Annual Income Statements for Peapack-Gladstone Financial
This table shows Peapack-Gladstone Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Peapack-Gladstone Financial
This table shows Peapack-Gladstone 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 |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
Consolidated Net Income / (Loss) |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
Net Income / (Loss) Continuing Operations |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
Total Pre-Tax Income |
|
28 |
30 |
25 |
18 |
13 |
12 |
12 |
9.56 |
11 |
12 |
Total Revenue |
|
62 |
65 |
62 |
57 |
56 |
54 |
53 |
57 |
57 |
62 |
Net Interest Income / (Expense) |
|
46 |
48 |
44 |
39 |
37 |
37 |
34 |
35 |
38 |
42 |
Total Interest Income |
|
55 |
64 |
70 |
75 |
78 |
80 |
79 |
79 |
83 |
86 |
Loans and Leases Interest Income |
|
51 |
59 |
64 |
68 |
72 |
73 |
73 |
72 |
73 |
73 |
Investment Securities Interest Income |
|
2.87 |
3.87 |
4.48 |
4.91 |
5.18 |
5.20 |
5.14 |
5.17 |
6.11 |
6.99 |
Deposits and Money Market Investments Interest Income |
|
1.16 |
1.26 |
1.54 |
1.45 |
1.46 |
1.62 |
1.52 |
2.42 |
3.98 |
5.72 |
Total Interest Expense |
|
9.49 |
16 |
27 |
36 |
42 |
44 |
45 |
44 |
46 |
44 |
Deposits Interest Expense |
|
8.04 |
14 |
24 |
29 |
34 |
37 |
40 |
42 |
44 |
43 |
Long-Term Debt Interest Expense |
|
1.36 |
1.36 |
1.64 |
1.60 |
1.73 |
1.69 |
1.68 |
1.69 |
1.69 |
1.59 |
Other Interest Expense |
|
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.02 |
0.02 |
0.01 |
Total Non-Interest Income |
|
16 |
17 |
18 |
19 |
19 |
18 |
19 |
22 |
19 |
20 |
Other Service Charges |
|
16 |
16 |
17 |
18 |
19 |
16 |
18 |
21 |
18 |
19 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.11 |
0.68 |
1.10 |
0.64 |
0.12 |
0.84 |
0.35 |
0.42 |
0.85 |
0.61 |
Other Non-Interest Income |
|
0.30 |
0.32 |
0.30 |
0.31 |
0.31 |
0.36 |
0.50 |
0.33 |
0.39 |
0.34 |
Provision for Credit Losses |
|
0.60 |
1.93 |
1.51 |
1.70 |
5.86 |
5.03 |
0.63 |
3.91 |
1.22 |
1.74 |
Total Non-Interest Expense |
|
34 |
33 |
36 |
38 |
37 |
38 |
40 |
43 |
45 |
48 |
Salaries and Employee Benefits |
|
23 |
22 |
25 |
26 |
25 |
24 |
28 |
30 |
31 |
33 |
Net Occupancy & Equipment Expense |
|
4.53 |
4.90 |
4.37 |
4.73 |
5.21 |
5.42 |
5.08 |
5.78 |
5.63 |
6.00 |
Other Operating Expenses |
|
6.37 |
6.03 |
6.61 |
6.61 |
6.94 |
7.88 |
6.48 |
7.47 |
7.97 |
8.95 |
Income Tax Expense |
|
7.62 |
8.93 |
6.60 |
4.96 |
3.85 |
3.02 |
3.78 |
2.03 |
3.16 |
3.00 |
Basic Earnings per Share |
|
$1.11 |
$1.15 |
$1.03 |
$0.73 |
$0.49 |
$0.49 |
$0.49 |
$0.42 |
$0.43 |
$0.53 |
Weighted Average Basic Shares Outstanding |
|
18.07M |
17.83M |
17.84M |
17.93M |
17.86M |
17.75M |
17.71M |
17.75M |
17.62M |
17.60M |
Diluted Earnings per Share |
|
$1.09 |
$1.12 |
$1.01 |
$0.73 |
$0.49 |
$0.48 |
$0.48 |
$0.42 |
$0.43 |
$0.52 |
Weighted Average Diluted Shares Outstanding |
|
18.42M |
17.83M |
18.26M |
18.08M |
18.01M |
17.75M |
17.81M |
17.79M |
17.70M |
17.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
17.92M |
17.83M |
18.02M |
17.89M |
17.82M |
17.75M |
17.77M |
17.68M |
17.59M |
17.60M |
Annual Cash Flow Statements for Peapack-Gladstone Financial
This table details how cash moves in and out of Peapack-Gladstone Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
43 |
-2.40 |
204 |
Net Cash From Operating Activities |
119 |
70 |
71 |
Net Cash From Continuing Operating Activities |
119 |
70 |
71 |
Net Income / (Loss) Continuing Operations |
74 |
49 |
33 |
Consolidated Net Income / (Loss) |
74 |
49 |
33 |
Provision For Loan Losses |
