Go Pro

Cullen/Frost Bankers (CFR) Financials

Cullen/Frost Bankers logo
$164.45 -0.31 (-0.19%)
As of 03:17 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Cullen/Frost Bankers

Annual Income Statements for Cullen/Frost Bankers

This table shows Cullen/Frost Bankers' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
271 296 356 447 436 324 436 572 591 576 642
Consolidated Net Income / (Loss)
279 304 364 455 444 331 443 579 598 583 649
Net Income / (Loss) Continuing Operations
279 304 364 455 429 331 443 579 598 583 649
Total Pre-Tax Income
320 341 408 509 499 351 490 669 712 696 772
Total Revenue
1,065 1,126 1,203 1,309 1,353 1,441 1,372 1,696 1,987 2,064 2,235
Net Interest Income / (Expense)
737 776 866 958 1,004 976 985 1,291 1,559 1,605 1,736
Total Interest Income
749 788 893 1,051 1,134 1,021 1,009 1,476 2,218 2,391 2,421
Loans and Leases Interest Income
434 458 535 669 742 680 675 770 1,189 1,375 1,384
Investment Securities Interest Income
307 314 316 320 351 327 316 488 651 618 728
Deposits and Money Market Investments Interest Income
8.12 16 42 57 36 13 18 216 376 397 309
Federal Funds Sold and Securities Borrowed Interest Income
0.11 0.27 0.94 5.50 5.26 0.72 0.03 0.95 1.29 0.27 0.20
Total Interest Expense
13 12 27 93 130 45 24 184 659 786 685
Deposits Interest Expense
9.02 7.25 17 75 100 32 15 140 508 629 533
Long-Term Debt Interest Expense
3.67 4.62 7.82 9.95 10 8.22 7.14 8.83 13 14 12
Federal Funds Purchased and Securities Sold Interest Expense
0.17 0.20 1.52 8.02 20 4.48 2.24 35 137 143 139
Total Non-Interest Income
329 350 336 351 364 465 387 405 429 459 499
Trust Fees by Commissions
106 104 111 119 127 129 149 155 153 165 177
Service Charges on Deposit Accounts
- 81 84 85 89 81 83 92 94 106 122
Other Service Charges
223 149 147 147 133 146 154 158 182 188 201
Net Realized & Unrealized Capital Gains on Investments
0.07 15 -4.94 -0.16 0.29 109 0.07 0.00 0.07 -0.10 -0.85
Provision for Credit Losses
52 52 35 22 34 241 0.06 3.00 46 65 44
Total Non-Interest Expense
694 733 759 779 835 849 882 1,024 1,229 1,303 1,419
Salaries and Employee Benefits
311 319 337 428 461 463 478 581 663 744 821
Net Occupancy & Equipment Expense
130 143 150 160 181 208 220 233 260 277 303
Property & Liability Insurance Claims
15 17 20 16 10 11 12 16 77 37 19
Other Operating Expenses
235 252 250 173 181 166 172 195 229 244 277
Income Tax Expense
40 37 44 54 56 20 46 90 114 113 123
Preferred Stock Dividends Declared
8.06 8.06 8.06 8.06 8.06 7.53 7.16 6.68 6.68 6.68 6.68
Basic Earnings per Share
$4.31 $4.73 $5.56 $6.97 $6.89 $5.11 $6.79 $8.84 $9.11 $8.88 $9.92
Weighted Average Basic Shares Outstanding
62.76M 62.38M 63.69M 63.70M 62.68M 63.17M 128.05M 64.36M 128.41M 64.24M 63.20M
Diluted Earnings per Share
$4.28 $4.70 $5.51 $6.90 $6.84 $5.10 $6.76 $8.81 $9.10 $8.87 $9.92
Weighted Average Diluted Shares Outstanding
62.76M 62.38M 63.69M 63.70M 62.68M 63.17M 128.05M 64.36M 128.41M 64.24M 63.20M
Weighted Average Basic & Diluted Shares Outstanding
62.76M 62.38M 63.69M 63.70M 62.68M 63.17M 128.05M 64.36M 128.41M 64.24M 63.20M
Cash Dividends to Common per Share
$2.10 $2.15 $2.25 $2.58 $2.80 $2.85 $2.94 $3.24 $3.58 $3.74 $3.95

