Annual Income Statements for Banner
This table shows Banner's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Banner
This table shows Banner's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
46 |
43 |
38 |
40 |
45 |
46 |
45 |
45 |
54 |
51 |
55 |
| Consolidated Net Income / (Loss) |
|
46 |
43 |
38 |
40 |
45 |
46 |
45 |
45 |
54 |
51 |
55 |
| Net Income / (Loss) Continuing Operations |
|
46 |
43 |
38 |
40 |
45 |
46 |
45 |
45 |
54 |
51 |
55 |
| Total Pre-Tax Income |
|
57 |
53 |
46 |
49 |
56 |
58 |
56 |
56 |
66 |
61 |
68 |
| Total Revenue |
|
158 |
169 |
146 |
150 |
154 |
156 |
160 |
162 |
170 |
169 |
169 |
| Net Interest Income / (Expense) |
|
142 |
138 |
133 |
133 |
136 |
141 |
141 |
144 |
150 |
152 |
150 |
| Total Interest Income |
|
179 |
184 |
185 |
189 |
196 |
196 |
194 |
200 |
206 |
205 |
198 |
| Loans and Leases Interest Income |
|
149 |
155 |
156 |
161 |
168 |
170 |
169 |
175 |
179 |
179 |
174 |
| Investment Securities Interest Income |
|
30 |
29 |
28 |
28 |
28 |
27 |
25 |
25 |
27 |
26 |
24 |
| Total Interest Expense |
|
37 |
45 |
52 |
57 |
60 |
56 |
53 |
56 |
56 |
53 |
48 |
| Deposits Interest Expense |
|
31 |
39 |
45 |
49 |
54 |
52 |
49 |
49 |
52 |
50 |
46 |
| Short-Term Borrowings Interest Expense |
|
3.33 |
3.00 |
4.15 |
4.78 |
3.41 |
0.90 |
1.55 |
4.05 |
2.22 |
0.71 |
0.74 |
| Long-Term Debt Interest Expense |
|
2.97 |
2.99 |
2.97 |
2.96 |
2.97 |
2.78 |
2.49 |
2.50 |
1.39 |
1.33 |
1.23 |
| Total Non-Interest Income |
|
16 |
30 |
13 |
17 |
18 |
15 |
19 |
18 |
21 |
17 |
19 |
| Other Service Charges |
|
14 |
16 |
15 |
16 |
16 |
17 |
16 |
15 |
17 |
15 |
16 |
| Other Non-Interest Income |
|
2.06 |
2.61 |
2.24 |
2.37 |
2.45 |
2.14 |
2.58 |
2.38 |
2.70 |
2.49 |
2.31 |
| Provision for Credit Losses |
|
2.03 |
2.52 |
0.52 |
2.37 |
1.69 |
3.00 |
3.14 |
4.80 |
2.67 |
2.44 |
-0.80 |
| Total Non-Interest Expense |
|
96 |
97 |
98 |
98 |
96 |
99 |
101 |
101 |
102 |
104 |
103 |
| Salaries and Employee Benefits |
|
61 |
60 |
62 |
64 |
62 |
63 |
65 |
65 |
65 |
65 |
68 |
| Net Occupancy & Equipment Expense |
|
19 |
19 |
20 |
19 |
19 |
20 |
20 |
20 |
21 |
21 |
19 |
| Marketing Expense |
|
1.36 |
1.69 |
1.08 |
1.20 |
1.16 |
1.71 |
0.59 |
1.09 |
1.40 |
1.68 |
0.67 |
| Property & Liability Insurance Claims |
|
2.87 |
2.93 |
2.81 |
2.86 |
2.87 |
2.86 |
2.80 |
2.80 |
2.87 |
2.85 |
2.72 |
| Other Operating Expenses |
|
11 |
12 |
11 |
10 |
11 |
12 |
13 |
11 |
12 |
13 |
12 |
| Amortization Expense |
|
0.86 |
0.86 |
0.72 |
0.72 |
0.59 |
0.59 |
0.46 |
0.46 |
0.34 |
0.32 |
0.26 |
| Other Special Charges |
|
3.31 |
16 |
0.99 |
0.19 |
-0.04 |
-5.06 |
-0.32 |
-0.09 |
-0.22 |
1.64 |
-0.42 |
| Income Tax Expense |
|
11 |
11 |
8.83 |
9.45 |
11 |
12 |
11 |
11 |
13 |
9.84 |
13 |
| Basic Earnings per Share |
|
$1.33 |
$1.25 |
$1.09 |
$1.15 |
$1.31 |
$1.35 |
$1.31 |
$1.31 |
$1.55 |
$1.50 |
$1.61 |
| Weighted Average Basic Shares Outstanding |
|
34.38M |
34.34M |
34.39M |
34.49M |
34.50M |
34.47M |
34.51M |
34.63M |
34.49M |
34.46M |
34.04M |
| Diluted Earnings per Share |
|
$1.33 |
$1.24 |
$1.09 |
$1.15 |
$1.30 |
$1.34 |
$1.30 |
$1.31 |
$1.54 |
$1.49 |
$1.60 |
| Weighted Average Diluted Shares Outstanding |
|
34.43M |
34.45M |
34.52M |
34.54M |
34.65M |
34.63M |
34.78M |
34.74M |
34.66M |
34.66M |
34.25M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
34.35M |
34.35M |
34.45M |
34.46M |
34.46M |
34.46M |
34.58M |
34.58M |
34.09M |
34.10M |
33.97M |
| Cash Dividends to Common per Share |
|
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.48 |
$0.50 |
$0.50 |
Annual Cash Flow Statements for Banner
This table details how cash moves in and out of Banner'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 |
2025 |
| Net Change in Cash & Equivalents |
|
136 |
-14 |
13 |
11 |
36 |
926 |
900 |
-1,891 |
11 |
247 |
-79 |
| Net Cash From Operating Activities |
|
16 |
-76 |
347 |
31 |
150 |
125 |
302 |
238 |
257 |
293 |
257 |
| Net Cash From Continuing Operating Activities |
|
16 |
-76 |
347 |
31 |
150 |
125 |
302 |
246 |
257 |
293 |
257 |
