Annual Income Statements for Park National
This table shows Park National's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Park National
This table shows Park National'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 |
|
42 |
33 |
30 |
32 |
37 |
28 |
31 |
39 |
38 |
43 |
42 |
Consolidated Net Income / (Loss) |
|
42 |
33 |
34 |
32 |
37 |
25 |
35 |
39 |
38 |
39 |
42 |
Net Income / (Loss) Continuing Operations |
|
42 |
33 |
30 |
32 |
37 |
28 |
31 |
39 |
38 |
43 |
42 |
Total Pre-Tax Income |
|
51 |
40 |
40 |
38 |
46 |
30 |
42 |
48 |
47 |
47 |
51 |
Total Revenue |
|
138 |
109 |
113 |
117 |
122 |
107 |
118 |
127 |
138 |
123 |
130 |
Net Interest Income / (Expense) |
|
91 |
95 |
92 |
92 |
94 |
95 |
96 |
98 |
101 |
103 |
104 |
Total Interest Income |
|
100 |
109 |
111 |
115 |
121 |
125 |
127 |
129 |
134 |
134 |
132 |
Loans and Leases Interest Income |
|
84 |
89 |
92 |
96 |
103 |
108 |
111 |
115 |
120 |
121 |
121 |
Investment Securities Interest Income |
|
13 |
15 |
16 |
16 |
16 |
15 |
13 |
12 |
12 |
9.99 |
8.40 |
Other Interest Income |
|
3.18 |
4.54 |
3.40 |
1.91 |
1.41 |
1.41 |
2.12 |
1.25 |
2.00 |
2.75 |
3.15 |
Total Interest Expense |
|
9.12 |
14 |
19 |
23 |
27 |
30 |
31 |
31 |
33 |
30 |
28 |
Deposits Interest Expense |
|
6.58 |
11 |
16 |
20 |
23 |
26 |
27 |
28 |
30 |
27 |
25 |
Short-Term Borrowings Interest Expense |
|
0.31 |
0.66 |
0.82 |
0.73 |
1.14 |
2.03 |
1.46 |
0.81 |
0.49 |
0.37 |
0.29 |
Long-Term Debt Interest Expense |
|
2.23 |
2.28 |
2.32 |
2.34 |
2.36 |
2.37 |
2.36 |
2.36 |
2.37 |
2.34 |
2.33 |
Total Non-Interest Income |
|
47 |
26 |
24 |
25 |
28 |
16 |
26 |
29 |
37 |
31 |
26 |
Other Service Charges |
|
4.26 |
65 |
1.71 |
22 |
11 |
52 |
1.43 |
11 |
11 |
73 |
8.99 |
Net Realized & Unrealized Capital Gains on Investments |
|
5.67 |
-0.17 |
-0.41 |
0.03 |
1.00 |
-7.52 |
-0.57 |
0.36 |
7.34 |
-4.54 |
-1.09 |
Other Non-Interest Income |
|
37 |
-50 |
19 |
3.23 |
15 |
-32 |
21 |
17 |
18 |
-49 |
18 |
Provision for Credit Losses |
|
3.19 |
2.98 |
0.18 |
2.49 |
-1.58 |
1.81 |
2.18 |
3.11 |
5.32 |
3.94 |
0.76 |
Total Non-Interest Expense |
|
83 |
78 |
77 |
76 |
78 |
79 |
77 |
75 |
86 |
83 |
78 |
Salaries and Employee Benefits |
|
48 |
44 |
46 |
44 |
45 |
46 |
47 |
46 |
49 |
47 |
47 |
Net Occupancy & Equipment Expense |
|
15 |
16 |
15 |
16 |
16 |
16 |
15 |
15 |
18 |
16 |
16 |
Marketing Expense |
|
1.60 |
1.40 |
1.32 |
1.24 |
1.20 |
1.72 |
1.74 |
1.16 |
1.46 |
1.95 |
1.53 |
Other Operating Expenses |
|
15 |
8.26 |
14 |
14 |
15 |
7.37 |
13 |
13 |
17 |
2.46 |
13 |
Amortization Expense |
|
0.34 |
0.34 |
0.33 |
0.33 |
0.33 |
0.33 |
0.32 |
0.32 |
0.29 |
0.29 |
0.27 |
Income Tax Expense |
|
9.36 |
7.28 |
6.17 |
6.63 |
8.84 |
5.24 |
7.21 |
8.96 |
8.43 |
8.70 |
9.05 |
Basic Earnings per Share |
|
$2.59 |
$2.03 |
$2.08 |
$1.95 |
$2.29 |
$1.52 |
$2.18 |
$2.44 |
$2.37 |
$2.39 |
$2.61 |
Weighted Average Basic Shares Outstanding |
|
16.25M |
16.26M |
16.24M |
16.17M |
16.13M |
16.12M |
16.12M |
16.15M |
16.15M |
16.16M |
16.16M |
Diluted Earnings per Share |
|
$2.57 |
$2.01 |
$2.07 |
$1.94 |
$2.28 |
$1.51 |
$2.17 |
$2.42 |
$2.35 |
$2.38 |
$2.60 |
Weighted Average Diluted Shares Outstanding |
|
16.37M |
16.26M |
16.32M |
16.24M |
16.22M |
16.12M |
16.19M |
16.24M |
16.26M |
16.16M |
16.24M |
Weighted Average Basic & Diluted Shares Outstanding |
|
16.26M |
16.26M |
16.18M |
16.15M |
16.12M |
16.12M |
16.15M |
16.15M |
16.16M |
16.16M |
16.19M |
Cash Dividends to Common per Share |
|
$1.04 |
- |
$1.05 |
$1.05 |
$1.05 |
- |
$1.06 |
$1.06 |
$1.06 |
- |
$1.07 |
Annual Cash Flow Statements for Park National
This table details how cash moves in and out of Park National's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2018 |
2019 |
2020 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-88 |
-3.01 |
-1.90 |
-7.26 |
211 |
-6.86 |
29 |
-58 |
Net Cash From Operating Activities |
|
89 |
88 |
132 |
112 |
112 |
137 |
151 |
179 |
Net Cash From Continuing Operating Activities |
|
90 |
-277 |
132 |
121 |
-588 |
159 |
151 |
176 |
Net Income / (Loss) Continuing Operations |
|
81 |
0.00 |
110 |
103 |
128 |
148 |
127 |
151 |
Consolidated Net Income / (Loss) |
|
81 |
- |
110 |
103 |
128 |
148 |
127 |
151 |
Provision For Loan Losses |
|
- |
-5.10 |
7.95 |
6.17 |
12 |
4.56 |
2.90 |
15 |
Depreciation Expense |
|
7.35 |
8.40 |
8.59 |
9.12 |
11 |
14 |
14 |
12 |
Amortization Expense |
|
1.56 |
8.44 |
2.43 |
1.56 |
-13 |
-0.68 |
3.30 |
0.84 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.26 |
-284 |
-14 |
-13 |
-27 |
-8.40 |
7.73 |
-12 |
Changes in Operating Assets and Liabilities, net |
|
0.92 |
-5.04 |
16 |
14 |
-698 |
1.59 |
-3.46 |
8.43 |
Net Cash From Investing Activities |
|
-395 |
-153 |
45 |
60 |
-456 |
-405 |
64 |
-19 |
Net Cash From Continuing Investing Activities |
|
307 |
-153 |
45 |
60 |
-456 |
-406 |
62 |
-17 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-11 |
-7.47 |
-12 |
-15 |
-29 |
-7.94 |
-7.59 |
-9.18 |
Purchase of Investment Securities |
|
-64 |
-938 |
-440 |
-231 |
-985 |
-618 |
-377 |
