Annual Income Statements for OFG Bancorp
This table shows OFG Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for OFG Bancorp
This table shows OFG Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
Consolidated Net Income / (Loss) |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
Net Income / (Loss) Continuing Operations |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
Total Pre-Tax Income |
|
63 |
68 |
65 |
66 |
66 |
68 |
68 |
71 |
62 |
53 |
59 |
Total Revenue |
|
157 |
169 |
165 |
170 |
172 |
182 |
174 |
180 |
175 |
183 |
179 |
Net Interest Income / (Expense) |
|
127 |
135 |
136 |
140 |
142 |
144 |
144 |
147 |
148 |
149 |
149 |
Total Interest Income |
|
135 |
146 |
149 |
158 |
166 |
176 |
183 |
188 |
189 |
190 |
189 |
Loans and Leases Interest Income |
|
116 |
125 |
128 |
136 |
142 |
149 |
150 |
154 |
154 |
155 |
153 |
Investment Securities Interest Income |
|
18 |
21 |
21 |
22 |
24 |
27 |
34 |
33 |
35 |
35 |
36 |
Total Interest Expense |
|
8.17 |
10 |
13 |
18 |
24 |
33 |
39 |
40 |
41 |
41 |
40 |
Deposits Interest Expense |
|
7.99 |
10 |
12 |
16 |
21 |
27 |
37 |
38 |
38 |
37 |
36 |
Long-Term Debt Interest Expense |
|
0.18 |
0.18 |
0.59 |
2.43 |
2.37 |
3.35 |
2.53 |
2.52 |
2.81 |
3.15 |
3.15 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
0.00 |
- |
- |
- |
0.73 |
- |
- |
- |
0.00 |
- |
0.71 |
Total Non-Interest Income |
|
31 |
33 |
29 |
30 |
31 |
39 |
30 |
32 |
27 |
34 |
30 |
Other Service Charges |
|
22 |
25 |
22 |
23 |
23 |
29 |
22 |
24 |
18 |
23 |
21 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
0.00 |
-1.15 |
0.00 |
- |
-0.01 |
0.00 |
0.00 |
- |
0.00 |
Other Non-Interest Income |
|
8.17 |
8.34 |
7.12 |
8.19 |
7.69 |
9.99 |
8.11 |
8.44 |
8.45 |
11 |
8.46 |
Provision for Credit Losses |
|
7.12 |
8.76 |
9.45 |
15 |
16 |
20 |
15 |
16 |
21 |
30 |
26 |
Total Non-Interest Expense |
|
87 |
92 |
90 |
89 |
90 |
94 |
91 |
93 |
92 |
100 |
93 |
Salaries and Employee Benefits |
|
35 |
38 |
38 |
38 |
38 |
41 |
40 |
38 |
38 |
43 |
40 |
Net Occupancy & Equipment Expense |
|
18 |
20 |
21 |
22 |
22 |
22 |
21 |
21 |
22 |
23 |
21 |
Marketing Expense |
|
1.93 |
2.43 |
2.04 |
2.06 |
2.21 |
2.44 |
2.38 |
2.45 |
2.47 |
2.42 |
2.62 |
Other Operating Expenses |
|
32 |
31 |
29 |
27 |
28 |
28 |
28 |
31 |
29 |
32 |
30 |
Income Tax Expense |
|
21 |
22 |
19 |
22 |
21 |
22 |
18 |
20 |
15 |
2.44 |
14 |
Basic Earnings per Share |
|
$0.88 |
$0.97 |
$0.97 |
$0.93 |
$0.95 |
$1.00 |
$1.06 |
$1.09 |
$1.01 |
$1.09 |
$1.01 |
Weighted Average Basic Shares Outstanding |
|
47.56M |
47.60M |
47.53M |
47.13M |
47.06M |
47.08M |
47.00M |
46.56M |
45.90M |
45.39M |
44.91M |
Diluted Earnings per Share |
|
$0.87 |
$0.97 |
$0.96 |
$0.93 |
$0.95 |
$0.99 |
$1.05 |
$1.08 |
$1.00 |
$1.10 |
$1.00 |
Weighted Average Diluted Shares Outstanding |
|
47.93M |
48.44M |
47.94M |
47.49M |
47.39M |
47.55M |
47.34M |
47.13M |
46.85M |
46.90M |
45.51M |
Weighted Average Basic & Diluted Shares Outstanding |
|
47.56M |
47.60M |
47.53M |
47.13M |
47.06M |
47.08M |
47.00M |
46.56M |
45.90M |
45.39M |
44.91M |
Cash Dividends to Common per Share |
|
$0.20 |
$0.20 |
$0.22 |
$0.22 |
$0.22 |
$0.22 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.30 |
Annual Cash Flow Statements for OFG Bancorp
This table details how cash moves in and out of OFG Bancorp'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 |
|
-48 |
-37 |
-26 |
-25 |
-38 |
403 |
1,303 |
-132 |
-1,473 |
198 |
-157 |
Net Cash From Operating Activities |
|
175 |
97 |
79 |
151 |
133 |
110 |
35 |
100 |
164 |
296 |
253 |
Net Cash From Continuing Operating Activities |
|
175 |
97 |
79 |
152 |
133 |
110 |
35 |
100 |
164 |
296 |
253 |
Net Income / (Loss) Continuing Operations |
|
85 |
-2.50 |
59 |
53 |
84 |
54 |
74 |
146 |
166 |
182 |
198 |
Consolidated Net Income / (Loss) |
|
85 |
-2.50 |
59 |
53 |
84 |
54 |
74 |
146 |
166 |
182 |
198 |
Provision For Loan Losses |
|
61 |
162 |
65 |
113 |
- |
97 |
93 |
0.22 |
24 |
61 |
82 |
Depreciation Expense |
|
10 |
11 |
9.42 |
8.99 |
8.90 |
8.51 |
13 |
14 |
16 |
20 |
21 |
Amortization Expense |
|
25 |
21 |
14 |
-2.86 |
12 |
11 |
2.37 |
2.72 |
5.56 |
3.79 |
1.86 |
Non-Cash Adjustments to Reconcile Net Income |
|
19 |
-67 |
-65 |
-32 |
7.88 |
-41 |
-88 |
-80 |
-43 |
28 |
-15 |
Changes in Operating Assets and Liabilities, net |
|
-25 |
-28 |
-4.11 |
12 |
20 |
-19 |
-59 |
16 |
-4.21 |
0.71 |
-35 |
Net Cash From Investing Activities |
|
494 |
153 |
568 |
187 |
-489 |
842 |
758 |
-183 |
-1,513 |
-1,405 |
-336 |
Net Cash From Continuing Investing Activities |
|
560 |
153 |
568 |
187 |
-489 |
842 |
758 |
-183 |
-1,513 |
-1,405 |
-336 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.92 |
-5.28 |
-5.30 |
-6.47 |
-11 |
-13 |
-15 |
-23 |
-31 |
-18 |
-21 |
Purchase of Investment Securities |
|
-1,212 |
-1,304 |
-995 |
-1,016 |
-1,701 |
-1,219 |
-1,656 |
-2,454 |
-4,353 |
-4,707 |
-4,400 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.03 |
0.00 |
123 |
0.57 |
1.67 |
2.23 |
0.05 |
0.57 |
4.78 |
0.04 |
0.00 |
Sale and/or Maturity of Investments |
|
1,673 |
1,366 |
1,443 |
1,219 |
1,222 |
2,004 |
2,429 |
2,293 |
2,866 |
3,320 |
4,086 |
Net Cash From Financing Activities |
|
-783 |
-287 |
-673 |
-364 |
317 |
-549 |
510 |
-49 |
-125 |
1,307 |
-74 |
Net Cash From Continuing Financing Activities |