| Net Income / (Loss) Continuing Operations |
|
45 |
85 |
61 |
137 |
146 |
116 |
201 |
195 |
184 |
169 |
195 |
| Consolidated Net Income / (Loss) |
|
45 |
85 |
61 |
137 |
146 |
116 |
201 |
195 |
184 |
169 |
195 |
| Provision For Loan Losses |
|
0.22 |
6.91 |
8.26 |
8.89 |
10 |
68 |
-33 |
10 |
11 |
7.58 |
13 |
| Depreciation Expense |
|
9.96 |
13 |
15 |
15 |
17 |
18 |
17 |
17 |
18 |
18 |
16 |
| Amortization Expense |
|
3.16 |
7.06 |
6.25 |
-0.52 |
7.27 |
-8.20 |
-34 |
2.85 |
1.39 |
-4.00 |
-8.31 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-33 |
-193 |
196 |
-128 |
-35 |
-30 |
151 |
10 |
37 |
116 |
81 |
| Changes in Operating Assets and Liabilities, net |
|
-9.38 |
4.09 |
60 |
-1.87 |
3.52 |
-39 |
-0.79 |
10 |
6.66 |
-14 |
-40 |
| Net Cash From Investing Activities |
|
15 |
146 |
-393 |
-976 |
-143 |
-1,455 |
-1,015 |
-1,445 |
192 |
-371 |
-225 |
| Net Cash From Continuing Investing Activities |
|
15 |
146 |
-393 |
-976 |
-143 |
-1,455 |
-1,015 |
-1,445 |
192 |
-371 |
-225 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-12 |
-16 |
-12 |
-23 |
-25 |
-13 |
-10 |
-15 |
-15 |
-14 |
-9.51 |
| Purchase of Investment Securities |
|
-535 |
-692 |
-1,376 |
-1,537 |
-513 |
-2,686 |
-3,301 |
-1,042 |
-224 |
-212 |
-317 |
| Sale of Property, Leasehold Improvements and Equipment |
|
4.74 |
15 |
20 |
7.77 |
7.82 |
8.89 |
12 |
6.09 |
4.67 |
4.32 |
7.73 |
| Sale and/or Maturity of Investments |
|
533 |
840 |
862 |
574 |
664 |
1,797 |
1,488 |
672 |
1,070 |
537 |
572 |
| Other Investing Activities, net |
|
- |
- |
- |
3.58 |
-304 |
-561 |
796 |
-898 |
-644 |
-687 |
-477 |
| Net Cash From Financing Activities |
|
105 |
-85 |
60 |
956 |
29 |
2,256 |
1,614 |
-685 |
-438 |
325 |
-112 |
| Net Cash From Continuing Financing Activities |
|
105 |
-85 |
60 |
956 |
29 |
2,256 |
1,614 |
-685 |
-438 |
325 |
-112 |
| Net Change in Deposits |
|
227 |
66 |
222 |
504 |
273 |
2,519 |
1,760 |
-529 |
-591 |
485 |
229 |
| Issuance of Debt |
|
16 |
24 |
0.00 |
540 |
449 |
-136 |
- |
52 |
273 |
-33 |
-140 |
| Repayment of Debt |
|
-120 |
-95 |
-64 |
-0.01 |
-581 |
0.00 |
-108 |
-101 |
0.00 |
0.00 |
-81 |
| Repurchase of Common Equity |
|
0.00 |
-51 |
-31 |
-34 |
-54 |
-32 |
-57 |
-11 |
0.00 |
0.00 |
-32 |
| Payment of Dividends |
|
-17 |
-28 |
-66 |
-59 |
-56 |
-94 |
-58 |
-61 |
-67 |
-67 |
-68 |
| Other Financing Activities, Net |
|
-0.85 |
-0.87 |
-1.63 |
6.32 |
-1.92 |
-1.45 |
76 |
-35 |
-53 |
-60 |
-21 |
| Cash Interest Paid |
|
12 |
17 |
19 |
28 |
58 |
41 |
24 |
19 |
111 |
225 |
217 |
| Cash Income Taxes Paid |
|
27 |
36 |
36 |
22 |
27 |
40 |
29 |
25 |
39 |
24 |
31 |
Quarterly Cash Flow Statements for Banner
This table details how cash moves in and out of Banner's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-30 |
2.76 |
-45 |
38 |
231 |
23 |
-60 |
41 |
190 |
-250 |
17 |
| Net Cash From Operating Activities |
|
72 |
68 |
51 |
79 |
64 |
99 |
57 |
55 |
120 |
25 |
110 |
| Net Cash From Continuing Operating Activities |
|
72 |
68 |
51 |
79 |
64 |
99 |
57 |
55 |
120 |
25 |
110 |
| Net Income / (Loss) Continuing Operations |
|
46 |
43 |
38 |
40 |
45 |
46 |
45 |
45 |
54 |
51 |
55 |
| Consolidated Net Income / (Loss) |
|
46 |
43 |
38 |
40 |
45 |
46 |
45 |
45 |
54 |
51 |
55 |
| Provision For Loan Losses |
|
2.03 |
2.52 |
0.52 |
2.37 |
1.69 |
3.00 |
3.14 |
4.80 |
2.67 |
2.44 |
-0.80 |
| Depreciation Expense |
|
4.50 |
4.56 |
4.57 |
4.52 |
4.53 |
4.46 |
4.30 |
4.17 |
4.05 |
3.92 |
3.64 |
| Amortization Expense |
|
0.27 |
-0.54 |
-0.48 |
-0.83 |
-1.28 |
-1.42 |
-1.85 |
-1.83 |
-2.55 |
-2.09 |
-2.36 |
| Non-Cash Adjustments to Reconcile Net Income |
|
14 |
11 |
22 |
37 |
4.25 |
53 |
33 |
9.98 |
43 |
-4.77 |
41 |
| Changes in Operating Assets and Liabilities, net |
|
5.13 |
7.21 |
-13 |
-4.52 |
9.41 |
-5.74 |
-26 |
-7.76 |
20 |
-26 |
13 |
| Net Cash From Investing Activities |
|
-26 |
-81 |
62 |
-272 |
-95 |
-67 |
-62 |
-231 |
74 |
-6.54 |
-14 |
| Net Cash From Continuing Investing Activities |
|
-26 |
-81 |
62 |
-272 |
-95 |
-67 |
-62 |
-231 |
74 |
-6.54 |
