Annual Income Statements for Zions Bancorporation, National Association
This table shows Zions Bancorporation, National Association'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, National Association
This table shows Zions Bancorporation, National Association'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, National Association
This table details how cash moves in and out of Zions Bancorporation, National Association'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, National Association
This table details how cash moves in and out of Zions Bancorporation, National Association'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, National Association
This table presents Zions Bancorporation, National Association'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, National Association
This table presents Zions Bancorporation, National Association'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, National Association
This table displays calculated financial ratios and metrics derived from Zions Bancorporation, National Association'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, National Association
This table displays calculated financial ratios and metrics derived from Zions Bancorporation, National Association'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. (NASDAQ: ZION) has shown a generally stable financial performance over the last four years, with some fluctuations reflective of broader economic factors impacting the banking sector.
Key positive trends:
- Net interest income has remained robust, with Q1 2025 reporting $624 million, closely consistent with previous quarters, highlighting stable core banking revenue.
- Non-interest income shows diversity and healthy contribution, with Q1 2025 non-interest income at $171 million, supported by trust fees, service charges, and investment banking activities.
- Provision for credit losses has generally declined from a peak in earlier years ($71 million in Q3 2022) to $17 million in Q1 2025, indicating improved credit quality and lower loan loss expectations.
- Net income attributable to common shareholders has grown, reaching $169 million in Q1 2025 despite challenging interest rate environments, signaling effective cost controls and business resilience.
- Deposits remain a strong funding source, with total deposits of approximately $75 billion at Q1 2025, supporting asset growth and liquidity.
- Operating cash flow remains positive, with Q1 2025 net cash from operating activities at $179 million, indicating solid operating performance.
- The bank’s balance sheet remains strong with total assets steady around $88 billion, showcasing consistent lending and investment activities.
- Dividends to common shareholders have been steady at $0.41-$0.43 per share per quarter, demonstrating commitment to shareholder returns.
- Capital structure is stable with total common equity increasing from approximately $4.2 billion in early 2022 to $6.26 billion at Q1 2025, supporting growth and risk absorption capacity.
Neutral factors:
- Interest expense has increased notably from $115 million in Q4 2022 to $404 million in Q1 2025, reflecting higher market interest rates and debt costs but this is partly offset by rising interest income.
- Loan balances have grown modestly but with some volatility, hovering near $59 billion net of allowance in recent quarters, which requires ongoing credit monitoring.
- Allowance for loan and lease losses fluctuates but remains near $700 million, aligning broadly with loan levels and provision expenses.
- Trading account securities portfolio is significant at about $18.8 billion in Q1 2025, which may expose the bank to market risk volatility but also earnings diversification.
Potential negative considerations:
- Non-interest expense has increased to $538 million in Q1 2025 from prior quarters, driven by higher salaries, occupancy, and property & liability insurance claims, pressuring profit margins.
- Net cash used in financing activities was $1.66 billion in Q1 2025, mainly driven by deposit outflows and debt repayments, which could constrain liquidity if prolonged.
- Accumulated other comprehensive loss remains substantial at negative $2.25 billion as of Q1 2025, reflecting unrealized losses in securities which can impact equity and regulatory capital.
- Earnings per share have shown some decline in recent quarters, from $1.33 diluted EPS in Q2 2024 to $1.13 in Q1 2025, suggestive of margin pressure and cautious investor outlook.
- Loan growth is moderate and somewhat erratic over quarters, possibly indicating cautious loan demand or credit tightening impacting revenue growth potential.
- High level of cash interest paid ($423 million in Q1 2025) could weigh on net interest margin, particularly if funding costs continue to rise before earnings adjust.
Overall, Zions Bancorporation has demonstrated strong resilience with steady asset growth, disciplined credit management, and consistent profitability over the last four years. Investors should monitor the rising funding costs, increasing operating expenses, and market risks from securities holdings as factors that could impact near-term financial performance.
08/10/25 01:39 AMAI Generated. May Contain Errors.