Annual Income Statements for Associated Banc
This table shows Associated Banc's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Associated Banc
This table shows Associated Banc'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 |
|
93 |
106 |
100 |
84 |
80 |
-94 |
78 |
113 |
85 |
-164 |
99 |
Consolidated Net Income / (Loss) |
|
96 |
109 |
103 |
87 |
83 |
-91 |
81 |
116 |
88 |
-116 |
102 |
Net Income / (Loss) Continuing Operations |
|
96 |
109 |
103 |
87 |
85 |
-93 |
81 |
116 |
91 |
-119 |
104 |
Total Pre-Tax Income |
|
122 |
134 |
131 |
111 |
103 |
-138 |
101 |
103 |
108 |
-178 |
121 |
Total Revenue |
|
335 |
351 |
336 |
323 |
321 |
122 |
323 |
322 |
330 |
64 |
345 |
Net Interest Income / (Expense) |
|
264 |
289 |
274 |
258 |
254 |
253 |
258 |
257 |
263 |
270 |
286 |
Total Interest Income |
|
315 |
391 |
443 |
481 |
509 |
525 |
523 |
530 |
540 |
529 |
526 |
Loans and Leases Interest Income |
|
276 |
349 |
391 |
423 |
448 |
458 |
454 |
457 |
466 |
453 |
433 |
Investment Securities Interest Income |
|
36 |
38 |
46 |
52 |
54 |
57 |
61 |
65 |
66 |
65 |
84 |
Other Interest Income |
|
3.28 |
3.78 |
5.33 |
6.09 |
6.58 |
10 |
7.60 |
8.54 |
8.70 |
10 |
8.92 |
Total Interest Expense |
|
50 |
102 |
169 |
223 |
254 |
272 |
266 |
274 |
278 |
258 |
240 |
Deposits Interest Expense |
|
26 |
61 |
109 |
162 |
193 |
209 |
226 |
221 |
232 |
223 |
209 |
Short-Term Borrowings Interest Expense |
|
0.00 |
-0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.71 |
6.08 |
6.14 |
0.67 |
0.00 |
Long-Term Debt Interest Expense |
|
24 |
39 |
56 |
59 |
58 |
59 |
32 |
44 |
37 |
32 |
27 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
0.76 |
2.28 |
3.14 |
2.26 |
3.10 |
3.73 |
2.86 |
2.30 |
3.39 |
3.20 |
3.62 |
Total Non-Interest Income |
|
71 |
62 |
62 |
66 |
67 |
-131 |
65 |
65 |
67 |
-207 |
59 |
Other Service Charges |
|
63 |
61 |
59 |
64 |
64 |
61 |
59 |
44 |
64 |
20 |
61 |
Net Realized & Unrealized Capital Gains on Investments |
|
5.68 |
-2.48 |
0.31 |
-0.29 |
0.61 |
-195 |
3.57 |
-0.56 |
-0.37 |
-278 |
-7.85 |
Other Non-Interest Income |
|
1.83 |
3.43 |
2.66 |
2.17 |
2.05 |
3.38 |
2.57 |
21 |
4.00 |
52 |
5.20 |
Provision for Credit Losses |
|
17 |
20 |
18 |
22 |
22 |
21 |
24 |
23 |
21 |
17 |
13 |
Total Non-Interest Expense |
|
196 |
197 |
187 |
191 |
196 |
239 |
198 |
196 |
201 |
224 |
211 |
Salaries and Employee Benefits |
|
118 |
118 |
116 |
114 |
117 |
121 |
119 |
122 |
121 |
126 |
124 |
Net Occupancy & Equipment Expense |
|
41 |
46 |
44 |
43 |
45 |
47 |
44 |
45 |
45 |
46 |
47 |
Marketing Expense |
|
6.78 |
8.14 |
5.85 |
7.11 |
7.10 |
8.35 |
6.52 |
7.54 |
6.68 |
7.41 |
6.39 |
Property & Liability Insurance Claims |
|
5.80 |
6.35 |
6.88 |
9.55 |
9.15 |
41 |
14 |
7.13 |
8.22 |
9.14 |
10 |
Other Operating Expenses |
|
21 |
9.63 |
12 |
15 |
13 |
16 |
11 |
13 |
14 |
-9.13 |
18 |
Amortization Expense |
|
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
2.20 |
Income Tax Expense |
|
26 |
25 |
27 |
24 |
19 |
-47 |
20 |
-13 |
20 |
-16 |
19 |
Preferred Stock Dividends Declared |
|
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
2.88 |
Basic Earnings per Share |
|
$0.62 |
$0.70 |
$0.67 |
$0.56 |
$0.53 |
($0.62) |
$0.52 |
$0.75 |
$0.56 |
($1.10) |
$0.60 |
Weighted Average Basic Shares Outstanding |
|
149.32M |
149.16M |
149.76M |
149.99M |
150.04M |
149.97M |
149.86M |
149.87M |
150.25M |
151.93M |
165.23M |
Diluted Earnings per Share |
|
$0.62 |
$0.69 |
$0.66 |
$0.56 |
$0.53 |
($0.62) |
$0.52 |
$0.74 |
$0.56 |
($1.10) |
$0.59 |
Weighted Average Diluted Shares Outstanding |
|
150.26M |
150.50M |
151.13M |
150.87M |
151.01M |
150.86M |
151.29M |
151.29M |
151.49M |
153.35M |
166.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
300.72M |
301.08M |
301.78M |
301.84M |
301.88M |
302.18M |
301.53M |
301.80M |
151.26M |
166.25M |
165.81M |
Cash Dividends to Common per Share |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
$0.23 |
Annual Cash Flow Statements for Associated Banc
This table details how cash moves in and out of Associated Banc'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 |
|
-558 |
169 |
74 |
161 |
-288 |
445 |
154 |
-975 |
-154 |
140 |
Net Cash From Operating Activities |
|
301 |
641 |
458 |
497 |
574 |
550 |
530 |
847 |
443 |
580 |
Net Cash From Continuing Operating Activities |
|
301 |
641 |
485 |
415 |
629 |
-1,083 |
289 |
276 |
831 |
624 |
Net Income / (Loss) Continuing Operations |
|
188 |
200 |
229 |
334 |
327 |
307 |
351 |
366 |
183 |
123 |
Consolidated Net Income / (Loss) |
|
188 |
200 |
229 |
334 |
327 |
307 |
351 |
366 |
183 |
123 |
Provision For Loan Losses |
|
38 |
70 |
26 |
0.00 |
16 |
174 |
-88 |
33 |
83 |
85 |
Depreciation Expense |
|
50 |
51 |
67 |
68 |
78 |
51 |
81 |
80 |
81 |
84 |
Amortization Expense |
|
55 |
61 |
50 |
29 |
34 |
35 |
24 |
24 |
47 |
54 |
Non-Cash Adjustments to Reconcile Net Income |
|
-22 |
246 |
117 |
-22 |
206 |
-1,650 |
-42 |
134 |
180 |
244 |
Changes in Operating Assets and Liabilities, net |
|
-7.39 |
14 |
-4.29 |
6.55 |
-32 |
- |
-37 |
-360 |
256 |
35 |
Net Cash From Investing Activities |
|
-1,534 |
-1,653 |
-1,397 |
-381 |
1,617 |
-794 |
-1,584 |
-5,255 |
-1,436 |
-2,219 |
Net Cash From Continuing Investing Activities |
|
-1,536 |
-1,653 |
-1,397 |
-500 |
572 |
-619 |
-1,584 |
-5,255 |
-2,281 |
-2,219 |
Purchase of Investment Securities |
|
-4,299 |
-3,300 |
-2,550 |
-2,211 |
-1,820 |
-3,384 |
-3,292 |
-6,090 |
-3,760 |
-4,884 |
Sale and/or Maturity of Investments |
|
2,817 |
1,751 |
