Loading...

Financial Statements

Home Federal Bancorp Inc. of Louisiana

Home Federal Bancorp Inc. of Louisiana (HFBL)

Financial Services

Income Statement

Download HFBL income statement Download HFBL income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Earnings Per Share Basic 0.160.210.671.021.341.331.701.802.011.982.68
Net Profit Margin 0.130.100.210.230.230.210.220.210.210.210.28
Earnings Per Share Diluted 0.160.210.671.011.311.291.651.741.911.872.50
Revenue 3.886.549.3912.1413.4413.0114.9515.8317.0816.8717.10
Weighted Average Shares Outstanding 3.383.353.052.952.352.242.121.991.951.911.85
Gross Profit 3.886.549.3912.1413.4413.0114.9515.8317.0816.8717.10
Weighted Average Shares Outstanding (Diluted) -3.353.052.952.352.242.121.991.951.911.85
Sales, General and Administrative Expense 2.014.415.507.157.667.798.639.3610.189.509.48
Dividend per Share 0.000.000.000.000.000.000.000.000.000.000.00
Operating Income 0.771.342.883.974.764.085.025.025.415.826.03
Gross Margin 1.001.001.001.001.001.001.001.001.001.001.00
Earnings before Tax 0.771.342.883.974.764.085.025.025.415.826.03
EBITDA Margin 0.220.230.330.340.370.340.360.340.350.380.38
Net Income 0.520.671.942.843.132.743.353.383.653.574.74
EBIT Margin 0.200.210.310.330.350.310.340.320.320.350.35
Net Income - Discounted ops -----------
Profit Margin 0.130.100.210.230.230.210.220.210.210.210.28
Preferred Dividends -----------
Free Cash Flow margin 0.00-0.000.000.000.00-0.00-0.000.000.000.000.00
R&D Expenses -----------
Interest Expense -----------
Earnings Before Tax Margin 0.200.210.310.330.350.310.340.320.320.350.35
Consolidated Income 0.520.671.942.843.132.743.353.383.653.574.74
EBIT 0.771.342.883.974.764.085.025.025.415.826.03
EBITDA 0.841.473.064.174.984.385.405.465.926.326.56
Income Tax Expense 0.250.670.941.131.631.331.661.641.762.251.28
Operating Expenses 3.115.206.518.178.688.939.9410.8111.6711.0511.07
Cost of Revenue -----------
Net Income Com 0.520.671.942.843.132.743.353.383.653.574.74
Net Income - Non-Controlling int -----------

Balance Sheet Statement

Download HFBL income statement Download HFBL income statement
Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Total current liabilities ------287.46313.43367.75367.53
Other Liabilities ------287.46289.93330.75362.25
Long-term debt -----38.4147.6611.916.361.35
Cash and cash equivalents 8.849.6034.863.6913.6321.174.7611.9015.8718.11
Total debt 31.7127.1323.7322.4413.3238.9948.7849.6012.662.39
Cash and short-term investments ------21.174.7611.9015.87
Deferred revenue ----------
Inventories ----------
Tax Liabilities ----------
Goodwill and Intangible Assets ----------
Deposit Liabilities 117.72153.62221.44211.92272.30286.24287.82329.05360.26388.16
Tax assets ---0.780.720.820.981.601.100.85
Total non-current liabilities ----------
Total current assets ------36.3417.7027.1724.95
Total liabilities 151.78182.14246.29235.17286.75326.45338.31380.36374.61392.11
Payables ----------
Other comprehensive income 2.101.431.370.040.170.100.08-0.35-1.050.02
Short-term investments ----------
Retained earnings (deficit) 20.6620.7822.9025.3927.5911.6611.0213.3214.1315.37
Property, Plant & Equipment Net 3.053.944.876.568.4510.1912.3712.2212.2413.55
Total non-current assets ----------
Other Assets ---------9.09
Net Debt ----------4.23
Investments 172.28212.79249.23258.97299.14329.52355.27391.69382.47399.75
Total shareholders equity 33.3751.1849.8941.9842.7843.3943.3946.2547.0450.34
Total assets 185.15233.32296.18277.15329.53369.83381.70426.61421.65442.45
Long-term investments -----46.9011.9213.636.768.61
Receivables ----------
Short-term debt -------23.5037.005.28

Cash Flow Statement

Download HFBL income statement Download HFBL income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Insurance (repayment) of debt -----------
Net Cash/Marketcap 0.000.000.000.000.000.000.000.000.000.000.00
Insurance (buybacks) of shares -----------
Depreciation & Amortization 0.070.130.190.200.220.300.380.440.510.500.54
Dividend payments -0.30-0.29-0.51-0.73-0.63-0.55-0.61-0.66-0.70-0.92-1.05
Operating Cash Flow 0.31-11.767.931.5511.47-2.40-0.727.053.3813.104.86
Acquisitions and disposals -----------
Free Cash Flow 0.13-14.136.850.419.56-5.03-2.834.432.7012.592.79
Net cash flow / Change in cash 2.64-1.170.7625.26-31.189.957.53-16.417.153.962.24
Effect of forex changes on cash -----------
Financing Cash Flow 12.9226.6547.6260.09-21.1348.5636.257.4940.76-8.3814.87
Investment purchases and sales -10.47-14.29-48.21-32.53-19.71-34.28-25.91-28.38-36.33-0.41-15.47
Capital Expenditure -0.17-2.37-1.07-1.14-1.91-2.63-2.12-2.62-0.67-0.52-2.07
Stock-based compensation 0.220.220.140.320.580.580.640.790.840.630.67
Investing Cash Flow -----------

Retained Earning Schedule

Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Retained Earnings (Previous Year) -212123252812111314
Net Income 1233333445
Stock Dividends 20-1----19-3-1-2-2
Divident Paid -0-1-1-1-1-1-1-1-1-1
Retained Earnings 21212325281211131415

PPE Schedule

Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Year 2010201120122013201420152016201720182019
Gross PPE -3457810121212
Annual Depreciation 5224545113
Capital Expenditure -2-1-1-2-3-2-3-1-1-2
Net PPE 345781012121214

Intangible and Goodwill Schedule

Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019
Intangible and Goodwill (Previous Year) ----------
New Purchases -14-48-33-20-34-26-28-36-0-15
Intangible and Goodwill ----------

Home Federal Bancorp Inc. of Louisiana income statement is the only one that provides an overview of company sales and net income
The reasoning behind the adjustment, however, is that free cash flow is meant to measure money being spent right now, not transactions that happened in the past. This makes Home Federal Bancorp Inc. of Louisiana FCF a useful instrument for identifying growing companies with high up-front costs, which may eat into earnings now but have the potential to pay off later.