Annual Income Statements for Zions Bancorporation, N.A.
Annual Income Statements for Zions Bancorporation, N.A.
This table shows Zions Bancorporation, N.A.'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Zions Bancorporation, N.A.
This table shows Zions Bancorporation, N.A.'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 |
|
211 |
277 |
198 |
166 |
168 |
116 |
143 |
190 |
204 |
200 |
169 |
Consolidated Net Income / (Loss) |
|
217 |
284 |
204 |
175 |
175 |
126 |
153 |
201 |
214 |
216 |
170 |
Net Income / (Loss) Continuing Operations |
|
217 |
284 |
204 |
175 |
175 |
110 |
153 |
201 |
214 |
216 |
170 |
Total Pre-Tax Income |
|
278 |
359 |
282 |
226 |
228 |
150 |
203 |
262 |
277 |
270 |
239 |
Total Revenue |
|
828 |
873 |
839 |
780 |
765 |
731 |
742 |
776 |
792 |
820 |
795 |
Net Interest Income / (Expense) |
|
663 |
720 |
679 |
591 |
585 |
583 |
586 |
597 |
620 |
627 |
624 |
Total Interest Income |
|
707 |
835 |
920 |
977 |
1,010 |
1,040 |
1,054 |
1,073 |
1,104 |
1,062 |
1,028 |
Loans and Leases Interest Income |
|
551 |
656 |
726 |
791 |
831 |
848 |
865 |
877 |
899 |
873 |
850 |
Investment Securities Interest Income |
|
132 |
140 |
137 |
138 |
144 |
144 |
142 |
140 |
138 |
129 |
125 |
Deposits and Money Market Investments Interest Income |
|
24 |
39 |
57 |
48 |
35 |
48 |
47 |
56 |
67 |
60 |
53 |
Total Interest Expense |
|
44 |
115 |
241 |
386 |
425 |
457 |
468 |
476 |
484 |
435 |
404 |
Deposits Interest Expense |
|
19 |
38 |
82 |
220 |
366 |
395 |
376 |
390 |
403 |
371 |
326 |
Long-Term Debt Interest Expense |
|
25 |
77 |
159 |
166 |
59 |
62 |
92 |
86 |
81 |
64 |
78 |
Total Non-Interest Income |
|
165 |
153 |
160 |
189 |
180 |
148 |
156 |
179 |
172 |
193 |
171 |
Trust Fees by Commissions |
|
14 |
14 |
15 |
14 |
15 |
14 |
15 |
15 |
14 |
14 |
15 |
Other Service Charges |
|
125 |
123 |
120 |
132 |
125 |
119 |
120 |
123 |
129 |
142 |
126 |
Net Realized & Unrealized Capital Gains on Investments |
|
10 |
8.00 |
9.00 |
27 |
23 |
-2.00 |
5.00 |
25 |
11 |
20 |
13 |
Investment Banking Income |
|
- |
- |
- |
16 |
- |
- |
- |
- |
- |
- |
17 |
Provision for Credit Losses |
|
71 |
22 |
45 |
46 |
41 |
16 |
13 |
5.00 |
13 |
41 |
17 |
Total Non-Interest Expense |
|
479 |
471 |
512 |
508 |
496 |
581 |
526 |
509 |
502 |
509 |
538 |
Salaries and Employee Benefits |
|
312 |
304 |
339 |
324 |
311 |
301 |
331 |
318 |
317 |
321 |
342 |
Net Occupancy & Equipment Expense |
|
91 |
91 |
95 |
98 |
104 |
103 |
101 |
106 |
106 |
108 |
111 |
Marketing Expense |
|
11 |
11 |
12 |
13 |
10 |
11 |
10 |
13 |
12 |
10 |
11 |
Property & Liability Insurance Claims |
|
13 |
14 |
18 |
22 |
20 |
109 |
34 |
21 |
19 |
17 |
22 |
Other Operating Expenses |
|
52 |
72 |
48 |
51 |
51 |
41 |
50 |
51 |
48 |
53 |
52 |
Income Tax Expense |
|
61 |
75 |
78 |
51 |
53 |
24 |
50 |
61 |
63 |
54 |
69 |
Preferred Stock Dividends Declared |
|
6.00 |
7.00 |
6.00 |
9.00 |
7.00 |
10 |
10 |
11 |
10 |
16 |
1.00 |
Basic Earnings per Share |
|
$1.40 |
$1.84 |
$1.33 |
$1.11 |
$1.13 |
$0.78 |
$0.96 |
$1.28 |
$1.37 |
$1.34 |
$1.13 |
Weighted Average Basic Shares Outstanding |
|
149.63M |
150.06M |
148.02M |
147.69M |
147.65M |
147.75M |
147.34M |
147.12M |
147.14M |
147.21M |
147.32M |
Diluted Earnings per Share |
|
$1.40 |
$1.83 |
$1.33 |
$1.11 |
$1.13 |
$0.78 |
$0.96 |
$1.28 |
$1.37 |
$1.34 |
$1.13 |
Weighted Average Diluted Shares Outstanding |
|
149.79M |
150.27M |
148.04M |
147.70M |
147.65M |
147.76M |
147.34M |
147.12M |
147.15M |
147.22M |
147.39M |
Weighted Average Basic & Diluted Shares Outstanding |
|
149.62M |
148.65M |
148.10M |
148.15M |
148.15M |
148.16M |
147.65M |
147.70M |
147.71M |
147.89M |
147.57M |
Cash Dividends to Common per Share |
|
$0.41 |
$0.41 |
$0.41 |
$0.41 |
$0.41 |
$0.41 |
$0.41 |
$0.41 |
$0.41 |
$0.43 |
$0.43 |
Annual Cash Flow Statements for Zions Bancorporation, N.A.