Quarterly Income Statements for Cullen/Frost Bankers

This table shows Cullen/Frost Bankers' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
101 134 144 145 153 149 155 173 165 169 170
Consolidated Net Income / (Loss)
103 136 145 147 155 151 157 174 166 171 172
Net Income / (Loss) Continuing Operations
103 136 145 147 155 151 157 174 166 171 172
Total Pre-Tax Income
121 162 175 175 184 179 187 208 198 202 205
Total Revenue
502 501 508 518 536 540 547 567 581 575 576
Net Interest Income / (Expense)
388 390 397 404 414 416 430 442 449 439 448
Total Interest Income
579 586 596 608 601 585 602 620 614 578 595
Loans and Leases Interest Income
322 331 344 357 344 335 345 356 349 336 346
Investment Securities Interest Income
160 155 155 155 153 171 188 189 180 180 195
Deposits and Money Market Investments Interest Income
97 100 98 96 103 79 69 76 85 61 54
Federal Funds Sold and Securities Borrowed Interest Income
0.04 0.08 0.08 0.06 0.05 0.04 0.10 0.03 0.03 0.04 0.04
Total Interest Expense
191 195 200 204 187 169 172 178 165 139 147
Deposits Interest Expense
151 156 159 164 150 133 134 138 128 108 115
Long-Term Debt Interest Expense
3.46 3.42 3.46 3.36 3.28 3.11 3.10 3.10 3.03 2.90 2.89
Federal Funds Purchased and Securities Sold Interest Expense
36 36 37 36 34 33 35 38 34 28 30
Total Non-Interest Income
114 111 111 114 123 124 117 126 132 136 128
Trust Fees by Commissions
40 39 41 41 44 43 44 45 46 48 48
Service Charges on Deposit Accounts
25 25 26 27 28 29 29 31 32 32 34
Other Service Charges
49 47 44 45 51 52 44 49 55 56 46
Net Realized & Unrealized Capital Gains on Investments
- 0.00 0.00 0.02 -0.11 -0.01 0.00 0.00 -0.84 0.00 0.00
Provision for Credit Losses
16 14 16 19 16 13 13 6.78 11 6.75 9.77
Total Non-Interest Expense
365 326 317 323 336 348 347 352 372 366 362
Salaries and Employee Benefits
175 184 180 186 194 203 195 204 219 211 208
Net Occupancy & Equipment Expense
65 67 68 70 72 73 75 78 76 76 78
Property & Liability Insurance Claims
58 15 8.38 7.24 6.92 7.18 6.59 6.33 -1.35 7.20 6.31
Other Operating Expenses
67 61 60 60 63 64 70 64 78 71 69
Income Tax Expense
18 26 30 29 29 28 30 34 32 31 32
Preferred Stock Dividends Declared
1.67 1.67 1.67 1.67 1.67 1.67 1.67 1.67 1.67 1.67 1.67
Basic Earnings per Share
$1.55 $2.06 $2.21 $2.24 $2.37 $2.30 $2.39 $2.67 $2.56 $2.65 $2.70
Weighted Average Basic Shares Outstanding
128.41M 64.25M 64.02M 64.13M 64.24M 64.29M 64.33M 63.94M 63.20M 62.80M 62.15M
Diluted Earnings per Share
$1.55 $2.06 $2.21 $2.24 $2.36 $2.30 $2.39 $2.67 $2.56 $2.65 $2.70
Weighted Average Diluted Shares Outstanding
128.41M 64.25M 64.02M 64.13M 64.24M 64.29M 64.33M 63.94M 63.20M 62.80M 62.15M
Weighted Average Basic & Diluted Shares Outstanding
128.41M 64.25M 64.02M 64.13M 64.24M 64.29M 64.33M 63.94M 63.20M 62.80M 62.15M

Annual Cash Flow Statements for Cullen/Frost Bankers

This table details how cash moves in and out of Cullen/Frost Bankers' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-773 550 912 -1,097 -168 6,501 6,294 -4,555 -3,341 1,547 -1,360
Net Cash From Operating Activities
395 438 538 562 634 524 648 723 479 990 274
Net Cash From Continuing Operating Activities
395 438 538 562 634 524 648 723 479 990 274
Net Income / (Loss) Continuing Operations
279 304 364 455 444 331 443 579 598 583 649
Consolidated Net Income / (Loss)
279 304 364 455 444 331 443 579 598 583 649
Provision For Loan Losses
52 52 35 22 34 241 0.06 3.00 46 65 44
Depreciation Expense
42 48 48 50 54 64 69 71 76 83 88
Amortization Expense
74 80 90 101 116 124 119 97 64 45 40
Non-Cash Adjustments to Reconcile Net Income
-25 -33 -11 -5.03 1.12 -129 1.42 3.10 -9.33 -16 -0.35
Changes in Operating Assets and Liabilities, net
-27 -13 12 -60 -14 -107 15 -31 -296 230 -546
Net Cash From Investing Activities
-1,239 -1,374 -671 -1,913 -1,387 -1,631 -2,525 -8,277 -943 -181 -1,601
Net Cash From Continuing Investing Activities
-1,239 -1,374 -671 -1,913 -1,387 -1,631 -2,525 -8,277 -943 -181 -1,601
Purchase of Property, Leasehold Improvements and Equipment
-147 -54 -34 -79 -207 -95 -66 -103 -159 -128 -147
Purchase of Investment Securities
-14,650 -16,959 -14,717 -19,201 -24,650 -23,700 -23,072 -24,426 -21,974 -19,867 -22,655
Sale of Property, Leasehold Improvements and Equipment
2.54 59 4.53 14 8.04 5.99 7.04 0.06 1.28 0.03 0.96
Sale and/or Maturity of Investments
13,556 15,580 14,076 17,354 23,462 22,158 20,606 16,251 21,188 19,813 21,200
Net Cash From Financing Activities
71 1,486 1,044 254 585 7,607 8,171 3,000 -2,877 738 -33
Net Cash From Continuing Financing Activities
71 1,486 1,044 254 585 7,607 8,171 3,000 -2,877 738 -33
Net Change in Deposits
208 1,468 1,061 277 490 7,376 7,680 1,259 -2,034 802 195
Repurchase of Common Equity
-101 -1.29 -101 -101 -69 -16 -3.86 -4.39 -43 -61 -158
Payment of Dividends
-140 -143 -152 -174 -185 -183 -196 -216 -239 -249 -262
Other Financing Activities, Net
105 162 239 251 349 434 704 1,962 -562 246 192

