Annual Income Statements for Northrim BanCorp
This table shows Northrim BanCorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Northrim BanCorp
This table shows Northrim 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 |
|
10 |
8.60 |
4.83 |
5.58 |
8.37 |
6.61 |
8.20 |
9.02 |
8.83 |
11 |
13 |
Consolidated Net Income / (Loss) |
|
10 |
8.60 |
4.83 |
5.58 |
8.37 |
6.61 |
8.20 |
9.02 |
8.83 |
11 |
13 |
Net Income / (Loss) Continuing Operations |
|
10 |
8.60 |
4.83 |
5.58 |
8.37 |
6.61 |
8.20 |
9.02 |
8.83 |
11 |
13 |
Total Pre-Tax Income |
|
13 |
9.95 |
6.07 |
6.93 |
10 |
8.34 |
11 |
12 |
12 |
13 |
18 |
Total Revenue |
|
35 |
34 |
30 |
32 |
34 |
33 |
34 |
37 |
40 |
44 |
45 |
Net Interest Income / (Expense) |
|
26 |
27 |
25 |
25 |
26 |
27 |
26 |
27 |
29 |
31 |
31 |
Total Interest Income |
|
28 |
30 |
30 |
32 |
34 |
36 |
36 |
37 |
39 |
42 |
42 |
Loans and Leases Interest Income |
|
22 |
23 |
24 |
26 |
29 |
30 |
31 |
32 |
35 |
37 |
38 |
Investment Securities Interest Income |
|
3.50 |
4.35 |
4.58 |
4.64 |
4.68 |
4.59 |
4.44 |
4.25 |
4.08 |
3.74 |
3.57 |
Deposits and Money Market Investments Interest Income |
|
1.90 |
2.76 |
1.49 |
0.83 |
0.58 |
1.74 |
0.84 |
0.23 |
0.39 |
0.88 |
0.42 |
Total Interest Expense |
|
1.25 |
2.43 |
4.76 |
6.68 |
8.06 |
9.20 |
9.36 |
9.86 |
11 |
11 |
10 |
Deposits Interest Expense |
|
1.06 |
2.25 |
4.58 |
6.11 |
7.14 |
8.68 |
9.18 |
9.48 |
10 |
11 |
9.94 |
Long-Term Debt Interest Expense |
|
0.18 |
0.18 |
0.18 |
0.56 |
0.92 |
0.52 |
0.18 |
0.38 |
0.45 |
0.38 |
0.33 |
Total Non-Interest Income |
|
8.67 |
6.78 |
4.91 |
6.98 |
8.00 |
6.49 |
7.84 |
9.58 |
12 |
13 |
14 |
Other Service Charges |
|
6.65 |
3.22 |
2.79 |
4.71 |
5.24 |
2.58 |
4.72 |
6.72 |
8.18 |
7.99 |
8.10 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.03 |
0.08 |
-0.22 |
-0.23 |
0.01 |
0.57 |
0.31 |
-0.06 |
0.58 |
-0.25 |
-0.05 |
Other Non-Interest Income |
|
1.99 |
3.48 |
2.34 |
2.51 |
2.75 |
3.34 |
2.81 |
2.92 |
2.83 |
5.30 |
6.15 |
Provision for Credit Losses |
|
-0.35 |
1.89 |
0.36 |
1.41 |
1.19 |
0.89 |
0.15 |
-0.12 |
2.06 |
1.20 |
-1.41 |
Total Non-Interest Expense |
|
22 |
22 |
24 |
24 |
23 |
24 |
24 |
25 |
27 |
29 |
29 |
Salaries and Employee Benefits |
|
15 |
14 |
15 |
15 |
16 |
15 |
15 |
17 |
18 |
18 |
18 |
Net Occupancy & Equipment Expense |
|
4.03 |
4.04 |
4.30 |
4.19 |
4.45 |
4.28 |
4.62 |
4.44 |
4.53 |
5.00 |
4.99 |
Marketing Expense |
|
0.52 |
0.98 |
0.56 |
0.93 |
0.50 |
0.93 |
0.51 |
0.69 |
0.86 |
0.97 |
0.67 |
Other Operating Expenses |
|
3.11 |
2.66 |
3.13 |
3.48 |
3.07 |
3.38 |
3.48 |
3.43 |
3.79 |
5.16 |
5.84 |
Income Tax Expense |
|
2.93 |
1.36 |
1.24 |
1.36 |
1.89 |
1.73 |
2.31 |
2.54 |
2.81 |
2.37 |
4.25 |
Basic Earnings per Share |
|
$1.77 |
$1.51 |
$0.85 |
$0.99 |
$1.50 |
$1.19 |
$1.49 |
$1.64 |
$1.60 |
$1.99 |
$2.41 |
Weighted Average Basic Shares Outstanding |
|
5.68M |
5.77M |
5.69M |
5.63M |
5.57M |
5.60M |
5.50M |
5.50M |
5.50M |
5.50M |
5.52M |
Diluted Earnings per Share |
|
$1.76 |
$1.48 |
$0.84 |
$0.98 |
$1.48 |
$1.19 |
$1.48 |
$1.62 |
$1.57 |
$1.95 |
$2.38 |
Weighted Average Diluted Shares Outstanding |
|
5.74M |
5.83M |
5.76M |
5.68M |
5.62M |
5.66M |
5.55M |
5.56M |
5.58M |
5.58M |
5.61M |
Weighted Average Basic & Diluted Shares Outstanding |
|
5.68M |
5.70M |
5.65M |
5.59M |
5.53M |
5.50M |
5.50M |
5.50M |
5.50M |
5.52M |
5.52M |
Cash Dividends to Common per Share |
|
$0.50 |
$0.50 |
$0.60 |
$0.60 |
$0.60 |
$0.60 |
$0.61 |
$0.61 |
$0.62 |
$0.62 |
$0.64 |
Annual Cash Flow Statements for Northrim BanCorp
This table details how cash moves in and out of Northrim BanCorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-386 |
-141 |
-56 |
Net Cash From Operating Activities |
78 |
39 |
-8.73 |
Net Cash From Continuing Operating Activities |
78 |
39 |
-8.73 |
Net Income / (Loss) Continuing Operations |
31 |
25 |
37 |
Consolidated Net Income / (Loss) |
31 |
25 |
37 |
Provision For Loan Losses |
1.85 |
3.84 |
3.29 |
Depreciation Expense |
3.14 |
3.29 |
3.61 |
Amortization Expense |
-2.28 |
0.50 |
0.37 |
Non-Cash Adjustments to Reconcile Net Income |
43 |
-5.29 |
-35 |