1,200 |
1,777 |
2,460 |
2,819 |
1,707 |
835 |
1,479 |
2,665 |
Net Cash From Financing Activities |
|
674 |
1,180 |
1,012 |
45 |
-2,480 |
371 |
1,364 |
4,004 |
1,296 |
1,735 |
Net Cash From Continuing Financing Activities |
|
674 |
1,180 |
1,012 |
45 |
-2,098 |
2,148 |
1,449 |
4,001 |
1,293 |
1,729 |
Net Change in Deposits |
|
2,244 |
881 |
898 |
270 |
-1,843 |
2,497 |
2,047 |
1,170 |
3,810 |
1,202 |
Issuance of Debt |
|
250 |
515 |
750 |
2,138 |
0.00 |
- |
94 |
3,375 |
-2,373 |
935 |
Issuance of Common Equity |
|
20 |
22 |
28 |
18 |
- |
- |
26 |
11 |
4.30 |
369 |
Repayment of Debt |
|
-1,734 |
-172 |
-531 |
-2,115 |
58 |
-239 |
-282 |
-413 |
-0.69 |
-602 |
Repurchase of Common Equity |
|
-5.15 |
-5.07 |
-9.29 |
-214 |
-186 |
-77 |
-138 |
-7.42 |
-6.59 |
-25 |
Payment of Dividends |
|
-70 |
-77 |
-86 |
-116 |
-127 |
-130 |
-133 |
-135 |
-141 |
-151 |
Cash Interest Paid |
|
73 |
88 |
138 |
262 |
333 |
159 |
82 |
175 |
839 |
1,075 |
Cash Income Taxes Paid |
|
84 |
76 |
81 |
18 |
41 |
18 |
58 |
18 |
69 |
18 |
Quarterly Cash Flow Statements for Associated Banc
This table details how cash moves in and out of Associated Banc'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 |
|
-365 |
-451 |
201 |
-193 |
83 |
-245 |
-72 |
108 |
7.95 |
97 |
-352 |
Net Cash From Operating Activities |
|
233 |
124 |
47 |
131 |
199 |
65 |
155 |
113 |
105 |
207 |
98 |
Net Cash From Continuing Operating Activities |
|
233 |
-446 |
47 |
131 |
199 |
453 |
155 |
113 |
105 |
251 |
98 |
Net Income / (Loss) Continuing Operations |
|
96 |
109 |
103 |
87 |
83 |
-91 |
81 |
116 |
88 |
-162 |
102 |
Consolidated Net Income / (Loss) |
|
96 |
109 |
103 |
87 |
83 |
-91 |
81 |
116 |
88 |
-162 |
102 |
Provision For Loan Losses |
|
17 |
20 |
18 |
22 |
22 |
21 |
24 |
23 |
21 |
17 |
13 |
Depreciation Expense |
|
20 |
20 |
20 |
20 |
20 |
21 |
21 |
21 |
20 |
21 |
23 |
Amortization Expense |
|
5.17 |
3.90 |
2.54 |
18 |
13 |
13 |
13 |
12 |
13 |
16 |
8.54 |
Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
68 |
-13 |
-8.18 |
-21 |
222 |
-20 |
-31 |
16 |
278 |
22 |
Changes in Operating Assets and Liabilities, net |
|
107 |
-667 |
-84 |
-8.29 |
82 |
266 |
35 |
-27 |
-53 |
81 |
-70 |
Net Cash From Investing Activities |
|
-1,300 |
-1,274 |
-1,076 |
-741 |
-407 |
788 |
-275 |
-380 |
-518 |
-1,046 |
-127 |
Net Cash From Continuing Investing Activities |
|
-1,300 |
-1,274 |
-1,076 |
-741 |
-407 |
-56 |
-275 |
-380 |
-518 |
-1,046 |
-691 |
Purchase of Investment Securities |
|
-1,434 |
-1,576 |
-1,201 |
-955 |
-566 |
-1,038 |
-583 |
-594 |
-936 |
-2,771 |
-992 |
Sale and/or Maturity of Investments |
|
146 |
257 |
139 |
230 |
173 |
938 |
316 |
226 |
429 |
1,694 |
301 |
Net Cash From Financing Activities |
|
702 |
1,269 |
1,230 |
417 |
291 |
-642 |
49 |
374 |
421 |
891 |
242 |
Net Cash From Continuing Financing Activities |
|
702 |
1,265 |
1,230 |
417 |
291 |
-644 |
49 |
374 |
422 |
885 |
242 |
Net Change in Deposits |
|
622 |
438 |
696 |
1,683 |
109 |
1,323 |
267 |
-1,022 |
863 |
1,094 |
548 |
Issuance of Debt |
|
0.44 |
3,374 |
293 |
- |
1.25 |
-2,667 |
0.62 |
2.04 |
299 |
634 |
11 |
Issuance of Common Equity |
|
1.27 |
3.00 |
1.77 |
0.09 |
0.50 |
1.94 |
3.91 |
0.53 |
8.85 |
355 |
2.19 |
Repayment of Debt |
|
112 |
-2,513 |
280 |
-1,230 |
215 |
734 |
-164 |
1,431 |
-712 |
-1,157 |
-250 |
Repurchase of Common Equity |
|
-0.18 |
-1.16 |
-5.36 |
-0.88 |
-0.26 |
-0.09 |
-23 |
-1.09 |
-0.35 |
-0.23 |
-28 |
Payment of Dividends |
|
-33 |
-35 |
-35 |
-35 |
-35 |
-36 |
-36 |
-36 |
-36 |
-41 |
-41 |
Other Financing Activities, Net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.05 |
Cash Interest Paid |
|
50 |
91 |
154 |
193 |
229 |
263 |
250 |
275 |
272 |
279 |
242 |
Cash Income Taxes Paid |
|
3.66 |
12 |
1.09 |
58 |
9.40 |
1.04 |
2.00 |
1.42 |
3.55 |
11 |
-16 |
Annual Balance Sheets for Associated Banc
This table presents Associated Banc'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 |
|
27,712 |
29,139 |
30,484 |
33,615 |
32,386 |
33,420 |
35,104 |
39,406 |
41,016 |
43,023 |
Cash and Due from Banks |
|
375 |
447 |
484 |
507 |
373 |
416 |
344 |
437 |
484 |
544 |
Federal Funds Sold |
|
19 |
47 |
33 |
148 |
7.74 |
1.14 |
0.00 |
28 |
14 |
22 |
Interest Bearing Deposits at Other Banks |
|
80 |
149 |
200 |
221 |
208 |
299 |
682 |
157 |
425 |
454 |
Trading Account Securities |
|
6,293 |
6,006 |
6,396 |
6,689 |
5,483 |
3,101 |
- |
2,767 |
3,643 |
4,605 |
Loans and Leases, Net of Allowance |
|
18,440 |
19,776 |
20,519 |
22,702 |
22,620 |
24,068 |
23,945 |
28,487 |
28,865 |
29,405 |
Loans and Leases |
|
18,714 |
20,055 |
20,785 |
22,940 |
22,821 |
24,452 |
24,225 |
28,800 |
29,216 |
29,769 |
Allowance for Loan and Lease Losses |
|
274 |
278 |
266 |
238 |
201 |
384 |
280 |
313 |
351 |
364 |
Loans Held for Sale |
|
- |
120 |
86 |
79 |
151 |
129 |
- |
20 |
123 |
30,084 |
Premises and Equipment, Net |
|
268 |
330 |
331 |
363 |
435 |
419 |
385 |
377 |
373 |
379 |
Goodwill |
|
969 |
972 |
976 |
1,169 |
1,176 |
1,109 |
1,105 |
1,105 |
1,105 |
1,105 |
Intangible Assets |
|
16 |
15 |
16 |
76 |
88 |
68 |
58 |
49 |
40 |
32 |
Other Assets |
|
1,252 |
1,276 |
1,444 |
1,660 |
1,844 |
3,810 |
3,195 |
5,979 |
5,943 |
5,799 |
Total Liabilities & Shareholders' Equity |
|
27,712 |
29,139 |
30,484 |
33,615 |
32,386 |
33,420 |
35,104 |
39,406 |
41,016 |
43,023 |
Total Liabilities |
|
24,775 |
26,048 |
27,246 |
29,834 |
28,464 |
29,329 |
20,311 |
35,390 |
36,842 |
38,418 |
Non-Interest Bearing Deposits |
|
5,562 |
5,392 |