-14 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-6.12 |
-3.03 |
-2.23 |
-4.40 |
-3.33 |
-3.79 |
-1.66 |
-2.74 |
-1.76 |
-3.36 |
-0.42 |
| Purchase of Investment Securities |
|
-37 |
-46 |
-51 |
-60 |
-72 |
-30 |
-78 |
-78 |
-101 |
-61 |
-109 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.66 |
3.65 |
0.58 |
3.44 |
0.30 |
- |
1.56 |
0.31 |
4.66 |
1.19 |
0.95 |
| Sale and/or Maturity of Investments |
|
169 |
129 |
186 |
112 |
133 |
106 |
127 |
133 |
217 |
95 |
114 |
| Other Investing Activities, net |
|
-152 |
-164 |
-72 |
-322 |
-153 |
-139 |
-111 |
-284 |
-44 |
-39 |
-20 |
| Net Cash From Financing Activities |
|
-76 |
16 |
-159 |
231 |
263 |
-9.67 |
-55 |
217 |
-5.30 |
-269 |
-79 |
| Net Cash From Continuing Financing Activities |
|
-76 |
16 |
-159 |
231 |
263 |
-9.67 |
-55 |
217 |
-5.30 |
-269 |
-79 |
| Net Change in Deposits |
|
75 |
-145 |
129 |
-80 |
459 |
-24 |
79 |
-66 |
489 |
-273 |
97 |
| Issuance of Debt |
|
-130 |
183 |
-271 |
346 |
-168 |
60 |
-122 |
397 |
-465 |
50 |
-150 |
| Repayment of Debt |
|
-4.58 |
44 |
0.46 |
-17 |
-11 |
28 |
5.33 |
-94 |
3.43 |
4.72 |
8.01 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
-16 |
-16 |
| Payment of Dividends |
|
-16 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
| Other Financing Activities, Net |
|
-0.02 |
-50 |
-0.91 |
-1.16 |
-0.03 |
-58 |
-0.77 |
-2.65 |
-0.03 |
-18 |
-0.71 |
| Cash Interest Paid |
|
32 |
44 |
53 |
54 |
60 |
58 |
51 |
60 |
53 |
53 |
50 |
Annual Balance Sheets for Banner
This table presents Banner'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 |
2025 |
| Total Assets |
|
9,796 |
9,794 |
9,763 |
11,871 |
12,604 |
15,032 |
16,805 |
15,833 |
15,670 |
16,200 |
16,354 |
| Cash and Due from Banks |
|
118 |
177 |
200 |
231 |
234 |
312 |
358 |
198 |
210 |
203 |
183 |
| Interest Bearing Deposits at Other Banks |
|
144 |
71 |
62 |
41 |
73 |
922 |
1,776 |
45 |
45 |
298 |
240 |
| Trading Account Securities |
|
1,393 |
1,099 |
1,202 |
1,896 |
1,577 |
2,348 |
3,966 |
3,118 |
3,433 |
3,106 |
2,977 |
| Loans and Leases, Net of Allowance |
|
7,236 |
7,365 |
7,510 |
8,588 |
9,205 |
9,704 |
8,953 |
10,005 |
-150 |
-156 |
-160 |
| Allowance for Loan and Lease Losses |
|
78 |
86 |
89 |
96 |
101 |
167 |
132 |
141 |
150 |
156 |
160 |
| Loans Held for Sale |
|
45 |
246 |
41 |
171 |
210 |
244 |
9,049 |
57 |
11 |
32 |
43 |
| Premises and Equipment, Net |
|
168 |
166 |
155 |
172 |
178 |
165 |
149 |
139 |
132 |
125 |
112 |
| Goodwill |
|
248 |
245 |
243 |
339 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
| Intangible Assets |
|
37 |
30 |
23 |
33 |
29 |
21 |
15 |
9.44 |
5.68 |
3.06 |
1.49 |
| Other Assets |
|
407 |
394 |
329 |
400 |
724 |
943 |
1,119 |
1,889 |
11,611 |
12,215 |
12,586 |
| Total Liabilities & Shareholders' Equity |
|
9,796 |
9,794 |
9,763 |
11,871 |
12,604 |
15,032 |
16,805 |
15,833 |
15,670 |
16,200 |
16,354 |
| Total Liabilities |
|
8,496 |
8,488 |
8,491 |
10,393 |
11,010 |
13,365 |
15,115 |
14,377 |
14,018 |
14,426 |
14,408 |
| Non-Interest Bearing Deposits |
|
2,620 |
3,140 |
3,266 |
3,658 |
3,945 |
5,493 |
6,385 |
6,177 |
4,792 |
4,592 |
4,490 |
| Interest Bearing Deposits |
|
5,435 |
4,981 |
4,918 |
5,819 |
6,104 |
7,074 |
7,942 |
7,443 |
8,237 |
8,923 |
9,253 |
| Short-Term Debt |
|
98 |
106 |
- |
119 |
118 |
185 |
- |
233 |
183 |
125 |
108 |
| Long-Term Debt |
|
226 |
149 |
195 |
654 |
569 |
365 |
533 |
125 |
389 |
438 |
229 |
| Other Long-Term Liabilities |
|
117 |
111 |
112 |
142 |
274 |
248 |
255 |
300 |
323 |
348 |
328 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,300 |
1,306 |
1,273 |
1,479 |
1,594 |
1,666 |
1,690 |
1,456 |
1,653 |
1,774 |
1,946 |
| Total Preferred & Common Equity |
|
1,300 |
1,306 |
1,273 |
1,479 |
1,594 |
1,666 |
1,690 |
1,456 |
1,653 |
1,774 |
1,946 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,300 |
1,306 |
1,273 |
1,479 |
1,594 |
1,666 |
1,690 |
1,456 |
1,653 |
1,774 |
1,946 |
| Common Stock |
|
1,254 |
1,207 |
1,180 |
1,330 |
1,366 |
1,342 |
1,292 |
1,287 |
1,293 |
1,301 |
1,277 |