-374 |
Sale and/or Maturity of Investments |
|
365 |
793 |
496 |
305 |
551 |
220 |
447 |
376 |
Other Investing Activities, net |
|
17 |
- |
1.15 |
0.39 |
2.12 |
- |
- |
-9.30 |
Net Cash From Financing Activities |
|
218 |
62 |
-179 |
-179 |
555 |
239 |
-186 |
-217 |
Net Cash From Continuing Financing Activities |
|
218 |
62 |
-179 |
-179 |
1,254 |
239 |
-186 |
-217 |
Net Change in Deposits |
|
- |
174 |
160 |
160 |
1,230 |
330 |
-192 |
101 |
Repayment of Debt |
|
-80 |
-56 |
-320 |
-278 |
-69 |
- |
101 |
-238 |
Repurchase of Common Equity |
|
- |
- |
-5.78 |
-41 |
-7.51 |
0.00 |
-23 |
0.00 |
Payment of Dividends |
|
-58 |
-58 |
-63 |
-69 |
-70 |
-77 |
-69 |
-77 |
Other Financing Activities, Net |
|
214 |
0.00 |
-0.61 |
-0.83 |
-1.00 |
-2.76 |
-2.84 |
-3.12 |
Cash Interest Paid |
|
- |
38 |
44 |
63 |
29 |
31 |
95 |
124 |
Cash Income Taxes Paid |
|
26 |
27 |
7.35 |
15 |
24 |
25 |
17 |
23 |
Quarterly Cash Flow Statements for Park National
This table details how cash moves in and out of Park National'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 |
|
-119 |
232 |
4.73 |
-95 |
-81 |
199 |
16 |
-123 |
-136 |
185 |
77 |
Net Cash From Operating Activities |
|
33 |
47 |
24 |
33 |
40 |
54 |
35 |
51 |
44 |
49 |
38 |
Net Cash From Continuing Operating Activities |
|
-47 |
296 |
-43 |
-30 |
-34 |
258 |
-37 |
-28 |
-32 |
273 |
38 |
Net Income / (Loss) Continuing Operations |
|
-42 |
264 |
-34 |
-32 |
-37 |
229 |
-35 |
-39 |
-38 |
264 |
42 |
Consolidated Net Income / (Loss) |
|
-42 |
264 |
-34 |
-32 |
-37 |
229 |
-35 |
-39 |
-38 |
264 |
42 |
Provision For Loan Losses |
|
3.19 |
2.98 |
0.18 |
2.49 |
-1.58 |
1.81 |
2.18 |
3.11 |
5.32 |
3.94 |
0.76 |
Depreciation Expense |
|
3.24 |
3.88 |
3.62 |
3.77 |
3.25 |
3.38 |
3.09 |
3.07 |
2.96 |
3.08 |
2.91 |
Amortization Expense |
|
0.14 |
0.66 |
0.75 |
0.77 |
1.31 |
0.47 |
0.53 |
0.20 |
0.23 |
-0.12 |
0.33 |
Non-Cash Adjustments to Reconcile Net Income |
|
-10 |
1.46 |
1.64 |
-1.03 |
-0.56 |
7.67 |
0.69 |
-2.79 |
-8.48 |
-1.02 |
2.23 |
Changes in Operating Assets and Liabilities, net |
|
-1.32 |
24 |
-16 |
-4.32 |
0.35 |
16 |
-7.83 |
7.62 |
6.15 |
2.49 |
-11 |
Net Cash From Investing Activities |
|
-85 |
-2.32 |
79 |
-81 |
-119 |
185 |
32 |
-73 |
-12 |
33 |
11 |
Net Cash From Continuing Investing Activities |
|
-85 |
-2.20 |
79 |
-81 |
-119 |
184 |
32 |
-72 |
-12 |
36 |
11 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.84 |
-1.36 |
-2.67 |
-1.37 |
-1.81 |
-1.73 |
-3.14 |
-1.86 |
-2.09 |
-2.09 |
-1.08 |
Purchase of Investment Securities |
|
-153 |
-40 |
44 |
-118 |
-157 |
-146 |
-59 |
-155 |
-80 |
-79 |
-99 |
Sale and/or Maturity of Investments |
|
71 |
39 |
37 |
38 |
40 |
331 |
93 |
85 |
70 |
126 |
116 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-4.77 |
Net Cash From Financing Activities |
|
13 |
-62 |
-31 |
16 |
73 |
-244 |
21 |
-23 |
-92 |
-123 |
28 |
Net Cash From Continuing Financing Activities |
|
13 |
-62 |
-31 |
16 |
73 |
-244 |
21 |
-23 |
-92 |
-123 |
28 |
Net Change in Deposits |
|
12 |
-75 |
60 |
65 |
-114 |
-202 |
263 |
6.47 |
-98 |
-71 |
58 |
Repayment of Debt |
|
- |
- |
-55 |
-28 |
- |
- |
-222 |
-11 |
- |
- |
-9.46 |
Payment of Dividends |
|
-17 |
-25 |
-17 |
-18 |
-17 |
-17 |
-17 |
-18 |
-17 |
-25 |
-18 |
Other Financing Activities, Net |
|
-0.31 |
- |
-2.61 |
-0.24 |
- |
- |
-2.98 |
- |
-0.14 |
- |
-2.95 |
Cash Interest Paid |
|
11 |
12 |
21 |
21 |
27 |
27 |
32 |
28 |
35 |
29 |
30 |
Annual Balance Sheets for Park National
This table presents Park National'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 |
2023 |
2024 |
Total Assets |
|
7,311 |
7,468 |
7,538 |
7,804 |
8,558 |
9,279 |
9,560 |
9,836 |
9,805 |
Cash and Due from Banks |
|
119 |
123 |
132 |
142 |
136 |
156 |
145 |
160 |
122 |
Trading Account Securities |
|
1,644 |
1,580 |
1,513 |
1,428 |
1,280 |
1,125 |
1,815 |
1,429 |
1,101 |
Loans and Leases, Net of Allowance |
|
5,012 |
5,221 |
5,322 |
5,641 |
6,445 |
7,092 |
6,788 |
0.00 |
0.00 |
Accrued Investment Income |
|
19 |
19 |
22 |
23 |
24 |
25 |
23 |
39 |
36 |
Premises and Equipment, Net |
|
59 |
58 |
56 |
60 |
73 |
89 |
89 |
74 |
70 |
Goodwill |
|
72 |
72 |
72 |
113 |
160 |
160 |
160 |
160 |
160 |
Intangible Assets |
|
51 |
53 |
50 |
50 |
65 |
65 |
66 |
67 |
70 |
Other Assets |
|
335 |
342 |
370 |
341 |
377 |
568 |
474 |
7,906 |
8,247 |
Total Liabilities & Shareholders' Equity |
|
7,311 |
7,468 |
7,538 |
7,804 |
8,558 |
9,279 |
9,560 |
9,836 |
9,805 |
Total Liabilities |
|
6,598 |
6,725 |
6,782 |
6,972 |
7,589 |
8,239 |
8,449 |
8,691 |
8,562 |
Non-Interest Bearing Deposits |
|
1,404 |
1,523 |
1,634 |
1,805 |
1,960 |
2,727 |
3,066 |
2,628 |
2,613 |
Interest Bearing Deposits |
|
3,944 |
3,999 |
4,183 |
4,456 |
5,093 |
4,845 |
4,838 |
5,414 |
5,531 |
Short-Term Debt |
|
394 |
395 |
391 |
222 |
231 |
342 |
239 |
328 |
90 |
Accrued Interest Payable |
|
2.34 |
2.15 |
2.28 |
2.63 |
2.93 |
3.86 |
3.12 |
6.86 |
7.86 |
Long-Term Debt |
|
783 |
739 |
515 |
415 |
208 |
220 |
188 |
189 |
190 |
Other Long-Term Liabilities |
|