This table details how cash moves in and out of Zions Bancorporation, N.A.'s business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-44 |
-61 |
-189 |
66 |
91 |
-162 |
52 |
62 |
59 |
-65 |
Net Cash From Operating Activities |
|
464 |
596 |
928 |
1,176 |
697 |
719 |
629 |
1,470 |
885 |
1,148 |
Net Cash From Continuing Operating Activities |
|
337 |
596 |
928 |
1,176 |
697 |
719 |
629 |
1,470 |
885 |
1,148 |
Net Income / (Loss) Continuing Operations |
|
309 |
469 |
592 |
884 |
816 |
539 |
1,129 |
907 |
680 |
784 |
Consolidated Net Income / (Loss) |
|
309 |
469 |
592 |
884 |
816 |
539 |
1,129 |
907 |
680 |
784 |
Provision For Loan Losses |
|
34 |
83 |
17 |
-40 |
39 |
414 |
-276 |
122 |
132 |
72 |
Depreciation Expense |
|
86 |
123 |
179 |
193 |
188 |
86 |
-14 |
110 |
140 |
124 |
Non-Cash Adjustments to Reconcile Net Income |
|
-35 |
-4.00 |
136 |
0.00 |
7.00 |
-61 |
-52 |
-59 |
81 |
-9.00 |
Changes in Operating Assets and Liabilities, net |
|
-57 |
-75 |
4.00 |
139 |
-353 |
-259 |
-158 |
390 |
-148 |
177 |
Net Cash From Investing Activities |
|
-2,579 |
-3,436 |
-3,919 |
-2,706 |
375 |
-12,204 |
-11,579 |
1,405 |
2,370 |
-1,640 |
Net Cash From Continuing Investing Activities |
|
-2,579 |
-3,436 |
-3,919 |
-2,706 |
375 |
-12,204 |
-11,579 |
1,405 |
2,370 |
-1,640 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-157 |
-196 |
-169 |
-129 |
-117 |
-171 |
-206 |
-190 |
-113 |
-97 |
Purchase of Investment Securities |
|
-6,106 |
-11,897 |
-7,175 |
-6,019 |
-3,858 |
-11,189 |
-11,032 |
-10,836 |
-2,627 |
-2,729 |
Sale and/or Maturity of Investments |
|
3,684 |
8,657 |
3,425 |
3,436 |
4,350 |
-844 |
-341 |
12,431 |
5,110 |
1,186 |
Net Cash From Financing Activities |
|
2,071 |
2,779 |
2,802 |
1,596 |
-981 |
11,323 |
11,002 |
-2,813 |
-3,196 |
427 |
Net Cash From Continuing Financing Activities |
|
2,071 |
2,779 |
2,802 |
1,596 |
-981 |
11,323 |
11,002 |
-2,813 |
-3,196 |
427 |
Net Change in Deposits |
|
2,526 |
2,883 |
-614 |
1,484 |
2,984 |
12,568 |
13,136 |
-11,567 |
3,309 |
1,262 |
Issuance of Debt |
|
103 |
480 |
7,249 |
3,174 |
992 |
-481 |
-669 |
9,514 |
-6,038 |
-51 |
Issuance of Common Equity |
|
22 |
25 |
25 |
20 |
14 |
8.00 |
21 |
9.00 |
3.00 |
10 |
Repayment of Debt |
|
-288 |
-280 |
-3,253 |
-2,174 |
-3,600 |
-429 |
-286 |
-290 |
-128 |
-88 |
Repurchase of Preferred Equity |
|
-176 |
-126 |
-144 |
- |
0.00 |
0.00 |
-126 |
0.00 |
0.00 |
-374 |
Repurchase of Common Equity |
|
-7.00 |
-97 |
-321 |
-672 |
-1,102 |
-76 |
-800 |
-202 |
-51 |
-36 |
Payment of Dividends |
|
-108 |
-108 |
-129 |
-236 |
-260 |
-259 |
-261 |
-269 |
-282 |
-289 |
Other Financing Activities, Net |
|
-1.00 |
2.00 |
-11 |
- |
-9.00 |
-8.00 |
-13 |
-8.00 |
-9.00 |
-7.00 |
Cash Interest Paid |
|
102 |
83 |
118 |
237 |
401 |
195 |
81 |
160 |
1,368 |
1,905 |
Cash Income Taxes Paid |
|
132 |
214 |
246 |
207 |
233 |
169 |
442 |
21 |
255 |
192 |
Quarterly Cash Flow Statements for Zions Bancorporation, N.A.
This table details how cash moves in and out of Zions Bancorporation, N.A.'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 |
|
-10 |
108 |
-50 |
94 |
-1.00 |
16 |
-7.00 |
8.00 |
397 |
-463 |
182 |
Net Cash From Operating Activities |
|
172 |
494 |
221 |
598 |
311 |
-245 |
261 |
251 |
119 |
517 |
179 |
Net Cash From Continuing Operating Activities |
|
172 |
494 |
221 |
598 |
311 |
-245 |
261 |
251 |
119 |
517 |
179 |
Net Income / (Loss) Continuing Operations |
|
217 |
284 |
204 |
175 |
175 |
126 |
153 |
201 |
214 |
216 |
170 |
Consolidated Net Income / (Loss) |
|
217 |
284 |
204 |
175 |
175 |
126 |
153 |
201 |
214 |
216 |
170 |
Provision For Loan Losses |
|
71 |
43 |
45 |
46 |
41 |
- |
13 |
5.00 |
13 |
41 |
18 |
Depreciation Expense |
|
34 |
31 |
36 |
36 |
36 |
32 |
32 |
31 |
32 |
29 |
28 |
Non-Cash Adjustments to Reconcile Net Income |
|
-32 |
-79 |
19 |
49 |
30 |
-17 |
34 |
-7.00 |
-20 |
-16 |
33 |
Changes in Operating Assets and Liabilities, net |
|
-118 |
215 |
-83 |
292 |
29 |
-386 |
29 |
21 |
-120 |
247 |
-70 |
Net Cash From Investing Activities |
|
-1,343 |
-549 |
591 |
1,189 |
-148 |
738 |
53 |
-460 |
1,133 |
-2,366 |
1,661 |
Net Cash From Continuing Investing Activities |
|
-1,343 |
-549 |
591 |
1,189 |
-148 |
738 |
53 |
-460 |
1,133 |
-2,366 |
1,661 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-52 |
-36 |
-31 |
-22 |
-31 |
-29 |
-30 |
-17 |
-22 |
-28 |
-27 |
Purchase of Investment Securities |
|
-1,764 |
-1,602 |
-923 |
-534 |
-101 |
-1,069 |
-478 |
-655 |
-566 |
-1,030 |
-470 |
Sale and/or Maturity of Investments |
|
473 |
1,089 |
1,545 |
1,745 |
-16 |
1,836 |
561 |
212 |
1,721 |
-1,308 |
2,158 |
Net Cash From Financing Activities |
|
1,161 |
163 |
-862 |
-1,693 |
-164 |
-477 |
-321 |
217 |
-855 |
1,386 |
-1,658 |
Net Cash From Continuing Financing Activities |
|
1,161 |
163 |
-862 |
-1,693 |
-164 |
-477 |
-321 |
217 |
-855 |
1,386 |
-1,658 |
Net Change in Deposits |
|
-3,066 |
-4,773 |
-2,445 |
5,116 |
1,076 |
-438 |
-724 |
-467 |
1,948 |
505 |
-1,188 |
Issuance of Debt |
|
4,346 |
5,053 |
1,707 |
-6,611 |
-1,167 |
33 |
516 |
755 |
-2,731 |
1,409 |
-356 |
Issuance of Common Equity |
|
- |
1.00 |
2.00 |
- |
- |
1.00 |
0.00 |
- |
1.00 |
9.00 |
4.00 |
Repurchase of Common Equity |
|
-50 |
-51 |
-50 |
- |
- |
-1.00 |
-35 |
- |
- |
-1.00 |
-41 |
Payment of Dividends |
|
-70 |
-69 |
-69 |
-69 |
-73 |
-71 |
-71 |
-72 |
-72 |
-74 |
-66 |
Other Financing Activities, Net |
|
1.00 |
2.00 |
-7.00 |
-1.00 |
- |
-1.00 |
-7.00 |
1.00 |
-1.00 |
- |
-11 |
Cash Interest Paid |
|
32 |
97 |
224 |
322 |
367 |
455 |
491 |
449 |
483 |
482 |
423 |
Cash Income Taxes Paid |
|
1.00 |
16 |
0.00 |
231 |
2.00 |
22 |
0.00 |
90 |
41 |
61 |
1.00 |
Annual Balance Sheets for Zions Bancorporation, N.A.