| Retained Earnings |
|
40 |
95 |
91 |
134 |
187 |
247 |
391 |
525 |
642 |
744 |
872 |
| Treasury Stock |
|
6.93 |
7.28 |
7.35 |
7.29 |
7.51 |
7.64 |
7.44 |
6.91 |
6.56 |
6.19 |
5.81 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.73 |
-3.46 |
-5.04 |
7.10 |
33 |
69 |
0.18 |
-363 |
-289 |
-277 |
-208 |
Quarterly Balance Sheets for Banner
This table presents Banner'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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
16,361 |
15,534 |
15,585 |
15,508 |
15,518 |
15,816 |
16,189 |
16,171 |
16,437 |
16,563 |
16,344 |
| Cash and Due from Banks |
|
273 |
195 |
230 |
207 |
168 |
195 |
227 |
214 |
239 |
193 |
180 |
| Interest Bearing Deposits at Other Banks |
|
549 |
48 |
51 |
45 |
41 |
52 |
252 |
228 |
244 |
479 |
259 |
| Trading Account Securities |
|
3,325 |
2,832 |
2,492 |
3,395 |
3,283 |
3,221 |
3,252 |
3,101 |
3,046 |
2,990 |
2,979 |
| Loans and Leases, Net of Allowance |
|
9,691 |
10,019 |
10,328 |
10,464 |
10,718 |
10,991 |
11,070 |
-157 |
-161 |
-160 |
-160 |
| Allowance for Loan and Lease Losses |
|
136 |
141 |
145 |
147 |
151 |
153 |
155 |
157 |
161 |
160 |
160 |
| Loans Held for Sale |
|
84 |
10,068 |
61 |
54 |
9.36 |
13 |
79 |
25 |
38 |
20 |
34 |
| Premises and Equipment, Net |
|
141 |
136 |
135 |
137 |
130 |
126 |
125 |
120 |
117 |
114 |
108 |
| Goodwill |
|
373 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
373 |
| Intangible Assets |
|
11 |
8.39 |
7.40 |
6.54 |
4.96 |
4.24 |
3.65 |
2.60 |
2.15 |
1.81 |
1.24 |
| Other Assets |
|
1,914 |
1,872 |
1,908 |
826 |
790 |
840 |
807 |
12,266 |
12,538 |
12,551 |
12,570 |
| Total Liabilities & Shareholders' Equity |
|
16,361 |
15,534 |
15,585 |
15,508 |
15,518 |
15,816 |
16,189 |
16,171 |
16,437 |
16,563 |
16,344 |
| Total Liabilities |
|
14,952 |
14,002 |
14,042 |
13,987 |
13,854 |
14,125 |
14,395 |
14,337 |
14,572 |
14,650 |
14,378 |
| Non-Interest Bearing Deposits |
|
6,508 |
5,764 |
5,369 |
5,198 |
4,700 |
4,538 |
4,688 |
4,572 |
4,504 |
4,572 |
4,533 |
| Interest Bearing Deposits |
|
7,727 |
7,390 |
7,730 |
7,977 |
8,459 |
8,541 |
8,850 |
9,022 |
9,023 |
9,444 |
9,308 |
| Short-Term Debt |
|
234 |
- |
193 |
188 |
183 |
166 |
155 |
131 |
117 |
121 |
116 |
| Long-Term Debt |
|
173 |
558 |
430 |
299 |
208 |
554 |
376 |
316 |
638 |
176 |
79 |
| Other Long-Term Liabilities |
|
311 |
289 |
320 |
325 |
304 |
326 |
326 |
297 |
289 |
337 |
342 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,409 |
1,532 |
1,543 |
1,521 |
1,665 |
1,691 |
1,794 |
1,833 |
1,866 |
1,913 |
1,967 |
| Total Preferred & Common Equity |
|
1,409 |
1,532 |
1,543 |
1,521 |
1,665 |
1,691 |
1,794 |
1,833 |
1,866 |
1,913 |
1,967 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,409 |
1,532 |
1,543 |
1,521 |
1,665 |
1,691 |
1,794 |
1,833 |
1,866 |
1,913 |
1,967 |
| Common Stock |
|
1,285 |
1,286 |
1,288 |
1,291 |
1,294 |
1,296 |
1,299 |
1,303 |
1,303 |
1,290 |
1,262 |
| Retained Earnings |
|
486 |
564 |
587 |
616 |
663 |
686 |
714 |
772 |
801 |
838 |
909 |
| Treasury Stock |
|
6.97 |
6.92 |
6.70 |
6.55 |
6.61 |
6.36 |
6.20 |
6.22 |
5.98 |
5.80 |
5.84 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-369 |
-326 |
-339 |
-393 |
-299 |
-298 |
-226 |
-248 |
-244 |
-221 |
-211 |
Annual Metrics And Ratios for Banner
This table displays calculated financial ratios and metrics derived from Banner's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.90 |
$2.52 |
$1.85 |
$4.16 |
$4.20 |
$3.29 |
$5.81 |
$5.70 |
$5.35 |
$4.90 |
$5.67 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.80M |
33.82M |
32.89M |
32.78M |
34.87M |
35.26M |
34.61M |
34.26M |
34.34M |
34.47M |
34.46M |
| Adjusted Diluted Earnings per Share |
|
$1.89 |
$2.52 |
$1.84 |
$4.15 |
$4.18 |
$3.26 |
$5.76 |
$5.67 |
$5.33 |
$4.88 |
$5.64 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.87M |
33.85M |
32.99M |
32.89M |
34.97M |
35.53M |
34.92M |
34.46M |
34.45M |
34.63M |
34.66M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
34.24M |
33.19M |
32.73M |
35.18M |
35.75M |