Changes in Operating Assets and Liabilities, net |
1.96 |
11 |
-18 |
Net Cash From Investing Activities |
-406 |
-255 |
-198 |
Net Cash From Continuing Investing Activities |
-406 |
-255 |
-198 |
Purchase of Property, Leasehold Improvements and Equipment |
-3.80 |
-6.17 |
-0.62 |
Purchase of Investment Securities |
-408 |
-322 |
-466 |
Sale and/or Maturity of Investments |
6.14 |
73 |
269 |
Net Cash From Financing Activities |
-59 |
75 |
151 |
Net Cash From Continuing Financing Activities |
-59 |
75 |
151 |
Net Change in Deposits |
-34 |
98 |
195 |
Issuance of Debt |
0.00 |
195 |
698 |
Issuance of Common Equity |
0.59 |
0.56 |
0.80 |
Repayment of Debt |
-0.41 |
-195 |
-728 |
Repurchase of Common Equity |
-14 |
-9.04 |
-0.79 |
Payment of Dividends |
-11 |
-14 |
-14 |
Cash Interest Paid |
5.19 |
29 |
40 |
Cash Income Taxes Paid |
2.02 |
2.03 |
6.72 |
Quarterly Cash Flow Statements for Northrim BanCorp
This table details how cash moves in and out of Northrim 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 |
|
70 |
-148 |
-120 |
-102 |
74 |
7.30 |
-38 |
-26 |
48 |
-40 |
2.79 |
Net Cash From Operating Activities |
|
26 |
37 |
4.35 |
-27 |
11 |
50 |
-5.55 |
-38 |
-0.20 |
36 |
17 |
Net Cash From Continuing Operating Activities |
|
26 |
37 |
4.35 |
-27 |
11 |
50 |
-5.55 |
-38 |
-0.20 |
36 |
17 |
Net Income / (Loss) Continuing Operations |
|
10 |
8.60 |
4.83 |
5.58 |
8.37 |
6.61 |
8.20 |
9.02 |
8.83 |
11 |
13 |
Consolidated Net Income / (Loss) |
|
10 |
8.60 |
4.83 |
5.58 |
8.37 |
6.61 |
8.20 |
9.02 |
8.83 |
11 |
13 |
Provision For Loan Losses |
|
-0.35 |
1.89 |
0.36 |
1.41 |
1.19 |
0.89 |
0.15 |
-0.12 |
2.06 |
1.20 |
-1.41 |
Depreciation Expense |
|
0.78 |
0.78 |
0.79 |
0.79 |
0.85 |
0.86 |
0.90 |
0.92 |
0.90 |
0.90 |
0.90 |
Amortization Expense |
|
0.45 |
-3.67 |
0.42 |
0.42 |
0.09 |
-0.43 |
0.40 |
0.27 |
0.16 |
-0.45 |
0.55 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
22 |
4.37 |
-36 |
-4.07 |
31 |
-13 |
-43 |
-13 |
33 |
0.81 |
Changes in Operating Assets and Liabilities, net |
|
1.99 |
7.18 |
-6.42 |
1.22 |
4.97 |
11 |
-2.50 |
-5.73 |
0.66 |
-11 |
2.37 |
Net Cash From Investing Activities |
|
-57 |
-130 |
-29 |
-127 |
-55 |
-44 |
23 |
-44 |
-79 |
-97 |
-98 |
Net Cash From Continuing Investing Activities |
|
-57 |
-130 |
-29 |
-127 |
-55 |
-44 |
23 |
-44 |
-79 |
-97 |
-98 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.60 |
-1.65 |
-1.22 |
-2.20 |
-2.22 |
-0.53 |
-1.04 |
-0.89 |
-0.13 |
1.44 |
-0.21 |
Purchase of Investment Securities |
|
-60 |
-112 |
-41 |
-127 |
-77 |
-77 |
-22 |
-100 |
-166 |
-178 |
-140 |
Sale and/or Maturity of Investments |
|
4.21 |
-5.08 |
13 |
2.66 |
23 |
34 |
46 |
56 |
87 |
80 |
42 |
Net Cash From Financing Activities |
|
101 |
-55 |
-96 |
51 |
118 |
1.61 |
-55 |
57 |
128 |
21 |
84 |
Net Cash From Continuing Financing Activities |
|
101 |
-55 |
-96 |
51 |
118 |
1.61 |
-55 |
57 |
128 |
21 |
84 |
Net Change in Deposits |
|
104 |
-52 |
-91 |
6.04 |
126 |
57 |
-51 |
30 |
162 |
55 |
98 |
Repayment of Debt |
|
-0.10 |
-0.10 |
-0.10 |
- |
- |
-195 |
-0.11 |
- |
- |
-728 |
-9.91 |
Repurchase of Common Equity |
|
- |
- |
-1.33 |
-2.50 |
-2.71 |
-2.51 |
-0.79 |
- |
- |
-0.00 |
0.00 |
Payment of Dividends |
|
-2.83 |
-2.95 |
-3.42 |
-3.39 |
-3.34 |
-3.46 |
-3.36 |
-3.35 |
-3.41 |
-3.63 |
-3.53 |
Cash Interest Paid |
|
1.21 |
2.51 |
4.65 |
6.43 |
7.26 |
10 |
9.17 |
9.55 |
11 |
11 |
10 |
Cash Income Taxes Paid |
|
0.60 |
1.38 |
- |
- |
1.18 |
0.00 |
- |
- |
2.00 |
3.23 |
0.19 |
Annual Balance Sheets for Northrim BanCorp
This table presents Northrim 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 |
2022 |
2023 |
2024 |
Total Assets |
2,674 |
2,807 |
3,042 |
Cash and Due from Banks |
28 |
27 |
42 |
Interest Bearing Deposits at Other Banks |
232 |
91 |
21 |
Trading Account Securities |
752 |
720 |
584 |
Loans and Leases, Net of Allowance |
1,488 |
1,772 |
2,107 |
Loans and Leases |
1,502 |
1,789 |
2,129 |
Allowance for Loan and Lease Losses |
14 |
17 |
22 |
Premises and Equipment, Net |
38 |
41 |
38 |
Goodwill |
15 |
15 |
50 |
Intangible Assets |
0.97 |
0.95 |
0.95 |
Other Assets |
121 |
140 |