This table presents Zions Bancorporation, N.A.'s assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
59,665 |
63,239 |
66,288 |
68,746 |
69,172 |
81,479 |
93,200 |
89,545 |
87,203 |
88,775 |
Cash and Due from Banks |
|
798 |
737 |
548 |
614 |
705 |
543 |
595 |
657 |
716 |
651 |
Federal Funds Sold |
|
620 |
568 |
514 |
1,461 |
484 |
5,765 |
2,133 |
2,426 |
937 |
1,453 |
Interest Bearing Deposits at Other Banks |
|
6,108 |
1,411 |
782 |
619 |
743 |
1,074 |
10,283 |
1,340 |
1,488 |
2,850 |
Trading Account Securities |
|
8,387 |
14,527 |
16,123 |
15,710 |
14,628 |
16,714 |
24,944 |
23,514 |
20,730 |
18,799 |
Loans and Leases, Net of Allowance |
|
40,043 |
42,082 |
44,262 |
46,219 |
-495 |
52,699 |
50,338 |
55,078 |
57,095 |
58,714 |
Loans and Leases |
|
40,650 |
42,649 |
44,780 |
46,714 |
- |
53,476 |
50,851 |
55,653 |
57,779 |
59,410 |
Allowance for Loan and Lease Losses |
|
606 |
567 |
518 |
495 |
495 |
777 |
513 |
575 |
684 |
696 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
- |
- |
- |
53 |
74 |
Premises and Equipment, Net |
|
905 |
1,020 |
1,094 |
1,124 |
1,142 |
1,209 |
1,319 |
1,408 |
1,400 |
1,366 |
Intangible Assets |
|
16 |
- |
- |
1,015 |
1,014 |
1,016 |
1,015 |
1,065 |
1,059 |
1,052 |
Other Assets |
|
1,772 |
1,868 |
1,945 |
1,984 |
50,951 |
2,459 |
2,573 |
4,057 |
3,725 |
3,816 |
Total Liabilities & Shareholders' Equity |
|
59,665 |
63,239 |
66,288 |
68,746 |
69,172 |
81,479 |
93,200 |
89,545 |
87,203 |
88,775 |
Total Liabilities |
|
52,157 |
55,605 |
58,609 |
61,168 |
61,819 |
73,593 |
85,737 |
84,652 |
81,512 |
82,651 |
Non-Interest Bearing Deposits |
|
22,277 |
53,236 |
52,621 |
23,645 |
23,576 |
32,494 |
82,789 |
71,652 |
26,244 |
24,704 |
Interest Bearing Deposits |
|
28,097 |
- |
- |
30,456 |
33,509 |
37,159 |
- |
- |
48,717 |
51,519 |
Federal Funds Purchased and Securities Sold |
|
347 |
827 |
4,976 |
5,653 |
2,053 |
1,572 |
903 |
10,417 |
4,379 |
3,832 |
Long-Term Debt |
|
812 |
535 |
383 |
724 |
1,723 |
1,336 |
1,012 |
651 |
542 |
950 |
Other Long-Term Liabilities |
|
624 |
1,007 |
629 |
690 |
958 |
1,032 |
1,033 |
1,932 |
1,630 |
1,646 |
Total Equity & Noncontrolling Interests |
|
7,508 |
7,634 |
7,679 |
7,578 |
7,353 |
7,886 |
7,463 |
4,893 |
5,691 |
6,124 |
Total Preferred & Common Equity |
|
7,508 |
7,634 |
7,679 |
7,578 |
7,353 |
7,886 |
7,463 |
4,893 |
5,691 |
6,124 |
Preferred Stock |
|
828 |
710 |
566 |
566 |
566 |
566 |
440 |
440 |
440 |
66 |
Total Common Equity |
|
6,679 |
6,924 |
7,113 |
7,012 |
6,787 |
7,320 |
7,023 |
4,453 |
5,251 |
6,058 |
Common Stock |
|
4,767 |
4,725 |
4,445 |
3,806 |
2,735 |
2,686 |
1,928 |
1,754 |
1,731 |
1,737 |
Retained Earnings |
|
1,967 |
2,321 |
2,807 |
3,456 |
4,009 |
4,309 |
5,175 |
5,811 |
6,212 |
6,701 |
Accumulated Other Comprehensive Income / (Loss) |
|
-55 |
-122 |
-139 |
-250 |
43 |
325 |
-80 |
-3,112 |
-2,692 |
-2,380 |
Quarterly Balance Sheets for Zions Bancorporation, N.A.
This table presents Zions Bancorporation, N.A.'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 |
|
88,474 |
88,573 |
87,230 |
87,269 |
87,060 |
87,606 |
87,032 |
87,992 |
Cash and Due from Banks |
|
549 |
607 |
701 |
700 |
709 |
717 |
1,114 |
833 |
Federal Funds Sold |
|
2,797 |
688 |
781 |
1,427 |
894 |
936 |
986 |
936 |
Interest Bearing Deposits at Other Banks |
|
1,291 |
2,727 |
1,531 |
1,704 |
1,688 |
2,276 |
1,253 |
1,980 |
Trading Account Securities |
|
23,784 |
22,572 |
21,653 |
20,779 |
20,211 |
19,684 |
19,420 |
18,768 |
Loans and Leases, Net of Allowance |
|
53,377 |
55,713 |
56,266 |
56,212 |
57,410 |
57,719 |
58,190 |
59,244 |
Loans and Leases |
|
53,918 |
56,331 |
56,917 |
56,893 |
58,109 |
58,415 |
58,884 |
59,941 |
Allowance for Loan and Lease Losses |
|
541 |
618 |
651 |
681 |
699 |
696 |
694 |
697 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
- |
97 |
112 |
Premises and Equipment, Net |
|
1,388 |
1,411 |
1,414 |
1,410 |
1,396 |
1,383 |
1,372 |
1,362 |
Intangible Assets |
|
1,034 |
1,063 |
1,062 |
1,060 |
1,057 |
1,055 |
1,053 |
1,104 |
Other Assets |
|
3,831 |
3,792 |
3,822 |
3,977 |
3,695 |
3,836 |
3,547 |
3,653 |
Total Liabilities & Shareholders' Equity |
|
88,474 |
88,573 |
87,230 |
87,269 |
87,060 |
87,606 |
87,032 |
87,992 |
Total Liabilities |
|
83,778 |
83,389 |
81,947 |
81,954 |
81,231 |
81,581 |
80,647 |
81,665 |
Non-Interest Bearing Deposits |
|
39,133 |
69,208 |
74,323 |
75,399 |
74,237 |
73,770 |
24,973 |
24,792 |
Interest Bearing Deposits |
|
36,862 |
- |
- |
- |
- |
- |
50,745 |
50,900 |
Federal Funds Purchased and Securities Sold |
|
5,363 |
12,124 |
5,513 |
4,346 |
4,895 |
5,651 |
2,919 |
3,476 |
Long-Term Debt |
|
647 |
663 |
538 |
540 |
544 |
546 |
548 |
964 |
Other Long-Term Liabilities |
|
1,773 |
1,394 |
1,513 |
1,669 |
1,555 |
1,614 |
1,462 |
1,533 |
Total Equity & Noncontrolling Interests |
|
4,696 |
5,184 |
5,283 |
5,315 |
5,829 |
6,025 |
6,385 |
6,327 |
Total Preferred & Common Equity |
|
4,696 |
5,184 |
5,283 |
5,315 |
5,829 |
6,025 |
6,385 |
6,327 |
Preferred Stock |
|
440 |
440 |
440 |
440 |
440 |
440 |
440 |
66 |
Total Common Equity |
|
4,256 |
4,744 |
4,843 |
4,875 |
5,389 |
5,585 |
5,945 |
6,261 |
Common Stock |
|
1,799 |
1,715 |
1,722 |
1,726 |
1,705 |
1,713 |
1,717 |
1,706 |
Retained Earnings |
|
5,597 |
5,949 |
6,051 |
6,157 |
6,293 |
6,421 |
6,564 |
6,805 |
Accumulated Other Comprehensive Income / (Loss) |
|
-3,140 |
-2,920 |
-2,930 |
-3,008 |
-2,609 |
-2,549 |
-2,336 |
-2,250 |
Annual Metrics And Ratios for Zions Bancorporation, N.A.