6.35 |
14 |
7.50 |
Depreciation Expense |
3.48 |
3.69 |
3.54 |
Amortization Expense |
4.52 |
2.18 |
1.62 |
Non-Cash Adjustments to Reconcile Net Income |
26 |
3.81 |
-11 |
Changes in Operating Assets and Liabilities, net |
3.81 |
-2.55 |
37 |
Net Cash From Investing Activities |
-356 |
-147 |
-303 |
Net Cash From Continuing Investing Activities |
-356 |
-147 |
-304 |
Purchase of Property, Leasehold Improvements and Equipment |
-3.52 |
-3.28 |
-8.10 |
Purchase of Investment Securities |
-953 |
-899 |
-1,024 |
Sale of Property, Leasehold Improvements and Equipment |
0.28 |
-0.01 |
0.43 |
Sale and/or Maturity of Investments |
600 |
755 |
727 |
Net Cash From Financing Activities |
280 |
75 |
436 |
Net Cash From Continuing Financing Activities |
280 |
75 |
436 |
Net Change in Deposits |
-61 |
69 |
855 |
Issuance of Debt |
0.00 |
0.00 |
0.00 |
Issuance of Preferred Equity |
0.00 |
0.00 |
-4.34 |
Repayment of Debt |
380 |
24 |
-404 |
Repurchase of Common Equity |
-33 |
-12 |
-7.19 |
Payment of Dividends |
-3.65 |
-3.56 |
-3.53 |
Other Financing Activities, Net |
-1.74 |
-2.19 |
-0.02 |
Cash Interest Paid |
33 |
141 |
171 |
Cash Income Taxes Paid |
25 |
18 |
18 |
Quarterly Cash Flow Statements for Peapack-Gladstone Financial
This table details how cash moves in and out of Peapack-Gladstone 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 |
|
-45 |
82 |
61 |
-80 |
16 |
-0.20 |
7.17 |
121 |
177 |
-101 |
Net Cash From Operating Activities |
|
35 |
13 |
39 |
5.03 |
25 |
1.32 |
19 |
0.85 |
25 |
26 |
Net Cash From Continuing Operating Activities |
|
35 |
13 |
39 |
12 |
18 |
1.32 |
19 |
0.85 |
25 |
26 |
Net Income / (Loss) Continuing Operations |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
Consolidated Net Income / (Loss) |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
Provision For Loan Losses |
|
0.60 |
1.93 |
1.51 |
1.70 |
5.86 |
5.03 |
0.63 |
3.91 |
1.22 |
1.74 |
Depreciation Expense |
|
0.86 |
0.92 |
0.88 |
- |
- |
0.97 |
0.97 |
0.89 |
0.84 |
0.85 |
Amortization Expense |
|
1.33 |
0.77 |
0.60 |
- |
- |
0.46 |
0.43 |
0.43 |
0.40 |
0.36 |
Non-Cash Adjustments to Reconcile Net Income |
|
4.10 |
-3.27 |
1.73 |
18 |
-13 |
-3.15 |
-1.22 |
0.28 |
-4.12 |
-6.40 |
Changes in Operating Assets and Liabilities, net |
|
8.38 |
-7.63 |
16 |
-19 |
11 |
-11 |
9.67 |
-12 |
19 |
21 |
Net Cash From Investing Activities |
|
2.37 |
-179 |
-75 |
-75 |
-51 |
53 |
79 |
62 |
-124 |
-321 |
Net Cash From Continuing Investing Activities |
|
2.37 |
-179 |
-75 |
-70 |
-56 |
53 |
79 |
62 |
-124 |
-322 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.65 |
-0.79 |
-0.64 |
-0.74 |
-0.92 |
-0.98 |
-1.11 |
-1.28 |
-1.68 |
-4.03 |
Purchase of Investment Securities |
|
-103 |
-322 |
-261 |
-202 |
-300 |
-137 |
-115 |
-117 |
-309 |
-484 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
0.28 |
-0.01 |
- |
- |
- |
- |
- |
0.13 |
0.29 |
Sale and/or Maturity of Investments |
|
107 |
144 |
187 |
132 |
245 |
191 |
194 |
180 |
186 |
166 |
Net Cash From Financing Activities |
|
-83 |
247 |
97 |
-9.91 |
43 |
-55 |
-91 |
58 |
276 |
193 |
Net Cash From Continuing Financing Activities |
|
-83 |
247 |
97 |
-116 |
148 |
-55 |
-91 |
58 |
276 |
193 |
Net Change in Deposits |
|
-105 |
-94 |
104 |
-110 |
61 |
15 |
203 |
179 |
279 |
194 |
Issuance of Preferred Equity |
|
- |
- |
- |
- |
0.00 |
-0.07 |
- |
- |
- |
-4.34 |
Payment of Dividends |
|
-0.91 |
-0.90 |
-0.88 |
-0.89 |
-0.89 |
-0.89 |
-0.89 |
-0.89 |
-0.88 |
-0.87 |
Other Financing Activities, Net |
|
0.23 |
0.12 |