|
-783 |
-287 |
-673 |
-364 |
317 |
-549 |
510 |
-49 |
-125 |
1,307 |
-74 |
Net Change in Deposits |
|
-451 |
-198 |
-61 |
126 |
100 |
-265 |
736 |
153 |
6.91 |
1,195 |
-153 |
Issuance of Debt |
|
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-35 |
0.00 |
0.00 |
Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
-13 |
-39 |
-1.55 |
173 |
125 |
Repurchase of Common Equity |
|
-17 |
-8.95 |
- |
- |
0.00 |
0.00 |
-2.23 |
-50 |
-64 |
-19 |
-70 |
Payment of Dividends |
|
-28 |
-32 |
-24 |
-24 |
-25 |
-21 |
-21 |
-21 |
-30 |
-41 |
-46 |
Other Financing Activities, Net |
|
-286 |
-48 |
-588 |
-466 |
242 |
-263 |
-189 |
0.28 |
-0.91 |
-1.69 |
71 |
Cash Interest Paid |
|
82 |
68 |
56 |
41 |
41 |
41 |
56 |
35 |
27 |
80 |
157 |
Cash Income Taxes Paid |
|
7.11 |
14 |
10 |
0.03 |
18 |
39 |
6.26 |
2.79 |
5.13 |
15 |
40 |
Quarterly Cash Flow Statements for OFG Bancorp
This table details how cash moves in and out of OFG Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-492 |
-265 |
297 |
-49 |
-266 |
215 |
6.22 |
-14 |
-60 |
-89 |
119 |
Net Cash From Operating Activities |
|
26 |
49 |
52 |
47 |
89 |
108 |
61 |
95 |
58 |
38 |
83 |
Net Cash From Continuing Operating Activities |
|
26 |
49 |
52 |
47 |
89 |
108 |
61 |
95 |
58 |
38 |
83 |
Net Income / (Loss) Continuing Operations |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
Consolidated Net Income / (Loss) |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
Provision For Loan Losses |
|
7.12 |
8.76 |
9.45 |
15 |
16 |
20 |
15 |
16 |
21 |
30 |
26 |
Depreciation Expense |
|
3.24 |
5.22 |
5.04 |
5.17 |
5.08 |
5.10 |
5.29 |
5.31 |
5.43 |
4.85 |
5.09 |
Amortization Expense |
|
2.50 |
-1.96 |
-0.12 |
0.70 |
2.59 |
0.62 |
-1.28 |
-0.27 |
1.74 |
1.67 |
0.91 |
Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
-22 |
-6.83 |
-14 |
11 |
38 |
-3.87 |
16 |
12 |
-40 |
-20 |
Changes in Operating Assets and Liabilities, net |
|
-17 |
13 |
-1.57 |
-4.07 |
8.40 |
-2.05 |
-3.96 |
7.09 |
-30 |
-8.74 |
26 |
Net Cash From Investing Activities |
|
-374 |
-22 |
70 |
-46 |
-573 |
-856 |
164 |
-106 |
-187 |
-207 |
-97 |
Net Cash From Continuing Investing Activities |
|
-374 |
-22 |
70 |
-46 |
-573 |
-856 |
164 |
-106 |
-187 |
-207 |
-97 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.45 |
-6.17 |
-3.12 |
-4.54 |
-3.95 |
-6.25 |
-6.19 |
-4.72 |
-6.38 |
-4.06 |
-4.35 |
Purchase of Investment Securities |
|
-1,050 |
-887 |
-642 |
-1,220 |
-1,304 |
-1,542 |
-699 |
-1,312 |
-1,360 |
-1,030 |
-987 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
- |
0.00 |
- |
- |
- |
0.00 |
Sale and/or Maturity of Investments |
|
683 |
871 |
715 |
1,178 |
735 |
692 |
868 |
1,211 |
1,179 |
827 |
894 |
Net Cash From Financing Activities |
|
-144 |
-292 |
175 |
-50 |
218 |
964 |
-218 |
-3.06 |
69 |
79 |
134 |
Net Cash From Continuing Financing Activities |
|
-144 |
-292 |
175 |
-50 |
218 |
964 |
-218 |
-3.06 |
69 |
79 |
134 |
Net Change in Deposits |
|
-136 |
-283 |
-10 |
-25 |
5.14 |
1,225 |
-206 |
33 |
11 |
8.78 |
317 |
Repayment of Debt |
|
-0.39 |
-0.27 |
199 |
-0.62 |
74 |
-100 |
-0.00 |
- |
70 |
55 |
-70 |
Repurchase of Common Equity |
|
- |
- |
-2.89 |
-14 |
-2.19 |
- |
0.00 |
-24 |
-0.10 |
-46 |
-23 |
Payment of Dividends |
|
-7.18 |
-9.58 |
-9.57 |
-11 |
-10 |
-11 |
-10 |
-12 |
-12 |
-12 |
-11 |
Other Financing Activities, Net |
|
- |
0.00 |
-1.74 |
- |
151 |
-151 |
-2.17 |
-0.05 |
- |
73 |
-78 |
Cash Interest Paid |
|
6.61 |
8.59 |
11 |
16 |
22 |
30 |
39 |
39 |
40 |
38 |
40 |
Cash Income Taxes Paid |
|
0.96 |
0.70 |
0.00 |
3.44 |
- |
12 |
5.09 |
6.73 |
22 |
6.27 |
3.02 |
Annual Balance Sheets for OFG Bancorp
This table presents OFG Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
7,449 |
7,099 |
6,502 |
6,189 |
6,583 |
9,298 |
9,826 |
9,900 |
9,819 |
11,344 |
11,501 |
Cash and Due from Banks |
|
569 |
532 |
505 |
478 |
442 |
845 |
2,142 |
2,015 |
546 |
744 |
584 |
Trading Account Securities |
|
1,389 |
1,598 |
1,353 |
1,153 |
1,267 |
1,074 |
503 |
961 |
2,012 |
2,715 |
2,738 |
Loans and Leases, Net of Allowance |
|
4,827 |
4,434 |
4,148 |
4,056 |
4,432 |
6,642 |
0.00 |
0.00 |
6,683 |
7,373 |
7,616 |
Customer and Other Receivables |
|
18 |
15 |
24 |
28 |
17 |
22 |
33 |
35 |
29 |
26 |
32 |
Premises and Equipment, Net |
|
81 |
75 |
70 |
68 |
69 |
81 |
84 |
92 |
107 |
104 |
105 |
Goodwill |
|
86 |
86 |
86 |
86 |
86 |
86 |
86 |
86 |
84 |
84 |
84 |
Intangible Assets |
|
- |
- |
- |
- |
3.37 |
57 |
46 |
36 |
28 |
21 |
15 |
Other Assets |
|
472 |
356 |
313 |
317 |
264 |
490 |
6,931 |
6,675 |
330 |
278 |
327 |
Total Liabilities & Shareholders' Equity |
|
7,449 |
7,099 |
6,502 |
6,189 |
6,583 |
9,298 |
9,826 |
9,900 |
9,819 |
11,344 |
11,501 |
Total Liabilities |
|
6,507 |
6,202 |
5,581 |
5,244 |
5,583 |
8,252 |
8,740 |
8,831 |
8,776 |
10,151 |
10,246 |
Interest Bearing Deposits |
|
4,924 |
4,718 |
4,664 |
4,799 |
4,908 |
7,699 |
8,416 |
8,603 |
8,568 |
9,762 |
9,605 |
Short-Term Debt |
|
980 |
943 |
656 |
194 |
456 |
190 |
2.42 |
0.80 |
0.32 |
0.00 |
75 |
Bankers Acceptance Outstanding |
|
18 |
15 |
24 |
28 |
17 |
22 |
33 |
35 |
29 |
26 |
32 |
Other Short-Term Payables |
|
- |
92 |
95 |
87 |
- |
- |
154 |
96 |
125 |
116 |
147 |
Long-Term Debt |
|
440 |
435 |
142 |
136 |
115 |
115 |
102 |
65 |
27 |
201 |
326 |
