Annual Income Statements for S&T Bancorp
This table shows S&T Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for S&T Bancorp
This table shows S&T Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
34 |
33 |
37 |
31 |
34 |
33 |
33 |
33 |
32 |
35 |
34 |
| Consolidated Net Income / (Loss) |
|
34 |
33 |
37 |
31 |
34 |
33 |
33 |
33 |
32 |
35 |
34 |
| Net Income / (Loss) Continuing Operations |
|
34 |
33 |
37 |
31 |
34 |
33 |
33 |
33 |
32 |
35 |
34 |
| Total Pre-Tax Income |
|
42 |
41 |
46 |
39 |
43 |
41 |
41 |
42 |
40 |
44 |
42 |
| Total Revenue |
|
102 |
100 |
103 |
96 |
97 |
96 |
94 |
94 |
100 |
103 |
105 |
| Net Interest Income / (Expense) |
|
88 |
87 |
85 |
83 |
84 |
84 |
83 |
83 |
87 |
89 |
91 |
| Total Interest Income |
|
117 |
123 |
127 |
128 |
129 |
131 |
128 |
125 |
129 |
132 |
131 |
| Loans and Leases Interest Income |
|
109 |
114 |
117 |
119 |
120 |
121 |
117 |
114 |
118 |
120 |
120 |
| Investment Securities Interest Income |
|
8.63 |
8.70 |
9.26 |
9.18 |
9.20 |
11 |
11 |
11 |
11 |
11 |
11 |
| Total Interest Expense |
|
29 |
36 |
42 |
44 |
45 |
47 |
45 |
42 |
42 |
42 |
40 |
| Deposits Interest Expense |
|
20 |
25 |
33 |
37 |
40 |
42 |
41 |
38 |
39 |
40 |
37 |
| Long-Term Debt Interest Expense |
|
9.11 |
11 |
8.68 |
7.62 |
5.54 |
4.50 |
3.99 |
3.17 |
3.28 |
2.52 |
2.86 |
| Total Non-Interest Income |
|
14 |
12 |
18 |
13 |
13 |
12 |
11 |
10 |
14 |
14 |
14 |
| Other Service Charges |
|
2.43 |
0.43 |
6.34 |
1.72 |
4.66 |
2.14 |
1.71 |
1.49 |
1.78 |
1.75 |
2.12 |
| Other Non-Interest Income |
|
12 |
12 |
12 |
11 |
12 |
12 |
12 |
11 |
12 |
12 |
12 |
| Provision for Credit Losses |
|
11 |
5.50 |
0.94 |
2.63 |
0.42 |
-0.45 |
-2.46 |
-3.04 |
1.97 |
2.79 |
5.70 |
| Total Non-Interest Expense |
|
50 |
53 |
56 |
55 |
54 |
55 |
55 |
55 |
58 |
56 |
57 |
| Salaries and Employee Benefits |
|
25 |
28 |
31 |
30 |
30 |
31 |
31 |
30 |
33 |
32 |
33 |
| Net Occupancy & Equipment Expense |
|
11 |
11 |
12 |
12 |
11 |
12 |
12 |
13 |
12 |
12 |
12 |
| Marketing Expense |
|
1.46 |
1.74 |
1.44 |
1.94 |
1.40 |
1.38 |
1.62 |
1.62 |
1.49 |
1.26 |
1.55 |
| Property & Liability Insurance Claims |
|
1.03 |
1.03 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.04 |
1.06 |
1.07 |
1.06 |
| Other Operating Expenses |
|
11 |
11 |
11 |
9.72 |
9.52 |
9.41 |
9.57 |
9.87 |
10 |
9.73 |
9.47 |
| Income Tax Expense |
|
7.69 |
7.80 |
8.98 |
7.92 |
8.50 |
8.85 |
8.28 |
8.30 |
8.08 |
8.87 |
8.45 |
| Basic Earnings per Share |
|
$0.89 |
$0.88 |
$0.97 |
$0.82 |
$0.90 |
$0.85 |
$0.86 |
$0.87 |
$0.83 |
$0.91 |
$0.90 |
| Weighted Average Basic Shares Outstanding |
|
38.24M |
38.23M |
38.23M |
38.26M |
- |
38.26M |
38.26M |
38.33M |
38.35M |
38.22M |
36.55M |
| Diluted Earnings per Share |
|
$0.89 |
$0.87 |
$0.96 |
$0.81 |
$0.89 |
$0.85 |
$0.86 |
$0.87 |
$0.83 |
$0.91 |
$0.88 |
| Weighted Average Diluted Shares Outstanding |
|
38.24M |
38.23M |
38.23M |
38.26M |
- |
38.26M |
38.26M |
38.33M |
38.35M |
38.22M |
36.55M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
38.24M |
38.23M |
38.23M |
38.26M |
- |
38.26M |
38.26M |
38.33M |
38.35M |
38.22M |
36.55M |
| Cash Dividends to Common per Share |
|
$0.32 |
$0.32 |
$0.33 |
$0.33 |
$0.33 |
$0.33 |
$0.34 |
$0.34 |
$0.34 |
$0.34 |
$0.36 |
Annual Cash Flow Statements for S&T Bancorp
This table details how cash moves in and out of S&T Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-10 |
40 |
-22 |
38 |
42 |
32 |
693 |
-712 |
24 |
11 |
-81 |
| Net Cash From Operating Activities |
|
61 |
97 |
114 |
128 |
138 |
52 |
215 |
241 |
172 |
173 |
134 |
| Net Cash From Continuing Operating Activities |
|
61 |
97 |
114 |
128 |
138 |
52 |
215 |
241 |
172 |
173 |
134 |
| Net Income / (Loss) Continuing Operations |
|
67 |
71 |
73 |
105 |
98 |
21 |
110 |
136 |
145 |
131 |
134 |
| Consolidated Net Income / (Loss) |
|
67 |
71 |
73 |
105 |
98 |
21 |
110 |
136 |
145 |
131 |
134 |
| Provision For Loan Losses |
|
11 |
18 |
13 |
15 |
15 |
131 |
16 |
8.37 |
18 |
0.13 |
7.42 |
| Depreciation Expense |
|
0.36 |
3.63 |
2.50 |
7.30 |
12 |
12 |
11 |
9.03 |
7.52 |
11 |
10 |
| Amortization Expense |
|
3.60 |
3.83 |
4.00 |
3.18 |
3.24 |
4.21 |
5.48 |
6.06 |
4.67 |
2.84 |
-3.34 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-8.06 |
1.58 |
12 |
-18 |
-0.31 |
-17 |
22 |
-1.49 |
0.34 |
13 |
6.78 |
| Changes in Operating Assets and Liabilities, net |
|
-13 |
-1.66 |
9.31 |
16 |
10 |
-100 |
50 |
83 |
-3.45 |
16 |
-22 |
| Net Cash From Investing Activities |
|
-406 |
-617 |
-212 |
-202 |
-211 |
-159 |
13 |
-399 |
-444 |
-118 |
-315 |
| Net Cash From Continuing Investing Activities |
|
-406 |
-617 |
-212 |
-202 |
-211 |
-159 |
13 |
-399 |
-444 |
-118 |
-315 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-5.13 |
-3.56 |
-4.69 |
-4.17 |
-5.15 |
-5.42 |
-3.61 |
-3.86 |