Quarterly Cash Flow Statements for Cullen/Frost Bankers

This table details how cash moves in and out of Cullen/Frost Bankers' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
1,069 -223 -1,320 2,054 1,036 -2,381 -737 824 934 -1,730 -677
Net Cash From Operating Activities
-83 488 130 307 64 -296 141 249 181 237 53
Net Cash From Continuing Operating Activities
-83 488 130 307 64 -296 141 249 181 237 53
Net Income / (Loss) Continuing Operations
103 136 145 147 155 151 157 174 166 171 172
Consolidated Net Income / (Loss)
103 136 145 147 155 151 157 174 166 171 172
Provision For Loan Losses
16 14 16 19 16 13 13 6.78 11 6.75 9.77
Depreciation Expense
20 20 20 21 21 22 22 22 22 22 22
Amortization Expense
13 13 12 11 9.64 9.95 10 8.78 11 3.77 -0.58
Non-Cash Adjustments to Reconcile Net Income
-4.01 -6.12 -4.69 -8.47 3.49 -7.46 -4.23 3.96 7.38 -7.75 -6.61
Changes in Operating Assets and Liabilities, net
-231 312 -59 118 -141 -484 -57 32 -37 41 -144
Net Cash From Investing Activities
-112 621 -686 179 -294 -1,819 -58 -275 550 -1,330 -1,856
Net Cash From Continuing Investing Activities
-112 621 -686 179 -293 -1,819 -58 -275 550 -1,330 -1,856
Purchase of Property, Leasehold Improvements and Equipment
-41 -38 -27 -25 -38 -41 -26 -37 -43 -39 -60
Purchase of Investment Securities
-6,124 -1,494 -3,443 -3,745 -11,184 -6,055 -2,746 -7,299 -6,555 -6,164 -6,309
Sale and/or Maturity of Investments
6,052 2,152 2,783 3,949 10,928 4,277 2,715 7,061 7,147 4,872 4,514
Net Cash From Financing Activities
1,264 -1,332 -763 1,567 1,266 -266 -821 851 203 -637 1,126
Net Cash From Continuing Financing Activities
1,264 -1,332 -763 1,567 1,266 -266 -821 851 203 -637 1,126
Net Change in Deposits
928 -1,114 -488 1,402 1,002 -332 -707 834 401 -82 498
Repurchase of Common Equity
-2.22 -2.07 -30 -20 -8.63 -2.60 -0.08 -70 -85 -72 -91
Payment of Dividends
-61 -61 -61 -63 -63 -63 -67 -66 -66 -66 -66
Other Financing Activities, Net
399 -154 -183 248 336 132 -47 153 -47 -418 785

Annual Balance Sheets for Cullen/Frost Bankers

This table presents Cullen/Frost Bankers' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
28,566 30,196 31,748 32,293 34,027 42,391 50,878 52,892 50,845 52,520 53,041
Cash and Due from Banks
533 562 546 679 582 529 556 692 618 723 681
Federal Funds Sold
67 19 160 635 356 0.78 34 121 0.00 5.93 0.00
Interest Bearing Deposits at Other Banks
2,992 3,561 4,348 2,642 2,850 9,759 15,985 11,129 7,985 9,496 8,183
Trading Account Securities
11,886 12,470 11,942 12,517 11,294 10,462 13,958 18,359 16,695 15,087 16,018
Loans and Leases, Net of Allowance
11,351 11,822 12,990 13,968 14,618 17,218 16,088 16,927 18,578 20,485 21,610
Loans and Leases
11,487 11,975 13,146 14,100 14,750 17,481 16,336 17,155 18,824 20,755 21,892
Allowance for Loan and Lease Losses
136 153 155 132 132 263 249 228 246 270 281
Premises and Equipment, Net
559 526 521 552 1,012 1,046 1,050 1,103 1,190 1,245 1,313
Other Assets
515 575 581 641 2,658 2,720 2,552 4,563 5,779 5,478 5,236
Total Liabilities & Shareholders' Equity
28,566 30,196 31,748 32,293 34,027 42,391 50,878 52,892 50,845 52,520 53,041
Total Liabilities
25,676 27,194 28,450 28,924 30,116 38,098 46,439 49,755 47,129 48,622 48,468
Non-Interest Bearing Deposits
10,270 10,513 11,197 10,997 10,874 15,117 18,423 17,598 14,926 14,442 14,144
Interest Bearing Deposits
14,073 15,298 15,675 16,152 16,766 19,899 24,273 26,356 26,994 28,281 28,774
Federal Funds Purchased and Securities Sold
894 977 1,148 1,368 1,695 49 26 52 14 22 19
Short-Term Debt
- - - - - 2,068 2,741 4,661 4,127 4,343 4,526
Long-Term Debt
236 236 235 235 235 235 222 222 223 223 223
Other Long-Term Liabilities
203 169 195 172 546 730 754 866 844 1,311 783
Total Equity & Noncontrolling Interests
2,890 3,003 3,298 3,369 3,912 4,293 4,440 3,137 3,716 3,899 4,573
Total Preferred & Common Equity
2,890 3,003 3,298 3,369 3,912 4,293 4,440 3,137 3,716 3,899 4,573
Preferred Stock
144 144 144 144 144 145 145 145 145 145 145
Total Common Equity
2,746 2,858 3,153 3,224 3,767 4,148 4,294 2,992 3,571 3,753 4,428
Common Stock
898 907 954 968 984 998 1,011 1,030 1,056 1,076 1,101
Retained Earnings
1,845 1,986 2,187 2,440 2,668 2,751 2,957 3,310 3,658 3,951 4,309
Treasury Stock
-111 -10 -67 -120 -152 -114 -21 0.00 -24 -23 -140
Accumulated Other Comprehensive Income / (Loss)
114 -25 80 -64 267 513 347 -1,348 -1,119 -1,252 -843