-2.08 |
-0.59 |
0.23 |
0.25 |
-5.59 |
0.77 |
0.26 |
4.54 |
Cash Interest Paid |
|
7.54 |
16 |
21 |
37 |
39 |
44 |
36 |
45 |
44 |
46 |
Cash Income Taxes Paid |
|
10 |
8.69 |
0.20 |
3.12 |
6.35 |
8.81 |
1.25 |
- |
13 |
3.92 |
Annual Balance Sheets for Peapack-Gladstone Financial
This table presents Peapack-Gladstone 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 |
2022 |
2023 |
2024 |
Total Assets |
6,354 |
6,477 |
7,011 |
Cash and Due from Banks |
5.94 |
5.89 |
8.49 |
Federal Funds Sold |
0.00 |
0.00 |
0.00 |
Interest Bearing Deposits at Other Banks |
184 |
182 |
383 |
Trading Account Securities |
657 |
658 |
899 |
Loans and Leases, Net of Allowance |
5,224 |
-66 |
-73 |
Allowance for Loan and Lease Losses |
61 |
66 |
73 |
Loans Held for Sale |
0.00 |
0.10 |
8.59 |
Premises and Equipment, Net |
24 |
24 |
29 |
Goodwill |
36 |
36 |
36 |
Intangible Assets |
11 |
9.80 |
8.71 |
Other Assets |
211 |
5,626 |
5,711 |
Total Liabilities & Shareholders' Equity |
6,354 |
6,477 |
7,011 |
Total Liabilities |
5,821 |
5,893 |
6,405 |
Non-Interest Bearing Deposits |
1,246 |
958 |
1,113 |
Interest Bearing Deposits |
3,959 |
4,316 |
5,016 |
Short-Term Debt |
380 |
404 |
0.00 |
Long-Term Debt |
133 |
133 |
134 |
Other Long-Term Liabilities |
103 |
82 |
143 |
Total Equity & Noncontrolling Interests |
533 |
584 |
606 |
Total Preferred & Common Equity |
533 |
584 |
606 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
533 |
584 |
606 |
Common Stock |
18 |
18 |
18 |
Retained Earnings |
349 |
394 |
424 |
Treasury Stock |
-98 |
-110 |
-118 |
Accumulated Other Comprehensive Income / (Loss) |
-74 |
-65 |
-66 |
Other Equity Adjustments |
339 |
347 |
348 |
Quarterly Balance Sheets for Peapack-Gladstone Financial
This table presents Peapack-Gladstone 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 |
|
6,087 |
6,480 |
6,480 |
6,522 |
6,409 |
6,505 |
6,794 |
Cash and Due from Banks |
|
5.07 |
6.51 |
4.86 |
7.40 |
5.77 |
5.59 |
8.13 |
Interest Bearing Deposits at Other Banks |
|
103 |
245 |
167 |
180 |
189 |
310 |
485 |
Trading Account Securities |
|
601 |
681 |
664 |
630 |
670 |
710 |
786 |
Loans and Leases, Net of Allowance |
|
5,118 |
5,303 |
5,372 |
5,418 |
5,290 |
-68 |
-71 |
Allowance for Loan and Lease Losses |
|
60 |
62 |
63 |
69 |
66 |
68 |
71 |
Loans Held for Sale |
|
1.33 |
14 |
14 |
0.00 |
6.07 |
8.30 |
0.56 |
Premises and Equipment, Net |
|
24 |
24 |
24 |
24 |
24 |
25 |
26 |
Goodwill |
|
36 |
36 |
36 |
36 |
36 |
36 |
36 |
Intangible Assets |
|
11 |
11 |
10 |
10 |
9.53 |
9.26 |
8.99 |
Other Assets |
|
187 |
160 |
187 |
215 |
177 |
5,466 |
5,515 |
Total Liabilities & Shareholders' Equity |
|
6,087 |
6,480 |
6,480 |
6,522 |
6,409 |
6,505 |
6,794 |
Total Liabilities |
|
5,572 |
5,925 |
5,915 |
5,963 |
5,826 |
5,917 |
6,186 |
Non-Interest Bearing Deposits |
|
1,318 |
1,097 |
1,024 |
947 |
915 |
950 |
1,080 |
Interest Bearing Deposits |
|
3,981 |
4,212 |
4,174 |
4,312 |
4,562 |
4,706 |
4,856 |
Short-Term Debt |
|
32 |
379 |
485 |
471 |
119 |
0.00 |
0.00 |
Long-Term Debt |
|
133 |
133 |
133 |
133 |
133 |
133 |
133 |
Other Long-Term Liabilities |
|
107 |
104 |
98 |
99 |
97 |
127 |
117 |
Total Equity & Noncontrolling Interests |
|
516 |
555 |
565 |
559 |
582 |
588 |
608 |
Total Preferred & Common Equity |
|
516 |
555 |
565 |
559 |
582 |
588 |
608 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
516 |
555 |
565 |
559 |
582 |
588 |
608 |
Common Stock |
|
17 |
18 |
18 |
18 |
18 |
18 |
18 |
Retained Earnings |
|
329 |
366 |
379 |
386 |
402 |
408 |
415 |
Treasury Stock |