-5.51 |
-2.94 |
-4.77 |
| Purchase of Investment Securities |
|
-475 |
-721 |
-369 |
-300 |
-491 |
-407 |
-137 |
-607 |
-607 |
-421 |
-510 |
| Sale and/or Maturity of Investments |
|
74 |
83 |
156 |
98 |
221 |
253 |
154 |
212 |
168 |
306 |
200 |
| Net Cash From Financing Activities |
|
335 |
560 |
76 |
112 |
114 |
139 |
464 |
-554 |
296 |
-44 |
100 |
| Net Cash From Continuing Financing Activities |
|
335 |
560 |
76 |
112 |
114 |
139 |
464 |
-554 |
296 |
-44 |
100 |
| Net Change in Deposits |
|
247 |
396 |
193 |
246 |
396 |
385 |
576 |
-776 |
302 |
261 |
176 |
| Issuance of Debt |
|
100 |
304 |
35 |
25 |
10 |
-206 |
-56 |
286 |
70 |
-215 |
15 |
| Repayment of Debt |
|
-19 |
-102 |
-122 |
-72 |
-236 |
-27 |
-11 |
-7.69 |
-5.46 |
-38 |
-0.08 |
| Repurchase of Common Equity |
|
-0.18 |
-0.12 |
0.00 |
-21 |
-19 |
-13 |
0.00 |
-7.64 |
-20 |
0.00 |
-36 |
| Payment of Dividends |
|
-24 |
-27 |
-29 |
-35 |
-37 |
-44 |
-44 |
-47 |
-50 |
-51 |
-53 |
| Other Financing Activities, Net |
|
31 |
-11 |
-1.36 |
-32 |
1.33 |
45 |
-0.63 |
-0.81 |
-0.80 |
-0.87 |
-1.67 |
| Cash Interest Paid |
|
16 |
23 |
34 |
53 |
75 |
44 |
15 |
22 |
111 |
176 |
172 |
Quarterly Cash Flow Statements for S&T Bancorp
This table details how cash moves in and out of S&T Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| Net Change in Cash & Equivalents |
|
-55 |
-47 |
136 |
-73 |
-5.90 |
-46 |
135 |
-62 |
-37 |
-47 |
65 |
| Net Cash From Operating Activities |
|
39 |
58 |
31 |
46 |
45 |
28 |
55 |
29 |
28 |
40 |
36 |
| Net Cash From Continuing Operating Activities |
|
- |
- |
172 |
0.00 |
- |
- |
173 |
0.00 |
- |
- |
134 |
| Net Income / (Loss) Continuing Operations |
|
- |
- |
145 |
0.00 |
- |
- |
131 |
0.00 |
- |
- |
134 |
| Net Cash From Investing Activities |
|
-70 |
-211 |
-107 |
-8.34 |
-62 |
17 |
-65 |
-103 |
-105 |
-20 |
-86 |
| Net Cash From Continuing Investing Activities |
|
-70 |
-211 |
-107 |
-8.34 |
-62 |
17 |
-65 |
-103 |
-105 |
-20 |
-86 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.25 |
-2.23 |
-1.30 |
-0.53 |
-0.85 |
-0.70 |
-0.86 |
-1.73 |
-1.19 |
-0.60 |
-1.25 |
| Purchase of Investment Securities |
|
-110 |
-244 |
-168 |
-56 |
-135 |
-91 |
-154 |
-180 |
-130 |
-59 |
-140 |
| Sale and/or Maturity of Investments |
|
40 |
35 |
63 |
48 |
73 |
109 |
89 |
79 |
26 |
39 |
56 |
| Net Cash From Financing Activities |
|
15 |
164 |
71 |
-64 |
56 |
-63 |
27 |
42 |
68 |
-27 |
17 |
| Net Cash From Continuing Financing Activities |
|
15 |
164 |
71 |
-64 |
56 |
-63 |
27 |
42 |
68 |
-27 |
17 |
| Net Change in Deposits |
|
-12 |
82 |
299 |
79 |
80 |
-25 |
128 |
110 |
28 |
1.02 |
37 |
| Issuance of Debt |
|
60 |
100 |
-215 |
- |
- |
- |
-50 |
- |
- |
- |
15 |
| Repayment of Debt |
|
-0.12 |
-5.12 |
-0.12 |
-130 |
-10 |
-50 |
-38 |
-55 |
55 |
-15 |
15 |
| Repurchase of Common Equity |
|
-20 |
-0.04 |
0.52 |
-0.04 |
-0.74 |
-0.07 |
0.85 |
-0.04 |
-1.50 |
-0.13 |
-35 |
| Payment of Dividends |
|
-12 |
-12 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-14 |
| Cash Interest Paid |
|
23 |
34 |
36 |
41 |
42 |
43 |
51 |
44 |
42 |
45 |
41 |
Annual Balance Sheets for S&T Bancorp
This table presents S&T 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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
6,318 |
6,943 |
7,060 |
7,252 |
8,765 |
8,968 |
9,489 |
9,111 |
9,552 |
9,658 |
9,871 |
| Cash and Due from Banks |
|
99 |
139 |
117 |
155 |
198 |
230 |
922 |
210 |
234 |
245 |
163 |
| Trading Account Securities |
|
696 |
697 |
703 |
687 |
790 |
792 |
912 |
1,003 |
971 |
988 |
989 |
| Loans and Leases, Net of Allowance |
|
4,979 |
5,559 |
5,705 |
5,886 |
7,075 |
7,108 |
6,901 |
7,083 |
7,545 |
7,641 |
7,979 |
| Loans and Leases |
|
5,028 |
5,611 |
5,761 |
5,947 |
7,137 |
7,226 |
7,000 |
7,184 |
7,653 |
7,743 |
8,072 |
| Allowance for Loan and Lease Losses |
|
48 |
53 |
56 |
61 |
62 |
118 |
99 |
101 |
108 |
101 |
93 |
| Premises and Equipment, Net |
|
49 |
45 |
43 |
42 |
57 |
56 |
53 |
49 |
49 |
45 |
44 |
| Goodwill |
|
292 |
292 |
292 |
287 |
372 |
373 |
373 |
373 |
373 |
373 |
373 |
| Intangible Assets |
|
6.53 |
4.91 |
3.68 |
2.60 |
11 |
8.68 |
6.90 |
5.38 |
4.06 |
3.06 |
2.25 |
| Other Assets |
|
196 |
206 |
197 |
192 |
263 |
400 |
320 |
387 |
376 |
363 |
321 |
| Total Liabilities & Shareholders' Equity |
|
6,318 |
6,943 |
7,060 |
7,252 |
8,765 |
8,968 |
9,489 |
9,111 |
9,552 |
9,658 |
9,871 |
| Total Liabilities |
|
5,526 |
6,101 |
6,176 |
6,316 |
7,573 |
7,813 |
8,282 |
7,926 |
8,268 |
8,278 |
8,407 |
| Non-Interest Bearing Deposits |
|
1,228 |
1,264 |
1,388 |
1,421 |
1,698 |
2,262 |
- |
2,589 |
2,222 |
2,185 |
2,161 |
| Interest Bearing Deposits |
|
3,649 |
4,009 |
4,040 |
4,253 |
5,338 |
5,159 |
- |
4,631 |
5,300 |
5,598 |
5,798 |
| Short-Term Debt |
|
418 |
711 |
590 |
488 |
301 |