5,478 |
5,699 |
5,451 |
7,662 |
- |
7,761 |
6,120 |
5,776 |
Interest Bearing Deposits |
|
15,445 |
16,496 |
17,308 |
19,199 |
18,328 |
18,821 |
19,962 |
21,875 |
27,326 |
28,873 |
Federal Funds Purchased and Securities Sold |
|
431 |
508 |
325 |
112 |
433 |
193 |
- |
585 |
327 |
470 |
Short-Term Debt |
|
403 |
584 |
67 |
45 |
32 |
59 |
- |
21 |
0.00 |
0.00 |
Long-Term Debt |
|
2,676 |
2,762 |
3,681 |
4,370 |
3,730 |
2,182 |
- |
4,568 |
2,481 |
2,691 |
Other Long-Term Liabilities |
|
256 |
306 |
386 |
410 |
490 |
412 |
349 |
580 |
588 |
607 |
Total Equity & Noncontrolling Interests |
|
2,937 |
3,091 |
3,237 |
3,781 |
3,922 |
4,091 |
3,832 |
4,015 |
4,174 |
4,411 |
Total Preferred & Common Equity |
|
2,937 |
3,091 |
3,237 |
3,781 |
3,922 |
4,091 |
4,025 |
4,015 |
4,174 |
4,606 |
Total Common Equity |
|
2,816 |
2,931 |
3,078 |
3,524 |
3,665 |
3,737 |
3,832 |
3,821 |
3,980 |
4,411 |
Common Stock |
|
1,460 |
1,461 |
1,340 |
1,714 |
1,718 |
1,722 |
1,716 |
1,714 |
1,717 |
0.00 |
Retained Earnings |
|
1,593 |
1,696 |
1,935 |
2,181 |
2,381 |
2,459 |
2,673 |
2,905 |
2,947 |
0.00 |
Treasury Stock |
|
-205 |
-171 |
-135 |
-247 |
-400 |
-456 |
-546 |
-525 |
-512 |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
|
-33 |
-55 |
-63 |
-125 |
-33 |
13 |
-10 |
-273 |
-171 |
0.00 |
Other Equity Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4,411 |
Quarterly Balance Sheets for Associated Banc
This table presents Associated Banc'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 |
|
38,050 |
40,703 |
41,219 |
41,637 |
41,137 |
41,624 |
42,211 |
43,309 |
Cash and Due from Banks |
|
386 |
311 |
408 |
389 |
430 |
471 |
555 |
521 |
Federal Funds Sold |
|
4.02 |
- |
31 |
0.97 |
1.61 |
3.60 |
4.31 |
0.11 |
Interest Bearing Deposits at Other Banks |
|
112 |
511 |
191 |
323 |
420 |
485 |
408 |
711 |
Trading Account Securities |
|
6,464 |
3,412 |
7,475 |
7,428 |
7,577 |
7,735 |
4,176 |
4,820 |
Loans and Leases, Net of Allowance |
|
27,524 |
28,881 |
29,525 |
29,847 |
29,138 |
29,262 |
29,629 |
29,923 |
Loans and Leases |
|
27,817 |
29,207 |
29,864 |
30,193 |
29,494 |
29,618 |
29,991 |
30,294 |
Allowance for Loan and Lease Losses |
|
293 |
326 |
339 |
346 |
356 |
356 |
362 |
371 |
Loans Held for Sale |
|
51 |
- |
38 |
55 |
52 |
84 |
79 |
56 |
Premises and Equipment, Net |
|
379 |
376 |
375 |
373 |
368 |
370 |
374 |
378 |
Goodwill |
|
1,105 |
1,105 |
1,105 |
1,105 |
1,105 |
1,105 |
1,105 |
1,105 |
Intangible Assets |
|
51 |
47 |
45 |
43 |
38 |
36 |
34 |
29 |
Other Assets |
|
1,972 |
1,014 |
2,027 |
2,074 |
2,007 |
2,073 |
5,847 |
5,767 |
Total Liabilities & Shareholders' Equity |
|
38,050 |
40,703 |
41,219 |
41,637 |
41,137 |
41,624 |
42,211 |
43,309 |
Total Liabilities |
|
34,096 |
53,783 |
37,097 |
37,510 |
36,968 |
37,382 |
37,798 |
38,623 |
Non-Interest Bearing Deposits |
|
8,225 |
30,332 |
6,566 |
6,423 |
6,254 |
5,815 |
5,857 |
6,136 |
Interest Bearing Deposits |
|
20,974 |
23,003 |
25,449 |
25,700 |
27,459 |
26,876 |
27,697 |
29,061 |
Short-Term Debt |
|
7.69 |
- |
15 |
0.00 |
766 |
860 |
917 |
311 |
Long-Term Debt |
|
4,027 |
- |
4,165 |
4,263 |
1,869 |
3,209 |
2,758 |
2,619 |
Other Long-Term Liabilities |
|
586 |
448 |
576 |
672 |
620 |
622 |
569 |
496 |
Total Equity & Noncontrolling Interests |
|
3,954 |
3,932 |
4,123 |
4,128 |
4,169 |
4,242 |
4,413 |
4,687 |
Total Preferred & Common Equity |
|
3,954 |
4,126 |
4,123 |
4,128 |
4,169 |
4,242 |
4,413 |
4,687 |
Preferred Stock |
|
194 |
- |
194 |
194 |
194 |
194 |
194 |
194 |
Total Common Equity |
|
3,760 |
3,932 |
3,929 |
3,934 |
3,975 |
4,048 |
4,219 |
4,492 |
Common Stock |
|
1,712 |
1,708 |
1,710 |
1,713 |
1,710 |
1,713 |
1,716 |
2,042 |
Retained Earnings |
|
2,831 |
2,973 |
3,026 |
3,074 |
2,992 |
3,071 |
3,122 |
2,980 |
Treasury Stock |
|
-527 |
-516 |
-515 |
-515 |
-518 |
-516 |
-507 |
-494 |
Accumulated Other Comprehensive Income / (Loss) |
|
-255 |
-234 |
-292 |
-339 |
-210 |
-219 |
-112 |
-35 |
Annual Metrics And Ratios for Associated Banc
This table displays calculated financial ratios and metrics derived from Associated Banc's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.48% |
5.42% |
5.65% |
15.01% |
-1.70% |
21.99% |
-27.81% |
11.16% |
-11.05% |
-5.89% |
EBITDA Growth |
|
1.43% |
6.62% |
25.52% |
12.41% |
0.82% |
19.81% |
-12.16% |
-5.79% |
-40.59% |
-18.77% |
EBIT Growth |
|
-2.27% |
6.60% |
33.84% |
21.17% |
-2.15% |
30.34% |
-17.07% |
-6.82% |
-55.17% |
-34.75% |
NOPAT Growth |
|
-1.16% |
6.36% |
14.48% |
45.49% |
-2.03% |
-6.13% |
14.42% |
4.31% |
-50.03% |
-32.69% |
Net Income Growth |
|
-1.16% |
6.36% |
14.48% |
45.49% |
-2.03% |
-6.13% |
14.42% |
4.31% |
-50.03% |
-7.86% |
EPS Growth |
|
2.59% |
5.88% |
12.70% |
33.10% |
1.06% |
-2.62% |
17.20% |
7.34% |
-51.71% |
-36.28% |
Operating Cash Flow Growth |
|
50.97% |
112.94% |
-28.53% |
8.33% |
15.65% |
-4.22% |
-3.72% |
59.86% |
-47.70% |
31.06% |
Free Cash Flow Firm Growth |
|
279.27% |
-114.91% |
-45.50% |
-173.61% |
195.69% |
97.79% |
-588.91% |
180.83% |
-67.48% |
-124.32% |
Invested Capital Growth |
|
-17.64% |
6.99% |
8.54% |
17.32% |
-6.24% |
-17.59% |
133.61% |
-41.84% |
-22.65% |
9.64% |
Revenue Q/Q Growth |
|
0.97% |
1.71% |
4.22% |
0.41% |
-1.19% |
14.47% |
-16.27% |
5.48% |
-20.47% |
-9.89% |
EBITDA Q/Q Growth |
|
-0.78% |
5.24% |
13.46% |
-0.65% |
-6.51% |
33.86% |
-21.19% |
4.38% |
-48.70% |
-25.24% |
EBIT Q/Q Growth |
|
-3.24% |
7.45% |
17.59% |
-1.52% |
-5.14% |
54.21% |
-29.17% |
5.51% |
-61.39% |
-41.34% |