35.16M |
34.25M |
34.19M |
34.35M |
34.46M |
34.10M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Banner
This table displays calculated financial ratios and metrics derived from Banner's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
34,097,856.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
34,097,856.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.33% |
-2.04% |
-7.78% |
-2.70% |
-2.56% |
-7.93% |
9.85% |
8.09% |
10.93% |
- |
5.65% |
| EBITDA Growth |
|
-2.61% |
1.62% |
-24.27% |
-6.80% |
-8.69% |
-24.00% |
12.55% |
9.67% |
14.13% |
- |
18.03% |
| EBIT Growth |
|
-0.91% |
5.35% |
-24.27% |
-4.78% |
-6.86% |
-23.99% |
17.09% |
13.11% |
18.11% |
- |
20.95% |
| NOPAT Growth |
|
-6.55% |
-21.62% |
-32.39% |
0.52% |
-1.53% |
8.84% |
20.17% |
14.33% |
18.49% |
- |
21.23% |
| Net Income Growth |
|
-6.55% |
-21.62% |
-32.39% |
0.52% |
-1.53% |
8.84% |
20.17% |
14.33% |
18.49% |
- |
21.23% |
| EPS Growth |
|
-6.99% |
-21.52% |
-32.30% |
0.00% |
-2.26% |
8.06% |
19.27% |
13.91% |
18.46% |
- |
23.08% |
| Operating Cash Flow Growth |
|
70.51% |
-16.16% |
-31.14% |
82.07% |
-10.96% |
46.76% |
11.22% |
-30.29% |
88.90% |
- |
91.89% |
| Free Cash Flow Firm Growth |
|
-134.84% |
-179.46% |
306.40% |
12.11% |
-84.82% |
82.09% |
-349.90% |
20.09% |
162.08% |
- |
196.60% |
| Invested Capital Growth |
|
10.62% |
22.65% |
-1.63% |
11.35% |
15.77% |
5.05% |
10.91% |
8.71% |
-4.95% |
- |
-5.19% |
| Revenue Q/Q Growth |
|
2.36% |
7.08% |
-10.93% |
-0.34% |
2.51% |
1.18% |
2.81% |
1.37% |
5.20% |
- |
-0.24% |
| EBITDA Q/Q Growth |
|
13.31% |
14.25% |
-22.58% |
-5.77% |
11.01% |
-4.91% |
3.31% |
0.57% |
15.52% |
- |
5.92% |
| EBIT Q/Q Growth |
|
15.21% |
16.63% |
-25.06% |
-5.44% |
12.70% |
-4.82% |
4.62% |
0.79% |
17.68% |
- |
6.98% |
| NOPAT Q/Q Growth |
|
15.82% |
-7.04% |
-11.88% |
5.95% |
13.46% |
2.74% |
-2.71% |
0.80% |
17.60% |
- |
6.77% |
| Net Income Q/Q Growth |
|
15.82% |
-7.04% |
-11.88% |
5.95% |
13.46% |
2.74% |
-2.71% |
0.80% |
17.60% |
- |
6.77% |
| EPS Q/Q Growth |
|
15.65% |
-6.77% |
-12.10% |
5.50% |
13.04% |
3.08% |
-2.99% |
0.77% |
17.56% |
- |
7.38% |
| Operating Cash Flow Q/Q Growth |
|
65.66% |
-5.52% |
-23.92% |
52.89% |
-18.98% |
55.73% |
-42.35% |
-4.17% |
119.55% |
- |
340.26% |
| Free Cash Flow Firm Q/Q Growth |
|
37.31% |
-150.74% |
115.54% |
-387.27% |
-31.83% |
75.70% |
-171.53% |
8.14% |
202.41% |
- |
64.13% |
| Invested Capital Q/Q Growth |
|
-7.27% |
10.80% |
-11.30% |
17.28% |
-3.58% |
0.54% |
-2.45% |
14.96% |
-15.70% |
- |
-5.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
40.94% |
43.69% |
37.47% |
35.43% |
38.37% |
36.06% |
36.23% |
35.95% |
39.48% |
- |
40.48% |
| EBIT Margin |
|
37.92% |
41.30% |
34.75% |
32.97% |
36.25% |
34.10% |
34.70% |
34.50% |
38.60% |
- |
39.72% |
| Profit (Net Income) Margin |
|
29.07% |
25.24% |
24.97% |
26.54% |
29.38% |
29.83% |
28.23% |
28.07% |
31.38% |
- |
32.39% |
| Tax Burden Percent |
|
81.15% |
79.94% |
80.97% |
80.81% |
80.98% |
79.86% |
80.90% |
81.23% |
81.03% |
- |
81.04% |
| Interest Burden Percent |
|
94.46% |
76.43% |
88.73% |
99.62% |
100.07% |
109.55% |
100.57% |
100.16% |
100.34% |
- |
100.63% |
| Effective Tax Rate |
|
18.85% |
20.06% |
19.03% |
19.19% |
19.02% |
20.14% |
19.10% |
18.77% |
18.97% |
- |
18.96% |
| Return on Invested Capital (ROIC) |
|
9.84% |
8.05% |
7.60% |
7.27% |
8.45% |
7.97% |
8.12% |
7.10% |
9.04% |
- |
9.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.84% |
8.05% |
7.60% |
7.27% |
8.45% |
7.97% |
8.12% |
7.10% |
9.04% |
- |
9.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.01% |
2.41% |
2.26% |
3.02% |
2.60% |
2.64% |
1.95% |
2.94% |
2.02% |
- |
1.65% |
| Return on Equity (ROE) |
|
12.85% |
10.45% |
9.86% |
10.29% |
11.04% |
10.61% |
10.07% |
10.04% |
11.05% |
- |
11.44% |
| Cash Return on Invested Capital (CROIC) |
|
0.14% |
-11.25% |
9.64% |
-3.49% |
-6.99% |
2.48% |
-2.20% |
-1.11% |
13.48% |
- |
14.56% |
| Operating Return on Assets (OROA) |
|
1.54% |
1.69% |
1.41% |
1.32% |
1.43% |
1.30% |
1.37% |