140 |
- |
370 |
415 |
150 |
165 |
| Long-Term Debt |
|
163 |
60 |
93 |
116 |
115 |
88 |
- |
69 |
89 |
100 |
100 |
| Other Long-Term Liabilities |
|
69 |
58 |
65 |
38 |
120 |
165 |
8,282 |
267 |
243 |
244 |
183 |
| Total Equity & Noncontrolling Interests |
|
792 |
842 |
884 |
936 |
1,192 |
1,155 |
1,206 |
1,185 |
1,283 |
1,380 |
1,464 |
| Total Preferred & Common Equity |
|
792 |
842 |
884 |
936 |
1,192 |
1,155 |
1,206 |
1,185 |
1,283 |
1,380 |
1,464 |
| Total Common Equity |
|
792 |
842 |
884 |
936 |
1,192 |
1,155 |
1,206 |
1,185 |
1,283 |
1,380 |
1,464 |
| Common Stock |
|
301 |
303 |
306 |
301 |
504 |
504 |
507 |
510 |
513 |
515 |
517 |
| Retained Earnings |
|
544 |
586 |
628 |
702 |
761 |
710 |
774 |
864 |
960 |
1,039 |
1,120 |
| Treasury Stock |
|
-36 |
-34 |
-32 |
-44 |
-61 |
-69 |
-67 |
-77 |
-98 |
-97 |
-131 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-16 |
-14 |
-18 |
-23 |
-12 |
8.97 |
-7.09 |
-112 |
-91 |
-77 |
-42 |
Quarterly Balance Sheets for S&T Bancorp
This table presents S&T 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 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
| Total Assets |
|
8,936 |
9,193 |
9,253 |
9,466 |
9,635 |
9,584 |
9,718 |
9,810 |
9,817 |
| Cash and Due from Banks |
|
135 |
244 |
228 |
238 |
246 |
228 |
212 |
203 |
196 |
| Trading Account Securities |
|
998 |
999 |
971 |
956 |
978 |
1,012 |
1,011 |
1,021 |
1,001 |
| Loans and Leases, Net of Allowance |
|
6,997 |
7,143 |
7,214 |
7,408 |
7,607 |
7,585 |
7,737 |
7,836 |
7,883 |
| Loans and Leases |
|
7,097 |
7,251 |
7,320 |
7,516 |
7,714 |
7,689 |
7,836 |
7,934 |
7,981 |
| Allowance for Loan and Lease Losses |
|
100 |
108 |
106 |
108 |
106 |
104 |
99 |
99 |
98 |
| Premises and Equipment, Net |
|
50 |
49 |
49 |
50 |
47 |
46 |
45 |
45 |
44 |
| Goodwill |
|
373 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
| Intangible Assets |
|
5.74 |
5.04 |
4.71 |
4.38 |
- |
3.17 |
2.81 |
2.66 |
2.45 |
| Other Assets |
|
376 |
380 |
413 |
437 |
383 |
337 |
336 |
329 |
317 |
| Total Liabilities & Shareholders' Equity |
|
8,936 |
9,193 |
9,253 |
9,466 |
9,635 |
9,584 |
9,718 |
9,810 |
9,817 |
| Total Liabilities |
|
7,783 |
7,966 |
8,040 |
8,243 |
8,314 |
8,208 |
8,300 |
8,365 |
8,342 |
| Non-Interest Bearing Deposits |
|
2,663 |
- |
- |
2,276 |
2,207 |
2,158 |
2,164 |
2,182 |
2,189 |
| Interest Bearing Deposits |
|
4,747 |
- |
- |
4,947 |
5,474 |
5,497 |
5,728 |
5,739 |
5,733 |
| Short-Term Debt |
|
35 |
- |
- |
630 |
275 |
225 |
95 |
150 |
135 |
| Long-Term Debt |
|
69 |
- |
- |
89 |
88 |
113 |
100 |
100 |
100 |
| Other Long-Term Liabilities |
|
268 |
7,966 |
- |
301 |
270 |
215 |
212 |
193 |
185 |
| Total Equity & Noncontrolling Interests |
|
1,153 |
1,228 |
1,213 |
1,224 |
1,321 |
1,376 |
1,418 |
1,445 |
1,475 |
| Total Preferred & Common Equity |
|
1,153 |
1,228 |
1,213 |
1,224 |
1,321 |
1,376 |
1,418 |
1,445 |
1,475 |
| Total Common Equity |
|
1,153 |
1,228 |
1,213 |
1,224 |
1,321 |
1,376 |
1,418 |
1,445 |
1,475 |
| Common Stock |
|
509 |
511 |
511 |
512 |
513 |
514 |
516 |
515 |
515 |
| Retained Earnings |
|
836 |
891 |
914 |
935 |
999 |
1,019 |
1,059 |
1,078 |
1,100 |
| Treasury Stock |
|
-77 |
-77 |
-98 |
-98 |
-97 |
-97 |
-97 |
-95 |
-95 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-115 |
-97 |
-114 |
-126 |
-94 |
-61 |
-61 |
-52 |
-45 |
Annual Metrics And Ratios for S&T Bancorp
This table displays calculated financial ratios and metrics derived from S&T Bancorp's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
38,222,500.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
38,222,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.74% |
8.09% |
9.04% |
0.86% |
5.55% |
13.29% |
0.49% |
9.75% |
8.82% |
-5.69% |
4.75% |
| EBITDA Growth |
|
13.87% |
9.14% |
20.88% |
6.16% |
-1.00% |
-71.80% |
309.09% |
20.57% |
3.79% |
-6.53% |
-1.95% |
| EBIT Growth |
|
21.28% |
5.70% |
23.48% |
3.16% |
-4.72% |
-82.07% |
544.84% |
24.52% |
5.85% |
-7.82% |
1.89% |
| NOPAT Growth |
|
15.84% |
6.43% |
2.21% |
44.36% |
-6.74% |
-78.58% |
424.44% |
22.82% |
6.83% |
-9.34% |
2.26% |
| Net Income Growth |
|
15.84% |
6.43% |
2.21% |
44.36% |
-6.74% |
-78.58% |
424.44% |
22.82% |
6.83% |
-9.34% |
2.26% |
| EPS Growth |
|
1.54% |
3.54% |
1.95% |
44.02% |
-6.31% |
-81.21% |
430.19% |
23.13% |
8.09% |
-8.82% |
2.35% |
| Operating Cash Flow Growth |
|
-22.43% |
59.79% |
18.01% |
12.06% |
8.13% |
-62.76% |
316.77% |
11.95% |
-28.59% |
0.94% |
-22.93% |
| Free Cash Flow Firm Growth |
|
-152.38% |
45.89% |
170.51% |
11.26% |
-77.37% |
723.58% |
16.12% |
-198.38% |
93.46% |
1,659.89% |
-87.60% |
| Invested Capital Growth |
|
38.12% |
17.49% |
-2.85% |
-1.73% |
4.43% |
-14.03% |
-12.74% |
34.60% |
10.05% |
-8.76% |
6.04% |
| Revenue Q/Q Growth |
|
5.61% |
1.34% |
1.85% |