NOPAT Q/Q Growth |
|
-3.06% |
6.40% |
-2.06% |
13.23% |
-4.91% |
-1.64% |
2.89% |
9.54% |
-52.17% |
-36.51% |
Net Income Q/Q Growth |
|
-3.06% |
6.40% |
-2.06% |
13.23% |
-4.91% |
-1.64% |
2.90% |
9.54% |
-52.17% |
-13.09% |
EPS Q/Q Growth |
|
-2.46% |
5.88% |
-2.74% |
12.50% |
-4.02% |
-2.11% |
4.31% |
9.86% |
-53.69% |
-40.00% |
Operating Cash Flow Q/Q Growth |
|
2.87% |
30.00% |
-15.35% |
11.63% |
-13.49% |
4.30% |
7.83% |
-4.64% |
-11.87% |
32.55% |
Free Cash Flow Firm Q/Q Growth |
|
108.91% |
31.43% |
-32.09% |
-19.24% |
22.18% |
4.63% |
-857.56% |
5,853.80% |
11,307.88% |
-204.48% |
Invested Capital Q/Q Growth |
|
1.06% |
-0.40% |
0.68% |
2.86% |
0.77% |
-0.31% |
96.19% |
7.71% |
-20.68% |
-9.78% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
37.25% |
37.67% |
44.75% |
43.74% |
44.86% |
44.06% |
53.60% |
45.43% |
30.34% |
26.19% |
EBIT Margin |
|
26.83% |
27.13% |
34.37% |
36.20% |
36.04% |
38.50% |
44.23% |
37.08% |
18.69% |
12.96% |
Profit (Net Income) Margin |
|
18.72% |
18.89% |
20.47% |
25.89% |
25.81% |
19.86% |
31.47% |
29.53% |
16.59% |
16.24% |
Tax Burden Percent |
|
69.80% |
69.64% |
67.68% |
80.70% |
80.39% |
93.82% |
80.45% |
79.66% |
88.79% |
125.37% |
Interest Burden Percent |
|
100.00% |
100.00% |
88.01% |
88.63% |
89.08% |
54.97% |
88.45% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
30.20% |
30.36% |
32.32% |
19.30% |
19.61% |
6.18% |
19.55% |
20.34% |
11.21% |
8.41% |
Return on Invested Capital (ROIC) |
|
2.83% |
3.22% |
3.42% |
4.39% |
4.12% |
4.38% |
3.32% |
3.13% |
2.40% |
1.77% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.83% |
3.22% |
3.42% |
4.39% |
4.12% |
4.38% |
3.32% |
3.13% |
2.40% |
3.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.74% |
3.43% |
3.83% |
5.11% |
4.37% |
3.28% |
5.54% |
6.20% |
2.07% |
2.16% |
Return on Equity (ROE) |
|
6.56% |
6.64% |
7.25% |
9.51% |
8.48% |
7.66% |
8.86% |
9.33% |
4.47% |
3.93% |
Cash Return on Invested Capital (CROIC) |
|
22.17% |
-3.54% |
-4.77% |
-11.54% |
10.56% |
23.67% |
-76.78% |
56.03% |
27.94% |
-7.43% |
Operating Return on Assets (OROA) |
|
0.99% |
1.01% |
1.29% |
1.46% |
1.38% |
1.81% |
1.44% |
1.23% |
0.51% |
0.32% |
Return on Assets (ROA) |
|
0.69% |
0.70% |
0.77% |
1.04% |
0.99% |
0.93% |
1.02% |
0.98% |
0.46% |
0.40% |
Return on Common Equity (ROCE) |
|
6.36% |
6.33% |
6.88% |
8.94% |
7.92% |
7.07% |
8.47% |
9.10% |
4.26% |
3.84% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.41% |
6.48% |
7.08% |
8.82% |
8.33% |
7.50% |
8.72% |
9.12% |
4.38% |
3.66% |
Net Operating Profit after Tax (NOPAT) |
|
188 |
200 |
229 |
334 |
327 |
307 |
351 |
366 |
183 |
123 |
NOPAT Margin |
|
18.72% |
18.89% |
20.47% |
25.89% |
25.81% |
19.86% |
31.47% |
29.53% |
16.59% |
11.87% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.69% |
SG&A Expenses to Revenue |
|
57.20% |
55.26% |
53.21% |
51.91% |
54.10% |
39.98% |
55.07% |
52.41% |
61.27% |
67.13% |
Operating Expenses to Revenue |
|
69.44% |
66.27% |
63.31% |
63.80% |
62.70% |
50.23% |
63.66% |
60.26% |
73.79% |
78.86% |
Earnings before Interest and Taxes (EBIT) |
|
270 |
288 |
385 |
466 |
456 |
595 |
493 |
460 |
206 |
134 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
375 |
399 |
501 |
563 |
568 |
681 |
598 |
563 |
335 |
272 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.75 |
0.97 |
0.98 |
0.75 |
0.79 |
0.61 |
0.80 |
0.83 |
0.78 |
0.82 |
Price to Tangible Book Value (P/TBV) |
|
1.15 |
1.47 |
1.44 |
1.16 |
1.21 |
0.89 |
1.14 |
1.19 |
1.10 |
1.10 |
Price to Revenue (P/Rev) |
|
2.10 |
2.69 |
2.69 |
2.04 |
2.30 |
1.47 |
2.74 |
2.57 |
2.81 |
3.48 |
Price to Earnings (P/E) |
|
11.67 |
14.91 |
13.68 |
8.16 |
9.35 |
7.89 |
9.14 |
8.98 |
18.10 |
32.38 |
Dividend Yield |
|
2.92% |
2.37% |
2.51% |
3.90% |
3.77% |
4.86% |
3.74% |
3.83% |
4.13% |
3.72% |
Earnings Yield |
|
8.57% |
6.71% |
7.31% |
12.25% |
10.69% |
12.67% |
10.94% |
11.14% |
5.52% |
3.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.80 |
0.89 |
0.89 |
0.78 |
0.83 |
0.66 |
0.14 |
0.85 |
0.73 |
0.72 |
Enterprise Value to Revenue (EV/Rev) |
|
4.81 |
5.39 |
5.54 |
4.99 |
5.01 |
2.69 |
1.82 |
5.92 |
4.40 |
5.09 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.92 |
14.31 |
12.37 |
11.41 |
11.17 |
6.11 |
3.39 |
13.04 |
14.51 |
19.45 |
Enterprise Value to EBIT (EV/EBIT) |
|
17.94 |
19.88 |
16.11 |
13.79 |
13.90 |
6.99 |
4.11 |
15.98 |
23.57 |
39.32 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.71 |
28.54 |
27.05 |
19.27 |
19.41 |
13.55 |
5.78 |
20.06 |
26.54 |
42.93 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.07 |
8.91 |
13.53 |
12.95 |
11.05 |
7.56 |
3.83 |
8.68 |
10.97 |
9.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.28 |
0.00 |
0.00 |
0.00 |
7.56 |
2.51 |
0.00 |
1.12 |
2.28 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.05 |
1.08 |
1.16 |
1.17 |
0.96 |
0.55 |
0.00 |
1.14 |
0.59 |
0.61 |
Long-Term Debt to Equity |
|
0.91 |
0.89 |
1.14 |
1.16 |
0.95 |
0.53 |
0.00 |
1.14 |
0.59 |
0.61 |
Financial Leverage |
|
1.32 |
1.07 |
1.12 |
1.16 |
1.06 |
0.75 |
1.67 |
1.98 |
0.86 |
0.63 |
Leverage Ratio |
|
9.50 |
9.43 |
9.42 |
9.13 |
8.57 |
8.21 |
8.65 |
9.50 |
9.82 |
9.79 |
Compound Leverage Factor |
|
9.50 |
9.43 |
8.29 |
8.09 |
7.63 |
4.51 |
7.65 |
9.50 |
9.82 |
9.79 |
Debt to Total Capital |
|
51.18% |
51.97% |
53.66% |
53.87% |
48.96% |
35.40% |
0.00% |
53.33% |
37.28% |
37.89% |
Short-Term Debt to Total Capital |
|
6.70% |
9.07% |
0.97% |
0.55% |
0.42% |
0.94% |
0.00% |
0.24% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
