Annual Income Statements for U.S. Bancorp
Annual Income Statements for U.S. Bancorp
This table shows U.S. Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for U.S. Bancorp
This table shows U.S. Bancorp'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 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
1,812 |
925 |
1,698 |
1,361 |
- |
1,319 |
1,603 |
- |
1,709 |
1,815 |
Consolidated Net Income / (Loss) |
|
1,816 |
930 |
1,704 |
1,369 |
- |
1,326 |
1,611 |
- |
1,716 |
1,821 |
Net Income / (Loss) Continuing Operations |
|
1,816 |
930 |
1,704 |
1,369 |
- |
1,326 |
1,611 |
- |
1,716 |
1,821 |
Total Pre-Tax Income |
|
2,297 |
1,101 |
2,159 |
1,751 |
- |
1,673 |
2,056 |
- |
2,159 |
2,293 |
Total Revenue |
|
6,296 |
6,336 |
7,141 |
7,141 |
- |
6,685 |
6,838 |
- |
6,928 |
6,975 |
Net Interest Income / (Expense) |
|
3,827 |
4,293 |
4,634 |
4,415 |
- |
3,985 |
4,023 |
- |
4,092 |
4,051 |
Total Interest Income |
|
4,728 |
5,974 |
6,964 |
7,526 |
- |
7,764 |
7,985 |
- |
7,516 |
7,604 |
Loans and Leases Interest Income |
|
3,652 |
4,570 |
5,308 |
5,643 |
- |
5,749 |
5,802 |
- |
5,561 |
5,607 |
Investment Securities Interest Income |
|
867 |
988 |
1,074 |
1,077 |
- |
1,175 |
1,294 |
- |
1,308 |
1,355 |
Other Interest Income |
|
209 |
416 |
582 |
806 |
- |
840 |
889 |
- |
647 |
642 |
Total Interest Expense |
|
901 |
1,681 |
2,330 |
3,111 |
- |
3,779 |
3,962 |
- |
3,424 |
3,553 |
Deposits Interest Expense |
|
534 |
1,081 |
1,505 |
1,939 |
- |
2,884 |
3,028 |
- |
2,511 |
2,541 |
Short-Term Borrowings Interest Expense |
|
169 |
318 |
449 |
740 |
- |
270 |
296 |
- |
249 |
291 |
Long-Term Debt Interest Expense |
|
198 |
282 |
376 |
432 |
- |
625 |
638 |
- |
664 |
721 |
Total Non-Interest Income |
|
2,469 |
2,043 |
2,507 |
2,726 |
- |
2,700 |
2,815 |
- |
2,836 |
2,924 |
Trust Fees by Commissions |
|
572 |
571 |
590 |
621 |
- |
641 |
649 |
- |
680 |
703 |
Other Service Charges |
|
1,421 |
1,048 |
1,426 |
1,554 |
- |
1,485 |
1,633 |
- |
1,585 |
1,696 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.00 |
-18 |
-32 |
3.00 |
- |
2.00 |
-36 |
- |
0.00 |
-57 |
Other Non-Interest Income |
|
475 |
442 |
523 |
548 |
- |
572 |
569 |
- |
571 |
582 |
Provision for Credit Losses |
|
362 |
1,192 |
427 |
821 |
- |
553 |
568 |
- |
537 |
501 |
Total Non-Interest Expense |
|
3,637 |
4,043 |
4,555 |
4,569 |
- |
4,459 |
4,214 |
- |
4,232 |
4,181 |
Salaries and Employee Benefits |
|
2,260 |
2,402 |
2,646 |
2,646 |
- |
2,691 |
2,619 |
- |
2,637 |
2,600 |
Net Occupancy & Equipment Expense |
|
699 |
749 |
824 |
838 |
- |
803 |
825 |
- |
839 |
835 |
Marketing Expense |
|
126 |
144 |
122 |
122 |
- |
136 |
158 |
- |
182 |
161 |
Other Operating Expenses |
|
467 |
573 |
559 |
494 |
- |
528 |
470 |
- |
451 |
461 |
Amortization Expense |
|
43 |
85 |
160 |
159 |
- |
146 |
142 |
- |
123 |
124 |
Restructuring Charge |
|
42 |
90 |
244 |
310 |
- |
155 |
0.00 |
- |
0.00 |
0.00 |
Income Tax Expense |
|
481 |
171 |
455 |
382 |
- |
347 |
445 |
- |
443 |
472 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
4.00 |
5.00 |
6.00 |
8.00 |
- |
7.00 |
8.00 |
- |
7.00 |
6.00 |
Basic Earnings per Share |
|
$1.16 |
$0.55 |
$1.04 |
$0.84 |
- |
$0.78 |
$0.97 |
- |
$1.03 |
$1.11 |
Weighted Average Basic Shares Outstanding |
|
1.49B |
1.49B |
1.53B |
1.53B |
1.54B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
Diluted Earnings per Share |
|
$1.16 |
$0.55 |
$1.04 |
$0.84 |
- |
$0.78 |
$0.97 |
- |
$1.03 |
$1.11 |
Weighted Average Diluted Shares Outstanding |
|
1.49B |
1.49B |
1.53B |
1.53B |
1.54B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.49B |
1.53B |
1.53B |
1.53B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
Annual Cash Flow Statements for U.S. Bancorp
This table details how cash moves in and out of U.S. Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
2,177 |
493 |
4,558 |
3,800 |
1,948 |
952 |
40,175 |
-33,675 |
24,637 |
7,650 |
-4,690 |
Net Cash From Operating Activities |
|
5,332 |
8,782 |
5,336 |
6,472 |
10,564 |
4,889 |
3,716 |
9,870 |
21,119 |
8,447 |
11,273 |
Net Cash From Continuing Operating Activities |
|
5,332 |
8,782 |
5,336 |
6,472 |
10,564 |
4,889 |
3,716 |
9,870 |
21,119 |
8,447 |
11,273 |
Net Income / (Loss) Continuing Operations |
|
5,851 |
5,879 |
5,888 |
6,218 |
7,096 |
6,914 |
4,959 |
7,963 |
5,825 |
5,429 |
6,299 |
Consolidated Net Income / (Loss) |
|
5,851 |
5,879 |
5,888 |
6,218 |
7,096 |
6,914 |
4,959 |
7,963 |
5,825 |
5,429 |
6,299 |
Provision For Loan Losses |
|
1,229 |
1,132 |
1,324 |
1,390 |
- |
1,504 |
3,806 |
-1,173 |
1,977 |
2,275 |
2,238 |
Depreciation Expense |
|
302 |
307 |
291 |
293 |
306 |
334 |
351 |
338 |
345 |
382 |
370 |
Amortization Expense |
|
199 |
174 |
179 |
175 |
161 |
168 |
176 |
159 |
215 |
636 |
569 |
Non-Cash Adjustments to Reconcile Net Income |
|
-2,249 |
1,290 |
-2,346 |
-1,604 |
1,991 |
-4,031 |
-5,576 |
2,583 |
12,757 |
-275 |
1,797 |
Net Cash From Investing Activities |
|
-29,812 |
-21,150 |
-17,958 |
-12,126 |
-8,977 |
-21,560 |
-15,440 |
-57,487 |
7,500 |
18,925 |
-24,534 |
Net Cash From Continuing Investing Activities |
|
-29,812 |
-21,150 |
-17,958 |
-12,180 |
-8,977 |
-21,560 |
-15,440 |
-57,487 |
7,500 |
18,925 |
-24,534 |
Purchase of Investment Securities |
|
-48,635 |
-47,525 |
-54,797 |
-31,016 |
-23,746 |
-45,615 |
-80,364 |
-103,935 |
-39,188 |
-11,564 |
-39,231 |
Sale and/or Maturity of Investments |
|
18,823 |
26,375 |
36,839 |
26,890 |
24,292 |
33,926 |
58,574 |
63,907 |
74,006 |
26,660 |
21,975 |
Other Investing Activities, net |
|
- |
- |
- |
-8,054 |
-9,523 |
-9,871 |
6,350 |
-17,459 |
-27,318 |
3,829 |
-7,278 |
Net Cash From Financing Activities |
|
26,657 |
12,861 |
17,180 |
9,454 |
361 |
17,623 |
51,899 |
13,942 |