0.16% |
3.00% |
1.78% |
-0.27% |
5.67% |
-0.37% |
0.00% |
2.80% |
| EBITDA Q/Q Growth |
|
5.51% |
0.42% |
6.28% |
2.45% |
-0.86% |
101.45% |
10.34% |
26.12% |
4.35% |
0.00% |
4.90% |
| EBIT Q/Q Growth |
|
6.74% |
-0.07% |
6.59% |
0.21% |
-3.65% |
13.60% |
-1.92% |
15.78% |
-2.31% |
0.00% |
0.64% |
| NOPAT Q/Q Growth |
|
4.56% |
0.33% |
-10.28% |
20.01% |
-4.46% |
9.97% |
-1.52% |
15.11% |
-2.18% |
0.00% |
0.68% |
| Net Income Q/Q Growth |
|
4.56% |
0.33% |
-10.28% |
20.01% |
-4.46% |
9.97% |
-1.52% |
15.11% |
-2.18% |
0.00% |
0.68% |
| EPS Q/Q Growth |
|
0.51% |
0.00% |
-10.30% |
19.92% |
-5.37% |
0.00% |
-1.06% |
14.95% |
-1.84% |
0.00% |
0.58% |
| Operating Cash Flow Q/Q Growth |
|
-25.47% |
35.70% |
5.93% |
10.37% |
2.06% |
20.94% |
-5.06% |
-3.15% |
-2.51% |
16.00% |
-12.14% |
| Free Cash Flow Firm Q/Q Growth |
|
-24.64% |
-5.19% |
241.44% |
-21.10% |
-85.91% |
-31.11% |
367.96% |
-227.35% |
96.56% |
0.00% |
-73.91% |
| Invested Capital Q/Q Growth |
|
7.77% |
7.14% |
-6.22% |
-3.20% |
8.59% |
21.06% |
-11.36% |
29.14% |
-7.99% |
0.00% |
1.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
40.00% |
40.39% |
44.78% |
47.13% |
44.20% |
11.00% |
44.78% |
49.20% |
46.92% |
46.50% |
43.53% |
| EBIT Margin |
|
38.34% |
37.49% |
42.46% |
43.43% |
39.21% |
6.20% |
39.81% |
45.16% |
43.93% |
42.93% |
41.76% |
| Profit (Net Income) Margin |
|
28.12% |
27.68% |
25.95% |
37.14% |
32.82% |
6.20% |
32.38% |
36.23% |
35.57% |
34.19% |
33.38% |
| Tax Burden Percent |
|
73.33% |
73.83% |
61.11% |
85.51% |
83.70% |
100.00% |
81.33% |
80.22% |
80.97% |
79.64% |
79.93% |
| 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 |
|
26.67% |
26.17% |
38.89% |
14.49% |
16.30% |
0.00% |
18.67% |
19.78% |
19.03% |
20.36% |
20.07% |
| Return on Invested Capital (ROIC) |
|
5.67% |
4.78% |
4.59% |
6.78% |
6.24% |
1.41% |
8.52% |
9.58% |
8.49% |
7.68% |
7.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.67% |
4.78% |
4.59% |
6.78% |
6.24% |
1.41% |
8.52% |
9.58% |
8.49% |
7.68% |
7.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.91% |
3.96% |
3.87% |
4.80% |
2.99% |
0.39% |
0.82% |
1.76% |
3.24% |
2.17% |
1.45% |
| Return on Equity (ROE) |
|
9.58% |
8.74% |
8.46% |
11.58% |
9.23% |
1.79% |
9.35% |
11.34% |
11.73% |
9.86% |
9.44% |
| Cash Return on Invested Capital (CROIC) |
|
-26.35% |
-11.30% |
7.48% |
8.52% |
1.90% |
16.50% |
22.13% |
-19.92% |
-1.08% |
16.84% |
2.12% |
| Operating Return on Assets (OROA) |
|
1.62% |
1.46% |
1.71% |
1.72% |
1.47% |
0.24% |
1.47% |
1.82% |
1.92% |
1.72% |
1.72% |
| Return on Assets (ROA) |
|
1.19% |
1.08% |
1.04% |
1.47% |
1.23% |
0.24% |
1.20% |
1.46% |
1.55% |
1.37% |
1.37% |
| Return on Common Equity (ROCE) |
|
9.58% |
8.74% |
8.46% |
11.58% |
9.23% |
1.79% |
9.35% |
11.34% |
11.73% |
9.86% |
9.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.47% |
8.48% |
8.25% |
11.26% |
8.24% |
1.82% |
9.15% |
11.44% |
11.28% |
9.51% |
9.17% |
| Net Operating Profit after Tax (NOPAT) |
|
67 |
71 |
73 |
105 |
98 |
21 |
110 |
136 |
145 |
131 |
134 |
| NOPAT Margin |
|
28.12% |
27.68% |
25.95% |
37.14% |
32.82% |
6.20% |
32.38% |
36.23% |
35.57% |
34.19% |
33.38% |
| 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 |
|
41.40% |
41.96% |
39.89% |
38.82% |
41.47% |
40.45% |
43.04% |
40.68% |
40.07% |
45.98% |
45.51% |
| Operating Expenses to Revenue |
|
57.30% |
55.54% |
52.60% |
51.28% |
55.83% |
55.04% |
55.43% |
52.60% |
51.68% |
57.03% |
56.39% |
| Earnings before Interest and Taxes (EBIT) |
|
91 |
97 |
119 |
123 |
117 |
21 |
136 |
169 |
179 |
165 |
168 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
95 |
104 |
126 |
134 |
132 |
37 |
153 |
184 |
191 |
179 |
175 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.01 |
1.24 |
1.23 |
1.13 |
0.95 |
0.73 |
0.92 |
1.03 |
0.95 |
1.05 |
1.02 |
| Price to Tangible Book Value (P/TBV) |
|
1.62 |
1.91 |
1.85 |
1.64 |
1.40 |
1.09 |
1.34 |
1.51 |
1.35 |
1.44 |
1.37 |
| Price to Revenue (P/Rev) |
|
3.35 |
4.05 |
3.88 |
3.74 |
3.80 |
2.49 |
3.26 |
3.26 |
3.00 |
3.78 |
3.71 |
| Price to Earnings (P/E) |
|
11.90 |
14.62 |
14.93 |
10.08 |
11.57 |
40.07 |
10.07 |
9.00 |
8.43 |
11.04 |
11.11 |
| Dividend Yield |
|
3.18% |
2.58% |
2.63% |
3.27% |
3.28% |
5.22% |
4.00% |
3.84% |
4.04% |
3.51% |
3.54% |
| Earnings Yield |
|
8.40% |
6.84% |
6.70% |
9.92% |
8.64% |
2.50% |
9.93% |
11.11% |
11.86% |
9.05% |
9.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
1.04 |
1.06 |
0.98 |
0.84 |
0.61 |
0.16 |
0.89 |
0.83 |
0.89 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.36 |
6.50 |
5.89 |
5.32 |
4.53 |
2.48 |
0.55 |
3.87 |
3.66 |
3.79 |
3.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.41 |
16.09 |
13.15 |
11.30 |
10.24 |
22.55 |
1.24 |
7.88 |
7.81 |
8.15 |
9.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.99 |