44.48% |
42.91% |
52.69% |
53.32% |
48.54% |
34.46% |
0.00% |
53.09% |
37.28% |
37.89% |
Preferred Equity to Total Capital |
|
2.02% |
2.48% |
2.29% |
3.13% |
3.34% |
5.58% |
0.00% |
2.26% |
2.92% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
46.80% |
45.54% |
44.05% |
43.00% |
47.70% |
59.02% |
100.00% |
44.41% |
59.80% |
62.11% |
Debt to EBITDA |
|
8.22 |
8.38 |
7.48 |
7.84 |
6.62 |
3.29 |
0.00 |
8.15 |
7.42 |
9.90 |
Net Debt to EBITDA |
|
6.96 |
6.77 |
6.05 |
6.28 |
5.59 |
2.24 |
0.00 |
7.04 |
4.66 |
6.15 |
Long-Term Debt to EBITDA |
|
7.14 |
6.92 |
7.34 |
7.76 |
6.57 |
3.21 |
0.00 |
8.11 |
7.42 |
9.90 |
Debt to NOPAT |
|
16.35 |
16.70 |
16.35 |
13.24 |
11.51 |
7.31 |
0.00 |
12.53 |
13.56 |
21.86 |
Net Debt to NOPAT |
|
13.84 |
13.50 |
13.23 |
10.61 |
9.71 |
4.97 |
0.00 |
10.84 |
8.51 |
13.58 |
Long-Term Debt to NOPAT |
|
14.21 |
13.79 |
16.06 |
13.10 |
11.42 |
7.11 |
0.00 |
12.48 |
13.56 |
21.86 |
Noncontrolling Interest Sharing Ratio |
|
3.16% |
4.67% |
5.05% |
5.94% |
6.67% |
7.62% |
4.46% |
2.47% |
4.74% |
2.26% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,477 |
-220 |
-320 |
-876 |
839 |
1,659 |
-8,110 |
6,555 |
2,132 |
-518 |
Operating Cash Flow to CapEx |
|
551.30% |
617.42% |
967.65% |
754.04% |
851.27% |
1,005.85% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
19.08 |
-2.61 |
-2.20 |
-3.19 |
2.49 |
11.07 |
-112.12 |
34.88 |
2.32 |
-0.48 |
Operating Cash Flow to Interest Expense |
|
3.89 |
7.61 |
3.15 |
1.81 |
1.70 |
3.67 |
7.32 |
4.50 |
0.48 |
0.54 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.19 |
6.38 |
2.83 |
1.57 |
1.50 |
3.30 |
7.32 |
4.50 |
0.48 |
0.54 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.03 |
0.03 |
0.03 |
0.02 |
Fixed Asset Turnover |
|
3.71 |
3.55 |
3.39 |
3.71 |
3.17 |
3.62 |
2.77 |
3.25 |
2.94 |
2.76 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,016 |
6,437 |
6,986 |
8,196 |
7,684 |
6,332 |
14,793 |
8,604 |
6,655 |
7,297 |
Invested Capital Turnover |
|
0.15 |
0.17 |
0.17 |
0.17 |
0.16 |
0.22 |
0.11 |
0.11 |
0.14 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
-1,288 |
420 |
550 |
1,210 |
-512 |
-1,352 |
8,461 |
-6,189 |
-1,949 |
642 |
Enterprise Value (EV) |
|
4,840 |
5,716 |
6,201 |
6,429 |
6,344 |
4,156 |
2,028 |
7,345 |
4,856 |
5,287 |
Market Capitalization |
|
2,113 |
2,853 |
3,008 |
2,634 |
2,914 |
2,277 |
3,053 |
3,183 |
3,104 |
3,615 |
Book Value per Share |
|
$18.73 |
$19.48 |
$20.36 |
$21.26 |
$23.00 |
$24.33 |
$25.53 |
$25.42 |
$26.37 |
$29.17 |
Tangible Book Value per Share |
|
$12.18 |
$12.92 |
$13.80 |
$13.75 |
$15.07 |
$16.67 |
$17.78 |
$17.74 |
$18.78 |
$21.65 |
Total Capital |
|
6,016 |
6,437 |
6,986 |
8,196 |
7,684 |
6,332 |
3,832 |
8,604 |
6,655 |
7,103 |
Total Debt |
|
3,079 |
3,345 |
3,749 |
4,415 |
3,762 |
2,242 |
0.00 |
4,589 |
2,481 |
2,691 |
Total Long-Term Debt |
|
2,676 |
2,762 |
3,681 |
4,370 |
3,730 |
2,182 |
0.00 |
4,568 |
2,481 |
2,691 |
Net Debt |
|
2,605 |
2,703 |
3,033 |
3,539 |
3,174 |
1,525 |
-1,026 |
3,967 |
1,558 |
1,672 |
Capital Expenditures (CapEx) |
|
55 |
104 |
47 |
66 |
67 |
55 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.00 |
0.00 |
0.00 |
0.00 |
-0.00 |
-45 |
Net Nonoperating Obligations (NNO) |
|
3,079 |
3,345 |
3,749 |
4,415 |
3,762 |
2,242 |
10,962 |
4,589 |
2,481 |
2,886 |
Total Depreciation and Amortization (D&A) |
|
105 |
112 |
116 |
97 |
112 |
86 |
105 |
104 |
129 |
137 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.20 |
$1.27 |
$1.45 |
$1.92 |
$1.93 |
$1.87 |
$2.20 |
$2.36 |
$1.14 |
$0.73 |
Adjusted Weighted Average Basic Shares Outstanding |
|
149.35M |
148.77M |
150.88M |
167.35M |
160.53M |
153.01M |
150.77M |
149.16M |
149.97M |
151.93M |
Adjusted Diluted Earnings per Share |
|
$1.19 |
$1.26 |
$1.42 |
$1.89 |
$1.91 |
$1.86 |
$2.18 |
$2.34 |
$1.13 |
$0.72 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
150.60M |
149.96M |
153.65M |
169.73M |
161.93M |
153.64M |
151.99M |
150.50M |
150.86M |
153.35M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
149.71M |
151.81M |
151.69M |
164.34M |
312.91M |
305.66M |
299.21M |
301.08M |
302.18M |
166.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
188 |
200 |
229 |
357 |
327 |
307 |
351 |
366 |
183 |
123 |
Normalized NOPAT Margin |
|
18.72% |
18.89% |
20.47% |
27.71% |
25.81% |
19.86% |
31.47% |
29.53% |
16.59% |
11.87% |
Pre Tax Income Margin |
|
26.83% |
27.13% |
30.25% |
32.09% |
32.10% |
21.17% |
39.12% |
37.08% |
18.69% |
12.96% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.49 |
3.41 |
2.65 |
1.70 |
1.35 |
3.97 |
6.82 |
2.45 |
0.22 |
0.13 |
NOPAT to Interest Expense |
|
2.43 |
2.38 |
1.58 |
1.21 |
0.97 |
2.05 |
4.85 |
1.95 |
0.20 |
0.11 |
EBIT Less CapEx to Interest Expense |
|
2.78 |
2.18 |
2.32 |
1.46 |
1.15 |
3.60 |
6.82 |
2.45 |
0.22 |
0.13 |
NOPAT Less CapEx to Interest Expense |
|
1.73 |
1.14 |
1.25 |
0.98 |
0.77 |
1.68 |
4.85 |
1.95 |
0.20 |
0.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
36.94% |
38.33% |
37.41% |
34.87% |
38.86% |
42.50% |
37.94% |
36.77% |
77.09% |
89.40% |
Augmented Payout Ratio |
|
39.68% |
40.86% |
41.46% |
98.90% |
95.81% |
67.72% |
77.20% |
38.80% |
80.69% |
103.94% |
Quarterly Metrics And Ratios for Associated Banc
This table displays calculated financial ratios and metrics derived from Associated Banc'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 |
|
19.82% |
22.48% |
28.17% |
10.92% |
-4.30% |
-65.10% |
-3.94% |
-0.53% |
2.78% |
-48.10% |
8.07% |
EBITDA Growth |
