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, National Association (NASDAQ: ZIONP) has shown a generally stable financial profile over the past several quarters, with some notable trends and changes observed in its recent quarterly financial statements through Q1 2025.
Positive Aspects:
- The bank's net interest income has remained strong in Q1 2025 at $624 million, close to previous quarters, signaling steady core earnings from lending and borrowing activities.
- Non-interest income was $171 million in Q1 2025, showing contributions from trust fees, service charges, and investment banking income, supporting revenue diversification beyond interest income.
- Zions reported a net income attributable to common shareholders of $169 million in Q1 2025, illustrating profitability despite some pressure compared to prior quarters.
- The balance sheet shows growth in net loans and leases to $59.24 billion at Q1 2025, reflecting ongoing lending activity and client growth.
- Cash flow from operating activities remains positive at $179 million in Q1 2025, evidencing healthy cash generation from the bank's core operations.
- Net cash provided by investing activities was strong at $1.66 billion in Q1 2025, largely due to sales/maturities of investments exceeding purchases.
- The company sustained a stable dividend payout of $0.43 per common share in Q1 2025, underlining commitment to shareholder returns.
- Allowance for loan and lease losses was stable around $697 million, suggesting prudent credit risk management relative to the loan portfolio size.
Neutral Aspects:
- Total assets slightly fluctuated, ending at approximately $87.99 billion in Q1 2025, consistent with previous quarters.
- Weighted average shares outstanding have hovered around 147 million shares, indicating no significant dilution or buyback activity in recent periods.
- Non-interest expenses, including salaries, occupancy, marketing, and insurance claims, totaled $538 million in Q1 2025, remaining relatively consistent with prior quarters.
Negative Aspects:
- Net income in Q1 2025 at $170 million decreased compared to stronger quarters like Q4 2024 ($216 million) and Q3 2024 ($214 million), indicating some recent pressure on profitability.
- Provision for credit losses has increased to $17 million in Q1 2025 from $5 million or less in some prior quarters, signaling potential concerns about credit quality.
- Cash flow from financing activities was a large outflow of $1.66 billion in Q1 2025, due largely to significant decreases in deposits and debt payments, which could impact liquidity if continuing.
- Deposits have experienced notable net outflows ($1.19 billion in Q1 2025), which may pressure funding sources going forward.
- Interest expense on deposits and long-term debt rose or remained elevated quarter-over-quarter, resulting in relatively high total interest expenses near $404 million in Q1 2025, pressuring net interest margin.
- The accumulated other comprehensive income/loss remains negative around -$2.25 billion, reducing the total common equity and reflecting unrealized losses possibly from investments or other comprehensive items.
- From earlier years, property and liability insurance claims remain a significant recurring expense (~$22 million in Q1 2025), which can weigh on operating earnings.
Summary:
Zions Bancorporation has maintained a healthy asset base and relatively stable core interest income while demonstrating consistent profitability and positive cash flows. However, recent signs of pressure include declining net income compared to prior quarters, increasing credit loss provisions, and substantial cash outflows from financing activities driven by deposit reductions and debt repayments. The company’s ability to manage deposit outflows and control credit risk will be critical for sustaining earnings growth. Investors should monitor trends in loan growth, credit quality, and funding stability in coming quarters to assess sustained performance.
10/03/25 09:08 PM ETAI Generated. May Contain Errors.