17.33 |
13.87 |
12.26 |
11.55 |
39.99 |
1.39 |
8.58 |
8.34 |
8.83 |
9.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.08 |
23.47 |
22.69 |
14.34 |
13.80 |
39.99 |
1.71 |
10.69 |
10.30 |
11.09 |
11.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.12 |
17.31 |
14.49 |
11.80 |
9.79 |
16.32 |
0.88 |
6.03 |
8.68 |
8.39 |
11.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
13.92 |
11.41 |
45.23 |
3.41 |
0.66 |
0.00 |
0.00 |
5.06 |
44.68 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.73 |
0.92 |
0.77 |
0.65 |
0.35 |
0.20 |
0.00 |
0.37 |
0.39 |
0.18 |
0.18 |
| Long-Term Debt to Equity |
|
0.21 |
0.07 |
0.11 |
0.12 |
0.10 |
0.08 |
0.00 |
0.06 |
0.07 |
0.07 |
0.07 |
| Financial Leverage |
|
0.69 |
0.83 |
0.84 |
0.71 |
0.48 |
0.27 |
0.10 |
0.18 |
0.38 |
0.28 |
0.18 |
| Leverage Ratio |
|
8.06 |
8.12 |
8.11 |
7.86 |
7.53 |
7.56 |
7.82 |
7.78 |
7.56 |
7.21 |
6.87 |
| Compound Leverage Factor |
|
8.06 |
8.12 |
8.11 |
7.86 |
7.53 |
7.56 |
7.82 |
7.78 |
7.56 |
7.21 |
6.87 |
| Debt to Total Capital |
|
42.30% |
47.81% |
43.59% |
39.24% |
25.89% |
16.48% |
0.00% |
27.05% |
28.18% |
15.35% |
15.34% |
| Short-Term Debt to Total Capital |
|
30.45% |
44.07% |
37.66% |
31.71% |
18.73% |
10.14% |
0.00% |
22.79% |
23.22% |
9.20% |
9.54% |
| Long-Term Debt to Total Capital |
|
11.85% |
3.74% |
5.93% |
7.53% |
7.16% |
6.35% |
0.00% |
4.26% |
4.96% |
6.15% |
5.80% |
| 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 |
|
57.70% |
52.19% |
56.41% |
60.76% |
74.11% |
83.52% |
100.00% |
72.95% |
71.82% |
84.65% |
84.66% |
| Debt to EBITDA |
|
6.09 |
7.40 |
5.43 |
4.52 |
3.15 |
6.11 |
0.00 |
2.39 |
2.64 |
1.40 |
1.52 |
| Net Debt to EBITDA |
|
5.04 |
6.06 |
4.49 |
3.36 |
1.65 |
-0.05 |
0.00 |
1.25 |
1.41 |
0.03 |
0.58 |
| Long-Term Debt to EBITDA |
|
1.70 |
0.58 |
0.74 |
0.87 |
0.87 |
2.35 |
0.00 |
0.38 |
0.46 |
0.56 |
0.57 |
| Debt to NOPAT |
|
8.66 |
10.80 |
9.36 |
5.74 |
4.24 |
10.83 |
0.00 |
3.24 |
3.48 |
1.91 |
1.98 |
| Net Debt to NOPAT |
|
7.18 |
8.85 |
7.76 |
4.26 |
2.22 |
-0.08 |
0.00 |
1.69 |
1.87 |
0.04 |
0.76 |
| Long-Term Debt to NOPAT |
|
2.42 |
0.85 |
1.27 |
1.10 |
1.17 |
4.17 |
0.00 |
0.51 |
0.61 |
0.76 |
0.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-312 |
-169 |
119 |
132 |
30 |
247 |
287 |
-282 |
-18 |
288 |
36 |
| Operating Cash Flow to CapEx |
|
1,298.41% |
2,763.49% |
2,674.06% |
3,171.09% |
2,723.79% |
955.91% |
5,973.09% |
6,497.16% |
3,117.61% |
5,904.87% |
2,802.35% |
| Free Cash Flow to Firm to Interest Expense |
|
-19.49 |
-6.88 |
3.41 |
2.39 |
0.41 |
6.01 |
21.79 |
-11.29 |
-0.14 |
1.59 |
0.21 |
| Operating Cash Flow to Interest Expense |
|
3.79 |
3.95 |
3.27 |
2.31 |
1.88 |
1.26 |
16.34 |
9.63 |
1.34 |
0.96 |
0.80 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.50 |
3.81 |
3.15 |
2.24 |
1.81 |
1.12 |
16.07 |
9.49 |
1.29 |
0.94 |
0.77 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
5.47 |
5.48 |
6.41 |
6.72 |
6.07 |
6.03 |
6.30 |
7.34 |
8.28 |
8.16 |
9.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,373 |
1,613 |
1,567 |
1,540 |
1,608 |
1,383 |
1,206 |
1,624 |
1,787 |
1,631 |
1,729 |
| Invested Capital Turnover |
|
0.20 |
0.17 |
0.18 |
0.18 |
0.19 |
0.23 |
0.26 |
0.26 |
0.24 |
0.22 |
0.24 |
| Increase / (Decrease) in Invested Capital |
|
379 |
240 |
-46 |
-27 |
68 |
-226 |
-176 |
417 |
163 |
-156 |
99 |
| Enterprise Value (EV) |
|
1,280 |
1,675 |
1,656 |
1,510 |
1,355 |
841 |
189 |
1,449 |
1,491 |
1,455 |
1,594 |
| Market Capitalization |
|
798 |
1,044 |
1,090 |
1,061 |
1,137 |
843 |
1,111 |
1,220 |
1,221 |
1,450 |
1,492 |
| Book Value per Share |
|
$22.76 |
$24.12 |
$25.27 |
$26.73 |
$34.81 |
$29.37 |
$30.66 |
$30.37 |
$33.57 |
$36.08 |
$38.30 |
| Tangible Book Value per Share |
|
$14.19 |
$15.62 |
$16.83 |
$18.45 |
$23.64 |
$19.65 |
$20.99 |
$20.66 |
$23.69 |
$26.24 |
$28.47 |
| Total Capital |
|
1,373 |
1,613 |
1,567 |
1,540 |
1,608 |
1,383 |
1,206 |
1,624 |
1,787 |
1,631 |
1,729 |
| Total Debt |
|
581 |
771 |
683 |
604 |
416 |
228 |
0.00 |
439 |
504 |
250 |
265 |
| Total Long-Term Debt |
|
163 |
60 |
93 |
116 |
115 |
88 |
0.00 |
69 |
89 |
100 |
100 |
| Net Debt |
|
481 |
632 |
566 |
449 |
219 |
-1.74 |
-922 |
229 |
270 |
5.49 |
102 |
| Capital Expenditures (CapEx) |
|
4.67 |
3.50 |
4.27 |
4.04 |
5.08 |
5.39 |
3.60 |
3.70 |
5.51 |
2.94 |
4.77 |
| 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) |
|
581 |
771 |
683 |
604 |
416 |
228 |
0.00 |
439 |
504 |
250 |
265 |
| Total Depreciation and Amortization (D&A) |
|
3.96 |
7.46 |
6.50 |
10 |
15 |
16 |
17 |
15 |
12 |
14 |
7.11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.03 |
$2.84 |
$0.54 |
$2.81 |
$3.47 |
$3.76 |
$3.43 |
$3.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.81M |
34.91M |
34.97M |
34.62M |
39.46M |
39.29M |