This table displays calculated financial ratios and metrics derived from Zions Bancorporation, N.A.'s official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.64% |
15.01% |
9.48% |
6.63% |
1.87% |
-1.55% |
4.34% |
8.28% |
-1.17% |
0.48% |
EBITDA Growth |
|
-20.93% |
54.19% |
34.66% |
19.73% |
-6.89% |
-39.02% |
86.54% |
-9.26% |
-21.28% |
12.48% |
EBIT Growth |
|
-27.42% |
56.32% |
32.77% |
22.01% |
-7.62% |
-36.30% |
112.50% |
-17.86% |
-25.83% |
16.32% |
NOPAT Growth |
|
-22.45% |
51.78% |
26.23% |
49.32% |
-7.69% |
-33.95% |
109.46% |
-19.66% |
-25.03% |
15.29% |
Net Income Growth |
|
-22.45% |
51.78% |
26.23% |
49.32% |
-7.69% |
-33.95% |
109.46% |
-19.66% |
-25.03% |
15.29% |
EPS Growth |
|
-28.57% |
65.83% |
30.65% |
56.92% |
1.96% |
-27.40% |
124.83% |
-14.73% |
-24.87% |
13.79% |
Operating Cash Flow Growth |
|
22.00% |
28.45% |
55.70% |
26.72% |
-40.73% |
3.16% |
-12.52% |
133.70% |
-39.80% |
29.72% |
Free Cash Flow Firm Growth |
|
-33.18% |
37.47% |
12.76% |
-7.87% |
-93.48% |
835.71% |
377.35% |
104.58% |
-100.23% |
-533.33% |
Invested Capital Growth |
|
-1.68% |
-1.81% |
-1.31% |
2.98% |
9.32% |
1.61% |
-8.10% |
-34.58% |
12.43% |
13.49% |
Revenue Q/Q Growth |
|
1.13% |
1.75% |
2.31% |
1.76% |
-0.11% |
0.50% |
0.59% |
4.30% |
-4.36% |
2.93% |
EBITDA Q/Q Growth |
|
7.43% |
16.78% |
6.39% |
2.46% |
-4.53% |
14.85% |
-7.88% |
13.44% |
-19.52% |
13.26% |
EBIT Q/Q Growth |
|
4.88% |
9.38% |
6.12% |
2.51% |
-4.70% |
24.44% |
-7.63% |
12.36% |
-22.04% |
15.53% |
NOPAT Q/Q Growth |
|
7.00% |
8.06% |
-1.99% |
12.90% |
-5.01% |
23.06% |
-5.92% |
8.49% |
-18.85% |
12.97% |
Net Income Q/Q Growth |
|
7.00% |
8.06% |
-1.99% |
12.90% |
-5.01% |
23.06% |
-5.92% |
8.49% |
-18.85% |
12.97% |
EPS Q/Q Growth |
|
11.11% |
9.34% |
-2.26% |
14.61% |
-2.35% |
28.51% |
-3.82% |
8.83% |
-19.44% |
12.76% |
Operating Cash Flow Q/Q Growth |
|
11.87% |
20.98% |
-5.69% |
23.79% |
0.00% |
-20.02% |
-0.79% |
28.72% |
-45.50% |
197.41% |
Free Cash Flow Firm Q/Q Growth |
|
218.03% |
-19.20% |
-1.51% |
30.10% |
-92.22% |
125.86% |
32.02% |
-10.47% |
-102.76% |
85.16% |
Invested Capital Q/Q Growth |
|
-3.06% |
-0.98% |
-1.01% |
-1.54% |
3.71% |
2.30% |
-3.63% |
3.76% |
6.46% |
2.03% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.92% |
34.75% |
42.74% |
47.99% |
43.86% |
27.17% |
48.57% |
40.70% |
32.42% |
36.29% |
EBIT Margin |
|
21.77% |
29.58% |
35.88% |
41.05% |
37.23% |
24.09% |
49.06% |
37.21% |
27.93% |
32.33% |
Profit (Net Income) Margin |
|
14.91% |
19.68% |
22.69% |
31.78% |
28.79% |
19.32% |
38.78% |
28.78% |
21.83% |
25.05% |
Tax Burden Percent |
|
68.51% |
66.52% |
63.25% |
77.34% |
77.49% |
80.21% |
78.08% |
78.73% |
76.75% |
77.47% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.09% |
99.81% |
100.00% |
101.26% |
98.21% |
101.84% |
100.00% |
Effective Tax Rate |
|
31.49% |
33.48% |
36.75% |
22.66% |
22.51% |
19.79% |
21.92% |
21.27% |
23.25% |
22.53% |
Return on Invested Capital (ROIC) |
|
3.68% |
5.69% |
7.29% |
10.80% |
9.39% |
5.89% |
12.76% |
12.94% |
11.55% |
11.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.68% |
5.69% |
7.29% |
10.80% |
9.39% |
5.89% |
12.76% |
12.94% |
11.55% |
11.78% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.47% |
0.51% |
0.44% |
0.78% |
1.54% |
1.18% |
1.95% |
1.74% |
1.30% |
1.49% |
Return on Equity (ROE) |
|
4.15% |
6.19% |
7.73% |
11.59% |
10.93% |
7.07% |
14.71% |
14.68% |
12.85% |
13.27% |
Cash Return on Invested Capital (CROIC) |
|
5.37% |
7.52% |
8.61% |
7.87% |
0.48% |
4.30% |
21.20% |
54.75% |
-0.15% |
-0.86% |
Operating Return on Assets (OROA) |
|
0.77% |
1.15% |
1.45% |
1.69% |
1.53% |
0.89% |
1.64% |
1.28% |
0.98% |
1.15% |
Return on Assets (ROA) |
|
0.53% |
0.76% |
0.91% |
1.31% |
1.18% |
0.72% |
1.29% |
0.99% |
0.77% |
0.89% |
Return on Common Equity (ROCE) |
|
3.64% |
5.57% |
7.09% |
10.73% |
10.10% |
6.55% |
13.75% |
13.64% |
11.78% |
12.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.12% |
6.14% |
7.71% |
11.67% |
11.10% |
6.83% |
15.13% |
18.54% |
11.95% |
12.80% |
Net Operating Profit after Tax (NOPAT) |
|
309 |
469 |
592 |
884 |
816 |
539 |
1,129 |
907 |
680 |
784 |
NOPAT Margin |
|
14.91% |
19.68% |
22.69% |
31.78% |
28.79% |
19.32% |
38.78% |
28.78% |
21.83% |
25.05% |
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 |
|
59.89% |
52.45% |
49.33% |
48.67% |
50.39% |
53.44% |
52.28% |
51.87% |
55.25% |
56.01% |
Operating Expenses to Revenue |
|
76.30% |
66.51% |
63.47% |
60.35% |
61.47% |
61.08% |
59.81% |
59.58% |
67.32% |
65.37% |
Earnings before Interest and Taxes (EBIT) |
|
451 |
705 |
936 |
1,142 |
1,055 |
672 |
1,428 |
1,173 |
870 |
1,012 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
537 |
828 |
1,115 |
1,335 |
1,243 |
758 |
1,414 |
1,283 |
1,010 |
1,136 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.65 |
1.00 |
1.13 |
0.91 |
1.09 |
0.84 |
1.25 |
1.51 |
1.18 |
1.31 |
Price to Tangible Book Value (P/TBV) |
|
0.77 |
1.17 |
1.13 |
1.06 |
1.28 |
0.98 |
1.46 |
1.98 |
1.48 |
1.59 |
Price to Revenue (P/Rev) |
|
2.10 |
2.90 |
3.09 |
2.28 |
2.60 |
2.21 |
3.01 |
2.13 |
2.00 |
2.54 |
Price to Earnings (P/E) |
|
17.60 |
16.79 |
14.68 |
7.47 |
9.43 |
12.20 |
7.97 |
7.64 |
9.60 |
10.79 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.91% |
2.96% |
3.62% |
2.57% |
3.53% |
3.91% |
3.08% |
Earnings Yield |
|
5.68% |
5.95% |
6.81% |
13.39% |
10.60% |
8.19% |
12.55% |
13.10% |
10.42% |
9.27% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.66 |
0.89 |
0.60 |
0.85 |
0.07 |
0.00 |
0.61 |
0.65 |
0.57 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.28 |
2.75 |
1.78 |
2.73 |
0.24 |
0.00 |
1.07 |
1.30 |
1.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.56 |
6.44 |
3.70 |
6.22 |
0.90 |
0.00 |
2.63 |
4.02 |
3.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.70 |
7.67 |
4.33 |
7.33 |
1.02 |
0.00 |
2.88 |
4.67 |
3.97 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
11.58 |
12.12 |
5.59 |
9.48 |
1.27 |
0.00 |
3.72 |
5.97 |
5.12 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
