Annual Income Statements for BFC Capital Trust II PFD TR 7.20%
This table shows BFC Capital Trust II PFD TR 7.20%'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for BFC Capital Trust II PFD TR 7.20%
This table shows BFC Capital Trust II PFD TR 7.20%'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 |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
Consolidated Net Income / (Loss) |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
Net Income / (Loss) Continuing Operations |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
Total Pre-Tax Income |
|
68 |
70 |
74 |
70 |
65 |
60 |
64 |
65 |
74 |
72 |
Total Revenue |
|
150 |
159 |
157 |
154 |
149 |
150 |
151 |
154 |
164 |
163 |
Net Interest Income / (Expense) |
|
101 |
110 |
109 |
106 |
104 |
105 |
106 |
110 |
115 |
116 |
Total Interest Income |
|
114 |
136 |
145 |
151 |
160 |
167 |
172 |
178 |
188 |
186 |
Loans and Leases Interest Income |
|
87 |
98 |
104 |
115 |
122 |
127 |
132 |
138 |
144 |
141 |
Investment Securities Interest Income |
|
6.82 |
8.76 |
9.00 |
9.43 |
9.28 |
9.20 |
9.20 |
8.95 |
8.36 |
7.86 |
Deposits and Money Market Investments Interest Income |
|
20 |
29 |
32 |
27 |
29 |
32 |
30 |
32 |
35 |
38 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
0.02 |
0.05 |
0.03 |
0.08 |
0.06 |
0.05 |
0.02 |
0.01 |
0.00 |
0.01 |
Total Interest Expense |
|
13 |
25 |
36 |
45 |
56 |
62 |
66 |
69 |
73 |
70 |
Deposits Interest Expense |
|
12 |
24 |
35 |
44 |
55 |
61 |
64 |
67 |
72 |
69 |
Short-Term Borrowings Interest Expense |
|
0.04 |
0.01 |
0.08 |
0.13 |
0.05 |
0.05 |
0.10 |
0.06 |
0.05 |
0.03 |
Long-Term Debt Interest Expense |
|
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
1.03 |
Total Non-Interest Income |
|
49 |
48 |
48 |
48 |
44 |
45 |
45 |
44 |
49 |
47 |
Trust Fees by Commissions |
|
5.62 |
6.12 |
6.73 |
7.93 |
8.18 |
7.88 |
8.65 |
9.15 |
9.19 |
9.22 |
Other Service Charges |
|
15 |
14 |
15 |
12 |
14 |
16 |
15 |
11 |
16 |
13 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.99 |
-0.08 |
0.87 |
1.07 |
0.84 |
1.43 |
0.49 |
1.11 |
0.35 |
0.72 |
Other Non-Interest Income |
|
26 |
28 |
25 |
27 |
22 |
20 |
21 |
23 |
23 |
24 |
Provision for Credit Losses |
|
2.86 |
3.78 |
2.32 |
2.82 |
2.31 |
- |
4.02 |
3.36 |
3.03 |
-1.40 |
Total Non-Interest Expense |
|
79 |
85 |
80 |
81 |
81 |
90 |
83 |
85 |
87 |
92 |
Salaries and Employee Benefits |
|
48 |
48 |
49 |
50 |
50 |
51 |
52 |
52 |
54 |
54 |
Net Occupancy & Equipment Expense |
|
6.81 |
7.19 |
7.09 |
7.34 |
7.31 |
7.66 |
7.82 |
7.93 |
8.50 |
8.70 |
Marketing Expense |
|
1.95 |
2.47 |
2.53 |
1.90 |
2.03 |
2.65 |
2.26 |
2.25 |
2.17 |
2.72 |
Other Operating Expenses |
|
17 |
21 |
16 |
16 |
16 |
23 |
16 |
18 |
16 |
21 |
Depreciation Expense |
|
4.61 |
4.57 |
4.64 |
4.77 |
4.69 |
4.56 |
4.56 |
4.50 |
4.48 |
4.59 |
Amortization Expense |
|
0.88 |
0.88 |
0.88 |
0.88 |
0.89 |
0.89 |
0.89 |
0.89 |
0.89 |
0.89 |
Income Tax Expense |
|
13 |
13 |
17 |
15 |
14 |
11 |
14 |
15 |
15 |
16 |
Basic Earnings per Share |
|
$1.69 |
$1.74 |
$1.75 |
$1.67 |
$1.55 |
$1.48 |
$1.53 |
$1.53 |
$1.78 |
$1.71 |
Weighted Average Basic Shares Outstanding |
|
32.87M |
32.89M |
32.90M |
32.94M |
32.92M |
32.94M |
32.99M |
33.02M |
33.13M |
33.23M |
Diluted Earnings per Share |
|
$1.65 |
$1.70 |
$1.72 |
$1.64 |
$1.52 |
$1.46 |
$1.50 |
$1.51 |
$1.75 |
$1.68 |
Weighted Average Diluted Shares Outstanding |
|
32.87M |
32.89M |
32.90M |
32.94M |
32.92M |
32.94M |
32.99M |
33.02M |
33.13M |
33.23M |
Weighted Average Basic & Diluted Shares Outstanding |
|
32.87M |
32.89M |
32.90M |
32.94M |
32.92M |
32.94M |
32.99M |
33.02M |
33.13M |
33.23M |
Annual Cash Flow Statements for BFC Capital Trust II PFD TR 7.20%
This table details how cash moves in and out of BFC Capital Trust II PFD TR 7.20%'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 |
Net Change in Cash & Equivalents |
|
-316 |
252 |
-93 |
-334 |
444 |
-251 |
433 |
1,119 |
-771 |
1,156 |
Net Cash From Operating Activities |
|
78 |
91 |
110 |
140 |
159 |
155 |
204 |
226 |
233 |
261 |
Net Cash From Continuing Operating Activities |
|
78 |
91 |
110 |
140 |
159 |
155 |
204 |
226 |
233 |
261 |
Net Income / (Loss) Continuing Operations |
|
66 |
71 |
86 |
126 |
135 |
100 |
168 |
193 |
212 |
216 |
Consolidated Net Income / (Loss) |
|
66 |
71 |
86 |
126 |
135 |
100 |
168 |
193 |
212 |
216 |
Provision For Loan Losses |
|
7.68 |
12 |
8.51 |
3.80 |
8.29 |
63 |
-8.69 |
10 |
7.46 |
9.00 |
Depreciation Expense |
|
12 |
12 |
12 |
14 |
16 |
18 |
20 |
22 |
22 |
22 |
Amortization Expense |
|
1.02 |
0.13 |
-0.15 |
-0.42 |
-4.28 |
-0.09 |
4.41 |
2.62 |
-1.27 |
-1.05 |
Non-Cash Adjustments to Reconcile Net Income |
|
-7.51 |
-2.74 |
6.07 |
-0.52 |
3.22 |
-24 |
17 |
12 |
-5.64 |
9.40 |
Changes in Operating Assets and Liabilities, net |
|
-1.10 |
-1.43 |
-2.92 |
-2.21 |
0.87 |
-1.97 |
3.60 |
-14 |
-2.16 |
5.82 |
Net Cash From Investing Activities |
|
-265 |
-98 |
-350 |
-294 |
50 |
-899 |
423 |
-1,519 |
-670 |
-71 |
Net Cash From Continuing Investing Activities |
|