36.70M |
39.00M |
38.23M |
38.26M |
36.55M |
| Adjusted Diluted Earnings per Share |
|
$1.98 |
$2.05 |
$2.09 |
$3.01 |
$2.82 |
$0.53 |
$2.81 |
$3.46 |
$3.74 |
$3.41 |
$3.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.81M |
34.91M |
34.97M |
34.62M |
39.46M |
39.29M |
36.70M |
39.00M |
38.23M |
38.26M |
36.55M |
| 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 |
|
34.81M |
34.91M |
34.97M |
34.62M |
39.46M |
39.29M |
36.70M |
39.00M |
38.23M |
38.26M |
36.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
71 |
73 |
105 |
108 |
16 |
110 |
136 |
145 |
131 |
134 |
| Normalized NOPAT Margin |
|
29.09% |
27.68% |
25.95% |
37.14% |
35.99% |
4.83% |
32.38% |
36.23% |
35.57% |
34.19% |
33.38% |
| Pre Tax Income Margin |
|
38.34% |
37.49% |
42.46% |
43.43% |
39.21% |
6.20% |
39.81% |
45.16% |
43.93% |
42.93% |
41.76% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.72 |
3.94 |
3.42 |
2.22 |
1.59 |
0.51 |
10.32 |
6.77 |
1.39 |
0.91 |
1.01 |
| NOPAT to Interest Expense |
|
4.19 |
2.91 |
2.09 |
1.90 |
1.33 |
0.51 |
8.39 |
5.43 |
1.13 |
0.73 |
0.81 |
| EBIT Less CapEx to Interest Expense |
|
5.43 |
3.80 |
3.30 |
2.15 |
1.52 |
0.38 |
10.04 |
6.62 |
1.35 |
0.89 |
0.98 |
| NOPAT Less CapEx to Interest Expense |
|
3.90 |
2.77 |
1.97 |
1.83 |
1.26 |
0.38 |
8.12 |
5.28 |
1.08 |
0.71 |
0.78 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
36.50% |
37.52% |
39.15% |
32.79% |
38.03% |
208.88% |
40.17% |
34.65% |
34.33% |
38.83% |
39.40% |
| Augmented Payout Ratio |
|
36.77% |
37.68% |
39.15% |
52.31% |
57.51% |
271.40% |
40.17% |
40.28% |
48.01% |
38.83% |
66.42% |
Quarterly Metrics And Ratios for S&T Bancorp
This table displays calculated financial ratios and metrics derived from S&T Bancorp's official financial filings.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
38,259,730.00 |
- |
- |
- |
38,222,500.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
38,259,730.00 |
- |
- |
- |
38,222,500.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.86 |
- |
- |
- |
0.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.50% |
1.02% |
-1.46% |
-4.98% |
-5.29% |
-3.23% |
-8.57% |
-2.65% |
3.27% |
6.90% |
11.62% |
| EBITDA Growth |
|
16.45% |
-11.11% |
-8.41% |
-13.15% |
1.70% |
0.42% |
-10.16% |
6.49% |
-6.73% |
5.77% |
2.60% |
| EBIT Growth |
|
16.45% |
-11.11% |
-8.41% |
-13.15% |
1.70% |
0.42% |
-10.16% |
6.49% |
-6.73% |
5.77% |
2.60% |
| NOPAT Growth |
|
19.44% |
-10.15% |
-8.00% |
-13.64% |
-0.28% |
-2.62% |
-10.75% |
6.92% |
-7.19% |
7.28% |
2.73% |
| Net Income Growth |
|
19.44% |
-10.15% |
-8.00% |
-13.64% |
-0.28% |
-2.62% |
-10.75% |
6.92% |
-7.19% |
7.28% |
2.73% |
| EPS Growth |
|
20.27% |
-8.42% |
-6.80% |
-12.75% |
0.00% |
-2.30% |
-10.42% |
7.41% |
-6.74% |
7.06% |
2.33% |
| Operating Cash Flow Growth |
|
-41.84% |
11.34% |
-12.51% |
4.80% |
15.34% |
0.00% |
76.87% |
-38.13% |
-36.79% |
46.51% |
-33.80% |
| Free Cash Flow Firm Growth |
|
664.88% |
-562.38% |
66.54% |
-394.27% |
978.52% |
140.02% |
250.21% |
124.64% |
-233.41% |
-85.28% |
-134.08% |
| Invested Capital Growth |
|
-6.27% |
54.46% |
10.05% |
37.23% |
0.00% |
-11.74% |
-8.76% |
-4.25% |
0.00% |
-0.20% |
6.04% |
| Revenue Q/Q Growth |
|
0.33% |
-2.69% |
3.62% |
-6.07% |
0.61% |
0.00% |
-2.10% |
0.00% |
6.74% |
2.93% |
2.22% |
| EBITDA Q/Q Growth |
|
-14.60% |
-2.10% |
11.52% |
-6.86% |
9.47% |
0.00% |
-0.23% |
0.00% |
-4.12% |
9.63% |
-3.23% |
| EBIT Q/Q Growth |
|
-14.60% |
-2.10% |
11.52% |
-6.86% |
9.47% |
0.00% |
-0.23% |
0.00% |
-4.12% |
9.63% |
-3.23% |
| NOPAT Q/Q Growth |
|
-13.40% |
-2.90% |
10.69% |
-7.22% |
10.03% |
0.00% |
1.46% |
0.00% |
-4.49% |
9.60% |
-2.85% |
| Net Income Q/Q Growth |
|
-13.40% |
-2.90% |
10.69% |
-7.22% |
10.03% |
0.00% |
1.46% |
0.00% |
-4.49% |
9.60% |
-2.85% |
| EPS Q/Q Growth |
|
-12.75% |
-2.25% |
10.34% |
-7.29% |
9.88% |
0.00% |
1.18% |
0.00% |
-4.60% |
9.64% |
-3.30% |
| Operating Cash Flow Q/Q Growth |
|
-12.34% |
49.06% |
-46.61% |
16.88% |
-3.52% |
0.00% |
97.61% |
-47.63% |
-1.42% |
43.15% |
-10.71% |
| Free Cash Flow Firm Q/Q Growth |
|
-19.49% |
-663.23% |
80.63% |
-235.00% |
392.89% |
0.00% |
-27.29% |
0.00% |
-1,685.83% |
102.31% |
-268.35% |
| Invested Capital Q/Q Growth |
|
-1.22% |
60.14% |
-7.99% |
-5.72% |
-100.00% |
0.00% |
-4.87% |
0.00% |
5.11% |
0.88% |
1.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
41.20% |
41.45% |
44.61% |
44.24% |
44.24% |
43.01% |
43.83% |
44.48% |
39.96% |
42.56% |
40.29% |
| EBIT Margin |
|
41.20% |
41.45% |
44.61% |
44.24% |
44.24% |
43.01% |
43.83% |
44.48% |
39.96% |
42.56% |
40.29% |
| Profit (Net Income) Margin |
|
33.69% |
33.61% |
35.91% |
35.47% |
35.47% |
33.82% |
35.05% |
35.63% |
31.88% |
33.94% |
32.26% |
| Tax Burden Percent |
|
81.77% |
81.10% |
80.50% |
80.18% |
