restructuring Charge |
|
- |
- |
0.00 |
0.00 |
0.00 |
12 |
1.04 |
2.17 |
1.24 |
1.04 |
2.52 |
Income Tax Expense |
|
20 |
18 |
14 |
13 |
9.96 |
7.12 |
10 |
9.27 |
7.94 |
6.09 |
6.75 |
Basic Earnings per Share |
|
$0.45 |
$0.43 |
$0.33 |
$0.32 |
$0.25 |
$0.21 |
$0.22 |
$0.21 |
$0.20 |
$0.20 |
$0.17 |
Weighted Average Basic Shares Outstanding |
|
119.48M |
119.50M |
119.92M |
120.02M |
120.11M |
120.13M |
120.61M |
120.73M |
120.74M |
120.77M |
128.06M |
Diluted Earnings per Share |
|
$0.45 |
$0.43 |
$0.33 |
$0.32 |
$0.25 |
$0.21 |
$0.21 |
$0.21 |
$0.20 |
$0.20 |
$0.17 |
Weighted Average Diluted Shares Outstanding |
|
119.48M |
119.50M |
119.92M |
120.02M |
120.11M |
120.13M |
120.61M |
120.73M |
120.74M |
120.77M |
128.06M |
Weighted Average Basic & Diluted Shares Outstanding |
|
119.48M |
119.50M |
119.92M |
120.02M |
120.11M |
120.13M |
120.61M |
120.73M |
120.74M |
120.77M |
128.06M |
Cash Dividends to Common per Share |
|
$0.14 |
- |
$0.14 |
$0.14 |
$0.14 |
- |
$0.14 |
$0.14 |
$0.14 |
- |
$0.14 |
Annual Cash Flow Statements for Hope Bancorp
This table details how cash moves in and out of Hope Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
145 |
-164 |
139 |
55 |
-32 |
239 |
-348 |
-34 |
191 |
1,422 |
-1,471 |
Net Cash From Operating Activities |
|
136 |
108 |
131 |
204 |
220 |
184 |
166 |
324 |
486 |
474 |
117 |
Net Cash From Continuing Operating Activities |
|
136 |
108 |
131 |
204 |
220 |
184 |
166 |
324 |
486 |
474 |
117 |
Net Income / (Loss) Continuing Operations |
|
89 |
92 |
114 |
139 |
190 |
171 |
112 |
205 |
218 |
134 |
100 |
Consolidated Net Income / (Loss) |
|
89 |
92 |
114 |
139 |
190 |
171 |
112 |
205 |
218 |
134 |
100 |
Provision For Loan Losses |
|
14 |
9.65 |
11 |
17 |
15 |
7.20 |
96 |
-12 |
9.85 |
32 |
17 |
Depreciation Expense |
|
-13 |
-4.53 |
-1.57 |
-15 |
-2.13 |
2.75 |
12 |
26 |
30 |
23 |
53 |
Non-Cash Adjustments to Reconcile Net Income |
|
7.16 |
13 |
8.60 |
29 |
5.93 |
17 |
48 |
33 |
171 |
63 |
12 |
Changes in Operating Assets and Liabilities, net |
|
39 |
-2.10 |
-1.58 |
33 |
12 |
-14 |
-101 |
62 |
56 |
222 |
-65 |
Net Cash From Investing Activities |
|
-553 |
-935 |
-463 |
-767 |
-1,148 |
-37 |
-1,835 |
-993 |
-1,474 |
1,290 |
467 |
Net Cash From Continuing Investing Activities |
|
-553 |
-935 |
-463 |
-767 |
-1,148 |
-37 |
-1,835 |
-993 |
-1,474 |
1,290 |
467 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-6.43 |
-11 |
-14 |
-15 |
-6.85 |
-6.62 |
-4.97 |
-7.22 |
-9.11 |
-13 |
-9.81 |
Purchase of Investment Securities |
|
-675 |
-1,117 |
-1,050 |
-1,188 |
-1,411 |
-601 |
-2,593 |
-2,054 |
-336 |
-492 |
-297 |
Sale and/or Maturity of Investments |
|
128 |
193 |
501 |
431 |
254 |
551 |
742 |
1,068 |
552 |
670 |
791 |
Other Investing Activities, net |
|
- |
- |
- |
- |
16 |
20 |
21 |
- |
-1,680 |
1,125 |
-18 |
Net Cash From Financing Activities |
|
563 |
663 |
472 |
618 |
895 |
92 |
1,321 |
635 |
1,179 |
-341 |
-2,054 |
Net Cash From Continuing Financing Activities |
|
563 |
663 |
472 |
618 |
895 |
92 |
1,321 |
635 |
1,179 |
-341 |
-2,054 |
Net Change in Deposits |
|
546 |
648 |
495 |
209 |
1,309 |
372 |
1,807 |
707 |
698 |
-985 |
-426 |
Issuance of Debt |
|
90 |
350 |
825 |
1,420 |
343 |
1,155 |
1,360 |
2,319 |
40,299 |
41,554 |
1,858 |
Issuance of Common Equity |
|
0.04 |
- |
1.17 |
1.87 |
0.47 |
0.01 |
0.00 |
0.00 |
0.53 |
0.00 |
0.00 |
Repayment of Debt |
|
-30 |
-300 |
-807 |
-1,015 |
-535 |
-1,350 |
-1,739 |
-2,269 |
-39,734 |
-40,840 |
-3,415 |
Repurchase of Common Equity |
|
-0.03 |
-1.17 |
0.00 |
0.00 |
-150 |
-13 |
-37 |
-50 |
-15 |
0.00 |
0.00 |
Payment of Dividends |
|
-28 |
-33 |
-42 |
-68 |
-72 |
-71 |
-69 |
-69 |
-67 |
-67 |
-68 |
Other Financing Activities, Net |
|
0.00 |
0.00 |
0.08 |
69 |
-0.78 |
-0.63 |
-1.28 |
-3.36 |
-3.49 |
-3.38 |
-3.51 |
Cash Interest Paid |
|
35 |
40 |
63 |
91 |
144 |
211 |
144 |
62 |
113 |
380 |
599 |
Cash Income Taxes Paid |
|
27 |
62 |
66 |
104 |
58 |
57 |
49 |
42 |
96 |
41 |
29 |
Quarterly Cash Flow Statements for Hope Bancorp
This table details how cash moves in and out of Hope Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
134 |
175 |
1,706 |
90 |
198 |
-571 |
-744 |
-531 |
27 |
-223 |
275 |
Net Cash From Operating Activities |
|
101 |
118 |
76 |
126 |
193 |
79 |
30 |
-26 |
63 |
50 |
27 |
Net Cash From Continuing Operating Activities |
|
101 |
118 |
76 |
126 |
193 |
79 |
30 |
-26 |
63 |
50 |
27 |
Net Income / (Loss) Continuing Operations |
|
54 |
52 |
39 |
38 |
30 |
26 |
26 |
25 |
24 |
24 |
21 |
Consolidated Net Income / (Loss) |
|
54 |
52 |
39 |
38 |
30 |
26 |
26 |
25 |
24 |
24 |
21 |
Provision For Loan Losses |
|
9.10 |
6.67 |
3.32 |
9.01 |
17 |
2.40 |
2.60 |
1.40 |
3.28 |
10 |
4.80 |
Depreciation Expense |
|
3.94 |
15 |
3.85 |
14 |
-2.76 |
8.42 |
5.42 |
13 |
9.97 |
25 |
10 |
Non-Cash Adjustments to Reconcile Net Income |
|
-13 |
56 |
-14 |
11 |
1.07 |
65 |
-1.11 |
-9.20 |
12 |
10 |
13 |
Changes in Operating Assets and Liabilities, net |
