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 shown steady financial performance over the past four years with key developments in revenue growth, expense management, and capital returns.
Revenue and Income:
- Net interest income increased from approximately $92.2 million in Q1 2023 to $104.4 million in Q1 2025, indicating growth in lending and interest-earning assets.
- Total revenue rose to $130.1 million in Q1 2025 from $112.8 million in Q1 2023, showing overall top-line growth.
- Provision for credit losses fluctuated but remained relatively low in Q1 2025 at $756,000, reflecting effective credit risk management.
- Net income attributable to common shareholders improved to $42.2 million in Q1 2025 with basic EPS of $2.61, up from $29.9 million and $2.08 in Q1 2023, demonstrating earnings growth.
- Net realized and unrealized capital losses were $1.1 million in Q1 2025, compared to minor losses or gains in prior periods, adding some volatility to non-interest income.
Expense Trends:
- Total non-interest expense increased to $78.2 million in Q1 2025 from $76.5 million in Q1 2023, driven by higher salaries and occupancy costs, potentially pressuring operating margins.
- Marketing and amortization expenses remained steady, indicating stable investment in brand and intangible assets.
Balance Sheet and Liquidity:
- Total assets remained stable near $9.9 billion in Q1 2025, with a strong loan portfolio of $7.8 billion supporting interest income growth.
- Cash and cash equivalents increased to $154.5 million in Q1 2025 from $146.2 million in Q1 2023, maintaining liquidity strength.
- Total deposits rose modestly, with interest-bearing deposits around $5.6 billion, a solid core funding base.
Cash Flow and Capital Management:
- Strong net cash from operating activities of $37.9 million in Q1 2025, supporting day-to-day operations and growth investments.
- Continued investment in property, equipment, and securities shows commitment to infrastructure and balance sheet optimization.
- Paid cash dividends per share increased slightly to $1.07 in Q1 2025 from $1.05 in Q1 2023, reflecting shareholder returns growth.
- Net cash from financing activities was positive at $28.2 million in Q1 2025, indicating balance sheet management including debt repayment and dividend payments.
Summary:
Park National has steadily increased earnings, maintained a healthy asset base, and managed expenses carefully despite some volatility in non-interest income. The company demonstrates solid cash flow generation supporting ongoing investments and shareholder returns. Retail investors may view Park National as a stable regional bank with consistent profit growth and prudent capital management over the past several years.
10/24/25 06:20 PM ETAI Generated. May Contain Errors.