|
-93 |
-101 |
-105 |
-108 |
-113 |
-115 |
-118 |
Accumulated Other Comprehensive Income / (Loss) |
|
-75 |
-67 |
-68 |
-82 |
-68 |
-68 |
-55 |
Other Equity Adjustments |
|
337 |
339 |
342 |
345 |
343 |
345 |
347 |
Annual Metrics and Ratios for Peapack-Gladstone Financial
This table displays calculated financial ratios and metrics derived from Peapack-Gladstone Financial's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
15.31% |
-5.29% |
-0.67% |
EBITDA Growth |
23.60% |
-33.70% |
-31.50% |
EBIT Growth |
31.78% |
-34.26% |
-33.19% |
NOPAT Growth |
31.13% |
-34.20% |
-32.48% |
Net Income Growth |
31.13% |
-34.20% |
-32.48% |
EPS Growth |
36.52% |
-32.25% |
-31.73% |
Operating Cash Flow Growth |
57.56% |
-41.06% |
1.46% |
Free Cash Flow Firm Growth |
-387.99% |
90.96% |
1,668.43% |
Invested Capital Growth |
53.96% |
7.20% |
-34.03% |
Revenue Q/Q Growth |
3.71% |
-4.41% |
3.43% |
EBITDA Q/Q Growth |
7.65% |
-19.88% |
0.79% |
EBIT Q/Q Growth |
9.39% |
-21.00% |
1.39% |
NOPAT Q/Q Growth |
8.35% |
-19.69% |
1.98% |
Net Income Q/Q Growth |
8.35% |
-19.69% |
1.98% |
EPS Q/Q Growth |
9.29% |
-19.10% |
2.21% |
Operating Cash Flow Q/Q Growth |
5.61% |
-14.61% |
54.70% |
Free Cash Flow Firm Q/Q Growth |
-361.18% |
93.73% |
-8.73% |
Invested Capital Q/Q Growth |
53.57% |
-3.61% |
-0.23% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
45.50% |
31.85% |
21.96% |
EBIT Margin |
42.20% |
29.30% |
19.70% |
Profit (Net Income) Margin |
30.62% |
21.27% |
14.46% |
Tax Burden Percent |
72.55% |
72.61% |
73.38% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
27.45% |
27.39% |
26.62% |
Return on Invested Capital (ROIC) |
8.61% |
4.51% |
3.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
8.61% |
4.51% |
3.55% |
Return on Net Nonoperating Assets (RNNOA) |
5.15% |
4.24% |
2.00% |
Return on Equity (ROE) |
13.76% |
8.75% |
5.55% |
Cash Return on Invested Capital (CROIC) |
-33.88% |
-2.44% |
44.55% |
Operating Return on Assets (OROA) |
1.65% |
1.05% |
0.67% |
Return on Assets (ROA) |
1.19% |
0.76% |
0.49% |
Return on Common Equity (ROCE) |
13.76% |
8.75% |
5.55% |
Return on Equity Simple (ROE_SIMPLE) |
13.93% |
8.37% |
5.44% |
Net Operating Profit after Tax (NOPAT) |
74 |
49 |
33 |
NOPAT Margin |
30.62% |
21.27% |
14.46% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
44.62% |
52.36% |
63.48% |
Operating Expenses to Revenue |
55.18% |
64.57% |
77.01% |
Earnings before Interest and Taxes (EBIT) |
102 |
67 |
45 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
110 |
73 |
50 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.23 |
0.90 |
0.93 |
Price to Tangible Book Value (P/TBV) |
1.35 |
0.98 |
1.00 |
Price to Revenue (P/Rev) |
2.71 |
2.29 |
2.47 |
Price to Earnings (P/E) |
8.84 |
10.78 |
17.06 |
Dividend Yield |
0.55% |
0.68% |
0.63% |
Earnings Yield |
11.31% |
9.28% |
5.86% |
Enterprise Value to Invested Capital (EV/IC) |
0.94 |
0.78 |
0.41 |
Enterprise Value to Revenue (EV/Rev) |
4.04 |
3.81 |
1.34 |
Enterprise Value to EBITDA (EV/EBITDA) |
8.87 |
11.98 |
6.09 |
Enterprise Value to EBIT (EV/EBIT) |
9.56 |
13.02 |
6.78 |
Enterprise Value to NOPAT (EV/NOPAT) |
13.18 |
17.93 |
9.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
8.23 |
12.50 |
4.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.74 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.96 |
0.92 |
0.22 |
Long-Term Debt to Equity |
0.25 |
0.23 |
0.22 |
Financial Leverage |
0.60 |
0.94 |
0.56 |
Leverage Ratio |
11.52 |
11.49 |
11.34 |
Compound Leverage Factor |
11.52 |
11.49 |
11.34 |