-3,982 |
-19,722 |
8,571 |
Net Cash From Continuing Financing Activities |
|
26,657 |
12,861 |
17,180 |
9,454 |
361 |
17,623 |
51,899 |
13,942 |
-3,982 |
-19,722 |
8,571 |
Net Change in Deposits |
|
15,822 |
18,290 |
34,192 |
12,625 |
-1,740 |
16,441 |
67,854 |
26,313 |
-17,215 |
-12,291 |
6,001 |
Issuance of Debt |
|
18,679 |
3,051 |
10,715 |
12,122 |
12,078 |
19,483 |
14,501 |
2,626 |
8,732 |
15,583 |
12,017 |
Issuance of Preferred Equity |
|
0.00 |
745 |
0.00 |
993 |
565 |
0.00 |
486 |
2,221 |
437 |
0.00 |
0.00 |
Issuance of Common Equity |
|
453 |
295 |
355 |
159 |
86 |
88 |
15 |
43 |
21 |
951 |
32 |
Repayment of Debt |
|
-4,128 |
-5,311 |
-23,409 |
-10,517 |
-5,440 |
-11,119 |
-26,433 |
-11,402 |
8,287 |
-20,592 |
-5,803 |
Repurchase of Preferred Equity |
|
- |
0.00 |
0.00 |
-1,085 |
- |
0.00 |
0.00 |
-1,250 |
-1,100 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-2,200 |
-2,190 |
-2,556 |
-2,631 |
-2,822 |
-4,525 |
-1,672 |
-1,555 |
-69 |
-62 |
-173 |
Payment of Dividends |
|
-1,969 |
-2,019 |
-2,077 |
-2,212 |
-2,366 |
-2,745 |
-2,852 |
-2,887 |
-3,075 |
-3,311 |
-3,448 |
Other Financing Activities, Net |
|
0.00 |
0.00 |
-40 |
- |
- |
- |
0.00 |
-167 |
0.00 |
0.00 |
-55 |
Cash Interest Paid |
|
1,476 |
1,434 |
1,591 |
2,086 |
3,056 |
4,404 |
2,199 |
1,061 |
2,717 |
12,282 |
15,382 |
Cash Income Taxes Paid |
|
748 |
742 |
595 |
555 |
365 |
941 |
1,025 |
535 |
767 |
645 |
499 |
Quarterly Cash Flow Statements for U.S. Bancorp
This table details how cash moves in and out of U.S. Bancorp'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 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
2,528 |
11,890 |
12,686 |
4,414 |
-6,288 |
- |
15,793 |
-11,153 |
- |
-6,489 |
7,794 |
Net Cash From Operating Activities |
|
3,505 |
6,888 |
842 |
3,316 |
3,873 |
- |
2,661 |
2,874 |
- |
-285 |
2,031 |
Net Cash From Continuing Operating Activities |
|
3,505 |
6,888 |
842 |
3,316 |
3,873 |
- |
2,661 |
2,874 |
- |
-285 |
2,031 |
Net Income / (Loss) Continuing Operations |
|
1,812 |
925 |
1,698 |
1,361 |
1,523 |
- |
1,319 |
1,603 |
- |
1,709 |
1,815 |
Consolidated Net Income / (Loss) |
|
1,812 |
925 |
1,698 |
1,361 |
1,523 |
- |
1,319 |
1,603 |
- |
1,709 |
1,815 |
Provision For Loan Losses |
|
362 |
1,192 |
427 |
821 |
515 |
- |
553 |
568 |
- |
537 |
501 |
Depreciation Expense |
|
85 |
90 |
97 |
96 |
95 |
- |
90 |
92 |
- |
92 |
93 |
Amortization Expense |
|
43 |
85 |
160 |
159 |
161 |
- |
146 |
142 |
- |
123 |
124 |
Non-Cash Adjustments to Reconcile Net Income |
|
1,203 |
4,596 |
-1,540 |
879 |
1,579 |
- |
553 |
469 |
- |
-2,746 |
-502 |
Net Cash From Investing Activities |
|
-7,561 |
34,577 |
4,943 |
6,546 |
5,636 |
- |
-4,953 |
-8,328 |
- |
-2,548 |
-1,370 |
Net Cash From Continuing Investing Activities |
|
-7,561 |
34,577 |
4,943 |
6,546 |
5,636 |
- |
-4,953 |
-8,328 |
- |
-2,548 |
-1,370 |
Purchase of Investment Securities |
|
-3,827 |
-7,531 |
-3,011 |
-2,727 |
-2,674 |
- |
-5,472 |
-9,722 |
- |
-3,603 |
-10,624 |
Sale and/or Maturity of Investments |
|
6,457 |
39,009 |
7,789 |
11,494 |
3,308 |
- |
1,647 |
5,171 |
- |
4,504 |
12,973 |
Other Investing Activities, net |
|
-10,191 |
3,099 |
165 |
-2,221 |
5,002 |
- |
-1,128 |
-3,777 |
- |
-3,449 |
-3,719 |
Net Cash From Financing Activities |
|
6,584 |
-29,575 |
6,901 |
-5,448 |
-15,797 |
- |
18,085 |
-5,699 |
- |
-3,656 |
7,133 |
Net Cash From Continuing Financing Activities |
|
6,584 |
-29,575 |
6,901 |
-5,448 |
-15,797 |
- |
18,085 |
-5,699 |
- |
-3,656 |
7,133 |
Net Change in Deposits |
|
4,046 |
-32,280 |
-19,237 |
16,235 |
-3,243 |
- |
15,751 |
-4,278 |
- |
-5,782 |
6,191 |
Issuance of Debt |
|
3,528 |
-10,169 |
28,577 |
-20,796 |
-10,414 |
- |
5,388 |
837 |
- |
5,230 |
3,618 |
Issuance of Common Equity |
|
- |
5.00 |
6.00 |
- |
936 |
- |
13 |
1.00 |
- |
16 |
6.00 |
Repayment of Debt |
|
-244 |
13,685 |
-1,594 |
-50 |
-2,262 |
- |
-2,172 |
-1,380 |
- |
-2,101 |
-1,649 |
Repurchase of Common Equity |
|
- |
-14 |
-44 |
- |
-1.00 |
- |
-49 |
-1.00 |
- |
-160 |
-106 |
Payment of Dividends |
|
-746 |
-802 |
-807 |
-837 |
-813 |
- |
-846 |
-871 |
- |
-859 |
-880 |
Annual Balance Sheets for U.S. Bancorp
This table presents U.S. Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
402,529 |
421,853 |
445,964 |
462,040 |
467,374 |
495,426 |
553,905 |
573,284 |
674,805 |
663,491 |
678,318 |
Cash and Due from Banks |
|
10,654 |
11,147 |
15,705 |
19,505 |
21,453 |
22,405 |
62,580 |
28,905 |
53,542 |
61,192 |
56,502 |
Trading Account Securities |
|
105,835 |
108,771 |
114,101 |
116,053 |
112,165 |
128,191 |
145,601 |
140,738 |
163,850 |
155,952 |
167,199 |
Loans and Leases, Net of Allowance |
|
243,812 |
256,986 |
269,394 |
276,507 |
282,837 |
292,082 |
290,393 |
0.00 |
381,277 |
366,456 |
372,249 |
Loans and Leases |
|
247,851 |
260,849 |
273,207 |
280,432 |
286,810 |
296,102 |
297,707 |
- |
388,213 |
373,835 |
379,832 |
Allowance for Loan and Lease Losses |
|
4,039 |
3,863 |
3,813 |
3,925 |
3,973 |
4,020 |
7,314 |
- |
6,936 |
7,379 |
7,583 |
Goodwill |
|
9,389 |
9,361 |
9,344 |
9,434 |
9,369 |
9,655 |
9,918 |
10,262 |
12,373 |
12,489 |
12,536 |
Intangible Assets |
|
3,162 |
3,350 |
3,303 |
3,228 |
3,392 |
3,223 |
2,864 |
3,738 |
7,155 |
6,084 |
5,547 |
Other Assets |
|
27,059 |
29,725 |
31,674 |
311,388 |
33,645 |
36,168 |
39,081 |
80,032 |
52,750 |
57,695 |
60,720 |
Total Liabilities & Shareholders' Equity |
|
402,529 |
421,853 |
445,964 |
462,040 |
467,374 |
495,426 |
553,905 |
573,284 |
674,805 |
663,491 |
678,318 |
Total Liabilities |
|
358,361 |
375,036 |
398,031 |
412,374 |
415,717 |
442,943 |
500,180 |
517,897 |
623,573 |
607,720 |
619,278 |
Non-Interest Bearing Deposits |
|
77,323 |
83,766 |
86,097 |
87,557 |
81,811 |