|
43 |
-3.10 |
42 |
55 |
148 |
-24 |
-3.16 |
-56 |
14 |
-20 |
-22 |
Net Cash From Investing Activities |
|
-921 |
44 |
305 |
266 |
366 |
353 |
247 |
179 |
33 |
7.66 |
246 |
Net Cash From Continuing Investing Activities |
|
-921 |
44 |
305 |
266 |
366 |
353 |
247 |
179 |
33 |
7.66 |
246 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.02 |
-2.56 |
-2.99 |
-4.73 |
-3.40 |
-2.00 |
-2.11 |
-2.53 |
-2.90 |
-2.27 |
-2.66 |
Purchase of Investment Securities |
|
-1,090 |
1,648 |
150 |
-30 |
-520 |
-93 |
-38 |
21 |
-256 |
-156 |
-100 |
Sale and/or Maturity of Investments |
|
171 |
79 |
158 |
300 |
889 |
-677 |
287 |
161 |
292 |
184 |
348 |
Net Cash From Financing Activities |
|
955 |
13 |
1,325 |
-302 |
-361 |
-1,003 |
-1,020 |
-685 |
-69 |
-280 |
2.82 |
Net Cash From Continuing Financing Activities |
|
955 |
13 |
1,325 |
-302 |
-361 |
-1,003 |
-1,020 |
-685 |
-69 |
-280 |
2.82 |
Net Change in Deposits |
|
473 |
237 |
89 |
-209 |
121 |
-986 |
-0.34 |
-42 |
18 |
-402 |
161 |
Issuance of Debt |
|
11,992 |
9,001 |
21,332 |
19,814 |
308 |
100 |
210 |
876 |
100 |
672 |
272 |
Repayment of Debt |
|
-11,493 |
-9,208 |
-20,077 |
-19,890 |
-772 |
-100 |
-1,210 |
-1,502 |
-170 |
-533 |
-411 |
Payment of Dividends |
|
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
Other Financing Activities, Net |
|
-0.07 |
-0.03 |
-2.38 |
-0.57 |
-0.05 |
-0.38 |
-3.17 |
-0.26 |
-0.04 |
-0.04 |
-2.11 |
Cash Interest Paid |
|
28 |
58 |
77 |
79 |
83 |
142 |
190 |
162 |
110 |
137 |
128 |
Cash Income Taxes Paid |
|
15 |
26 |
1.67 |
3.40 |
2.10 |
34 |
2.09 |
19 |
7.00 |
1.59 |
1.64 |
Annual Balance Sheets for Hope Bancorp
This table presents Hope Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
7,140 |
7,913 |
13,441 |
14,207 |
15,306 |
15,667 |
17,107 |
17,889 |
19,164 |
19,132 |
17,054 |
Cash and Due from Banks |
|
86 |
95 |
169 |
186 |
219 |
283 |
257 |
271 |
214 |
173 |
223 |
Interest Bearing Deposits at Other Banks |
|
376 |
203 |
269 |
306 |
240 |
415 |
94 |
45 |
293 |
1,756 |
236 |
Trading Account Securities |
|
821 |
1,019 |
1,580 |
1,750 |
1,921 |
1,819 |
2,363 |
2,823 |
2,335 |
2,412 |
2,130 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13,812 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
31 |
35 |
55 |
57 |
54 |
52 |
48 |
46 |
47 |
51 |
52 |
Goodwill |
|
105 |
105 |
463 |
464 |
465 |
464 |
464 |
464 |
464 |
464 |
464 |
Intangible Assets |
|
3.89 |
2.82 |
19 |
17 |
14 |
12 |
9.71 |
7.67 |
5.73 |
3.94 |
2.33 |
Other Assets |
|
5,715 |
6,451 |
10,884 |
11,425 |
12,361 |
12,591 |
13,841 |
405 |
15,804 |
14,271 |
13,947 |
Total Liabilities & Shareholders' Equity |
|
7,140 |
7,913 |
13,441 |
14,207 |
15,306 |
15,667 |
17,107 |
17,889 |
19,164 |
19,132 |
17,054 |
Total Liabilities |
|
6,258 |
6,975 |
11,586 |
12,278 |
13,403 |
13,631 |
15,053 |
15,796 |
17,145 |
17,010 |
14,920 |
Non-Interest Bearing Deposits |
|
1,543 |
1,694 |
2,900 |
2,999 |
3,023 |
3,109 |
4,814 |
5,752 |
4,849 |
3,915 |
3,378 |
Interest Bearing Deposits |
|
4,150 |
4,647 |
7,742 |
7,848 |
9,133 |
9,419 |
9,520 |
9,289 |
10,889 |
10,839 |
10,950 |
Accrued Interest Payable |
|
5.86 |
6.01 |
11 |
16 |
31 |
34 |
15 |
4.27 |
27 |
168 |
94 |
Long-Term Debt |
|
523 |
573 |
854 |
1,259 |
1,118 |
927 |
559 |
622 |
1,189 |
1,904 |
349 |
Other Long-Term Liabilities |
|
33 |
38 |
76 |
86 |
96 |
142 |
144 |
128 |
190 |
184 |
150 |
Commitments & Contingencies |
|
- |
15 |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Total Equity & Noncontrolling Interests |
|
883 |
938 |
1,855 |
1,928 |
1,900 |
2,036 |
2,054 |
2,093 |
2,019 |
2,121 |
2,135 |
Total Preferred & Common Equity |
|
883 |
938 |
1,855 |
1,928 |
1,900 |
2,036 |
2,054 |
2,093 |
2,019 |
2,121 |
2,135 |
Total Common Equity |
|
883 |
938 |
1,855 |
1,928 |
1,903 |
2,036 |
2,054 |
2,093 |
2,019 |
2,121 |
2,135 |
Common Stock |
|
542 |
542 |
1,401 |
1,405 |
1,424 |
1,428 |
1,435 |
1,422 |
1,431 |
1,440 |
1,446 |
Retained Earnings |
|
339 |
398 |
470 |
545 |
662 |
762 |
786 |
933 |
1,084 |
1,151 |
1,182 |
Treasury Stock |
|
- |
- |
- |
0.00 |
-150 |
-164 |
-200 |
-250 |
-265 |
-265 |
-265 |
Accumulated Other Comprehensive Income / (Loss) |
|
1.71 |
-1.83 |
-15 |
-22 |
-33 |
9.15 |
33 |
-11 |
-231 |
-205 |
-228 |
Quarterly Balance Sheets for Hope Bancorp
This table presents Hope Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
18,089 |
19,083 |
20,569 |
20,366 |
20,076 |
18,088 |
17,375 |
17,354 |
17,068 |
Cash and Due from Banks |
|
182 |
230 |
212 |
208 |
225 |
160 |
188 |
171 |
228 |
Interest Bearing Deposits at Other Banks |
|
15 |
101 |
2,000 |
2,094 |
2,275 |
1,025 |
466 |
510 |
506 |
Trading Account Securities |
|
2,492 |
2,307 |
2,357 |
2,236 |
2,280 |
2,325 |
2,241 |
2,243 |
2,175 |
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 |
|
46 |
46 |
48 |
51 |
52 |
51 |
51 |
52 |
52 |
Goodwill |
|
464 |
464 |
464 |
464 |
464 |
464 |
464 |
464 |
464 |
Intangible Assets |
|
6.70 |