Debt to Total Capital |
49.02% |
47.92% |
18.06% |
Short-Term Debt to Total Capital |
36.30% |
36.03% |
0.00% |
Long-Term Debt to Total Capital |
12.72% |
11.89% |
18.06% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
50.98% |
52.08% |
81.94% |
Debt to EBITDA |
4.64 |
7.34 |
2.67 |
Net Debt to EBITDA |
2.92 |
4.78 |
-5.15 |
Long-Term Debt to EBITDA |
1.21 |
1.82 |
2.67 |
Debt to NOPAT |
6.90 |
10.99 |
4.05 |
Net Debt to NOPAT |
4.34 |
7.15 |
-7.82 |
Long-Term Debt to NOPAT |
1.79 |
2.73 |
4.05 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-292 |
-26 |
414 |
Operating Cash Flow to CapEx |
3,669.78% |
2,135.93% |
927.15% |
Free Cash Flow to Firm to Interest Expense |
-8.16 |
-0.18 |
2.32 |
Operating Cash Flow to Interest Expense |
3.32 |
0.47 |
0.40 |
Operating Cash Flow Less CapEx to Interest Expense |
3.23 |
0.45 |
0.35 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
10.35 |
9.57 |
8.60 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,045 |
1,121 |
739 |
Invested Capital Turnover |
0.28 |
0.21 |
0.25 |
Increase / (Decrease) in Invested Capital |
366 |
75 |
-381 |
Enterprise Value (EV) |
979 |
876 |
305 |
Market Capitalization |
656 |
527 |
563 |
Book Value per Share |
$29.74 |
$32.76 |
$34.45 |
Tangible Book Value per Share |
$27.10 |
$30.17 |
$31.90 |
Total Capital |
1,045 |
1,121 |
739 |
Total Debt |
513 |
537 |
134 |
Total Long-Term Debt |
133 |
133 |
134 |
Net Debt |
322 |
349 |
-258 |
Capital Expenditures (CapEx) |
3.24 |
3.28 |
7.67 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
513 |
537 |
134 |
Total Depreciation and Amortization (D&A) |
8.00 |
5.87 |
5.16 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$4.09 |
$2.74 |
$1.87 |
Adjusted Weighted Average Basic Shares Outstanding |
17.83M |
17.75M |
17.60M |
Adjusted Diluted Earnings per Share |
$4.00 |
$2.71 |
$1.85 |
Adjusted Weighted Average Diluted Shares Outstanding |
17.83M |
17.75M |
17.60M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
17.83M |
17.75M |
17.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
74 |
49 |
33 |
Normalized NOPAT Margin |
30.62% |
21.27% |
14.46% |
Pre Tax Income Margin |
42.20% |
29.30% |
19.70% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.86 |
0.45 |
0.25 |
NOPAT to Interest Expense |
2.07 |
0.33 |
0.18 |
EBIT Less CapEx to Interest Expense |
2.77 |
0.43 |
0.21 |
NOPAT Less CapEx to Interest Expense |
1.98 |
0.31 |
0.14 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
4.91% |
7.28% |
10.70% |
Augmented Payout Ratio |
48.98% |
32.86% |
32.49% |
Quarterly Metrics and Ratios for Peapack-Gladstone Financial
This table displays calculated financial ratios and metrics derived from Peapack-Gladstone 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 |
|
16.83% |
15.44% |
14.17% |
-6.36% |
-9.75% |
-16.32% |
-14.44% |
-1.56% |
1.34% |
13.95% |
EBITDA Growth |
|
36.26% |
33.55% |
31.59% |
-37.82% |
-57.91% |
-58.16% |
-47.75% |
-39.93% |
-4.93% |
3.00% |
EBIT Growth |
|
44.47% |
42.41% |
40.23% |
-33.65% |
-54.59% |
-60.61% |
-50.27% |
-47.21% |
-14.71% |
5.29% |
NOPAT Growth |
|
42.02% |
38.53% |
36.56% |
-34.60% |
-56.50% |
-58.21% |
-52.98% |
-42.72% |
-13.34% |
7.45% |
Net Income Growth |
|
42.02% |
38.53% |
36.56% |
-34.60% |
-56.50% |
-58.21% |
-52.98% |
-42.72% |
-13.34% |
7.45% |
EPS Growth |
|
47.30% |
43.59% |
42.25% |
-32.41% |
-55.05% |
-57.14% |
-52.48% |
-42.47% |
-12.24% |
8.33% |
Operating Cash Flow Growth |
|
143.65% |
90.17% |
26.13% |
-87.20% |
-30.09% |
-90.11% |
-51.00% |
-83.05% |
-0.22% |