75,590 |
118,089 |
134,901 |
137,743 |
89,989 |
84,158 |
Interest Bearing Deposits |
|
205,410 |
216,634 |
248,493 |
259,658 |
263,664 |
286,326 |
311,681 |
321,182 |
387,233 |
422,323 |
434,151 |
Short-Term Debt |
|
29,893 |
27,877 |
13,963 |
16,651 |
14,139 |
23,723 |
11,766 |
11,796 |
31,216 |
15,279 |
15,518 |
Long-Term Debt |
|
32,260 |
32,078 |
33,323 |
32,259 |
41,340 |
40,167 |
41,297 |
32,125 |
39,829 |
51,480 |
58,002 |
Other Long-Term Liabilities |
|
13,475 |
14,681 |
16,155 |
16,249 |
14,763 |
17,137 |
17,347 |
17,893 |
27,552 |
28,649 |
27,449 |
Total Equity & Noncontrolling Interests |
|
44,168 |
46,817 |
47,933 |
49,666 |
51,657 |
52,483 |
53,725 |
55,387 |
51,232 |
55,771 |
59,040 |
Total Preferred & Common Equity |
|
43,479 |
46,131 |
47,298 |
49,040 |
51,029 |
51,853 |
53,095 |
54,918 |
50,766 |
55,306 |
58,578 |
Total Common Equity |
|
43,479 |
46,131 |
47,298 |
49,040 |
45,045 |
51,853 |
47,112 |
54,918 |
50,766 |
55,306 |
58,578 |
Common Stock |
|
8,334 |
8,397 |
8,461 |
-9,117 |
8,490 |
8,496 |
8,532 |
8,560 |
8,733 |
8,694 |
8,736 |
Retained Earnings |
|
42,530 |
46,377 |
50,151 |
54,142 |
59,065 |
63,186 |
64,188 |
69,201 |
71,901 |
74,026 |
76,863 |
Treasury Stock |
|
-11,245 |
-13,125 |
-15,280 |
- |
- |
- |
-25,930 |
-27,271 |
-25,269 |
-24,126 |
-24,065 |
Accumulated Other Comprehensive Income / (Loss) |
|
-896 |
-1,019 |
-1,535 |
-1,404 |
-2,322 |
-1,373 |
322 |
-1,943 |
-11,407 |
-10,096 |
-9,764 |
Other Equity Adjustments |
|
4,756 |
5,501 |
5,501 |
5,419 |
-20,188 |
-18,456 |
- |
6,371 |
6,808 |
6,808 |
6,808 |
Noncontrolling Interest |
|
689 |
686 |
635 |
626 |
628 |
630 |
630 |
469 |
466 |
465 |
462 |
Quarterly Balance Sheets for U.S. Bancorp
This table presents U.S. Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
674,805 |
682,377 |
680,825 |
668,039 |
663,491 |
683,606 |
680,058 |
686,469 |
678,318 |
676,489 |
686,370 |
Cash and Due from Banks |
|
53,542 |
67,228 |
70,642 |
64,354 |
61,192 |
76,985 |
65,832 |
73,562 |
56,502 |
50,013 |
57,807 |
Trading Account Securities |
|
163,850 |
67,872 |
71,582 |
69,543 |
155,952 |
157,454 |
163,867 |
164,940 |
167,199 |
166,528 |
170,744 |
Loans and Leases, Net of Allowance |
|
381,277 |
0.00 |
0.00 |
0.00 |
366,456 |
367,074 |
368,584 |
366,604 |
372,249 |
374,235 |
372,706 |
Loans and Leases |
|
388,213 |
- |
- |
- |
373,835 |
374,588 |
376,133 |
374,164 |
379,832 |
381,819 |
380,243 |
Allowance for Loan and Lease Losses |
|
6,936 |
- |
- |
- |
7,379 |
7,514 |
7,549 |
7,560 |
7,583 |
7,584 |
7,537 |
Goodwill |
|
12,373 |
12,560 |
12,486 |
12,472 |
12,489 |
12,479 |
12,476 |
12,573 |
12,536 |
12,555 |
12,637 |
Intangible Assets |
|
7,155 |
6,883 |
6,634 |
6,435 |
6,084 |
6,031 |
5,757 |
5,488 |
5,547 |
5,381 |
5,285 |
Other Assets |
|
52,750 |
143,253 |
143,522 |
143,603 |
57,695 |
60,046 |
59,972 |
59,717 |
60,720 |
64,195 |
63,566 |
Total Liabilities & Shareholders' Equity |
|
674,805 |
682,377 |
680,825 |
668,039 |
663,491 |
683,606 |
680,058 |
686,469 |
678,318 |
676,489 |
686,370 |
Total Liabilities |
|
623,573 |
628,923 |
627,341 |
614,461 |
607,720 |
627,573 |
623,173 |
627,148 |
619,278 |
615,931 |
624,474 |
Non-Interest Bearing Deposits |
|
137,743 |
124,595 |
104,996 |
98,006 |
89,989 |
91,220 |
86,756 |
86,838 |
84,158 |
84,086 |
86,972 |
Interest Bearing Deposits |
|
387,233 |
380,744 |
416,604 |
420,352 |
422,323 |
436,843 |
437,029 |
434,293 |
434,151 |
428,439 |
431,745 |
Short-Term Debt |
|
31,216 |
56,875 |
32,334 |
21,900 |
15,279 |
17,102 |
16,557 |
23,708 |
15,518 |
17,158 |
15,039 |
Long-Term Debt |
|
39,829 |
42,045 |
45,283 |
43,074 |
51,480 |
52,693 |
52,720 |
54,839 |
58,002 |
59,859 |
64,013 |
Other Long-Term Liabilities |
|
27,552 |
24,664 |
28,124 |
31,129 |
28,649 |
29,715 |
30,111 |
27,470 |
27,449 |
26,389 |
26,705 |
Total Equity & Noncontrolling Interests |
|
51,232 |
53,454 |
53,484 |
53,578 |
55,771 |
56,033 |
56,885 |
59,321 |
59,040 |
60,558 |
61,896 |
Total Preferred & Common Equity |
|
50,766 |
52,989 |
53,019 |
53,113 |
55,306 |
55,568 |
56,420 |
58,859 |
58,578 |
60,096 |
61,438 |
Total Common Equity |
|
50,766 |
52,989 |
53,019 |
53,113 |
55,306 |
55,568 |
56,420 |
58,859 |
58,578 |
60,096 |
61,438 |
Common Stock |
|
8,733 |
8,720 |
8,763 |
8,705 |
8,694 |
8,663 |
8,709 |
8,750 |
8,736 |
8,699 |
8,727 |
Retained Earnings |
|
71,901 |
72,807 |
73,355 |
74,023 |
74,026 |
74,473 |
75,231 |
76,057 |
76,863 |
77,691 |
78,652 |
Treasury Stock |
|
-25,269 |
-25,193 |
-25,189 |
-24,168 |
-24,126 |
-24,023 |
-24,020 |
-24,010 |
-24,065 |
-24,060 |
-24,140 |
Accumulated Other Comprehensive Income / (Loss) |
|
-11,407 |
-10,153 |
-10,718 |
-12,255 |
-10,096 |
-10,353 |
-10,308 |
-8,746 |
-9,764 |
-9,042 |
-8,609 |
Other Equity Adjustments |
|
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
6,808 |
Noncontrolling Interest |
|
466 |
465 |
465 |
465 |
465 |
465 |
465 |
462 |
462 |
462 |
458 |
Annual Metrics And Ratios for U.S. Bancorp
This table displays calculated financial ratios and metrics derived from U.S. Bancorp's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.90% |
0.77% |
4.30% |
3.54% |
3.80% |
1.61% |
1.50% |
-2.17% |
6.44% |
15.83% |
-2.42% |
EBITDA Growth |
|
2.56% |
0.18% |
0.75% |
-6.88% |
14.53% |
-0.54% |
-27.68% |
62.10% |
-26.28% |
0.28% |
12.24% |
EBIT Growth |
|
2.98% |
0.44% |
0.93% |
-7.25% |
15.45% |
-0.97% |
-29.59% |
68.01% |
-28.18% |
-5.97% |
15.21% |
NOPAT Growth |
|
3.07% |
0.42% |
0.19% |
5.20% |
13.93% |
-2.50% |
-28.23% |
60.18% |
-26.89% |
-6.51% |
15.96% |
Net Income Growth |
|
3.07% |
0.42% |
0.19% |
5.20% |
13.93% |
-2.50% |
-28.23% |
60.18% |
-26.89% |
-6.51% |
15.96% |
EPS Growth |
|
2.67% |
2.60% |
2.53% |