199 |
Total Liabilities & Shareholders' Equity |
2,674 |
2,807 |
3,042 |
Total Liabilities |
2,456 |
2,573 |
2,775 |
Interest Bearing Deposits |
2,387 |
2,485 |
2,680 |
Short-Term Debt |
14 |
14 |
23 |
Long-Term Debt |
10 |
10 |
10 |
Other Long-Term Liabilities |
44 |
64 |
61 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
219 |
235 |
267 |
Total Preferred & Common Equity |
219 |
235 |
267 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
219 |
235 |
267 |
Common Stock |
23 |
15 |
15 |
Retained Earnings |
224 |
236 |
259 |
Accumulated Other Comprehensive Income / (Loss) |
-29 |
-16 |
-7.02 |
Quarterly Balance Sheets for Northrim BanCorp
This table presents Northrim 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,718 |
2,580 |
2,638 |
2,790 |
2,760 |
2,822 |
2,963 |
3,141 |
Cash and Due from Banks |
|
20 |
29 |
35 |
31 |
30 |
33 |
43 |
30 |
Interest Bearing Deposits at Other Banks |
|
387 |
110 |
1.94 |
80 |
50 |
21 |
60 |
36 |
Trading Account Securities |
|
749 |
749 |
779 |
763 |
687 |
720 |
693 |
668 |
Loans and Leases, Net of Allowance |
|
1,395 |
1,521 |
1,644 |
1,704 |
1,794 |
1,858 |
1,988 |
2,103 |
Loans and Leases |
|
1,407 |
1,535 |
1,659 |
1,720 |
1,811 |
1,876 |
2,008 |
2,124 |
Allowance for Loan and Lease Losses |
|
12 |
14 |
16 |
16 |
18 |
18 |
20 |
21 |
Premises and Equipment, Net |
|
37 |
38 |
40 |
41 |
41 |
40 |
40 |
37 |
Goodwill |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
50 |
Intangible Assets |
|
0.97 |
0.96 |
0.96 |
0.96 |
0.95 |
0.95 |
0.95 |
0.95 |
Other Assets |
|
113 |
1,638 |
123 |
156 |
142 |
133 |
124 |
216 |
Total Liabilities & Shareholders' Equity |
|
2,718 |
2,580 |
2,638 |
2,790 |
2,760 |
2,822 |
2,963 |
3,141 |
Total Liabilities |
|
2,507 |
2,356 |
2,417 |
2,565 |
2,520 |
2,574 |
2,703 |
2,861 |
Interest Bearing Deposits |
|
2,439 |
2,296 |
2,302 |
2,428 |
2,434 |
2,464 |
2,626 |
2,778 |
Short-Term Debt |
|
14 |
- |
65 |
64 |
14 |
44 |
13 |
13 |
Long-Term Debt |
|
10 |
24 |
10 |
10 |
10 |
10 |
10 |
10 |
Other Long-Term Liabilities |
|
43 |
35 |
39 |
63 |
62 |
56 |
54 |
60 |
Total Equity & Noncontrolling Interests |
|
211 |
224 |
221 |
225 |
239 |
247 |
260 |
280 |
Total Preferred & Common Equity |
|
211 |
224 |
221 |
225 |
239 |
247 |
260 |
280 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
211 |
224 |
221 |
225 |
239 |
247 |
260 |
280 |
Common Stock |
|
24 |
22 |
20 |
18 |
15 |
15 |
15 |
15 |
Retained Earnings |
|
218 |
226 |
228 |
233 |
241 |
246 |
252 |
269 |
Accumulated Other Comprehensive Income / (Loss) |
|
-31 |
-23 |
-26 |
-25 |
-16 |
-14 |
-6.75 |
-4.35 |
Annual Metrics And Ratios for Northrim BanCorp
This table displays calculated financial ratios and metrics derived from Northrim BanCorp's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
-2.93% |
0.34% |
19.74% |
EBITDA Growth |
-25.74% |
-10.04% |
43.98% |
EBIT Growth |
-19.79% |
-17.89% |
48.68% |
NOPAT Growth |
-18.06% |
-17.39% |
45.59% |
Net Income Growth |
-18.06% |
-17.39% |
45.59% |
EPS Growth |
-12.17% |
-14.80% |
47.44% |
Operating Cash Flow Growth |
-30.29% |
-50.33% |
-122.51% |
Free Cash Flow Firm Growth |
133.24% |
-80.68% |
-149.33% |
Invested Capital Growth |
-7.46% |
6.45% |
16.15% |
Revenue Q/Q Growth |
2.20% |
-0.65% |
7.37% |
EBITDA Q/Q Growth |
-8.34% |
5.11% |
10.80% |
EBIT Q/Q Growth |
1.54% |
-4.85% |
11.79% |
NOPAT Q/Q Growth |
1.59% |
-7.24% |
13.21% |
Net Income Q/Q Growth |
1.59% |
-7.24% |
13.21% |
EPS Q/Q Growth |
3.33% |
-6.07% |
12.97% |
Operating Cash Flow Q/Q Growth |
-1.06% |
48.45% |
-254.71% |
Free Cash Flow Firm Q/Q Growth |
-19.38% |
126.45% |
-109.93% |
Invested Capital Q/Q Growth |
3.33% |
-13.58% |
5.91% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
30.46% |
27.31% |
32.84% |
EBIT Margin |
29.80% |
24.38% |
30.28% |
Profit (Net Income) Margin |
23.79% |
19.59% |
23.82% |
Tax Burden Percent |
79.86% |
80.34% |
78.67% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
20.14% |
19.66% |
21.33% |
Return on Invested Capital (ROIC) |
12.16% |
10.12% |
13.22% |
ROIC Less NNEP Spread (ROIC-NNEP) |
12.16% |
10.12% |
13.22% |