9.11 |
7.73 |
4.21 |
11.10 |
0.95 |
0.00 |
2.29 |
4.59 |
3.50 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.76 |
10.27 |
7.68 |
184.15 |
1.74 |
0.00 |
0.88 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.11 |
0.07 |
0.05 |
0.10 |
0.23 |
0.17 |
0.14 |
0.13 |
0.10 |
0.16 |
Long-Term Debt to Equity |
|
0.11 |
0.07 |
0.05 |
0.10 |
0.23 |
0.17 |
0.14 |
0.13 |
0.10 |
0.16 |
Financial Leverage |
|
0.13 |
0.09 |
0.06 |
0.07 |
0.16 |
0.20 |
0.15 |
0.13 |
0.11 |
0.13 |
Leverage Ratio |
|
7.86 |
8.12 |
8.46 |
8.85 |
9.24 |
9.89 |
11.38 |
14.79 |
16.70 |
14.89 |
Compound Leverage Factor |
|
7.86 |
8.12 |
8.46 |
8.86 |
9.22 |
9.89 |
11.52 |
14.53 |
17.01 |
14.89 |
Debt to Total Capital |
|
9.76% |
6.55% |
4.75% |
8.72% |
18.98% |
14.49% |
11.94% |
11.74% |
8.70% |
13.43% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
9.76% |
6.55% |
4.75% |
8.72% |
18.98% |
14.49% |
11.94% |
11.74% |
8.70% |
13.43% |
Preferred Equity to Total Capital |
|
9.96% |
8.69% |
7.02% |
6.82% |
6.24% |
6.14% |
5.19% |
7.94% |
7.06% |
0.93% |
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 |
|
80.28% |
84.76% |
88.23% |
84.46% |
74.78% |
79.38% |
82.87% |
80.32% |
84.25% |
85.64% |
Debt to EBITDA |
|
1.51 |
0.65 |
0.34 |
0.54 |
1.39 |
1.76 |
0.72 |
0.51 |
0.54 |
0.84 |
Net Debt to EBITDA |
|
-12.50 |
-2.63 |
-1.31 |
-1.48 |
-0.17 |
-7.98 |
-8.49 |
-2.94 |
-2.57 |
-3.52 |
Long-Term Debt to EBITDA |
|
1.51 |
0.65 |
0.34 |
0.54 |
1.39 |
1.76 |
0.72 |
0.51 |
0.54 |
0.84 |
Debt to NOPAT |
|
2.63 |
1.14 |
0.65 |
0.82 |
2.11 |
2.48 |
0.90 |
0.72 |
0.80 |
1.21 |
Net Debt to NOPAT |
|
-21.73 |
-4.65 |
-2.47 |
-2.23 |
-0.26 |
-11.22 |
-10.63 |
-4.16 |
-3.82 |
-5.11 |
Long-Term Debt to NOPAT |
|
2.63 |
1.14 |
0.65 |
0.82 |
2.11 |
2.48 |
0.90 |
0.72 |
0.80 |
1.21 |
Noncontrolling Interest Sharing Ratio |
|
12.32% |
10.16% |
8.33% |
7.42% |
7.58% |
7.43% |
6.55% |
7.12% |
8.31% |
4.28% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
451 |
620 |
699 |
644 |
42 |
393 |
1,876 |
3,838 |
-9.00 |
-57 |
Operating Cash Flow to CapEx |
|
295.54% |
304.08% |
549.11% |
911.63% |
595.73% |
420.47% |
305.34% |
773.68% |
783.19% |
1,183.51% |
Free Cash Flow to Firm to Interest Expense |
|
3.82 |
7.13 |
5.50 |
2.57 |
0.10 |
2.59 |
31.80 |
20.75 |
-0.01 |
-0.03 |
Operating Cash Flow to Interest Expense |
|
3.93 |
6.85 |
7.31 |
4.69 |
1.70 |
4.73 |
10.66 |
7.95 |
0.59 |
0.62 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.60 |
4.60 |
5.98 |
4.17 |
1.41 |
3.61 |
7.17 |
6.92 |
0.51 |
0.56 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.39 |
2.48 |
2.47 |
2.51 |
2.50 |
2.37 |
2.30 |
2.31 |
2.22 |
2.26 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,320 |
8,169 |
8,062 |
8,302 |
9,076 |
9,222 |
8,475 |
5,544 |
6,233 |
7,074 |
Invested Capital Turnover |
|
0.25 |
0.29 |
0.32 |
0.34 |
0.33 |
0.31 |
0.33 |
0.45 |
0.53 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
-142 |
-151 |
-107 |
240 |
774 |
146 |
-747 |
-2,931 |
689 |
841 |
Enterprise Value (EV) |
|
-1,539 |
5,431 |
7,178 |
4,945 |
7,734 |
683 |
-2,792 |
3,373 |
4,062 |
4,013 |
Market Capitalization |
|
4,346 |
6,902 |
8,073 |
6,349 |
7,377 |
6,163 |
8,767 |
6,705 |
6,221 |
7,951 |
Book Value per Share |
|
$32.69 |
$33.99 |
$35.61 |
$36.49 |
$39.81 |
$44.63 |
$44.89 |
$29.76 |
$35.44 |
$41.01 |
Tangible Book Value per Share |
|
$27.65 |
$29.01 |
$35.61 |
$31.20 |
$33.87 |
$38.44 |
$38.40 |
$22.64 |
$28.30 |
$33.89 |
Total Capital |
|
8,320 |
8,169 |
8,062 |
8,302 |
9,076 |
9,222 |
8,475 |
5,544 |
6,233 |
7,074 |
Total Debt |
|
812 |
535 |
383 |
724 |
1,723 |
1,336 |
1,012 |
651 |
542 |
950 |
Total Long-Term Debt |
|
812 |
535 |
383 |
724 |
1,723 |
1,336 |
1,012 |
651 |
542 |
950 |
Net Debt |
|
-6,714 |
-2,181 |
-1,461 |
-1,970 |
-209 |
-6,046 |
-11,999 |
-3,772 |
-2,599 |
-4,004 |
Capital Expenditures (CapEx) |
|
157 |
196 |
169 |
129 |
117 |
171 |
206 |
190 |
113 |
97 |
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) |
|
812 |
535 |
383 |
724 |
1,723 |
1,336 |
1,012 |
651 |
542 |
950 |
Total Depreciation and Amortization (D&A) |
|
86 |
123 |
179 |
193 |
188 |
86 |
-14 |
110 |
140 |
124 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.20 |
$2.00 |
$2.71 |
$4.36 |
$4.41 |
$3.06 |
$6.80 |
$5.80 |
$4.35 |
$4.95 |
Adjusted Weighted Average Basic Shares Outstanding |
|
203.27M |
203.86M |
200.78M |
193.59M |
175.98M |
163.74M |
159.91M |
150.06M |
147.75M |
147.21M |
Adjusted Diluted Earnings per Share |
|
$1.20 |
$1.99 |
$2.60 |
$4.08 |
$4.16 |
$3.02 |
$6.79 |
$5.79 |
$4.35 |
$4.95 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
203.70M |
204.27M |
209.65M |
206.50M |
186.50M |
165.61M |
160.23M |
150.27M |
147.76M |
147.22M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.41 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
204.51M |
202.42M |
196.51M |
186.16M |
164.92M |
164.21M |
151.57M |
148.65M |
148.16M |
147.89M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
310 |
469 |
592 |
884 |
816 |
539 |
1,129 |
907 |
680 |
784 |
Normalized NOPAT Margin |
|
14.95% |
19.68% |
22.69% |
31.78% |
28.79% |
19.32% |
38.78% |
28.78% |
21.83% |
25.05% |
Pre Tax Income Margin |
|
21.77% |
29.58% |
35.88% |
41.09% |
37.16% |
24.09% |
49.67% |
36.55% |
28.44% |
32.33% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.82 |
8.10 |
7.37 |
4.55 |
2.57 |
4.42 |
24.20 |
6.34 |
0.58 |
0.54 |
NOPAT to Interest Expense |
|
2.62 |
5.39 |
4.66 |
3.52 |
1.99 |
3.55 |
19.14 |
4.90 |
0.45 |
0.42 |
EBIT Less CapEx to Interest Expense |
|
2.49 |
5.85 |
6.04 |
4.04 |
2.28 |
3.30 |
20.71 |
5.31 |
0.50 |
0.49 |
NOPAT Less CapEx to Interest Expense |
|
1.29 |
3.14 |
3.33 |
3.01 |
1.70 |
2.42 |
15.64 |
3.88 |
0.38 |
0.37 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
34.95% |
23.03% |
21.79% |
26.70% |
31.86% |
48.05% |
23.12% |
29.66% |
41.47% |
36.86% |
Augmented Payout Ratio |
|
37.22% |
43.71% |
76.01% |
102.71% |
166.91% |
62.15% |
93.98% |
51.93% |
48.97% |
41.45% |
Quarterly Metrics And Ratios for Zions Bancorporation, N.A.
