Annual Income Statements for First Commonwealth Financial
This table shows First Commonwealth Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for First Commonwealth Financial
This table shows First Commonwealth Financial'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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
34 |
36 |
30 |
43 |
39 |
45 |
38 |
37 |
32 |
36 |
Consolidated Net Income / (Loss) |
|
34 |
36 |
30 |
43 |
39 |
45 |
38 |
37 |
32 |
36 |
Net Income / (Loss) Continuing Operations |
|
34 |
36 |
30 |
43 |
39 |
45 |
38 |
37 |
32 |
36 |
Total Pre-Tax Income |
|
42 |
45 |
38 |
54 |
49 |
57 |
46 |
47 |
41 |
45 |
Total Revenue |
|
108 |
112 |
117 |
122 |
123 |
120 |
116 |
120 |
121 |
120 |
Net Interest Income / (Expense) |
|
82 |
88 |
94 |
98 |
98 |
96 |
92 |
95 |
97 |
95 |
Total Interest Income |
|
86 |
96 |
115 |
131 |
140 |
144 |
145 |
151 |
154 |
150 |
Loans and Leases Interest Income |
|
79 |
90 |
108 |
121 |
129 |
133 |
133 |
136 |
138 |
135 |
Investment Securities Interest Income |
|
6.40 |
6.33 |
6.41 |
6.53 |
7.17 |
9.69 |
11 |
12 |
13 |
14 |
Deposits and Money Market Investments Interest Income |
|
0.58 |
0.38 |
0.51 |
4.04 |
3.35 |
1.59 |
1.57 |
2.89 |
3.84 |
0.77 |
Total Interest Expense |
|
3.34 |
8.25 |
20 |
33 |
42 |
49 |
53 |
56 |
58 |
55 |
Deposits Interest Expense |
|
1.03 |
4.08 |
16 |
26 |
33 |
38 |
44 |
47 |
50 |
51 |
Short-Term Borrowings Interest Expense |
|
0.05 |
1.91 |
2.40 |
5.19 |
6.64 |
7.51 |
6.77 |
6.34 |
6.28 |
1.06 |
Long-Term Debt Interest Expense |
|
2.21 |
2.16 |
2.26 |
2.30 |
2.75 |
2.66 |
2.63 |
2.30 |
1.82 |
3.17 |
Total Non-Interest Income |
|
26 |
24 |
23 |
25 |
25 |
24 |
24 |
25 |
25 |
25 |
Trust Fees by Commissions |
|
2.78 |
2.46 |
2.49 |
2.53 |
2.95 |
2.55 |
2.73 |
2.82 |
3.24 |
3.03 |
Other Service Charges |
|
14 |
-12 |
12 |
12 |
13 |
-16 |
11 |
18 |
9.57 |
-17 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.58 |
2.45 |
2.65 |
3.23 |
2.23 |
2.50 |
3.39 |
3.10 |
3.77 |
4.82 |
Other Non-Interest Income |
|
1.42 |
22 |
1.23 |
1.20 |
1.24 |
30 |
1.29 |
1.37 |
2.28 |
23 |
Provision for Credit Losses |
|
5.92 |
9.12 |
8.00 |
2.79 |
5.89 |
-1.87 |
4.24 |
7.83 |
11 |
6.49 |
Total Non-Interest Expense |
|
60 |
58 |
71 |
66 |
67 |
65 |
66 |
66 |
70 |
69 |
Salaries and Employee Benefits |
|
32 |
32 |
34 |
37 |
36 |
36 |
35 |
37 |
39 |
38 |
Net Occupancy & Equipment Expense |
|
12 |
12 |
13 |
13 |
13 |
13 |
14 |
13 |
13 |
13 |
Marketing Expense |
|
1.28 |
1.09 |
1.66 |
1.33 |
1.66 |
1.06 |
1.32 |
0.90 |
1.96 |
1.36 |
Property & Liability Insurance Claims |
|
0.80 |
0.68 |
1.42 |
1.28 |
1.92 |
1.65 |
1.61 |
1.29 |
1.64 |
1.44 |
Other Operating Expenses |
|
12 |
12 |
12 |
13 |
13 |
12 |
12 |
12 |
13 |
14 |
Amortization Expense |
|
0.75 |
-0.19 |
1.15 |
1.28 |
1.34 |
1.21 |
1.26 |
1.54 |
1.22 |
1.37 |
Impairment Charge |
|
0.05 |
0.13 |
0.04 |
0.01 |
0.05 |
0.11 |
0.14 |
0.08 |
0.13 |
0.10 |
Restructuring Charge |
|
0.45 |
1.25 |
8.54 |
-0.06 |
0.38 |
0.17 |
0.11 |
0.00 |
0.00 |
0.28 |
Income Tax Expense |
|
8.48 |
9.15 |
7.71 |
11 |
10 |
12 |
8.93 |
9.49 |
8.44 |
8.77 |
Basic Earnings per Share |
|
$0.36 |
$0.39 |
$0.30 |
$0.42 |
$0.38 |
$0.45 |
$0.37 |
$0.36 |
$0.31 |
$0.36 |
Weighted Average Basic Shares Outstanding |
|
93.19M |
93.61M |
99.56M |
102.53M |
102.16M |
101.56M |
101.98M |
102.05M |
102.07M |
101.91M |
Diluted Earnings per Share |
|
$0.36 |
$0.39 |
$0.30 |
$0.42 |
$0.38 |
$0.44 |
$0.37 |
$0.36 |
$0.31 |
$0.35 |
Weighted Average Diluted Shares Outstanding |
|
93.45M |
93.89M |
99.78M |
102.76M |
102.44M |
101.82M |
102.20M |
102.29M |
102.42M |
102.21M |
Weighted Average Basic & Diluted Shares Outstanding |
|
93.38M |
206.14M |
102.89M |
102.41M |
102.11M |
204.49M |
102.30M |
102.36M |
101.78M |
101.85M |
Cash Dividends to Common per Share |
|
$0.12 |
$0.12 |
$0.12 |
$0.13 |
$0.13 |
$0.13 |
$0.13 |
$0.13 |
$0.13 |
$0.13 |
Annual Cash Flow Statements for First Commonwealth Financial
This table details how cash moves in and out of First Commonwealth Financial'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 |
|
-2.90 |
-5.09 |
46 |
-8.39 |
-8.35 |
23 |
235 |
39 |
-241 |
-7.25 |
-14 |
Net Cash From Operating Activities |
|
82 |
73 |
89 |
88 |
135 |
108 |
106 |
165 |
151 |
151 |
129 |
Net Cash From Continuing Operating Activities |
|
82 |
73 |
89 |
88 |
135 |
108 |
106 |
165 |
151 |
151 |
129 |
Net Income / (Loss) Continuing Operations |
|
44 |
50 |
60 |
55 |
107 |
105 |
73 |
138 |
128 |
157 |
143 |
Consolidated Net Income / (Loss) |
|
44 |
50 |
60 |
55 |
107 |
105 |
73 |
138 |
128 |
157 |
143 |
Provision For Loan Losses |
|
11 |
15 |
18 |
5.09 |
13 |
15 |
57 |
-1.38 |
21 |
15 |
29 |
Depreciation Expense |
|
14 |
7.64 |
7.12 |
9.00 |
8.05 |
10 |
12 |
11 |
11 |
4.10 |
5.69 |
Amortization Expense |
|
2.20 |
2.79 |
4.52 |
3.53 |
3.08 |
3.89 |
6.18 |
4.77 |
2.03 |
1.33 |
0.74 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.32 |
5.65 |
-2.11 |
4.10 |
-3.49 |
-14 |
-35 |
1.69 |
-16 |
-20 |
-48 |
Changes in Operating Assets and Liabilities, net |
|
10 |
-8.43 |
1.67 |
11 |
7.59 |
-13 |
-7.15 |
10 |
5.18 |
-6.78 |
-0.31 |
Net Cash From Investing Activities |
|
-164 |
-142 |
494 |
-53 |
-348 |
123 |
-483 |
-565 |
-589 |
-574 |
-122 |
Net Cash From Continuing Investing Activities |