Return on Net Nonoperating Assets (RNNOA) |
1.31% |
1.08% |
1.51% |
Return on Equity (ROE) |
13.47% |
11.20% |
14.73% |
Cash Return on Invested Capital (CROIC) |
19.91% |
3.88% |
-1.72% |
Operating Return on Assets (OROA) |
1.43% |
1.15% |
1.61% |
Return on Assets (ROA) |
1.14% |
0.93% |
1.26% |
Return on Common Equity (ROCE) |
13.47% |
11.20% |
14.73% |
Return on Equity Simple (ROE_SIMPLE) |
14.06% |
10.82% |
13.84% |
Net Operating Profit after Tax (NOPAT) |
31 |
25 |
37 |
NOPAT Margin |
23.79% |
19.59% |
23.82% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
59.42% |
63.17% |
57.64% |
Operating Expenses to Revenue |
68.78% |
72.65% |
67.60% |
Earnings before Interest and Taxes (EBIT) |
38 |
32 |
47 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
39 |
35 |
51 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.28 |
1.28 |
1.59 |
Price to Tangible Book Value (P/TBV) |
1.38 |
1.38 |
1.97 |
Price to Revenue (P/Rev) |
2.17 |
2.32 |
2.74 |
Price to Earnings (P/E) |
9.12 |
11.85 |
11.50 |
Dividend Yield |
3.69% |
4.41% |
3.18% |
Earnings Yield |
10.96% |
8.44% |
8.69% |
Enterprise Value to Invested Capital (EV/IC) |
0.19 |
0.80 |
1.32 |
Enterprise Value to Revenue (EV/Rev) |
0.35 |
1.59 |
2.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
1.16 |
5.83 |
7.77 |
Enterprise Value to EBIT (EV/EBIT) |
1.18 |
6.53 |
8.42 |
Enterprise Value to NOPAT (EV/NOPAT) |
1.48 |
8.13 |
10.71 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.58 |
5.32 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.90 |
21.22 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.11 |
0.10 |
0.12 |
Long-Term Debt to Equity |
0.05 |
0.04 |
0.04 |
Financial Leverage |
0.11 |
0.11 |
0.11 |
Leverage Ratio |
11.83 |
12.09 |
11.66 |
Compound Leverage Factor |
11.83 |
12.09 |
11.66 |
Debt to Total Capital |
10.04% |
9.27% |
11.10% |
Short-Term Debt to Total Capital |
5.80% |
5.29% |
7.67% |
Long-Term Debt to Total Capital |
4.24% |
3.99% |
3.43% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
89.96% |
90.73% |
88.90% |
Debt to EBITDA |
0.62 |
0.68 |
0.65 |
Net Debt to EBITDA |
-5.97 |
-2.67 |
-0.58 |
Long-Term Debt to EBITDA |
0.26 |
0.29 |
0.20 |
Debt to NOPAT |
0.79 |
0.94 |
0.90 |
Net Debt to NOPAT |
-7.64 |
-3.72 |
-0.79 |
Long-Term Debt to NOPAT |
0.34 |
0.41 |
0.28 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
50 |
9.73 |
-4.80 |
Operating Cash Flow to CapEx |
2,056.69% |
628.85% |
-1,407.58% |
Free Cash Flow to Firm to Interest Expense |
9.66 |
0.34 |
-0.12 |
Operating Cash Flow to Interest Expense |
14.98 |
1.35 |
-0.21 |
Operating Cash Flow Less CapEx to Interest Expense |
14.25 |
1.14 |
-0.23 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
3.45 |
3.30 |
3.96 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
243 |
259 |
300 |
Invested Capital Turnover |
0.51 |
0.52 |
0.56 |
Increase / (Decrease) in Invested Capital |
-20 |
16 |
42 |
Enterprise Value (EV) |
46 |
206 |
396 |
Market Capitalization |
280 |
301 |
425 |
Book Value per Share |
$38.46 |
$42.48 |
$48.55 |
Tangible Book Value per Share |
$35.65 |
$39.59 |
$39.29 |
Total Capital |
243 |
259 |
300 |
Total Debt |
24 |
24 |
33 |
Total Long-Term Debt |
10 |
10 |
10 |
Net Debt |
-235 |
-95 |
-29 |
Capital Expenditures (CapEx) |
3.80 |
6.17 |
0.62 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
24 |
24 |
33 |
Total Depreciation and Amortization (D&A) |
0.86 |
3.79 |
3.98 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$5.33 |
$4.53 |
$6.72 |
Adjusted Weighted Average Basic Shares Outstanding |
5.77M |
5.60M |
5.50M |
Adjusted Diluted Earnings per Share |
$5.27 |
$4.49 |
$6.62 |
Adjusted Weighted Average Diluted Shares Outstanding |
5.83M |
5.66M |
5.58M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
5.70M |
5.50M |
5.52M |
Normalized Net Operating Profit after Tax (NOPAT) |
31 |
25 |
37 |
Normalized NOPAT Margin |
24.10% |
19.10% |
23.62% |
Pre Tax Income Margin |
29.80% |
24.38% |
30.28% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
7.38 |
1.10 |
1.15 |
NOPAT to Interest Expense |
5.90 |
0.89 |
0.91 |
EBIT Less CapEx to Interest Expense |