6.21 |
5.28 |
4.83 |
4.38 |
3.53 |
3.13 |
2.73 |
1.96 |
Other Assets |
|
14,873 |
15,924 |
15,480 |
15,308 |
14,775 |
14,059 |
13,961 |
13,912 |
13,641 |
Total Liabilities & Shareholders' Equity |
|
18,089 |
19,083 |
20,569 |
20,366 |
20,076 |
18,088 |
17,375 |
17,354 |
17,068 |
Total Liabilities |
|
16,089 |
17,108 |
18,510 |
18,298 |
18,046 |
15,976 |
15,264 |
15,184 |
14,908 |
Non-Interest Bearing Deposits |
|
5,690 |
5,591 |
4,505 |
4,229 |
4,250 |
3,653 |
3,671 |
3,723 |
3,363 |
Interest Bearing Deposits |
|
9,340 |
9,911 |
11,324 |
11,390 |
11,490 |
11,101 |
11,040 |
11,007 |
11,125 |
Accrued Interest Payable |
|
4.11 |
12 |
54 |
109 |
167 |
122 |
87 |
107 |
81 |
Long-Term Debt |
|
896 |
1,395 |
2,444 |
2,368 |
1,904 |
904 |
279 |
209 |
210 |
Other Long-Term Liabilities |
|
156 |
198 |
183 |
201 |
235 |
195 |
187 |
139 |
129 |
Commitments & Contingencies |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,000 |
1,976 |
2,059 |
2,068 |
2,030 |
2,112 |
2,111 |
2,170 |
2,160 |
Total Preferred & Common Equity |
|
2,000 |
1,976 |
2,059 |
2,068 |
2,030 |
2,112 |
2,111 |
2,170 |
2,160 |
Total Common Equity |
|
2,000 |
1,976 |
2,059 |
2,068 |
2,030 |
2,112 |
2,111 |
2,170 |
2,160 |
Common Stock |
|
1,425 |
1,428 |
1,431 |
1,434 |
1,437 |
1,440 |
1,441 |
1,443 |
1,445 |
Retained Earnings |
|
1,012 |
1,049 |
1,106 |
1,128 |
1,141 |
1,160 |
1,168 |
1,174 |
1,186 |
Treasury Stock |
|
-265 |
-265 |
-265 |
-265 |
-265 |
-265 |
-265 |
-265 |
-265 |
Accumulated Other Comprehensive Income / (Loss) |
|
-172 |
-237 |
-214 |
-229 |
-283 |
-222 |
-233 |
-183 |
-206 |
Annual Metrics And Ratios for Hope Bancorp
This table displays calculated financial ratios and metrics derived from Hope Bancorp's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.07% |
1.91% |
31.08% |
31.94% |
0.06% |
-5.81% |
0.90% |
6.80% |
13.20% |
-9.27% |
-16.89% |
EBITDA Growth |
|
12.98% |
13.07% |
25.73% |
31.27% |
1.78% |
-9.57% |
-32.55% |
101.93% |
4.63% |
-38.33% |
-7.78% |
EBIT Growth |
|
9.22% |
6.02% |
23.08% |
37.99% |
-3.17% |
-11.40% |
-37.14% |
93.46% |
7.55% |
-39.91% |
-25.25% |
NOPAT Growth |
|
8.39% |
4.11% |
23.29% |
22.59% |
35.96% |
-9.78% |
-34.80% |
83.45% |
6.70% |
-38.76% |
-25.47% |
Net Income Growth |
|
8.39% |
4.11% |
23.29% |
22.59% |
35.96% |
-9.78% |
-34.80% |
83.45% |
6.70% |
-38.76% |
-25.47% |
EPS Growth |
|
7.77% |
4.50% |
-5.17% |
-6.36% |
39.81% |
-6.25% |
-33.33% |
84.44% |
9.04% |
-38.67% |
-26.13% |
Operating Cash Flow Growth |
|
0.99% |
-20.24% |
20.83% |
55.84% |
8.08% |
-16.43% |
-9.76% |
95.41% |
49.76% |
-2.42% |
-75.36% |
Free Cash Flow Firm Growth |
|
-499.88% |
55.93% |
-8,342.77% |
68.86% |
205.22% |
-35.71% |
102.42% |
-77.84% |
-368.47% |
-148.36% |
340.19% |
Invested Capital Growth |
|
9.14% |
7.48% |
79.32% |
17.61% |
-5.20% |
-1.90% |
-11.84% |
3.91% |
18.18% |
25.47% |
-38.31% |
Revenue Q/Q Growth |
|
-0.25% |
1.70% |
14.53% |
1.38% |
-1.67% |
-1.34% |
1.10% |
2.63% |
2.64% |
-4.58% |
-3.49% |
EBITDA Q/Q Growth |
|
7.01% |
1.68% |
19.26% |
-2.85% |
0.29% |
-2.51% |
-9.12% |
18.06% |
2.50% |
-13.87% |
12.72% |
EBIT Q/Q Growth |
|
5.62% |
1.30% |
17.85% |
-0.62% |
-2.18% |
-2.36% |
-13.10% |
15.56% |
-0.26% |
-16.95% |
-2.34% |
NOPAT Q/Q Growth |
|
5.50% |
0.20% |
18.47% |
-13.95% |
16.20% |
-0.82% |
-11.64% |
12.86% |
0.04% |
-15.87% |
-2.11% |
Net Income Q/Q Growth |
|
5.50% |
0.20% |
18.51% |
-13.97% |
16.22% |
-0.83% |
-11.64% |
12.86% |
0.04% |
-15.87% |
-2.11% |
EPS Q/Q Growth |
|
5.71% |
0.00% |
0.92% |
-13.45% |
17.07% |
-0.74% |
-10.89% |
14.48% |
0.00% |
-16.54% |
-1.20% |
Operating Cash Flow Q/Q Growth |
|
5.08% |
-10.28% |
117.22% |
-13.90% |
-10.43% |
-2.44% |
5.50% |
21.65% |
3.62% |
-7.74% |
-19.86% |
Free Cash Flow Firm Q/Q Growth |
|
-195.75% |
64.92% |
2.30% |
-85.49% |
97.49% |
-9.11% |
-13.66% |
-23.24% |
50.61% |
-69.06% |
-0.91% |
Invested Capital Q/Q Growth |
|
2.33% |
0.56% |
0.03% |
4.38% |
-0.50% |
0.21% |
2.54% |
4.59% |
-4.83% |
2.32% |
4.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
42.92% |
47.62% |
45.67% |
45.44% |
46.22% |
44.38% |
29.67% |
56.09% |
51.84% |
35.24% |
39.10% |
EBIT Margin |
|
47.15% |
49.05% |
46.05% |
48.16% |
46.61% |
43.84% |
27.31% |
49.48% |
47.01% |
31.13% |
28.00% |
Profit (Net Income) Margin |
|
28.51% |
29.13% |
27.40% |
25.46% |
34.59% |
33.13% |
21.41% |
36.77% |
34.66% |
23.39% |
20.98% |
Tax Burden Percent |
|
60.48% |
59.39% |
59.49% |
52.85% |
74.21% |
75.56% |
78.37% |
74.32% |
73.73% |
75.14% |
74.93% |
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 |
|
39.52% |
40.61% |
40.51% |
47.15% |
25.79% |
24.44% |
21.63% |
25.68% |
26.27% |
24.86% |
25.07% |
Return on Invested Capital (ROIC) |
|
6.58% |
6.33% |
5.39% |
4.73% |
6.11% |
5.72% |
4.00% |
7.68% |
7.37% |
3.70% |
3.06% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.58% |
6.33% |
5.39% |
4.73% |
6.11% |
5.72% |
4.00% |
7.68% |
7.37% |
3.70% |