|
-164 |
-142 |
494 |
-53 |
-348 |
123 |
-483 |
-565 |
-589 |
-574 |
-122 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-11 |
-4.89 |
-7.49 |
-12 |
-9.60 |
-17 |
-7.62 |
-11 |
-11 |
-22 |
-16 |
Purchase of Investment Securities |
|
-579 |
-666 |
-347 |
-464 |
-642 |
-534 |
-1,142 |
-1,205 |
-892 |
-980 |
-675 |
Sale and/or Maturity of Investments |
|
426 |
528 |
848 |
423 |
304 |
674 |
666 |
650 |
315 |
427 |
569 |
Net Cash From Financing Activities |
|
79 |
65 |
-537 |
-44 |
204 |
-208 |
612 |
439 |
196 |
416 |
-21 |
Net Cash From Continuing Financing Activities |
|
79 |
65 |
-537 |
-44 |
204 |
-208 |
612 |
439 |
196 |
416 |
-21 |
Net Change in Deposits |
|
-288 |
-210 |
132 |
149 |
177 |
309 |
761 |
544 |
23 |
431 |
486 |
Issuance of Debt |
|
491 |
410 |
0.00 |
0.00 |
101 |
50 |
-84 |
21 |
0.00 |
0.00 |
127 |
Issuance of Common Equity |
|
0.19 |
0.19 |
0.22 |
0.23 |
0.21 |
0.21 |
0.22 |
0.22 |
0.25 |
0.25 |
0.20 |
Repayment of Debt |
|
-60 |
-80 |
-639 |
-161 |
-24 |
-510 |
-1.09 |
-51 |
233 |
51 |
-569 |
Repurchase of Common Equity |
|
-31 |
-25 |
-0.86 |
-1.46 |
-26 |
-6.26 |
-21 |
-31 |
-16 |
-15 |
-13 |
Payment of Dividends |
|
-26 |
-25 |
-25 |
-31 |
-35 |
-39 |
-43 |
-44 |
-45 |
-51 |
-53 |
Quarterly Cash Flow Statements for First Commonwealth Financial
This table details how cash moves in and out of First Commonwealth Financial'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 |
Net Change in Cash & Equivalents |
|
-119 |
-27 |
242 |
53 |
-112 |
-190 |
163 |
-122 |
394 |
-449 |
Net Cash From Operating Activities |
|
48 |
43 |
39 |
48 |
20 |
44 |
40 |
23 |
54 |
14 |
Net Cash From Continuing Operating Activities |
|
48 |
43 |
39 |
48 |
20 |
44 |
40 |
22 |
54 |
14 |
Net Income / (Loss) Continuing Operations |
|
34 |
36 |
30 |
43 |
39 |
45 |
38 |
37 |
32 |
36 |
Consolidated Net Income / (Loss) |
|
34 |
36 |
30 |
43 |
39 |
45 |
38 |
37 |
32 |
36 |
Provision For Loan Losses |
|
5.92 |
9.12 |
8.00 |
2.79 |
5.89 |
-1.87 |
4.24 |
7.83 |
11 |
6.49 |
Depreciation Expense |
|
2.63 |
2.76 |
1.85 |
0.05 |
0.94 |
1.27 |
1.50 |
0.73 |
1.40 |
2.06 |
Amortization Expense |
|
0.44 |
0.46 |
0.38 |
0.35 |
0.33 |
0.28 |
0.24 |
0.20 |
0.20 |
0.10 |
Non-Cash Adjustments to Reconcile Net Income |
|
-5.92 |
-4.70 |
-0.01 |
-7.41 |
-10 |
-2.17 |
-8.36 |
-22 |
-4.96 |
-13 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-0.64 |
-1.85 |
9.18 |
-16 |
1.68 |
4.47 |
-1.77 |
14 |
-17 |
Net Cash From Investing Activities |
|
-184 |
-260 |
11 |
-148 |
-212 |
-225 |
-64 |
-35 |
19 |
-42 |
Net Cash From Continuing Investing Activities |
|
-184 |
-260 |
11 |
-148 |
-212 |
-225 |
-64 |
-35 |
19 |
-42 |
Purchase of Investment Securities |
|
-250 |
-318 |
-123 |
-235 |
-336 |
-286 |
-178 |
-183 |
-113 |
-201 |
Sale and/or Maturity of Investments |
|
66 |
69 |
120 |
86 |
124 |
98 |
114 |
148 |
132 |
175 |
Net Cash From Financing Activities |
|
17 |
191 |
192 |
153 |
80 |
-8.82 |
188 |
-110 |
322 |
-421 |
Net Cash From Continuing Financing Activities |
|
17 |
191 |
192 |
153 |
80 |
-8.82 |
188 |
-110 |
322 |
-421 |
Net Change in Deposits |
|
24 |
-72 |
473 |
-88 |
95 |
-49 |
254 |
-37 |
337 |
-68 |
Issuance of Debt |
|
9.01 |
40 |
-266 |
264 |
1.22 |
1.37 |
-51 |
-8.93 |
1.22 |
186 |
Repayment of Debt |
|
-0.31 |
234 |
-0.31 |
-0.32 |
-0.32 |
52 |
-0.33 |
-50 |
-0.34 |
-518 |
Repurchase of Common Equity |
|
-5.08 |
- |
-1.73 |
-9.16 |
-3.22 |
-0.86 |
-1.76 |
-0.32 |
-2.48 |
-8.08 |
Payment of Dividends |
|
-11 |
-11 |
-12 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
-13 |
Annual Balance Sheets for First Commonwealth Financial
This table presents First Commonwealth Financial'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 |
|
6,360 |
6,567 |
6,684 |
7,309 |
7,828 |
8,309 |
9,068 |
9,545 |
9,806 |
11,459 |
11,585 |
Cash and Due from Banks |
|
72 |
67 |
91 |
99 |
96 |
102 |
100 |
85 |
124 |
125 |
105 |
Interest Bearing Deposits at Other Banks |
|
2.26 |
2.81 |
25 |
8.67 |
3.01 |
20 |
257 |
311 |
30 |
22 |
28 |
Trading Account Securities |
|
1,310 |
1,277 |
1,158 |
1,153 |
1,303 |
1,239 |
1,193 |
1,583 |
1,224 |
1,440 |
1,553 |
Loans and Leases, Net of Allowance |
|
4,405 |
4,633 |
4,829 |
5,359 |
5,726 |
6,138 |
6,660 |
6,747 |
7,539 |
-118 |
-119 |
Allowance for Loan and Lease Losses |
|
52 |
51 |
50 |
48 |
48 |
52 |
101 |
93 |
103 |
118 |
119 |
Loans Held for Sale |
|
2.50 |
- |
- |
15 |
12 |
16 |
33 |
19 |
12 |
30 |
52 |
Premises and Equipment, Net |
|
65 |
63 |
68 |
81 |
80 |
137 |
126 |
121 |
115 |
121 |
116 |
Goodwill |
|
161 |
165 |
187 |
255 |
274 |
303 |
303 |
303 |
303 |
364 |
364 |
Intangible Assets |
|
1.67 |
1.23 |
12 |
15 |
13 |
16 |
13 |
11 |
9.21 |
23 |
20 |
Other Assets |
|
340 |
359 |
315 |
322 |
320 |
337 |
383 |
7,113 |
449 |
9,453 |
9,466 |
Total Liabilities & Shareholders' Equity |
|
6,360 |
6,567 |
6,684 |
7,309 |
7,828 |
8,309 |
9,068 |
9,545 |
9,806 |
11,459 |
11,585 |
Total Liabilities |
|
5,644 |
5,847 |
5,934 |
6,420 |
6,853 |
7,253 |
7,999 |
8,436 |
8,754 |
10,145 |
10,180 |
Non-Interest Bearing Deposits |
|
989 |
1,117 |
1,269 |
1,417 |
1,466 |
1,690 |
2,320 |
2,659 |
2,671 |
2,389 |
2,250 |
Interest Bearing Deposits |
|
3,326 |
3,079 |
3,679 |
4,164 |
4,432 |
4,987 |
5,119 |
5,324 |
5,335 |
6,804 |