6.66 |
0.89 |
1.14 |
NOPAT Less CapEx to Interest Expense |
5.17 |
0.67 |
0.89 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
34.39% |
53.59% |
37.19% |
Augmented Payout Ratio |
80.44% |
89.21% |
39.33% |
Quarterly Metrics And Ratios for Northrim BanCorp
This table displays calculated financial ratios and metrics derived from Northrim 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 |
|
5.72% |
8.87% |
-0.62% |
7.01% |
-1.80% |
-2.48% |
14.53% |
14.03% |
17.69% |
32.08% |
32.68% |
EBITDA Growth |
|
10.24% |
-33.67% |
-30.31% |
7.38% |
-21.48% |
24.38% |
62.07% |
56.57% |
13.20% |
56.62% |
65.24% |
EBIT Growth |
|
11.90% |
6.24% |
-33.84% |
9.73% |
-21.33% |
-16.20% |
73.02% |
66.68% |
13.36% |
59.46% |
67.32% |
NOPAT Growth |
|
14.06% |
5.93% |
-33.16% |
16.31% |
-17.29% |
-23.06% |
69.75% |
61.74% |
5.39% |
65.24% |
62.51% |
Net Income Growth |
|
14.06% |
5.93% |
-33.16% |
16.31% |
-17.29% |
-23.06% |
69.75% |
61.74% |
5.39% |
65.24% |
62.51% |
EPS Growth |
|
23.94% |
12.98% |
-30.00% |
18.07% |
-15.91% |
-19.59% |
76.19% |
65.31% |
6.08% |
63.87% |
60.81% |
Operating Cash Flow Growth |
|
366.68% |
-2.20% |
-78.09% |
-492.33% |
-55.32% |
33.99% |
-227.50% |
-43.29% |
-101.76% |
-28.80% |
398.29% |
Free Cash Flow Firm Growth |
|
313.14% |
460.61% |
-49.59% |
-288.38% |
-231.82% |
-132.12% |
-194.45% |
108.00% |
143.86% |
-240.56% |
-324.65% |
Invested Capital Growth |
|
-12.04% |
-7.46% |
-0.73% |
23.61% |
27.27% |
6.45% |
5.82% |
1.67% |
-5.22% |
16.15% |
15.20% |
Revenue Q/Q Growth |
|
16.54% |
-2.63% |
-12.10% |
7.29% |
6.94% |
-3.30% |
3.23% |
6.82% |
10.37% |
8.52% |
3.70% |
EBITDA Q/Q Growth |
|
88.39% |
-50.59% |
3.22% |
11.76% |
37.77% |
-21.73% |
34.49% |
7.97% |
-0.39% |
8.29% |
38.42% |
EBIT Q/Q Growth |
|
106.55% |
-23.75% |
-38.98% |
14.20% |
48.07% |
-18.78% |
25.98% |
10.02% |
0.71% |
14.25% |
32.18% |
NOPAT Q/Q Growth |
|
111.16% |
-15.11% |
-43.80% |
15.47% |
50.15% |
-21.03% |
23.98% |
10.01% |
-2.16% |
23.82% |
21.94% |
Net Income Q/Q Growth |
|
111.16% |
-15.11% |
-43.80% |
15.47% |
50.15% |
-21.03% |
23.98% |
10.01% |
-2.16% |
23.82% |
21.94% |
EPS Q/Q Growth |
|
112.05% |
-15.91% |
-43.24% |
16.67% |
51.02% |
-19.59% |
24.37% |
9.46% |
-3.09% |
24.20% |
22.05% |
Operating Cash Flow Q/Q Growth |
|
662.87% |
45.82% |
-88.32% |
-717.80% |
142.46% |
337.29% |
-111.12% |
-594.30% |
99.48% |
17,770.65% |
-53.43% |
Free Cash Flow Firm Q/Q Growth |
|
56.10% |
-33.35% |
-76.42% |
-867.74% |
-9.23% |
83.76% |
30.64% |
164.99% |
499.24% |
-226.08% |
13.52% |
Invested Capital Q/Q Growth |
|
-1.96% |
3.33% |
2.34% |
19.22% |
0.95% |
-13.58% |
1.74% |
14.54% |
-5.89% |
5.91% |
0.91% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.81% |
20.71% |
24.32% |
25.33% |
32.63% |
26.41% |
34.41% |
34.78% |
31.39% |
31.32% |
41.81% |
EBIT Margin |
|
37.30% |
29.21% |
20.28% |
21.58% |
29.88% |
25.10% |
30.63% |
31.55% |
28.79% |
30.31% |
38.63% |
Profit (Net Income) Margin |
|
28.94% |
25.23% |
16.13% |
17.36% |
24.38% |
19.91% |
23.91% |
24.62% |
21.83% |
24.91% |
29.29% |
Tax Burden Percent |
|
77.59% |
86.38% |
79.56% |
80.44% |
81.57% |
79.31% |
78.06% |
78.05% |
75.83% |
82.18% |
75.81% |
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 |
|
22.41% |
13.62% |
20.44% |
19.56% |
18.43% |
20.69% |
21.94% |
21.95% |
24.17% |
17.82% |
24.19% |
Return on Invested Capital (ROIC) |
|
14.56% |
12.89% |
8.34% |
8.49% |
11.90% |
10.29% |
12.52% |
11.41% |
10.82% |
13.83% |
17.21% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.56% |
12.89% |
8.34% |
8.49% |
11.90% |
10.29% |
12.52% |
11.41% |
10.82% |
13.83% |
17.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.59% |
1.39% |
0.91% |
1.94% |
2.69% |
1.10% |
1.30% |
3.15% |
2.18% |
1.58% |
1.57% |
Return on Equity (ROE) |
|
16.15% |
14.28% |
9.24% |
10.43% |
14.59% |
11.39% |
13.82% |
14.56% |
13.00% |
15.41% |
18.78% |
Cash Return on Invested Capital (CROIC) |
|
24.85% |
19.91% |
12.08% |
-10.25% |
-13.76% |
3.88% |
5.58% |
9.12% |
16.57% |
-1.72% |
0.74% |
Operating Return on Assets (OROA) |
|
1.77% |
1.40% |
1.00% |
1.08% |
1.42% |