|
-1.73% |
17.60% |
26.99% |
8.94% |
-7.66% |
-165.77% |
-11.64% |
-8.99% |
3.82% |
-35.32% |
15.80% |
EBIT Growth |
|
-2.75% |
21.82% |
40.67% |
0.45% |
-16.14% |
-202.92% |
-22.58% |
-7.05% |
5.32% |
-28.80% |
24.45% |
NOPAT Growth |
|
8.41% |
41.48% |
39.18% |
0.38% |
-13.53% |
-188.82% |
-21.47% |
32.61% |
5.73% |
-28.80% |
25.28% |
Net Income Growth |
|
8.41% |
41.47% |
39.18% |
0.38% |
-13.53% |
-183.49% |
-21.47% |
32.61% |
5.73% |
-27.95% |
25.28% |
EPS Growth |
|
10.71% |
43.75% |
40.43% |
0.00% |
-14.52% |
-189.86% |
-21.21% |
32.14% |
5.66% |
-77.42% |
13.46% |
Operating Cash Flow Growth |
|
74.18% |
-24.89% |
-80.71% |
-45.95% |
-14.55% |
-47.98% |
225.47% |
-13.56% |
-47.26% |
220.48% |
-36.46% |
Free Cash Flow Firm Growth |
|
67.99% |
175.12% |
634.51% |
32.05% |
9.55% |
-70.59% |
-205.90% |
114.84% |
222.61% |
-141.36% |
96.41% |
Invested Capital Growth |
|
5.94% |
-41.84% |
-337.11% |
10.86% |
5.03% |
-22.65% |
152.01% |
0.09% |
-3.60% |
9.64% |
11.95% |
Revenue Q/Q Growth |
|
14.96% |
4.60% |
-17.25% |
-3.76% |
-0.82% |
-61.85% |
81.98% |
-0.34% |
2.48% |
-80.74% |
442.72% |
EBITDA Q/Q Growth |
|
7.66% |
7.23% |
-28.27% |
-2.64% |
-8.74% |
-176.38% |
376.46% |
0.28% |
4.10% |
-199.56% |
208.23% |
EBIT Q/Q Growth |
|
11.12% |
9.52% |
-31.07% |
-15.31% |
-7.24% |
-234.41% |
221.91% |
1.68% |
5.11% |
-264.37% |
168.13% |
NOPAT Q/Q Growth |
|
10.89% |
12.97% |
-4.97% |
-15.68% |
-4.48% |
-216.05% |
184.02% |
42.39% |
-23.84% |
-241.36% |
181.72% |
Net Income Q/Q Growth |
|
10.89% |
12.97% |
-4.97% |
-15.68% |
-4.48% |
-209.08% |
189.39% |
42.39% |
-23.84% |
-232.00% |
187.52% |
EPS Q/Q Growth |
|
10.71% |
11.29% |
-4.35% |
-15.15% |
-5.36% |
-216.98% |
183.87% |
42.31% |
-24.32% |
-296.43% |
153.64% |
Operating Cash Flow Q/Q Growth |
|
-3.96% |
-46.75% |
-61.79% |
176.60% |
51.82% |
-67.58% |
139.05% |
-26.54% |
-7.38% |
97.03% |
-52.61% |
Free Cash Flow Firm Q/Q Growth |
|
67.07% |
1,889.72% |
196.94% |
-103.88% |
56.16% |
681.91% |
-1,398.25% |
100.54% |
262.16% |
-296.28% |
7.17% |
Invested Capital Q/Q Growth |
|
6.66% |
7.71% |
-252.03% |
163.48% |
1.05% |
-20.68% |
-2.56% |
22.15% |
-2.68% |
-9.78% |
4.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.99% |
45.09% |
45.60% |
46.13% |
42.44% |
-84.97% |
41.94% |
42.20% |
42.87% |
-221.56% |
44.18% |
EBIT Margin |
|
36.52% |
38.24% |
38.89% |
34.22% |
32.00% |
-112.76% |
31.34% |
31.98% |
32.80% |
-279.85% |
35.13% |
Profit (Net Income) Margin |
|
28.72% |
31.02% |
30.75% |
26.94% |
25.95% |
-74.19% |
25.14% |
35.92% |
26.69% |
-182.93% |
29.50% |
Tax Burden Percent |
|
78.63% |
81.11% |
79.08% |
78.74% |
81.08% |
65.80% |
80.22% |
112.33% |
81.39% |
65.37% |
83.97% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
21.37% |
18.89% |
20.92% |
21.26% |
18.92% |
0.00% |
19.78% |
-12.33% |
18.61% |
0.00% |
16.03% |
Return on Invested Capital (ROIC) |
|
4.35% |
3.29% |
0.00% |
4.78% |
4.39% |
-11.41% |
0.00% |
4.94% |
3.73% |
-29.14% |
4.35% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.35% |
3.29% |
0.00% |
4.78% |
4.39% |
-11.24% |
0.00% |
4.94% |
3.73% |
-28.84% |
4.35% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.15% |
6.51% |
0.00% |
4.56% |
4.51% |
-9.71% |
0.00% |
4.87% |
3.47% |
-18.03% |
2.73% |
Return on Equity (ROE) |
|
8.49% |
9.80% |
10.03% |
9.34% |
8.90% |
-21.12% |
3.97% |
9.81% |
7.20% |
-47.17% |
7.09% |
Cash Return on Invested Capital (CROIC) |
|
-1.47% |
56.03% |
0.00% |
-5.29% |
-0.23% |
27.94% |
-289.89% |
2.18% |
6.02% |
-7.43% |
-9.28% |
Operating Return on Assets (OROA) |
|
1.18% |
1.27% |
1.41% |
1.22% |
1.11% |
-3.09% |
0.88% |
0.88% |
0.90% |
-6.91% |
0.88% |
Return on Assets (ROA) |
|
0.93% |
1.03% |
1.11% |
0.96% |
0.90% |
-2.03% |
0.70% |
0.99% |
0.73% |
-4.52% |
0.74% |
Return on Common Equity (ROCE) |
|
8.08% |
9.56% |
9.79% |
8.89% |
8.48% |
-20.12% |
3.87% |
9.36% |
6.87% |
-46.10% |
6.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.45% |
0.00% |
9.58% |
9.59% |
9.27% |
0.00% |
3.86% |
4.46% |
4.39% |
0.00% |
4.03% |
Net Operating Profit after Tax (NOPAT) |
|
96 |
109 |
103 |
87 |
83 |
-97 |
81 |
116 |
88 |
-124 |
102 |
NOPAT Margin |
|
28.72% |
31.02% |
30.75% |
26.94% |
25.95% |
-78.93% |
25.14% |
35.92% |
26.69% |
-195.90% |
29.50% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.16% |
0.00% |
0.00% |
0.00% |
-0.31% |
0.00% |
SG&A Expenses to Revenue |
|
49.62% |
49.18% |
49.35% |
50.69% |
52.86% |
144.00% |
52.76% |
54.03% |
52.51% |
282.43% |
51.44% |
Operating Expenses to Revenue |
|
58.41% |
56.06% |
55.76% |
58.95% |
61.16% |
195.60% |
61.22% |
60.87% |
60.84% |
353.11% |
61.10% |
Earnings before Interest and Taxes (EBIT) |
|
122 |
134 |
131 |
111 |
103 |
-138 |
101 |
103 |
108 |
-178 |
121 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
147 |
158 |
153 |
149 |
136 |
-104 |
135 |
136 |
141 |
-141 |
152 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.74 |
0.83 |
0.65 |
0.60 |
0.63 |
0.78 |
0.81 |
0.79 |
0.77 |
0.82 |
0.83 |
Price to Tangible Book Value (P/TBV) |
|
1.07 |
1.19 |
0.92 |
0.84 |
0.89 |
1.10 |
1.13 |
1.10 |
1.06 |
1.10 |
1.12 |
Price to Revenue (P/Rev) |
|
2.38 |
2.57 |
1.86 |
1.67 |
1.78 |
2.81 |
2.81 |
2.79 |
2.82 |
3.48 |
3.52 |
Price to Earnings (P/E) |
|
8.66 |
8.98 |
6.65 |
6.09 |
6.67 |
18.10 |
21.53 |
17.95 |
17.81 |
32.38 |
28.34 |
Dividend Yield |
|
4.30% |
3.83% |
4.84% |
5.35% |
5.13% |
4.13% |
4.04% |
4.11% |
4.09% |
3.72% |
3.99% |
Earnings Yield |
|
11.55% |
11.14% |