8.33% |
17.95% |
0.48% |
-26.44% |
66.67% |
-27.65% |
-11.38% |
15.90% |
Operating Cash Flow Growth |
|
-53.42% |
64.70% |
-39.24% |
21.29% |
63.23% |
-53.72% |
-23.99% |
165.61% |
113.97% |
-60.00% |
33.46% |
Free Cash Flow Firm Growth |
|
-231.08% |
150.07% |
219.17% |
-83.45% |
-149.59% |
-59.54% |
735.97% |
6.14% |
-210.77% |
130.38% |
-171.10% |
Invested Capital Growth |
|
18.84% |
0.42% |
-10.82% |
3.53% |
8.68% |
8.62% |
-8.24% |
-7.00% |
23.13% |
0.21% |
8.19% |
Revenue Q/Q Growth |
|
1.43% |
0.22% |
0.37% |
0.00% |
0.00% |
-0.69% |
0.35% |
-0.30% |
2.89% |
1.43% |
0.00% |
EBITDA Q/Q Growth |
|
1.74% |
0.21% |
-0.13% |
1,609.85% |
1,870.91% |
-3.16% |
1.18% |
1.99% |
-11.15% |
-0.33% |
0.00% |
EBIT Q/Q Growth |
|
1.89% |
0.29% |
-0.06% |
0.00% |
0.00% |
-3.44% |
1.22% |
2.18% |
-12.43% |
-1.45% |
0.00% |
NOPAT Q/Q Growth |
|
0.51% |
-0.20% |
0.03% |
0.00% |
0.00% |
-5.04% |
0.65% |
1.95% |
-11.36% |
-1.25% |
0.00% |
Net Income Q/Q Growth |
|
0.51% |
-0.20% |
0.03% |
0.00% |
0.00% |
-5.04% |
0.65% |
1.95% |
-11.36% |
-1.25% |
0.00% |
EPS Q/Q Growth |
|
1.32% |
0.00% |
0.62% |
0.00% |
0.00% |
-4.15% |
0.66% |
2.62% |
-12.35% |
-2.10% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-26.51% |
23.39% |
-7.51% |
-25.94% |
36.40% |
-35.68% |
-21.32% |
21.88% |
41.42% |
-43.38% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
11.23% |
1.50% |
93.21% |
23.23% |
91.05% |
-117.51% |
160.55% |
39.88% |
-329.92% |
167.14% |
0.00% |
Invested Capital Q/Q Growth |
|
1.60% |
1.51% |
-6.71% |
-1.15% |
-7.46% |
5.79% |
-2.35% |
-6.43% |
16.15% |
3.36% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
42.61% |
42.36% |
40.92% |
36.80% |
40.61% |
39.75% |
28.32% |
46.93% |
32.51% |
28.14% |
32.37% |
EBIT Margin |
|
40.10% |
39.96% |
38.68% |
34.65% |
38.53% |
37.56% |
26.05% |
44.74% |
30.19% |
24.51% |
28.93% |
Profit (Net Income) Margin |
|
29.63% |
29.53% |
28.36% |
28.82% |
31.63% |
30.35% |
21.46% |
35.14% |
24.14% |
19.48% |
23.15% |
Tax Burden Percent |
|
73.90% |
73.89% |
73.34% |
83.18% |
82.09% |
80.82% |
82.38% |
78.55% |
79.96% |
79.50% |
80.02% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.10% |
26.11% |
26.66% |
16.82% |
17.91% |
19.18% |
17.62% |
21.45% |
20.04% |
20.50% |
19.98% |
Return on Invested Capital (ROIC) |
|
6.04% |
5.57% |
5.89% |
6.45% |
6.93% |
6.22% |
4.47% |
7.75% |
5.27% |
4.46% |
4.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.04% |
5.57% |
5.89% |
6.45% |
6.93% |
6.22% |
4.47% |
7.75% |
5.27% |
4.46% |
4.96% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.71% |
7.47% |
6.66% |
6.36% |
7.14% |
7.12% |
4.92% |
6.89% |
5.68% |
5.74% |
6.06% |
Return on Equity (ROE) |
|
13.74% |
13.04% |
12.55% |
12.81% |
14.06% |
13.34% |
9.39% |
14.64% |
10.95% |
10.20% |
11.03% |
Cash Return on Invested Capital (CROIC) |
|
-11.18% |
5.15% |
17.32% |
2.99% |
-1.40% |
-2.05% |
13.06% |
15.01% |
-15.46% |
4.25% |
-2.90% |
Operating Return on Assets (OROA) |
|
2.09% |
1.95% |
1.87% |
1.66% |
1.87% |
1.79% |
1.15% |
1.80% |
1.17% |
1.03% |
1.18% |
Return on Assets (ROA) |
|
1.54% |
1.44% |
1.37% |
1.38% |
1.53% |
1.44% |
0.95% |
1.42% |
0.94% |
0.82% |
0.94% |
Return on Common Equity (ROCE) |
|
13.52% |
12.84% |
12.37% |
12.65% |
13.06% |
12.41% |
8.75% |
13.69% |
10.86% |
10.11% |
10.94% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.59% |
12.86% |
12.57% |
12.75% |
13.96% |
13.40% |
9.39% |
14.54% |
11.50% |
9.87% |
10.80% |
Net Operating Profit after Tax (NOPAT) |
|
5,908 |
5,933 |
5,944 |
6,253 |
7,124 |
6,946 |
4,985 |
7,985 |
5,838 |
5,458 |
6,329 |
NOPAT Margin |
|
29.63% |
29.53% |
28.36% |
28.82% |
31.63% |
30.35% |
21.46% |
35.14% |
24.14% |
19.48% |
23.15% |
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 |
|
33.88% |
40.90% |
35.85% |
37.84% |
38.33% |
39.20% |
47.06% |
52.24% |
51.42% |
51.61% |
53.02% |
Operating Expenses to Revenue |
|
53.74% |
54.40% |
55.01% |
58.95% |
55.34% |
55.87% |
57.56% |
60.42% |
61.64% |
67.37% |
62.88% |
Earnings before Interest and Taxes (EBIT) |
|
7,995 |
8,030 |
8,105 |
7,517 |
8,678 |
8,594 |
6,051 |
10,166 |
7,301 |
6,865 |
7,909 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8,496 |
8,511 |
8,575 |
7,985 |
9,145 |
9,096 |
6,578 |
10,663 |
7,861 |
7,883 |
8,848 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.34 |
1.20 |
1.41 |
1.41 |
1.31 |
1.47 |
1.28 |
1.35 |
1.16 |
1.16 |
1.27 |
Price to Tangible Book Value (P/TBV) |
|
1.89 |
1.66 |
1.92 |
1.90 |
1.83 |
1.96 |
1.76 |
1.81 |
1.88 |
1.75 |
1.84 |
Price to Revenue (P/Rev) |
|
2.93 |
2.76 |
3.17 |
3.19 |
2.62 |
3.33 |
2.60 |
3.25 |
2.43 |
2.30 |
2.73 |
Price to Earnings (P/E) |
|
9.97 |
9.43 |
11.29 |
11.13 |
8.32 |
11.03 |
12.19 |
9.29 |
10.07 |
11.86 |
11.85 |
Dividend Yield |
|
2.96% |
3.19% |
2.74% |
2.78% |
3.67% |
3.24% |
4.19% |
3.53% |
4.76% |
4.67% |
4.14% |
Earnings Yield |
|
10.03% |
10.60% |
8.86% |
8.99% |
12.01% |
9.06% |
8.21% |
10.77% |
9.93% |
8.43% |
8.44% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
0.98 |
1.04 |
1.01 |
0.93 |
1.02 |
0.54 |
0.90 |
0.63 |
0.57 |
0.69 |
Enterprise Value to Revenue (EV/Rev) |
|
5.54 |
5.22 |
4.71 |
4.57 |
4.43 |
5.17 |
2.48 |
3.94 |
3.17 |
2.51 |
3.37 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.01 |
12.33 |
11.51 |
12.43 |
10.90 |
13.02 |
8.75 |
8.39 |
9.75 |
8.94 |
10.41 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.83 |
13.07 |
12.18 |
13.20 |
11.49 |
13.78 |
9.51 |
8.80 |
10.49 |
10.26 |
11.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
18.71 |
17.69 |
16.60 |
15.87 |
14.00 |
17.04 |
11.54 |
11.20 |
13.12 |
12.91 |
14.56 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.73 |
11.95 |
18.50 |
15.33 |
9.44 |
24.22 |
15.48 |
9.06 |