3.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.90% |
3.81% |
2.75% |
2.64% |
3.80% |
2.97% |
1.45% |
2.19% |
3.24% |
2.76% |
1.62% |
Return on Equity (ROE) |
|
10.47% |
10.13% |
8.14% |
7.37% |
9.90% |
8.69% |
5.45% |
9.87% |
10.62% |
6.46% |
4.68% |
Cash Return on Invested Capital (CROIC) |
|
-2.16% |
-0.88% |
-51.41% |
-11.46% |
11.45% |
7.64% |
16.59% |
3.85% |
-9.29% |
-18.90% |
50.45% |
Operating Return on Assets (OROA) |
|
2.15% |
2.06% |
1.79% |
1.91% |
1.73% |
1.46% |
0.87% |
1.57% |
1.60% |
0.93% |
0.73% |
Return on Assets (ROA) |
|
1.30% |
1.23% |
1.07% |
1.01% |
1.28% |
1.10% |
0.68% |
1.17% |
1.18% |
0.70% |
0.55% |
Return on Common Equity (ROCE) |
|
10.47% |
10.13% |
8.14% |
7.37% |
9.91% |
8.70% |
5.45% |
9.87% |
10.62% |
6.46% |
4.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.04% |
9.83% |
6.13% |
7.23% |
9.98% |
8.40% |
5.43% |
9.77% |
10.81% |
6.30% |
4.67% |
Net Operating Profit after Tax (NOPAT) |
|
89 |
92 |
114 |
139 |
190 |
171 |
112 |
205 |
218 |
134 |
100 |
NOPAT Margin |
|
28.51% |
29.13% |
27.40% |
25.46% |
34.59% |
33.13% |
21.41% |
36.77% |
34.66% |
23.39% |
20.98% |
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 |
|
37.74% |
40.35% |
39.25% |
38.40% |
35.04% |
44.05% |
43.19% |
41.78% |
41.77% |
47.20% |
50.32% |
Operating Expenses to Revenue |
|
48.79% |
48.43% |
51.78% |
48.67% |
50.67% |
54.74% |
54.45% |
52.72% |
51.43% |
63.34% |
68.36% |
Earnings before Interest and Taxes (EBIT) |
|
147 |
155 |
191 |
264 |
255 |
226 |
142 |
275 |
296 |
178 |
133 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
133 |
151 |
190 |
249 |
253 |
229 |
155 |
312 |
327 |
201 |
186 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.88 |
1.02 |
1.14 |
0.94 |
0.61 |
0.73 |
0.55 |
0.74 |
0.67 |
0.64 |
0.69 |
Price to Tangible Book Value (P/TBV) |
|
1.00 |
1.15 |
1.54 |
1.26 |
0.82 |
0.95 |
0.71 |
0.95 |
0.88 |
0.83 |
0.88 |
Price to Revenue (P/Rev) |
|
2.49 |
3.01 |
5.11 |
3.32 |
2.12 |
2.88 |
2.17 |
2.78 |
2.16 |
2.39 |
3.09 |
Price to Earnings (P/E) |
|
8.73 |
10.33 |
18.65 |
13.04 |
6.12 |
8.70 |
10.13 |
7.56 |
6.23 |
10.22 |
14.72 |
Dividend Yield |
|
3.60% |
3.50% |
2.87% |
3.72% |
5.99% |
4.77% |
6.11% |
4.35% |
4.92% |
4.92% |
4.61% |
Earnings Yield |
|
11.45% |
9.68% |
5.36% |
7.67% |
16.33% |
11.49% |
9.88% |
13.22% |
16.04% |
9.78% |
6.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.59 |
0.81 |
0.94 |
0.81 |
0.59 |
0.57 |
0.50 |
0.68 |
0.64 |
0.33 |
0.55 |
Enterprise Value to Revenue (EV/Rev) |
|
2.69 |
3.88 |
6.11 |
4.72 |
3.27 |
3.27 |
2.51 |
3.31 |
3.24 |
2.35 |
2.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.26 |
8.14 |
13.38 |
10.39 |
7.06 |
7.37 |
8.47 |
5.89 |
6.25 |
6.66 |
7.31 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.70 |
7.90 |
13.27 |
9.80 |
7.01 |
7.46 |
9.20 |
6.68 |
6.90 |
7.54 |
10.20 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.42 |
13.31 |
22.31 |
18.54 |
9.44 |
9.87 |
11.74 |
8.99 |
9.35 |
10.04 |
13.62 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.16 |
11.36 |
19.43 |
12.70 |
8.14 |
9.18 |
7.89 |
5.67 |
4.21 |
2.83 |
11.62 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.04 |
7.39 |
2.83 |
17.94 |
0.00 |
0.00 |
0.83 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.59 |
0.61 |
0.46 |
0.65 |
0.59 |
0.46 |
0.27 |
0.30 |
0.59 |
0.90 |
0.16 |
Long-Term Debt to Equity |
|
0.59 |
0.61 |
0.46 |
0.65 |
0.59 |
0.46 |
0.27 |
0.30 |
0.59 |
0.90 |
0.16 |
Financial Leverage |
|
0.59 |
0.60 |
0.51 |
0.56 |
0.62 |
0.52 |
0.36 |
0.28 |
0.44 |
0.75 |
0.53 |
Leverage Ratio |
|
8.05 |
8.27 |
7.64 |
7.31 |
7.71 |
7.87 |
8.01 |
8.44 |
9.01 |
9.25 |
8.50 |
Compound Leverage Factor |
|
8.05 |
8.27 |
7.64 |
7.31 |
7.71 |
7.87 |
8.01 |
8.44 |
9.01 |
9.25 |
8.50 |
Debt to Total Capital |
|
37.21% |
37.92% |
31.52% |
39.49% |
37.04% |
31.30% |
21.39% |
22.90% |
37.05% |
47.30% |
14.04% |
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 |
|
37.21% |
37.92% |
31.52% |
39.49% |
37.04% |
31.30% |
21.39% |
22.90% |
37.05% |
47.30% |
14.04% |
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 |
|
62.79% |
62.08% |
68.48% |
60.51% |
63.07% |
68.70% |
78.61% |
77.10% |
62.95% |
52.70% |
85.96% |
Debt to EBITDA |
|
3.92 |
3.80 |
4.50 |
5.06 |
4.41 |
4.05 |
3.62 |
1.99 |
3.64 |
9.46 |
1.88 |
Net Debt to EBITDA |
|
0.46 |
1.82 |
2.20 |
3.08 |
2.48 |
0.87 |
1.16 |
0.94 |
2.09 |
-0.12 |
-0.59 |
Long-Term Debt to EBITDA |
|
3.92 |
3.80 |
4.50 |
5.06 |
4.41 |
4.05 |
3.62 |
1.99 |
3.64 |
9.46 |
1.88 |
Debt to NOPAT |
|
5.90 |
6.21 |
7.51 |
9.03 |
5.90 |
5.42 |
5.01 |
3.04 |
5.45 |
14.24 |
3.50 |
Net Debt to NOPAT |
|
0.69 |
2.98 |
3.66 |
5.50 |
3.32 |
1.17 |
1.61 |
1.43 |
3.12 |
-0.19 |
-1.10 |
Long-Term Debt to NOPAT |
|
5.90 |
6.21 |
7.51 |
9.03 |
5.90 |
5.42 |
5.01 |
3.04 |
5.45 |
14.24 |
3.50 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.08% |
-0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-29 |
-13 |
-1,085 |
-338 |
355 |
228 |
463 |
