Zions Bancorporation, National Association logo ZION - Zions Bancorporation, National Association

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY 0
BUY 17
HOLD 32
SELL 1
STRONG
SELL 0
| PRICE TARGET: $68.55 DETAILS
HIGH: $75.00
LOW: $65.00
MEDIAN: $68.00
CONSENSUS: $68.55
UPSIDE: 10.35%
Annual Quarterly
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Revenue
Revenue 4,944 4,993 4,624 3,337 2,970 2,942 3,245 3,033 2,736 2,470 2,190 2,345.7 2,278.8 2,458.6 2,686.8 2,760.3 3,150.2 3,164.6 3,617.7 3,369.3 2,347.2 1,922.9 1,889.5 1,832.7 2,010.7 1,818.3 1,625.9 1,243 865.3 716.7 528.3 427.2 345.8
Cost of Revenue 1,629 1,935 1,641 307 (217) 566 450 211 144 180 158 74.9 157.9 321.0 506.9 1,445.1 2,634.7 1,650.5 1,475.6 1,126.0 595.4 375.2 373.8 492.7 715.4 854.6 635.8 472.9 353.3 263.5 209 157.6 113.2
Gross Profit 3,315 3,058 2,983 3,030 3,187 2,376 2,795 2,822 2,592 2,290 2,032 2,270.8 2,120.9 2,137.6 2,179.8 1,315.2 515.5 1,514.1 2,142.1 2,243.4 1,751.9 1,547.8 1,515.6 1,340.1 1,295.3 963.7 990.0 770.1 512 453.2 319.3 269.6 232.6
Operating Expenses
R&D Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
SG&A Expenses 1,516 1,412 1,400 1,324 1,204 1,180 1,170 1,144 1,077 1,035 1,028 1,013.7 974.3 954.8 965.4 952.2 942.3 861.1 869.8 816.6 622.1 576.7 509.8 498.6 464.2 374.7 365.2 274.1 172.3 156.4 110.8 93.3 79.2
Other Expenses 624 634 697 554 537 524 572 535 579 550 553 635.7 740.2 641.2 693.2 766.2 1,196.2 967.7 534.8 513.8 387.9 346.6 452.5 356.7 383.1 347.7 321.2 283 140.6 116.7 84.3 81.6 77.3
Operating Expenses 2,140 2,046 2,097 1,878 1,741 1,704 1,742 1,679 1,656 1,585 1,581 1,649.4 1,714.4 1,596.0 1,658.6 1,718.3 2,138.5 1,828.8 1,404.6 1,330.4 1,010.0 923.4 962.3 855.3 847.3 722.4 686.4 557.1 312.9 273.1 195.1 174.9 156.5
Operating Income
Operating Income 1,175 1,012 886 1,152 1,446 672 1,053 1,143 936 705 451 621.4 406.4 541.6 521.3 (403.2) (1,623.0) (314.7) 737.5 912.9 741.9 624.4 553.3 484.8 448.0 241.4 303.6 213 199.1 180.1 124.2 94.7 76.1
Interest Expense 1,557 1,863 1,509 185 59 152 411 251 127 87 118 173.0 245.1 306.8 432.4 592.5 617.8 1,002.3 1,323.4 1,053.4 548.9 330.6 303.9 420.8 642.2 822.8 617.8 458.9 347.4 257 206 155.4 110.9
Interest Income 4,184 4,293 3,947 2,705 2,267 2,368 2,683 2,481 2,192 1,954 1,833 1,853.0 1,941.4 2,038.7 2,188.6 2,306.7 2,515.3 2,973.9 3,205.3 2,818.1 1,910.3 1,491.5 1,399.4 1,455.9 1,592.0 1,626.2 1,359.3 1,032.8 717 594.7 439.5 354 267.7
Profitability
EBITDA 1,291 1,136 1,026 1,262 1,432 758 1,241 1,336 1,115 828 537 679.1 537.0 726.8 761.8 (30.4) (1,410.0) (174.5) 862.5 1,038.0 842.6 719.2 647.9 571.9 567.6 356.3 394.2 293.4 233.4 207 142.8 112.4 93.1
EBIT 1,175 1,012 886 1,152 1,446 672 1,053 1,143 936 705 451 621.4 406.4 541.6 521.3 (403.2) (1,623.0) (314.7) 737.5 912.9 741.9 624.4 553.3 484.8 448.0 241.4 303.6 213 199.1 180.1 124.2 94.7 76.1