7,428 |
Short-Term Debt |
|
1,106 |
1,511 |
868 |
707 |
722 |
202 |
117 |
138 |
373 |
598 |
80 |
Long-Term Debt |
|
162 |
81 |
81 |
80 |
178 |
227 |
227 |
176 |
176 |
182 |
259 |
Capital Lease Obligations |
|
- |
- |
0.00 |
7.59 |
7.22 |
6.82 |
6.39 |
5.92 |
5.43 |
4.89 |
4.33 |
Other Long-Term Liabilities |
|
61 |
59 |
38 |
44 |
48 |
139 |
210 |
133 |
194 |
168 |
159 |
Total Equity & Noncontrolling Interests |
|
716 |
720 |
750 |
888 |
975 |
1,056 |
1,069 |
1,109 |
1,052 |
1,314 |
1,405 |
Total Preferred & Common Equity |
|
716 |
720 |
750 |
888 |
975 |
1,056 |
1,069 |
1,109 |
1,052 |
1,314 |
1,405 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
716 |
720 |
750 |
888 |
975 |
1,056 |
1,069 |
1,109 |
1,052 |
1,314 |
1,405 |
Common Stock |
|
471 |
472 |
472 |
584 |
606 |
608 |
609 |
610 |
611 |
754 |
755 |
Retained Earnings |
|
353 |
378 |
413 |
437 |
511 |
577 |
597 |
691 |
775 |
881 |
971 |
Treasury Stock |
|
-104 |
-128 |
-128 |
-127 |
-131 |
-135 |
-154 |
-183 |
-196 |
-209 |
-218 |
Accumulated Other Comprehensive Income / (Loss) |
|
-4.50 |
-2.39 |
-7.03 |
-6.17 |
-11 |
5.58 |
17 |
-8.77 |
-138 |
-112 |
-103 |
Quarterly Balance Sheets for First Commonwealth Financial
This table presents First Commonwealth Financial'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 |
Total Assets |
|
9,579 |
11,114 |
11,319 |
11,422 |
11,694 |
11,627 |
11,983 |
Cash and Due from Banks |
|
106 |
114 |
123 |
123 |
77 |
110 |
127 |
Interest Bearing Deposits at Other Banks |
|
75 |
282 |
326 |
214 |
233 |
78 |
456 |
Trading Account Securities |
|
1,276 |
1,213 |
1,194 |
1,280 |
1,520 |
1,576 |
1,618 |
Loans and Leases, Net of Allowance |
|
7,253 |
8,523 |
8,666 |
8,767 |
8,881 |
8,871 |
8,839 |
Loans and Leases |
|
7,349 |
8,657 |
8,800 |
8,902 |
9,000 |
8,995 |
8,966 |
Allowance for Loan and Lease Losses |
|
96 |
134 |
134 |
134 |
119 |
124 |
126 |
Premises and Equipment, Net |
|
120 |
130 |
124 |
123 |
119 |
119 |
117 |
Goodwill |
|
303 |
360 |
364 |
364 |
364 |
364 |
364 |
Intangible Assets |
|
9.62 |
26 |
25 |
24 |
22 |
21 |
20 |
Other Assets |
|
436 |
466 |
496 |
527 |
479 |
488 |
443 |
Total Liabilities & Shareholders' Equity |
|
9,579 |
11,114 |
11,319 |
11,422 |
11,694 |
11,627 |
11,983 |
Total Liabilities |
|
8,556 |
9,889 |
10,086 |
10,181 |
10,362 |
10,264 |
10,574 |
Non-Interest Bearing Deposits |
|
2,783 |
2,698 |
2,624 |
2,536 |
2,334 |
2,305 |
2,464 |
Interest Bearing Deposits |
|
5,295 |
6,537 |
6,522 |
6,705 |
7,112 |
7,104 |
7,282 |
Short-Term Debt |
|
98 |
279 |
543 |
544 |
547 |
538 |
539 |
Long-Term Debt |
|
176 |
182 |
182 |
182 |
182 |
132 |
132 |
Capital Lease Obligations |
|
5.55 |
5.29 |
5.16 |
5.03 |
4.76 |
4.61 |
4.47 |
Other Long-Term Liabilities |
|
199 |
187 |
210 |
209 |
182 |
181 |
153 |
Total Equity & Noncontrolling Interests |
|
1,023 |
1,225 |
1,232 |
1,241 |
1,333 |
1,363 |
1,410 |
Total Preferred & Common Equity |
|
1,023 |
1,225 |
1,232 |
1,241 |
1,333 |
1,363 |
1,410 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,023 |
1,225 |
1,232 |
1,241 |
1,333 |
1,363 |
1,410 |
Common Stock |
|
611 |
754 |
754 |
754 |
754 |
755 |
755 |
Retained Earnings |
|
750 |
793 |
823 |
849 |
906 |
930 |
948 |
Treasury Stock |
|
-197 |
-197 |
-205 |
-208 |
-209 |
-208 |
-211 |
Accumulated Other Comprehensive Income / (Loss) |
|
-142 |
-125 |
-139 |
-154 |
-119 |
-113 |
-83 |
Annual Metrics And Ratios for First Commonwealth Financial
This table displays calculated financial ratios and metrics derived from First Commonwealth Financial's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.11% |
2.15% |
5.54% |
17.25% |
10.27% |
4.25% |
2.08% |
6.22% |
6.65% |
17.36% |
-0.86% |
EBITDA Growth |
|
14.31% |
4.31% |
18.99% |
20.01% |
23.78% |
0.84% |
-25.55% |
74.97% |
-8.61% |
17.49% |
-9.04% |
EBIT Growth |
|
9.46% |
14.24% |
20.08% |
21.70% |
28.00% |
-1.45% |
-31.06% |
91.59% |
-7.31% |
23.33% |
-9.79% |
NOPAT Growth |
|
7.16% |
12.80% |
18.84% |
-7.43% |
94.87% |
-2.01% |
-30.27% |
88.24% |
-7.29% |
22.53% |
-9.23% |
Net Income Growth |
|
7.16% |
12.80% |
18.84% |
-7.43% |
94.87% |
-2.01% |
-30.27% |
88.24% |
-7.29% |
22.53% |
-9.23% |
EPS Growth |
|
11.63% |
16.67% |
19.64% |
-13.43% |
86.21% |
-0.93% |
-29.91% |
92.00% |
-4.86% |
12.41% |
-9.74% |
Operating Cash Flow Growth |
|
-4.20% |
-11.43% |
22.71% |
-1.08% |
53.18% |
-20.43% |
-1.80% |
56.15% |
-8.26% |
-0.43% |
-14.13% |
Free Cash Flow Firm Growth |
|
-193.55% |
27.65% |
341.91% |
-89.53% |
-229.55% |
643.40% |
-70.58% |
-12.58% |
-137.52% |
-601.73% |
246.85% |
Invested Capital Growth |
|
27.58% |
16.55% |
-26.52% |
-0.90% |
11.81% |
-20.75% |
-4.86% |
0.75% |
12.31% |
30.69% |
-16.70% |
Revenue Q/Q Growth |
|
0.19% |
1.42% |
2.46% |
4.89% |
0.38% |
1.65% |
0.77% |
0.58% |
4.05% |
1.62% |
0.08% |
EBITDA Q/Q Growth |
|
-5.64% |
5.37% |
14.11% |
3.86% |
2.84% |
-0.19% |
-0.52% |
6.17% |
0.43% |
5.27% |
-5.86% |
EBIT Q/Q Growth |
|
-4.49% |
6.24% |
15.96% |
4.13% |
3.06% |
-0.55% |
-1.58% |
7.29% |
0.79% |
6.37% |
-6.36% |
NOPAT Q/Q Growth |
|
-3.33% |
4.88% |
15.18% |
-20.16% |
27.25% |
-0.17% |
-1.52% |
7.04% |
0.75% |
6.15% |
-5.92% |
Net Income Q/Q Growth |
|
-3.33% |
4.88% |
15.18% |
-20.16% |
27.25% |
-0.17% |
-1.52% |
7.04% |
0.75% |
6.15% |
-5.92% |
EPS Q/Q Growth |