This table displays calculated financial ratios and metrics derived from Zions Bancorporation, N.A.'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 |
|
19.31% |
17.50% |
22.30% |
1.96% |
-7.61% |
-16.27% |
-11.56% |
-0.51% |
3.53% |
12.18% |
7.14% |
EBITDA Growth |
|
4.00% |
58.69% |
16.06% |
-8.39% |
-15.38% |
-59.61% |
-26.10% |
11.83% |
17.05% |
80.12% |
18.06% |
EBIT Growth |
|
-10.61% |
51.39% |
10.59% |
-13.08% |
-17.99% |
-64.74% |
-28.01% |
15.93% |
21.49% |
101.49% |
23.08% |
NOPAT Growth |
|
-9.58% |
33.33% |
0.49% |
-13.79% |
-19.35% |
-55.63% |
-25.00% |
14.86% |
22.29% |
71.43% |
11.11% |
Net Income Growth |
|
-9.58% |
33.33% |
0.49% |
-13.79% |
-19.35% |
-55.63% |
-25.00% |
14.86% |
22.29% |
71.43% |
11.11% |
EPS Growth |
|
-3.45% |
34.56% |
4.72% |
-13.95% |
-19.29% |
-57.38% |
-27.82% |
15.32% |
21.24% |
71.79% |
17.71% |
Operating Cash Flow Growth |
|
-4.44% |
197.59% |
-23.26% |
15.89% |
80.81% |
-149.60% |
18.10% |
-58.03% |
-61.74% |
311.02% |
-31.42% |
Free Cash Flow Firm Growth |
|
695.66% |
234.90% |
-45.35% |
-79.73% |
-109.19% |
-117.51% |
-127.84% |
-183.56% |
-156.38% |
-11.01% |
-100.54% |
Invested Capital Growth |
|
-39.24% |
-34.58% |
-16.27% |
-7.65% |
9.58% |
12.43% |
9.00% |
12.88% |
18.41% |
13.49% |
14.40% |
Revenue Q/Q Growth |
|
8.24% |
5.43% |
-3.89% |
-7.03% |
-1.92% |
-4.44% |
1.50% |
4.58% |
2.06% |
3.54% |
-3.05% |
EBITDA Q/Q Growth |
|
9.09% |
31.73% |
-22.63% |
-17.61% |
0.76% |
-37.12% |
41.57% |
24.68% |
5.46% |
-3.24% |
-10.37% |
EBIT Q/Q Growth |
|
6.92% |
36.69% |
-25.79% |
-19.86% |
0.89% |
-41.23% |
51.49% |
29.06% |
5.73% |
-2.53% |
-11.11% |
NOPAT Q/Q Growth |
|
6.90% |
30.88% |
-28.17% |
-14.22% |
0.00% |
-28.00% |
21.43% |
31.37% |
6.47% |
0.93% |
-21.30% |
Net Income Q/Q Growth |
|
6.90% |
30.88% |
-28.17% |
-14.22% |
0.00% |
-28.00% |
21.43% |
31.37% |
6.47% |
0.93% |
-21.30% |
EPS Q/Q Growth |
|
8.53% |
30.71% |
-27.32% |
-16.54% |
1.80% |
-30.97% |
23.08% |
33.33% |
7.03% |
-2.19% |
-15.67% |
Operating Cash Flow Q/Q Growth |
|
-66.67% |
187.21% |
-55.26% |
170.59% |
-47.99% |
-178.78% |
206.53% |
-3.83% |
-52.59% |
334.45% |
-65.38% |
Free Cash Flow Firm Q/Q Growth |
|
13.17% |
-12.35% |
-58.32% |
-50.97% |
-151.29% |
-67.06% |
33.75% |
-47.19% |
-57.38% |
27.66% |
-19.68% |
Invested Capital Q/Q Growth |
|
-15.23% |
3.76% |
5.47% |
-0.44% |
0.58% |
6.46% |
2.25% |
3.11% |
5.51% |
2.03% |
3.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
37.68% |
47.08% |
37.90% |
33.59% |
34.51% |
22.71% |
31.67% |
37.76% |
39.02% |
36.46% |
33.71% |
EBIT Margin |
|
33.57% |
43.53% |
33.61% |
28.97% |
29.80% |
18.33% |
27.36% |
33.76% |
34.97% |
32.93% |
30.19% |
Profit (Net Income) Margin |
|
26.21% |
32.53% |
24.31% |
22.44% |
22.88% |
17.24% |
20.62% |
25.90% |
27.02% |
26.34% |
21.38% |
Tax Burden Percent |
|
78.06% |
79.11% |
72.34% |
77.43% |
76.75% |
84.00% |
75.37% |
76.72% |
77.26% |
80.00% |
71.13% |
Interest Burden Percent |
|
100.00% |
94.47% |
100.00% |
100.00% |
100.00% |
111.94% |
100.00% |
100.00% |
100.00% |
100.00% |
99.58% |
Effective Tax Rate |
|
21.94% |
20.89% |
27.66% |
22.57% |
23.25% |
16.00% |
24.63% |
23.28% |
22.74% |
20.00% |
28.87% |
Return on Invested Capital (ROIC) |
|
11.20% |
14.63% |
12.53% |
12.29% |
13.31% |
9.12% |
10.19% |
12.60% |
12.85% |
12.39% |
9.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.20% |
14.63% |
12.53% |
12.29% |
13.31% |
9.12% |
10.19% |
12.60% |
12.85% |
12.39% |
9.96% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.29% |
1.97% |
1.48% |
1.36% |
1.58% |
1.03% |
1.12% |
1.21% |
1.20% |
1.56% |
1.24% |
Return on Equity (ROE) |
|
15.49% |
16.60% |
14.00% |
13.65% |
14.88% |
10.15% |
11.30% |
13.81% |
14.05% |
13.96% |
11.20% |
Cash Return on Invested Capital (CROIC) |
|
60.65% |
54.75% |
31.86% |
22.47% |
5.82% |
-0.15% |
1.69% |
-1.53% |
-6.01% |
-0.86% |
-1.71% |
Operating Return on Assets (OROA) |
|
1.15% |
1.50% |
1.24% |
1.10% |
1.10% |
0.65% |
0.94% |
1.16% |
1.22% |
1.17% |
1.10% |
Return on Assets (ROA) |
|
0.90% |
1.12% |
0.89% |
0.85% |
0.85% |
0.61% |
0.71% |
0.89% |
0.94% |
0.94% |
0.78% |
Return on Common Equity (ROCE) |
|
14.16% |
15.42% |
12.93% |
12.55% |
13.58% |
9.30% |
10.40% |
12.73% |
12.99% |
13.36% |
10.73% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.80% |
0.00% |
17.52% |
16.66% |
15.77% |
0.00% |
10.79% |
10.87% |
10.87% |
0.00% |
12.66% |
Net Operating Profit after Tax (NOPAT) |
|
217 |
284 |
204 |
175 |
175 |
126 |
153 |
201 |
214 |
216 |
170 |
NOPAT Margin |
|
26.21% |
32.53% |
24.31% |
22.44% |
22.88% |
17.24% |
20.62% |
25.90% |
27.02% |
26.34% |
21.38% |
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 |
|
50.00% |
46.51% |
53.16% |
55.77% |
55.56% |
56.77% |
59.57% |
56.31% |
54.92% |
53.54% |
58.36% |
Operating Expenses to Revenue |
|
57.85% |
53.95% |
61.03% |
65.13% |
64.84% |
79.48% |
70.89% |
65.59% |
63.38% |
62.07% |
67.67% |
Earnings before Interest and Taxes (EBIT) |
|
278 |
380 |
282 |
226 |
228 |
134 |
203 |
262 |
277 |
270 |
240 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
312 |
411 |
318 |
262 |
264 |
166 |
235 |
293 |
309 |
299 |
268 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.63 |
1.51 |
0.86 |
0.77 |
1.00 |
1.18 |
1.15 |
1.12 |
1.16 |
1.31 |
1.18 |
Price to Tangible Book Value (P/TBV) |
|
2.15 |
1.98 |
1.11 |
0.98 |
1.28 |
1.48 |
1.44 |
1.38 |
1.40 |
1.59 |
1.43 |
Price to Revenue (P/Rev) |
|
2.29 |
2.13 |
1.24 |
1.12 |
1.50 |
2.00 |
2.06 |
2.07 |
2.26 |
2.54 |
2.32 |
Price to Earnings (P/E) |
|
8.56 |
7.64 |
4.64 |
4.36 |
6.04 |
9.60 |
10.49 |
10.13 |
10.52 |
10.79 |
9.66 |
Dividend Yield |
|
3.37% |
3.53% |
5.86% |
6.53% |
4.97% |
3.91% |
3.91% |
3.87% |
3.53% |
3.08% |
3.37% |