Other Long-Term Liabilities |
|
145 |
- |
- |
- |
88 |
226 |
33 |
30 |
27 |
46 |
62 |
Commitments & Contingencies |
|
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
942 |
897 |
920 |
945 |
1,000 |
1,045 |
1,086 |
1,069 |
1,042 |
1,193 |
1,254 |
Total Preferred & Common Equity |
|
942 |
897 |
920 |
945 |
1,000 |
1,045 |
1,086 |
1,069 |
1,042 |
1,193 |
1,254 |
Total Common Equity |
|
850 |
805 |
828 |
853 |
908 |
953 |
994 |
1,069 |
1,042 |
1,193 |
1,254 |
Common Stock |
|
592 |
593 |
594 |
594 |
679 |
681 |
683 |
697 |
697 |
699 |
700 |
Retained Earnings |
|
181 |
149 |
178 |
201 |
253 |
280 |
300 |
400 |
516 |
639 |
772 |
Treasury Stock |
|
-97 |
-105 |
-105 |
-105 |
-104 |
-102 |
-103 |
-151 |
-211 |
-228 |
-297 |
Accumulated Other Comprehensive Income / (Loss) |
|
20 |
14 |
1.60 |
-2.95 |
-11 |
-1.01 |
11 |
5.16 |
-93 |
-67 |
-90 |
Other Equity Adjustments |
|
154 |
154 |
160 |
165 |
90 |
96 |
103 |
118 |
134 |
151 |
170 |
Quarterly Balance Sheets for OFG Bancorp
This table presents OFG Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
10,058 |
10,058 |
10,032 |
10,257 |
11,159 |
11,259 |
11,461 |
11,729 |
Cash and Due from Banks |
|
810 |
844 |
796 |
529 |
750 |
735 |
675 |
703 |
Trading Account Securities |
|
2,104 |
1,950 |
1,734 |
2,100 |
2,511 |
2,497 |
2,624 |
2,803 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
6,958 |
7,104 |
7,383 |
7,482 |
7,589 |
7,671 |
Customer and Other Receivables |
|
29 |
30 |
36 |
31 |
26 |
29 |
26 |
35 |
Premises and Equipment, Net |
|
106 |
105 |
104 |
103 |
105 |
104 |
105 |
104 |
Goodwill |
|
86 |
84 |
84 |
84 |
84 |
84 |
84 |
84 |
Intangible Assets |
|
30 |
26 |
24 |
22 |
19 |
18 |
16 |
14 |
Other Assets |
|
6,893 |
7,018 |
296 |
283 |
282 |
310 |
342 |
315 |
Total Liabilities & Shareholders' Equity |
|
10,058 |
10,058 |
10,032 |
10,257 |
11,159 |
11,259 |
11,461 |
11,729 |
Total Liabilities |
|
9,064 |
8,968 |
8,932 |
9,162 |
9,944 |
10,031 |
10,143 |
10,434 |
Interest Bearing Deposits |
|
8,855 |
8,565 |
8,538 |
8,542 |
9,548 |
9,605 |
9,609 |
9,923 |
Short-Term Debt |
|
0.14 |
0.13 |
0.00 |
151 |
0.00 |
0.00 |
0.00 |
0.00 |
Bankers Acceptance Outstanding |
|
29 |
30 |
36 |
31 |
26 |
29 |
26 |
35 |
Other Short-Term Payables |
|
125 |
120 |
107 |
115 |
122 |
140 |
158 |
155 |
Long-Term Debt |
|
27 |
227 |
227 |
301 |
201 |
201 |
271 |
256 |
Other Long-Term Liabilities |
|
28 |
26 |
24 |
22 |
47 |
56 |
80 |
65 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
994 |
1,090 |
1,100 |
1,095 |
1,216 |
1,228 |
1,318 |
1,295 |
Total Preferred & Common Equity |
|
994 |
1,090 |
1,100 |
1,095 |
1,216 |
1,228 |
1,318 |
1,295 |
Total Common Equity |
|
994 |
1,090 |
1,100 |
1,095 |
1,216 |
1,228 |
1,318 |
1,295 |
Common Stock |
|
695 |
695 |
696 |
697 |
696 |
698 |
699 |
698 |
Retained Earnings |
|
484 |
548 |
577 |
607 |
672 |
707 |
738 |
802 |
Treasury Stock |
|
-211 |
-213 |
-226 |
-228 |
-227 |
-251 |
-251 |
-321 |
Accumulated Other Comprehensive Income / (Loss) |
|
-104 |
-78 |
-90 |
-128 |
-82 |
-86 |
-33 |
-58 |
Other Equity Adjustments |
|
129 |
138 |
143 |
147 |
156 |
161 |
165 |
174 |
Annual Metrics And Ratios for OFG Bancorp
This table displays calculated financial ratios and metrics derived from OFG Bancorp's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.23% |
-8.42% |
-6.08% |
4.54% |
3.43% |
2.35% |
31.46% |
1.46% |
13.54% |
12.30% |
3.26% |
EBITDA Growth |
|
5.59% |
-92.26% |
789.64% |
-31.72% |
106.65% |
-38.38% |
16.26% |
110.63% |
14.70% |
9.02% |
-4.47% |
EBIT Growth |
|
36.44% |
-116.38% |
524.67% |
-20.06% |
95.04% |
-43.34% |
26.01% |
126.31% |
13.75% |
8.66% |
-4.34% |
NOPAT Growth |
|
-13.47% |
-116.48% |
521.53% |
-11.05% |
60.34% |
-36.21% |
38.05% |
96.63% |
13.74% |
9.40% |
8.96% |
Net Income Growth |
|
-13.47% |
-102.94% |
2,463.66% |
-11.05% |
60.34% |
-36.21% |
38.05% |
96.63% |
13.74% |
9.40% |
8.96% |
EPS Growth |
|
-13.29% |
-124.67% |
378.38% |
-14.56% |
72.73% |
-39.47% |
43.48% |
112.88% |
22.42% |
11.34% |
10.44% |
Operating Cash Flow Growth |
|
-2.68% |
-44.52% |
-19.13% |
92.89% |
-11.94% |
-17.80% |
-68.11% |
186.17% |
64.38% |
79.78% |
-14.60% |
Free Cash Flow Firm Growth |
|
-63.18% |
-76.73% |
739.03% |
-19.50% |
-142.52% |
229.58% |
-13.83% |
-14.31% |
14.72% |
-161.79% |
55.84% |
Invested Capital Growth |
|
-8.88% |
-3.70% |
-24.47% |
-25.79% |
23.15% |
-13.96% |
-11.92% |
-4.66% |
-5.74% |
30.37% |
18.74% |
Revenue Q/Q Growth |
|
-0.32% |
-4.00% |
0.59% |
-0.48% |
4.20% |
-1.79% |
6.87% |
1.72% |
4.47% |
2.03% |
0.06% |
EBITDA Q/Q Growth |
|
-3.16% |
-80.48% |
72.38% |
-23.86% |
35.12% |
-32.95% |
38.99% |
4.80% |
11.83% |
0.96% |
-5.10% |
EBIT Q/Q Growth |
|
-1.73% |
-171.05% |
124.54% |
-10.09% |
22.64% |
-38.11% |
53.40% |
9.52% |
8.70% |
0.11% |
-5.81% |
NOPAT Q/Q Growth |
|
0.59% |
-173.65% |
38.76% |
2.97% |
10.00% |
-32.34% |
48.55% |
7.33% |
8.55% |
0.13% |
1.93% |
Net Income Q/Q Growth |
|
0.59% |
-113.13% |
38.76% |
2.97% |
10.00% |
-32.34% |
48.55% |
7.33% |
8.55% |
0.13% |
1.93% |
EPS Q/Q Growth |
|
1.35% |
-470.00% |
60.94% |
4.76% |
9.35% |
-34.75% |
55.29% |
8.91% |
9.90% |
0.52% |
2.67% |
Operating Cash Flow Q/Q Growth |
|
-15.96% |
21.42% |
-2.15% |
11.45% |
12.05% |
8.82% |
-70.47% |
29.44% |
33.20% |
24.73% |
-21.52% |