-265 |
-98 |
-350 |
-294 |
50 |
-899 |
423 |
-1,519 |
-670 |
-71 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-11 |
-11 |
-18 |
-52 |
-27 |
-66 |
-27 |
-20 |
-23 |
-37 |
Acquisitions |
|
- |
- |
- |
- |
0.00 |
0.00 |
-14 |
0.00 |
0.00 |
0.00 |
Purchase of Investment Securities |
|
-341 |
-402 |
-417 |
-473 |
-489 |
-1,406 |
-60 |
-2,407 |
-1,174 |
-764 |
Sale and/or Maturity of Investments |
|
74 |
316 |
91 |
216 |
597 |
575 |
517 |
917 |
533 |
741 |
Net Increase in Fed Funds Sold |
|
13 |
-0.70 |
- |
24 |
-1.00 |
1.00 |
14 |
0.56 |
1.53 |
0.60 |
Other Investing Activities, net |
|
- |
- |
-5.22 |
-8.86 |
-29 |
-2.20 |
-7.46 |
-9.71 |
-7.64 |
-13 |
Net Cash From Financing Activities |
|
-129 |
260 |
147 |
-180 |
235 |
492 |
-194 |
2,412 |
-335 |
966 |
Net Cash From Continuing Financing Activities |
|
-129 |
260 |
147 |
-180 |
235 |
492 |
-194 |
2,412 |
-335 |
966 |
Net Change in Deposits |
|
-106 |
275 |
167 |
-140 |
274 |
536 |
-192 |
2,452 |
-285 |
1,018 |
Issuance of Debt |
|
- |
- |
0.40 |
0.78 |
-0.58 |
3.00 |
58 |
0.30 |
3.05 |
-3.35 |
Issuance of Common Equity |
|
4.43 |
13 |
4.84 |
2.24 |
2.48 |
1.79 |
2.26 |
7.65 |
2.54 |
9.20 |
Repayment of Debt |
|
-3.48 |
- |
- |
-5.16 |
0.00 |
-3.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-1.65 |
-5.52 |
- |
-7.91 |
-1.60 |
-3.10 |
-12 |
0.00 |
-1.82 |
0.00 |
Payment of Dividends |
|
-21 |
-23 |
-25 |
-30 |
-40 |
-42 |
-45 |
-48 |
-54 |
-58 |
Cash Interest Paid |
|
12 |
15 |
21 |
42 |
55 |
22 |
12 |
43 |
192 |
271 |
Cash Income Taxes Paid |
|
34 |
33 |
41 |
28 |
31 |
27 |
31 |
35 |
52 |
47 |
Quarterly Cash Flow Statements for BFC Capital Trust II PFD TR 7.20%
This table details how cash moves in and out of BFC Capital Trust II PFD TR 7.20%'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 |
|
-546 |
-164 |
-333 |
-427 |
-72 |
61 |
128 |
-32 |
499 |
562 |
Net Cash From Operating Activities |
|
59 |
47 |
70 |
60 |
61 |
43 |
66 |
100 |
78 |
17 |
Net Cash From Continuing Operating Activities |
|
59 |
47 |
70 |
60 |
61 |
43 |
66 |
100 |
78 |
17 |
Net Income / (Loss) Continuing Operations |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
Consolidated Net Income / (Loss) |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
Provision For Loan Losses |
|
2.86 |
3.78 |
2.32 |
2.82 |
2.31 |
- |
4.02 |
3.36 |
3.03 |
-1.40 |
Depreciation Expense |
|
5.49 |
5.45 |
5.52 |
5.65 |
5.57 |
5.45 |
5.44 |
5.39 |
5.37 |
5.48 |
Amortization Expense |
|
0.23 |
-0.38 |
-0.27 |
-0.30 |
-0.31 |
-0.39 |
-0.31 |
-0.32 |
-0.22 |
-0.20 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.79 |
-16 |
3.53 |
-2.25 |
5.44 |
-12 |
5.98 |
40 |
9.48 |
-46 |
Changes in Operating Assets and Liabilities, net |
|
-6.27 |
-2.55 |
0.87 |
-1.26 |
-2.90 |
1.13 |
0.86 |
1.38 |
1.03 |
2.55 |
Net Cash From Investing Activities |
|
-511 |
-110 |
-229 |
-141 |
-167 |
-134 |
-141 |
-220 |
-27 |
317 |
Net Cash From Continuing Investing Activities |
|
-511 |
-110 |
-229 |
-141 |
-167 |
-134 |
-141 |
-220 |
-27 |
317 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.24 |
-4.68 |
-7.96 |
-5.05 |
-4.68 |
-4.81 |
-10 |
-6.02 |
-5.24 |
-15 |
Purchase of Investment Securities |
|
-585 |
-623 |
-268 |
-183 |
-235 |
-487 |
-131 |
-315 |
-135 |
-182 |
Sale and/or Maturity of Investments |
|
80 |
522 |
46 |
54 |
78 |
353 |
0.51 |
103 |
115 |
522 |
Net Increase in Fed Funds Sold |
|
-2.35 |
1.03 |
1.77 |
-3.40 |
-2.39 |
5.56 |
0.11 |
0.11 |
1.10 |
-0.72 |
Other Investing Activities, net |
|
-0.42 |
-5.62 |
-0.54 |
-3.28 |
-2.86 |
-0.97 |
-0.43 |
-2.04 |
-3.41 |
-6.77 |
Net Cash From Financing Activities |
|
-95 |
-102 |
-173 |
-346 |
33 |
152 |
203 |
88 |
448 |
228 |
Net Cash From Continuing Financing Activities |
|
-95 |
-102 |
-173 |
-346 |
33 |
152 |
203 |
88 |
448 |
228 |
Net Change in Deposits |
|
-84 |
-85 |
-364 |
-135 |
48 |
166 |
209 |
106 |
459 |
244 |
Issuance of Debt |
|
-1.50 |
-4.30 |
203 |
-200 |
0.08 |
-0.63 |
6.35 |
-5.44 |
0.17 |
-4.43 |
Issuance of Common Equity |
|
2.37 |
0.64 |
0.64 |
1.34 |
0.09 |
0.48 |
0.85 |
1.71 |
3.63 |
3.01 |
Payment of Dividends |
|
-12 |
-13 |
-13 |
-13 |
-13 |
-14 |
-14 |
-14 |
-14 |
-15 |
Cash Interest Paid |
|
13 |
23 |
34 |
44 |
54 |
60 |
62 |
67 |
72 |
71 |
Cash Income Taxes Paid |
|
13 |
7.86 |
1.88 |
29 |
12 |
9.72 |
0.25 |
22 |
14 |
10 |
Annual Balance Sheets for BFC Capital Trust II PFD TR 7.20%
This table presents BFC Capital Trust II PFD TR 7.20%'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 |
Total Assets |
|
6,693 |
7,019 |
7,253 |
7,574 |
8,566 |
9,212 |
9,406 |
12,388 |
12,372 |
13,554 |
Cash and Due from Banks |
|
203 |
184 |
216 |
228 |
222 |
281 |
229 |
259 |
225 |
238 |
Federal Funds Sold |
|
- |
0.70 |
0.70 |
- |
1.00 |
0.00 |
0.80 |
2.85 |
1.32 |
0.72 |
Interest Bearing Deposits at Other Banks |
|
1,395 |
1,667 |
1,542 |
1,196 |
1,646 |
1,336 |
1,821 |
2,910 |
2,172 |
3,316 |
Trading Account Securities |
|
553 |
470 |
464 |
772 |
492 |
555 |
535 |
1,541 |
1,555 |
1,212 |
Loans and Leases, Net of Allowance |