Earnings Yield |
|
11.68% |
13.10% |
21.55% |
22.91% |
16.55% |
10.42% |
9.54% |
9.87% |
9.50% |
9.27% |
10.35% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.63 |
0.61 |
0.20 |
0.29 |
0.35 |
0.65 |
0.61 |
0.50 |
0.65 |
0.57 |
0.64 |
Enterprise Value to Revenue (EV/Rev) |
|
1.12 |
1.07 |
0.35 |
0.51 |
0.63 |
1.30 |
1.30 |
1.10 |
1.48 |
1.28 |
1.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
2.98 |
2.63 |
0.88 |
1.29 |
1.62 |
4.02 |
4.22 |
3.45 |
4.49 |
3.53 |
3.95 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.23 |
2.88 |
0.97 |
1.44 |
1.83 |
4.67 |
4.95 |
4.00 |
5.14 |
3.97 |
4.40 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.03 |
3.72 |
1.29 |
1.91 |
2.43 |
5.97 |
6.22 |
5.05 |
6.49 |
5.12 |
5.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.95 |
2.29 |
0.83 |
1.13 |
1.25 |
4.59 |
4.23 |
5.72 |
11.67 |
3.50 |
4.37 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.79 |
0.88 |
0.57 |
1.24 |
6.25 |
0.00 |
37.98 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.14 |
0.13 |
0.13 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.16 |
0.15 |
Long-Term Debt to Equity |
|
0.14 |
0.13 |
0.13 |
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.16 |
0.15 |
Financial Leverage |
|
0.38 |
0.13 |
0.12 |
0.11 |
0.12 |
0.11 |
0.11 |
0.10 |
0.09 |
0.13 |
0.12 |
Leverage Ratio |
|
17.29 |
14.79 |
15.66 |
16.03 |
17.56 |
16.70 |
15.95 |
15.46 |
14.90 |
14.89 |
14.40 |
Compound Leverage Factor |
|
17.29 |
13.97 |
15.66 |
16.03 |
17.56 |
18.69 |
15.95 |
15.46 |
14.90 |
14.89 |
14.34 |
Debt to Total Capital |
|
12.11% |
11.74% |
11.34% |
9.24% |
9.22% |
8.70% |
8.54% |
8.31% |
7.90% |
13.43% |
13.22% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
12.11% |
11.74% |
11.34% |
9.24% |
9.22% |
8.70% |
8.54% |
8.31% |
7.90% |
13.43% |
13.22% |
Preferred Equity to Total Capital |
|
8.24% |
7.94% |
7.53% |
7.56% |
7.51% |
7.06% |
6.90% |
6.70% |
6.35% |
0.93% |
0.91% |
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 |
|
79.66% |
80.32% |
81.14% |
83.20% |
83.26% |
84.25% |
84.56% |
84.99% |
85.75% |
85.64% |
85.87% |
Debt to EBITDA |
|
0.57 |
0.51 |
0.50 |
0.41 |
0.43 |
0.54 |
0.59 |
0.57 |
0.55 |
0.84 |
0.82 |
Net Debt to EBITDA |
|
-3.53 |
-2.94 |
-2.53 |
-1.90 |
-2.62 |
-2.57 |
-2.96 |
-3.53 |
-2.80 |
-3.52 |
-2.37 |
Long-Term Debt to EBITDA |
|
0.57 |
0.51 |
0.50 |
0.41 |
0.43 |
0.54 |
0.59 |
0.57 |
0.55 |
0.84 |
0.82 |
Debt to NOPAT |
|
0.77 |
0.72 |
0.73 |
0.61 |
0.64 |
0.80 |
0.86 |
0.83 |
0.79 |
1.21 |
1.20 |
Net Debt to NOPAT |
|
-4.77 |
-4.16 |
-3.70 |
-2.81 |
-3.93 |
-3.82 |
-4.37 |
-5.16 |
-4.04 |
-5.11 |
-3.48 |
Long-Term Debt to NOPAT |
|
0.77 |
0.72 |
0.73 |
0.61 |
0.64 |
0.80 |
0.86 |
0.83 |
0.79 |
1.21 |
1.20 |
Noncontrolling Interest Sharing Ratio |
|
8.61% |
7.12% |
7.67% |
8.06% |
8.79% |
8.31% |
7.99% |
7.78% |
7.52% |
4.28% |
4.16% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
3,668 |
3,215 |
1,340 |
657 |
-337 |
-563 |
-373 |
-549 |
-864 |
-625 |
-748 |
Operating Cash Flow to CapEx |
|
330.77% |
1,372.22% |
712.90% |
2,718.18% |
1,003.23% |
-844.83% |
870.00% |
1,476.47% |
540.91% |
1,846.43% |
662.96% |
Free Cash Flow to Firm to Interest Expense |
|
83.36 |
27.96 |
5.56 |
1.70 |
-0.79 |
-1.23 |
-0.80 |
-1.15 |
-1.79 |
-1.44 |
-1.85 |
Operating Cash Flow to Interest Expense |
|
3.91 |
4.30 |
0.92 |
1.55 |
0.73 |
-0.54 |
0.56 |
0.53 |
0.25 |
1.19 |
0.44 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.73 |
3.98 |
0.79 |
1.49 |
0.66 |
-0.60 |
0.49 |
0.49 |
0.20 |
1.12 |
0.38 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
2.26 |
2.31 |
2.40 |
2.38 |
2.33 |
2.22 |
2.15 |
2.16 |
2.19 |
2.26 |
2.31 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,343 |
5,544 |
5,847 |
5,821 |
5,855 |
6,233 |
6,373 |
6,571 |
6,933 |
7,074 |
7,291 |
Invested Capital Turnover |
|
0.43 |
0.45 |
0.52 |
0.55 |
0.58 |
0.53 |
0.49 |
0.49 |
0.48 |
0.47 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
-3,451 |
-2,931 |
-1,136 |
-482 |
512 |
689 |
526 |
750 |
1,078 |
841 |
918 |
Enterprise Value (EV) |
|
3,370 |
3,373 |
1,168 |
1,684 |
2,037 |
4,062 |
3,912 |
3,309 |
4,506 |
4,013 |
4,655 |
Market Capitalization |
|
6,920 |
6,705 |
4,087 |
3,719 |
4,888 |
6,221 |
6,219 |
6,252 |
6,871 |
7,951 |
7,374 |
Book Value per Share |
|
$28.28 |
$29.76 |
$31.91 |
$32.70 |
$32.91 |
$35.44 |
$36.58 |
$37.82 |
$40.25 |
$41.01 |
$42.34 |
Tangible Book Value per Share |
|
$21.41 |
$22.64 |
$24.76 |
$25.53 |
$25.75 |
$28.30 |
$29.40 |
$30.68 |
$33.12 |
$33.89 |
$34.87 |
Total Capital |
|
5,343 |
5,544 |
5,847 |
5,821 |
5,855 |
6,233 |
6,373 |
6,571 |
6,933 |
7,074 |
7,291 |
Total Debt |
|
647 |
651 |
663 |
538 |
540 |
542 |
544 |
546 |
548 |
950 |
964 |
Total Long-Term Debt |
|
647 |
651 |
663 |
538 |
540 |
542 |
544 |
546 |
548 |
950 |
964 |
Net Debt |
|
-3,990 |
-3,772 |
-3,359 |
-2,475 |
-3,291 |
-2,599 |
-2,747 |
-3,383 |
-2,805 |
-4,004 |
-2,785 |
Capital Expenditures (CapEx) |
|
52 |
36 |
31 |
22 |
31 |
29 |
30 |
17 |
22 |
28 |
27 |
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) |
|
647 |
651 |
663 |
538 |
540 |
542 |
544 |
546 |
548 |
950 |
964 |
Total Depreciation and Amortization (D&A) |
|
34 |
31 |
36 |
36 |
36 |
32 |
32 |
31 |
32 |
29 |
28 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.40 |
$1.84 |
$1.33 |
$1.11 |
$1.13 |
$0.78 |
$0.96 |
$1.28 |
$1.37 |
$1.34 |
$1.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
149.63M |
150.06M |
148.02M |
147.69M |
147.65M |
147.75M |
147.34M |
147.12M |
147.14M |
147.21M |
147.32M |
Adjusted Diluted Earnings per Share |
|
$1.40 |
$1.83 |
$1.33 |
$1.11 |
$1.13 |
$0.78 |
$0.96 |
$1.28 |
$1.37 |
$1.34 |
$1.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
149.79M |
150.27M |
148.04M |