1.19% |
1.54% |
1.60% |
1.45% |
1.61% |
2.18% |
Return on Assets (ROA) |
|
1.37% |
1.21% |
0.80% |
0.87% |
1.16% |
0.94% |
1.20% |
1.25% |
1.10% |
1.32% |
1.65% |
Return on Common Equity (ROCE) |
|
16.15% |
14.28% |
9.24% |
10.43% |
14.59% |
11.39% |
13.82% |
14.56% |
13.00% |
15.41% |
18.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.36% |
0.00% |
12.63% |
13.16% |
12.15% |
0.00% |
12.02% |
13.03% |
12.56% |
0.00% |
15.05% |
Net Operating Profit after Tax (NOPAT) |
|
10 |
8.60 |
4.83 |
5.58 |
8.37 |
6.61 |
8.20 |
9.02 |
8.83 |
11 |
13 |
NOPAT Margin |
|
28.94% |
25.23% |
16.13% |
17.36% |
24.38% |
19.91% |
23.91% |
24.62% |
21.83% |
24.91% |
29.29% |
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 |
|
54.48% |
56.30% |
67.96% |
63.21% |
59.97% |
62.12% |
59.93% |
59.41% |
56.74% |
55.20% |
51.63% |
Operating Expenses to Revenue |
|
63.71% |
65.25% |
78.52% |
74.04% |
66.65% |
72.23% |
68.93% |
68.78% |
66.11% |
66.96% |
64.47% |
Earnings before Interest and Taxes (EBIT) |
|
13 |
9.95 |
6.07 |
6.93 |
10 |
8.34 |
11 |
12 |
12 |
13 |
18 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
7.05 |
7.28 |
8.14 |
11 |
8.77 |
12 |
13 |
13 |
14 |
19 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.00 |
1.28 |
1.10 |
0.93 |
0.93 |
1.28 |
1.12 |
1.25 |
1.48 |
1.59 |
1.45 |
Price to Tangible Book Value (P/TBV) |
|
1.09 |
1.38 |
1.18 |
1.00 |
1.00 |
1.38 |
1.20 |
1.34 |
1.58 |
1.97 |
1.77 |
Price to Revenue (P/Rev) |
|
1.67 |
2.17 |
1.91 |
1.57 |
1.60 |
2.32 |
2.00 |
2.23 |
2.67 |
2.74 |
2.43 |
Price to Earnings (P/E) |
|
6.99 |
9.12 |
8.68 |
7.08 |
7.62 |
11.85 |
9.31 |
9.59 |
11.81 |
11.50 |
9.60 |
Dividend Yield |
|
4.57% |
3.69% |
4.66% |
6.03% |
6.17% |
4.41% |
4.95% |
4.31% |
3.48% |
3.18% |
3.40% |
Earnings Yield |
|
14.30% |
10.96% |
11.52% |
14.12% |
13.13% |
8.44% |
10.74% |
10.42% |
8.47% |
8.69% |
10.41% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.19 |
0.53 |
0.83 |
0.57 |
0.80 |
0.80 |
1.02 |
1.08 |
1.32 |
1.19 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.35 |
1.02 |
1.87 |
1.31 |
1.59 |
1.58 |
2.23 |
2.12 |
2.55 |
2.18 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.16 |
3.62 |
6.66 |
5.09 |
5.83 |
5.29 |
6.94 |
6.66 |
7.77 |
6.19 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.18 |
3.70 |
6.80 |
5.16 |
6.53 |
5.86 |
7.60 |
7.29 |
8.42 |
6.70 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1.48 |
4.63 |
8.40 |
6.26 |
8.13 |
7.35 |
9.59 |
9.38 |
10.71 |
8.60 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.58 |
2.10 |
6.08 |
6.56 |
5.32 |
7.32 |
17.90 |
54.30 |
0.00 |
27.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.90 |
4.35 |
0.00 |
0.00 |
21.22 |
14.79 |
11.33 |
6.34 |
0.00 |
172.46 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.12 |
0.11 |
0.11 |
0.34 |
0.33 |
0.10 |
0.10 |
0.22 |
0.09 |
0.12 |
0.08 |
Long-Term Debt to Equity |
|
0.05 |
0.05 |
0.11 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Financial Leverage |
|
0.11 |
0.11 |
0.11 |
0.23 |
0.23 |
0.11 |
0.10 |
0.28 |
0.20 |
0.11 |
0.09 |
Leverage Ratio |
|
11.76 |
11.83 |
11.56 |
12.02 |
12.63 |
12.09 |
11.51 |
11.65 |
11.86 |
11.66 |
11.37 |
Compound Leverage Factor |
|
11.76 |
11.83 |
11.56 |
12.02 |
12.63 |
12.09 |
11.51 |
11.65 |
11.86 |
11.66 |
11.37 |
Debt to Total Capital |
|
10.42% |
10.04% |
9.77% |
25.36% |
24.75% |
9.27% |
9.07% |
18.00% |
8.34% |
11.10% |
7.73% |
Short-Term Debt to Total Capital |
|
6.04% |
5.80% |
0.00% |
21.88% |
21.31% |
5.29% |
5.16% |
14.58% |
4.71% |
7.67% |
4.33% |
Long-Term Debt to Total Capital |
|
4.38% |
4.24% |
9.77% |
3.48% |
3.44% |
3.99% |
3.92% |
3.42% |
3.63% |
3.43% |
3.40% |
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 |
|
89.58% |
89.96% |
90.23% |
74.64% |
75.25% |
90.73% |
90.93% |
82.00% |
91.66% |
88.90% |
92.27% |
Debt to EBITDA |
|
0.57 |
0.62 |
0.67 |
2.05 |
2.20 |
0.68 |
0.60 |
1.22 |
0.51 |
0.65 |
0.40 |
Net Debt to EBITDA |
|
-8.91 |
-5.97 |
-3.18 |
1.05 |
-1.10 |
-2.67 |
-1.41 |
0.00 |
-1.72 |
-0.58 |
-0.72 |
Long-Term Debt to EBITDA |
|
0.24 |
0.26 |
0.67 |
0.28 |
0.31 |
0.29 |
0.26 |
0.23 |
0.22 |