|
-2.04% |
3.70% |
15.52% |
-21.62% |
27.06% |
0.00% |
-1.32% |
7.46% |
2.24% |
3.36% |
-6.08% |
Operating Cash Flow Q/Q Growth |
|
8.78% |
-5.40% |
11.24% |
-4.67% |
14.06% |
-9.22% |
4.01% |
6.97% |
-1.87% |
0.86% |
-19.07% |
Free Cash Flow Firm Q/Q Growth |
|
5.69% |
-52.10% |
1,185.04% |
-84.13% |
-171.99% |
0.31% |
4,643.24% |
-11.86% |
-120.08% |
35.62% |
1,183.27% |
Invested Capital Q/Q Growth |
|
2.61% |
6.84% |
-21.47% |
-5.86% |
7.80% |
9.91% |
-0.66% |
1.19% |
23.35% |
6.45% |
-16.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
31.92% |
32.59% |
36.74% |
37.61% |
42.22% |
40.84% |
29.78% |
49.06% |
42.04% |
42.09% |
38.62% |
EBIT Margin |
|
25.41% |
28.41% |
32.33% |
33.56% |
38.95% |
36.82% |
24.87% |
44.85% |
38.98% |
40.96% |
37.27% |
Profit (Net Income) Margin |
|
18.18% |
20.07% |
22.60% |
17.85% |
31.54% |
29.64% |
20.25% |
35.88% |
31.19% |
32.57% |
29.82% |
Tax Burden Percent |
|
71.54% |
70.64% |
69.92% |
53.18% |
80.96% |
80.50% |
81.42% |
80.00% |
80.02% |
79.50% |
80.00% |
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 |
|
28.46% |
29.36% |
30.08% |
46.82% |
19.04% |
19.50% |
18.58% |
20.00% |
19.98% |
20.50% |
20.00% |
Return on Invested Capital (ROIC) |
|
2.51% |
2.33% |
2.97% |
3.26% |
6.03% |
6.24% |
5.05% |
9.71% |
8.44% |
8.48% |
7.41% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.51% |
2.33% |
2.97% |
3.26% |
6.03% |
6.24% |
5.05% |
9.71% |
8.44% |
8.48% |
7.41% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.71% |
4.65% |
5.14% |
3.47% |
5.51% |
4.13% |
1.87% |
2.99% |
3.42% |
4.80% |
3.07% |
Return on Equity (ROE) |
|
6.23% |
6.99% |
8.11% |
6.74% |
11.54% |
10.37% |
6.92% |
12.70% |
11.86% |
13.27% |
10.49% |
Cash Return on Invested Capital (CROIC) |
|
-21.72% |
-12.95% |
33.54% |
4.17% |
-5.12% |
29.40% |
10.02% |
8.95% |
-3.15% |
-18.13% |
25.64% |
Operating Return on Assets (OROA) |
|
0.99% |
1.10% |
1.29% |
1.48% |
1.75% |
1.62% |
1.04% |
1.86% |
1.66% |
1.86% |
1.55% |
Return on Assets (ROA) |
|
0.71% |
0.78% |
0.90% |
0.79% |
1.42% |
1.31% |
0.85% |
1.49% |
1.32% |
1.48% |
1.24% |
Return on Common Equity (ROCE) |
|
6.23% |
6.99% |
8.11% |
6.74% |
11.54% |
10.37% |
6.92% |
12.70% |
11.86% |
13.27% |
10.49% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.21% |
6.97% |
7.95% |
6.21% |
11.02% |
9.98% |
6.87% |
12.46% |
12.18% |
11.95% |
10.15% |
Net Operating Profit after Tax (NOPAT) |
|
44 |
50 |
60 |
55 |
107 |
105 |
73 |
138 |
128 |
157 |
143 |
NOPAT Margin |
|
18.18% |
20.07% |
22.60% |
17.85% |
31.54% |
29.64% |
20.25% |
35.88% |
31.19% |
32.57% |
29.82% |
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 |
|
52.03% |
48.99% |
46.25% |
47.15% |
44.30% |
45.38% |
46.10% |
43.89% |
43.46% |
41.49% |
43.43% |
Operating Expenses to Revenue |
|
70.01% |
65.60% |
60.66% |
64.80% |
57.37% |
59.09% |
59.50% |
55.50% |
55.88% |
55.97% |
56.63% |
Earnings before Interest and Taxes (EBIT) |
|
62 |
71 |
85 |
104 |
133 |
131 |
90 |
173 |
160 |
198 |
178 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
78 |
81 |
97 |
116 |
144 |
145 |
108 |
189 |
173 |
203 |
185 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.86 |
0.84 |
1.31 |
1.25 |
1.00 |
1.13 |
0.86 |
1.25 |
1.15 |
1.15 |
1.22 |
Price to Tangible Book Value (P/TBV) |
|
1.12 |
1.10 |
1.78 |
1.79 |
1.42 |
1.62 |
1.23 |
1.74 |
1.63 |
1.63 |
1.67 |
Price to Revenue (P/Rev) |
|
2.52 |
2.43 |
3.71 |
3.59 |
2.86 |
3.36 |
2.55 |
3.60 |
2.93 |
3.14 |
3.57 |
Price to Earnings (P/E) |
|
13.88 |
12.11 |
16.43 |
20.09 |
9.08 |
11.33 |
12.58 |
10.03 |
9.40 |
9.63 |
11.99 |
Dividend Yield |
|
4.16% |
4.10% |
2.55% |
2.81% |
3.56% |
3.29% |
4.58% |
3.11% |
3.68% |
3.34% |
3.07% |
Earnings Yield |
|
7.21% |
8.26% |
6.09% |
4.98% |
11.01% |
8.82% |
7.95% |
9.97% |
10.63% |
10.38% |
8.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.92 |
1.07 |
1.07 |
0.95 |
1.01 |
0.65 |
0.92 |
1.00 |
1.02 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
7.40 |
8.53 |
6.87 |
5.81 |
5.23 |
4.24 |
2.53 |
3.41 |
3.91 |
4.46 |
4.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.19 |
26.16 |
18.71 |
15.45 |
12.40 |
10.39 |
8.50 |
6.94 |
9.29 |
10.59 |
10.39 |
Enterprise Value to EBIT (EV/EBIT) |
|
29.13 |
30.01 |
21.26 |
17.32 |
13.44 |
11.52 |
10.18 |
7.59 |
10.02 |
10.88 |
10.77 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
40.71 |
42.48 |
30.41 |
32.56 |
16.60 |
14.32 |
12.50 |
9.49 |
12.52 |
13.69 |
13.46 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.03 |
29.28 |
20.30 |
20.34 |
13.19 |
14.01 |
8.68 |
7.95 |
10.60 |
14.26 |
14.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
2.69 |
25.50 |
0.00 |
3.04 |
6.29 |
10.29 |
0.00 |
0.00 |
3.89 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.77 |
2.21 |
1.27 |
0.90 |
0.93 |
0.41 |
0.33 |
0.29 |
0.53 |
0.60 |
0.24 |
Long-Term Debt to Equity |
|
0.23 |
0.11 |
0.11 |
0.10 |
0.19 |
0.22 |
0.22 |
0.16 |
0.17 |
0.14 |
0.19 |
Financial Leverage |
|
1.48 |
1.99 |
1.73 |
1.06 |
0.91 |
0.66 |
0.37 |
0.31 |
0.40 |
0.57 |
0.41 |
Leverage Ratio |
|
8.81 |
9.00 |
9.02 |
8.54 |
8.12 |
7.95 |
8.18 |
8.55 |
8.95 |
8.99 |
8.47 |
Compound Leverage Factor |
|
8.81 |
9.00 |
9.02 |
8.54 |
8.12 |
7.95 |
8.18 |
8.55 |
8.95 |
8.99 |
8.47 |
Debt to Total Capital |
|
63.90% |
68.88% |
55.86% |