Income Before Tax 1,175 1,012 886 1,152 1,446 672 1,053 1,143 936 705 451 621.4 406.4 541.6 521.3 (403.2) (1,623.0) (314.7) 737.5 912.9 741.9 624.4 553.3 484.8 448.0 241.4 303.6 213 199.1 180.1 124.2 94.7 76.1
Income Tax Expense 276 228 206 245 317 133 237 259 344 236 142 223.0 143.0 193.4 198.6 (106.8) (401.3) (43.4) 235.7 317.9 263.4 220.1 213.8 167.7 157.8 79.7 109.5 69.6 67.7 59.7 41.8 30.9 24.7
Net Income 899 784 680 907 1,129 539 816 884 592 469 309 398.5 263.8 349.5 323.8 (292.7) (1,216.1) (266.3) 493.7 583.1 480.1 406.0 337.8 256.3 283.0 161.7 194.1 143.4 131.4 120.4 82.4 63.8 53
Per Share Data
EPS (Basic) 6.08 4.95 4.35 5.80 6.80 3.06 4.41 4.36 2.71 2.00 1.20 1.72 1.58 0.97 0.83 -2.49 -9.92 -2.67 4.47 5.46 5.27 4.53 3.75 2.80 3.10 1.87 2.29 1.77 1.88 1.70 1.39 1.09 1.06
EPS (Diluted) 6.01 4.95 4.35 5.79 6.79 3.03 4.16 4.08 2.60 1.99 1.20 1.71 1.58 0.97 0.83 -2.49 -9.92 -2.67 4.42 5.36 5.16 4.47 3.72 2.78 3.07 1.86 2.26 1.75 1.84 1.68 1.37 1.09 1.05
Shares Outstanding 147.1 147.2 147.7 150.1 159.9 163.7 176.0 193.6 200.8 203.9 203.3 192.2 183.8 183.1 182.4 166.0 124.4 108.9 107.4 106.1 91.2 89.7 90.0 91.6 91.2 86.3 85.7 81.9 72.8 63.8 59.3 58.4 50
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2009 2008 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Current Assets
Cash & Cash Equivalents 2,885 3,501 2,204 1,997 10,878 1,617 1,448 1,233 1,330 2,148 2,023.2 3,808.7 852.2 1,120.2 1,089.0 981.4 1,068.5 915.7 953.2 772.2 501.7 452.7 336.6 328.8
Short-Term Investments 9,295 9,129 10,300 11,915 24,048 15,731 13,725 14,737 15,161 13,372 3,655.6 2,676.3 0 0 0 0 0 0 0 0 0 0 0 0
Net Receivables 0 377 383 386 327 320 334 327 364 423 466.5 431.1 0 0 0 0 0 0 0 0 0 0 0 0
Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Current Assets 12,180 13,007 12,887 14,298 35,253 17,668 15,507 16,297 16,855 15,943 6,145.3 6,916.1 852.2 1,120.2 1,089.0 981.4 1,068.5 915.7 953.2 772.2 501.7 452.7 336.6 328.8
Non-Current Assets
Property, Plant & Equipment 1,363 1,366 1,400 1,408 1,319 1,209 1,142 1,124 1,094 1,020 710.5 687.1 409.2 407.8 393.6 368.1 324.5 287.4 249.9 161.4 102.7 82.6 76.2 65.1
Goodwill 1,060 1,027 1,027 1,027 1,014 1,014 1,014 1,014 1,014 1,014 1,015.2 1,651.4 0 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 31 25 32 38 1 2 0 1 2 8.4 113.4 125.9 55.4 0 0 0 0 0 0 0 0 0 0 0
Long-Term Investments 69,319 68,380 67,465 66,116 50,838 53,370 48,924 47,099 45,080 43,056 41,469.2 44,620.1 27,187.1 24,089.6 22,064.6 20,413.8 18,090.4 16,695.8 14,811.8 8,584.1 6,015.5 4,216.2 3,670.8 3,212.1
Other Non-Current Assets 5,037 4,970 4,392 6,658 4,775 8,216 2,585 3,211 2,243 2,198 1,669.4 1,092.2 2,323.1 2,217.6 2,205.5 1,661.0 1,814.6 1,715.8 1,371.1 1,177.1 496.5 869.1 850.5 759.6
Total Non-Current Assets 76,810 75,768 74,316 75,247 57,947 63,811 53,665 52,449 49,433 47,296 44,977.7 48,176.7 30,617.6 27,438.0 25,476.7 23,322.8 20,871.0 19,365.2 17,096.4 10,097 6,614.7 5,167.9 4,597.5 4,036.8