0.20 |
0.18 |
Debt to NOPAT |
|
0.81 |
0.79 |
0.86 |
2.58 |
2.71 |
0.94 |
0.83 |
1.69 |
0.72 |
0.90 |
0.56 |
Net Debt to NOPAT |
|
-12.64 |
-7.64 |
-4.05 |
1.32 |
-1.36 |
-3.72 |
-1.96 |
0.00 |
-2.43 |
-0.79 |
-1.00 |
Long-Term Debt to NOPAT |
|
0.34 |
0.34 |
0.86 |
0.35 |
0.38 |
0.41 |
0.36 |
0.32 |
0.32 |
0.28 |
0.24 |
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) |
|
42 |
28 |
6.65 |
-51 |
-56 |
-9.06 |
-6.28 |
4.08 |
24 |
-31 |
-27 |
Operating Cash Flow to CapEx |
|
4,248.25% |
2,250.97% |
356.18% |
-1,222.94% |
515.03% |
9,359.47% |
-533.17% |
-4,306.38% |
-155.81% |
0.00% |
7,951.92% |
Free Cash Flow to Firm to Interest Expense |
|
33.90 |
11.60 |
1.40 |
-7.65 |
-6.92 |
-0.98 |
-0.67 |
0.41 |
2.31 |
-2.82 |
-2.60 |
Operating Cash Flow to Interest Expense |
|
20.46 |
15.32 |
0.91 |
-4.02 |
1.42 |
5.42 |
-0.59 |
-3.91 |
-0.02 |
3.25 |
1.61 |
Operating Cash Flow Less CapEx to Interest Expense |
|
19.98 |
14.63 |
0.66 |
-4.35 |
1.14 |
5.37 |
-0.70 |
-4.00 |
-0.03 |
3.38 |
1.59 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
Fixed Asset Turnover |
|
3.39 |
3.45 |
3.41 |
3.42 |
3.35 |
3.30 |
3.39 |
3.46 |
3.59 |
3.96 |
4.27 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
235 |
243 |
249 |
297 |
299 |
259 |
263 |
301 |
284 |
300 |
303 |
Invested Capital Turnover |
|
0.50 |
0.51 |
0.52 |
0.49 |
0.49 |
0.52 |
0.52 |
0.46 |
0.50 |
0.56 |
0.59 |
Increase / (Decrease) in Invested Capital |
|
-32 |
-20 |
-1.82 |
57 |
64 |
16 |
14 |
4.94 |
-16 |
42 |
40 |
Enterprise Value (EV) |
|
-171 |
46 |
131 |
245 |
171 |
206 |
211 |
309 |
306 |
396 |
362 |
Market Capitalization |
|
212 |
280 |
246 |
206 |
209 |
301 |
268 |
309 |
386 |
425 |
404 |
Book Value per Share |
|
$37.09 |
$38.46 |
$39.37 |
$39.18 |
$40.31 |
$42.48 |
$43.52 |
$44.95 |
$47.27 |
$48.55 |
$50.67 |
Tangible Book Value per Share |
|
$34.27 |
$35.65 |
$36.56 |
$36.35 |
$37.45 |
$39.59 |
$40.61 |
$42.05 |
$44.36 |
$39.29 |
$41.47 |
Total Capital |
|
235 |
243 |
249 |
297 |
299 |
259 |
263 |
301 |
284 |
300 |
303 |
Total Debt |
|
25 |
24 |
24 |
75 |
74 |
24 |
24 |
54 |
24 |
33 |
23 |
Total Long-Term Debt |
|
10 |
10 |
24 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
Net Debt |
|
-382 |
-235 |
-115 |
38 |
-37 |
-95 |
-56 |
-0.15 |
-79 |
-29 |
-42 |
Capital Expenditures (CapEx) |
|
0.60 |
1.65 |
1.22 |
2.20 |
2.22 |
0.53 |
1.04 |
0.89 |
0.13 |
-1.44 |
0.21 |
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) |
|
25 |
24 |
24 |
75 |
74 |
24 |
24 |
54 |
24 |
33 |
23 |
Total Depreciation and Amortization (D&A) |
|
1.23 |
-2.90 |
1.21 |
1.20 |
0.94 |
0.44 |
1.30 |
1.18 |
1.05 |
0.45 |
1.45 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.77 |
$1.51 |
$0.85 |
$0.99 |
$1.50 |
$1.19 |
$1.49 |
$1.64 |
$1.60 |
$1.99 |
$2.41 |
Adjusted Weighted Average Basic Shares Outstanding |
|
5.68M |
5.77M |
5.69M |
5.63M |
5.57M |
5.60M |
5.50M |
5.50M |
5.50M |
5.50M |
5.52M |
Adjusted Diluted Earnings per Share |
|
$1.76 |
$1.48 |
$0.84 |
$0.98 |
$1.48 |
$1.19 |
$1.48 |
$1.62 |
$1.57 |
$1.95 |
$2.38 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
5.74M |
5.83M |
5.76M |
5.68M |
5.62M |
5.66M |
5.55M |
5.56M |
5.58M |
5.58M |
5.61M |
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 |
|
5.68M |
5.70M |
5.65M |
5.59M |
5.53M |
5.50M |
5.50M |
5.50M |
5.50M |
5.52M |
5.52M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
8.93 |
4.85 |
5.57 |
7.73 |
6.59 |
7.89 |
9.02 |
8.83 |
11 |
13 |
Normalized NOPAT Margin |
|
29.18% |
26.21% |
16.20% |
17.34% |
22.52% |
19.84% |
23.02% |
24.63% |
21.83% |
24.91% |
29.29% |
Pre Tax Income Margin |
|
37.30% |
29.21% |
20.28% |
21.58% |
29.88% |
25.10% |
30.63% |
31.55% |
28.79% |
30.31% |
38.63% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.46 |
4.09 |
1.27 |
1.04 |
1.27 |
0.91 |
1.12 |
1.17 |
1.10 |
1.21 |
1.71 |
NOPAT to Interest Expense |
|
8.11 |
3.54 |
1.01 |
0.84 |
1.04 |
0.72 |
0.88 |
0.92 |
0.83 |
1.00 |
1.30 |
EBIT Less CapEx to Interest Expense |
|
9.98 |
3.41 |
1.02 |
0.71 |
1.00 |
0.85 |
1.01 |
1.08 |
1.09 |
1.35 |
1.69 |
NOPAT Less CapEx to Interest Expense |
|
7.63 |
2.86 |