1,910.49% |
Free Cash Flow Firm Growth |
|
288.29% |
-679.45% |
-320.35% |
-525.60% |
-845.57% |
80.72% |
188.92% |
190.74% |
190.71% |
685.84% |
Invested Capital Growth |
|
-5.99% |
53.96% |
37.07% |
81.20% |
70.79% |
7.20% |
-21.71% |
-39.02% |
-36.26% |
-34.03% |
Revenue Q/Q Growth |
|
0.83% |
4.76% |
-4.34% |
-7.32% |
-2.83% |
-2.87% |
-2.19% |
6.63% |
0.04% |
9.21% |
EBITDA Q/Q Growth |
|
2.78% |
4.23% |
-15.31% |
-31.47% |
-30.42% |
3.60% |
5.78% |
-21.22% |
10.13% |
12.24% |
EBIT Q/Q Growth |
|
1.67% |
6.35% |
-15.45% |
-27.42% |
-30.42% |
-7.75% |
6.75% |
-22.95% |
12.41% |
13.88% |
NOPAT Q/Q Growth |
|
0.13% |
2.25% |
-10.81% |
-28.38% |
-33.40% |
-1.78% |
0.37% |
-12.76% |
0.76% |
21.79% |
Net Income Q/Q Growth |
|
0.13% |
2.25% |
-10.81% |
-28.38% |
-33.40% |
-1.78% |
0.37% |
-12.76% |
0.76% |
21.79% |
EPS Q/Q Growth |
|
0.93% |
2.75% |
-9.82% |
-27.72% |
-32.88% |
-2.04% |
0.00% |
-12.50% |
2.38% |
20.93% |
Operating Cash Flow Q/Q Growth |
|
-9.92% |
-62.39% |
192.99% |
-87.11% |
392.02% |
-94.68% |
1,352.05% |
-95.54% |
2,797.18% |
7.19% |
Free Cash Flow Firm Q/Q Growth |
|
-47.78% |
-644.90% |
21.88% |
-91.45% |
8.52% |
85.91% |
460.32% |
95.37% |
-8.55% |
-9.00% |
Invested Capital Q/Q Growth |
|
4.23% |
53.57% |
2.04% |
10.94% |
-1.76% |
-3.61% |
-25.48% |
-13.59% |
2.68% |
-0.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
48.35% |
48.11% |
42.59% |
31.49% |
22.55% |
24.05% |
26.01% |
19.22% |
21.16% |
21.74% |
EBIT Margin |
|
44.82% |
45.50% |
40.22% |
31.49% |
22.55% |
21.42% |
23.38% |
16.89% |
18.98% |
19.79% |
Profit (Net Income) Margin |
|
32.51% |
31.73% |
29.59% |
22.86% |
15.67% |
15.85% |
16.26% |
13.30% |
13.40% |
14.94% |
Tax Burden Percent |
|
72.53% |
69.74% |
73.57% |
72.59% |
69.48% |
73.98% |
69.56% |
78.77% |
70.60% |
75.50% |
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 |
|
27.47% |
30.26% |
26.43% |
27.41% |
30.52% |
26.02% |
30.44% |
21.23% |
29.40% |
24.50% |
Return on Invested Capital (ROIC) |
|
10.82% |
8.92% |
8.02% |
6.13% |
4.08% |
3.36% |
3.77% |
3.07% |
3.10% |
3.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.82% |
8.92% |
8.02% |
6.13% |
4.08% |
3.36% |
3.77% |
3.07% |
3.10% |
3.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.54% |
5.33% |
5.71% |
4.24% |
2.92% |
3.16% |
2.54% |
2.00% |
1.96% |
2.07% |
Return on Equity (ROE) |
|
14.36% |
14.26% |
13.73% |
10.38% |
7.01% |
6.52% |
6.31% |
5.07% |
5.07% |
5.73% |
Cash Return on Invested Capital (CROIC) |
|
15.92% |
-33.88% |
-22.70% |
-49.89% |
-45.68% |
-2.44% |
28.47% |
52.00% |
47.69% |
44.55% |
Operating Return on Assets (OROA) |
|
1.70% |
1.78% |
1.58% |
1.23% |
0.86% |
0.77% |
0.80% |
0.57% |
0.63% |
0.67% |
Return on Assets (ROA) |
|
1.23% |
1.24% |
1.16% |
0.89% |
0.60% |
0.57% |
0.56% |
0.45% |
0.44% |
0.51% |
Return on Common Equity (ROCE) |
|
14.36% |
14.26% |
13.73% |
10.38% |
7.01% |
6.52% |
6.31% |
5.07% |
5.07% |
5.73% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.29% |
0.00% |
14.26% |
12.78% |
10.88% |
0.00% |
6.72% |
5.70% |
5.32% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
NOPAT Margin |
|
32.51% |
31.73% |
29.59% |
22.86% |
15.67% |
15.85% |
16.26% |
13.30% |
13.40% |
14.94% |
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 |
|
43.92% |
42.23% |
46.68% |
54.06% |
54.55% |
54.80% |
63.22% |
63.01% |
64.79% |
62.92% |
Operating Expenses to Revenue |
|
54.21% |
51.52% |
57.34% |
65.56% |
66.97% |
69.32% |
75.44% |
76.20% |
78.86% |
77.40% |
Earnings before Interest and Taxes (EBIT) |
|
28 |