Free Cash Flow Firm Q/Q Growth |
|
-88.25% |
103.14% |
-7.73% |
17.44% |
-806.44% |
50.10% |
-0.76% |
32.17% |
-18.74% |
58.46% |
-141.42% |
Invested Capital Q/Q Growth |
|
0.00% |
-3.37% |
-0.66% |
-6.14% |
7.66% |
-0.38% |
1.79% |
-1.57% |
4.73% |
-9.87% |
4.19% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
37.08% |
3.13% |
29.68% |
19.39% |
38.73% |
23.32% |
20.62% |
42.82% |
43.25% |
41.99% |
38.85% |
EBIT Margin |
|
28.75% |
-5.14% |
23.26% |
17.78% |
33.54% |
18.57% |
17.80% |
39.70% |
39.77% |
38.48% |
35.65% |
Profit (Net Income) Margin |
|
20.01% |
-0.64% |
16.16% |
13.75% |
21.32% |
13.28% |
13.95% |
27.04% |
27.08% |
26.39% |
27.85% |
Tax Burden Percent |
|
69.57% |
12.48% |
69.48% |
77.32% |
63.56% |
71.55% |
78.38% |
68.10% |
68.10% |
68.57% |
78.10% |
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 |
|
30.43% |
0.00% |
30.52% |
22.68% |
36.44% |
28.45% |
21.62% |
31.90% |
31.90% |
31.43% |
21.90% |
Return on Invested Capital (ROIC) |
|
3.44% |
-0.61% |
2.96% |
3.52% |
5.93% |
3.69% |
5.85% |
12.57% |
15.09% |
14.76% |
13.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.44% |
0.22% |
2.96% |
3.52% |
5.93% |
3.69% |
5.85% |
12.57% |
15.09% |
14.76% |
13.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.89% |
0.33% |
3.55% |
2.13% |
2.75% |
1.58% |
1.12% |
0.99% |
0.66% |
1.50% |
3.20% |
Return on Equity (ROE) |
|
9.32% |
-0.27% |
6.51% |
5.64% |
8.68% |
5.26% |
6.97% |
13.56% |
15.75% |
16.27% |
16.19% |
Cash Return on Invested Capital (CROIC) |
|
12.73% |
3.17% |
30.84% |
33.12% |
-14.81% |
18.70% |
18.52% |
17.35% |
20.99% |
-11.60% |
-4.14% |
Operating Return on Assets (OROA) |
|
1.57% |
-0.28% |
1.25% |
1.07% |
2.08% |
0.95% |
0.99% |
2.18% |
2.48% |
2.51% |
2.22% |
Return on Assets (ROA) |
|
1.09% |
-0.03% |
0.87% |
0.83% |
1.32% |
0.68% |
0.78% |
1.48% |
1.69% |
1.72% |
1.73% |
Return on Common Equity (ROCE) |
|
8.39% |
-0.25% |
5.85% |
5.09% |
7.86% |
4.79% |
6.37% |
12.98% |
15.75% |
16.27% |
16.19% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.04% |
-0.28% |
6.43% |
5.57% |
8.44% |
5.15% |
6.84% |
13.67% |
15.95% |
15.24% |
15.80% |
Net Operating Profit after Tax (NOPAT) |
|
85 |
-14 |
59 |
53 |
84 |
54 |
74 |
146 |
166 |
182 |
198 |
NOPAT Margin |
|
20.01% |
-3.60% |
16.16% |
13.75% |
21.32% |
13.28% |
13.95% |
27.04% |
27.08% |
26.39% |
27.85% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
31.24% |
31.94% |
32.67% |
32.89% |
31.04% |
31.50% |
38.83% |
38.77% |
36.56% |
36.41% |
35.99% |
Operating Expenses to Revenue |
|
57.00% |
63.73% |
58.97% |
52.66% |
52.29% |
57.55% |
64.81% |
60.26% |
56.30% |
52.72% |
52.79% |
Earnings before Interest and Taxes (EBIT) |
|
122 |
-20 |
85 |
68 |
133 |
75 |
95 |
215 |
244 |
265 |
254 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
158 |
12 |
109 |
74 |
153 |
95 |
110 |
231 |
265 |
289 |
276 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.70 |
0.33 |
0.59 |
0.42 |
0.82 |
1.14 |
0.88 |
1.15 |
1.19 |
1.44 |
1.55 |
Price to Tangible Book Value (P/TBV) |
|
0.78 |
0.37 |
0.66 |
0.47 |
0.91 |
1.34 |
1.01 |
1.30 |
1.33 |
1.58 |
1.68 |
Price to Revenue (P/Rev) |
|
1.40 |
0.68 |
1.33 |
0.94 |
1.89 |
2.68 |
1.64 |
2.28 |
2.02 |
2.49 |
2.73 |
Price to Earnings (P/E) |
|
8.34 |
0.00 |
10.77 |
9.26 |
10.32 |
22.98 |
12.86 |
8.51 |
7.46 |
9.46 |
9.80 |
Dividend Yield |
|
2.55% |
5.96% |
2.16% |
2.94% |
1.72% |
1.32% |
1.65% |
1.62% |
2.69% |
2.41% |
2.36% |
Earnings Yield |
|
11.99% |
0.00% |
9.29% |
10.80% |
9.69% |
4.35% |
7.77% |
11.75% |
13.41% |
10.58% |
10.20% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.65 |
0.53 |
0.51 |
0.24 |
0.61 |
0.47 |
0.00 |
0.00 |
0.67 |
0.84 |
1.06 |
Enterprise Value to Revenue (EV/Rev) |
|
3.59 |
3.08 |
2.38 |
0.78 |
2.44 |
1.58 |
0.00 |
0.00 |
1.17 |
1.71 |
2.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.69 |
98.16 |
8.00 |
4.04 |
6.29 |
6.76 |
0.00 |
0.00 |
2.71 |
4.07 |
6.36 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.50 |
0.00 |
10.21 |
4.41 |
7.26 |
8.49 |
0.00 |
0.00 |
2.95 |
4.44 |
6.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.96 |
0.00 |
14.70 |
5.70 |
11.43 |
11.87 |
0.00 |
0.00 |
4.33 |
6.47 |
8.88 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.74 |
12.36 |
11.08 |
1.98 |
7.23 |
5.83 |
0.00 |
0.00 |
4.38 |
3.98 |
6.97 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.85 |
16.34 |
1.41 |
0.61 |
0.00 |
2.34 |
0.00 |
0.00 |
3.11 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.51 |
1.54 |
0.87 |
0.35 |
0.57 |
0.29 |
0.10 |
0.06 |
0.03 |
0.17 |
0.32 |
Long-Term Debt to Equity |
|
0.47 |
0.49 |
0.15 |
0.14 |
0.11 |
0.11 |
0.09 |
0.06 |
0.03 |
0.17 |
0.26 |
Financial Leverage |
|
1.71 |
1.52 |
1.20 |
0.60 |
0.46 |
0.43 |
0.19 |
0.08 |
0.04 |
0.10 |
0.25 |
Leverage Ratio |
|
8.54 |
7.91 |
7.48 |
6.80 |
6.57 |
7.76 |
8.97 |
9.15 |
9.34 |
9.47 |
9.33 |
Compound Leverage Factor |
|
8.54 |
7.91 |
7.48 |
6.80 |
6.57 |
7.76 |
8.97 |
9.15 |
9.34 |
9.47 |
9.33 |
Debt to Total Capital |
|
60.11% |
60.56% |
46.43% |
25.88% |
36.33% |
22.62% |
8.74% |
5.76% |
2.53% |
14.40% |
24.23% |
Short-Term Debt to Total Capital |
|
41.49% |
41.44% |
38.19% |
15.24% |
29.01% |
14.08% |
0.20% |
0.07% |
0.03% |
0.00% |
4.54% |
Long-Term Debt to Total Capital |
|
18.62% |
19.13% |
8.24% |
10.64% |