47.25% |
48.18% |
29.23% |
24.71% |
22.42% |
34.49% |
37.38% |
19.63% |
Short-Term Debt to Total Capital |
|
55.75% |
65.35% |
51.09% |
42.02% |
38.35% |
13.53% |
8.27% |
9.67% |
23.21% |
28.48% |
4.58% |
Long-Term Debt to Total Capital |
|
8.15% |
3.52% |
4.76% |
5.22% |
9.83% |
15.70% |
16.44% |
12.75% |
11.28% |
8.90% |
15.04% |
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 |
|
36.10% |
31.12% |
44.14% |
52.75% |
51.82% |
70.77% |
75.29% |
77.58% |
65.51% |
62.62% |
80.37% |
Debt to EBITDA |
|
16.24 |
19.56 |
9.80 |
6.84 |
6.30 |
3.00 |
3.25 |
1.70 |
3.21 |
3.87 |
1.86 |
Net Debt to EBITDA |
|
15.28 |
18.71 |
8.60 |
5.92 |
5.61 |
2.17 |
-0.06 |
-0.40 |
2.31 |
3.14 |
1.14 |
Long-Term Debt to EBITDA |
|
2.07 |
1.00 |
0.84 |
0.76 |
1.29 |
1.61 |
2.16 |
0.96 |
1.05 |
0.92 |
1.42 |
Debt to NOPAT |
|
28.51 |
31.76 |
15.92 |
14.42 |
8.44 |
4.14 |
4.77 |
2.32 |
4.32 |
5.00 |
2.41 |
Net Debt to NOPAT |
|
26.84 |
30.37 |
13.98 |
12.47 |
7.52 |
2.98 |
-0.08 |
-0.54 |
3.12 |
4.06 |
1.47 |
Long-Term Debt to NOPAT |
|
3.64 |
1.63 |
1.36 |
1.59 |
1.72 |
2.22 |
3.18 |
1.32 |
1.41 |
1.19 |
1.84 |
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) |
|
-384 |
-278 |
673 |
70 |
-91 |
496 |
146 |
128 |
-48 |
-336 |
493 |
Operating Cash Flow to CapEx |
|
748.06% |
1,488.66% |
1,191.74% |
761.84% |
1,409.14% |
619.29% |
1,388.04% |
1,551.33% |
1,351.06% |
684.21% |
832.77% |
Free Cash Flow to Firm to Interest Expense |
|
-20.77 |
-17.83 |
36.21 |
3.24 |
-2.28 |
8.95 |
4.43 |
8.34 |
-2.70 |
-2.33 |
2.23 |
Operating Cash Flow to Interest Expense |
|
4.44 |
4.67 |
4.81 |
4.06 |
3.38 |
1.94 |
3.21 |
10.79 |
8.54 |
1.04 |
0.58 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.85 |
4.35 |
4.40 |
3.52 |
3.14 |
1.63 |
2.98 |
10.09 |
7.91 |
0.89 |
0.51 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
Fixed Asset Turnover |
|
3.68 |
3.89 |
4.03 |
4.15 |
4.21 |
3.26 |
2.76 |
3.13 |
3.48 |
4.09 |
4.03 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,984 |
2,312 |
1,699 |
1,684 |
1,882 |
1,492 |
1,419 |
1,430 |
1,606 |
2,099 |
1,748 |
Invested Capital Turnover |
|
0.14 |
0.12 |
0.13 |
0.18 |
0.19 |
0.21 |
0.25 |
0.27 |
0.27 |
0.26 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
429 |
328 |
-613 |
-15 |
199 |
-391 |
-72 |
11 |
176 |
493 |
-351 |
Enterprise Value (EV) |
|
1,810 |
2,130 |
1,812 |
1,796 |
1,784 |
1,508 |
918 |
1,312 |
1,605 |
2,150 |
1,919 |
Market Capitalization |
|
617 |
607 |
979 |
1,108 |
976 |
1,194 |
924 |
1,387 |
1,205 |
1,513 |
1,709 |
Book Value per Share |
|
$7.81 |
$8.09 |
$8.43 |
$9.11 |
$9.81 |
$10.74 |
$11.12 |
$11.69 |
$11.27 |
$12.87 |
$13.81 |
Tangible Book Value per Share |
|
$6.03 |
$6.23 |
$6.20 |
$6.34 |
$6.92 |
$7.49 |
$7.82 |
$8.37 |
$7.92 |
$9.09 |
$10.04 |
Total Capital |
|
1,984 |
2,312 |
1,699 |
1,684 |
1,882 |
1,492 |
1,419 |
1,430 |
1,606 |
2,099 |
1,748 |
Total Debt |
|
1,268 |
1,592 |
949 |
795 |
907 |
436 |
351 |
321 |
554 |
785 |
343 |
Total Long-Term Debt |
|
162 |
81 |
81 |
88 |
185 |
234 |
233 |
182 |
181 |
187 |
263 |
Net Debt |
|
1,193 |
1,523 |
833 |
688 |
808 |
314 |
-5.95 |
-75 |
400 |
638 |
210 |
Capital Expenditures (CapEx) |
|
11 |
4.89 |
7.49 |
12 |
9.60 |
17 |
7.62 |
11 |
11 |
22 |
16 |
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) |
|
1,268 |
1,592 |
949 |
795 |
907 |
436 |
351 |
321 |
554 |
785 |
343 |
Total Depreciation and Amortization (D&A) |
|
16 |
10 |
12 |
13 |
11 |
14 |
18 |
16 |
13 |
5.43 |
6.43 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.48 |
$0.56 |
$0.67 |
$0.58 |
$1.09 |
$1.07 |
$0.75 |
$1.45 |
$1.37 |
$1.55 |
$1.40 |
Adjusted Weighted Average Basic Shares Outstanding |
|
93.11M |
89.36M |
88.85M |
95.22M |
99.04M |
98.32M |
97.50M |
95.58M |
93.61M |
101.56M |
101.91M |
Adjusted Diluted Earnings per Share |
|
$0.48 |
$0.56 |
$0.67 |
$0.58 |
$1.08 |
$1.07 |
$0.75 |
$1.44 |
$1.37 |
$1.54 |
$1.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
93.11M |
89.36M |
88.85M |
95.33M |
99.22M |
98.59M |
97.76M |
95.84M |
93.89M |
101.82M |
102.21M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.07 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
90.52M |
88.96M |
89.10M |
97.52M |
98.64M |
98.26M |
192.32M |
188.60M |
206.14M |
204.49M |
101.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
46 |
53 |
63 |
62 |
110 |
110 |
74 |
138 |
130 |
164 |
143 |
Normalized NOPAT Margin |
|
18.64% |
21.21% |
23.75% |
19.92% |
32.18% |
30.83% |
20.40% |
35.95% |
31.59% |
34.09% |
29.96% |
Pre Tax Income Margin |
|
25.41% |
28.41% |
32.33% |
33.56% |
38.95% |
36.82% |
24.87% |
44.85% |
38.98% |
40.96% |
37.27% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.36 |
4.55 |
4.59 |
4.76 |
3.32 |
2.36 |
2.74 |
11.30 |
9.03 |
1.37 |
0.80 |
NOPAT to Interest Expense |
|
2.40 |
3.22 |
3.21 |
2.53 |
2.69 |
1.90 |
2.23 |
9.04 |
7.23 |
1.09 |
0.64 |
EBIT Less CapEx to Interest Expense |
|
2.76 |
4.24 |
4.18 |
4.23 |
3.08 |
2.05 |
2.51 |
10.60 |
8.40 |
1.22 |
0.73 |
NOPAT Less CapEx to Interest Expense |
|
1.81 |
2.90 |
2.80 |
2.00 |
2.45 |
1.59 |
2.00 |
8.34 |
6.60 |
0.94 |
0.57 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
59.03% |
50.03% |
41.80% |
55.31% |
32.42% |
37.40% |
58.52% |
31.54% |
34.78% |
32.35% |
36.90% |
Augmented Payout Ratio |
|
128.66% |