1.36% |
1.54% |
- |
1.64% |
| Return on Assets (ROA) |
|
1.18% |
1.03% |
1.01% |
1.06% |
1.15% |
1.14% |
1.11% |
1.11% |
1.25% |
- |
1.34% |
| Return on Common Equity (ROCE) |
|
12.85% |
10.45% |
9.86% |
10.29% |
11.04% |
10.61% |
10.07% |
10.04% |
11.05% |
- |
11.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.85% |
0.00% |
9.95% |
9.81% |
9.21% |
0.00% |
9.63% |
9.76% |
9.96% |
- |
10.42% |
| Net Operating Profit after Tax (NOPAT) |
|
46 |
43 |
38 |
40 |
45 |
46 |
45 |
45 |
54 |
- |
55 |
| NOPAT Margin |
|
29.07% |
25.24% |
24.97% |
26.54% |
29.38% |
29.83% |
28.23% |
28.07% |
31.38% |
- |
32.39% |
| 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 |
|
51.54% |
48.01% |
55.32% |
56.29% |
53.46% |
53.92% |
53.27% |
53.70% |
51.06% |
- |
51.75% |
| Operating Expenses to Revenue |
|
60.79% |
57.20% |
64.90% |
65.45% |
62.65% |
63.97% |
63.34% |
62.54% |
59.84% |
- |
60.75% |
| Earnings before Interest and Taxes (EBIT) |
|
60 |
70 |
52 |
49 |
56 |
53 |
55 |
56 |
66 |
- |
67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
74 |
56 |
53 |
59 |
56 |
58 |
58 |
67 |
- |
68 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
1.06 |
0.97 |
1.00 |
1.14 |
1.29 |
1.19 |
1.18 |
1.17 |
- |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.38 |
1.26 |
1.29 |
1.44 |
1.63 |
1.50 |
1.48 |
1.46 |
- |
1.29 |
| Price to Revenue (P/Rev) |
|
2.14 |
2.73 |
2.56 |
2.70 |
3.27 |
3.75 |
3.49 |
3.46 |
3.44 |
- |
3.06 |
| Price to Earnings (P/E) |
|
7.09 |
9.58 |
9.76 |
10.22 |
12.34 |
13.53 |
12.36 |
12.08 |
11.79 |
- |
10.01 |
| Dividend Yield |
|
4.66% |
3.75% |
4.08% |
3.90% |
3.25% |
2.90% |
3.03% |
3.02% |
2.96% |
- |
3.26% |
| Earnings Yield |
|
14.10% |
10.44% |
10.25% |
9.79% |
8.11% |
7.39% |
8.09% |
8.28% |
8.48% |
- |
9.99% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.81 |
0.93 |
0.87 |
0.90 |
0.90 |
1.00 |
0.96 |
0.94 |
0.85 |
- |
0.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.50 |
3.23 |
2.85 |
3.46 |
3.35 |
3.85 |
3.50 |
3.89 |
2.87 |
- |
2.70 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.04 |
7.70 |
7.15 |
8.75 |
8.62 |
10.45 |
9.46 |
10.47 |
7.65 |
- |
7.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.56 |
8.29 |
7.69 |
9.37 |
9.19 |
11.15 |
10.00 |
10.99 |
7.96 |
- |
7.19 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.30 |
11.31 |
10.86 |
13.07 |
12.65 |
13.89 |
12.38 |
13.58 |
9.82 |
- |
8.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.00 |
8.08 |
7.69 |
8.05 |
7.99 |
8.00 |
7.31 |
8.99 |
5.64 |
- |
5.83 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
610.40 |
0.00 |
9.01 |
0.00 |
0.00 |
41.49 |
0.00 |
0.00 |
6.12 |
- |
5.59 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.32 |
0.35 |
0.24 |
0.43 |
0.30 |
0.32 |
0.24 |
0.40 |
0.16 |
- |
0.10 |
| Long-Term Debt to Equity |
|
0.20 |
0.24 |
0.13 |
0.33 |
0.21 |
0.32 |
0.17 |
0.34 |
0.09 |
- |
0.04 |
| Financial Leverage |
|
0.31 |
0.30 |
0.30 |
0.42 |
0.31 |
0.33 |
0.24 |
0.42 |
0.22 |
- |
0.17 |
| Leverage Ratio |
|
10.88 |
10.13 |
9.72 |
9.71 |
9.56 |
9.30 |
9.06 |
9.07 |
8.84 |
- |
8.56 |
| Compound Leverage Factor |
|
10.28 |
7.74 |
8.62 |
9.67 |
9.57 |
10.19 |
9.11 |
9.08 |
8.87 |
- |
8.61 |
| Debt to Total Capital |
|
24.28% |
25.72% |
19.04% |
29.88% |
22.84% |
24.09% |
19.59% |
28.82% |
13.43% |
- |
9.03% |
| Short-Term Debt to Total Capital |
|
9.38% |
8.22% |
8.92% |
6.88% |
6.65% |
0.00% |
5.73% |
4.47% |
5.45% |
- |
5.35% |
| Long-Term Debt to Total Capital |
|
14.89% |
17.50% |
10.12% |
22.99% |
16.19% |
24.09% |
13.86% |
24.35% |
7.98% |
- |
3.68% |
| 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% |
74.28% |
80.96% |
70.12% |
77.16% |
75.91% |
80.41% |
71.18% |
86.57% |
- |
90.97% |
| Debt to EBITDA |
|
1.81 |
2.12 |
1.55 |
2.91 |
2.19 |
2.51 |
1.93 |
3.20 |
1.21 |
- |
0.76 |
| Net Debt to EBITDA |
|
0.88 |
1.18 |
0.72 |
1.91 |
0.22 |
0.27 |
0.02 |
1.15 |
-1.54 |
- |
-0.94 |
| Long-Term Debt to EBITDA |
|
1.11 |
1.44 |
0.83 |
2.24 |
1.55 |
2.51 |
1.37 |
2.70 |
0.72 |
- |
0.31 |
| Debt to NOPAT |