3.63 |
8.34 |
8.17 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
19.14 |
5.64 |
34.27 |
0.00 |
0.00 |
3.95 |
5.78 |
0.00 |
13.53 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.41 |
1.28 |
0.99 |
0.98 |
1.07 |
1.22 |
0.99 |
0.79 |
1.39 |
1.20 |
1.25 |
Long-Term Debt to Equity |
|
0.73 |
0.69 |
0.70 |
0.65 |
0.80 |
0.77 |
0.77 |
0.58 |
0.78 |
0.92 |
0.98 |
Financial Leverage |
|
1.28 |
1.34 |
1.13 |
0.99 |
1.03 |
1.15 |
1.10 |
0.89 |
1.08 |
1.29 |
1.22 |
Leverage Ratio |
|
8.92 |
9.06 |
9.16 |
9.30 |
9.17 |
9.25 |
9.88 |
10.33 |
11.71 |
12.51 |
11.69 |
Compound Leverage Factor |
|
8.92 |
9.06 |
9.16 |
9.30 |
9.17 |
9.25 |
9.88 |
10.33 |
11.71 |
12.51 |
11.69 |
Debt to Total Capital |
|
58.46% |
56.15% |
49.66% |
49.62% |
51.78% |
54.90% |
49.69% |
44.23% |
58.10% |
54.48% |
55.46% |
Short-Term Debt to Total Capital |
|
28.12% |
26.11% |
14.66% |
16.89% |
13.20% |
20.39% |
11.02% |
11.88% |
25.53% |
12.47% |
11.71% |
Long-Term Debt to Total Capital |
|
30.34% |
30.04% |
35.00% |
32.73% |
38.59% |
34.52% |
38.67% |
32.35% |
32.57% |
42.01% |
43.76% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.59% |
0.00% |
5.60% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.65% |
0.64% |
0.67% |
0.64% |
0.59% |
0.54% |
0.59% |
0.47% |
0.38% |
0.38% |
0.35% |
Common Equity to Total Capital |
|
40.89% |
43.21% |
49.67% |
49.75% |
42.04% |
44.56% |
44.12% |
55.30% |
41.52% |
45.14% |
44.19% |
Debt to EBITDA |
|
7.32 |
7.04 |
5.51 |
6.13 |
6.07 |
7.02 |
8.07 |
4.12 |
9.04 |
8.47 |
8.31 |
Net Debt to EBITDA |
|
6.06 |
5.73 |
3.68 |
3.68 |
3.72 |
4.56 |
-1.45 |
1.41 |
2.23 |
0.71 |
1.92 |
Long-Term Debt to EBITDA |
|
3.80 |
3.77 |
3.89 |
4.04 |
4.52 |
4.42 |
6.28 |
3.01 |
5.07 |
6.53 |
6.56 |
Debt to NOPAT |
|
10.52 |
10.11 |
7.96 |
7.82 |
7.79 |
9.20 |
10.64 |
5.50 |
12.17 |
12.23 |
11.62 |
Net Debt to NOPAT |
|
8.72 |
8.23 |
5.31 |
4.70 |
4.78 |
5.97 |
-1.91 |
1.88 |
3.00 |
1.02 |
2.69 |
Long-Term Debt to NOPAT |
|
5.46 |
5.41 |
5.61 |
5.16 |
5.80 |
5.78 |
8.28 |
4.02 |
6.82 |
9.43 |
9.16 |
Noncontrolling Interest Sharing Ratio |
|
1.61% |
1.51% |
1.39% |
1.29% |
7.14% |
6.95% |
6.82% |
6.49% |
0.88% |
0.87% |
0.81% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-10,949 |
5,482 |
17,497 |
2,896 |
-1,436 |
-2,291 |
14,570 |
15,465 |
-17,131 |
5,205 |
-3,701 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-7.54 |
3.91 |
11.92 |
1.47 |
-0.44 |
-0.52 |
7.23 |
15.57 |
-5.33 |
0.41 |
-0.24 |
Operating Cash Flow to Interest Expense |
|
3.67 |
6.27 |
3.63 |
3.29 |
3.25 |
1.10 |
1.84 |
9.94 |
6.56 |
0.67 |
0.73 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.67 |
6.27 |
3.63 |
3.29 |
3.25 |
1.10 |
1.84 |
9.94 |
6.56 |
0.67 |
0.73 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
7.63 |
7.83 |
8.46 |
8.90 |
9.21 |
7.43 |
6.48 |
6.71 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
106,321 |
106,772 |
95,219 |
98,576 |
107,136 |
116,373 |
106,788 |
99,308 |
122,277 |
122,530 |
132,560 |
Invested Capital Turnover |
|
0.20 |
0.19 |
0.21 |
0.22 |
0.22 |
0.20 |
0.21 |
0.22 |
0.22 |
0.23 |
0.21 |
Increase / (Decrease) in Invested Capital |
|
16,857 |
451 |
-11,553 |
3,357 |
8,560 |
9,237 |
-9,585 |
-7,480 |
22,969 |
253 |
10,030 |
Enterprise Value (EV) |
|
110,544 |
104,933 |
98,699 |
99,235 |
99,702 |
118,388 |
57,528 |
89,436 |
76,623 |
70,440 |
92,119 |
Market Capitalization |
|
58,356 |
55,439 |
66,483 |
69,204 |
59,064 |
76,273 |
60,432 |
73,951 |
58,654 |
64,408 |
74,639 |
Book Value per Share |
|
$24.30 |
$26.37 |
$27.83 |
$29.55 |
$27.87 |
$33.20 |
$31.27 |
$37.04 |
$34.17 |
$35.52 |
$37.55 |
Tangible Book Value per Share |
|
$17.28 |
$19.11 |
$20.39 |
$21.92 |
$19.98 |
$24.95 |
$22.79 |
$27.60 |
$21.02 |
$23.59 |
$25.96 |
Total Capital |
|
106,321 |
106,772 |
95,219 |
98,576 |
107,136 |
116,373 |
106,788 |
99,308 |
122,277 |
122,530 |
132,560 |
Total Debt |
|
62,153 |
59,955 |
47,286 |
48,910 |
55,479 |
63,890 |
53,063 |
43,921 |
71,045 |
66,759 |
73,520 |
Total Long-Term Debt |
|
32,260 |
32,078 |
33,323 |
32,259 |
41,340 |
40,167 |
41,297 |
32,125 |
39,829 |
51,480 |
58,002 |
Net Debt |
|
51,499 |
48,808 |
31,581 |
29,405 |
34,026 |
41,485 |
-9,517 |
15,016 |
17,503 |
5,567 |
17,018 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
62,153 |
59,955 |
47,286 |
48,910 |
55,479 |
63,890 |
53,063 |
43,921 |
71,045 |
66,759 |
73,520 |
Total Depreciation and Amortization (D&A) |
|
501 |
481 |
470 |
468 |
467 |
502 |
527 |
497 |
560 |
1,018 |
939 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.10 |
$3.18 |
$3.25 |
$3.53 |
$4.15 |
$4.16 |
$3.06 |
$5.11 |
$3.69 |
$3.27 |
$3.79 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.80B |
1.76B |
1.72B |
1.68B |
1.63B |
1.58B |
1.51B |
1.49B |
1.49B |
1.54B |
1.56B |
Adjusted Diluted Earnings per Share |
|
$3.08 |
$3.16 |
$3.24 |
$3.51 |
$4.14 |
$4.16 |
$3.06 |
$5.10 |
$3.69 |
$3.27 |
$3.79 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.81B |
1.77B |
1.72B |
1.68B |
1.64B |
1.58B |
1.51B |
1.49B |
1.49B |
1.54B |
1.56B |
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 |
|
1.78B |
1.74B |
1.69B |
1.65B |
1.60B |
1.52B |
1.50B |
1.48B |
1.53B |
1.56B |
1.56B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5,908 |
5,933 |
5,944 |
6,253 |
7,124 |
6,946 |
4,985 |
7,985 |
6,101 |
6,260 |
6,453 |
Normalized NOPAT Margin |
|
29.63% |
29.53% |
28.36% |
28.82% |
31.63% |
30.35% |
21.46% |
35.14% |
25.23% |
22.35% |
23.61% |
Pre Tax Income Margin |
|
40.10% |
39.96% |
38.68% |
34.65% |
38.53% |
37.56% |
26.05% |
44.74% |
30.19% |
24.51% |
28.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.50 |
5.73 |
5.52 |
3.82 |
2.67 |
1.93 |
3.00 |
10.24 |
2.27 |
0.54 |
0.51 |
NOPAT to Interest Expense |