71 |
67 |
56 |
71 |
96 |
100 |
115 |
124 |
130 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
713 |
742 |
756 |
833 |
969 |
1,040 |
1,111 |
1,145 |
1,244 |
Total Preferred & Common Equity |
|
713 |
742 |
756 |
833 |
969 |
1,040 |
1,111 |
1,145 |
1,244 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
713 |
742 |
756 |
833 |
969 |
1,040 |
1,111 |
1,145 |
1,244 |
Common Stock |
|
304 |
306 |
308 |
359 |
459 |
461 |
462 |
463 |
464 |
Retained Earnings |
|
508 |
536 |
562 |
614 |
647 |
705 |
776 |
904 |
978 |
Treasury Stock |
|
-82 |
-81 |
-87 |
-90 |
-128 |
-131 |
-142 |
-156 |
-151 |
Accumulated Other Comprehensive Income / (Loss) |
|
-16 |
-18 |
-26 |
-50 |
-9.59 |
5.57 |
15 |
-66 |
-46 |
Quarterly Balance Sheets for Park National
This table presents Park National'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 |
|
9,855 |
9,857 |
9,900 |
10,001 |
9,881 |
9,920 |
9,903 |
9,887 |
Cash and Due from Banks |
|
149 |
146 |
160 |
140 |
112 |
143 |
147 |
155 |
Trading Account Securities |
|
1,828 |
1,800 |
1,757 |
1,709 |
1,340 |
1,265 |
1,233 |
1,042 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
7,121 |
7,265 |
7,440 |
7,578 |
7,644 |
7,796 |
Premises and Equipment, Net |
|
85 |
81 |
79 |
77 |
74 |
72 |
71 |
66 |
Goodwill |
|
160 |
160 |
160 |
160 |
160 |
160 |
160 |
160 |
Intangible Assets |
|
69 |
65 |
57 |
65 |
65 |
72 |
71 |
67 |
Other Assets |
|
7,564 |
7,605 |
524 |
538 |
691 |
630 |
577 |
601 |
Total Liabilities & Shareholders' Equity |
|
9,855 |
9,857 |
9,900 |
10,001 |
9,881 |
9,920 |
9,903 |
9,887 |
Total Liabilities |
|
8,819 |
8,775 |
8,811 |
8,915 |
8,719 |
8,737 |
8,664 |
8,608 |
Non-Interest Bearing Deposits |
|
3,138 |
2,922 |
2,796 |
2,733 |
2,587 |
2,542 |
2,517 |
2,638 |
Interest Bearing Deposits |
|
5,172 |
5,372 |
5,563 |
5,512 |
5,719 |
5,770 |
5,698 |
5,564 |
Short-Term Debt |
|
189 |
172 |
144 |
353 |
106 |
94 |
117 |
81 |
Accrued Interest Payable |
|
1.30 |
1.66 |
4.05 |
3.28 |
5.49 |
8.81 |
6.35 |
5.82 |
Long-Term Debt |
|
189 |
189 |
189 |
189 |
189 |
189 |
190 |
190 |
Other Long-Term Liabilities |
|
130 |
118 |
115 |
126 |
112 |
131 |
136 |
117 |
Total Equity & Noncontrolling Interests |
|
1,036 |
1,082 |
1,089 |
1,086 |
1,162 |
1,183 |
1,239 |
1,279 |
Total Preferred & Common Equity |
|
1,036 |
1,082 |
1,089 |
1,086 |
1,162 |
1,183 |
1,239 |
1,279 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,036 |
1,082 |
1,089 |
1,086 |
1,162 |
1,183 |
1,239 |
1,279 |
Common Stock |
|
461 |
459 |
461 |
462 |
460 |
461 |
462 |
460 |
Retained Earnings |
|
839 |
863 |
877 |
897 |
921 |
943 |
964 |
1,002 |
Treasury Stock |
|
-139 |
-150 |
-152 |
-157 |
-152 |
-152 |
-152 |
-148 |
Accumulated Other Comprehensive Income / (Loss) |
|
-125 |
-90 |
-97 |
-116 |
-66 |
-68 |
-35 |
-35 |
Annual Metrics And Ratios for Park National
This table displays calculated financial ratios and metrics derived from Park National's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.53% |
5.55% |
-1.09% |
11.22% |
11.45% |
12.76% |
3.25% |
0.00% |
-2.70% |
10.26% |
EBITDA Growth |
|
-10.36% |
14.09% |
-23.51% |
20.39% |
5.27% |
6.55% |
28.75% |
-2.32% |
-10.00% |
11.63% |
EBIT Growth |
|
-5.68% |
8.20% |
-13.03% |
10.08% |
6.04% |
17.57% |
28.32% |
-10.56% |
-13.26% |
15.94% |
NOPAT Growth |
|
-3.51% |
6.32% |
-2.20% |
31.04% |
-6.96% |
24.56% |
20.34% |
-3.63% |
-14.57% |
19.48% |
Net Income Growth |
|
-3.51% |
6.32% |
-2.20% |
14.84% |
6.15% |
24.56% |
20.34% |
0.00% |
-14.57% |
19.48% |
EPS Growth |
|
-3.49% |
6.27% |
-2.15% |
29.25% |
-11.03% |
24.01% |
20.13% |
0.00% |
-13.91% |
19.49% |
Operating Cash Flow Growth |
|
24.38% |
-1.51% |
0.00% |
0.00% |
-15.43% |
0.02% |
40.92% |
0.00% |
10.61% |
18.34% |
Free Cash Flow Firm Growth |
|
-100.09% |
2,301.03% |
196.62% |
1.72% |
-45.60% |
-141.01% |
423.57% |
670.09% |
-191.09% |
118.89% |
Invested Capital Growth |
|
4.74% |
-0.76% |
-11.40% |
-11.60% |
-4.24% |
13.90% |
-4.06% |
-100.00% |
0.00% |
-8.34% |
Revenue Q/Q Growth |
|
0.01% |
4.03% |
-4.35% |
5.35% |
4.01% |
7.49% |
-3.18% |
0.00% |
0.00% |
3.33% |
EBITDA Q/Q Growth |
|
-11.56% |
15.27% |
-9.96% |
14.50% |
3.11% |
10.77% |
4.54% |
0.00% |
807.53% |
5.24% |
EBIT Q/Q Growth |
|
-4.97% |
-0.39% |
-5.87% |
4.70% |
8.86% |
31.98% |
-9.34% |
0.00% |
0.00% |
6.26% |
NOPAT Q/Q Growth |
|
-4.04% |
-1.02% |
3.47% |
3.21% |
-2.21% |
19.94% |
-5.32% |
0.00% |
0.00% |
10.29% |
Net Income Q/Q Growth |
|
-4.04% |
-1.02% |
3.47% |
-9.55% |
12.38% |
19.94% |
-5.32% |
0.00% |
0.00% |
10.29% |
EPS Q/Q Growth |
|
-3.84% |
-1.06% |
3.40% |
2.61% |
-3.23% |
20.18% |
-5.45% |
0.00% |
0.00% |
10.30% |
Operating Cash Flow Q/Q Growth |
|
7.80% |
-5.71% |
0.00% |
0.00% |
2.42% |
23.93% |
-8.44% |
0.00% |
5.97% |
-2.13% |
Free Cash Flow Firm Q/Q Growth |
|
-103.40% |
-4.93% |
1,245.64% |
-41.59% |
203.00% |
31.62% |
-33.79% |
2,067.96% |
-620.54% |
32.90% |
Invested Capital Q/Q Growth |
|
6.48% |
6.79% |
-8.47% |
4.67% |
-3.25% |
-3.45% |
3.07% |
-100.00% |
2.17% |