|
4,190 |
4,352 |
4,670 |
4,925 |
5,608 |
6,303 |
6,086 |
6,851 |
-97 |
-99 |
Allowance for Loan and Lease Losses |
|
42 |
49 |
52 |
51 |
54 |
91 |
84 |
93 |
97 |
99 |
Loans Held for Sale |
|
14 |
9.32 |
6.17 |
8.17 |
11 |
54 |
25 |
6.23 |
3.49 |
8.07 |
Premises and Equipment, Net |
|
127 |
127 |
134 |
174 |
206 |
262 |
269 |
278 |
279 |
296 |
Goodwill |
|
54 |
54 |
54 |
80 |
149 |
150 |
150 |
182 |
182 |
182 |
Intangible Assets |
|
16 |
13 |
11 |
16 |
23 |
19 |
18 |
20 |
17 |
13 |
Other Assets |
|
141 |
143 |
155 |
175 |
208 |
253 |
273 |
338 |
8,034 |
8,388 |
Total Liabilities & Shareholders' Equity |
|
6,693 |
7,019 |
7,253 |
7,574 |
8,566 |
9,212 |
9,406 |
12,388 |
12,372 |
13,554 |
Total Liabilities |
|
6,037 |
6,308 |
6,478 |
6,671 |
7,561 |
8,144 |
8,234 |
11,137 |
10,938 |
11,933 |
Non-Interest Bearing Deposits |
|
2,410 |
2,527 |
2,550 |
2,614 |
2,956 |
3,791 |
3,775 |
4,945 |
3,982 |
3,907 |
Interest Bearing Deposits |
|
3,564 |
3,721 |
3,865 |
3,992 |
4,527 |
4,274 |
4,317 |
6,029 |
6,718 |
7,811 |
Short-Term Debt |
|
0.50 |
0.50 |
0.90 |
1.68 |
1.10 |
1.10 |
0.00 |
0.30 |
3.35 |
0.00 |
Long-Term Debt |
|
32 |
32 |
32 |
27 |
27 |
27 |
86 |
86 |
86 |
86 |
Other Long-Term Liabilities |
|
32 |
27 |
30 |
37 |
49 |
52 |
56 |
76 |
149 |
128 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
656 |
711 |
776 |
903 |
1,005 |
1,068 |
1,172 |
1,251 |
1,434 |
1,621 |
Total Preferred & Common Equity |
|
656 |
711 |
776 |
903 |
1,005 |
1,068 |
1,172 |
1,251 |
1,434 |
1,621 |
Preferred Stock |
|
- |
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
656 |
711 |
776 |
903 |
1,005 |
1,068 |
1,172 |
1,251 |
1,434 |
1,621 |
Common Stock |
|
118 |
133 |
139 |
182 |
186 |
189 |
193 |
202 |
208 |
220 |
Retained Earnings |
|
536 |
578 |
639 |
723 |
815 |
871 |
977 |
1,120 |
1,276 |
1,434 |
Accumulated Other Comprehensive Income / (Loss) |
|
1.53 |
0.09 |
-2.33 |
-2.14 |
3.45 |
7.43 |
2.15 |
-72 |
-50 |
-33 |
Quarterly Balance Sheets for BFC Capital Trust II PFD TR 7.20%
This table presents BFC Capital Trust II PFD TR 7.20%'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 |
|
12,452 |
12,332 |
12,020 |
12,115 |
12,602 |
12,737 |
13,313 |
Cash and Due from Banks |
|
227 |
213 |
221 |
203 |
183 |
194 |
248 |
Federal Funds Sold |
|
3.88 |
1.08 |
4.48 |
6.88 |
1.21 |
1.10 |
0.00 |
Interest Bearing Deposits at Other Banks |
|
3,106 |
2,624 |
2,188 |
2,134 |
2,342 |
2,299 |
2,744 |
Trading Account Securities |
|
1,522 |
1,618 |
1,571 |
1,525 |
1,535 |
1,441 |
1,377 |
Loans and Leases, Net of Allowance |
|
6,738 |
7,024 |
7,202 |
7,375 |
7,685 |
-100 |
-102 |
Allowance for Loan and Lease Losses |
|
90 |
95 |
97 |
98 |
97 |
100 |
102 |
Loans Held for Sale |
|
4.82 |
6.22 |
8.78 |
3.85 |
6.00 |
7.41 |
7.84 |
Premises and Equipment, Net |
|
278 |
279 |
280 |
280 |
284 |
285 |
286 |
Goodwill |
|
182 |
182 |
182 |
182 |
182 |
182 |
182 |
Intangible Assets |
|
21 |
19 |
18 |
18 |
16 |
15 |
14 |
Other Assets |
|
370 |
39 |
345 |
387 |
369 |
8,411 |
8,557 |
Total Liabilities & Shareholders' Equity |
|
12,452 |
12,332 |
12,020 |
12,115 |
12,602 |
12,737 |
13,313 |
Total Liabilities |
|
11,257 |
11,021 |
10,679 |
10,744 |
11,133 |
11,225 |
11,729 |
Non-Interest Bearing Deposits |
|
5,203 |
4,540 |
4,286 |
4,171 |
3,850 |
3,816 |
3,859 |
Interest Bearing Deposits |
|
5,856 |
6,070 |
6,190 |
6,364 |
7,060 |
7,200 |
7,616 |
Short-Term Debt |
|
4.60 |
203 |
3.89 |
3.98 |
9.70 |
4.26 |
4.43 |
Long-Term Debt |
|
86 |
86 |
86 |
86 |
86 |
86 |
86 |
Other Long-Term Liabilities |
|
108 |
122 |
114 |
120 |
128 |
119 |
164 |
Total Equity & Noncontrolling Interests |
|
1,195 |
1,311 |
1,341 |
1,371 |
1,469 |
1,512 |
1,585 |
Total Preferred & Common Equity |
|
1,195 |
1,311 |
1,341 |
1,371 |
1,469 |
1,512 |
1,585 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,195 |
1,311 |
1,341 |
1,371 |
1,469 |
1,512 |
1,585 |
Common Stock |
|
201 |
203 |
205 |
206 |
209 |
212 |
216 |
Retained Earnings |
|
1,076 |
1,165 |
1,206 |
1,242 |
1,312 |
1,349 |
1,393 |
Accumulated Other Comprehensive Income / (Loss) |
|
-82 |
-57 |
-71 |
-77 |
-52 |
-48 |
-24 |
Annual Metrics And Ratios for BFC Capital Trust II PFD TR 7.20%
This table displays calculated financial ratios and metrics derived from BFC Capital Trust II PFD TR 7.20%'s official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.06% |
5.52% |
11.05% |
11.72% |
8.68% |
5.90% |
9.42% |
14.77% |
9.41% |
3.54% |
EBITDA Growth |
|
10.35% |
5.53% |
22.83% |
16.85% |
4.85% |
-21.75% |
64.16% |
12.56% |
10.98% |
1.73% |
EBIT Growth |
|
11.01% |
6.65% |
26.28% |
17.20% |
6.14% |
-27.16% |
68.73% |
13.93% |
13.69% |
1.98% |
NOPAT Growth |
|
3.57% |
6.81% |
22.31% |
45.55% |
7.21% |
-26.17% |
68.33% |
15.19% |
10.03% |
1.83% |
Net Income Growth |
|
3.57% |
6.81% |
22.31% |
45.55% |
7.21% |
-26.17% |
68.33% |
15.19% |
10.03% |
1.83% |
EPS Growth |
|
3.57% |
6.81% |
19.37% |
41.89% |
7.71% |
-25.93% |
67.67% |
14.71% |
9.88% |
1.58% |
Operating Cash Flow Growth |
|
1.61% |