|
2.50 |
3.12 |
2.36 |
4.34 |
3.22 |
3.33 |
2.53 |
4.15 |
1.56 |
- |
0.95 |
| Net Debt to NOPAT |
|
1.21 |
1.73 |
1.10 |
2.85 |
0.32 |
0.36 |
0.03 |
1.49 |
-1.97 |
- |
-1.19 |
| Long-Term Debt to NOPAT |
|
1.53 |
2.12 |
1.26 |
3.34 |
2.28 |
3.33 |
1.79 |
3.50 |
0.93 |
- |
0.39 |
| 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) |
|
-147 |
-368 |
72 |
-206 |
-271 |
-66 |
-179 |
-165 |
169 |
- |
173 |
| Operating Cash Flow to CapEx |
|
1,311.30% |
0.00% |
3,126.73% |
8,230.96% |
2,105.45% |
2,616.76% |
58,406.12% |
2,261.90% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.94 |
-8.12 |
1.39 |
-3.64 |
-4.51 |
-1.18 |
-3.39 |
-2.95 |
3.02 |
- |
3.63 |
| Operating Cash Flow to Interest Expense |
|
1.92 |
1.49 |
0.99 |
1.39 |
1.06 |
1.78 |
1.08 |
0.98 |
2.16 |
- |
2.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.77 |
1.51 |
0.96 |
1.37 |
1.01 |
1.71 |
1.08 |
0.94 |
2.21 |
- |
2.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
- |
0.04 |
| Fixed Asset Turnover |
|
4.66 |
4.75 |
4.74 |
4.79 |
4.76 |
4.75 |
5.00 |
5.22 |
5.46 |
- |
5.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,008 |
2,225 |
2,056 |
2,411 |
2,325 |
2,337 |
2,280 |
2,621 |
2,210 |
- |
2,162 |
| Invested Capital Turnover |
|
0.34 |
0.32 |
0.30 |
0.27 |
0.29 |
0.27 |
0.29 |
0.25 |
0.29 |
- |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
193 |
411 |
-34 |
246 |
317 |
112 |
224 |
210 |
-115 |
- |
-118 |
| Enterprise Value (EV) |
|
1,621 |
2,077 |
1,799 |
2,168 |
2,089 |
2,346 |
2,185 |
2,473 |
1,871 |
- |
1,808 |
| Market Capitalization |
|
1,385 |
1,759 |
1,617 |
1,695 |
2,037 |
2,285 |
2,180 |
2,201 |
2,247 |
- |
2,052 |
| Book Value per Share |
|
$44.27 |
$48.12 |
$48.40 |
$49.08 |
$52.06 |
$51.49 |
$53.21 |
$53.95 |
$55.31 |
- |
$57.68 |
| Tangible Book Value per Share |
|
$33.22 |
$37.09 |
$37.41 |
$38.13 |
$41.12 |
$40.57 |
$42.30 |
$43.10 |
$44.47 |
- |
$46.70 |
| Total Capital |
|
2,008 |
2,225 |
2,056 |
2,411 |
2,325 |
2,337 |
2,280 |
2,621 |
2,210 |
- |
2,162 |
| Total Debt |
|
487 |
572 |
391 |
720 |
531 |
563 |
447 |
755 |
297 |
- |
195 |
| Total Long-Term Debt |
|
299 |
389 |
208 |
554 |
376 |
563 |
316 |
638 |
176 |
- |
79 |
| Net Debt |
|
236 |
318 |
182 |
473 |
52 |
61 |
4.74 |
272 |
-376 |
- |
-244 |
| Capital Expenditures (CapEx) |
|
5.46 |
-0.63 |
1.65 |
0.96 |
3.03 |
3.79 |
0.10 |
2.43 |
-2.90 |
- |
-0.53 |
| 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) |
|
487 |
572 |
391 |
720 |
531 |
563 |
447 |
755 |
297 |
- |
195 |
| Total Depreciation and Amortization (D&A) |
|
4.77 |
4.02 |
4.09 |
3.68 |
3.26 |
3.05 |
2.45 |
2.34 |
1.50 |
- |
1.28 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.33 |
$1.25 |
$1.09 |
$1.15 |
$1.31 |
$1.35 |
$1.31 |
$1.31 |
$1.55 |
$1.50 |
$1.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.38M |
34.34M |
34.39M |
34.49M |
34.50M |
34.47M |
34.51M |
34.63M |
34.49M |
34.46M |
34.04M |
| Adjusted Diluted Earnings per Share |
|
$1.33 |
$1.24 |
$1.09 |
$1.15 |
$1.30 |
$1.34 |
$1.30 |
$1.31 |
$1.54 |
$1.49 |
$1.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
34.43M |
34.45M |
34.52M |
34.54M |
34.65M |
34.63M |
34.78M |
34.74M |
34.66M |
34.66M |
34.25M |
| 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 |
|
34.35M |
34.35M |
34.45M |
34.46M |
34.46M |
34.46M |
34.58M |
34.58M |
34.09M |
34.10M |
33.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
49 |
56 |
42 |
40 |
45 |
42 |
45 |
45 |
53 |
- |
54 |
| Normalized NOPAT Margin |
|
30.77% |
33.02% |
28.14% |
26.64% |
29.36% |
27.23% |
28.07% |
28.03% |
31.27% |
- |
32.19% |
| Pre Tax Income Margin |
|
35.82% |
31.57% |
30.83% |
32.85% |
36.28% |
37.36% |
34.90% |
34.56% |
38.73% |
- |
39.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.60 |
1.54 |
1.01 |
0.87 |
0.93 |
0.95 |
1.05 |
1.00 |
1.18 |
- |
1.41 |
| NOPAT to Interest Expense |
|
1.23 |
0.94 |
0.73 |
0.70 |
0.75 |
0.83 |
0.86 |
0.81 |
0.96 |
- |
1.15 |
| EBIT Less CapEx to Interest Expense |
|
1.46 |
1.55 |
0.98 |
0.86 |
0.88 |
0.88 |
1.05 |
0.96 |