-1.45% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.13% |
43.38% |
33.55% |
36.31% |
34.30% |
32.41% |
40.41% |
38.54% |
35.65% |
36.09% |
EBIT Margin |
|
37.22% |
38.15% |
33.55% |
33.20% |
31.59% |
32.94% |
40.94% |
35.75% |
31.87% |
33.51% |
Profit (Net Income) Margin |
|
26.55% |
26.74% |
26.44% |
27.30% |
26.00% |
28.72% |
33.48% |
31.50% |
27.66% |
29.97% |
Tax Burden Percent |
|
71.33% |
70.09% |
71.11% |
73.68% |
82.31% |
82.72% |
81.78% |
82.21% |
82.51% |
81.97% |
Interest Burden Percent |
|
100.00% |
100.00% |
110.84% |
111.59% |
100.00% |
105.42% |
100.00% |
107.19% |
105.19% |
109.10% |
Effective Tax Rate |
|
28.67% |
29.91% |
28.89% |
15.93% |
17.69% |
17.28% |
18.22% |
17.79% |
17.49% |
18.03% |
Return on Invested Capital (ROIC) |
|
4.38% |
4.57% |
4.76% |
7.05% |
7.14% |
8.50% |
9.80% |
19.29% |
15.25% |
9.50% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.38% |
4.57% |
4.76% |
5.28% |
7.14% |
8.50% |
9.80% |
19.29% |
15.25% |
9.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.11% |
7.26% |
6.48% |
5.13% |
4.26% |
4.23% |
4.51% |
7.42% |
6.89% |
3.17% |
Return on Equity (ROE) |
|
11.49% |
11.84% |
11.24% |
12.18% |
11.40% |
12.73% |
14.31% |
26.71% |
22.13% |
12.68% |
Cash Return on Invested Capital (CROIC) |
|
-0.25% |
5.34% |
16.85% |
19.37% |
11.47% |
-4.50% |
13.94% |
219.29% |
-184.75% |
18.21% |
Operating Return on Assets (OROA) |
|
1.59% |
1.66% |
1.42% |
1.53% |
1.53% |
1.64% |
2.00% |
3.52% |
2.97% |
1.72% |
Return on Assets (ROA) |
|
1.13% |
1.17% |
1.12% |
1.26% |
1.26% |
1.43% |
1.63% |
3.10% |
2.58% |
1.54% |
Return on Common Equity (ROCE) |
|
11.49% |
11.84% |
11.24% |
12.18% |
11.40% |
12.73% |
14.31% |
26.71% |
22.13% |
12.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.36% |
11.60% |
11.14% |
11.62% |
10.60% |
12.30% |
13.86% |
0.00% |
11.07% |
12.17% |
Net Operating Profit after Tax (NOPAT) |
|
81 |
86 |
84 |
110 |
103 |
128 |
154 |
148 |
127 |
151 |
NOPAT Margin |
|
26.55% |
26.74% |
26.44% |
31.15% |
26.00% |
28.72% |
33.48% |
31.50% |
27.66% |
29.97% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
1.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.22% |
45.12% |
48.42% |
49.40% |
51.32% |
48.33% |
49.52% |
50.44% |
54.55% |
51.21% |
Operating Expenses to Revenue |
|
61.15% |
63.43% |
63.77% |
64.55% |
66.84% |
64.35% |
61.66% |
63.28% |
67.49% |
63.61% |
Earnings before Interest and Taxes (EBIT) |
|
114 |
123 |
107 |
118 |
125 |
147 |
188 |
168 |
146 |
169 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
122 |
140 |
107 |
129 |
135 |
144 |
186 |
181 |
163 |
182 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.39 |
1.84 |
1.62 |
1.28 |
1.44 |
1.45 |
1.87 |
0.00 |
1.80 |
2.21 |
Price to Tangible Book Value (P/TBV) |
|
1.68 |
2.21 |
1.93 |
1.60 |
1.88 |
1.84 |
2.34 |
0.00 |
2.25 |
2.71 |
Price to Revenue (P/Rev) |
|
3.25 |
4.23 |
3.84 |
3.01 |
3.54 |
3.38 |
4.51 |
4.51 |
4.51 |
5.45 |
Price to Earnings (P/E) |
|
12.23 |
15.83 |
16.85 |
9.67 |
13.63 |
11.75 |
13.46 |
14.33 |
16.29 |
18.18 |
Dividend Yield |
|
5.83% |
4.23% |
4.69% |
4.57% |
4.72% |
4.43% |
3.23% |
3.18% |
3.28% |
2.78% |
Earnings Yield |
|
8.18% |
6.32% |
5.93% |
10.34% |
7.34% |
8.51% |
7.43% |
6.98% |
6.14% |
5.50% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.08 |
1.27 |
1.20 |
1.06 |
1.21 |
1.19 |
1.53 |
0.00 |
1.46 |
1.91 |
Enterprise Value to Revenue (EV/Rev) |
|
6.71 |
7.37 |
6.27 |
4.41 |
4.31 |
4.29 |
5.12 |
4.51 |
5.28 |
5.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.72 |
16.99 |
18.70 |
12.15 |
12.57 |
13.24 |
12.67 |
11.71 |
14.82 |
15.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.04 |
19.32 |
18.70 |
13.28 |
13.65 |
13.02 |
12.51 |
12.63 |
16.58 |
17.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.29 |
27.57 |
23.73 |
14.16 |
16.58 |
14.93 |
15.29 |
14.33 |
19.10 |
19.22 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.96 |
27.02 |
0.00 |
11.84 |
15.25 |
17.11 |
14.96 |
15.56 |
16.02 |
16.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
23.62 |
6.70 |
5.15 |
10.32 |
0.00 |
10.75 |
1.26 |
0.00 |
10.03 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.65 |
1.53 |
1.20 |
0.77 |
0.45 |
0.54 |
0.38 |
0.00 |
0.45 |
0.23 |
Long-Term Debt to Equity |
|
1.10 |
1.00 |
0.68 |
0.50 |
0.21 |
0.21 |
0.17 |
0.00 |
0.17 |
0.15 |
Financial Leverage |
|
1.62 |
1.59 |
1.36 |
0.97 |
0.60 |
0.50 |
0.46 |
0.38 |
0.45 |
0.33 |
Leverage Ratio |
|
10.15 |
10.15 |
10.01 |
9.66 |
9.08 |
8.88 |
8.76 |
8.61 |
8.59 |
8.22 |
Compound Leverage Factor |
|
10.15 |
10.15 |
11.10 |
10.78 |
9.08 |
9.36 |
8.76 |
9.23 |
9.03 |
8.97 |
Debt to Total Capital |
|
62.27% |
60.44% |
54.52% |
43.35% |
31.14% |
35.10% |
27.77% |
0.00% |
31.12% |
18.38% |
Short-Term Debt to Total Capital |
|
20.85% |
21.04% |
23.54% |
15.11% |
16.39% |
21.35% |
15.53% |
0.00% |
19.74% |
5.93% |
Long-Term Debt to Total Capital |
|
41.42% |
39.40% |
30.98% |
28.24% |
14.75% |
13.74% |
12.24% |
0.00% |
11.38% |
12.44% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
37.73% |
39.56% |