80.18% |
78.64% |
79.97% |
80.10% |
79.78% |
79.76% |
80.08% |
| 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 |
|
18.23% |
18.90% |
19.51% |
19.82% |
19.82% |
21.36% |
20.03% |
19.90% |
20.22% |
20.24% |
19.93% |
| Return on Invested Capital (ROIC) |
|
10.95% |
8.58% |
8.57% |
9.79% |
0.00% |
0.00% |
7.87% |
8.24% |
14.46% |
7.75% |
7.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.95% |
8.58% |
8.57% |
9.79% |
0.00% |
0.00% |
7.87% |
8.24% |
14.46% |
7.75% |
7.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.53% |
2.97% |
3.27% |
1.40% |
0.00% |
0.00% |
2.23% |
1.68% |
2.50% |
1.56% |
1.40% |
| Return on Equity (ROE) |
|
11.48% |
11.56% |
11.84% |
11.19% |
0.00% |
0.00% |
10.10% |
9.92% |
16.96% |
9.31% |
9.12% |
| Cash Return on Invested Capital (CROIC) |
|
18.59% |
-33.55% |
-1.08% |
-21.82% |
0.00% |
0.00% |
16.84% |
12.43% |
-184.56% |
7.98% |
2.12% |
| Operating Return on Assets (OROA) |
|
1.83% |
1.84% |
1.95% |
1.89% |
0.00% |
0.00% |
1.75% |
1.75% |
1.57% |
1.72% |
1.66% |
| Return on Assets (ROA) |
|
1.50% |
1.49% |
1.57% |
1.51% |
0.00% |
0.00% |
1.40% |
1.40% |
1.25% |
1.37% |
1.33% |
| Return on Common Equity (ROCE) |
|
11.48% |
11.56% |
11.84% |
11.19% |
0.00% |
0.00% |
10.10% |
9.92% |
16.96% |
9.31% |
9.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.51% |
12.10% |
0.00% |
10.55% |
0.00% |
0.00% |
0.00% |
9.41% |
9.06% |
9.04% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
34 |
33 |
37 |
34 |
34 |
33 |
33 |
33 |
32 |
35 |
34 |
| NOPAT Margin |
|
33.69% |
33.61% |
35.91% |
35.47% |
35.47% |
33.82% |
35.05% |
35.63% |
31.88% |
33.94% |
32.26% |
| 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 |
|
37.07% |
40.71% |
42.88% |
44.42% |
44.42% |
46.60% |
47.52% |
47.13% |
46.59% |
44.25% |
44.30% |
| Operating Expenses to Revenue |
|
48.51% |
53.03% |
54.48% |
55.32% |
55.32% |
57.46% |
58.78% |
58.76% |
58.07% |
54.73% |
54.30% |
| Earnings before Interest and Taxes (EBIT) |
|
42 |
41 |
46 |
43 |
43 |
41 |
41 |
42 |
40 |
44 |
42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
41 |
46 |
43 |
43 |
41 |
41 |
42 |
40 |
44 |
42 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.83 |
0.81 |
0.95 |
0.96 |
0.00 |
1.17 |
1.01 |
1.00 |
1.00 |
0.98 |
1.02 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.18 |
1.35 |
1.34 |
0.00 |
1.61 |
1.39 |
1.36 |
1.36 |
1.31 |
1.37 |
| Price to Revenue (P/Rev) |
|
2.47 |
2.43 |
3.00 |
3.15 |
3.12 |
0.00 |
3.65 |
3.72 |
3.77 |
3.69 |
3.71 |
| Price to Earnings (P/E) |
|
6.63 |
6.71 |
8.43 |
9.09 |
9.07 |
0.00 |
10.66 |
10.62 |
11.07 |
10.81 |
11.11 |
| Dividend Yield |
|
4.84% |
4.89% |
4.04% |
3.96% |
4.06% |
3.15% |
3.64% |
3.62% |
3.57% |
3.62% |
3.54% |
| Earnings Yield |
|
15.08% |
14.89% |
11.86% |
11.01% |
11.03% |
0.00% |
9.38% |
9.41% |
9.03% |
9.25% |
9.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.64 |
0.76 |
0.83 |
0.82 |
0.00 |
1.00 |
0.86 |
0.87 |
0.88 |
0.87 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.91 |
3.61 |
3.66 |
3.44 |
0.00 |
0.00 |
3.66 |
3.67 |
3.89 |
3.78 |
3.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.14 |
8.05 |
7.81 |
8.03 |
0.00 |
0.00 |
7.87 |
8.37 |
9.10 |
8.87 |
9.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.14 |
8.05 |
8.34 |
8.03 |
0.00 |
0.00 |
8.52 |
8.37 |
9.10 |
8.87 |
9.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.13 |
9.96 |
10.30 |
9.93 |
0.00 |
0.00 |
10.70 |
10.50 |
11.43 |
11.10 |
11.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.57 |
8.37 |
8.68 |
7.96 |
0.00 |
11.48 |
8.10 |
9.00 |
10.75 |
9.74 |
11.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.88 |
6.84 |
0.00 |
10.83 |
44.68 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.59 |
0.39 |
0.28 |
0.00 |
0.25 |
0.18 |
0.14 |
0.17 |
0.16 |
0.18 |
| Long-Term Debt to Equity |
|
0.00 |
0.07 |
0.07 |
0.07 |
0.00 |
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
| Financial Leverage |
|
0.05 |
0.35 |
0.38 |
0.14 |
0.00 |
0.41 |
0.28 |
0.20 |
0.17 |
0.20 |
0.18 |
| Leverage Ratio |
|
7.68 |
7.74 |
7.56 |
7.39 |
0.00 |
7.33 |
7.21 |
7.06 |
6.79 |
6.80 |
6.87 |
| Compound Leverage Factor |
|
7.68 |
7.74 |
7.56 |
7.39 |
0.00 |
7.33 |
7.21 |
7.06 |
6.79 |
6.80 |
6.87 |
| Debt to Total Capital |
|
0.00% |
37.01% |
28.18% |
21.57% |
0.00% |
19.74% |
15.35% |
12.11% |
14.76% |
13.75% |
15.34% |
| Short-Term Debt to Total Capital |
|
0.00% |
32.44% |
23.22% |
16.32% |
0.00% |
13.13% |
9.20% |
5.89% |
8.85% |
7.89% |
9.54% |
| Long-Term Debt to Total Capital |
|
0.00% |
4.57% |
4.96% |
5.25% |
0.00% |
6.62% |
6.15% |
6.22% |
5.91% |
5.86% |
5.80% |
| 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 |
|
100.00% |
62.99% |
71.82% |
78.43% |
0.00% |
80.26% |
84.65% |
87.89% |
85.24% |
86.25% |
84.66% |
| Debt to EBITDA |
|