7.32% |
8.53% |
8.54% |
5.69% |
2.50% |
14.40% |
19.69% |
Preferred Equity to Total Capital |
|
3.89% |
4.04% |
5.35% |
7.21% |
5.86% |
6.81% |
7.73% |
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 |
|
35.99% |
35.39% |
48.21% |
66.90% |
57.82% |
70.57% |
83.52% |
94.24% |
97.47% |
85.60% |
75.77% |
Debt to EBITDA |
|
8.99 |
112.75 |
7.34 |
4.45 |
3.72 |
3.23 |
0.95 |
0.28 |
0.10 |
0.69 |
1.45 |
Net Debt to EBITDA |
|
5.34 |
68.94 |
2.67 |
-2.04 |
0.82 |
-5.72 |
-18.56 |
-8.42 |
-1.96 |
-1.88 |
-0.66 |
Long-Term Debt to EBITDA |
|
2.79 |
35.61 |
1.30 |
1.83 |
0.75 |
1.22 |
0.93 |
0.28 |
0.10 |
0.69 |
1.18 |
Debt to NOPAT |
|
16.67 |
-98.12 |
13.48 |
6.27 |
6.76 |
5.68 |
1.40 |
0.45 |
0.16 |
1.10 |
2.02 |
Net Debt to NOPAT |
|
9.89 |
-59.99 |
4.90 |
-2.87 |
1.48 |
-10.04 |
-27.44 |
-13.34 |
-3.12 |
-2.98 |
-0.92 |
Long-Term Debt to NOPAT |
|
5.16 |
-30.99 |
2.39 |
2.58 |
1.36 |
2.14 |
1.37 |
0.44 |
0.16 |
1.10 |
1.64 |
Noncontrolling Interest Sharing Ratio |
|
10.07% |
10.00% |
10.12% |
9.86% |
9.46% |
9.00% |
8.63% |
4.27% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
315 |
73 |
616 |
496 |
-211 |
273 |
235 |
202 |
231 |
-143 |
-63 |
Operating Cash Flow to CapEx |
|
2,216.59% |
1,837.63% |
0.00% |
2,566.78% |
1,357.58% |
1,020.55% |
229.83% |
444.98% |
627.34% |
1,659.22% |
1,183.50% |
Free Cash Flow to Firm to Interest Expense |
|
4.11 |
1.06 |
10.77 |
11.95 |
-4.73 |
5.35 |
3.63 |
4.82 |
6.91 |
-1.62 |
-0.39 |
Operating Cash Flow to Interest Expense |
|
2.28 |
1.40 |
1.37 |
3.65 |
3.00 |
2.15 |
0.54 |
2.39 |
4.91 |
3.36 |
1.56 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.18 |
1.33 |
3.44 |
3.51 |
2.77 |
1.94 |
0.30 |
1.85 |
4.13 |
3.16 |
1.43 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.05 |
0.06 |
0.05 |
0.06 |
0.07 |
0.06 |
Fixed Asset Turnover |
|
5.21 |
5.03 |
5.05 |
5.54 |
5.79 |
5.40 |
6.46 |
6.15 |
6.17 |
6.54 |
6.82 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,362 |
2,275 |
1,718 |
1,275 |
1,570 |
1,351 |
1,190 |
1,135 |
1,069 |
1,394 |
1,656 |
Invested Capital Turnover |
|
0.17 |
0.17 |
0.18 |
0.26 |
0.28 |
0.28 |
0.42 |
0.47 |
0.56 |
0.56 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
-230 |
-87 |
-557 |
-443 |
295 |
-219 |
-161 |
-56 |
-65 |
325 |
261 |
Enterprise Value (EV) |
|
1,530 |
1,199 |
870 |
300 |
964 |
639 |
-1,075 |
-716 |
720 |
1,177 |
1,759 |
Market Capitalization |
|
595 |
265 |
488 |
359 |
747 |
1,088 |
872 |
1,233 |
1,240 |
1,720 |
1,942 |
Book Value per Share |
|
$19.03 |
$18.35 |
$18.86 |
$19.41 |
$17.71 |
$18.57 |
$19.36 |
$21.45 |
$21.92 |
$25.36 |
$27.33 |
Tangible Book Value per Share |
|
$17.10 |
$16.39 |
$16.90 |
$17.45 |
$15.96 |
$15.78 |
$16.79 |
$19.00 |
$19.56 |
$23.13 |
$25.17 |
Total Capital |
|
2,362 |
2,275 |
1,718 |
1,275 |
1,570 |
1,351 |
1,190 |
1,135 |
1,069 |
1,394 |
1,656 |
Total Debt |
|
1,420 |
1,378 |
798 |
330 |
570 |
306 |
104 |
65 |
27 |
201 |
401 |
Total Long-Term Debt |
|
440 |
435 |
142 |
136 |
115 |
115 |
102 |
65 |
27 |
201 |
326 |
Net Debt |
|
843 |
842 |
290 |
-151 |
125 |
-540 |
-2,040 |
-1,949 |
-519 |
-543 |
-183 |
Capital Expenditures (CapEx) |
|
7.90 |
5.28 |
-118 |
5.90 |
9.82 |
11 |
15 |
22 |
26 |
18 |
21 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,420 |
1,378 |
798 |
330 |
570 |
306 |
104 |
65 |
27 |
201 |
401 |
Total Depreciation and Amortization (D&A) |
|
35 |
32 |
24 |
6.13 |
21 |
19 |
15 |
17 |
21 |
24 |
23 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.58 |
($0.37) |
$1.03 |
$0.88 |
$1.59 |
$0.92 |
$1.32 |
$2.85 |
$3.46 |
$3.85 |
$4.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.61M |
43.87M |
43.91M |
43.97M |
51.32M |
51.40M |
51.39M |
48.95M |
47.60M |
47.08M |
45.39M |
Adjusted Diluted Earnings per Share |
|
$1.50 |
($0.37) |
$1.03 |
$0.88 |
$1.52 |
$0.92 |
$1.32 |
$2.81 |
$3.44 |
$3.83 |
$4.23 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.61M |
43.87M |
43.91M |
43.97M |
51.32M |
51.40M |
51.39M |
48.95M |
48.44M |
47.55M |
46.90M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
52.33M |
51.46M |
51.09M |
51.10M |
51.35M |
51.72M |
51.56M |
51.37M |
47.60M |
47.08M |
45.39M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
85 |
-14 |
59 |
53 |
84 |
71 |
87 |
146 |
166 |
182 |
198 |
Normalized NOPAT Margin |
|
20.01% |
-3.60% |
16.16% |
13.75% |
21.32% |
17.53% |
16.32% |
27.04% |
27.08% |
26.39% |
27.85% |
Pre Tax Income Margin |
|
28.75% |
-5.14% |
23.26% |
17.78% |
33.54% |
18.57% |
17.80% |
39.70% |
39.77% |
38.48% |
35.65% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.59 |
-0.29 |
1.49 |
1.64 |
2.98 |
1.48 |
1.46 |
5.13 |
7.29 |
3.01 |
1.57 |
NOPAT to Interest Expense |
|
1.11 |
-0.20 |
1.04 |
1.27 |
1.90 |
1.06 |
1.15 |
3.49 |
4.96 |
2.07 |
1.22 |
EBIT Less CapEx to Interest Expense |
|
1.49 |
-0.37 |
3.55 |
1.50 |
2.76 |
1.26 |
1.23 |
4.59 |
6.51 |
2.81 |
1.44 |
NOPAT Less CapEx to Interest Expense |
|
1.01 |
-0.28 |
3.10 |
1.13 |
1.68 |
0.85 |
0.91 |
2.96 |
4.18 |
1.86 |
1.09 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.27% |
-1,262.90% |
40.56% |
46.38% |
29.40% |
38.79% |
28.11% |
14.35% |
18.10% |
22.55% |
23.03% |
Augmented Payout Ratio |
|
53.17% |
-1,620.33% |
40.56% |
46.38% |
29.40% |
38.79% |
31.10% |
48.47% |
56.67% |
32.81% |
58.52% |