45.48% |
56.65% |
68.86% |
64.90% |
72.23% |
0.00% |
68.88% |
81.62% |
Debt to EBITDA |
|
9.61 |
8.12 |
8.48 |
4.95 |
3.23 |
3.90 |
2.30 |
0.00 |
3.17 |
1.54 |
Net Debt to EBITDA |
|
8.64 |
7.24 |
7.24 |
3.85 |
2.23 |
2.82 |
1.52 |
0.00 |
2.18 |
0.86 |
Long-Term Debt to EBITDA |
|
6.39 |
5.29 |
4.82 |
3.23 |
1.53 |
1.53 |
1.01 |
0.00 |
1.16 |
1.04 |
Debt to NOPAT |
|
14.53 |
13.17 |
10.76 |
5.77 |
4.27 |
4.40 |
2.77 |
0.00 |
4.08 |
1.85 |
Net Debt to NOPAT |
|
13.06 |
11.74 |
9.19 |
4.48 |
2.95 |
3.18 |
1.84 |
0.00 |
2.82 |
1.04 |
Long-Term Debt to NOPAT |
|
9.67 |
8.58 |
6.11 |
3.76 |
2.02 |
1.72 |
1.22 |
0.00 |
1.49 |
1.25 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-4.57 |
101 |
298 |
303 |
165 |
-68 |
219 |
1,686 |
-1,536 |
290 |
Operating Cash Flow to CapEx |
|
785.44% |
1,177.16% |
0.00% |
1,144.49% |
749.92% |
460.74% |
1,116.38% |
1,721.58% |
1,991.53% |
1,947.60% |
Free Cash Flow to Firm to Interest Expense |
|
-0.12 |
2.63 |
6.99 |
6.91 |
2.63 |
-2.25 |
13.72 |
54.06 |
-15.58 |
2.32 |
Operating Cash Flow to Interest Expense |
|
2.38 |
2.30 |
0.00 |
3.01 |
1.78 |
3.71 |
9.86 |
4.38 |
1.53 |
1.43 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.08 |
2.11 |
0.00 |
2.74 |
1.54 |
2.91 |
8.97 |
4.13 |
1.46 |
1.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.10 |
0.09 |
0.05 |
Fixed Asset Turnover |
|
5.31 |
5.48 |
5.60 |
6.13 |
5.93 |
5.50 |
5.18 |
0.00 |
0.00 |
7.03 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,891 |
1,876 |
1,662 |
1,469 |
1,407 |
1,603 |
1,538 |
0.00 |
1,663 |
1,524 |
Invested Capital Turnover |
|
0.17 |
0.17 |
0.18 |
0.23 |
0.27 |
0.30 |
0.29 |
0.61 |
0.55 |
0.32 |
Increase / (Decrease) in Invested Capital |
|
86 |
-14 |
-214 |
-193 |
-62 |
196 |
-65 |
-1,538 |
1,663 |
-139 |
Enterprise Value (EV) |
|
2,048 |
2,374 |
1,999 |
1,563 |
1,703 |
1,910 |
2,354 |
2,125 |
2,421 |
2,910 |
Market Capitalization |
|
990 |
1,363 |
1,224 |
1,068 |
1,400 |
1,503 |
2,072 |
2,125 |
2,064 |
2,753 |
Book Value per Share |
|
$46.47 |
$48.38 |
$49.46 |
$53.03 |
$59.28 |
$63.76 |
$68.48 |
$0.00 |
$71.06 |
$76.98 |
Tangible Book Value per Share |
|
$38.42 |
$40.22 |
$41.48 |
$42.64 |
$45.57 |
$49.98 |
$54.56 |
$0.00 |
$56.98 |
$62.80 |
Total Capital |
|
1,891 |
1,876 |
1,662 |
1,469 |
1,407 |
1,603 |
1,538 |
0.00 |
1,663 |
1,524 |
Total Debt |
|
1,177 |
1,134 |
906 |
637 |
438 |
563 |
427 |
0.00 |
517 |
280 |
Total Long-Term Debt |
|
783 |
739 |
515 |
415 |
208 |
220 |
188 |
0.00 |
189 |
190 |
Net Debt |
|
1,058 |
1,011 |
774 |
495 |
303 |
407 |
282 |
0.00 |
357 |
158 |
Capital Expenditures (CapEx) |
|
11 |
7.47 |
0.00 |
12 |
15 |
24 |
14 |
7.94 |
7.59 |
9.18 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,177 |
1,134 |
906 |
637 |
438 |
563 |
427 |
0.00 |
517 |
280 |
Total Depreciation and Amortization (D&A) |
|
8.90 |
17 |
0.00 |
11 |
11 |
-2.38 |
-2.43 |
13 |
17 |
13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.27 |
$5.62 |
$5.51 |
$7.13 |
$6.33 |
$7.85 |
$9.45 |
$9.13 |
$7.84 |
$9.38 |
Adjusted Weighted Average Basic Shares Outstanding |
|
15.33M |
15.29M |
15.29M |
15.61M |
16.27M |
16.31M |
16.22M |
16.26M |
16.12M |
16.16M |
Adjusted Diluted Earnings per Share |
|
$5.26 |
$5.59 |
$5.47 |
$7.07 |
$6.29 |
$7.80 |
$9.37 |
$9.06 |
$7.80 |
$9.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
15.33M |
15.29M |
15.29M |
15.61M |
16.27M |
16.31M |
16.22M |
16.26M |
16.12M |
16.16M |
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 |
|
15.33M |
15.29M |
15.29M |
15.61M |
16.27M |
16.31M |
16.22M |
16.26M |
16.12M |
16.16M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
81 |
86 |
84 |
110 |
104 |
128 |
157 |
148 |
127 |
151 |
Normalized NOPAT Margin |
|
26.55% |
26.74% |
26.44% |
31.15% |
26.32% |
28.72% |
34.19% |
31.50% |
27.66% |
29.97% |
Pre Tax Income Margin |
|
37.22% |
38.15% |
37.18% |
37.05% |
31.59% |
34.73% |
40.94% |
38.32% |
33.53% |
36.57% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.03 |
3.22 |
2.51 |
2.68 |
1.99 |
4.88 |
11.79 |
5.40 |
1.48 |
1.36 |
NOPAT to Interest Expense |
|
2.16 |
2.26 |
1.97 |
2.51 |
1.64 |
4.25 |
9.65 |
4.76 |
1.29 |
1.21 |
EBIT Less CapEx to Interest Expense |
|
2.73 |
3.02 |
2.51 |
2.42 |
1.75 |
4.07 |
10.91 |
5.14 |
1.40 |
1.28 |
NOPAT Less CapEx to Interest Expense |
|
1.86 |
2.06 |
1.97 |
2.25 |
1.40 |
3.45 |
8.76 |
4.50 |
1.21 |
1.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
71.32% |
66.93% |
0.00% |
65.13% |
67.30% |
55.00% |
48.27% |
51.64% |
54.41% |
51.18% |
Augmented Payout Ratio |
|
71.32% |
66.93% |
0.00% |
71.11% |
106.77% |
60.86% |
58.69% |
51.64% |
72.57% |
51.18% |
Quarterly Metrics And Ratios for Park National
This table displays calculated financial ratios and metrics derived from Park National'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 |
|
20.62% |
-12.36% |
3.16% |
1.26% |
-11.30% |
-1.91% |
4.45% |
8.62% |
12.84% |
15.26% |
6.81% |
EBITDA Growth |
|
29.92% |
-41.50% |
-17.48% |
-4.68% |
-8.19% |
-9.10% |
3.81% |
20.72% |
-0.97% |
30.48% |
18.20% |