30 |
25 |
18 |
13 |
12 |
12 |
9.56 |
11 |
12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
30 |
31 |
26 |
18 |
13 |
13 |
14 |
11 |
12 |
13 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.17 |
1.23 |
0.94 |
0.86 |
0.81 |
0.90 |
0.74 |
0.68 |
0.80 |
0.93 |
Price to Tangible Book Value (P/TBV) |
|
1.29 |
1.35 |
1.03 |
0.93 |
0.89 |
0.98 |
0.80 |
0.74 |
0.86 |
1.00 |
Price to Revenue (P/Rev) |
|
2.58 |
2.71 |
2.09 |
1.96 |
1.89 |
2.29 |
1.95 |
1.83 |
2.19 |
2.47 |
Price to Earnings (P/E) |
|
8.81 |
8.84 |
6.59 |
6.69 |
7.47 |
10.78 |
10.99 |
11.98 |
14.96 |
17.06 |
Dividend Yield |
|
0.60% |
0.55% |
0.68% |
0.75% |
0.79% |
0.68% |
0.83% |
0.88% |
0.73% |
0.63% |
Earnings Yield |
|
11.36% |
11.31% |
15.17% |
14.94% |
13.38% |
9.28% |
9.10% |
8.34% |
6.68% |
5.86% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
0.94 |
0.73 |
0.79 |
0.75 |
0.78 |
0.58 |
0.30 |
0.17 |
0.41 |
Enterprise Value to Revenue (EV/Rev) |
|
2.82 |
4.04 |
3.13 |
3.78 |
3.62 |
3.81 |
2.21 |
1.00 |
0.57 |
1.34 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.44 |
8.87 |
6.71 |
9.27 |
9.53 |
11.98 |
8.06 |
4.75 |
2.51 |
6.09 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.06 |
9.56 |
7.14 |
9.27 |
10.22 |
13.02 |
8.92 |
4.75 |
2.81 |
6.78 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.64 |
13.18 |
9.88 |
12.88 |
14.31 |
17.93 |
12.48 |
6.54 |
3.86 |
9.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.87 |
8.23 |
6.16 |
10.03 |
10.61 |
12.50 |
9.73 |
4.77 |
2.71 |
4.29 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.80 |
0.44 |
0.27 |
0.74 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.32 |
0.96 |
0.92 |
1.09 |
1.08 |
0.92 |
0.43 |
0.23 |
0.22 |
0.22 |
Long-Term Debt to Equity |
|
0.26 |
0.25 |
0.24 |
0.24 |
0.24 |
0.23 |
0.23 |
0.23 |
0.22 |
0.22 |
Financial Leverage |
|
0.33 |
0.60 |
0.71 |
0.69 |
0.72 |
0.94 |
0.67 |
0.65 |
0.63 |
0.56 |
Leverage Ratio |
|
11.65 |
11.52 |
11.81 |
11.64 |
11.73 |
11.49 |
11.33 |
11.26 |
11.41 |
11.34 |
Compound Leverage Factor |
|
11.65 |
11.52 |
11.81 |
11.64 |
11.73 |
11.49 |
11.33 |
11.26 |
11.41 |
11.34 |
Debt to Total Capital |
|
24.28% |
49.02% |
47.98% |
52.26% |
51.93% |
47.92% |
30.27% |
18.49% |
18.01% |
18.06% |
Short-Term Debt to Total Capital |
|
4.75% |
36.30% |
35.51% |
41.01% |
40.47% |
36.03% |
14.31% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
19.52% |
12.72% |
12.47% |
11.25% |
11.46% |
11.89% |
15.97% |
18.49% |
18.01% |
18.06% |
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 |
|
75.72% |
50.98% |
52.02% |
47.74% |
48.07% |
52.08% |
69.73% |
81.51% |
81.99% |
81.94% |
Debt to EBITDA |
|
1.61 |
4.64 |
4.39 |
6.17 |
6.61 |
7.34 |
4.18 |
2.89 |
2.69 |
2.67 |
Net Debt to EBITDA |
|
0.56 |
2.92 |
2.23 |
4.45 |
4.56 |
4.78 |
0.96 |
-3.95 |
-7.22 |
-5.15 |
Long-Term Debt to EBITDA |
|
1.30 |
1.21 |
1.14 |
1.33 |
1.46 |
1.82 |
2.20 |
2.89 |
2.69 |
2.67 |
Debt to NOPAT |
|
2.41 |
6.90 |
6.47 |
8.57 |
9.93 |
10.99 |
6.46 |
3.98 |
4.13 |
4.05 |
Net Debt to NOPAT |
|
0.83 |
4.34 |
3.29 |
6.19 |
6.84 |
7.15 |
1.48 |
-5.44 |
-11.10 |
-7.82 |
Long-Term Debt to NOPAT |
|
1.94 |
1.79 |
1.68 |
1.84 |
2.19 |
2.73 |
3.41 |
3.98 |
4.13 |
4.05 |
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) |
|
63 |
-346 |
-270 |
-517 |
-473 |
-67 |
240 |
469 |
429 |
391 |
Operating Cash Flow to CapEx |
|
2,149.94% |
2,609.80% |
6,008.78% |
684.08% |
2,691.95% |
134.56% |
1,726.20% |
66.41% |
1,591.49% |
706.68% |
Free Cash Flow to Firm to Interest Expense |
|
6.69 |
-21.40 |
-10.19 |
-14.40 |