Quarterly Metrics And Ratios for OFG Bancorp
This table displays calculated financial ratios and metrics derived from OFG Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
16.20% |
18.44% |
20.47% |
12.17% |
9.77% |
8.14% |
5.86% |
5.94% |
1.31% |
0.24% |
2.37% |
EBITDA Growth |
|
-1.12% |
64.80% |
16.96% |
8.71% |
7.77% |
3.84% |
2.67% |
6.48% |
-6.28% |
-20.02% |
-9.02% |
EBIT Growth |
|
2.00% |
40.17% |
20.41% |
10.83% |
5.41% |
0.43% |
4.27% |
8.32% |
-6.24% |
-22.86% |
-12.47% |
NOPAT Growth |
|
0.60% |
39.32% |
23.21% |
9.25% |
7.05% |
0.50% |
7.49% |
15.75% |
4.74% |
8.05% |
-8.29% |
Net Income Growth |
|
0.60% |
39.32% |
23.21% |
9.25% |
7.05% |
0.50% |
7.49% |
15.75% |
4.74% |
8.05% |
-8.29% |
EPS Growth |
|
7.41% |
46.97% |
26.32% |
10.71% |
9.20% |
2.06% |
9.38% |
16.13% |
5.26% |
11.11% |
-4.76% |
Operating Cash Flow Growth |
|
9.19% |
517.32% |
33.15% |
-6.61% |
243.31% |
119.84% |
16.84% |
101.70% |
-34.51% |
-64.40% |
36.20% |
Free Cash Flow Firm Growth |
|
198.68% |
25.54% |
-212.88% |
-234.68% |
-377.27% |
-349.60% |
75.01% |
78.70% |
101.04% |
24.18% |
-76.51% |
Invested Capital Growth |
|
-11.41% |
-5.74% |
23.22% |
27.23% |
51.49% |
30.37% |
7.61% |
7.70% |
2.72% |
18.74% |
9.50% |
Revenue Q/Q Growth |
|
3.85% |
7.26% |
-2.22% |
2.98% |
1.63% |
5.66% |
-4.28% |
3.07% |
-2.81% |
4.55% |
-2.25% |
EBITDA Q/Q Growth |
|
3.56% |
4.60% |
-1.88% |
2.28% |
2.67% |
0.79% |
-2.99% |
6.08% |
-9.64% |
-13.99% |
10.36% |
EBIT Q/Q Growth |
|
5.33% |
8.99% |
-4.41% |
1.00% |
0.17% |
3.85% |
-0.75% |
4.92% |
-13.30% |
-14.56% |
12.62% |
NOPAT Q/Q Growth |
|
3.68% |
10.61% |
-0.30% |
-4.45% |
1.58% |
3.84% |
6.64% |
2.90% |
-8.08% |
7.12% |
-9.48% |
Net Income Q/Q Growth |
|
3.68% |
10.61% |
-0.30% |
-4.45% |
1.58% |
3.84% |
6.64% |
2.90% |
-8.08% |
7.12% |
-9.48% |
EPS Q/Q Growth |
|
3.57% |
11.49% |
-1.03% |
-3.13% |
2.15% |
4.21% |
6.06% |
2.86% |
-7.41% |
10.00% |
-9.09% |
Operating Cash Flow Q/Q Growth |
|
-48.77% |
89.11% |
6.73% |
-9.69% |
88.34% |
21.10% |
-43.28% |
55.90% |
-38.85% |
-34.17% |
117.02% |
Free Cash Flow Firm Q/Q Growth |
|
-2.52% |
-35.74% |
-281.06% |
-18.74% |
-100.68% |
42.15% |
81.87% |
-1.24% |
109.75% |
-4,336.75% |
57.80% |
Invested Capital Q/Q Growth |
|
-2.04% |
4.73% |
23.08% |
0.76% |
16.64% |
-9.87% |
1.59% |
0.85% |
11.24% |
4.19% |
-6.31% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.44% |
42.36% |
42.51% |
42.22% |
42.65% |
40.68% |
41.23% |
42.44% |
39.46% |
32.46% |
36.64% |
EBIT Margin |
|
39.79% |
40.43% |
39.52% |
38.76% |
38.20% |
37.55% |
38.93% |
39.63% |
35.36% |
28.89% |
33.29% |
Profit (Net Income) Margin |
|
26.68% |
27.51% |
28.05% |
26.03% |
26.02% |
25.57% |
28.49% |
28.44% |
26.90% |
27.56% |
25.52% |
Tax Burden Percent |
|
67.05% |
68.05% |
70.98% |
67.15% |
68.09% |
68.09% |
73.17% |
71.75% |
76.07% |
95.38% |
76.66% |
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 |
|
32.95% |
31.95% |
29.02% |
32.85% |
31.91% |
31.91% |
26.83% |
28.25% |
23.93% |
4.62% |
23.34% |
Return on Invested Capital (ROIC) |
|
14.42% |
15.32% |
15.10% |
14.51% |
13.69% |
14.31% |
14.57% |
14.64% |
12.20% |
12.86% |
12.31% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.42% |
15.32% |
15.10% |
14.51% |
13.69% |
14.31% |
14.57% |
14.64% |
12.20% |
12.86% |
12.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.89% |
0.67% |
1.81% |
1.74% |
3.14% |
1.46% |
2.70% |
2.69% |
3.65% |
3.16% |
2.24% |
Return on Equity (ROE) |
|
15.31% |
15.99% |
16.91% |
16.25% |
16.82% |
15.76% |
17.27% |
17.33% |
15.85% |
16.02% |
14.55% |
Cash Return on Invested Capital (CROIC) |
|
26.19% |
20.99% |
-6.13% |
-8.88% |
-26.80% |
-11.60% |
6.24% |
6.54% |
9.72% |
-4.14% |
4.01% |
Operating Return on Assets (OROA) |
|
2.26% |
2.52% |
2.51% |
2.52% |
2.54% |
2.45% |
2.56% |
2.64% |
2.32% |
1.80% |
2.08% |
Return on Assets (ROA) |
|
1.52% |
1.71% |
1.78% |
1.69% |
1.73% |
1.67% |
1.88% |
1.89% |
1.76% |
1.72% |
1.60% |
Return on Common Equity (ROCE) |
|
15.31% |
15.99% |
16.91% |
16.25% |
16.82% |
15.76% |
17.27% |
17.33% |
15.85% |
16.02% |
14.55% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.41% |
0.00% |
16.06% |
16.25% |
16.58% |
0.00% |
15.25% |
15.66% |
14.75% |
0.00% |
14.98% |
Net Operating Profit after Tax (NOPAT) |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
NOPAT Margin |
|
26.68% |
27.51% |
28.05% |
26.03% |
26.02% |
25.57% |
28.49% |
28.44% |
26.90% |
27.56% |
25.52% |
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 |
|
35.11% |
36.02% |
37.13% |
36.21% |
36.12% |
36.23% |
36.18% |
34.41% |
36.03% |
37.32% |
35.64% |
Operating Expenses to Revenue |
|
55.68% |
54.37% |
54.75% |
52.37% |
52.27% |
51.63% |
52.40% |
51.70% |
52.42% |
54.58% |
52.33% |
Earnings before Interest and Taxes (EBIT) |
|
63 |
68 |
65 |
66 |
66 |
68 |
68 |
71 |
62 |
53 |
59 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
68 |
71 |
70 |
72 |
74 |
74 |
72 |
76 |
69 |
59 |
65 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.14 |
1.19 |
1.05 |
1.10 |
1.25 |
1.44 |
1.42 |
1.43 |
1.59 |
1.55 |
1.40 |
Price to Tangible Book Value (P/TBV) |
|
1.29 |
1.33 |
1.17 |
1.22 |
1.39 |
1.58 |
1.55 |
1.56 |
1.72 |
1.68 |
1.52 |
Price to Revenue (P/Rev) |
|
1.93 |
2.02 |
1.78 |
1.83 |
2.03 |
2.49 |
2.46 |
2.48 |
2.94 |