0.00 |
3.93 |
2.64 |
2.11 |
0.00 |
0.00 |
1.40 |
1.17 |
1.52 |
1.41 |
1.52 |
| Net Debt to EBITDA |
|
0.00 |
2.62 |
1.41 |
0.68 |
0.00 |
0.00 |
0.03 |
-0.10 |
0.29 |
0.23 |
0.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.48 |
0.46 |
0.51 |
0.00 |
0.00 |
0.56 |
0.60 |
0.61 |
0.60 |
0.57 |
| Debt to NOPAT |
|
0.00 |
4.86 |
3.48 |
2.61 |
0.00 |
0.00 |
1.91 |
1.46 |
1.91 |
1.76 |
1.98 |
| Net Debt to NOPAT |
|
0.00 |
3.25 |
1.87 |
0.84 |
0.00 |
0.00 |
0.04 |
-0.12 |
0.36 |
0.29 |
0.76 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.60 |
0.61 |
0.63 |
0.00 |
0.00 |
0.76 |
0.75 |
0.77 |
0.75 |
0.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
116 |
-651 |
-126 |
-423 |
1,247 |
261 |
190 |
105 |
-1,664 |
38 |
-65 |
| Operating Cash Flow to CapEx |
|
6,465.50% |
2,580.37% |
2,400.86% |
8,701.31% |
5,270.32% |
0.00% |
6,364.69% |
1,662.34% |
2,376.81% |
6,703.48% |
2,896.71% |
| Free Cash Flow to Firm to Interest Expense |
|
3.96 |
-18.31 |
-3.03 |
-9.36 |
27.61 |
5.55 |
4.25 |
2.53 |
-39.30 |
0.91 |
-1.61 |
| Operating Cash Flow to Interest Expense |
|
1.33 |
1.63 |
0.74 |
1.03 |
0.99 |
0.00 |
1.22 |
0.69 |
0.67 |
0.96 |
0.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.31 |
1.56 |
0.71 |
1.01 |
0.97 |
0.00 |
1.20 |
0.65 |
0.64 |
0.94 |
0.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.00 |
0.00 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
8.17 |
8.23 |
8.28 |
8.37 |
0.00 |
0.00 |
8.16 |
8.26 |
8.54 |
8.69 |
9.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,213 |
1,942 |
1,787 |
1,685 |
0.00 |
1,714 |
1,631 |
1,613 |
1,696 |
1,711 |
1,729 |
| Invested Capital Turnover |
|
0.33 |
0.26 |
0.24 |
0.28 |
0.00 |
0.00 |
0.22 |
0.23 |
0.45 |
0.23 |
0.24 |
| Increase / (Decrease) in Invested Capital |
|
-81 |
685 |
163 |
457 |
-1,213 |
-228 |
-156 |
-72 |
1,696 |
-3.41 |
99 |
| Enterprise Value (EV) |
|
779 |
1,474 |
1,491 |
1,383 |
0.00 |
1,716 |
1,405 |
1,401 |
1,497 |
1,480 |
1,594 |
| Market Capitalization |
|
1,006 |
994 |
1,221 |
1,266 |
1,235 |
1,606 |
1,399 |
1,418 |
1,450 |
1,441 |
1,492 |
| Book Value per Share |
|
$31.13 |
$31.99 |
$33.57 |
$34.56 |
$0.00 |
$35.96 |
$36.08 |
$37.06 |
$37.71 |
$38.48 |
$38.30 |
| Tangible Book Value per Share |
|
$21.42 |
$22.12 |
$23.69 |
$24.79 |
$0.00 |
$26.12 |
$26.24 |
$27.23 |
$27.90 |
$28.68 |
$28.47 |
| Total Capital |
|
1,213 |
1,942 |
1,787 |
1,685 |
0.00 |
1,714 |
1,631 |
1,613 |
1,696 |
1,711 |
1,729 |
| Total Debt |
|
0.00 |
719 |
504 |
363 |
0.00 |
338 |
250 |
195 |
250 |
235 |
265 |
| Total Long-Term Debt |
|
0.00 |
89 |
89 |
88 |
0.00 |
113 |
100 |
100 |
100 |
100 |
100 |
| Net Debt |
|
-228 |
480 |
270 |
117 |
0.00 |
110 |
5.49 |
-17 |
47 |
39 |
102 |
| Capital Expenditures (CapEx) |
|
0.60 |
2.24 |
1.29 |
0.53 |
0.85 |
0.00 |
0.86 |
1.73 |
1.19 |
0.60 |
1.25 |
| 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) |
|
0.00 |
719 |
504 |
363 |
0.00 |
338 |
250 |
195 |
250 |
235 |
265 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.89 |
$0.88 |
$0.97 |
$0.90 |
$0.00 |
$0.85 |
$0.86 |
$0.87 |
$0.83 |
$0.91 |
$0.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
38.24M |
38.23M |
38.23M |
38.26M |
0.00 |
38.26M |
38.26M |
38.33M |
38.35M |
38.22M |
36.55M |
| Adjusted Diluted Earnings per Share |
|
$0.89 |
$0.87 |
$0.96 |
$0.89 |
$0.00 |
$0.85 |
$0.86 |
$0.87 |
$0.83 |
$0.91 |
$0.88 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.24M |
38.23M |
38.23M |
38.26M |
0.00 |
38.26M |
38.26M |
38.33M |
38.35M |
38.22M |
36.55M |
| 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 |
|
38.24M |
38.23M |
38.23M |
38.26M |
0.00 |
38.26M |
38.26M |
38.33M |
38.35M |
38.22M |
36.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
33 |
37 |
34 |
34 |
33 |
33 |
33 |
32 |
35 |
34 |
| Normalized NOPAT Margin |
|
33.69% |
33.61% |
35.91% |
35.47% |
35.47% |
33.82% |
35.05% |
35.63% |
31.88% |
33.94% |
32.26% |
| Pre Tax Income Margin |
|
41.20% |
41.45% |
44.61% |
44.24% |
44.24% |
43.01% |
43.83% |
44.48% |
39.96% |
42.56% |
40.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.44 |
1.16 |
1.11 |
0.95 |
0.95 |
0.88 |
0.93 |
1.00 |
0.94 |
1.03 |
1.06 |
| NOPAT to Interest Expense |
|
1.18 |
0.94 |
0.89 |
0.76 |
0.76 |
0.69 |
0.74 |
0.80 |
0.75 |
0.82 |
0.85 |
| EBIT Less CapEx to Interest Expense |
|
1.42 |
1.10 |
1.08 |
0.94 |
0.93 |
0.00 |
0.91 |
0.96 |
0.92 |
1.02 |
1.03 |
| NOPAT Less CapEx to Interest Expense |
|
1.16 |
0.88 |
0.86 |
0.75 |
0.74 |
0.00 |
0.72 |
0.76 |
0.73 |
0.81 |
0.81 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
32.01% |
33.23% |
34.33% |
35.84% |
36.92% |
0.00% |
38.83% |
38.50% |
39.59% |
39.20% |
39.40% |
| Augmented Payout Ratio |
|
47.67% |
46.63% |
48.01% |
50.07% |
37.14% |
0.00% |
38.83% |
38.51% |
40.16% |
39.81% |
66.42% |