Total Assets 88,990 88,775 87,203 89,545 93,200 81,479 69,172 68,746 66,288 63,239 51,123.0 55,092.8 31,469.8 28,558.2 26,565.7 24,304.2 21,939.4 20,280.9 18,049.6 10,869.2 7,116.4 5,620.6 4,934.1 4,365.6
Current Liabilities
Account Payables 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Short-Term Debt 2,872 3,417 4,001 10,417 903 1,572 2,053 5,653 4,976 827 950.7 4,084.8 3,016.4 2,690.5 1,900.4 2,406.3 3,978.9 3,467.7 1,460.5 1,461.2 1,017.9 880.2 631.7 777.9
Deferred Revenue 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 75,644 76,223 74,961 71,652 82,789 69,653 57,085 54,101 52,621 53,236 41,840.6 41,316.5 23,292.3 20,896.7 20,132.0 17,841.7 15,070.0 14,061.9 14,220.9 7,956.3 5,119.7 4,097.2 3,705.9 3,024.1
Total Current Liabilities 78,516 79,640 78,962 82,069 83,692 71,225 59,138 59,754 57,597 54,063 42,791.3 45,401.3 26,308.6 23,587.2 22,032.4 20,247.9 19,048.9 17,529.6 15,681.4 9,417.5 6,137.6 4,977.4 4,337.6 3,802
Non-Current Liabilities
Long-Term Debt 1,468 946 538 647 1,008 1,332 1,719 724 382 534 2,032.5 2,492.6 1,918.7 1,969.2 1,601.8 1,330.8 761.6 804.8 559.7 491.3 333.5 142.4 159.8 207.7
Deferred Tax Liabilities 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 1,822 2,061 2,008 1,932 1,033 1,032 958 690 629 1,007 588.5 669.1 429.1 442.0 535.0 428.2 310.3 247.5 321.2 218.3 90.7 72.3 70.9 65.5
Total Non-Current Liabilities 3,294 3,011 2,550 2,583 2,045 2,368 2,681 1,414 1,012 1,542 2,621.5 3,162.5 2,347.9 2,411.2 2,136.8 1,759.0 1,071.9 1,052.3 880.9 709.6 424.2 214.7 230.7 273.2
Total Liabilities 81,810 82,651 81,512 84,652 85,737 73,593 61,819 61,168 58,609 55,605 45,412.8 48,563.8 28,656.5 25,998.4 24,169.2 22,007.0 20,120.7 18,581.9 16,562.3 10,127.1 6,561.8 5,192.1 4,568.3 4,075.2
Stockholders' Equity
Common Stock 1,726 1,737 1,731 1,754 1,928 2,686 2,735 3,806 4,445 4,725 3,318.4 2,599.9 972.1 985.9 1,034.9 1,111.2 907.6 888.2 796.5 0 0 0 0 0
Retained Earnings 7,329 6,701 6,212 5,811 5,175 4,309 4,009 3,456 2,807 2,321 1,308.4 2,433.4 1,830.1 1,538.7 1,292.7 1,109.7 874.9 775.8 659.5 550.1 436.6 353.2 292.4 233.3
Accumulated Other Comprehensive Income (1,941) (2,380) (2,692) (3,112) (80) 325 43 (4,056) (139) (122) (436.9) (2,698.9) (12.2) 15.4 46.2 60.0 (3.6) (4.2) (3.4) 2.7 (1.8) 1.9 (5.9) 0.4
Total Stockholders' Equity 7,180 6,124 5,691 4,893 7,463 7,886 7,353 7,578 7,679 7,634 5,692.7 6,501.7 2,790.0 2,540.0 2,373.8 2,280.9 1,778.8 1,659.8 1,452.6 742.1 554.6 428.5 365.8 290.4
Total Liabilities & Equity 88,990 88,775 87,203 89,545 93,200 81,479 69,172 68,746 66,288 63,239 51,123.0 55,092.8 31,469.8 28,558.2 26,565.7 24,304.2 21,939.4 20,280.9 18,049.6 10,869.2 7,116.4 5,620.6 4,934.1 4,365.6
Debt Metrics
Total Debt 4,344 4,367 4,543 11,068 1,915 2,908 3,776 6,377 5,359 1,362 2,983.6 6,578.2 4,935.1 4,659.7 3,502.1 3,737.1 4,740.5 4,272.5 2,020.2 1,952.5 1,351.4 1,022.6 791.5 985.6
Net Debt 1,459 866 2,339 9,071 (8,963) 1,291 2,328 5,144 4,029 (786) 960.5 2,769.4 4,082.9 3,539.5 2,413.2 2,755.7 3,672.0 3,356.8 1,067 1,180.3 849.7 569.9 454.9 656.8