EBIT Growth |
|
18.09% |
-47.16% |
-22.46% |
-9.22% |
-11.03% |
-8.14% |
6.35% |
26.48% |
1.95% |
38.44% |
20.72% |
NOPAT Growth |
|
18.72% |
-9.48% |
-13.23% |
-7.98% |
-12.24% |
-25.95% |
4.36% |
24.65% |
3.52% |
57.67% |
19.75% |
Net Income Growth |
|
18.72% |
-9.48% |
-13.23% |
-7.98% |
-12.24% |
-25.95% |
4.36% |
24.65% |
3.52% |
57.67% |
19.75% |
EPS Growth |
|
18.98% |
-9.46% |
-13.03% |
-7.62% |
-11.28% |
-24.88% |
4.83% |
24.74% |
3.07% |
57.62% |
19.82% |
Operating Cash Flow Growth |
|
2.16% |
5.19% |
-13.76% |
18.18% |
19.74% |
14.31% |
41.93% |
52.06% |
11.81% |
-8.43% |
8.15% |
Free Cash Flow Firm Growth |
|
-41.12% |
1,446.82% |
-53.80% |
-89.60% |
-247.06% |
-204.28% |
-65.62% |
-130.54% |
167.64% |
110.82% |
-339.60% |
Invested Capital Growth |
|
-5.21% |
-100.00% |
-1.88% |
0.80% |
15.07% |
0.00% |
0.98% |
3.20% |
-4.98% |
-8.34% |
6.36% |
Revenue Q/Q Growth |
|
19.45% |
-20.82% |
-6.78% |
3.36% |
4.63% |
-12.44% |
10.30% |
7.48% |
8.70% |
-10.56% |
5.70% |
EBITDA Q/Q Growth |
|
22.19% |
-40.16% |
-9.85% |
5.61% |
17.70% |
-40.76% |
43.13% |
22.81% |
-3.44% |
-21.95% |
39.98% |
EBIT Q/Q Growth |
|
22.18% |
-45.06% |
-10.53% |
5.81% |
19.74% |
-43.27% |
47.97% |
25.84% |
-3.48% |
-22.97% |
42.50% |
NOPAT Q/Q Growth |
|
22.56% |
-21.36% |
1.96% |
-6.37% |
16.89% |
-33.63% |
43.69% |
11.83% |
-2.93% |
1.08% |
9.13% |
Net Income Q/Q Growth |
|
22.56% |
-21.36% |
1.96% |
-6.37% |
16.89% |
-33.63% |
43.69% |
11.83% |
-2.93% |
1.08% |
9.13% |
EPS Q/Q Growth |
|
22.38% |
-21.79% |
2.99% |
-6.28% |
17.53% |
-33.77% |
43.71% |
11.52% |
-2.89% |
1.28% |
9.24% |
Operating Cash Flow Q/Q Growth |
|
17.77% |
41.86% |
-46.04% |
36.25% |
19.32% |
35.43% |
-35.41% |
45.98% |
-12.27% |
10.91% |
-23.09% |
Free Cash Flow Firm Q/Q Growth |
|
-38.49% |
1,210.76% |
-96.09% |
-66.98% |
-970.07% |
-829.47% |
101.29% |
-129.33% |
2,026.86% |
48.74% |
-128.50% |
Invested Capital Q/Q Growth |
|
0.28% |
-100.00% |
0.00% |
-1.48% |
14.48% |
2.17% |
-12.36% |
0.69% |
5.40% |
-1.45% |
1.70% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
39.85% |
30.11% |
35.88% |
36.67% |
41.25% |
27.91% |
35.67% |
40.75% |
36.20% |
31.59% |
41.84% |
EBIT Margin |
|
37.40% |
25.95% |
32.02% |
32.77% |
37.51% |
24.30% |
32.60% |
38.17% |
33.89% |
29.19% |
39.35% |
Profit (Net Income) Margin |
|
30.59% |
30.38% |
29.91% |
27.09% |
30.26% |
22.94% |
29.88% |
31.09% |
27.77% |
31.38% |
32.40% |
Tax Burden Percent |
|
81.80% |
81.97% |
84.55% |
82.66% |
80.69% |
82.38% |
83.00% |
81.46% |
81.93% |
81.61% |
82.33% |
Interest Burden Percent |
|
100.00% |
142.85% |
110.48% |
100.00% |
100.00% |
114.59% |
110.44% |
100.00% |
100.00% |
131.73% |
100.00% |
Effective Tax Rate |
|
18.20% |
18.03% |
15.45% |
17.34% |
19.31% |
17.62% |
17.00% |
18.54% |
18.07% |
18.39% |
17.67% |
Return on Invested Capital (ROIC) |
|
0.00% |
18.61% |
0.00% |
0.00% |
0.00% |
12.64% |
9.54% |
10.19% |
8.55% |
9.95% |
11.07% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
18.61% |
0.00% |
0.00% |
0.00% |
12.64% |
9.54% |
10.19% |
8.55% |
9.95% |
11.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
7.15% |
0.00% |
0.00% |
0.00% |
5.71% |
2.79% |
2.76% |
3.12% |
3.32% |
2.57% |
Return on Equity (ROE) |
|
0.00% |
25.76% |
0.00% |
0.00% |
0.00% |
18.35% |
12.34% |
12.95% |
11.68% |
13.27% |
13.63% |
Cash Return on Invested Capital (CROIC) |
|
5.35% |
219.29% |
1.90% |
-0.80% |
-14.02% |
-184.75% |
7.87% |
6.26% |
13.76% |
18.21% |
4.37% |
Operating Return on Assets (OROA) |
|
0.00% |
2.56% |
0.00% |
0.00% |
0.00% |
2.26% |
1.53% |
1.82% |
1.66% |
1.50% |
2.04% |
Return on Assets (ROA) |
|
0.00% |
2.99% |
0.00% |
0.00% |
0.00% |
2.14% |
1.40% |
1.48% |
1.36% |
1.61% |
1.68% |
Return on Common Equity (ROCE) |
|
0.00% |
25.76% |
0.00% |
0.00% |
0.00% |
18.35% |
12.34% |
12.95% |
11.68% |
13.27% |
13.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.03% |
11.49% |
11.08% |
0.00% |
12.38% |
Net Operating Profit after Tax (NOPAT) |
|
42 |
33 |
34 |
32 |
37 |
25 |
35 |
39 |
38 |
39 |
42 |
NOPAT Margin |
|
30.59% |
30.38% |
29.91% |
27.09% |
30.26% |
22.94% |
29.88% |
31.09% |
27.77% |
31.38% |
32.40% |
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 |
|
46.48% |
55.97% |
55.28% |
52.60% |
51.24% |
59.70% |
53.99% |
48.93% |
49.45% |
52.87% |
49.65% |
Operating Expenses to Revenue |
|
60.28% |
71.31% |
67.82% |
65.09% |
63.79% |
74.01% |
65.55% |
59.38% |
62.25% |
67.62% |
60.07% |
Earnings before Interest and Taxes (EBIT) |
|
51 |
28 |
36 |
38 |
46 |
26 |
38 |
48 |
47 |
36 |
51 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
33 |
40 |
43 |
50 |
30 |
42 |
52 |
50 |
39 |
54 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.82 |
0.00 |
1.69 |
1.46 |
1.36 |
1.80 |
1.86 |
1.93 |
2.19 |
2.21 |
1.91 |
Price to Tangible Book Value (P/TBV) |
|
2.34 |
0.00 |
2.13 |
1.82 |
1.72 |
2.25 |
2.30 |
2.40 |
2.69 |
2.71 |
2.32 |
Price to Revenue (P/Rev) |
|
0.00 |
4.51 |
0.00 |
0.00 |
0.00 |
4.51 |
4.66 |
4.83 |
5.55 |
5.45 |
4.76 |
Price to Earnings (P/E) |