147.70M |
147.65M |
147.76M |
147.34M |
147.12M |
147.15M |
147.22M |
147.39M |
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 |
|
149.62M |
148.65M |
148.10M |
148.15M |
148.15M |
148.16M |
147.65M |
147.70M |
147.71M |
147.89M |
147.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
217 |
284 |
204 |
175 |
175 |
126 |
153 |
201 |
214 |
216 |
170 |
Normalized NOPAT Margin |
|
26.21% |
32.53% |
24.31% |
22.44% |
22.88% |
17.24% |
20.62% |
25.90% |
27.02% |
26.34% |
21.38% |
Pre Tax Income Margin |
|
33.57% |
41.12% |
33.61% |
28.97% |
29.80% |
20.52% |
27.36% |
33.76% |
34.97% |
32.93% |
30.06% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.32 |
3.30 |
1.17 |
0.59 |
0.54 |
0.29 |
0.43 |
0.55 |
0.57 |
0.62 |
0.59 |
NOPAT to Interest Expense |
|
4.93 |
2.47 |
0.85 |
0.45 |
0.41 |
0.28 |
0.33 |
0.42 |
0.44 |
0.50 |
0.42 |
EBIT Less CapEx to Interest Expense |
|
5.14 |
2.99 |
1.04 |
0.53 |
0.46 |
0.23 |
0.37 |
0.51 |
0.53 |
0.56 |
0.53 |
NOPAT Less CapEx to Interest Expense |
|
3.75 |
2.16 |
0.72 |
0.40 |
0.34 |
0.21 |
0.26 |
0.39 |
0.40 |
0.43 |
0.35 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.34% |
29.66% |
29.96% |
31.48% |
33.41% |
41.47% |
45.15% |
43.82% |
41.21% |
36.86% |
35.46% |
Augmented Payout Ratio |
|
88.28% |
51.93% |
52.09% |
48.64% |
45.47% |
48.97% |
50.87% |
49.31% |
46.40% |
41.45% |
40.70% |
Key Financial Trends
Zions Bancorporation, N.A. has shown a mixed but generally stable financial performance over the past four years, with an overall positive trajectory in earnings, revenue streams, and capital base. Below are the key trends and insights from its quarterly income statements, cash flow statements, and balance sheets from Q3 2022 through Q1 2025:
- Net Interest Income Growth: Net interest income, a core revenue source, increased from $583 million in Q4 2023 to $624 million in Q1 2025, demonstrating resilience in core banking activities despite interest rate variability.
- Consistent Net Income: Quarterly net income attributable to common shareholders has generally increased over the years, reaching $169 million in Q1 2025, though slightly down from $200 million in Q4 2024—suggesting maintained profitability.
- Strong Operating Cash Flow: Net cash provided by operating activities was $179 million in Q1 2025, indicating sound operational cash generation supporting ongoing business activities and investments.
- Investment Securities Portfolio Management: Significant sales/maturities of investments ($2.158 billion in Q1 2025) have bolstered cash inflows, helping finance other activities without relying heavily on external debt.
- Modest Dividend Payments and Buybacks: Zions has maintained consistent common dividends per share ($0.41-$0.43 quarterly) and opportunistic share repurchases, which can benefit shareholders via returns and EPS support.
- Loan Portfolio Growth: Net loans and leases increased steadily to $59.2 billion in Q1 2025, reflecting growth in customer lending and potential interest income expansion.
- Non-Interest Income Stability: Non-interest income has fluctuated moderately between $148 million and $193 million quarterly but remains a smaller portion compared to interest income, highlighting moderate diversification.
- Allowance for Loan Losses: The allowance for loan and lease losses remains stable around $690 million, balanced against nearly $59 billion loan balances, indicating prudent risk management though provision levels vary with economic conditions.
- Deposits Mix and Movement: Total deposits have fluctuated with some sizable quarterly inflows and outflows, with non-interest-bearing deposits remaining a substantial portion, supporting lower funding costs but requiring monitoring of deposit stability.
- Intangible Assets and Other Assets Slightly Increasing: Intangible assets hover around $1.05 billion, while other assets show modest growth; these reflect investments in technology, goodwill, and other operational facets that could support long-term strategic growth.
- Non-Interest Expense Pressure: Non-interest expenses have trended upward, reaching $538 million in Q1 2025, up from $471 million in Q4 2022, driven by increases in salaries, occupancy, insurance claims, and operating expenses, which may pressure margins.
- Rising Provision for Credit Losses: Provisions have increased lately ($17 million in Q1 2025 from lower levels in 2024), suggesting some increased credit risk or conservative financial policy amid uncertain loan performance forecasts.
- Long-Term Debt Level and Interest Expense: Long-term debt has grown to $964 million in Q1 2025 from about $540 million in late 2023, bringing higher interest expenses and potentially increasing leverage risks and financial costs.
- Declining Net Interest Margin Recent Volatility: Despite total interest income growing, net interest income has not consistently kept pace due to rising interest expense, limiting margin expansion.
- Volatile Cash Flow From Financing Activities: Financing activities show swings with heavy debt issuance and repayment and share repurchases, alongside dividend outflows, indicating less predictability and potential capital structure management risks.
Summary: Zions Bancorporation has demonstrated steady revenue growth and profitability with a solid loan book and reliable operating cash flow. However, rising expenses and provisions indicate pressure on net margins and cautious credit outlook. The company’s active investment and financing management have provided liquidity and shareholder returns but also highlight areas to watch for cost control and capital risk management in upcoming quarters.
08/24/25 01:18 AMAI Generated. May Contain Errors.