Quarterly Balance Sheets for Cullen/Frost Bankers

This table presents Cullen/Frost Bankers' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
51,246 48,597 48,747 49,505 48,843 51,008 52,005 51,409 52,533 52,725 53,881
Cash and Due from Banks
640 681 575 511 613 751 759 759 616 639 698
Federal Funds Sold
5.20 13 3.00 - 2.03 1.00 0.05 1.90 0.00 2.68 0.13
Interest Bearing Deposits at Other Banks
8,572 6,329 6,956 7,869 6,445 8,437 7,085 6,345 7,315 6,503 5,769
Trading Account Securities
18,095 17,366 16,231 15,306 15,314 15,362 16,909 16,668 20,386 16,828 18,129
Loans and Leases, Net of Allowance
17,255 17,513 18,157 19,138 19,739 19,792 20,628 20,977 21,165 22,146 22,692
Loans and Leases
17,486 17,746 18,399 19,388 19,996 20,055 20,904 21,254 21,446 22,432 22,976
Allowance for Loan and Lease Losses
232 234 242 250 256 263 275 278 280 286 284
Premises and Equipment, Net
1,131 1,154 1,167 1,211 1,221 1,229 1,273 1,277 1,294 1,332 1,370
Other Assets
4,893 4,886 5,659 5,471 5,508 5,436 5,351 5,382 1,758 5,273 5,223
Total Liabilities & Shareholders' Equity
51,246 48,597 48,747 49,505 48,843 51,008 52,005 51,409 52,533 52,725 53,881
Total Liabilities
47,778 45,210 45,747 45,867 45,177 46,873 47,891 47,209 48,073 48,194 49,258
Non-Interest Bearing Deposits
15,995 14,905 14,631 13,755 13,485 13,953 14,249 13,745 14,128 14,172 14,584
Interest Bearing Deposits
26,189 25,796 26,361 27,052 26,833 27,768 28,141 27,938 28,389 28,664 28,750
Federal Funds Purchased and Securities Sold
57 14 26 41 36 22 26 26 32 25 26
Short-Term Debt
4,237 3,570 3,722 3,943 3,763 4,014 4,467 4,418 4,564 4,102 4,887
Long-Term Debt
222 223 223 223 223 223 223 223 223 223 223
Other Long-Term Liabilities
1,076 704 784 854 837 893 784 858 737 1,008 789
Total Equity & Noncontrolling Interests
3,468 3,387 3,000 3,638 3,666 4,135 4,114 4,200 4,461 4,531 4,623
Total Preferred & Common Equity
3,468 3,387 3,000 3,638 3,666 4,135 4,114 4,200 4,461 4,531 4,623
Preferred Stock
145 145 145 145 145 145 145 145 145 145 145
Total Common Equity
3,322 3,241 2,854 3,493 3,520 3,990 3,969 4,055 4,315 4,385 4,477
Common Stock
1,037 1,041 1,045 1,060 1,065 1,066 1,080 1,085 1,089 1,106 1,112
Retained Earnings
3,429 3,533 3,627 3,727 3,810 3,889 4,031 4,120 4,226 4,411 4,516
Treasury Stock
-1.11 -28 -38 -18 -45 -51 -14 -9.69 -76 -208 -298
Accumulated Other Comprehensive Income / (Loss)
-1,142 -1,305 -1,779 -1,276 -1,309 -915 -1,129 -1,140 -924 -924 -852