100.66% |
43.25% |
57.96% |
56.78% |
43.34% |
86.98% |
54.18% |
46.95% |
41.88% |
45.75% |
Quarterly Metrics And Ratios for First Commonwealth Financial
This table displays calculated financial ratios and metrics derived from First Commonwealth Financial'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 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.61% |
16.62% |
27.32% |
24.63% |
13.22% |
6.85% |
-0.88% |
-1.75% |
-1.12% |
0.32% |
EBITDA Growth |
|
-2.09% |
1.56% |
6.66% |
30.18% |
11.05% |
21.14% |
20.07% |
-12.05% |
-16.67% |
-19.71% |
EBIT Growth |
|
-0.20% |
2.88% |
10.09% |
39.65% |
16.10% |
26.37% |
22.52% |
-13.13% |
-17.77% |
-21.33% |
NOPAT Growth |
|
-0.36% |
2.75% |
9.01% |
39.11% |
15.49% |
25.45% |
24.24% |
-13.31% |
-18.21% |
-20.03% |
Net Income Growth |
|
-0.36% |
2.75% |
9.01% |
39.11% |
15.49% |
25.45% |
24.24% |
-13.31% |
-18.21% |
-20.03% |
EPS Growth |
|
0.00% |
8.33% |
3.45% |
27.27% |
5.56% |
12.82% |
23.33% |
-14.29% |
-18.42% |
-20.45% |
Operating Cash Flow Growth |
|
4.80% |
-6.33% |
23.72% |
63.66% |
-57.78% |
3.02% |
2.71% |
-52.47% |
162.84% |
-69.29% |
Free Cash Flow Firm Growth |
|
192.30% |
-683.02% |
-378.10% |
-658.17% |
-534.45% |
-219.34% |
-6.57% |
93.82% |
87.15% |
186.25% |
Invested Capital Growth |
|
-7.86% |
12.31% |
25.73% |
48.70% |
51.43% |
30.69% |
22.12% |
3.78% |
5.74% |
-16.70% |
Revenue Q/Q Growth |
|
10.29% |
3.75% |
4.44% |
4.28% |
0.19% |
-2.08% |
-3.12% |
3.36% |
0.84% |
-0.66% |
EBITDA Q/Q Growth |
|
9.72% |
5.67% |
-16.50% |
34.48% |
-6.41% |
15.27% |
-17.24% |
-1.50% |
-11.32% |
11.06% |
EBIT Q/Q Growth |
|
10.57% |
5.73% |
-15.47% |
41.32% |
-8.07% |
15.08% |
-18.05% |
0.21% |
-12.99% |
10.10% |
NOPAT Q/Q Growth |
|
10.45% |
5.20% |
-15.42% |
41.55% |
-8.30% |
14.26% |
-16.24% |
-1.23% |
-13.49% |
11.73% |
Net Income Q/Q Growth |
|
10.45% |
5.20% |
-15.42% |
41.55% |
-8.30% |
14.26% |
-16.24% |
-1.23% |
-13.49% |
11.73% |
EPS Q/Q Growth |
|
9.09% |
8.33% |
-23.08% |
40.00% |
-9.52% |
15.79% |
-15.91% |
-2.70% |
-13.89% |
12.90% |
Operating Cash Flow Q/Q Growth |
|
65.62% |
-11.55% |
-9.67% |
23.68% |
-57.28% |
115.84% |
-9.94% |
-42.76% |
136.23% |
-74.79% |
Free Cash Flow Firm Q/Q Growth |
|
35.00% |
-196.69% |
-125.17% |
-89.90% |
-5.08% |
28.92% |
24.86% |
88.99% |
-118.56% |
576.86% |
Invested Capital Q/Q Growth |
|
-1.35% |
23.35% |
5.33% |
16.02% |
0.46% |
6.45% |
-1.58% |
-1.41% |
2.36% |
-16.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
42.04% |
42.82% |
34.23% |
44.14% |
41.24% |
48.54% |
41.47% |
39.52% |
34.75% |
38.85% |
EBIT Margin |
|
39.21% |
39.95% |
32.34% |
43.82% |
40.21% |
47.25% |
39.97% |
38.75% |
33.44% |
37.06% |
Profit (Net Income) Margin |
|
31.37% |
31.81% |
25.76% |
34.97% |
32.00% |
37.35% |
32.29% |
30.85% |
26.47% |
29.77% |
Tax Burden Percent |
|
80.02% |
79.62% |
79.67% |
79.79% |
79.60% |
79.03% |
80.78% |
79.63% |
79.17% |
80.34% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
19.98% |
20.38% |
20.33% |
20.21% |
20.40% |
20.97% |
19.22% |
20.37% |
20.83% |
19.66% |
Return on Invested Capital (ROIC) |
|
9.13% |
8.61% |
7.40% |
9.81% |
9.28% |
9.72% |
8.27% |
7.39% |
6.24% |
7.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.13% |
8.61% |
7.40% |
9.81% |
9.28% |
9.72% |
8.27% |
7.39% |
6.24% |
7.40% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.48% |
3.48% |
2.40% |
4.30% |
4.14% |
5.50% |
3.88% |
4.00% |
3.31% |
3.07% |
Return on Equity (ROE) |
|
11.60% |
12.09% |
9.80% |
14.11% |
13.42% |
15.22% |
12.15% |
11.39% |
9.54% |
10.47% |
Cash Return on Invested Capital (CROIC) |
|
17.56% |
-3.15% |
-14.19% |
-30.47% |
-31.87% |
-18.13% |
-11.17% |
4.23% |
1.89% |
25.64% |
Operating Return on Assets (OROA) |
|
1.63% |
1.70% |
1.36% |
1.94% |
1.82% |
2.14% |
1.69% |
1.62% |
1.36% |
1.54% |
Return on Assets (ROA) |
|
1.30% |
1.35% |
1.08% |
1.54% |
1.45% |
1.69% |
1.36% |
1.29% |
1.08% |
1.24% |
Return on Common Equity (ROCE) |
|
11.60% |
12.09% |
9.80% |
14.11% |
13.42% |
15.22% |
12.15% |
11.39% |
9.54% |
10.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.44% |
0.00% |
10.67% |
11.58% |
11.93% |
0.00% |
12.33% |
11.65% |
10.75% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
36 |
30 |
43 |
39 |
45 |
38 |
37 |
32 |
36 |
NOPAT Margin |
|
31.37% |
31.81% |
25.76% |
34.97% |
32.00% |
37.35% |
32.29% |
30.85% |
26.47% |
29.77% |
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% |
SG&A Expenses to Revenue |
|
42.59% |
39.83% |
41.41% |
41.60% |
41.08% |
41.89% |
43.24% |
42.56% |
44.26% |
43.64% |
Operating Expenses to Revenue |
|
55.32% |
51.93% |
60.84% |
53.90% |
54.99% |
54.30% |
56.39% |
54.74% |
57.81% |
57.55% |
Earnings before Interest and Taxes (EBIT) |
|
42 |
45 |
38 |
54 |
49 |
57 |
46 |
47 |
41 |
45 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
46 |
48 |
40 |
54 |
51 |
58 |
48 |
48 |
42 |
47 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.09 |
1.15 |
0.99 |
1.01 |
0.96 |
1.15 |
1.05 |
1.03 |
1.24 |
1.22 |
Price to Tangible Book Value (P/TBV) |
|
1.57 |
1.63 |
1.44 |
1.47 |
1.40 |
1.63 |
1.48 |
1.43 |
1.70 |
1.67 |
Price to Revenue (P/Rev) |
|
2.82 |
2.93 |
2.78 |
2.70 |
2.52 |
3.14 |
2.91 |
2.93 |
3.65 |
3.57 |
Price to Earnings (P/E) |
|
8.76 |
9.40 |
9.27 |
8.71 |
8.09 |
9.63 |