103 |
-275 |
-684 |
1,642 |
Operating Cash Flow to CapEx |
|
2,109.07% |
990.13% |
912.05% |
2,099.86% |
3,213.44% |
2,777.69% |
3,336.34% |
4,490.46% |
5,329.11% |
3,610.28% |
1,189.34% |
Free Cash Flow to Firm to Interest Expense |
|
-0.81 |
-0.32 |
-18.52 |
-3.72 |
2.19 |
1.05 |
3.52 |
1.91 |
-2.00 |
-1.31 |
3.12 |
Operating Cash Flow to Interest Expense |
|
3.76 |
2.66 |
2.23 |
2.24 |
1.36 |
0.84 |
1.26 |
6.03 |
3.53 |
0.91 |
0.22 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.58 |
2.39 |
1.99 |
2.14 |
1.31 |
0.81 |
1.23 |
5.90 |
3.46 |
0.88 |
0.20 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
10.09 |
9.70 |
9.24 |
9.78 |
9.92 |
9.76 |
10.37 |
11.83 |
13.61 |
11.73 |
9.28 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,406 |
1,511 |
2,710 |
3,187 |
3,021 |
2,964 |
2,612 |
2,715 |
3,208 |
4,025 |
2,483 |
Invested Capital Turnover |
|
0.23 |
0.22 |
0.20 |
0.19 |
0.18 |
0.17 |
0.19 |
0.21 |
0.21 |
0.16 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
118 |
105 |
1,199 |
477 |
-166 |
-57 |
-351 |
102 |
493 |
817 |
-1,542 |
Enterprise Value (EV) |
|
835 |
1,228 |
2,538 |
2,586 |
1,790 |
1,688 |
1,309 |
1,839 |
2,042 |
1,341 |
1,357 |
Market Capitalization |
|
774 |
953 |
2,121 |
1,819 |
1,161 |
1,488 |
1,129 |
1,547 |
1,361 |
1,366 |
1,466 |
Book Value per Share |
|
$11.10 |
$11.79 |
$13.72 |
$14.23 |
$14.78 |
$16.07 |
$16.66 |
$17.41 |
$16.90 |
$17.66 |
$17.68 |
Tangible Book Value per Share |
|
$9.73 |
$10.43 |
$10.15 |
$10.68 |
$11.06 |
$12.31 |
$12.81 |
$13.48 |
$12.97 |
$13.76 |
$13.81 |
Total Capital |
|
1,406 |
1,511 |
2,710 |
3,187 |
3,018 |
2,964 |
2,612 |
2,715 |
3,208 |
4,025 |
2,483 |
Total Debt |
|
523 |
573 |
854 |
1,259 |
1,118 |
927 |
559 |
622 |
1,189 |
1,904 |
349 |
Total Long-Term Debt |
|
523 |
573 |
854 |
1,259 |
1,118 |
927 |
559 |
622 |
1,189 |
1,904 |
349 |
Net Debt |
|
61 |
275 |
417 |
767 |
629 |
200 |
180 |
292 |
681 |
-25 |
-110 |
Capital Expenditures (CapEx) |
|
6.43 |
11 |
14 |
9.69 |
6.85 |
6.62 |
4.97 |
7.22 |
9.11 |
13 |
9.81 |
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) |
|
523 |
573 |
854 |
1,259 |
1,121 |
927 |
559 |
622 |
1,189 |
1,904 |
349 |
Total Depreciation and Amortization (D&A) |
|
-13 |
-4.53 |
-1.57 |
-15 |
-2.13 |
2.75 |
12 |
37 |
30 |
23 |
53 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.11 |
$1.16 |
$1.10 |
$1.03 |
$1.44 |
$1.35 |
$0.90 |
$1.67 |
$1.82 |
$1.11 |
$0.83 |
Adjusted Weighted Average Basic Shares Outstanding |
|
79.51M |
79.57M |
103.29M |
135.52M |
126.64M |
124.29M |
123.27M |
120.11M |
119.50M |
120.13M |
120.77M |
Adjusted Diluted Earnings per Share |
|
$1.11 |
$1.16 |
$1.10 |
$1.03 |
$1.44 |
$1.35 |
$0.90 |
$1.66 |
$1.81 |
$1.11 |
$0.82 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
79.51M |
79.57M |
103.29M |
135.52M |
126.64M |
124.29M |
123.27M |
120.11M |
119.50M |
120.13M |
120.77M |
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 |
|
79.51M |
79.57M |
103.29M |
135.52M |
126.64M |
124.29M |
123.27M |
120.11M |
119.50M |
120.13M |
120.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
89 |
93 |
124 |
140 |
191 |
171 |
114 |
206 |
218 |
142 |
104 |
Normalized NOPAT Margin |
|
28.58% |
29.42% |
29.82% |
25.63% |
34.82% |
33.13% |
21.95% |
37.06% |
34.66% |
24.91% |
21.87% |
Pre Tax Income Margin |
|
47.15% |
49.05% |
46.05% |
48.16% |
46.61% |
43.84% |
27.31% |
49.48% |
47.01% |
31.13% |
28.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.06 |
3.82 |
3.26 |
2.91 |
1.57 |
1.04 |
1.08 |
5.12 |
2.15 |
0.34 |
0.25 |
NOPAT to Interest Expense |
|
2.46 |
2.27 |
1.94 |
1.54 |
1.17 |
0.78 |
0.85 |
3.81 |
1.59 |
0.26 |
0.19 |
EBIT Less CapEx to Interest Expense |
|
3.89 |
3.56 |
3.02 |
2.80 |
1.53 |
1.01 |
1.05 |
4.99 |
2.08 |
0.32 |
0.23 |
NOPAT Less CapEx to Interest Expense |
|
2.28 |
2.00 |
1.70 |
1.43 |
1.13 |
0.75 |
0.81 |
3.67 |
1.52 |
0.23 |
0.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.39% |
36.21% |
37.36% |
48.52% |
37.78% |
41.47% |
62.04% |
33.57% |
30.75% |
50.22% |
67.76% |
Augmented Payout Ratio |
|
31.43% |
37.48% |
37.36% |
48.52% |
116.90% |
49.20% |
95.02% |
58.01% |
37.47% |
50.22% |
67.76% |
Quarterly Metrics And Ratios for Hope Bancorp
This table displays calculated financial ratios and metrics derived from Hope Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.19% |
11.08% |
-1.03% |
-4.27% |
-13.73% |
-16.87% |
-14.86% |
-20.83% |
-18.82% |
-12.71% |
-5.54% |
EBITDA Growth |
|
0.07% |
10.35% |
-35.33% |
-16.02% |
-54.33% |
-50.45% |
-29.12% |
-27.85% |
12.94% |
31.07% |
-7.93% |
EBIT Growth |
|
-2.63% |
-1.08% |
-35.60% |
-27.22% |
-45.51% |
-51.93% |
-32.02% |
-32.89% |
-19.77% |
-9.46% |
-22.43% |
NOPAT Growth |
|
-3.16% |
0.16% |
-35.59% |
-27.00% |
-44.09% |
-48.78% |
-33.89% |
-33.54% |
-19.60% |
-8.10% |
-18.43% |
Net Income Growth |
|
-3.16% |
0.16% |
-35.59% |
-27.00% |
-44.09% |
-48.78% |
-33.89% |
-33.54% |
-19.60% |
-8.10% |
-18.43% |
EPS Growth |