Metric 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Operating Activities
Net Income 899 784 680 907 1,129 539 816 884 592 469.1 480.1 406.0 337.8 256.3 283.0 161.7 194.1 143.4 131.4 120.4 82.4 63.8 51.4
Depreciation & Amortization 116 124 140 110 (14) 86 188 193 179 123.1 100.7 94.8 94.5 87.1 119.6 115.0 90.6 80.4 34.3 26.9 18.6 17.7 17
Stock-Based Compensation 35 33 33 30 28 26 27 26 25 26 0 0 0 0 0 0 0 0 0 0 0 0 0
Change in Working Capital (24) 177 (148) 390 (158) (259) (353) 139 4 (75) 157.9 178.5 (91.8) (14.6) 7.1 7.0 (10.5) 25.5 (15.9) (5.2) (4.8) (22.5) (20)
Other Non-Cash Items 29 37 189 76 (388) 385 21 (66) (26) 61 47.9 5.0 99.6 (52.7) 433.6 65.5 (272.8) (260.9) (119.7) (7.3) 114.5 (111.6) 74.1
Operating Cash Flow 1,102 1,148 885 1,470 629 719 697 1,176 928 596.1 754.2 662.4 440.2 276.1 843.4 349.2 1.4 (11.6) 30.1 134.8 210.2 (52.6) 122.5
Investing Activities
Capital Expenditure (121) (97) (113) (190) (206) (171) (117) (129) (169) (196) (68.0) (72.3) (83.3) (97.8) (91.9) (82.3) (93.8) (75.5) (42) (32.8) (18) (12.4) (13.7)
Acquisitions 191 0 0 318 0 0 0 0 0 0 (189.7) (16.7) 0 9.7 209.5 11.9 0 0 0 0 0 0 0
Purchases of Investments (1,388) (2,893) (707) (6,526) (19,486) (12,192) (2,073) (4,076) (5,040) (5,026) (1,480.8) (2,582.9) (8,178.3) (12,110.9) (9,097.1) (2,106.4) (2,012) (4,309.4) (2,330.5) (1,104.5) (1,056.4) (646.8) (464.9)
Sales/Maturities of Investments 3,301 3,065 5,308 12,404 5,268 4,804 4,520 3,436 3,409 3,861 1,703.6 2,360.3 7,010.6 11,942.8 10,054.0 2,261.2 1,660.5 5,189.7 1,427.5 852.7 792.6 689.7 1,221.3
Other Investing Activities (1,274) (1,715) (2,118) (4,601) 2,845 (4,645) (1,955) (1,937) (2,119) (2,075) (2,396.6) (2,864.6) (891.4) (1,766.2) (1,460.6) (1,463.5) (1,409.1) (1,343.9) (518.9) (711.1) (380.4) 44.4 (655)
Investing Cash Flow 709 (1,640) 2,370 1,405 (11,579) (12,204) 375 (2,706) (3,919) (3,436) (2,431.5) (3,176.2) (2,142.4) (2,022.4) (386.0) (1,379.1) (1,854.4) (539.1) (1,463.9) (995.7) (662.2) 74.9 87.7
Financing Activities
Net Debt Issuance (230) (139) (6,166) 9,224 (955) (910) (2,608) 1,012 3,996 200 (337.0) (176.0) 1,144.9 (260.6) (1,504.8) 468.0 2,248.1 (80.1) 518.7 344.3 233.3 (205.2) (363.2)
Stock Repurchased (41) (410) (51) (202) (926) (76) (1,102) (672) (465) (223) (82.2) (104.9) 0 0 0 0 0 0 0 0 0 0 0
Dividends Paid (267) (289) (282) (269) (261) (259) (260) (236) (129) (108) (130.3) (114.6) (91.9) (73.2) (73.9) (76.8) (56.9) (41.6) (29) (26.2) (20.6) (17.3) (12.2)
Other Financing Activities (1,247) 1,255 3,300 (11,575) 13,123 12,560 2,975 1,472 (625) 2,885.4 2,995.2 2,558.6 735.4 2,285.2 1,083.4 784.8 (365.7) 782.4 1,286.8 595.1 352.3 177.9 198.2
Financing Cash Flow (1,779) 427 (3,196) (2,813) 11,002 11,323 (981) 1,596 2,802 2,779.2 2,532.9 2,245.4 1,734.2 1,855.0 (526.0) 1,178.9 1,828.6 772.4 1,658.9 891.1 547.8 (44.3) (176.3)
Cash Position