|
0.00 |
14.33 |
0.00 |
0.00 |
0.00 |
16.29 |
16.87 |
16.82 |
19.79 |
18.18 |
15.45 |
Dividend Yield |
|
3.58% |
3.18% |
3.70% |
4.26% |
4.57% |
3.28% |
3.14% |
2.98% |
2.52% |
2.78% |
3.14% |
Earnings Yield |
|
0.00% |
6.98% |
0.00% |
0.00% |
0.00% |
6.14% |
5.93% |
5.94% |
5.05% |
5.50% |
6.47% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.50 |
0.00 |
1.42 |
1.24 |
1.16 |
1.46 |
1.61 |
1.65 |
1.86 |
1.91 |
1.65 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.51 |
0.00 |
0.00 |
0.00 |
5.28 |
5.06 |
5.12 |
5.88 |
5.76 |
4.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
11.71 |
136.16 |
104.77 |
104.51 |
14.82 |
14.20 |
13.96 |
16.58 |
15.96 |
13.44 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
12.63 |
0.00 |
0.00 |
0.00 |
16.58 |
15.79 |
15.31 |
18.03 |
17.19 |
14.39 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.33 |
0.00 |
0.00 |
0.00 |
19.10 |
18.27 |
17.83 |
20.92 |
19.22 |
16.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
15.56 |
15.62 |
12.94 |
13.19 |
16.02 |
14.57 |
13.62 |
15.72 |
16.27 |
14.10 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
27.19 |
1.26 |
74.09 |
0.00 |
0.00 |
0.00 |
20.53 |
26.82 |
13.16 |
10.03 |
39.02 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.36 |
0.00 |
0.33 |
0.31 |
0.50 |
0.45 |
0.25 |
0.24 |
0.25 |
0.23 |
0.21 |
Long-Term Debt to Equity |
|
0.18 |
0.00 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
Financial Leverage |
|
0.38 |
0.38 |
0.35 |
0.32 |
0.43 |
0.45 |
0.29 |
0.27 |
0.37 |
0.33 |
0.23 |
Leverage Ratio |
|
9.45 |
8.61 |
9.00 |
9.22 |
9.36 |
8.59 |
8.80 |
8.72 |
8.56 |
8.22 |
8.10 |
Compound Leverage Factor |
|
9.45 |
12.30 |
9.95 |
9.22 |
9.36 |
9.84 |
9.71 |
8.72 |
8.56 |
10.83 |
8.10 |
Debt to Total Capital |
|
26.73% |
0.00% |
25.01% |
23.41% |
33.29% |
31.12% |
20.25% |
19.35% |
19.85% |
18.38% |
17.47% |
Short-Term Debt to Total Capital |
|
13.40% |
0.00% |
11.92% |
10.12% |
21.68% |
19.74% |
7.27% |
6.44% |
7.59% |
5.93% |
5.23% |
Long-Term Debt to Total Capital |
|
13.33% |
0.00% |
13.08% |
13.29% |
11.62% |
11.38% |
12.99% |
12.91% |
12.26% |
12.44% |
12.25% |
Preferred Equity 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% |
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 |
|
73.27% |
0.00% |
74.99% |
76.59% |
66.71% |
68.88% |
79.75% |
80.65% |
80.15% |
81.62% |
82.53% |
Debt to EBITDA |
|
0.00 |
0.00 |
24.01 |
19.80 |
30.10 |
3.17 |
1.79 |
1.63 |
1.77 |
1.54 |
1.42 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
14.29 |
10.31 |
22.31 |
2.18 |
1.11 |
0.81 |
0.92 |
0.86 |
0.61 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
12.56 |
11.24 |
10.50 |
1.16 |
1.15 |
1.09 |
1.09 |
1.04 |
1.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.08 |
2.30 |
2.09 |
2.24 |
1.85 |
1.71 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.82 |
1.43 |
1.04 |
1.16 |
1.04 |
0.73 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.49 |
1.48 |
1.39 |
1.38 |
1.25 |
1.20 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
120 |
1,571 |
61 |
20 |
-176 |
-1,638 |
21 |
-6.19 |
119 |
177 |
-51 |
Operating Cash Flow to CapEx |
|
1,168.94% |
3,455.47% |
913.13% |
2,422.94% |
2,191.88% |
3,105.60% |
1,102.93% |
2,716.81% |
2,125.57% |
2,354.14% |
3,518.59% |
Free Cash Flow to Firm to Interest Expense |
|
13.15 |
110.59 |
3.28 |
0.88 |
-6.62 |
-54.36 |
0.68 |
-0.20 |
3.65 |
5.88 |
-1.82 |
Operating Cash Flow to Interest Expense |
|
3.64 |
3.31 |
1.31 |
1.44 |
1.49 |
1.78 |
1.12 |
1.63 |
1.36 |
1.63 |
1.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.33 |
3.22 |
1.16 |
1.38 |
1.42 |
1.73 |
1.02 |
1.57 |
1.29 |
1.56 |
1.32 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.10 |
0.00 |
0.00 |
0.00 |
0.09 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.98 |
6.27 |
6.59 |
7.03 |
7.33 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,414 |
0.00 |
1,443 |
1,422 |
1,627 |
1,663 |
1,457 |
1,467 |
1,546 |
1,524 |
1,550 |
Invested Capital Turnover |
|
0.00 |
0.61 |
0.00 |
0.00 |
0.00 |
0.55 |
0.32 |
0.33 |
0.31 |
0.32 |
0.34 |
Increase / (Decrease) in Invested Capital |
|
-78 |
-1,538 |
-28 |
11 |
213 |
1,663 |
14 |
46 |
-81 |
-139 |
93 |
Enterprise Value (EV) |
|
2,115 |
2,125 |
2,046 |
1,761 |
1,881 |
2,421 |
2,342 |
2,425 |
2,873 |
2,910 |
2,563 |
Market Capitalization |
|
1,886 |
2,125 |
1,831 |
1,588 |
1,479 |
2,064 |
2,159 |
2,284 |
2,713 |
2,753 |
2,446 |
Book Value per Share |
|
$63.75 |
$0.00 |
$66.54 |
$67.30 |
$67.20 |
$71.06 |
$72.10 |
$73.27 |
$76.74 |
$76.98 |
$79.15 |
Tangible Book Value per Share |
|
$49.68 |
$0.00 |
$52.76 |
$53.92 |
$53.32 |
$56.98 |
$58.17 |
$58.90 |
$62.46 |
$62.80 |
$65.13 |
Total Capital |
|
1,414 |
0.00 |
1,443 |
1,422 |
1,627 |
1,663 |
1,457 |
1,467 |
1,546 |
1,524 |
1,550 |
Total Debt |
|
378 |
0.00 |
361 |
333 |
542 |
517 |
295 |
284 |
307 |
280 |
271 |
Total Long-Term Debt |
|
189 |
0.00 |
189 |
189 |
189 |
189 |
189 |
189 |
190 |
190 |
190 |
Net Debt |
|
229 |
0.00 |
215 |
173 |
402 |
357 |
183 |
141 |
160 |
158 |