15.84% |
21.21% |
27.57% |
13.53% |
-2.58% |
31.69% |
10.95% |
2.99% |
12.08% |
Free Cash Flow Firm Growth |
|
-4.26% |
-17.55% |
42.51% |
-85.89% |
996.04% |
10.33% |
-84.47% |
1,894.40% |
-76.86% |
23.01% |
Invested Capital Growth |
|
7.48% |
8.08% |
8.73% |
15.19% |
10.91% |
6.09% |
14.78% |
6.32% |
13.92% |
12.08% |
Revenue Q/Q Growth |
|
1.70% |
0.79% |
3.77% |
13.62% |
-6.33% |
1.25% |
1.39% |
7.10% |
-1.34% |
2.05% |
EBITDA Q/Q Growth |
|
1.20% |
4.12% |
5.46% |
33.92% |
-17.31% |
2.60% |
1.15% |
9.79% |
-3.24% |
4.16% |
EBIT Q/Q Growth |
|
0.99% |
5.09% |
6.10% |
36.99% |
-18.44% |
2.15% |
0.33% |
11.82% |
-3.48% |
4.40% |
NOPAT Q/Q Growth |
|
-0.03% |
4.27% |
1.03% |
11.75% |
2.11% |
-0.15% |
1.70% |
10.89% |
-3.71% |
3.61% |
Net Income Q/Q Growth |
|
-0.03% |
4.27% |
1.03% |
11.75% |
2.11% |
-0.15% |
1.70% |
10.89% |
-3.71% |
3.61% |
EPS Q/Q Growth |
|
-0.03% |
4.27% |
-1.12% |
67.11% |
-22.71% |
-0.33% |
1.82% |
10.54% |
-3.65% |
3.54% |
Operating Cash Flow Q/Q Growth |
|
3.05% |
0.31% |
13.70% |
1.07% |
8.23% |
-1.84% |
-7.69% |
9.89% |
-1.78% |
-8.94% |
Free Cash Flow Firm Q/Q Growth |
|
-23.77% |
2.42% |
28.16% |
138.40% |
-24.24% |
1.80% |
949.18% |
-8.88% |
-42.56% |
668.69% |
Invested Capital Q/Q Growth |
|
1.67% |
1.90% |
1.25% |
1.34% |
2.55% |
2.33% |
1.73% |
4.00% |
4.29% |
1.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.74% |
38.75% |
42.86% |
44.82% |
43.25% |
31.95% |
47.94% |
47.02% |
47.69% |
46.86% |
EBIT Margin |
|
34.36% |
34.72% |
39.48% |
41.42% |
40.45% |
27.82% |
42.91% |
42.59% |
44.26% |
43.60% |
Profit (Net Income) Margin |
|
22.46% |
22.74% |
25.04% |
32.62% |
32.18% |
22.43% |
34.51% |
34.64% |
34.84% |
34.26% |
Tax Burden Percent |
|
65.38% |
65.48% |
63.42% |
78.76% |
79.55% |
80.63% |
80.44% |
81.33% |
78.71% |
78.59% |
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 |
|
34.62% |
34.52% |
36.58% |
21.24% |
20.45% |
19.37% |
19.56% |
18.67% |
21.29% |
21.41% |
Return on Invested Capital (ROIC) |
|
9.96% |
9.87% |
11.14% |
14.46% |
13.73% |
9.36% |
14.25% |
14.88% |
14.86% |
13.39% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.96% |
9.87% |
11.14% |
14.46% |
13.73% |
9.36% |
14.25% |
14.88% |
14.86% |
13.39% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.50% |
0.47% |
0.49% |
0.53% |
0.41% |
0.25% |
0.72% |
1.06% |
0.97% |
0.77% |
Return on Equity (ROE) |
|
10.46% |
10.34% |
11.63% |
14.99% |
14.14% |
9.61% |
14.97% |
15.94% |
15.83% |
14.16% |
Cash Return on Invested Capital (CROIC) |
|
2.76% |
2.11% |
2.77% |
0.35% |
3.39% |
3.45% |
0.48% |
8.76% |
1.84% |
2.00% |
Operating Return on Assets (OROA) |
|
1.53% |
1.57% |
1.91% |
2.15% |
2.10% |
1.39% |
2.24% |
2.18% |
2.18% |
2.12% |
Return on Assets (ROA) |
|
1.00% |
1.03% |
1.21% |
1.70% |
1.67% |
1.12% |
1.80% |
1.77% |
1.72% |
1.67% |
Return on Common Equity (ROCE) |
|
10.46% |
10.34% |
11.63% |
14.99% |
14.14% |
9.61% |
14.97% |
15.94% |
15.83% |
14.16% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.09% |
9.94% |
11.14% |
13.94% |
13.42% |
9.33% |
14.31% |
15.44% |
14.82% |
13.35% |
Net Operating Profit after Tax (NOPAT) |
|
66 |
71 |
86 |
126 |
135 |
100 |
168 |
193 |
212 |
216 |
NOPAT Margin |
|
22.46% |
22.74% |
25.04% |
32.62% |
32.18% |
22.43% |
34.51% |
34.64% |
34.84% |
34.26% |
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% |
SG&A Expenses to Revenue |
|
46.22% |
46.33% |
43.39% |
43.05% |
42.97% |
43.91% |
41.04% |
39.46% |
39.11% |
40.28% |
Operating Expenses to Revenue |
|
63.04% |
61.57% |
58.05% |
57.59% |
57.57% |
58.06% |
58.88% |
55.60% |
54.51% |
54.98% |
Earnings before Interest and Taxes (EBIT) |
|
101 |
108 |
136 |
160 |
170 |
124 |
208 |
237 |
270 |
275 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
114 |
120 |
148 |
173 |
181 |
142 |
233 |
262 |
291 |
296 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.17 |
1.76 |
1.83 |
1.60 |
1.84 |
1.68 |
1.87 |
2.23 |
2.19 |
2.39 |
Price to Tangible Book Value (P/TBV) |
|
1.31 |
1.94 |
2.00 |
1.79 |
2.22 |
2.00 |
2.19 |
2.66 |
2.55 |
2.72 |
Price to Revenue (P/Rev) |
|
2.60 |
4.02 |
4.11 |
3.75 |
4.41 |
4.04 |
4.52 |
5.01 |
5.16 |
6.15 |
Price to Earnings (P/E) |
|
11.57 |
17.70 |
16.40 |
11.51 |
13.69 |
18.02 |
13.10 |
14.47 |
14.81 |
17.94 |
Dividend Yield |
|
2.85% |
1.86% |
1.80% |
2.31% |
2.19% |
2.40% |
2.08% |
1.79% |
1.74% |
1.52% |
Earnings Yield |
|
8.65% |
5.65% |
6.10% |
8.69% |
7.30% |
5.55% |
7.63% |
6.91% |
6.75% |
5.57% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.01 |
0.19 |
0.18 |
0.00 |
0.55 |
0.24 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.01 |
0.46 |
0.48 |
0.00 |
1.37 |
0.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.30 |
0.03 |
1.45 |
0.99 |
0.00 |
2.88 |
1.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.33 |
0.03 |
1.66 |
1.11 |
0.00 |
3.10 |
1.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.41 |
0.04 |
2.06 |
1.38 |
0.00 |
3.94 |
1.91 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.37 |
0.04 |
1.33 |
1.13 |
0.00 |