|
4.07 |
4.23 |
4.05 |
3.18 |
2.19 |
1.56 |
2.47 |
8.04 |
1.81 |
0.43 |
0.41 |
EBIT Less CapEx to Interest Expense |
|
5.50 |
5.73 |
5.52 |
3.82 |
2.67 |
1.93 |
3.00 |
10.24 |
2.27 |
0.54 |
0.51 |
NOPAT Less CapEx to Interest Expense |
|
4.07 |
4.23 |
4.05 |
3.18 |
2.19 |
1.56 |
2.47 |
8.04 |
1.81 |
0.43 |
0.41 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.33% |
34.03% |
34.94% |
35.38% |
33.21% |
39.52% |
57.21% |
36.16% |
52.67% |
60.66% |
54.48% |
Augmented Payout Ratio |
|
70.57% |
70.94% |
77.94% |
77.45% |
72.82% |
104.66% |
90.75% |
55.63% |
53.85% |
61.80% |
57.21% |
Quarterly Metrics And Ratios for U.S. Bancorp
This table displays calculated financial ratios and metrics derived from U.S. Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.37% |
12.00% |
28.23% |
19.35% |
11.18% |
0.00% |
-6.39% |
-4.24% |
0.00% |
3.64% |
2.00% |
EBITDA Growth |
|
-10.98% |
-43.59% |
15.76% |
-3.23% |
-8.82% |
-100.00% |
-20.99% |
14.16% |
0.00% |
24.36% |
9.61% |
EBIT Growth |
|
-11.59% |
-48.48% |
10.43% |
-10.11% |
-14.89% |
-100.00% |
-22.51% |
17.42% |
0.00% |
29.05% |
11.53% |
NOPAT Growth |
|
-10.72% |
-44.58% |
9.37% |
-10.76% |
-16.08% |
-100.00% |
-22.18% |
17.68% |
0.00% |
29.41% |
13.04% |
Net Income Growth |
|
-10.72% |
-44.58% |
9.37% |
-10.76% |
-16.08% |
0.00% |
-22.18% |
17.68% |
0.00% |
29.41% |
13.04% |
EPS Growth |
|
-10.77% |
-48.60% |
5.05% |
-15.15% |
-21.55% |
0.00% |
-25.00% |
15.48% |
0.00% |
32.05% |
14.43% |
Operating Cash Flow Growth |
|
32.41% |
879.80% |
-90.07% |
47.44% |
10.50% |
0.00% |
216.03% |
-13.33% |
0.00% |
-110.71% |
-29.33% |
Free Cash Flow Firm Growth |
|
-49.01% |
-340.65% |
-1,894.20% |
-1,806.16% |
-538.49% |
98.85% |
161.90% |
124.91% |
-3,864.43% |
-135.99% |
-297.94% |
Invested Capital Growth |
|
-0.82% |
23.13% |
44.24% |
26.74% |
12.61% |
0.21% |
-17.42% |
-3.77% |
8.19% |
9.34% |
11.72% |
Revenue Q/Q Growth |
|
5.23% |
0.64% |
12.71% |
0.00% |
-1.97% |
0.00% |
-0.68% |
2.29% |
0.00% |
0.00% |
0.68% |
EBITDA Q/Q Growth |
|
16.98% |
-47.38% |
89.34% |
-16.97% |
10.22% |
-100.00% |
52.72% |
19.96% |
0.00% |
0.00% |
5.73% |
EBIT Q/Q Growth |
|
17.92% |
-52.07% |
96.09% |
-18.90% |
11.65% |
-100.00% |
67.30% |
22.89% |
0.00% |
0.00% |
6.21% |
NOPAT Q/Q Growth |
|
18.38% |
-48.79% |
83.23% |
-19.66% |
11.32% |
-100.00% |
54.01% |
21.49% |
0.00% |
0.00% |
6.12% |
Net Income Q/Q Growth |
|
18.38% |
-48.79% |
83.23% |
-19.66% |
11.32% |
0.00% |
54.01% |
21.49% |
0.00% |
0.00% |
6.12% |
EPS Q/Q Growth |
|
17.17% |
-52.59% |
89.09% |
-19.23% |
8.33% |
0.00% |
62.50% |
24.36% |
0.00% |
0.00% |
7.77% |
Operating Cash Flow Q/Q Growth |
|
55.85% |
96.52% |
-87.78% |
293.82% |
16.80% |
0.00% |
539.66% |
8.00% |
0.00% |
0.00% |
812.63% |
Free Cash Flow Firm Q/Q Growth |
|
73.98% |
-922.04% |
-104.32% |
41.61% |
55.29% |
97.85% |
4,484.21% |
-76.50% |
0.00% |
-0.01% |
-29.25% |
Invested Capital Q/Q Growth |
|
1.77% |
16.15% |
24.61% |
-13.96% |
-9.57% |
3.36% |
2.69% |
0.27% |
0.00% |
3.78% |
2.45% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.52% |
20.14% |
33.83% |
28.09% |
31.59% |
0.00% |
28.56% |
33.49% |
0.00% |
34.27% |
35.99% |
EBIT Margin |
|
36.48% |
17.38% |
30.23% |
24.52% |
27.93% |
0.00% |
25.03% |
30.07% |
0.00% |
31.16% |
32.87% |
Profit (Net Income) Margin |
|
28.84% |
14.68% |
23.86% |
19.17% |
21.77% |
0.00% |
19.84% |
23.56% |
0.00% |
24.77% |
26.11% |
Tax Burden Percent |
|
79.06% |
84.47% |
78.93% |
78.18% |
77.95% |
0.00% |
79.26% |
78.36% |
0.00% |
79.48% |
79.42% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
20.94% |
15.53% |
21.07% |
21.82% |
22.05% |
0.00% |
20.74% |
21.64% |
0.00% |
20.52% |
20.58% |
Return on Invested Capital (ROIC) |
|
6.41% |
3.20% |
4.76% |
4.40% |
5.37% |
0.00% |
3.93% |
4.99% |
0.00% |
5.19% |
5.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.41% |
3.20% |
4.76% |
4.40% |
5.37% |
0.00% |
3.93% |
4.99% |
0.00% |
5.19% |
5.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.83% |
3.45% |
6.93% |
5.66% |
6.47% |
0.00% |
6.06% |
6.64% |
0.00% |
6.53% |
6.77% |
Return on Equity (ROE) |
|
13.25% |
6.66% |
11.69% |
10.06% |
11.84% |
0.00% |
9.98% |
11.64% |
0.00% |
11.72% |
12.18% |
Cash Return on Invested Capital (CROIC) |
|
7.05% |
-15.46% |
-31.59% |
-18.63% |
-6.93% |
4.25% |
22.74% |
7.98% |
-2.90% |
-3.82% |
-5.88% |
Operating Return on Assets (OROA) |
|
1.47% |
0.67% |
1.23% |
1.04% |
1.22% |
0.00% |
1.01% |
1.20% |
0.00% |
1.26% |
1.33% |
Return on Assets (ROA) |
|
1.16% |
0.57% |
0.97% |
0.81% |
0.95% |
0.00% |
0.80% |
0.94% |
0.00% |
1.00% |
1.06% |
Return on Common Equity (ROCE) |
|
12.33% |
6.60% |
11.59% |
9.97% |
11.73% |
0.00% |
9.90% |
11.54% |
0.00% |
11.62% |
12.09% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.86% |
0.00% |
11.29% |
10.98% |
10.41% |
0.00% |
9.14% |
9.43% |
0.00% |
11.18% |
11.28% |
Net Operating Profit after Tax (NOPAT) |
|
1,816 |
930 |
1,704 |
1,369 |
1,524 |
0.00 |
1,326 |
1,611 |
0.00 |
1,716 |
1,821 |
NOPAT Margin |
|
28.84% |
14.68% |
23.86% |
19.17% |
21.77% |
0.00% |
19.84% |
23.56% |
0.00% |
24.77% |
26.11% |
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 |
|
49.00% |
52.00% |
50.30% |
50.50% |
51.64% |
0.00% |
54.30% |
52.68% |
0.00% |
52.80% |
51.56% |
Operating Expenses to Revenue |
|
57.77% |
63.81% |
63.79% |
63.98% |
64.71% |
0.00% |
66.70% |
61.63% |
0.00% |
61.09% |
59.94% |
Earnings before Interest and Taxes (EBIT) |
|
2,297 |
1,101 |
2,159 |
1,751 |
1,955 |
0.00 |
1,673 |
2,056 |
0.00 |
2,159 |
2,293 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,425 |
1,276 |
2,416 |
2,006 |
2,211 |
0.00 |
1,909 |
2,290 |
0.00 |
2,374 |
2,510 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.15 |