|
0.00% |
0.00% |
-34.00% |
-25.58% |
-44.44% |
-51.16% |
-36.36% |
-34.38% |
-20.00% |
-4.76% |
-19.05% |
Operating Cash Flow Growth |
|
24.20% |
16.73% |
-58.54% |
52.26% |
91.55% |
-33.59% |
-61.10% |
-120.25% |
-67.30% |
-36.81% |
-9.97% |
Free Cash Flow Firm Growth |
|
-9,364.69% |
-775.96% |
-329.91% |
-551.34% |
26.13% |
-78.98% |
213.83% |
237.90% |
396.20% |
298.11% |
-55.83% |
Invested Capital Growth |
|
29.88% |
18.18% |
43.60% |
53.16% |
16.71% |
25.47% |
-33.00% |
-46.11% |
-39.53% |
-38.31% |
-21.43% |
Revenue Q/Q Growth |
|
7.94% |
-2.35% |
-10.93% |
1.97% |
-2.72% |
-5.91% |
-8.77% |
-5.19% |
-0.24% |
1.17% |
-1.28% |
EBITDA Q/Q Growth |
|
4.68% |
4.00% |
-24.21% |
12.23% |
-43.07% |
12.83% |
-1.69% |
14.10% |
-10.88% |
30.94% |
-30.94% |
EBIT Q/Q Growth |
|
3.83% |
-4.79% |
-24.47% |
-2.52% |
-22.27% |
-16.01% |
6.81% |
-3.76% |
-7.08% |
-5.22% |
-8.49% |
NOPAT Q/Q Growth |
|
3.19% |
-3.80% |
-24.34% |
-2.81% |
-20.97% |
-11.87% |
-2.33% |
-2.30% |
-4.40% |
0.74% |
-13.32% |
Net Income Q/Q Growth |
|
3.19% |
-3.80% |
-24.34% |
-2.81% |
-20.97% |
-11.87% |
-2.33% |
-2.30% |
-4.40% |
0.74% |
-13.32% |
EPS Q/Q Growth |
|
4.65% |
-4.44% |
-23.26% |
-3.03% |
-21.88% |
-16.00% |
0.00% |
0.00% |
-4.76% |
0.00% |
-15.00% |
Operating Cash Flow Q/Q Growth |
|
21.37% |
17.52% |
-35.63% |
65.84% |
52.68% |
-59.25% |
-62.30% |
-186.34% |
346.49% |
-21.26% |
-46.28% |
Free Cash Flow Firm Q/Q Growth |
|
-213.05% |
38.79% |
-200.56% |
-13.09% |
64.49% |
-48.31% |
291.15% |
37.00% |
-23.73% |
-0.81% |
-57.38% |
Invested Capital Q/Q Growth |
|
16.40% |
-4.83% |
40.34% |
-1.48% |
-11.31% |
2.32% |
-25.06% |
-20.76% |
-0.47% |
4.37% |
-4.56% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
48.97% |
52.15% |
40.24% |
44.29% |
25.92% |
31.09% |
33.50% |
40.37% |
36.06% |
46.68% |
32.65% |
EBIT Margin |
|
44.09% |
42.99% |
36.45% |
34.85% |
27.85% |
24.86% |
29.10% |
29.54% |
27.52% |
25.78% |
23.90% |
Profit (Net Income) Margin |
|
32.27% |
31.79% |
27.01% |
25.74% |
20.91% |
19.59% |
20.97% |
21.61% |
20.71% |
20.62% |
18.11% |
Tax Burden Percent |
|
73.20% |
73.95% |
74.09% |
73.87% |
75.10% |
78.80% |
72.06% |
73.15% |
75.26% |
79.99% |
75.77% |
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 |
|
26.80% |
26.05% |
25.91% |
26.13% |
24.90% |
21.20% |
27.94% |
26.85% |
24.74% |
20.01% |
24.24% |
Return on Invested Capital (ROIC) |
|
6.64% |
6.76% |
4.44% |
4.37% |
3.43% |
3.09% |
3.07% |
3.29% |
3.23% |
3.01% |
3.15% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.64% |
6.76% |
4.44% |
4.37% |
3.43% |
3.09% |
3.07% |
3.29% |
3.23% |
3.01% |
3.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.14% |
2.98% |
3.83% |
3.50% |
2.82% |
2.31% |
2.46% |
2.08% |
1.62% |
1.59% |
0.82% |
Return on Equity (ROE) |
|
9.78% |
9.74% |
8.28% |
7.87% |
6.25% |
5.41% |
5.53% |
5.37% |
4.85% |
4.60% |
3.97% |
Cash Return on Invested Capital (CROIC) |
|
-18.68% |
-9.29% |
-30.65% |
-37.02% |
-11.07% |
-18.90% |
42.72% |
63.09% |
52.49% |
50.45% |
27.53% |
Operating Return on Assets (OROA) |
|
1.47% |
1.46% |
1.19% |
1.13% |
0.85% |
0.74% |
0.83% |
0.81% |
0.72% |
0.68% |
0.64% |
Return on Assets (ROA) |
|
1.07% |
1.08% |
0.88% |
0.83% |
0.64% |
0.58% |
0.60% |
0.59% |
0.54% |
0.54% |
0.48% |
Return on Common Equity (ROCE) |
|
9.78% |
9.74% |
8.28% |
7.87% |
6.25% |
5.41% |
5.53% |
5.37% |
4.85% |
4.60% |
3.97% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.04% |
0.00% |
9.55% |
8.83% |
7.83% |
0.00% |
5.70% |
5.10% |
4.69% |
0.00% |
4.39% |
Net Operating Profit after Tax (NOPAT) |
|
54 |
52 |
39 |
38 |
30 |
26 |
26 |
25 |
24 |
24 |
21 |
NOPAT Margin |
|
32.27% |
31.79% |
27.01% |
25.74% |
20.91% |
19.59% |
20.97% |
21.61% |
20.71% |
20.62% |
18.11% |
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 |
|
40.43% |
41.61% |
50.10% |
45.76% |
46.42% |
46.51% |
50.83% |
50.87% |
51.05% |
48.29% |
55.14% |
Operating Expenses to Revenue |
|
50.39% |
51.82% |
61.26% |
59.05% |
60.42% |
73.37% |
68.79% |
69.26% |
69.67% |
65.75% |
71.98% |
Earnings before Interest and Taxes (EBIT) |
|
73 |
70 |
53 |
51 |
40 |
34 |
36 |
35 |
32 |
30 |
28 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
82 |
85 |
58 |
65 |
37 |
42 |
41 |
47 |
42 |
55 |
38 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.69 |
0.67 |
0.52 |
0.46 |
0.49 |
0.64 |
0.62 |
0.61 |
0.69 |
0.69 |
0.58 |
Price to Tangible Book Value (P/TBV) |
|
0.90 |
0.88 |
0.68 |
0.59 |
0.64 |
0.83 |
0.79 |
0.78 |
0.88 |
0.88 |
0.74 |
Price to Revenue (P/Rev) |
|
2.21 |
2.16 |
1.72 |
1.52 |
1.66 |
2.39 |
2.37 |
2.47 |
3.05 |
3.09 |
2.66 |
Price to Earnings (P/E) |
|
6.22 |
6.23 |
5.48 |
5.17 |
6.27 |
10.22 |
10.81 |
11.89 |
14.75 |
14.72 |
13.14 |
Dividend Yield |
|
4.93% |
4.92% |
6.21% |
7.12% |
6.75% |
4.92% |
5.17% |
5.28% |
4.50% |
4.61% |
5.42% |
Earnings Yield |
|
16.07% |
16.04% |
18.25% |
19.35% |
15.95% |
9.78% |
9.25% |
8.41% |
6.78% |
6.79% |