-11.27 |
-1.53 |
5.36 |
10.62 |
9.43 |
8.83 |
Operating Cash Flow to Interest Expense |
|
3.73 |
0.82 |
1.47 |
0.14 |
0.59 |
0.03 |
0.43 |
0.02 |
0.54 |
0.60 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.56 |
0.79 |
1.45 |
0.12 |
0.57 |
0.01 |
0.40 |
-0.01 |
0.51 |
0.51 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
9.97 |
10.35 |
10.71 |
10.57 |
10.06 |
9.57 |
9.14 |
9.02 |
8.88 |
8.60 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
681 |
1,045 |
1,067 |
1,184 |
1,163 |
1,121 |
835 |
722 |
741 |
739 |
Invested Capital Turnover |
|
0.33 |
0.28 |
0.27 |
0.27 |
0.26 |
0.21 |
0.23 |
0.23 |
0.23 |
0.25 |
Increase / (Decrease) in Invested Capital |
|
-43 |
366 |
289 |
530 |
482 |
75 |
-232 |
-462 |
-422 |
-381 |
Enterprise Value (EV) |
|
660 |
979 |
782 |
930 |
870 |
876 |
488 |
219 |
125 |
305 |
Market Capitalization |
|
603 |
656 |
522 |
483 |
455 |
527 |
430 |
402 |
484 |
563 |
Book Value per Share |
|
$28.34 |
$29.74 |
$31.13 |
$31.36 |
$31.25 |
$32.76 |
$32.81 |
$33.11 |
$34.37 |
$34.45 |
Tangible Book Value per Share |
|
$25.72 |
$27.10 |
$28.50 |
$28.78 |
$28.66 |
$30.17 |
$30.23 |
$30.56 |
$31.81 |
$31.90 |
Total Capital |
|
681 |
1,045 |
1,067 |
1,184 |
1,163 |
1,121 |
835 |
722 |
741 |
739 |
Total Debt |
|
165 |
513 |
512 |
618 |
604 |
537 |
253 |
133 |
133 |
134 |
Total Long-Term Debt |
|
133 |
133 |
133 |
133 |
133 |
133 |
133 |
133 |
133 |
134 |
Net Debt |
|
57 |
322 |
261 |
447 |
416 |
349 |
58 |
-182 |
-359 |
-258 |
Capital Expenditures (CapEx) |
|
1.65 |
0.51 |
0.65 |
0.74 |
0.92 |
0.98 |
1.11 |
1.28 |
1.55 |
3.74 |
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) |
|
165 |
513 |
512 |
618 |
604 |
537 |
253 |
133 |
133 |
134 |
Total Depreciation and Amortization (D&A) |
|
2.19 |
1.69 |
1.47 |
0.00 |
0.00 |
1.43 |
1.40 |
1.32 |
1.23 |
1.21 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.11 |
$1.15 |
$1.03 |
$0.73 |
$0.49 |
$0.49 |
$0.49 |
$0.42 |
$0.43 |
$0.53 |
Adjusted Weighted Average Basic Shares Outstanding |
|
18.07M |
17.83M |
17.84M |
17.93M |
17.86M |
17.75M |
17.71M |
17.75M |
17.62M |
17.60M |
Adjusted Diluted Earnings per Share |
|
$1.09 |
$1.12 |
$1.01 |
$0.73 |
$0.49 |
$0.48 |
$0.48 |
$0.42 |
$0.43 |
$0.52 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
18.42M |
17.83M |
18.26M |
18.08M |
18.01M |
17.75M |
17.81M |
17.79M |
17.70M |
17.60M |
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 |
|
17.92M |
17.83M |
18.02M |
17.89M |
17.82M |
17.75M |
17.77M |
17.68M |
17.59M |
17.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
21 |
18 |
13 |
8.76 |
8.60 |
8.63 |
7.53 |
7.59 |
9.24 |
Normalized NOPAT Margin |
|
32.51% |
31.73% |
29.59% |
22.86% |
15.67% |
15.85% |
16.26% |
13.30% |
13.40% |
14.94% |
Pre Tax Income Margin |
|
44.82% |
45.50% |
40.22% |
31.49% |
22.55% |
21.42% |
23.38% |
16.89% |
18.98% |
19.79% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.92 |
1.83 |
0.94 |
0.50 |
0.30 |
0.27 |
0.28 |
0.22 |
0.24 |
0.28 |
NOPAT to Interest Expense |
|
2.12 |
1.27 |
0.69 |
0.37 |
0.21 |
0.20 |
0.19 |
0.17 |
0.17 |
0.21 |
EBIT Less CapEx to Interest Expense |
|
2.75 |
1.79 |
0.92 |
0.48 |
0.28 |
0.24 |
0.25 |
0.19 |
0.20 |
0.19 |
NOPAT Less CapEx to Interest Expense |
|
1.95 |
1.24 |
0.67 |
0.35 |
0.19 |
0.18 |
0.17 |
0.14 |
0.13 |
0.12 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.37% |
4.91% |
4.56% |
4.96% |
5.86% |
7.28% |
9.10% |
10.62% |
10.97% |
10.70% |
Augmented Payout Ratio |
|
58.99% |
48.98% |
35.38% |
36.35% |
31.45% |
32.86% |
39.94% |
39.04% |
39.72% |
32.49% |