8.51 |
8.84 |
11.50 |
11.99 |
Dividend Yield |
|
3.94% |
3.68% |
4.09% |
4.01% |
4.19% |
3.34% |
3.65% |
3.68% |
2.99% |
3.07% |
Earnings Yield |
|
11.41% |
10.63% |
10.79% |
11.48% |
12.37% |
10.38% |
11.75% |
11.32% |
8.69% |
8.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
1.00 |
0.76 |
0.78 |
0.81 |
1.02 |
0.88 |
0.93 |
0.88 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
3.07 |
3.91 |
2.94 |
3.31 |
3.35 |
4.46 |
3.79 |
3.94 |
3.84 |
4.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.05 |
9.29 |
7.31 |
8.12 |
8.25 |
10.59 |
8.63 |
9.23 |
9.36 |
10.39 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.63 |
10.02 |
7.83 |
8.52 |
8.56 |
10.88 |
8.84 |
9.48 |
9.65 |
10.77 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.54 |
12.52 |
9.81 |
10.68 |
10.75 |
13.69 |
11.08 |
11.90 |
12.11 |
13.46 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.86 |
10.60 |
8.07 |
8.59 |
10.64 |
14.26 |
12.00 |
14.89 |
11.48 |
14.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.34 |
47.78 |
3.89 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.27 |
0.53 |
0.38 |
0.59 |
0.59 |
0.60 |
0.55 |
0.49 |
0.48 |
0.24 |
Long-Term Debt to Equity |
|
0.18 |
0.17 |
0.15 |
0.15 |
0.15 |
0.14 |
0.14 |
0.10 |
0.10 |
0.19 |
Financial Leverage |
|
0.27 |
0.40 |
0.32 |
0.44 |
0.45 |
0.57 |
0.47 |
0.54 |
0.53 |
0.41 |
Leverage Ratio |
|
8.92 |
8.95 |
9.05 |
9.14 |
9.28 |
8.99 |
8.92 |
8.84 |
8.83 |
8.47 |
Compound Leverage Factor |
|
8.92 |
8.95 |
9.05 |
9.14 |
9.28 |
8.99 |
8.92 |
8.84 |
8.83 |
8.47 |
Debt to Total Capital |
|
21.46% |
34.49% |
27.58% |
37.20% |
37.08% |
37.38% |
35.49% |
33.10% |
32.38% |
19.63% |
Short-Term Debt to Total Capital |
|
7.52% |
23.21% |
16.49% |
27.66% |
27.59% |
28.48% |
26.46% |
26.40% |
25.85% |
4.58% |
Long-Term Debt to Total Capital |
|
13.94% |
11.28% |
11.09% |
9.54% |
9.49% |
8.90% |
9.03% |
6.71% |
6.54% |
15.04% |
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% |
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% |
Common Equity to Total Capital |
|
78.54% |
65.51% |
72.42% |
62.80% |
62.92% |
62.62% |
64.52% |
66.90% |
67.62% |
80.37% |
Debt to EBITDA |
|
1.62 |
3.21 |
2.66 |
3.89 |
3.79 |
3.87 |
3.47 |
3.30 |
3.44 |
1.86 |
Net Debt to EBITDA |
|
0.57 |
2.31 |
0.40 |
1.50 |
2.04 |
3.14 |
2.00 |
2.38 |
0.47 |
1.14 |
Long-Term Debt to EBITDA |
|
1.06 |
1.05 |
1.07 |
1.00 |
0.97 |
0.92 |
0.88 |
0.67 |
0.69 |
1.42 |
Debt to NOPAT |
|
2.20 |
4.32 |
3.57 |
5.12 |
4.94 |
5.00 |
4.46 |
4.25 |
4.45 |
2.41 |
Net Debt to NOPAT |
|
0.78 |
3.12 |
0.54 |
1.97 |
2.66 |
4.06 |
2.57 |
3.06 |
0.61 |
1.47 |
Long-Term Debt to NOPAT |
|
1.43 |
1.41 |
1.44 |
1.31 |
1.26 |
1.19 |
1.13 |
0.86 |
0.90 |
1.84 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
145 |
-140 |
-316 |
-600 |
-630 |
-448 |
-337 |
-37 |
-81 |
386 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
43.44 |
-17.00 |
-15.62 |
-17.94 |
-14.96 |
-9.23 |
-6.33 |
-0.67 |
-1.40 |
7.04 |
Operating Cash Flow to Interest Expense |
|
14.46 |
5.18 |
1.91 |
1.43 |
0.48 |
0.91 |
0.75 |
0.41 |
0.93 |
0.25 |
Operating Cash Flow Less CapEx to Interest Expense |
|
14.46 |
5.18 |
1.91 |
1.43 |
0.48 |
0.91 |
0.75 |
0.41 |
0.93 |
0.25 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
3.32 |
3.48 |
3.47 |
3.74 |
3.90 |
4.09 |
3.87 |
3.94 |
3.98 |
4.03 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,302 |
1,606 |
1,692 |
1,963 |
1,972 |
2,099 |
2,066 |
2,037 |
2,085 |
1,748 |
Invested Capital Turnover |
|
0.29 |
0.27 |
0.29 |
0.28 |
0.29 |
0.26 |
0.26 |
0.24 |
0.24 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
-111 |
176 |
346 |
643 |
670 |
493 |
374 |
74 |
113 |
-351 |
Enterprise Value (EV) |
|
1,213 |
1,605 |
1,282 |
1,524 |
1,591 |
2,150 |
1,822 |
1,888 |
1,836 |
1,919 |
Market Capitalization |
|
1,115 |
1,205 |
1,211 |
1,243 |
1,197 |
1,513 |
1,399 |
1,402 |
1,743 |
1,709 |
Book Value per Share |
|
$10.95 |
$11.27 |
$11.89 |
$11.98 |
$12.11 |
$12.87 |
$13.03 |
$13.32 |
$13.77 |
$13.81 |
Tangible Book Value per Share |
|
$7.60 |
$7.92 |
$8.14 |
$8.20 |
$8.33 |
$9.09 |
$9.26 |
$9.56 |
$10.02 |
$10.04 |
Total Capital |
|
1,302 |
1,606 |
1,692 |
1,963 |
1,972 |
2,099 |
2,066 |
2,037 |
2,085 |
1,748 |
Total Debt |
|
279 |
554 |
467 |
730 |
731 |
785 |
733 |
674 |
675 |
343 |
Total Long-Term Debt |
|
181 |
181 |
188 |
187 |
187 |
187 |
186 |
137 |
136 |
263 |
Net Debt |
|
99 |
400 |
71 |
281 |
394 |
638 |
423 |
486 |
93 |
210 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
279 |
554 |
467 |
730 |
731 |
785 |
733 |
674 |
675 |
343 |
Total Depreciation and Amortization (D&A) |
|
3.07 |
3.22 |
2.23 |
0.40 |
1.26 |
1.55 |
1.74 |
0.93 |
1.60 |
2.16 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.36 |
$0.39 |
$0.30 |
$0.42 |
$0.38 |
$0.45 |
$0.37 |
$0.36 |
$0.31 |
$0.36 |
Adjusted Weighted Average Basic Shares Outstanding |
|
93.19M |
93.61M |
99.56M |
102.53M |
102.16M |
101.56M |
101.98M |
102.05M |
102.07M |
101.91M |
Adjusted Diluted Earnings per Share |
|
$0.36 |
$0.39 |
$0.30 |
$0.42 |
$0.38 |
$0.44 |
$0.37 |
$0.36 |
$0.31 |
$0.35 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
93.45M |
93.89M |
99.78M |
102.76M |
102.44M |
101.82M |
102.20M |
102.29M |
102.42M |
102.21M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