Annual Metrics And Ratios for Cullen/Frost Bankers

This table displays calculated financial ratios and metrics derived from Cullen/Frost Bankers' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.31 $4.73 $5.56 $6.97 $6.89 $5.11 $6.79 $8.84 $9.11 $8.88 $9.92
Adjusted Weighted Average Basic Shares Outstanding
61.98M 63.75M 63.68M 62.99M 62.68M 63.17M 128.05M 64.36M 128.41M 64.24M 63.20M
Adjusted Diluted Earnings per Share
$4.28 $4.70 $5.51 $6.90 $6.84 $5.10 $6.76 $8.81 $9.10 $8.87 $9.92
Adjusted Weighted Average Diluted Shares Outstanding
61.98M 63.75M 63.68M 62.99M 62.68M 63.17M 128.05M 64.36M 128.41M 64.24M 63.20M
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
61.98M 63.75M 63.68M 62.99M 62.68M 63.17M 128.05M 64.36M 128.41M 64.24M 63.20M
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Cullen/Frost Bankers

This table displays calculated financial ratios and metrics derived from Cullen/Frost Bankers' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 63,201,792.00 62,797,048.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 63,201,792.00 62,797,048.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.71 2.74
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.44% -0.72% 3.91% 5.42% 6.86% 7.74% 7.67% 9.50% - 6.41% 5.33%
EBITDA Growth
-40.47% -21.93% -9.48% -5.96% 39.50% 8.15% 5.55% 15.61% - 8.28% 3.55%
EBIT Growth
-45.10% -23.37% -9.65% -6.28% 52.45% 10.85% 6.55% 18.70% - 13.02% 9.60%
NOPAT Growth
-46.36% -23.62% -10.25% -5.88% 51.00% 11.23% 7.91% 19.03% - 13.29% 9.59%
Net Income Growth
-46.36% -23.62% -10.25% -5.88% 51.00% 11.23% 7.91% 19.03% - 13.29% 9.59%
EPS Growth
-46.74% -23.70% -10.53% -5.88% 52.26% 11.65% 8.14% 19.20% - 15.22% 12.97%
Operating Cash Flow Growth
-145.44% 190.14% -16.30% 28.71% 177.47% -160.62% 8.64% -19.09% - 180.15% -62.39%
Free Cash Flow Firm Growth
113.26% 113.59% 81.67% 23.36% -530.00% -427.58% -216.10% 45.27% - 114.13% 30.44%
Invested Capital Growth
0.57% -1.56% 6.58% 20.56% 4.94% 12.82% 15.55% 10.46% - 0.58% 10.07%
Revenue Q/Q Growth
2.13% -0.09% 1.29% 2.00% 3.53% 0.73% 1.23% 3.73% - -1.04% 0.20%
EBITDA Q/Q Growth
-29.88% 26.52% 6.21% -0.19% 4.02% -1.92% 3.65% 9.32% - -0.91% -0.87%
EBIT Q/Q Growth
-35.45% 33.85% 8.41% 0.05% 5.01% -2.67% 4.20% 11.46% - 2.24% 1.06%
NOPAT Q/Q Growth
-34.11% 32.31% 7.23% 0.69% 5.70% -2.54% 4.03% 11.07% - 2.85% 0.63%
Net Income Q/Q Growth
-34.11% 32.31% 7.23% 0.69% 5.70% -2.54% 4.03% 11.07% - 2.85% 0.63%
EPS Q/Q Growth
-34.87% 32.90% 7.28% 1.36% 5.36% -2.54% 3.91% 11.72% - 3.52% 1.89%
Operating Cash Flow Q/Q Growth
-134.77% 688.47% -73.47% 137.09% -79.07% -560.50% 147.54% 76.59% - 31.31% -77.69%
Free Cash Flow Firm Q/Q Growth
103.38% 358.42% -226.03% -291.91% 81.01% -249.24% -21.61% 32.14% - 117.36% -698.78%
Invested Capital Q/Q Growth
16.15% -3.25% -1.96% 9.42% 1.10% 4.02% 0.42% 4.59% - -5.00% 9.90%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
30.72% 38.90% 40.79% 39.91% 40.10% 39.05% 39.98% 42.14% - 39.73% 39.30%
EBIT Margin
24.05% 32.22% 34.49% 33.83% 34.31% 33.15% 34.12% 36.67% - 35.21% 35.51%
Profit (Net Income) Margin
20.43% 27.06% 28.65% 28.28% 28.87% 27.94% 28.71% 30.74% - 29.75% 29.87%
Tax Burden Percent
84.96% 83.99% 83.07% 83.60% 84.15% 84.27% 84.13% 83.83% - 84.48% 84.12%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% - 100.00% 100.00%
Effective Tax Rate
15.04% 16.01% 16.93% 16.40% 15.85% 15.73% 15.87% 16.17% - 15.52% 15.88%
Return on Invested Capital (ROIC)
5.05% 6.82% 7.74% 7.49% 7.21% 7.07% 7.46% 7.64% - 7.65% 7.39%
ROIC Less NNEP Spread (ROIC-NNEP)
5.05% 6.82% 7.74% 7.49% 7.21% 7.07% 7.46% 7.64% - 7.65% 7.39%
Return on Net Nonoperating Assets (RNNOA)