1.16 |
0.98 |
0.91 |
0.92 |
1.16 |
1.24 |
1.10 |
1.27 |
1.10 |
1.15 |
Price to Tangible Book Value (P/TBV) |
|
1.67 |
1.88 |
1.54 |
1.42 |
1.43 |
1.75 |
1.85 |
1.62 |
1.84 |
1.56 |
1.62 |
Price to Revenue (P/Rev) |
|
2.33 |
2.43 |
2.01 |
1.79 |
1.77 |
2.30 |
2.49 |
2.27 |
2.73 |
2.39 |
2.54 |
Price to Earnings (P/E) |
|
8.34 |
10.07 |
8.67 |
8.31 |
8.89 |
11.86 |
13.61 |
11.71 |
11.85 |
9.85 |
10.22 |
Dividend Yield |
|
5.04% |
4.76% |
5.62% |
6.11% |
6.01% |
4.67% |
4.39% |
4.91% |
4.14% |
4.71% |
4.42% |
Earnings Yield |
|
12.00% |
9.93% |
11.53% |
12.03% |
11.25% |
8.43% |
7.35% |
8.54% |
8.44% |
10.16% |
9.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.67 |
0.63 |
0.55 |
0.42 |
0.42 |
0.57 |
0.49 |
0.52 |
0.69 |
0.68 |
0.65 |
Enterprise Value to Revenue (EV/Rev) |
|
3.02 |
3.17 |
3.26 |
2.07 |
1.81 |
2.51 |
2.25 |
2.42 |
3.37 |
3.38 |
3.33 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.01 |
9.75 |
10.24 |
6.85 |
6.32 |
8.94 |
8.41 |
8.60 |
10.41 |
10.02 |
9.67 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.50 |
10.49 |
11.18 |
7.61 |
7.18 |
10.26 |
9.72 |
9.85 |
11.65 |
11.12 |
10.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.76 |
13.12 |
14.02 |
9.56 |
9.05 |
12.91 |
12.21 |
12.38 |
14.56 |
13.89 |
13.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.75 |
3.63 |
6.22 |
3.82 |
3.35 |
8.34 |
6.04 |
6.70 |
8.17 |
11.21 |
12.32 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.52 |
0.00 |
0.00 |
0.00 |
0.00 |
13.53 |
1.96 |
6.42 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.19 |
1.39 |
1.85 |
1.45 |
1.21 |
1.20 |
1.25 |
1.22 |
1.25 |
1.27 |
1.28 |
Long-Term Debt to Equity |
|
0.67 |
0.78 |
0.79 |
0.85 |
0.80 |
0.92 |
0.94 |
0.93 |
0.98 |
0.99 |
1.03 |
Financial Leverage |
|
1.07 |
1.08 |
1.45 |
1.29 |
1.20 |
1.29 |
1.54 |
1.33 |
1.22 |
1.26 |
1.25 |
Leverage Ratio |
|
11.42 |
11.71 |
12.07 |
12.41 |
12.50 |
12.51 |
12.48 |
12.33 |
11.69 |
11.67 |
11.50 |
Compound Leverage Factor |
|
11.42 |
11.71 |
12.07 |
12.41 |
12.50 |
0.00 |
12.48 |
12.33 |
0.00 |
11.67 |
11.50 |
Debt to Total Capital |
|
54.42% |
58.10% |
64.92% |
59.20% |
54.81% |
54.48% |
55.47% |
54.91% |
55.46% |
55.98% |
56.09% |
Short-Term Debt to Total Capital |
|
23.81% |
25.53% |
37.33% |
24.66% |
18.47% |
12.47% |
13.59% |
13.12% |
11.71% |
12.47% |
10.67% |
Long-Term Debt to Total Capital |
|
30.61% |
32.57% |
27.59% |
34.54% |
36.33% |
42.01% |
41.88% |
41.79% |
43.76% |
43.51% |
45.42% |
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 |
|
0.44% |
0.38% |
0.31% |
0.35% |
0.39% |
0.38% |
0.37% |
0.37% |
0.35% |
0.34% |
0.32% |
Common Equity to Total Capital |
|
45.13% |
41.52% |
34.78% |
40.44% |
44.80% |
45.14% |
44.16% |
44.72% |
44.19% |
43.68% |
43.59% |
Debt to EBITDA |
|
6.48 |
9.04 |
12.08 |
9.56 |
8.22 |
8.47 |
9.46 |
9.04 |
8.31 |
8.27 |
8.29 |
Net Debt to EBITDA |
|
1.77 |
2.23 |
3.87 |
0.86 |
0.08 |
0.71 |
-0.97 |
0.45 |
1.92 |
2.90 |
2.23 |
Long-Term Debt to EBITDA |
|
3.64 |
5.07 |
5.13 |
5.57 |
5.45 |
6.53 |
7.14 |
6.88 |
6.56 |
6.43 |
6.71 |
Debt to NOPAT |
|
8.70 |
12.17 |
16.53 |
13.34 |
11.76 |
12.23 |
13.74 |
13.02 |
11.62 |
11.46 |
11.41 |
Net Debt to NOPAT |
|
2.38 |
3.00 |
5.30 |
1.20 |
0.11 |
1.02 |
-1.42 |
0.65 |
2.69 |
4.02 |
3.07 |
Long-Term Debt to NOPAT |
|
4.89 |
6.82 |
7.03 |
7.78 |
7.79 |
9.43 |
10.37 |
9.91 |
9.16 |
8.91 |
9.24 |
Noncontrolling Interest Sharing Ratio |
|
6.91% |
0.88% |
0.89% |
0.91% |
0.92% |
0.00% |
0.85% |
0.84% |
0.00% |
0.80% |
0.78% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,681 |
-22,039 |
-45,029 |
-26,292 |
-11,756 |
-253 |
27,872 |
6,550 |
-10,030 |
-10,031 |
-12,965 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
2.98 |
-13.11 |
-19.33 |
-8.45 |
-3.34 |
0.00 |
7.38 |
1.65 |
0.00 |
-2.93 |
-3.65 |
Operating Cash Flow to Interest Expense |
|
3.89 |
4.10 |
0.36 |
1.07 |
1.10 |
0.00 |
0.70 |
0.73 |
0.00 |
-0.08 |
0.57 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.89 |
4.10 |
0.36 |
1.07 |
1.10 |
0.00 |
0.70 |
0.73 |
0.00 |
-0.08 |
0.57 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
7.33 |
0.00 |
7.42 |
7.83 |
8.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
105,272 |
122,277 |
152,374 |
131,101 |
118,552 |
122,530 |
125,828 |
126,162 |
132,560 |
137,575 |
140,948 |
Invested Capital Turnover |
|
0.22 |
0.22 |
0.20 |
0.23 |
0.25 |
0.23 |
0.20 |
0.21 |
0.21 |
0.21 |
0.21 |
Increase / (Decrease) in Invested Capital |
|
-865 |
22,969 |
46,733 |
27,661 |
13,280 |
253 |
-26,546 |
-4,939 |
10,030 |
11,747 |
14,786 |
Enterprise Value (EV) |
|
70,898 |
76,623 |
83,891 |
55,626 |
50,024 |
70,440 |
62,014 |
65,860 |
92,119 |
93,324 |
92,204 |
Market Capitalization |
|
54,791 |
58,654 |
51,734 |
48,186 |
48,939 |
64,408 |
68,739 |
61,950 |
74,639 |
65,858 |
70,501 |
Book Value per Share |
|
$31.98 |
$34.17 |
$34.61 |
$34.59 |
$34.65 |
$35.52 |
$35.64 |
$36.16 |
$37.55 |
$38.53 |
$39.43 |
Tangible Book Value per Share |
|
$22.07 |
$21.02 |
$21.91 |
$22.11 |
$22.31 |
$23.59 |
$23.77 |
$24.47 |
$25.96 |
$27.03 |
$27.93 |
Total Capital |
|
105,272 |
122,277 |
152,374 |
131,101 |
118,552 |
122,530 |
125,828 |
126,162 |
132,560 |
137,575 |
140,948 |
Total Debt |
|
57,294 |
71,045 |
98,920 |
77,617 |
64,974 |
66,759 |
69,795 |
69,277 |
73,520 |
77,017 |
79,052 |
Total Long-Term Debt |
|
32,228 |
39,829 |
42,045 |
45,283 |
43,074 |
51,480 |
52,693 |
52,720 |
58,002 |
59,859 |
64,013 |
Net Debt |
|
15,642 |
17,503 |
31,692 |
6,975 |
620 |
5,567 |
-7,190 |
3,445 |
17,018 |
27,004 |
21,245 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
57,294 |
71,045 |
98,920 |
77,617 |
64,974 |
66,759 |
69,795 |
69,277 |
73,520 |
77,017 |
79,052 |
Total Depreciation and Amortization (D&A) |