3.59 |
1.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
17.11 |
0.17 |
5.60 |
40.57 |
0.00 |
31.81 |
12.79 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.05 |
0.05 |
0.04 |
0.03 |
0.03 |
0.03 |
0.07 |
0.07 |
0.06 |
0.05 |
Long-Term Debt to Equity |
|
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.07 |
0.07 |
0.06 |
0.05 |
Financial Leverage |
|
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.05 |
0.07 |
0.07 |
0.06 |
Leverage Ratio |
|
10.49 |
10.03 |
9.60 |
8.83 |
8.46 |
8.58 |
8.31 |
9.00 |
9.22 |
8.49 |
Compound Leverage Factor |
|
10.49 |
10.03 |
9.60 |
8.83 |
8.46 |
8.58 |
8.31 |
9.00 |
9.22 |
8.49 |
Debt to Total Capital |
|
4.72% |
4.37% |
4.06% |
3.06% |
2.70% |
2.55% |
6.84% |
6.46% |
5.87% |
5.05% |
Short-Term Debt to Total Capital |
|
0.07% |
0.07% |
0.11% |
0.18% |
0.11% |
0.10% |
0.00% |
0.02% |
0.22% |
0.00% |
Long-Term Debt to Total Capital |
|
4.65% |
4.30% |
3.95% |
2.88% |
2.60% |
2.45% |
6.84% |
6.43% |
5.65% |
5.05% |
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 |
|
95.28% |
95.63% |
95.94% |
96.94% |
97.30% |
97.45% |
93.16% |
93.54% |
94.13% |
94.95% |
Debt to EBITDA |
|
0.28 |
0.27 |
0.22 |
0.16 |
0.15 |
0.20 |
0.37 |
0.33 |
0.31 |
0.29 |
Net Debt to EBITDA |
|
-13.72 |
-15.10 |
-11.66 |
-8.07 |
-10.16 |
-11.20 |
-8.44 |
-11.77 |
-7.94 |
-11.72 |
Long-Term Debt to EBITDA |
|
0.28 |
0.27 |
0.22 |
0.16 |
0.15 |
0.19 |
0.37 |
0.33 |
0.30 |
0.29 |
Debt to NOPAT |
|
0.49 |
0.46 |
0.38 |
0.23 |
0.21 |
0.28 |
0.51 |
0.45 |
0.42 |
0.40 |
Net Debt to NOPAT |
|
-23.66 |
-25.73 |
-19.96 |
-11.09 |
-13.65 |
-15.96 |
-11.72 |
-15.98 |
-10.87 |
-16.03 |
Long-Term Debt to NOPAT |
|
0.48 |
0.45 |
0.37 |
0.21 |
0.20 |
0.27 |
0.51 |
0.45 |
0.41 |
0.40 |
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) |
|
18 |
15 |
22 |
3.03 |
33 |
37 |
5.70 |
114 |
26 |
32 |
Operating Cash Flow to CapEx |
|
693.94% |
835.63% |
609.48% |
269.96% |
587.56% |
233.05% |
748.35% |
1,143.65% |
1,035.57% |
712.65% |
Free Cash Flow to Firm to Interest Expense |
|
1.49 |
1.02 |
1.03 |
0.07 |
0.61 |
1.79 |
0.50 |
2.46 |
0.13 |
0.12 |
Operating Cash Flow to Interest Expense |
|
6.38 |
6.14 |
5.24 |
3.28 |
2.90 |
7.57 |
17.95 |
4.90 |
1.17 |
0.94 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.46 |
5.41 |
4.38 |
2.06 |
2.41 |
4.32 |
15.55 |
4.47 |
1.06 |
0.81 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
2.37 |
2.45 |
2.65 |
2.50 |
2.20 |
1.90 |
1.83 |
2.04 |
2.19 |
2.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
688 |
744 |
808 |
931 |
1,033 |
1,096 |
1,258 |
1,337 |
1,523 |
1,707 |
Invested Capital Turnover |
|
0.44 |
0.43 |
0.44 |
0.44 |
0.43 |
0.42 |
0.41 |
0.43 |
0.43 |
0.39 |
Increase / (Decrease) in Invested Capital |
|
48 |
56 |
65 |
123 |
102 |
63 |
162 |
79 |
186 |
184 |
Enterprise Value (EV) |
|
-800 |
-568 |
-308 |
52 |
5.67 |
205 |
231 |
-292 |
837 |
414 |
Market Capitalization |
|
765 |
1,251 |
1,417 |
1,448 |
1,847 |
1,794 |
2,196 |
2,794 |
3,146 |
3,882 |
Book Value per Share |
|
$42.03 |
$45.27 |
$24.34 |
$27.56 |
$30.77 |
$32.67 |
$35.97 |
$38.05 |
$43.56 |
$48.94 |
Tangible Book Value per Share |
|
$37.56 |
$40.98 |
$22.29 |
$24.63 |
$25.52 |
$27.51 |
$30.83 |
$31.91 |
$37.51 |
$43.04 |
Total Capital |
|
688 |
744 |
808 |
931 |
1,033 |
1,096 |
1,258 |
1,337 |
1,523 |
1,707 |
Total Debt |
|
32 |
32 |
33 |
28 |
28 |
28 |
86 |
86 |
89 |
86 |
Total Long-Term Debt |
|
32 |
32 |
32 |
27 |
27 |
27 |
86 |
86 |
86 |
86 |
Net Debt |
|
-1,566 |
-1,819 |
-1,726 |
-1,396 |
-1,841 |
-1,589 |
-1,965 |
-3,085 |
-2,309 |
-3,468 |
Capital Expenditures (CapEx) |
|
11 |
11 |
18 |
52 |
27 |
66 |
27 |
20 |
23 |
37 |
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) |
|
32 |
32 |
33 |
28 |
28 |
28 |
86 |
86 |
89 |
86 |
Total Depreciation and Amortization (D&A) |
|
13 |
13 |
12 |
13 |
12 |
18 |
24 |
25 |
21 |
21 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.13 |
$2.27 |
$2.72 |
$3.85 |
$4.13 |
$3.05 |
$5.12 |
$5.89 |
$6.45 |
$6.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
31.06M |
31.73M |
32.63M |
32.61M |
32.70M |
32.75M |
32.63M |
32.89M |
32.94M |
33.23M |
Adjusted Diluted Earnings per Share |
|
$2.09 |
$2.22 |
$2.65 |
$3.76 |
$4.05 |
$3.00 |
$5.03 |
$5.77 |
$6.34 |
$6.44 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
31.06M |
31.73M |
32.63M |
32.61M |
32.70M |
32.75M |
32.63M |
32.89M |
32.94M |
33.23M |
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 |
|
31.06M |
31.73M |
32.63M |
32.61M |
32.70M |
32.75M |
32.63M |
32.89M |
32.94M |
33.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
66 |
71 |
86 |
126 |
135 |
100 |
168 |
193 |
212 |
216 |
Normalized NOPAT Margin |
|
22.46% |
22.74% |
25.04% |
32.62% |
32.18% |
22.43% |
34.51% |
34.64% |
34.84% |
34.26% |
Pre Tax Income Margin |
|
34.36% |
34.72% |
39.48% |
41.42% |
40.45% |
27.82% |
42.91% |
42.59% |
44.26% |
43.60% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.26 |
7.32 |
6.51 |
3.74 |
3.10 |
6.04 |
18.34 |
5.15 |
1.35 |
0.99 |
NOPAT to Interest Expense |