93.38M |
206.14M |
102.89M |
102.41M |
102.11M |
204.49M |
102.30M |
102.36M |
101.78M |
101.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
37 |
37 |
43 |
40 |
45 |
38 |
37 |
32 |
36 |
Normalized NOPAT Margin |
|
31.74% |
32.79% |
31.59% |
34.93% |
32.28% |
37.53% |
32.47% |
30.91% |
26.56% |
30.02% |
Pre Tax Income Margin |
|
39.21% |
39.95% |
32.34% |
43.82% |
40.21% |
47.25% |
39.97% |
38.75% |
33.44% |
37.06% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.71 |
5.44 |
1.88 |
1.60 |
1.17 |
1.17 |
0.87 |
0.84 |
0.70 |
0.81 |
NOPAT to Interest Expense |
|
10.17 |
4.33 |
1.49 |
1.28 |
0.93 |
0.92 |
0.71 |
0.67 |
0.56 |
0.65 |
EBIT Less CapEx to Interest Expense |
|
12.71 |
5.44 |
1.88 |
1.60 |
1.17 |
1.17 |
0.87 |
0.84 |
0.70 |
0.81 |
NOPAT Less CapEx to Interest Expense |
|
10.17 |
4.33 |
1.49 |
1.28 |
0.93 |
0.92 |
0.71 |
0.67 |
0.56 |
0.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
34.83% |
34.78% |
35.28% |
33.40% |
33.29% |
32.35% |
31.15% |
32.53% |
34.40% |
36.90% |
Augmented Payout Ratio |
|
59.66% |
46.95% |
47.41% |
44.59% |
42.82% |
41.88% |
40.27% |
36.41% |
37.97% |
45.75% |
Key Financial Trends
First Commonwealth Financial (NYSE: FCF) has demonstrated steady financial performance over the last two years, with its latest quarterly results from Q4 2024 reflecting several key trends and considerations for investors.
Recent Performance Highlights (Q4 2024 vs Q3 2024):
- Net interest income remained strong at $95.1 million in Q4 2024, slightly below $96.5 million in Q3 2024 but still stable overall.
- Net income attributable to common shareholders increased to $35.8 million in Q4 2024, up from $32.1 million in Q3 2024, with basic EPS rising to $0.36 from $0.31.
- Provision for credit losses decreased to $6.5 million in Q4 compared to a higher $10.6 million in Q3 2024, indicating improved asset quality.
- Total non-interest income was $25.3 million in Q4 2024, slightly up from $24.7 million in Q3, supported by strong other non-interest income and realized capital gains.
- Deposits interest expense increased to $50.6 million in Q4 2024 from $49.7 million in Q3, reflecting rising funding costs.
- Other service charges showed a significant negative variance in Q4 2024 (-$17.1 million), contrasting with positive prior quarters, which negatively affected total non-interest income.
- Total non-interest expenses remained steady, with $69.3 million in Q4 2024, slightly lower than $70.1 million in Q3 2024, indicating controlled operating costs.
- Net cash from continuing financing activities showed a large outflow of -$420.9 million in Q4 2024 after a positive inflow of $321.7 million in Q3, driven mainly by significant debt repayments ($518 million) and a decrease in deposits (-$67.5 million).
- Total assets grew steadily to approximately $11.98 billion as of Q3 2024, with net loans and leases stable near $8.96 billion.
- Dividends per share have been consistent at $0.13 across recent quarters, reflecting a stable dividend policy.
Year-over-Year Trends (Q4 2024 vs Q4 2023):
- Net interest income improved from roughly $95.7 million in Q4 2023 to $95.1 million in Q4 2024, maintaining strong core earnings.
- Net income increased from $44.8 million in Q4 2023 to $35.8 million in Q4 2024 (note slight decline, but earlier quarters in 2024 generally showed growth).
- Provision for credit losses sharply increased in Q4 2023 (-$1.9 million) to $6.5 million in Q4 2024, but the provision fluctuates reflecting credit risk management adaptability.
- Total interest expense increased substantially from $48.5 million in Q4 2023 to $54.9 million in Q4 2024, pressuring net interest income margins.
- Total revenue has remained relatively stable around $120 million each quarter over the year indicating consistent business activity.
Balance Sheet and Liquidity:
- Loan portfolio remains strong and steadily growing, with net loans and leases above $8.8 billion in Q3 2024.
- Cash and due from banks increased significantly from about $77 million in Q1 2024 to $126 million by Q3 2024.
- The bank is managing rising liabilities including short-term and long-term debt; total liabilities have risen to about $10.57 billion with total equity near $1.41 billion as of Q3 2024.
Summary:
First Commonwealth Financial has delivered steady earnings growth with a solid net interest income base and consistent loan portfolio size over the past two years. The company has managed provisions for credit losses prudently, reflecting sound credit risk practices. However, rising interest expenses coupled with increased debt repayments and deposit fluctuations present near-term challenges.
Control over operating expenses remains stable but a notable negative impact from other service charges in the recent quarter has suppressed parts of non-interest income. Dividend stability supports shareholder confidence, and the company’s balance sheet shows healthy loan growth and improving cash positions.
Retail investors should watch for continued management of funding costs, credit loss provisions, and non-interest income volatility in upcoming quarters as key factors influencing earnings sustainability and stock performance.
08/09/25 04:16 PMAI Generated. May Contain Errors.