116 |
Capital Expenditures (CapEx) |
|
2.84 |
1.36 |
2.67 |
1.37 |
1.81 |
1.73 |
3.14 |
1.86 |
2.09 |
2.09 |
1.08 |
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) |
|
378 |
0.00 |
361 |
333 |
542 |
517 |
295 |
284 |
307 |
280 |
271 |
Total Depreciation and Amortization (D&A) |
|
3.37 |
4.54 |
4.36 |
4.54 |
4.56 |
3.85 |
3.62 |
3.27 |
3.18 |
2.96 |
3.24 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.59 |
$2.03 |
$2.08 |
$1.95 |
$2.29 |
$1.52 |
$2.18 |
$2.44 |
$2.37 |
$2.39 |
$2.61 |
Adjusted Weighted Average Basic Shares Outstanding |
|
16.25M |
16.26M |
16.24M |
16.17M |
16.13M |
16.12M |
16.12M |
16.15M |
16.15M |
16.16M |
16.16M |
Adjusted Diluted Earnings per Share |
|
$2.57 |
$2.01 |
$2.07 |
$1.94 |
$2.28 |
$1.51 |
$2.17 |
$2.42 |
$2.35 |
$2.38 |
$2.60 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
16.37M |
16.26M |
16.32M |
16.24M |
16.22M |
16.12M |
16.19M |
16.24M |
16.26M |
16.16M |
16.24M |
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 |
|
16.26M |
16.26M |
16.18M |
16.15M |
16.12M |
16.12M |
16.15M |
16.15M |
16.16M |
16.16M |
16.19M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
45 |
33 |
34 |
32 |
37 |
25 |
35 |
39 |
38 |
39 |
42 |
Normalized NOPAT Margin |
|
32.97% |
30.38% |
29.91% |
27.09% |
30.26% |
22.94% |
29.88% |
31.09% |
27.77% |
31.38% |
32.40% |
Pre Tax Income Margin |
|
37.40% |
37.07% |
35.37% |
32.77% |
37.51% |
27.85% |
36.00% |
38.17% |
33.89% |
38.45% |
39.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.64 |
1.99 |
1.93 |
1.65 |
1.72 |
0.86 |
1.24 |
1.56 |
1.43 |
1.19 |
1.84 |
NOPAT to Interest Expense |
|
4.61 |
2.33 |
1.80 |
1.37 |
1.39 |
0.81 |
1.14 |
1.27 |
1.17 |
1.28 |
1.52 |
EBIT Less CapEx to Interest Expense |
|
5.33 |
1.89 |
1.79 |
1.59 |
1.65 |
0.80 |
1.14 |
1.50 |
1.36 |
1.12 |
1.80 |
NOPAT Less CapEx to Interest Expense |
|
4.30 |
2.23 |
1.66 |
1.31 |
1.32 |
0.76 |
1.03 |
1.21 |
1.11 |
1.21 |
1.48 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
51.64% |
0.00% |
0.00% |
0.00% |
54.41% |
53.78% |
50.71% |
50.41% |
51.18% |
49.04% |
Augmented Payout Ratio |
|
0.00% |
51.64% |
0.00% |
0.00% |
0.00% |
72.57% |
59.79% |
54.50% |
50.41% |
51.18% |
49.04% |
Key Financial Trends
Park National (NYSE: PRK) has demonstrated solid financial performance over the last four years, highlighted by steady growth and consistent profitability.
Key positive trends include:
- Net interest income has increased from approximately $90.8 million in Q3 2022 to $104.4 million in Q1 2025, indicating stable core earnings from lending and investing activities.
- Net income attributable to common shareholders rose from about $31.6 million in Q2 2023 to $42.2 million in Q1 2025, showing profitability growth.
- Earnings per share (basic) have improved consistently, from $1.95 in Q2 2023 to $2.61 in Q1 2025, reflecting higher profitability on a per-share basis.
- Total assets have remained strong around $9.9 billion to $10 billion, supporting operational scale and lending capacity.
- The company has maintained a robust common equity base of approximately $1.2 billion, supporting capital adequacy and solvency.
- Cash flow from continuing operating activities remains healthy, with $37.9 million generated in Q1 2025, supporting liquidity and operations.
Neutral observations include:
- Non-interest income shows volatility, swinging from positive net service charges and capital gains to negative values in some quarters, contributing to revenue fluctuations.
- Interest expense has increased slightly over the years, aligned with deposit and debt growth, but remains well-managed relative to interest income.
- The company has consistent dividend payouts around $1.04-$1.07 per share, indicating a shareholder return focus but constraining retained earnings growth.
Potential concerns or negative aspects:
- Provision for credit losses has generally trended higher in recent quarters compared to earlier periods, which could signal increasing credit risk or conservative provisioning.
- Operating expenses, notably salaries and employee benefits, have increased to $46.7 million in Q1 2025 from around $44 million earlier, potentially pressuring margins if revenue growth slows.
- Cash flow from financing activities was negative in some prior quarters, reflecting dividend payments, debt repayments, and occasional share repurchases, which could reduce financial flexibility.
Summary: Park National has shown solid earnings growth, improving profitability per share, and maintains a strong capital and asset base. Stable net interest income and controlled interest expenses underpin its financial health. However, fluctuating non-interest income and rising credit provisions warrant monitoring, as does rising operating expense pressure. The dividend policy remains shareholder-friendly but at a pace that may limit equity growth. Overall, the bank demonstrates consistent operational performance with manageable risks.
10/03/25 07:59 PM ETAI Generated. May Contain Errors.