|
5.40 |
4.79 |
4.13 |
2.94 |
2.46 |
4.87 |
14.75 |
4.18 |
1.07 |
0.78 |
EBIT Less CapEx to Interest Expense |
|
7.34 |
6.59 |
5.65 |
2.53 |
2.60 |
2.79 |
15.94 |
4.72 |
1.24 |
0.86 |
NOPAT Less CapEx to Interest Expense |
|
4.48 |
4.06 |
3.27 |
1.73 |
1.97 |
1.62 |
12.35 |
3.76 |
0.95 |
0.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
32.42% |
32.22% |
28.67% |
24.06% |
29.51% |
42.65% |
26.93% |
25.10% |
25.25% |
26.70% |
Augmented Payout Ratio |
|
34.91% |
40.03% |
28.67% |
30.35% |
30.70% |
45.76% |
33.89% |
25.10% |
26.10% |
26.70% |
Quarterly Metrics And Ratios for BFC Capital Trust II PFD TR 7.20%
This table displays calculated financial ratios and metrics derived from BFC Capital Trust II PFD TR 7.20%'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 |
|
25.26% |
30.37% |
31.75% |
18.87% |
-1.01% |
-5.23% |
-3.81% |
-0.04% |
10.02% |
8.46% |
EBITDA Growth |
|
35.54% |
45.06% |
55.35% |
22.25% |
-4.81% |
-12.94% |
-12.88% |
-6.74% |
12.14% |
18.04% |
EBIT Growth |
|
41.55% |
55.75% |
70.09% |
26.64% |
-4.55% |
-13.88% |
-13.63% |
-6.86% |
13.30% |
19.19% |
NOPAT Growth |
|
42.84% |
49.67% |
60.19% |
23.05% |
-7.88% |
-14.34% |
-12.51% |
-7.94% |
15.52% |
15.41% |
Net Income Growth |
|
42.84% |
49.67% |
60.19% |
23.05% |
-7.88% |
-14.34% |
-12.51% |
-7.94% |
15.52% |
15.41% |
EPS Growth |
|
42.24% |
47.83% |
59.26% |
22.39% |
-7.88% |
-14.12% |
-12.79% |
-7.93% |
15.13% |
15.07% |
Operating Cash Flow Growth |
|
50.55% |
76.50% |
9.27% |
6.12% |
2.77% |
-8.97% |
-4.58% |
67.82% |
26.99% |
-59.94% |
Free Cash Flow Firm Growth |
|
104.67% |
81.96% |
-197.82% |
-686.45% |
-2,192.55% |
-514.47% |
129.97% |
-24.05% |
-25.60% |
7.07% |
Invested Capital Growth |
|
4.00% |
6.32% |
27.31% |
11.97% |
13.60% |
13.92% |
-2.21% |
12.03% |
14.69% |
12.08% |
Revenue Q/Q Growth |
|
16.08% |
5.48% |
-0.97% |
-1.96% |
-3.34% |
0.99% |
0.52% |
1.88% |
6.39% |
-0.45% |
EBITDA Q/Q Growth |
|
20.22% |
1.54% |
5.84% |
-5.38% |
-6.40% |
-7.13% |
5.92% |
1.28% |
12.55% |
-2.24% |
EBIT Q/Q Growth |
|
23.69% |
2.64% |
6.00% |
-5.89% |
-6.77% |
-7.39% |
6.30% |
1.49% |
13.41% |
-2.58% |
NOPAT Q/Q Growth |
|
23.81% |
3.20% |
0.71% |
-4.39% |
-7.31% |
-4.03% |
2.86% |
0.61% |
16.31% |
-4.12% |
Net Income Q/Q Growth |
|
23.81% |
3.20% |
0.71% |
-4.39% |
-7.31% |
-4.03% |
2.86% |
0.61% |
16.31% |
-4.12% |
EPS Q/Q Growth |
|
23.13% |
3.03% |
1.18% |
-4.65% |
-7.32% |
-3.95% |
2.74% |
0.67% |
15.89% |
-4.00% |
Operating Cash Flow Q/Q Growth |
|
5.72% |
-20.98% |
47.94% |
-14.14% |
2.39% |
-30.01% |
55.09% |
51.00% |
-22.52% |
-77.92% |
Free Cash Flow Firm Q/Q Growth |
|
147.54% |
-477.25% |
-1,179.71% |
65.73% |
-26.49% |
-10.78% |
162.41% |
-241.86% |
-28.08% |
18.04% |
Invested Capital Q/Q Growth |
|
0.62% |
4.00% |
19.69% |
-10.60% |
2.09% |
4.29% |
2.74% |
2.41% |
4.51% |
1.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.28% |
47.44% |
50.70% |
48.94% |
47.39% |
43.58% |
45.92% |
45.66% |
48.30% |
47.43% |
EBIT Margin |
|
45.47% |
44.25% |
47.36% |
45.46% |
43.85% |
40.21% |
42.52% |
42.36% |
45.15% |
44.19% |
Profit (Net Income) Margin |
|
36.83% |
36.04% |
36.65% |
35.74% |
34.28% |
32.57% |
33.33% |
32.92% |
35.99% |
34.66% |
Tax Burden Percent |
|
81.00% |
81.45% |
77.39% |
78.62% |
78.17% |
81.01% |
78.39% |
77.71% |
79.70% |
78.44% |
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 |
|
19.00% |
18.55% |
22.61% |
21.38% |
21.83% |
18.99% |
21.61% |
22.29% |
20.30% |
21.56% |
Return on Invested Capital (ROIC) |
|
15.20% |
15.48% |
15.27% |
16.36% |
15.43% |
13.89% |
12.72% |
13.10% |
14.20% |
13.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.20% |
15.48% |
15.27% |
16.36% |
15.43% |
13.89% |
12.72% |
13.10% |
14.20% |
13.55% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.17% |
1.10% |
2.33% |
1.18% |
1.09% |
0.91% |
1.76% |
0.83% |
0.87% |
0.78% |
Return on Equity (ROE) |
|
16.37% |
16.58% |
17.60% |
17.53% |
16.52% |
14.80% |
14.48% |
13.93% |
15.07% |
14.33% |
Cash Return on Invested Capital (CROIC) |
|
9.89% |
8.76% |
-9.00% |
5.32% |
3.33% |
1.84% |
15.20% |
1.90% |
-0.36% |
2.00% |
Operating Return on Assets (OROA) |
|
1.99% |
2.26% |
2.26% |
2.30% |
2.21% |
1.98% |
2.06% |
2.07% |
2.20% |
2.15% |
Return on Assets (ROA) |
|
1.61% |
1.84% |
1.75% |
1.80% |
1.72% |
1.60% |
1.61% |
1.61% |
1.75% |
1.69% |
Return on Common Equity (ROCE) |
|
16.37% |
16.58% |
17.60% |
17.53% |
16.52% |
14.80% |
14.48% |
13.93% |
15.07% |
14.33% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.57% |
0.00% |
16.38% |
16.78% |
16.10% |
0.00% |
13.97% |
13.28% |
13.18% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
NOPAT Margin |
|
36.83% |
36.04% |
36.65% |
35.74% |
34.28% |
32.57% |
33.33% |
32.92% |
35.99% |
34.66% |
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 |
|
37.59% |
36.38% |
37.50% |
38.36% |
40.03% |
40.64% |
40.80% |
40.37% |
39.64% |
40.35% |
Operating Expenses to Revenue |
|
52.62% |
53.37% |
51.16% |
52.70% |
54.60% |
59.79% |
54.82% |
55.46% |
52.99% |