15.05% |
16.42% |
15.00% |
5.52% |
4.65% |
5.57% |
5.61% |
3.09% |
3.53% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.82 |
0.85 |
0.00 |
0.73 |
0.74 |
0.73 |
0.76 |
0.78 |
0.76 |
0.72 |
0.74 |
Enterprise Value to Revenue (EV/Rev) |
|
5.55 |
5.92 |
1.26 |
4.34 |
4.48 |
4.40 |
4.54 |
5.68 |
5.34 |
5.09 |
5.30 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.09 |
13.04 |
2.65 |
9.17 |
9.53 |
14.51 |
13.96 |
18.12 |
16.92 |
19.45 |
19.27 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.97 |
15.98 |
3.13 |
10.99 |
11.65 |
23.57 |
22.42 |
29.02 |
26.84 |
39.32 |
35.62 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.51 |
20.06 |
4.37 |
15.38 |
16.25 |
26.54 |
32.29 |
34.32 |
31.72 |
42.93 |
39.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.35 |
8.68 |
2.67 |
11.34 |
12.38 |
10.97 |
9.44 |
12.20 |
14.05 |
9.11 |
10.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
1.12 |
0.09 |
0.00 |
0.00 |
2.28 |
0.00 |
35.80 |
12.40 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.02 |
1.14 |
0.00 |
1.01 |
1.03 |
0.59 |
0.63 |
0.96 |
0.83 |
0.61 |
0.63 |
Long-Term Debt to Equity |
|
1.02 |
1.14 |
0.00 |
1.01 |
1.03 |
0.59 |
0.45 |
0.76 |
0.62 |
0.61 |
0.56 |
Financial Leverage |
|
0.95 |
1.98 |
-1.96 |
0.95 |
1.03 |
0.86 |
-1.77 |
0.99 |
0.93 |
0.63 |
0.63 |
Leverage Ratio |
|
9.12 |
9.50 |
9.60 |
9.71 |
9.86 |
9.82 |
10.10 |
9.90 |
9.82 |
9.79 |
9.54 |
Compound Leverage Factor |
|
9.12 |
9.50 |
9.60 |
9.71 |
9.86 |
9.82 |
10.10 |
9.90 |
9.82 |
9.79 |
9.54 |
Debt to Total Capital |
|
50.51% |
53.33% |
0.00% |
50.35% |
50.80% |
37.28% |
38.73% |
48.96% |
45.43% |
37.89% |
38.47% |
Short-Term Debt to Total Capital |
|
0.10% |
0.24% |
0.00% |
0.18% |
0.00% |
0.00% |
11.25% |
10.34% |
11.34% |
0.00% |
4.09% |
Long-Term Debt to Total Capital |
|
50.41% |
53.09% |
0.00% |
50.16% |
50.80% |
37.28% |
27.48% |
38.61% |
34.10% |
37.89% |
34.38% |
Preferred Equity to Total Capital |
|
2.43% |
2.26% |
0.00% |
2.34% |
2.31% |
2.92% |
2.85% |
2.34% |
2.40% |
0.00% |
2.55% |
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 |
|
47.07% |
44.41% |
100.00% |
47.32% |
46.88% |
59.80% |
58.42% |
48.71% |
52.17% |
62.11% |
58.98% |
Debt to EBITDA |
|
7.48 |
8.15 |
0.00 |
6.30 |
6.54 |
7.42 |
7.09 |
11.35 |
10.11 |
9.90 |
10.01 |
Net Debt to EBITDA |
|
6.55 |
7.04 |
0.00 |
5.35 |
5.44 |
4.66 |
4.80 |
8.68 |
7.45 |
6.15 |
5.80 |
Long-Term Debt to EBITDA |
|
7.46 |
8.11 |
0.00 |
6.28 |
6.54 |
7.42 |
5.03 |
8.96 |
7.59 |
9.90 |
8.95 |
Debt to NOPAT |
|
12.07 |
12.53 |
0.00 |
10.57 |
11.14 |
13.56 |
16.39 |
21.51 |
18.95 |
21.86 |
20.40 |
Net Debt to NOPAT |
|
10.57 |
10.84 |
0.00 |
8.98 |
9.28 |
8.51 |
11.09 |
16.44 |
13.96 |
13.58 |
11.82 |
Long-Term Debt to NOPAT |
|
12.05 |
12.48 |
0.00 |
10.53 |
11.14 |
13.56 |
11.63 |
16.96 |
14.22 |
21.86 |
18.23 |
Noncontrolling Interest Sharing Ratio |
|
4.87% |
2.47% |
2.45% |
4.79% |
4.80% |
4.74% |
2.40% |
4.64% |
4.55% |
2.26% |
4.38% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-352 |
6,298 |
18,701 |
-726 |
-318 |
1,852 |
-19,803 |
108 |
390 |
-766 |
-711 |
Operating Cash Flow to CapEx |
|
1,933.14% |
0.00% |
341.56% |
832.86% |
1,436.37% |
0.00% |
1,817.65% |
985.55% |
899.57% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-7.00 |
61.57 |
110.78 |
-3.25 |
-1.25 |
6.81 |
-74.58 |
0.39 |
1.40 |
-2.96 |
-2.96 |
Operating Cash Flow to Interest Expense |
|
4.64 |
1.21 |
0.28 |
0.59 |
0.78 |
0.24 |
0.58 |
0.41 |
0.38 |
0.80 |
0.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.40 |
1.21 |
0.20 |
0.52 |
0.73 |
0.24 |
0.55 |
0.37 |
0.34 |
0.80 |
0.41 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
Fixed Asset Turnover |
|
3.08 |
3.25 |
3.59 |
3.67 |
3.69 |
2.94 |
3.08 |
3.07 |
3.08 |
2.76 |
2.85 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,989 |
8,604 |
-13,081 |
8,303 |
8,390 |
6,655 |
6,804 |
8,311 |
8,088 |
7,297 |
7,617 |
Invested Capital Turnover |
|
0.15 |
0.11 |
-0.36 |
0.18 |
0.17 |
0.14 |
-0.36 |
0.14 |
0.14 |
0.15 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
448 |
-6,189 |
-18,598 |
813 |
402 |
-1,949 |
19,885 |
7.81 |
-302 |
642 |
813 |
Enterprise Value (EV) |
|
6,521 |
7,345 |
1,728 |
6,084 |
6,217 |
4,856 |
5,191 |
6,492 |
6,152 |
5,287 |
5,637 |
Market Capitalization |
|
2,794 |
3,183 |
2,550 |
2,339 |
2,473 |
3,104 |
3,213 |
3,189 |
3,250 |
3,615 |
3,746 |
Book Value per Share |
|
$25.01 |
$25.42 |
$26.12 |
$26.04 |
$26.06 |
$26.37 |
$26.52 |
$26.85 |
$27.96 |
$29.17 |
$27.02 |
Tangible Book Value per Share |
|
$17.32 |
$17.74 |
$18.46 |
$18.42 |
$18.46 |
$18.78 |
$18.89 |
$19.28 |
$20.41 |
$21.65 |
$20.20 |
Total Capital |
|
7,989 |
8,604 |
3,932 |
8,303 |
8,390 |
6,655 |
6,804 |
8,311 |
8,088 |
7,103 |
7,617 |
Total Debt |
|
4,035 |
4,589 |
0.00 |
4,180 |
4,263 |
2,481 |
2,635 |
4,069 |
3,675 |
2,691 |
2,930 |
Total Long-Term Debt |
|
4,027 |
4,568 |
0.00 |
4,165 |
4,263 |
2,481 |
1,869 |
3,209 |
2,758 |
2,691 |
2,619 |
Net Debt |
|
3,532 |
3,967 |
-822 |
3,551 |
3,550 |
1,558 |
1,784 |
3,110 |
2,708 |
1,672 |
1,698 |
Capital Expenditures (CapEx) |
|
12 |
0.00 |
14 |
16 |
14 |
0.00 |
8.50 |
12 |
12 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.80 |
0.00 |
0.00 |
0.00 |
-8.24 |
-0.00 |
Net Nonoperating Obligations (NNO) |
|
4,035 |
4,589 |
-17,012 |
4,180 |
4,263 |
2,481 |
2,635 |
4,069 |
3,675 |
2,886 |
2,930 |
Total Depreciation and Amortization (D&A) |
|
25 |
24 |
23 |
39 |
33 |
34 |
34 |
33 |
33 |
37 |
31 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.62 |