2.73 |
2.54 |
Price to Earnings (P/E) |
|
7.41 |
7.46 |
6.55 |
6.75 |
7.55 |
9.46 |
9.28 |
9.15 |
10.76 |
9.80 |
9.36 |
Dividend Yield |
|
2.60% |
2.69% |
3.20% |
3.31% |
2.95% |
2.41% |
2.49% |
2.51% |
2.16% |
2.36% |
2.62% |
Earnings Yield |
|
13.50% |
13.41% |
15.27% |
14.81% |
13.24% |
10.58% |
10.77% |
10.92% |
9.30% |
10.20% |
10.68% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.34 |
0.67 |
0.40 |
0.48 |
0.84 |
0.84 |
0.83 |
0.86 |
1.06 |
1.06 |
0.88 |
Enterprise Value to Revenue (EV/Rev) |
|
0.60 |
1.17 |
0.82 |
0.97 |
1.92 |
1.71 |
1.68 |
1.73 |
2.37 |
2.47 |
1.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
1.48 |
2.71 |
1.92 |
2.26 |
4.52 |
4.07 |
4.02 |
4.14 |
5.79 |
6.36 |
5.07 |
Enterprise Value to EBIT (EV/EBIT) |
|
1.57 |
2.95 |
2.07 |
2.44 |
4.89 |
4.44 |
4.37 |
4.48 |
6.26 |
6.93 |
5.58 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
2.30 |
4.33 |
3.02 |
3.57 |
7.13 |
6.47 |
6.32 |
6.37 |
8.68 |
8.88 |
7.05 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.85 |
4.38 |
2.98 |
3.66 |
5.46 |
3.98 |
3.85 |
3.48 |
5.25 |
6.97 |
4.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.23 |
3.11 |
0.00 |
0.00 |
0.00 |
0.00 |
13.75 |
13.60 |
11.07 |
0.00 |
23.02 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.03 |
0.03 |
0.21 |
0.21 |
0.41 |
0.17 |
0.17 |
0.16 |
0.21 |
0.32 |
0.20 |
Long-Term Debt to Equity |
|
0.03 |
0.03 |
0.21 |
0.21 |
0.27 |
0.17 |
0.17 |
0.16 |
0.21 |
0.26 |
0.20 |
Financial Leverage |
|
0.06 |
0.04 |
0.12 |
0.12 |
0.23 |
0.10 |
0.19 |
0.18 |
0.30 |
0.25 |
0.18 |
Leverage Ratio |
|
10.09 |
9.34 |
9.51 |
9.59 |
9.72 |
9.47 |
9.20 |
9.15 |
9.00 |
9.33 |
9.12 |
Compound Leverage Factor |
|
10.09 |
9.34 |
9.51 |
9.59 |
9.72 |
9.47 |
9.20 |
9.15 |
9.00 |
9.33 |
9.12 |
Debt to Total Capital |
|
2.67% |
2.53% |
17.23% |
17.08% |
29.19% |
14.40% |
14.17% |
14.05% |
17.04% |
24.23% |
16.48% |
Short-Term Debt to Total Capital |
|
0.01% |
0.03% |
0.01% |
0.00% |
9.74% |
0.00% |
0.00% |
0.00% |
0.00% |
4.54% |
0.00% |
Long-Term Debt to Total Capital |
|
2.66% |
2.50% |
17.22% |
17.08% |
19.44% |
14.40% |
14.17% |
14.05% |
17.04% |
19.69% |
16.48% |
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 |
|
97.33% |
97.47% |
82.77% |
82.92% |
70.81% |
85.60% |
85.83% |
85.95% |
82.96% |
75.77% |
83.52% |
Debt to EBITDA |
|
0.12 |
0.10 |
0.82 |
0.81 |
1.57 |
0.69 |
0.69 |
0.68 |
0.93 |
1.45 |
0.95 |
Net Debt to EBITDA |
|
-3.30 |
-1.96 |
-2.24 |
-2.02 |
-0.27 |
-1.88 |
-1.88 |
-1.81 |
-1.39 |
-0.66 |
-1.66 |
Long-Term Debt to EBITDA |
|
0.11 |
0.10 |
0.82 |
0.81 |
1.05 |
0.69 |
0.69 |
0.68 |
0.93 |
1.18 |
0.95 |
Debt to NOPAT |
|
0.18 |
0.16 |
1.30 |
1.27 |
2.49 |
1.10 |
1.08 |
1.04 |
1.39 |
2.02 |
1.32 |
Net Debt to NOPAT |
|
-5.11 |
-3.12 |
-3.53 |
-3.18 |
-0.42 |
-2.98 |
-2.96 |
-2.78 |
-2.08 |
-0.92 |
-2.31 |
Long-Term Debt to NOPAT |
|
0.18 |
0.16 |
1.30 |
1.27 |
1.66 |
1.10 |
1.08 |
1.04 |
1.39 |
1.64 |
1.32 |
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) |
|
173 |
111 |
-202 |
-240 |
-481 |
-278 |
-50 |
-51 |
4.98 |
-211 |
-89 |
Operating Cash Flow to CapEx |
|
347.95% |
795.41% |
1,684.96% |
1,041.14% |
2,250.70% |
1,720.93% |
986.11% |
2,015.82% |
911.79% |
943.74% |
1,909.68% |
Free Cash Flow to Firm to Interest Expense |
|
21.24 |
10.67 |
-15.42 |
-13.06 |
-20.10 |
-8.52 |
-1.28 |
-1.27 |
0.12 |
-5.14 |
-2.22 |
Operating Cash Flow to Interest Expense |
|
3.17 |
4.68 |
3.99 |
2.57 |
3.71 |
3.29 |
1.55 |
2.36 |
1.41 |
0.93 |
2.07 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.26 |
4.09 |
3.75 |
2.32 |
3.55 |
3.10 |
1.39 |
2.24 |
1.26 |
0.83 |
1.96 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.06 |
Fixed Asset Turnover |
|
6.09 |
6.17 |
6.35 |
6.41 |
6.46 |
6.54 |
6.66 |
6.80 |
6.83 |
6.82 |
6.86 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,021 |
1,069 |
1,316 |
1,326 |
1,547 |
1,394 |
1,416 |
1,428 |
1,589 |
1,656 |
1,551 |
Invested Capital Turnover |
|
0.54 |
0.56 |
0.54 |
0.56 |
0.53 |
0.56 |
0.51 |
0.51 |
0.45 |
0.47 |
0.48 |
Increase / (Decrease) in Invested Capital |
|
-132 |
-65 |
248 |
284 |
526 |
325 |
100 |
102 |
42 |
261 |
135 |
Enterprise Value (EV) |
|
352 |
720 |
528 |
637 |
1,295 |
1,177 |
1,172 |
1,226 |
1,688 |
1,759 |
1,369 |
Market Capitalization |
|
1,135 |
1,240 |
1,146 |
1,206 |
1,372 |
1,720 |
1,720 |
1,760 |
2,092 |
1,942 |
1,817 |
Book Value per Share |
|
$20.90 |
$21.92 |
$22.89 |
$23.14 |
$23.24 |
$25.36 |
$25.86 |
$26.12 |
$28.31 |
$27.33 |
$28.54 |
Tangible Book Value per Share |
|
$18.47 |
$19.56 |
$20.58 |
$20.86 |
$20.98 |
$23.13 |
$23.66 |
$23.95 |
$26.15 |
$25.17 |
$26.38 |
Total Capital |
|
1,021 |
1,069 |
1,316 |
1,326 |
1,547 |
1,394 |
1,416 |
1,428 |
1,589 |
1,656 |
1,551 |
Total Debt |
|
27 |
27 |
227 |
227 |
451 |
201 |
201 |
201 |
271 |
401 |
256 |
Total Long-Term Debt |
|
27 |
27 |
227 |
227 |
301 |
201 |
201 |
201 |
271 |
326 |
256 |
Net Debt |
|
-783 |
-519 |
-618 |
-569 |
-77 |
-543 |
-549 |
-535 |
-404 |
-183 |
-448 |
Capital Expenditures (CapEx) |
|
7.43 |
6.15 |
3.10 |
4.53 |
3.95 |
6.25 |
6.19 |
4.72 |
6.38 |
4.06 |
4.35 |
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) |
|
27 |
27 |
227 |
227 |
451 |
201 |
201 |
201 |
271 |
401 |
256 |
Total Depreciation and Amortization (D&A) |
|
5.74 |
3.26 |
4.92 |