56.67% |
Earnings before Interest and Taxes (EBIT) |
|
68 |
70 |
74 |
70 |
65 |
60 |
64 |
65 |
74 |
72 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
74 |
75 |
80 |
75 |
70 |
65 |
69 |
70 |
79 |
77 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.37 |
2.23 |
2.04 |
2.21 |
2.05 |
2.19 |
1.96 |
1.91 |
2.19 |
2.39 |
Price to Tangible Book Value (P/TBV) |
|
2.86 |
2.66 |
2.41 |
2.60 |
2.40 |
2.55 |
2.27 |
2.20 |
2.50 |
2.72 |
Price to Revenue (P/Rev) |
|
5.45 |
5.01 |
4.48 |
4.79 |
4.54 |
5.16 |
4.78 |
4.79 |
5.62 |
6.15 |
Price to Earnings (P/E) |
|
16.30 |
14.47 |
12.43 |
13.19 |
12.71 |
14.81 |
14.05 |
14.40 |
16.64 |
17.94 |
Dividend Yield |
|
1.71% |
1.79% |
1.92% |
1.77% |
1.92% |
1.74% |
1.93% |
1.96% |
1.66% |
1.52% |
Earnings Yield |
|
6.14% |
6.91% |
8.05% |
7.58% |
7.87% |
6.75% |
7.12% |
6.94% |
6.01% |
5.57% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.08 |
0.45 |
0.38 |
0.55 |
0.29 |
0.31 |
0.34 |
0.24 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.20 |
1.04 |
0.89 |
1.37 |
0.75 |
0.81 |
0.93 |
0.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.42 |
2.12 |
1.83 |
2.88 |
1.61 |
1.78 |
2.02 |
1.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.45 |
2.28 |
1.97 |
3.10 |
1.74 |
1.92 |
2.18 |
1.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.56 |
2.87 |
2.49 |
3.94 |
2.21 |
2.44 |
2.75 |
1.91 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.52 |
2.74 |
2.32 |
3.59 |
1.97 |
1.81 |
2.00 |
1.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
8.95 |
12.02 |
31.81 |
1.88 |
17.01 |
0.00 |
12.79 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.08 |
0.07 |
0.22 |
0.07 |
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
Long-Term Debt to Equity |
|
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
Financial Leverage |
|
0.08 |
0.07 |
0.15 |
0.07 |
0.07 |
0.07 |
0.14 |
0.06 |
0.06 |
0.06 |
Leverage Ratio |
|
10.14 |
9.00 |
10.07 |
9.72 |
9.58 |
9.22 |
8.97 |
8.68 |
8.60 |
8.49 |
Compound Leverage Factor |
|
10.14 |
9.00 |
10.07 |
9.72 |
9.58 |
9.22 |
8.97 |
8.68 |
8.60 |
8.49 |
Debt to Total Capital |
|
7.05% |
6.46% |
18.09% |
6.29% |
6.17% |
5.87% |
6.12% |
5.64% |
5.41% |
5.05% |
Short-Term Debt to Total Capital |
|
0.36% |
0.02% |
12.71% |
0.27% |
0.27% |
0.22% |
0.62% |
0.27% |
0.26% |
0.00% |
Long-Term Debt to Total Capital |
|
6.69% |
6.43% |
5.38% |
6.02% |
5.89% |
5.65% |
5.50% |
5.37% |
5.14% |
5.05% |
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 |
|
92.95% |
93.54% |
81.91% |
93.71% |
93.83% |
94.13% |
93.88% |
94.36% |
94.59% |
94.95% |
Debt to EBITDA |
|
0.38 |
0.33 |
1.00 |
0.30 |
0.30 |
0.31 |
0.34 |
0.33 |
0.32 |
0.29 |
Net Debt to EBITDA |
|
-13.60 |
-11.77 |
-8.77 |
-7.64 |
-7.50 |
-7.94 |
-8.66 |
-8.72 |
-10.21 |
-11.72 |
Long-Term Debt to EBITDA |
|
0.36 |
0.33 |
0.30 |
0.28 |
0.29 |
0.30 |
0.31 |
0.31 |
0.30 |
0.29 |
Debt to NOPAT |
|
0.52 |
0.45 |
1.35 |
0.40 |
0.41 |
0.42 |
0.47 |
0.45 |
0.43 |
0.40 |
Net Debt to NOPAT |
|
-18.64 |
-15.98 |
-11.87 |
-10.33 |
-10.21 |
-10.87 |
-11.84 |
-11.97 |
-13.90 |
-16.03 |
Long-Term Debt to NOPAT |
|
0.49 |
0.45 |
0.40 |
0.38 |
0.39 |
0.41 |
0.42 |
0.43 |
0.41 |
0.40 |
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) |
|
5.92 |
-22 |
-286 |
-98 |
-124 |
-137 |
86 |
-121 |
-156 |
-128 |
Operating Cash Flow to CapEx |
|
1,837.21% |
1,003.85% |
872.95% |
1,180.77% |
1,305.86% |
889.25% |
647.00% |
1,663.09% |
1,482.20% |
113.13% |
Free Cash Flow to Firm to Interest Expense |
|
0.45 |
-0.88 |
-7.88 |
-2.18 |
-2.22 |
-2.20 |
1.31 |
-1.77 |
-2.14 |
-1.81 |
Operating Cash Flow to Interest Expense |
|
4.55 |
1.85 |
1.92 |
1.33 |
1.09 |
0.69 |
1.01 |
1.46 |
1.07 |
0.24 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.30 |
1.66 |
1.70 |
1.22 |
1.01 |
0.61 |
0.86 |
1.37 |
1.00 |
0.03 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
1.91 |
2.04 |
2.11 |
2.22 |
2.22 |
2.19 |
2.14 |
2.14 |
2.19 |
2.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,286 |
1,337 |
1,600 |
1,431 |
1,461 |
1,523 |
1,565 |
1,603 |
1,675 |
1,707 |
Invested Capital Turnover |
|
0.41 |
0.43 |
0.42 |
0.46 |
0.45 |
0.43 |
0.38 |
0.40 |
0.39 |
0.39 |
Increase / (Decrease) in Invested Capital |
|
49 |
79 |
343 |
153 |
175 |
186 |
-35 |
172 |
215 |
184 |
Enterprise Value (EV) |
|
-409 |
-292 |
121 |
645 |
550 |
837 |
453 |
489 |
574 |
414 |
Market Capitalization |
|
2,838 |
2,794 |
2,669 |
2,969 |
2,804 |
3,146 |
2,884 |
2,893 |
3,476 |
3,882 |
Book Value per Share |
|
$36.45 |
$38.05 |
$39.86 |
$40.75 |
$41.61 |
$43.56 |
$44.54 |
$45.85 |
$47.99 |
$48.94 |
Tangible Book Value per Share |
|
$30.26 |
$31.91 |
$33.74 |
$34.67 |
$35.54 |
$37.51 |
$38.53 |
$39.87 |
$42.04 |
$43.04 |
Total Capital |
|
1,286 |
1,337 |
1,600 |
1,431 |
1,461 |
1,523 |
1,565 |
1,603 |
1,675 |
1,707 |
Total Debt |
|
91 |
86 |
290 |
90 |
90 |
89 |
96 |
90 |
91 |
86 |
Total Long-Term Debt |
|
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
Net Debt |
|
-3,247 |
-3,085 |
-2,548 |
-2,324 |
-2,254 |
-2,309 |