6.80% 8.28% 8.53% 8.59% 8.44% 8.08% 8.18% 8.02% - 7.97% 8.17%
Return on Equity (ROE)
11.85% 15.11% 16.27% 16.09% 15.65% 15.15% 15.63% 15.67% - 15.62% 15.57%
Cash Return on Invested Capital (CROIC)
6.86% 8.64% 0.90% -11.72% 2.23% -4.85% -7.04% -2.71% - 7.00% -2.23%
Operating Return on Assets (OROA)
0.92% 1.27% 1.42% 1.38% 1.37% 1.37% 1.46% 1.55% - 1.53% 1.55%
Return on Assets (ROA)
0.78% 1.07% 1.18% 1.15% 1.15% 1.16% 1.23% 1.30% - 1.29% 1.30%
Return on Common Equity (ROCE)
11.35% 14.49% 15.60% 15.43% 15.05% 14.58% 15.05% 15.14% - 15.09% 15.05%
Return on Equity Simple (ROE_SIMPLE)
0.00% 15.28% 14.71% 12.82% 0.00% 14.53% 14.51% 14.28% - 14.76% 14.79%
Net Operating Profit after Tax (NOPAT)
103 136 145 147 155 151 157 174 - 171 172
NOPAT Margin
20.43% 27.06% 28.65% 28.28% 28.87% 27.94% 28.71% 30.74% - 29.75% 29.87%
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
47.80% 50.01% 48.90% 49.41% 49.60% 51.17% 49.41% 49.67% - 49.97% 49.63%
Operating Expenses to Revenue
72.77% 65.06% 62.41% 62.43% 62.68% 64.43% 63.47% 62.14% - 63.62% 62.79%
Earnings before Interest and Taxes (EBIT)
121 162 175 175 184 179 187 208 - 202 205
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
154 195 207 207 215 211 219 239 - 228 226
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.88 2.05 1.86 1.79 2.29 2.03 2.04 1.89 - 1.98 2.17
Price to Tangible Book Value (P/TBV)
1.88 2.05 1.86 1.79 2.29 2.03 2.04 1.89 - 1.98 2.17
Price to Revenue (P/Rev)
3.38 3.60 3.26 3.53 4.17 3.83 3.86 3.72 - 3.82 4.22
Price to Earnings (P/E)
11.37 13.01 12.26 13.68 14.95 13.61 13.71 12.93 - 13.09 14.33
Dividend Yield
3.36% 2.43% 2.72% 2.49% 2.79% 3.01% 3.00% 3.08% - 2.92% 2.61%
Earnings Yield
8.79% 7.69% 8.16% 7.31% 6.69% 7.35% 7.29% 7.73% - 7.64% 6.98%
Enterprise Value to Invested Capital (EV/IC)
0.32 0.39 0.47 0.28 0.37 0.57 0.67 0.56 - 0.68 0.87
Enterprise Value to Revenue (EV/Rev)
1.32 1.55 1.80 1.16 1.50 2.39 2.78 2.35 - 2.64 3.69
Enterprise Value to EBITDA (EV/EBITDA)
3.07 3.85 4.64 3.09 3.76 5.99 6.98 5.84 - 6.53 9.19
Enterprise Value to EBIT (EV/EBIT)
3.67 4.64 5.59 3.72 4.45 7.06 8.20 6.80 - 7.53 10.45
Enterprise Value to NOPAT (EV/NOPAT)
4.38 5.53 6.68 4.44 5.32 8.42 9.76 8.09 - 8.96 12.42
Enterprise Value to Operating Cash Flow (EV/OCF)
5.47 3.85 4.65 2.80 3.13 24.56 27.50 32.73 - 7.42 11.80
Enterprise Value to Free Cash Flow (EV/FCFF)
4.74 4.53 53.71 0.00 16.79 0.00 0.00 0.00 - 9.70 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.17 1.15 1.09 1.02 1.17 1.14 1.11 1.07 - 0.95 1.11
Long-Term Debt to Equity
0.06 0.06 0.06 0.05 0.06 0.05 0.05 0.05 - 0.05 0.05
Financial Leverage
1.35 1.21 1.10 1.15 1.17 1.14 1.10 1.05 - 1.04 1.11
Leverage Ratio
15.14 14.18 13.82 13.98 13.57 13.09 12.74 12.05 - 12.11 11.93
Compound Leverage Factor
15.14 14.18 13.82 13.98 13.57 13.09 12.74 12.05 - 12.11 11.93
Debt to Total Capital
53.93% 53.38% 52.09% 50.61% 53.94% 53.27% 52.49% 51.76% - 48.84% 52.50%
Short-Term Debt to Total Capital
51.17% 50.53% 49.18% 47.95% 51.31% 50.74% 49.97% 49.35% - 46.32% 50.21%
Long-Term Debt to Total Capital
2.76% 2.85% 2.91% 2.66% 2.63% 2.53% 2.52% 2.41% - 2.52% 2.29%
Preferred Equity to Total Capital
1.80% 1.86% 1.90% 1.74% 1.72% 1.65% 1.65% 1.57% - 1.64% 1.49%
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
44.27% 44.76% 46.01% 47.66% 44.34% 45.08% 45.86% 46.66% - 49.52% 46.00%
Debt to EBITDA
5.10 5.22 5.13 5.55 5.54 5.58 5.45 5.42 - 4.72 5.53
Net Debt to EBITDA
-4.99 -5.28 -3.96 -6.49 -6.87 -3.75 -2.90 -3.56 - -3.08 -1.47
Long-Term Debt to EBITDA
0.26 0.28 0.29 0.29 0.27 0.27 0.26 0.25 - 0.24 0.24
Debt to NOPAT