Net Change in Cash 0 (65) 59 62 52 (162) 91 66 (189) (61) 855.6 (268.4) 32.1 108.7 (68.6) 149.0 (24.4) 221.7 225.1 (497.7) (357.9) (339) (270)
Cash at Beginning 0 716 657 595 543 705 614 548 737 798.3 851.0 1,119.4 1,087.3 978.6 1,047.3 898.3 922.7 701 475.9 497.7 357.9 339 270
Cash at End 0 651 716 657 595 543 705 614 548 737.3 1,706.6 851.0 1,119.4 1,087.3 978.6 1,047.3 898.3 922.7 701 1,035.1 872.1 294.7 93.7
Free Cash Flow 981 1,051 772 1,280 423 548 580 1,047 759 400.4 686.2 590.1 356.9 178.2 751.5 266.9 (92.4) (87.1) (11.9) 102 192.7 (65) 108.8
Key Metrics 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994 1993
Income Statement
Revenue 4,944 4,993 4,624 3,337 2,970 2,942 3,245 3,033 2,736 2,470 2,190 2,345.7 2,278.8 2,458.6 2,686.8 2,760.3 3,150.2 3,164.6 3,617.7 3,369.3 2,347.2 1,922.9 1,889.5 1,832.7 2,010.7 1,818.3 1,625.9 1,243 865.3 716.7 528.3 427.2 345.8
Gross Profit 3,315 3,058 2,983 3,030 3,187 2,376 2,795 2,822 2,592 2,290 2,032 2,270.8 2,120.9 2,137.6 2,179.8 1,315.2 515.5 1,514.1 2,142.1 2,243.4 1,751.9 1,547.8 1,515.6 1,340.1 1,295.3 963.7 990.0 770.1 512 453.2 319.3 269.6 232.6
Operating Income 1,175 1,012 886 1,152 1,446 672 1,053 1,143 936 705 451 621.4 406.4 541.6 521.3 (403.2) (1,623.0) (314.7) 737.5 912.9 741.9 624.4 553.3 484.8 448.0 241.4 303.6 213 199.1 180.1 124.2 94.7 76.1
Net Income 899 784 680 907 1,129 539 816 884 592 469 309 398.5 263.8 349.5 323.8 (292.7) (1,216.1) (266.3) 493.7 583.1 480.1 406.0 337.8 256.3 283.0 161.7 194.1 143.4 131.4 120.4 82.4 63.8 53
EPS (Diluted) 6.01 4.95 4.35 5.79 6.79 3.03 4.16 4.08 2.60 1.99 1.20 1.71 1.58 0.97 0.83 -2.49 -9.92 -2.67 4.42 5.36 5.16 4.47 3.72 2.78 3.07 1.86 2.26 1.75 1.84 1.68 1.37 1.09 1.05
Balance Sheet
Cash & Equivalents 2,885 3,501 2,204 1,997 10,878 1,617 1,448 1,233 1,330 2,148 2,023.2 3,808.7 852.2 1,120.2 1,089.0 981.4 1,068.5 915.7 953.2 772.2 501.7 452.7 336.6 328.8
Total Assets 88,990 88,775 87,203 89,545 93,200 81,479 69,172 68,746 66,288 63,239 51,123.0 55,092.8 31,469.8 28,558.2 26,565.7 24,304.2 21,939.4 20,280.9 18,049.6 10,869.2 7,116.4 5,620.6 4,934.1 4,365.6
Total Debt 4,344 4,367 4,543 11,068 1,915 2,908 3,776 6,377 5,359 1,362 2,983.6 6,578.2 4,935.1 4,659.7 3,502.1 3,737.1 4,740.5 4,272.5 2,020.2 1,952.5 1,351.4 1,022.6 791.5 985.6
Stockholders' Equity 7,180 6,124 5,691 4,893 7,463 7,886 7,353 7,578 7,679 7,634 5,692.7 6,501.7 2,790.0 2,540.0 2,373.8 2,280.9 1,778.8 1,659.8 1,452.6 742.1 554.6 428.5 365.8 290.4
Cash Flow
Operating Cash Flow 1,102 1,148 885 1,470 629 719 697 1,176 928 596.1 754.2 662.4 440.2 276.1 843.4 349.2 1.4 (11.6) 30.1 134.8 210.2 (52.6) 122.5
Capital Expenditure (121) (97) (113) (190) (206) (171) (117) (129) (169) (196) (68.0) (72.3) (83.3) (97.8) (91.9) (82.3) (93.8) (75.5) (42) (32.8) (18) (12.4) (13.7)
Free Cash Flow 981 1,051 772 1,280 423 548 580 1,047 759 400.4 686.2 590.1 356.9 178.2 751.5 266.9 (92.4) (87.1) (11.9) 102 192.7 (65) 108.8