0.76 |
0.51 |
0.76 |
0.66 |
0.76 |
0.82 |
0.82 |
1.13 |
1.28 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.25% |
34.39% |
40.73% |
43.25% |
47.88% |
53.59% |
47.08% |
41.93% |
41.57% |
37.19% |
33.09% |
Augmented Payout Ratio |
|
106.86% |
80.44% |
74.46% |
56.39% |
71.76% |
89.21% |
76.65% |
60.57% |
51.65% |
39.33% |
33.09% |
Key Financial Trends
Northrim BanCorp (NASDAQ: NRIM) has demonstrated a strong financial performance over the past four years, with consistent growth in net interest income, total revenue, and net income. The most recent quarter, Q1 2025, continues this positive trend with a solid quarter.
Key positive trends:
- Net interest income increased slightly from $30.8 million in Q4 2024 to $31.3 million in Q1 2025, reflecting effective asset yield management.
- Total revenue rose to $45.5 million in Q1 2025 from $43.9 million in Q4 2024, driven by improved non-interest income and net interest income.
- Net income attributable to common shareholders increased from $10.9 million in Q4 2024 to $13.3 million in Q1 2025, boosting earnings per share from $1.99 to $2.41 (basic EPS).
- Loans and leases, net of allowance, grew steadily to $2.1 billion by Q1 2025 from about $1.79 billion in Q1 2024, indicating expanding core lending activity.
- Allowance for loan and lease losses increased moderately, suggesting proactive credit risk management as loan balances grew.
- Common equity increased over time, reaching nearly $280 million in Q1 2025, supporting the balance sheet's solidity and growth.
- Net cash provided by operating activities remains strong, with $16.5 million generated in Q1 2025, reflecting ongoing operational efficiency.
- The company continues to pay consistent dividends, with quarterly dividend per share increasing slightly to $0.64 in Q1 2025 from $0.62 previously, indicating steady shareholder returns.
- Salaries and employee benefits expense remains well-controlled relative to revenue, showing disciplined expense management.
Neutral observations:
- Provision for credit losses was a negative $1.41 million in Q1 2025 (benefit), compared to a positive provision in previous quarters—this could reflect recovering loan performance or changes in reserve methodology.
- Investment securities interest income declined slightly in the most recent quarter, possibly signaling a shift in investment allocations or yields.
- Long-term debt remains stable at ~$10 million, with low interest expense, indicating manageable leverage.
- The balance of deposits grew significantly, supporting asset growth but increasing interest expense on deposits as rates rise.
Potential concerns:
- Significant cash outflows for investment securities occurred in Q1 2025 with purchases of approximately $140 million against sales/maturities of $42 million, which may pressure liquidity if continued.
- Non-interest expenses remain substantial at about $29.3 million in Q1 2025, requiring ongoing focus to maintain operating leverage.
- Net realized and unrealized capital losses were recorded in Q1 2025 (-$50,000) indicating some market risk impacts on investment portfolio valuation.
- Cash interest paid increased to $10.3 million in Q1 2025 from $9.1 million in Q1 2024, reflecting rising funding costs that could impact margin if not offset by asset yield gains.
- The accumulated other comprehensive loss (AOCI) remains negative at -$4.35 million in Q1 2025, which can affect total equity and shareholders’ equity ratios.
Summary:
Northrim BanCorp has shown solid growth in lending, revenue, and profitability over the last several years, culminating in strong Q1 2025 results with record earnings per share. The company demonstrates disciplined expense control and prudent credit loss provisioning. However, rising interest expenses and significant investing activities require monitoring as they could impact future margins and liquidity. Overall, the financials reflect an institution with steady organic growth and stable capital base, delivering increasing value for shareholders.
08/25/25 09:53 PMAI Generated. May Contain Errors.