7.61% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.72 |
0.64 |
0.29 |
0.23 |
0.10 |
0.33 |
0.34 |
0.38 |
0.43 |
0.55 |
0.31 |
Enterprise Value to Revenue (EV/Rev) |
|
3.94 |
3.24 |
2.08 |
1.62 |
0.67 |
2.35 |
1.85 |
1.74 |
2.09 |
2.86 |
1.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.59 |
6.25 |
4.44 |
3.68 |
1.71 |
6.66 |
5.48 |
5.66 |
6.25 |
7.31 |
3.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.14 |
6.90 |
4.90 |
4.08 |
1.86 |
7.54 |
6.34 |
6.28 |
7.57 |
10.20 |
5.79 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.08 |
9.35 |
6.65 |
5.53 |
2.51 |
10.04 |
8.47 |
8.41 |
10.12 |
13.62 |
7.62 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.16 |
4.21 |
3.46 |
2.39 |
0.78 |
2.83 |
2.39 |
3.29 |
7.07 |
11.62 |
6.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.64 |
0.42 |
0.62 |
0.83 |
0.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.71 |
0.59 |
1.19 |
1.14 |
0.94 |
0.90 |
0.43 |
0.13 |
0.10 |
0.16 |
0.10 |
Long-Term Debt to Equity |
|
0.71 |
0.59 |
1.19 |
1.14 |
0.94 |
0.90 |
0.43 |
0.13 |
0.10 |
0.16 |
0.10 |
Financial Leverage |
|
0.47 |
0.44 |
0.86 |
0.80 |
0.82 |
0.75 |
0.80 |
0.63 |
0.50 |
0.53 |
0.26 |
Leverage Ratio |
|
9.11 |
9.01 |
9.36 |
9.45 |
9.77 |
9.25 |
9.27 |
9.03 |
8.91 |
8.50 |
8.23 |
Compound Leverage Factor |
|
9.11 |
9.01 |
9.36 |
9.45 |
9.77 |
9.25 |
9.27 |
9.03 |
8.91 |
8.50 |
8.23 |
Debt to Total Capital |
|
41.39% |
37.05% |
54.28% |
53.38% |
48.39% |
47.30% |
29.98% |
11.67% |
8.80% |
14.04% |
8.86% |
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 |
|
41.39% |
37.05% |
54.28% |
53.38% |
48.39% |
47.30% |
29.98% |
11.67% |
8.80% |
14.04% |
8.86% |
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 |
|
58.61% |
62.95% |
45.72% |
46.62% |
51.61% |
52.70% |
70.02% |
88.33% |
91.20% |
85.96% |
91.14% |
Debt to EBITDA |
|
4.38 |
3.64 |
8.29 |
8.64 |
8.14 |
9.46 |
4.86 |
1.74 |
1.27 |
1.88 |
1.15 |
Net Debt to EBITDA |
|
3.33 |
2.09 |
0.78 |
0.24 |
-2.55 |
-0.12 |
-1.51 |
-2.35 |
-2.86 |
-0.59 |
-2.87 |
Long-Term Debt to EBITDA |
|
4.38 |
3.64 |
8.29 |
8.64 |
8.14 |
9.46 |
4.86 |
1.74 |
1.27 |
1.88 |
1.15 |
Debt to NOPAT |
|
6.39 |
5.45 |
12.43 |
12.97 |
11.98 |
14.24 |
7.51 |
2.59 |
2.06 |
3.50 |
2.21 |
Net Debt to NOPAT |
|
4.86 |
3.12 |
1.17 |
0.36 |
-3.76 |
-0.19 |
-2.33 |
-3.48 |
-4.63 |
-1.10 |
-5.52 |
Long-Term Debt to NOPAT |
|
6.39 |
5.45 |
12.43 |
12.97 |
11.98 |
14.24 |
7.51 |
2.59 |
2.06 |
3.50 |
2.21 |
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) |
|
-722 |
-442 |
-1,328 |
-1,502 |
-533 |
-791 |
1,511 |
2,071 |
1,579 |
1,566 |
668 |
Operating Cash Flow to CapEx |
|
4,975.48% |
4,615.22% |
2,544.92% |
2,671.33% |
5,663.92% |
3,927.95% |
1,401.09% |
-1,009.63% |
2,173.72% |
2,189.63% |
1,002.90% |
Free Cash Flow to Firm to Interest Expense |
|
-20.05 |
-5.99 |
-12.92 |
-11.00 |
-3.80 |
-5.52 |
10.45 |
16.34 |
12.12 |
12.58 |
5.74 |
Operating Cash Flow to Interest Expense |
|
2.80 |
1.60 |
0.74 |
0.93 |
1.37 |
0.55 |
0.20 |
-0.20 |
0.48 |
0.40 |
0.23 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.74 |
1.57 |
0.71 |
0.89 |
1.35 |
0.53 |
0.19 |
-0.22 |
0.46 |
0.38 |
0.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
13.42 |
13.61 |
13.44 |
12.87 |
12.23 |
11.73 |
11.17 |
10.24 |
9.53 |
9.28 |
9.10 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,371 |
3,208 |
4,502 |
4,436 |
3,934 |
4,025 |
3,016 |
2,390 |
2,379 |
2,483 |
2,370 |
Invested Capital Turnover |
|
0.21 |
0.21 |
0.16 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.16 |
0.15 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
775 |
493 |
1,367 |
1,540 |
563 |
817 |
-1,486 |
-2,045 |
-1,555 |
-1,542 |
-647 |
Enterprise Value (EV) |
|
2,418 |
2,042 |
1,309 |
1,009 |
399 |
1,341 |
1,020 |
905 |
1,030 |
1,357 |
723 |
Market Capitalization |
|
1,358 |
1,361 |
1,078 |
944 |
996 |
1,366 |
1,301 |
1,280 |
1,502 |
1,466 |
1,247 |
Book Value per Share |
|
$16.54 |
$16.90 |
$17.23 |
$17.24 |
$16.92 |
$17.66 |
$17.58 |
$17.50 |
$17.97 |
$17.68 |
$17.89 |
Tangible Book Value per Share |
|
$12.60 |
$12.97 |
$13.30 |
$13.33 |
$13.01 |
$13.76 |
$13.69 |
$13.63 |
$14.10 |
$13.81 |
$14.02 |
Total Capital |
|
3,371 |
3,208 |
4,502 |
4,436 |
3,934 |
4,025 |
3,016 |
2,390 |
2,379 |
2,483 |
2,370 |
Total Debt |
|
1,395 |
1,189 |
2,444 |
2,368 |
1,904 |
1,904 |
904 |
279 |
209 |
349 |
210 |
Total Long-Term Debt |
|
1,395 |
1,189 |
2,444 |
2,368 |
1,904 |
1,904 |
904 |
279 |
209 |
349 |
210 |
Net Debt |
|
1,060 |
681 |
231 |
65 |
-597 |
-25 |
-281 |
-375 |
-472 |
-110 |
-524 |
Capital Expenditures (CapEx) |
|
2.02 |
2.56 |
2.99 |
4.73 |
3.40 |
2.00 |
2.11 |
2.53 |
2.90 |
2.27 |
2.66 |
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) |
|
1,395 |
1,189 |
2,444 |
2,368 |
1,904 |
1,904 |
904 |
279 |
209 |
349 |
210 |
Total Depreciation and Amortization (D&A) |
|
8.13 |
15 |
5.49 |
14 |
-2.76 |
8.42 |
5.42 |
13 |
9.97 |
25 |
10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.45 |