-2,430 |
-2,404 |
-2,902 |
-3,468 |
Capital Expenditures (CapEx) |
|
3.24 |
4.68 |
7.96 |
5.05 |
4.68 |
4.81 |
10 |
6.02 |
5.24 |
15 |
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) |
|
91 |
86 |
290 |
90 |
90 |
89 |
96 |
90 |
91 |
86 |
Total Depreciation and Amortization (D&A) |
|
5.72 |
5.06 |
5.25 |
5.35 |
5.26 |
5.06 |
5.14 |
5.07 |
5.15 |
5.28 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.69 |
$1.74 |
$1.75 |
$1.67 |
$1.55 |
$1.48 |
$1.53 |
$1.53 |
$1.78 |
$1.71 |
Adjusted Weighted Average Basic Shares Outstanding |
|
32.87M |
32.89M |
32.90M |
32.94M |
32.92M |
32.94M |
32.99M |
33.02M |
33.13M |
33.23M |
Adjusted Diluted Earnings per Share |
|
$1.65 |
$1.70 |
$1.72 |
$1.64 |
$1.52 |
$1.46 |
$1.50 |
$1.51 |
$1.75 |
$1.68 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
32.87M |
32.89M |
32.90M |
32.94M |
32.92M |
32.94M |
32.99M |
33.02M |
33.13M |
33.23M |
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 |
|
32.87M |
32.89M |
32.90M |
32.94M |
32.92M |
32.94M |
32.99M |
33.02M |
33.13M |
33.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
55 |
57 |
58 |
55 |
51 |
49 |
50 |
51 |
59 |
56 |
Normalized NOPAT Margin |
|
36.83% |
36.04% |
36.65% |
35.74% |
34.28% |
32.57% |
33.33% |
32.92% |
35.99% |
34.66% |
Pre Tax Income Margin |
|
45.47% |
44.25% |
47.36% |
45.46% |
43.85% |
40.21% |
42.52% |
42.36% |
45.15% |
44.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.23 |
2.76 |
2.05 |
1.56 |
1.17 |
0.97 |
0.98 |
0.95 |
1.02 |
1.02 |
NOPAT to Interest Expense |
|
4.24 |
2.25 |
1.59 |
1.23 |
0.91 |
0.78 |
0.77 |
0.74 |
0.81 |
0.80 |
EBIT Less CapEx to Interest Expense |
|
4.98 |
2.57 |
1.83 |
1.45 |
1.08 |
0.89 |
0.82 |
0.86 |
0.94 |
0.81 |
NOPAT Less CapEx to Interest Expense |
|
3.99 |
2.06 |
1.37 |
1.11 |
0.83 |
0.71 |
0.61 |
0.65 |
0.74 |
0.59 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
27.02% |
25.10% |
23.23% |
22.78% |
23.85% |
25.25% |
26.63% |
27.71% |
27.15% |
26.70% |
Augmented Payout Ratio |
|
27.01% |
25.10% |
23.23% |
22.78% |
24.68% |
26.10% |
26.63% |
27.71% |
27.15% |
26.70% |
Key Financial Trends
BFC Capital Trust II PFD TR 7.20% (NASDAQ: BANFP) has shown several notable financial trends over the past two years based on the quarterly financial statements available:
- Net Interest Income has generally increased over the last four quarters, reaching $115.9 million in Q4 2024, up from about $106.1 million in Q1 2024 and significantly higher than levels around $100 million in early 2023. This suggests improving core banking profitability.
- Total Revenue exhibited growth from approximately $150 million in late 2022 and early 2023 to $163.7 million in Q3 2024, consolidating around $162.9 million in Q4 2024, indicating solid top-line expansion.
- Net Income has steadily increased quarter-by-quarter during 2024, hitting $56.5 million in Q4 2024 compared to about $50.3 million in Q1 2024, with consistent earnings per share growth (about $1.50 in Q1 to $1.68 in Q4 2024).
- The company’s balance sheet total assets have increased from approximately $12.3 billion in early 2023 to around $13.3 billion by Q3 2024, underpinned by growth in interest-bearing deposits and trading account securities.
- Common equity has increased from about $1.31 billion in Q1 2023 to approximately $1.58 billion in Q3 2024, showcasing capital strength and retained earnings accumulation.
- Net Cash From Operating Activities remains strong, showing positive cash flow (e.g., $17.1 million in Q4 2024 and higher in prior quarters), supporting liquidity and business operations.
- Provision for Credit Losses fluctuates, sometimes showing negative values (which effectively reduces provisions), such as -$1.4 million in Q4 2024, and positive values in other quarters, indicating variable credit risk adjustments.
- Deposits and Money Market Investments Interest Income have increased over time, but Deposits Interest Expense also rose, reflecting a higher cost of funds environment, impacting net interest margin.
- Interest Expense on deposits and long-term debt has increased in recent quarters — for example, Total Interest Expense rose from about $62 million in Q4 2023 to $70.5 million in Q4 2024, putting pressure on net income if not offset by interest income growth.
- Investment securities purchases greatly exceed sales or maturities in certain quarters (e.g., over $182 million purchased vs. $52 million sold in Q4 2024), which may lead to higher investment asset risk or liquidity challenges if not managed carefully.
Summary: BFC Capital Trust II PFD TR 7.20% shows strong growth in revenue, net interest income, and net income throughout 2023 and 2024, supported by asset and equity growth. However, rising interest expenses and volatile credit loss provisions present some areas to monitor. The solid cash flow from operations and steady capital base help maintain a stable financial position amid typical banking sector risks.
08/22/25 04:58 PMAI Generated. May Contain Errors.