5.87 |
7.67 |
5.71 |
4.01 |
5.04 |
7.17 |
6.51 |
6.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.88 |
$0.97 |
$0.97 |
$0.93 |
$0.95 |
$1.00 |
$1.06 |
$1.09 |
$1.01 |
$1.09 |
$1.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
47.56M |
47.60M |
47.53M |
47.13M |
47.06M |
47.08M |
47.00M |
46.56M |
45.90M |
45.39M |
44.91M |
Adjusted Diluted Earnings per Share |
|
$0.87 |
$0.97 |
$0.96 |
$0.93 |
$0.95 |
$0.99 |
$1.05 |
$1.08 |
$1.00 |
$1.10 |
$1.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
47.93M |
48.44M |
47.94M |
47.49M |
47.39M |
47.55M |
47.34M |
47.13M |
46.85M |
46.90M |
45.51M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
47.56M |
47.60M |
47.53M |
47.13M |
47.06M |
47.08M |
47.00M |
46.56M |
45.90M |
45.39M |
44.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
42 |
46 |
46 |
44 |
45 |
47 |
50 |
51 |
47 |
50 |
46 |
Normalized NOPAT Margin |
|
26.68% |
27.51% |
28.05% |
26.03% |
26.02% |
25.57% |
28.49% |
28.44% |
26.90% |
27.56% |
25.52% |
Pre Tax Income Margin |
|
39.79% |
40.43% |
39.52% |
38.76% |
38.20% |
37.55% |
38.93% |
39.63% |
35.36% |
28.89% |
33.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.66 |
6.52 |
4.98 |
3.59 |
2.75 |
2.10 |
1.73 |
1.77 |
1.50 |
1.29 |
1.48 |
NOPAT to Interest Expense |
|
5.13 |
4.44 |
3.53 |
2.41 |
1.88 |
1.43 |
1.26 |
1.27 |
1.14 |
1.23 |
1.14 |
EBIT Less CapEx to Interest Expense |
|
6.75 |
5.93 |
4.74 |
3.34 |
2.59 |
1.90 |
1.57 |
1.65 |
1.35 |
1.19 |
1.37 |
NOPAT Less CapEx to Interest Expense |
|
4.22 |
3.85 |
3.30 |
2.16 |
1.71 |
1.24 |
1.11 |
1.15 |
0.99 |
1.13 |
1.03 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
16.71% |
18.10% |
19.24% |
20.63% |
22.04% |
22.55% |
22.57% |
22.47% |
22.93% |
23.03% |
24.07% |
Augmented Payout Ratio |
|
64.91% |
56.67% |
38.40% |
29.84% |
32.31% |
32.81% |
31.07% |
36.23% |
35.47% |
58.52% |
72.37% |
Key Financial Trends
OFG Bancorp has shown a generally stable and solid financial profile over the last four years, with some fluctuations in key performance indicators, operating results, and capital structure. Here is an analysis of the key financial trends and metrics based on the quarterly data provided up to Q1 2025:
- Consistent Profitability: Net Operating Profit After Tax (NOPAT) has been positive each quarter, with Q1 2025 recording $45.57 million, reflecting sustained profitability.
- Strong Return Metrics: Return on Invested Capital (ROIC) remains healthy around 12-15%, and Return on Equity (ROE) is also solid, averaging around 15-17% over recent quarters, indicative of effective capital deployment.
- Low Leverage Levels: The debt to equity ratio is quite low, generally below 0.3, with net debt often negative, signaling a strong liquidity position and low financial risk.
- Operating Efficiency: EBITDA margins are healthy, hovering around mid 30%s to low 40%s, and operating expenses relative to revenue have remained consistent, supporting stable operating leverage.
- Improving Capital Base: Book value per share and tangible book value per share have steadily increased from around $20 in early 2022 to over $28 by Q1 2025, demonstrating growth in shareholder equity over time.
- Increasing Market Capitalization: The market capitalization rose from roughly $1.1 billion in early 2022 to about $1.8 billion by Q1 2025, reflecting investor confidence and growth in company value.
- Revenue Growth Slowdown: Revenue growth has generally been positive but modest, with recent quarters showing some deceleration or slight declines quarter-over-quarter, which may warrant monitoring.
- Dividend Yield Stability: Dividend yield has hovered around 2.3% to 3.3% over the period, providing steady income but with modest yield changes aligning with stock price moves.
- Capital Expenditure Fluctuations: Capital expenditures have varied from around $3 million to $7 million, correlating with investment in premises and equipment; this variation may impact free cash flow periodically.
- Declining Free Cash Flow to Firm: Free cash flow to the firm (FCFF) has been mostly negative or volatile, including a significant drop to -$89 million in Q1 2025, highlighting potential challenges in cash generation beyond core operations.
- Drop in Earnings and EBITDA Growth: Q1 2025 shows declines in EBIT (-12.5%), EBITDA (-9%), and net income (-8.3%) compared to prior periods, signaling some near-term earnings pressure.
- Increased Provision for Credit Losses: While provisions fluctuate, some quarters show elevated credit loss reserves, which could signal asset quality concerns or a conservative stance impacting net income.
Summary: OFG Bancorp demonstrates sound profitability, strong returns, and a conservative leverage framework that supports financial stability. The company has grown its capital base and market valuation steadily, appealing to investors valuing stable income and capital strength. However, some negative signals in free cash flow volatility and recent declines in earnings and EBITDA growth suggest management should focus on operational efficiency and cash generation going forward. Investors should watch quarterly updates for signs of recovery or further pressure in earnings performance.
08/02/25 03:47 AMAI Generated. May Contain Errors.