|
128 |
175 |
257 |
255 |
256 |
0.00 |
236 |
234 |
0.00 |
215 |
217 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.16 |
$0.55 |
$1.04 |
$0.84 |
$0.91 |
$0.00 |
$0.78 |
$0.97 |
$0.00 |
$1.03 |
$1.11 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.49B |
1.49B |
1.53B |
1.53B |
1.55B |
1.54B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
Adjusted Diluted Earnings per Share |
|
$1.16 |
$0.55 |
$1.04 |
$0.84 |
$0.91 |
$0.00 |
$0.78 |
$0.97 |
$0.00 |
$1.03 |
$1.11 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.49B |
1.49B |
1.53B |
1.53B |
1.55B |
1.54B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
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 |
|
1.49B |
1.53B |
1.53B |
1.53B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
1.56B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,849 |
1,006 |
1,897 |
1,611 |
1,745 |
0.00 |
1,449 |
1,611 |
0.00 |
1,716 |
1,821 |
Normalized NOPAT Margin |
|
29.37% |
15.88% |
26.56% |
22.57% |
24.93% |
0.00% |
21.67% |
23.56% |
0.00% |
24.77% |
26.11% |
Pre Tax Income Margin |
|
36.48% |
17.38% |
30.23% |
24.52% |
27.93% |
0.00% |
25.03% |
30.07% |
0.00% |
31.16% |
32.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.55 |
0.66 |
0.93 |
0.56 |
0.56 |
0.00 |
0.44 |
0.52 |
0.00 |
0.63 |
0.65 |
NOPAT to Interest Expense |
|
2.02 |
0.55 |
0.73 |
0.44 |
0.43 |
0.00 |
0.35 |
0.41 |
0.00 |
0.50 |
0.51 |
EBIT Less CapEx to Interest Expense |
|
2.55 |
0.66 |
0.93 |
0.56 |
0.56 |
0.00 |
0.44 |
0.52 |
0.00 |
0.63 |
0.65 |
NOPAT Less CapEx to Interest Expense |
|
2.02 |
0.55 |
0.73 |
0.44 |
0.43 |
0.00 |
0.35 |
0.41 |
0.00 |
0.50 |
0.51 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
46.20% |
52.67% |
52.22% |
54.85% |
58.97% |
60.66% |
65.94% |
63.59% |
54.48% |
51.51% |
50.08% |
Augmented Payout Ratio |
|
47.31% |
53.85% |
53.21% |
55.85% |
60.03% |
61.80% |
67.26% |
64.86% |
57.21% |
55.74% |
55.69% |
Key Financial Trends
U.S. Bancorp (NYSE: USB) has shown a generally positive financial trajectory over the past four years through Q2 2025, with steady growth in key areas including net income, revenue, and balance sheet strength. Below are some important insights and trends from the quarterly data:
- Consistent Net Income Growth: Net income has increased from $930 million in Q4 2022 (continuing operations) to $1.815 billion in Q2 2025, reflecting robust profitability improvement over the period.
- Rising Total Revenue: Total revenue has grown from approximately $6.3 billion in Q4 2022 to about $6.975 billion in Q2 2025, driven by higher net interest income and non-interest income streams.
- Improved Net Interest Income: Net interest income, a core profitability measure for banks, remains strong and slightly up from $4.293 billion in Q4 2022 to $4.051 billion in Q2 2025, showing effective interest margin management despite fluctuating rates.
- Operating Cash Flow Recovery: Net cash from operating activities went from a negative $285 million in Q1 2025 to a positive of approximately $2.031 billion by Q2 2025, indicating improved operational cash generation and efficiency.
- Strong Deposit Growth: Deposits grew significantly from Q1 2025 to Q2 2025 with net change in deposits increasing by about $6.19 billion in Q2 2025 compared to a decline in Q1, reinforcing a strong deposit base.
- Balance Sheet Expansion: Total assets increased from $663.5 billion in Q4 2023 to $686.37 billion in Q2 2025, indicating growth and capacity expansion.
- Loan Book Stability: Net loans and leases remained relatively stable around $366 billion to $372 billion, with a slight increase in Q2 2025, supporting steady lending operations.
- Return of Shareholder Capital: Payments of dividends and share repurchases continue, showing commitment to returning capital to shareholders, with dividends around $0.48-$0.50 per share and ongoing share repurchases.
- Provision for Credit Losses Volatility: Loan loss provisions fluctuated, peaking at $1.192 billion in Q4 2022 and moderating to $501 million in Q2 2025, reflecting changes in credit risk assessment but not indicating a severe credit issue.
- Non-Interest Expense Trends: Operating expenses have increased modestly over time, with salaries and benefits around $2.6 billion per quarter and marketing and occupancy expenses steady, requiring continued cost control focus.
- Capital Intensity on Investments: Significant net cash outflows on investing activities in most recent quarters (e.g., -$1.37 billion in Q2 2025) may reflect heavy investments or portfolio adjustments that, if not managed well, could pressure liquidity.
- Increased Debt Balances: Short-term and long-term debt levels have fluctuated, with total debt increasing to $79 billion+ by Q2 2025 versus around $72 billion in prior years, which could imply higher interest expenses or refinancing risk.
- Accumulated Other Comprehensive Loss: Negative figures approaching $8-$11 billion over recent periods suggest some unrealized losses or valuation adjustments affecting equity beyond net income, potentially linked to market or hedging positions.
Summary: U.S. Bancorp's financial condition shows solid income and revenue growth, stable credit quality with controlled loan loss provisions, and a strong deposit base supporting lending activities. The company is actively managing capital through dividends and buybacks, while investing in its portfolio and operations. Investors should monitor the impacts of higher debt and investment outflows, but overall, the recent earnings and balance sheet trends are positive and indicate a healthy banking franchise poised for continued growth.
08/29/25 09:50 PM ETAI Generated. May Contain Errors.