$0.70 |
$0.67 |
$0.56 |
$0.53 |
($0.62) |
$0.52 |
$0.75 |
$0.56 |
($1.10) |
$0.60 |
Adjusted Weighted Average Basic Shares Outstanding |
|
149.32M |
149.16M |
149.76M |
149.99M |
150.04M |
149.97M |
149.86M |
149.87M |
150.25M |
151.93M |
165.23M |
Adjusted Diluted Earnings per Share |
|
$0.62 |
$0.69 |
$0.66 |
$0.56 |
$0.53 |
($0.62) |
$0.52 |
$0.74 |
$0.56 |
($1.10) |
$0.59 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
150.26M |
150.50M |
151.13M |
150.87M |
151.01M |
150.86M |
151.29M |
151.29M |
151.49M |
153.35M |
166.60M |
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 |
|
300.72M |
301.08M |
301.78M |
301.84M |
301.88M |
302.18M |
301.53M |
301.80M |
151.26M |
166.25M |
165.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
96 |
109 |
103 |
87 |
83 |
-97 |
81 |
72 |
88 |
-124 |
102 |
Normalized NOPAT Margin |
|
28.72% |
31.02% |
30.75% |
26.94% |
25.95% |
-78.93% |
25.14% |
22.38% |
26.69% |
-195.90% |
29.50% |
Pre Tax Income Margin |
|
36.52% |
38.24% |
38.89% |
34.22% |
32.00% |
-112.76% |
31.34% |
31.98% |
32.80% |
-279.85% |
35.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.44 |
1.31 |
0.77 |
0.50 |
0.40 |
-0.51 |
0.38 |
0.38 |
0.39 |
-0.69 |
0.50 |
NOPAT to Interest Expense |
|
1.92 |
1.06 |
0.61 |
0.39 |
0.33 |
-0.36 |
0.31 |
0.42 |
0.32 |
-0.48 |
0.42 |
EBIT Less CapEx to Interest Expense |
|
2.20 |
1.31 |
0.69 |
0.43 |
0.35 |
-0.51 |
0.35 |
0.33 |
0.35 |
-0.69 |
0.50 |
NOPAT Less CapEx to Interest Expense |
|
1.68 |
1.06 |
0.53 |
0.32 |
0.27 |
-0.36 |
0.27 |
0.38 |
0.27 |
-0.48 |
0.42 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
39.67% |
36.77% |
34.43% |
34.82% |
36.44% |
77.09% |
88.67% |
76.15% |
75.10% |
89.40% |
82.35% |
Augmented Payout Ratio |
|
49.11% |
38.80% |
36.35% |
36.74% |
38.44% |
80.69% |
103.65% |
88.99% |
87.67% |
103.94% |
98.09% |
Key Financial Trends
Associated Banc-Corp (NYSE: ASB) has demonstrated steady financial performance and several key trends over the past year and a half, based on the quarterly reports from Q3 2022 through Q1 2025.
Positive highlights for ASB include:
- Consistent net interest income growth: Net interest income rose from $254 million in Q3 2023 to $285.9 million in Q1 2025, showing resilience in core banking operations.
- Strong net income rebound: The company recovered from net losses in Q4 2023 (-$116.2 million) to robust net income of $101.7 million by Q1 2025.
- Improved earnings per share: Diluted EPS turned positive after Q4 2023 losses, reaching $0.59 in Q1 2025, indicating improved profitability per share.
- Increasing loan portfolio: Loans and leases grew from about $27.8 billion in Q3 2022 to roughly $30.3 billion in Q1 2025, showing loan demand and business growth.
- Effective cost management: Although expenses are significant, non-interest expenses showed moderate fluctuations, helping to enhance pre-tax incomes in most quarters.
- Robust cash flows from operations: Operating cash flows remained positive throughout, evidencing the company’s ability to generate cash from core operations.
- Growing deposit base: Total deposits increased steadily, with significant growth in interest-bearing deposits, supporting funding stability.
- Sustained dividend payments: Consistent dividend payouts around $0.23 per common share in Q1 2025 reflect shareholder returns commitment.
Neutral observations that investors should monitor:
- Investment securities purchases remain high, resulting in large cash outflows for investment activities each quarter, possibly indicating portfolio repositioning.
- Allowance for loan and lease losses has increased over time, which suggests a cautious stance on credit risk but also implies moderate credit exposure.
- Fluctuating capital gains/losses: Net realized and unrealized capital losses were significant in some quarters (e.g., -$278 million in Q4 2024), impacting non-interest income volatility.
- Long-term debt levels vary but remain a notable part of the capital structure, requiring monitoring for interest expense and refinancing risk.
- Non-interest income shows variability linked to market and service charge factors, which may cause earnings to fluctuate outside core lending results.
Challenges and potential risks identified:
- Net losses in Q4 2023 weighing on annual performance: The significant loss of $116 million in Q4 2023, driven largely by capital losses on investments, indicates vulnerability to market fluctuations.
- High provision for credit losses in some quarters (up to $24 million) indicates ongoing credit risk that could pressure future earnings if loans deteriorate.
- Sales and maturities of investments do not always offset purchases, leading to large negative cash flows in investing activities that may affect liquidity.
- Interest expense on long-term debt remains high, upwards of $44 million in some quarters, which limits net interest margin expansion.
- Significant fluctuations in cash and equivalents largely driven by deposit changes and investing activities, which could impact liquidity management and capital allocation.
Overall, Associated Banc-Corp shows a solid recovery and growth trajectory since late 2023 losses, with strengthening profitability and asset quality. Investors should watch for market risk impact on investment income and credit loss provisions, as these remain key drivers influencing quarterly performance.
08/03/25 02:30 PMAI Generated. May Contain Errors.