7.27 7.49 7.39 7.99 7.84 7.85 7.62 7.51 - 6.47 7.47
Net Debt to NOPAT
-7.11 -7.58 -5.70 -9.34 -9.71 -5.28 -4.05 -4.93 - -4.22 -1.99
Long-Term Debt to NOPAT
0.37 0.40 0.41 0.42 0.38 0.37 0.37 0.35 - 0.33 0.33
Noncontrolling Interest Sharing Ratio
4.24% 4.09% 4.12% 4.08% 3.82% 3.75% 3.70% 3.38% - 3.37% 3.30%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
57 259 -327 -1,281 -243 -850 -1,033 -701 - 120 -719
Operating Cash Flow to CapEx
-204.60% 1,279.29% 486.94% 1,213.29% 170.84% -723.14% 536.64% 673.45% - 622.30% 88.12%
Free Cash Flow to Firm to Interest Expense
0.30 1.33 -1.64 -6.28 -1.30 -5.03 -5.99 -3.93 - 0.86 -4.89
Operating Cash Flow to Interest Expense
-0.43 2.50 0.65 1.51 0.34 -1.75 0.82 1.39 - 1.70 0.36
Operating Cash Flow Less CapEx to Interest Expense
-0.65 2.30 0.52 1.38 0.14 -2.00 0.66 1.19 - 1.43 -0.05
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 - 0.04 0.04
Fixed Asset Turnover
1.73 1.69 1.69 1.69 1.69 1.69 1.71 1.74 - 1.74 1.74
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
8,066 7,804 7,651 8,372 8,464 8,805 8,842 9,248 - 8,855 9,732
Invested Capital Turnover
0.25 0.25 0.27 0.27 0.25 0.25 0.26 0.25 - 0.26 0.25
Increase / (Decrease) in Invested Capital
46 -124 472 1,427 398 1,000 1,190 876 - 51 891
Enterprise Value (EV)
2,617 3,076 3,601 2,355 3,096 5,034 5,944 5,156 - 5,990 8,491
Market Capitalization
6,725 7,144 6,530 7,161 8,610 8,042 8,264 8,155 - 8,664 9,703
Book Value per Share
$55.76 $54.36 $54.79 $62.32 $58.52 $61.78 $63.07 $67.09 - $69.38 $71.30
Tangible Book Value per Share
$55.76 $54.36 $54.79 $62.32 $58.52 $61.78 $63.07 $67.09 - $69.38 $71.30
Total Capital
8,066 7,804 7,651 8,372 8,464 8,805 8,842 9,248 - 8,855 9,732
Total Debt
4,350 4,166 3,986 4,237 4,566 4,690 4,641 4,787 - 4,325 5,110
Total Long-Term Debt
223 223 223 223 223 223 223 223 - 223 223
Net Debt
-4,253 -4,214 -3,074 -4,952 -5,659 -3,153 -2,465 -3,144 - -2,820 -1,357
Capital Expenditures (CapEx)
41 38 27 25 38 41 26 37 - 38 60
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)
4,350 4,166 3,986 4,237 4,566 4,690 4,641 4,787 - 4,325 5,110
Total Depreciation and Amortization (D&A)
33 33 32 32 31 32 32 31 - 26 22
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.55 $2.06 $2.21 $2.24 $2.37 $2.30 $2.39 $2.67 $2.56 $2.65 $2.70
Adjusted Weighted Average Basic Shares Outstanding
128.41M 64.25M 64.02M 64.13M 64.24M 64.29M 64.33M 63.94M 63.20M 62.80M 62.15M
Adjusted Diluted Earnings per Share
$1.55 $2.06 $2.21 $2.24 $2.36 $2.30 $2.39 $2.67 $2.56 $2.65 $2.70
Adjusted Weighted Average Diluted Shares Outstanding
128.41M 64.25M 64.02M 64.13M 64.24M 64.29M 64.33M 63.94M 63.20M 62.80M 62.15M
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
128.41M 64.25M 64.02M 64.13M 64.24M 64.29M 64.33M 63.94M 63.20M 62.80M 62.15M
Normalized Net Operating Profit after Tax (NOPAT)
103 136 145 147 155 151 157 174 - 171 172
Normalized NOPAT Margin
20.43% 27.06% 28.65% 28.28% 28.87% 27.94% 28.71% 30.74% - 29.75% 29.87%
Pre Tax Income Margin
24.05% 32.22% 34.49% 33.83% 34.31% 33.15% 34.12% 36.67% - 35.21% 35.51%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.63 0.83 0.88 0.86 0.98 1.06 1.08 1.17 - 1.45 1.39
NOPAT to Interest Expense
0.54 0.69 0.73 0.72 0.83 0.89 0.91 0.98 - 1.23 1.17
EBIT Less CapEx to Interest Expense
0.42 0.63 0.74 0.74 0.78 0.82 0.93 0.96 - 1.18 0.98
NOPAT Less CapEx to Interest Expense
0.32 0.50 0.60 0.59 0.63 0.65 0.76 0.77 - 0.95 0.76
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
39.97% 43.55% 45.53% 46.66% 42.76% 41.99% 42.03% 40.72% - 39.54% 38.65%
Augmented Payout Ratio
47.11% 51.40% 54.02% 56.93% 53.22% 52.26% 47.18% 53.45% - 73.57% 85.21%