$0.43 |
$0.33 |
$0.32 |
$0.25 |
$0.21 |
$0.22 |
$0.21 |
$0.20 |
$0.20 |
$0.17 |
Adjusted Weighted Average Basic Shares Outstanding |
|
119.48M |
119.50M |
119.92M |
120.02M |
120.11M |
120.13M |
120.61M |
120.73M |
120.74M |
120.77M |
128.06M |
Adjusted Diluted Earnings per Share |
|
$0.45 |
$0.43 |
$0.33 |
$0.32 |
$0.25 |
$0.21 |
$0.21 |
$0.21 |
$0.20 |
$0.20 |
$0.17 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
119.48M |
119.50M |
119.92M |
120.02M |
120.11M |
120.13M |
120.61M |
120.73M |
120.74M |
120.77M |
128.06M |
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 |
|
119.48M |
119.50M |
119.92M |
120.02M |
120.11M |
120.13M |
120.61M |
120.73M |
120.74M |
120.77M |
128.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
54 |
52 |
39 |
38 |
30 |
36 |
27 |
27 |
25 |
25 |
23 |
Normalized NOPAT Margin |
|
32.27% |
31.79% |
27.01% |
25.74% |
20.91% |
26.33% |
21.58% |
22.97% |
21.51% |
21.33% |
19.75% |
Pre Tax Income Margin |
|
44.09% |
42.99% |
36.45% |
34.85% |
27.85% |
24.86% |
29.10% |
29.54% |
27.52% |
25.78% |
23.90% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.04 |
0.95 |
0.51 |
0.38 |
0.28 |
0.23 |
0.25 |
0.27 |
0.25 |
0.24 |
0.24 |
NOPAT to Interest Expense |
|
1.49 |
0.70 |
0.38 |
0.28 |
0.21 |
0.18 |
0.18 |
0.20 |
0.19 |
0.20 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
1.98 |
0.91 |
0.48 |
0.34 |
0.26 |
0.22 |
0.23 |
0.25 |
0.22 |
0.23 |
0.22 |
NOPAT Less CapEx to Interest Expense |
|
1.44 |
0.67 |
0.35 |
0.24 |
0.19 |
0.17 |
0.16 |
0.18 |
0.16 |
0.18 |
0.16 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.81% |
30.75% |
34.09% |
36.68% |
42.20% |
50.22% |
55.82% |
62.52% |
66.24% |
67.76% |
71.26% |
Augmented Payout Ratio |
|
38.82% |
37.47% |
34.09% |
36.68% |
42.20% |
50.22% |
55.82% |
62.52% |
66.24% |
67.76% |
71.26% |
Key Financial Trends
Hope Bancorp (NASDAQ:HOPE) has shown a number of notable trends in its financials over the past four years, based on the quarterly income statements, cash flow statements, and balance sheets provided.
- Net interest income has generally remained strong, with Q1 2025 reporting $100.8 million, close to recent quarters, although it is down slightly from levels above $130 million seen in 2023.
- Non-interest income remains a meaningful contributor with service charges and gains on investments adding total non-interest income of $15.7 million in Q1 2025, supporting overall revenue.
- The company consistently generates positive net income, with Q1 2025 net income at approximately $21.1 million, demonstrating profitability despite some quarterly fluctuations.
- Operating cash flow has generally been healthy, ending Q1 2025 at $26.7 million, indicating efficient cash generation from ongoing business operations.
- The total equity position is stable at $2.16 billion as of Q1 2025, providing a solid capital base to support operations and growth.
- Total assets have decreased from $20.6 billion in early 2023 to $17.1 billion in Q1 2025, suggesting a possible strategic contraction or asset sales but no immediate alarming signs.
- The company’s loans and leases net of allowance have been consistently reported as zero, which might indicate a focus on other asset types or a different business model from traditional lending banks.
- Deposits have fluctuated with interest bearing deposits around $11.1 billion, showing variability but maintaining a sizable deposit base.
- Interest expense on both deposits and long-term debt remains high, totaling $116.3 million in Q1 2025, which compresses net interest margin and profitability.
- The provision for credit losses increased notably in recent quarters peaking at $10 million in Q4 2024 and reduced to $4.8 million in Q1 2025, signaling some credit risk concerns potentially impacting earnings.
- Non-interest expenses have increased over four years, reaching $83.9 million in Q1 2025, which may pressure operating margins if not controlled effectively.
- Long-term debt has decreased from approximately $2.4 billion in early 2023 to just about $210 million in Q1 2025, which reflects major deleveraging but might strain liquidity if not managed carefully.
- Cash flows from financing activities have swung significantly, with major repayments owed to large debt repayments in prior years, suggesting ongoing refinancing risk.
Summary: Hope Bancorp has maintained steady income generation with solid net interest and service fee income. Asset levels have contracted, and debt reduced substantially, revealing a strategic shift or risk management focus. However, rising expenses, significant credit loss provisions, and high interest expenses pose challenges that investors should monitor. The stable equity base and positive operating cash flows provide some comfort, but the firm is navigating a tougher operating environment compared with a few years ago.
09/12/25 09:00 AM ETAI Generated. May Contain Errors.