1.23 |
- |
1.42 |
| NOPAT Less CapEx to Interest Expense |
|
1.08 |
0.95 |
0.69 |
0.69 |
0.70 |
0.76 |
0.85 |
0.77 |
1.01 |
- |
1.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.43% |
36.36% |
40.28% |
40.17% |
40.37% |
39.51% |
37.87% |
36.75% |
35.15% |
- |
33.19% |
| Augmented Payout Ratio |
|
33.43% |
36.36% |
40.28% |
40.17% |
40.37% |
39.51% |
37.87% |
36.75% |
43.43% |
- |
56.47% |
Key Financial Trends
Banner Corp (NASDAQ: BANR) continued to post solid quarterly profitability in Q1 2026, but the balance sheet and funding mix show some ongoing pressure points that investors should watch. The bank generated strong earnings and operating cash flow, while loan-loss provisioning remained modest. However, deposit growth slowed sharply from the prior quarter, and the balance sheet still carries a large amount of goodwill and other assets relative to common equity.
- Net income rose to $54.7 million in Q1 2026, up from $51.2 million in Q4 2025 and $45.5 million in Q2 2025, showing steady profitability.
- Operating cash flow was very strong at $109.8 million, more than quadruple the prior quarter, suggesting earnings converted well into cash.
- Net interest income improved to $150.2 million from $144.4 million in Q2 2025, helped by a manageable interest expense base.
- Credit quality looked stable in the quarter, with provision for credit losses at just $796,000 versus $2.4 million in Q4 2025 and $4.8 million in Q2 2025.
- Basic EPS increased to $1.61 from $1.50 in Q4 2025, reflecting better bottom-line performance.
- The company ended Q1 2026 with $1.97 billion of common equity, up from $1.87 billion at year-end 2025.
- Total revenue was essentially flat sequentially at $168.9 million versus $169.3 million in Q4 2025, indicating stable but not accelerating top-line growth.
- Non-interest income improved to $18.7 million, though it remains a smaller part of the business than spread income.
- Deposit balances fell sharply sequentially, with net change in deposits down $97.2 million in Q1 2026 after a $272.8 million decline in Q4 2025, showing funding volatility.
- Interest income and revenue have not broken out meaningfully from recent ranges, suggesting earnings growth may remain moderate unless loan growth or margins improve.
Over the last four years, Banner has shown a consistent pattern of solid earnings and cash generation. Quarterly net income has generally stayed in a strong range, and operating cash flow has usually been positive and substantial. That said, the bank’s balance sheet has also grown more complex, with a large “other assets” line and sizeable goodwill that can make tangible book value a more important metric than reported equity alone.
Key longer-term trends:
- Earnings have remained resilient, with quarterly net income generally clustering around the mid-$40 million to mid-$50 million range since 2023.
- Net interest income has trended higher over time, benefiting from a higher-rate environment and strong earning asset yields.
- Dividend payments have been consistent, indicating a shareholder-return focus.
- Loan-loss provisioning has fluctuated, but recently has been relatively tame compared with periods of higher stress.
- Other assets have expanded materially versus earlier periods, which may weigh on balance-sheet clarity and capital efficiency.
- Accumulated other comprehensive income has remained deeply negative, reflecting pressure from unrealized losses and/or market value adjustments in the securities portfolio.
- Deposit trends have been uneven across recent quarters, suggesting funding stability is an area to monitor closely.
Bottom line: Banner still looks like a profitable regional bank with strong core cash generation and steady EPS, but investors should keep an eye on deposit volatility, balance-sheet composition, and whether revenue growth can outpace rising costs. The quarter was fundamentally healthy, but not without caution flags.
06/18/26 11:14 PM ETAI Generated. May Contain Errors.