Financials Breakdown Chart

Key Financial Trends

Cullen/Frost Bankers (NYSE:CFR) showed solid first-quarter 2026 profitability, but the broader trend still looks mixed. Revenue and earnings were stable to slightly improved versus the prior quarter, while the balance sheet remains large and liquid. At the same time, the bank continues to rely heavily on interest-bearing deposits and short-term debt, and first-quarter cash flow was pressured by a sizable investment buildup and deposit outflows.

  • Q1 2026 net income attributable to common shareholders rose to $169.3 million, up from $164.6 million in Q4 2025 and $149.3 million in Q1 2025.
  • Revenue improved sequentially to $574.8 million in Q1 2026, versus $580.9 million in Q4 2025, but still reflects a relatively stable top-line trend around the mid-$500 million range.
  • Net interest income increased to $438.5 million, helped by higher loan balances and continued strong interest income generation.
  • Book value remained supported by retained earnings growth, with total common equity at $4.39 billion at March 31, 2026, up from $4.20 billion at year-end 2025.
  • Operating cash flow was positive at $237.3 million in Q1 2026, showing the core banking franchise is still producing cash.
  • Loans and leases grew to $22.4 billion from $21.5 billion at year-end 2025, signaling continued balance-sheet expansion.
  • Allowance for loan losses rose to $286.2 million from $280.2 million in Q3 2025 and $275.5 million in Q1 2025, indicating a modestly more cautious reserve posture.
  • Non-interest income remained diversified, led by trust fees, service charges, and other operating fee income.
  • Q1 2026 investing cash flow was sharply negative at $1.33 billion, driven by $6.16 billion of investment purchases, only partially offset by $4.87 billion of maturities/sales.
  • Deposits fell by $81.7 million in Q1 2026, reversing the deposit growth seen in late 2025 and highlighting funding sensitivity.

Looking at the last four years, CFR’s earnings have held up well, but growth has been uneven. Quarterly net income has generally ranged from the mid-$100 million area to about $190 million, with EPS moving between roughly $2.06 and $2.91 depending on the quarter and interest-rate backdrop. That suggests a resilient earnings base, but not a high-growth story.

The bigger trend to watch is margin pressure versus deposit costs. Over the period provided, interest expense on deposits and short-term funding moved sharply higher as rates rose, while the bank’s interest income also improved. In 2026 Q1, deposits interest expense was still meaningful at $108.2 million, and federal funds purchased/securities sold expense added another $28.3 million. CFR is still profitable, but funding costs remain an important swing factor.

Balance-sheet quality looks acceptable, but the funding mix is a watch item. Total assets were $52.7 billion in Q1 2026, liabilities were $48.2 billion, and common equity was $4.39 billion. The company also holds substantial cash and interest-bearing deposits at other banks, but it continues to use a large amount of short-term debt and interest-bearing deposits to fund the balance sheet. That makes the deposit base and wholesale funding trends especially important for investors.

Overall, Cullen/Frost appears financially healthy and consistently profitable, but not without near-term headwinds. The positives are steady earnings, positive operating cash flow, and ongoing loan growth. The main negatives are deposit volatility, heavy reliance on short-term funding, and the possibility that higher funding costs could continue to pressure future margins.

08/07/26 03:18 PM ETAI Generated. May Contain Errors.

Cullen/Frost Bankers Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Cullen/Frost Bankers' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Cullen/Frost Bankers' net income appears to be on an upward trend, with a most recent value of $648.56 million in 2025, rising from $279.33 million in 2015. The previous period was $582.54 million in 2024. See where experts think Cullen/Frost Bankers is headed by visiting Cullen/Frost Bankers' forecast page.

Over the last 10 years, Cullen/Frost Bankers' total revenue changed from $1.07 billion in 2015 to $2.24 billion in 2025, a change of 109.8%.

Cullen/Frost Bankers' total liabilities were at $48.47 billion at the end of 2025, a 0.3% decrease from 2024, and a 88.8% increase since 2015.

In the past 10 years, Cullen/Frost Bankers' cash and equivalents has ranged from $529.45 million in 2020 to $722.91 million in 2024, and is currently $681.33 million as of their latest financial filing in 2025.



Financial statements for NYSE:CFR last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners