Zions Bancorporation Reports Earnings of $0.35 Per Diluted Common Share for Third Quarter 2011
SALT LAKE CITY, Oct. 24, 2011 /PRNewswire/ -- Zions Bancorporation (Nasdaq: ZION) ("Zions" or "the Company") today reported third quarter net earnings applicable to common shareholders of $65.2 million or $0.35 per diluted common share, compared to $29.0 million or $0.16 per diluted share for the second quarter of 2011. Excluding the noncash effects of the discount amortization on convertible subordinated debt and additional accretion on acquired loans, net earnings were $74.8 million or $0.40 per diluted share for the third quarter of 2011, compared to $82.4 million or $0.45 per diluted share for the second quarter of 2011.
Third Quarter 2011 Highlights
- Net interest income increased 13% from the second quarter, primarily due to the significant decline in subordinated debt conversions this quarter. Core net interest income was approximately $468 million, a slight increase from the second quarter.
- Nonperforming lending-related assets declined 16% to $1.3 billion from $1.5 billion at June 30, 2011.
- Classified loans decreased 12% to $2.4 billion from $2.7 billion at June 30, 2011.
- Net charge-offs declined 9% to $102 million from $112 million in the second quarter.
- Commercial and industrial loans increased 2.2% while FDIC-supported loans and construction and land development loans declined 9.2% compared to the second quarter, resulting in net loan attrition of 0.3%.
- Accumulated other comprehensive income (loss) decreased by $84 million primarily due to declines in the fair values of CDO securities that did not affect earnings. These declines resulted from the effects of recent higher levels of volatility and increased credit spreads in fixed income securities markets.
- The estimated Tier 1 common to risk-weighted assets ratio was 9.49% compared to 9.36% in the second quarter.
"We are pleased with the continued steady improvement in credit quality and the stability of our net interest income," said Harris H. Simmons, chairman and chief executive officer. Mr. Simmons continued, "While loan demand softened somewhat for us compared to the prior quarter, we continued to experience growth in several categories as payoffs and paydowns in the construction portfolio resulted in a modest decline in the overall portfolio." Mr. Simmons concluded, "We expect continued improvement in credit quality in the near term despite the uncertain economic environment. We have observed continued competitive pricing pressures particularly with respect to larger commercial credits. While the recent flattening of the yield curve may have a modest adverse impact on our net interest income, we are considerably more sensitive to changes in short-term rates than to long-term rates."
Net Interest Income
Net interest income increased 13% to $471 million for the third quarter of 2011, compared to $416 million for the second quarter of 2011. The increase was primarily due to lower interest expense resulting from the significant decline in subordinated debt conversions during the quarter. Core net interest income, adjusted for discount amortization on convertible subordinated debt and accretion on acquired loans, was approximately $468 million during the third quarter of 2011, which increased slightly from $467 million for the second quarter of 2011. The net interest margin increased to 3.99% in the third quarter of 2011, compared to 3.62% in the second quarter of 2011, primarily due to the same changes previously discussed. The core net interest margin was 3.97% in the third quarter, compared to 4.07% in the second quarter. Approximately 6 basis points of the decline were attributable to an increase in average cash-related balances to $5.5 billion for the third quarter, compared to $4.8 billion for the second quarter.
Asset Quality
Nonperforming lending-related assets declined approximately 16% to $1.3 billion at September 30, 2011 from $1.5 billion at June 30, 2011. Nonaccrual loans declined approximately 16% to $1.1 billion at September 30, 2011 from $1.3 billion at June 30, 2011. Additions to nonaccrual loans declined to $233 million during the third quarter of 2011, compared to $263 million during the second quarter of 2011. Nonaccrual loans that are current as to principal and interest were approximately 39% of the balance at September 30, 2011, compared to 38% at June 30, 2011. Other real estate owned declined approximately 15% to $203 million at September 30, 2011, compared to $239 million at June 30, 2011.
The ratio of nonperforming lending-related assets to net loans and leases and other real estate owned decreased to 3.43% at September 30, 2011, compared to 4.06% at June 30, 2011.
Classified loans decreased approximately 12% to $2.4 billion at September 30, 2011, compared to $2.7 billion at June 30, 2011. Classified loans at June 30, 2011 were also down 12% from March 31, 2011. Approximately 72% of classified loans were current as to principal and interest for the third quarter of 2011, compared to 69% for the second quarter of 2011.
Net loan and lease charge-offs were $102 million for the third quarter of 2011, compared to $112 million for the second quarter of 2011. Net charge-offs declined in commercial real estate and consumer loans.
The provision for loan losses was $14.6 million for the third quarter of 2011, compared to $1.3 million for the second quarter of 2011. Although actual credit trends continue to improve, the Company increased the portion of its provision related to national economic conditions in light of reported weaker economic data and fiscal uncertainty in Europe. The allowance for credit losses was $1.3 billion, or 3.40% of net loans and leases at September 30, 2011, compared to $1.3 billion, or 3.63% of net loans and leases at June 30, 2011.
As of September 30, 2011, additional troubled debt restructurings identified from the Company's review of modified loans under new accounting guidance effective this quarter amounted to approximately $21 million, or 3% of the approximate $738 million total of troubled debt restructurings.
Loans
Net loans and leases of $36.7 billion at September 30, 2011 decreased approximately $100 million or 0.3% from $36.8 billion at June 30, 2011, compared to a $278 million increase during the second quarter of 2011. Increases in commercial and industrial loans, primarily at Amegy Bank, were offset by decreases in construction and land development and FDIC-supported loans. FDIC-supported loans in the aggregate continue to perform better than previously forecasted.
Shareholders' Equity
Despite positive earnings, tangible common equity per share declined $0.08 to $18.87 at September 30, 2011, as a result of the decrease to accumulated other comprehensive income (loss) previously discussed.
The estimated Tier 1 common to risk-weighted assets ratio was 9.49% at September 30, 2011, compared to 9.36% at June 30, 2011.
Effective September 15, 2011, $16.8 million of convertible subordinated debt was converted into depositary shares each representing a 1/40th interest in a share of the Company's preferred stock. This conversion added 16,811 shares of Series C and 23 shares of Series A to the Company's preferred stock. Accelerated discount amortization on the converted debt increased interest expense by a pretax noncash amount of approximately $7.5 million ($6.1 million after-tax) in the third quarter of 2011, compared to $61.4 million ($50.0 million after-tax) in the second quarter of 2011.
On October 19, 2011, the Company reported that as of October 18, 2011, holders of approximately $15.0 million of subordinated convertible notes elected to convert their debt into depositary shares of the Company's preferred stock. This anticipated conversion is expected to increase interest expense in the fourth quarter of 2011 due to the accelerated discount amortization on the converted debt by an estimated noncash amount of $5.8 million pretax ($4.7 million after-tax) compared to $7.5 million pretax in the third quarter as previously discussed.
Deposits
Average total deposits for the third quarter of 2011 increased $512 million or 1.3% to $41.4 billion compared to $40.9 billion for the second quarter of 2011. The increase resulted primarily from a higher level of average noninterest-bearing demand deposits for the third quarter of 2011 which were $14.8 billion, compared to $14.2 billion for the second quarter of 2011. The ratio of loans to deposits was 89.1% at September 30, 2011, compared to 89.7% at June 30, 2011.
Investment Securities
During the third quarter of 2011, the Company recognized net credit-related OTTI on CDOs of $13.3 million or $0.04 per diluted share, compared to $5.2 million or $0.02 per diluted share during the second quarter of 2011. The OTTI this quarter resulted primarily from an increase in the Company's assumptions of trust preferred prepayment speeds for small banks in light of observed increases in prepayments. This change resulted in reduced projected cash flows for certain mezzanine tranches and, hence, additional OTTI. The Company's $13.0 million gain on fixed income securities was primarily due to the partial prepayment at par of a predominantly bank trust preferred CDO security on which the Company had previously taken a significant market value adjustment.
The following table shows the changes in carrying value for CDOs at September 30, 2011 compared to June 30, 2011: |
|||||||||||||||||||
September 30, 2011 |
% of carrying |
Change |
|||||||||||||||||
(Amounts in millions) |
Par |
Amortized cost |
Carrying value |
value to par |
9/30/11 |
||||||||||||||
Amount |
% |
Amount |
% |
Amount |
% |
9/30/11 |
6/30/11 |
vs 6/30/11 |
|||||||||||
Predominantly bank CDOs |
|||||||||||||||||||
by original ratings: |
|||||||||||||||||||
AAA |
$ 946 |
36% |
$ 828 |
38% |
$ 571 |
47% |
60% |
65% |
(5)% |
||||||||||
A |
948 |
36% |
732 |
34% |
191 |
16% |
20% |
30% |
(10)% |
||||||||||
BBB |
67 |
3% |
31 |
1% |
2 |
0% |
3% |
9% |
(6)% |
||||||||||
Total bank CDOs |
1,961 |
75% |
1,591 |
73% |
764 |
63% |
39% |
47% |
(8)% |
||||||||||
Insurance only CDOs |
468 |
18% |
461 |
21% |
369 |
30% |
79% |
82% |
(3)% |
||||||||||
Other CDOs |
190 |
7% |
124 |
6% |
85 |
7% |
45% |
45% |
0 % |
||||||||||
Total CDOs |
$ 2,619 |
100% |
$ 2,176 |
100% |
$ 1,218 |
100% |
47% |
53% |
(6)% |
||||||||||
Noninterest Income
Noninterest income for the third quarter of 2011 was $121.0 million, compared to $128.3 million in the second quarter of 2011. The decline primarily resulted from the net effect of (1) an $8.2 million increase in credit-related OTTI as discussed previously; (2) fixed income securities gains of approximately $13.0 million as discussed previously; (3) a decrease in dividends and other investment income of $7.9 million because of several miscellaneous gains recognized in the second quarter; (4) a decrease in fair value and nonhedge derivative income due to $5.3 million in total return swap fees that will be recognized on a quarterly basis instead of the initial annual prepayment made in the third quarter of 2010, and $3.5 million lower income from futures contracts used in hedging interest rates; and (5) equity securities gains including $5.5 million from the sale of BServ, Inc. (dba BankServ) stock that the Company acquired when it sold the assets of its NetDeposit subsidiary in September 2010.
Noninterest Expense
Noninterest expense for the third quarter of 2011 was $409.0 million compared to $416.3 million for the second quarter of 2011. Salaries and employee benefits were lower compared to the second quarter of 2011 which included increased compensation expense related to share-based awards and adjustments to benefit-related accruals.
Conference Call
Zions will host a conference call to discuss these third quarter results at 5:30 p.m. ET this afternoon (October 24, 2011). Media representatives, analysts and the public are invited to listen to this discussion by calling 253-237-1247 (domestic and international) and entering the passcode 14824903, or via on-demand webcast. A link to the webcast will be available on the Zions Bancorporation website at www.zionsbancorporation.com. A replay of the call will be available from approximately 7:30 p.m. ET on Monday, October 24, 2011, until midnight ET on Monday, October 31, 2011, by dialing 855-859-2056 (domestic and international) and entering the passcode 14824903. The webcast of the conference call will also be archived and available for 30 days.
About Zions Bancorporation
Zions Bancorporation is one of the nation's premier financial services companies, consisting of a collection of great banks in select Western markets. Zions operates its banking businesses under local management teams and community identities through approximately 500 offices in 10 Western and Southwestern states: Arizona, California, Colorado, Idaho, Nevada, New Mexico, Oregon, Texas, Utah and Washington. The Company is a national leader in Small Business Administration lending and public finance advisory services. In addition, Zions is included in the S&P 500 and NASDAQ Financial 100 indices. Investor information and links to subsidiary banks can be accessed at www.zionsbancorporation.com.
Forward-Looking Information
Statements in this press release that are based on other than historical data or that express the Company's expectations regarding future events or determinations are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements provide current expectations or forecasts of future events or determinations. These forward-looking statements are not guarantees of future performance or determinations, nor should they be relied upon as representing management's views as of any subsequent date. Forward-looking statements involve significant risks and uncertainties and actual results may differ materially from those presented, either expressed or implied, in this press release. Factors that might cause such differences include, but are not limited to: the Company's ability to successfully execute its business plans and achieve its objectives; changes in general economic and financial market conditions, either internationally, nationally or locally in areas in which the Company conducts its operations, including changes in securities markets and valuations in structured securities and other assets; changes in governmental policies and programs resulting from general economic and financial market conditions; changes in interest and funding rates; continuing consolidation in the financial services industry; new private and governmental legal actions or changes in existing private and governmental legal actions; increased competitive challenges and expanding product and pricing pressures among financial institutions; legislation or regulatory changes which adversely affect the Company's operations or business (including The Dodd-Frank Wall Street Reform and Consumer Protection Act); and changes in accounting policies, procedures or determinations as may be required by the Financial Accounting Standards Board or other regulatory agencies.
Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in Zions Bancorporation's most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission ("SEC") and available at the SEC's Internet site (http://www.sec.gov).
Except as required by law, the Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
FINANCIAL HIGHLIGHTS |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
||||||||||
(In thousands, except share, per share, and ratio data) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
PER COMMON SHARE |
||||||||||
Dividends |
$ 0.01 |
$ 0.01 |
$ 0.01 |
$ 0.01 |
$ 0.01 |
|||||
Book value per common share |
24.78 |
24.88 |
24.93 |
25.12 |
26.07 |
|||||
Tangible common equity per common share |
18.87 |
18.95 |
18.96 |
19.09 |
19.81 |
|||||
SELECTED RATIOS |
||||||||||
Return on average assets |
0.84 % |
0.57 % |
0.42 % |
(0.56)% |
(0.36)% |
|||||
Return on average common equity |
5.58 % |
2.53 % |
1.29 % |
(9.51)% |
(6.94)% |
|||||
Net interest margin |
3.99 % |
3.62 % |
3.76 % |
3.49 % |
3.84 % |
|||||
Capital Ratios |
||||||||||
Tangible common equity ratio |
6.90% |
6.95% |
7.01% |
6.99% |
7.03% |
|||||
Tangible equity ratio |
11.56% |
11.58% |
11.36% |
11.10% |
10.78% |
|||||
Average equity to average assets |
13.51% |
13.42% |
13.25% |
12.80% |
12.40% |
|||||
Risk-Based Capital Ratios(1): |
||||||||||
Tier 1 common to risk-weighted assets |
9.49% |
9.36% |
9.32% |
8.95% |
8.66% |
|||||
Tier 1 leverage |
13.60% |
13.44% |
13.14% |
12.56% |
12.00% |
|||||
Tier 1 risk-based capital |
16.04% |
15.87% |
15.46% |
14.78% |
13.97% |
|||||
Total risk-based capital |
18.05% |
18.01% |
17.77% |
17.15% |
16.54% |
|||||
Taxable-equivalent net interest income |
$ 475,580 |
$ 421,226 |
$ 429,231 |
$ 412,001 |
$ 457,172 |
|||||
Weighted average common and common- |
||||||||||
equivalent shares outstanding |
182,857,702 |
182,728,185 |
181,997,687 |
178,097,851 |
172,864,619 |
|||||
Common shares outstanding |
184,294,782 |
184,311,290 |
183,854,486 |
182,784,086 |
177,202,340 |
|||||
(1) Ratios for September 30, 2011 are estimates. |
||||||||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||||
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||
(In thousands, except share amounts) |
2011 |
2011 |
2011 |
2010 |
2010 |
|||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||||
ASSETS |
||||||||||
Cash and due from banks |
$ 1,102,768 |
$ 1,035,028 |
$ 949,140 |
$ 924,126 |
$ 1,060,646 |
|||||
Money market investments: |
||||||||||
Interest-bearing deposits |
5,118,066 |
4,924,992 |
4,689,323 |
4,576,008 |
4,468,778 |
|||||
Federal funds sold and security resell agreements |
165,106 |
123,132 |
67,197 |
130,305 |
116,458 |
|||||
Investment securities: |
||||||||||
Held-to-maturity, at adjusted cost (approximate fair value |
||||||||||
$715,608, $762,998, $758,169, $788,354, and $783,362) |
791,569 |
829,702 |
820,636 |
840,642 |
841,573 |
|||||
Available-for-sale, at fair value |
3,970,602 |
4,084,963 |
4,130,342 |
4,205,742 |
3,295,864 |
|||||
Trading account, at fair value |
49,782 |
51,152 |
56,549 |
48,667 |
42,811 |
|||||
4,811,953 |
4,965,817 |
5,007,527 |
5,095,051 |
4,180,248 |
||||||
Loans held for sale |
159,300 |
158,943 |
195,055 |
206,286 |
217,409 |
|||||
Loans: |
||||||||||
Loans and leases excluding FDIC-supported loans |
36,050,339 |
36,092,361 |
35,753,638 |
35,896,395 |
36,579,470 |
|||||
FDIC-supported loans |
800,530 |
853,937 |
912,881 |
971,377 |
1,089,926 |
|||||
36,850,869 |
36,946,298 |
36,666,519 |
36,867,772 |
37,669,396 |
||||||
Less: |
||||||||||
Unearned income and fees, net of related costs |
126,361 |
122,721 |
120,725 |
120,341 |
120,037 |
|||||
Allowance for loan losses |
1,148,903 |
1,237,733 |
1,349,800 |
1,440,341 |
1,529,955 |
|||||
Loans and leases, net of allowance |
35,575,605 |
35,585,844 |
35,195,994 |
35,307,090 |
36,019,404 |
|||||
Other noninterest-bearing investments |
860,045 |
858,678 |
858,958 |
858,367 |
858,402 |
|||||
Premises and equipment, net |
726,503 |
722,600 |
721,487 |
720,985 |
719,592 |
|||||
Goodwill |
1,015,129 |
1,015,161 |
1,015,161 |
1,015,161 |
1,015,161 |
|||||
Core deposit and other intangibles |
72,571 |
77,346 |
82,199 |
87,898 |
94,128 |
|||||
Other real estate owned |
203,173 |
238,990 |
268,876 |
299,577 |
356,923 |
|||||
Other assets |
1,721,101 |
1,654,883 |
1,756,791 |
1,814,032 |
1,940,627 |
|||||
$ 51,531,320 |
$ 51,361,414 |
$ 50,807,708 |
$ 51,034,886 |
$ 51,047,776 |
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||
Deposits: |
||||||||||
Noninterest-bearing demand |
$ 14,911,729 |
$ 14,475,383 |
$ 13,790,615 |
$ 13,653,929 |
$ 13,264,415 |
|||||
Interest-bearing: |
||||||||||
Savings and NOW |
6,711,002 |
6,555,306 |
6,494,013 |
6,362,138 |
6,394,964 |
|||||
Money market |
14,576,527 |
14,948,065 |
14,874,507 |
15,090,833 |
15,398,157 |
|||||
Time under $100,000 |
1,696,302 |
1,782,573 |
1,859,005 |
1,941,211 |
2,037,318 |
|||||
Time $100,000 and over |
1,840,453 |
1,992,836 |
2,085,487 |
2,232,238 |
2,417,779 |
|||||
Foreign |
1,627,135 |
1,437,067 |
1,488,807 |
1,654,651 |
1,447,507 |
|||||
41,363,148 |
41,191,230 |
40,592,434 |
40,935,000 |
40,960,140 |
||||||
Securities sold, not yet purchased |
30,070 |
42,709 |
101,406 |
42,548 |
41,943 |
|||||
Federal funds purchased and security repurchase agreements |
630,901 |
630,058 |
727,764 |
722,258 |
738,551 |
|||||
Other short-term borrowings |
125,290 |
147,945 |
182,167 |
166,394 |
236,507 |
|||||
Long-term debt |
1,898,439 |
1,879,669 |
1,913,083 |
1,942,622 |
1,939,395 |
|||||
Reserve for unfunded lending commitments |
98,062 |
100,264 |
102,168 |
111,708 |
97,899 |
|||||
Other liabilities |
466,493 |
456,448 |
444,099 |
467,142 |
538,750 |
|||||
Total liabilities |
44,612,403 |
44,448,323 |
44,063,121 |
44,387,672 |
44,553,185 |
|||||
Shareholders’ equity: |
||||||||||
Preferred stock, without par value, authorized 4,400,000 shares |
2,354,523 |
2,329,370 |
2,162,399 |
2,056,672 |
1,875,463 |
|||||
Common stock, without par value; authorized 350,000,000 |
||||||||||
shares; issued and outstanding 184,294,782, 184,311,290, |
||||||||||
183,854,486, 182,784,086, and 177,202,340 shares |
4,160,697 |
4,158,369 |
4,178,369 |
4,163,619 |
4,070,963 |
|||||
Retained earnings |
994,380 |
931,345 |
904,247 |
889,284 |
1,001,559 |
|||||
Accumulated other comprehensive income (loss) |
(588,834) |
(504,491) |
(499,163) |
(461,296) |
(452,553) |
|||||
Controlling interest shareholders’ equity |
6,920,766 |
6,914,593 |
6,745,852 |
6,648,279 |
6,495,432 |
|||||
Noncontrolling interests |
(1,849) |
(1,502) |
(1,265) |
(1,065) |
(841) |
|||||
Total shareholders’ equity |
6,918,917 |
6,913,091 |
6,744,587 |
6,647,214 |
6,494,591 |
|||||
$ 51,531,320 |
$ 51,361,414 |
$ 50,807,708 |
$ 51,034,886 |
$ 51,047,776 |
||||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
||||||||||
(In thousands, except per share amounts) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Interest income: |
||||||||||
Interest and fees on loans |
$ 520,133 |
$ 523,741 |
$ 518,157 |
$ 539,452 |
$ 550,489 |
|||||
Interest on money market investments |
3,482 |
3,199 |
2,843 |
3,419 |
3,487 |
|||||
Interest on securities: |
||||||||||
Held-to-maturity |
8,937 |
9,009 |
8,664 |
8,149 |
6,063 |
|||||
Available-for-sale |
21,382 |
22,179 |
22,276 |
22,472 |
21,353 |
|||||
Trading account |
462 |
538 |
452 |
546 |
542 |
|||||
Total interest income |
554,396 |
558,666 |
552,392 |
574,038 |
581,934 |
|||||
Interest expense: |
||||||||||
Interest on deposits |
31,093 |
34,257 |
36,484 |
40,915 |
46,368 |
|||||
Interest on short-term borrowings |
1,501 |
1,783 |
2,180 |
2,442 |
3,566 |
|||||
Interest on long-term debt |
51,207 |
106,454 |
89,872 |
123,813 |
80,125 |
|||||
Total interest expense |
83,801 |
142,494 |
128,536 |
167,170 |
130,059 |
|||||
Net interest income |
470,595 |
416,172 |
423,856 |
406,868 |
451,875 |
|||||
Provision for loan losses |
14,553 |
1,330 |
60,000 |
173,242 |
184,668 |
|||||
Net interest income after provision for loan losses |
456,042 |
414,842 |
363,856 |
233,626 |
267,207 |
|||||
Noninterest income: |
||||||||||
Service charges and fees on deposit accounts |
44,154 |
42,878 |
44,530 |
46,498 |
49,733 |
|||||
Other service charges, commissions and fees |
45,308 |
43,958 |
41,685 |
41,124 |
41,780 |
|||||
Trust and wealth management income |
6,269 |
7,179 |
6,754 |
6,512 |
6,310 |
|||||
Capital markets and foreign exchange |
7,729 |
8,358 |
7,214 |
10,309 |
8,055 |
|||||
Dividends and other investment income |
9,356 |
17,239 |
8,028 |
7,621 |
8,874 |
|||||
Loan sales and servicing income |
6,165 |
9,836 |
6,013 |
8,943 |
8,390 |
|||||
Fair value and nonhedge derivative income (loss) |
(5,718) |
4,195 |
1,220 |
292 |
(16,755) |
|||||
Equity securities gains (losses), net |
5,289 |
(1,636) |
897 |
(246) |
(1,082) |
|||||
Fixed income securities gains (losses), net |
13,035 |
(2,396) |
(59) |
841 |
8,428 |
|||||
Impairment losses on investment securities: |
||||||||||
Impairment losses on investment securities |
(55,530) |
(6,339) |
(3,105) |
(15,243) |
(73,082) |
|||||
Noncredit-related losses on securities not expected to |
||||||||||
be sold (recognized in other comprehensive income) |
42,196 |
1,181 |
- |
2,923 |
49,370 |
|||||
Net impairment losses on investment securities |
(13,334) |
(5,158) |
(3,105) |
(12,320) |
(23,712) |
|||||
Other |
2,789 |
3,896 |
20,966 |
3,665 |
20,179 |
|||||
Total noninterest income |
121,042 |
128,349 |
134,143 |
113,239 |
110,200 |
|||||
Noninterest expense: |
||||||||||
Salaries and employee benefits |
216,855 |
222,138 |
215,010 |
207,288 |
207,947 |
|||||
Occupancy, net |
29,040 |
27,588 |
28,010 |
27,957 |
29,292 |
|||||
Furniture and equipment |
26,852 |
26,153 |
25,662 |
24,771 |
25,591 |
|||||
Other real estate expense |
20,564 |
17,903 |
24,167 |
25,467 |
44,256 |
|||||
Credit related expense |
15,379 |
17,124 |
14,913 |
19,284 |
17,438 |
|||||
Provision for unfunded lending commitments |
(2,202) |
(1,904) |
(9,540) |
13,809 |
1,104 |
|||||
Legal and professional services |
8,897 |
8,432 |
6,689 |
11,372 |
9,305 |
|||||
Advertising |
6,511 |
5,962 |
6,911 |
7,099 |
5,575 |
|||||
FDIC premiums |
12,573 |
15,232 |
24,101 |
25,636 |
25,706 |
|||||
Amortization of core deposit and other intangibles |
4,773 |
4,855 |
5,701 |
6,230 |
6,296 |
|||||
Other |
69,776 |
72,773 |
66,751 |
74,443 |
83,534 |
|||||
Total noninterest expense |
409,018 |
416,256 |
408,375 |
443,356 |
456,044 |
|||||
Income (loss) before income taxes |
168,066 |
126,935 |
89,624 |
(96,491) |
(78,637) |
|||||
Income taxes (benefit) |
59,348 |
54,325 |
37,033 |
(24,097) |
(31,180) |
|||||
Net income (loss) |
108,718 |
72,610 |
52,591 |
(72,394) |
(47,457) |
|||||
Net income (loss) applicable to noncontrolling interests |
(375) |
(265) |
(226) |
(194) |
(132) |
|||||
Net income (loss) applicable to controlling interest |
109,093 |
72,875 |
52,817 |
(72,200) |
(47,325) |
|||||
Preferred stock dividends |
(43,928) |
(43,837) |
(38,050) |
(38,087) |
(33,144) |
|||||
Net earnings (loss) applicable to common shareholders |
$ 65,165 |
$ 29,038 |
$ 14,767 |
$ (110,287) |
$ (80,469) |
|||||
Weighted average common shares outstanding during the period: |
||||||||||
Basic shares |
182,676 |
182,472 |
181,707 |
178,098 |
172,865 |
|||||
Diluted shares |
182,858 |
182,728 |
181,998 |
178,098 |
172,865 |
|||||
Net earnings (loss) per common share: |
||||||||||
Basic |
$ 0.35 |
$ 0.16 |
$ 0.08 |
$ (0.62) |
$ (0.47) |
|||||
Diluted |
0.35 |
0.16 |
0.08 |
(0.62) |
(0.47) |
|||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
Loan Balances By Portfolio Type |
||||||||||
(Unaudited) |
||||||||||
(In millions) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Commercial: |
||||||||||
Commercial and industrial |
$ 9,787 |
$ 9,573 |
$ 9,276 |
$ 9,167 |
$ 9,152 |
|||||
Leasing |
410 |
406 |
409 |
410 |
402 |
|||||
Owner occupied |
8,334 |
8,427 |
8,252 |
8,218 |
8,345 |
|||||
Municipal |
441 |
449 |
435 |
439 |
334 |
|||||
Total commercial |
18,972 |
18,855 |
18,372 |
18,234 |
18,233 |
|||||
Commercial real estate: |
||||||||||
Construction and land development |
2,477 |
2,757 |
2,955 |
3,499 |
4,206 |
|||||
Term |
7,743 |
7,722 |
7,857 |
7,650 |
7,550 |
|||||
Total commercial real estate |
10,220 |
10,479 |
10,812 |
11,149 |
11,756 |
|||||
Consumer: |
||||||||||
Home equity credit line |
2,158 |
2,140 |
2,120 |
2,142 |
2,157 |
|||||
1-4 family residential |
3,884 |
3,801 |
3,620 |
3,499 |
3,509 |
|||||
Construction and other consumer real estate |
304 |
308 |
324 |
343 |
366 |
|||||
Bankcard and other revolving plans |
278 |
280 |
276 |
297 |
287 |
|||||
Other |
234 |
229 |
230 |
233 |
271 |
|||||
Total consumer |
6,858 |
6,758 |
6,570 |
6,514 |
6,590 |
|||||
FDIC-supported loans (1) |
801 |
854 |
913 |
971 |
1,090 |
|||||
Total loans |
$ 36,851 |
$ 36,946 |
$ 36,667 |
$ 36,868 |
$ 37,669 |
|||||
(1) FDIC-supported loans represent loans acquired from the FDIC subject to loss sharing agreements. |
||||||||||
FDIC-Supported Loans – Effect of Higher Accretion |
||||||||||
and Impact on FDIC Indemnification Asset |
||||||||||
(Unaudited) |
||||||||||
(In thousands) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Balance sheet: |
||||||||||
Change in assets from reestimation of cash flows – |
||||||||||
increase (decrease): |
||||||||||
FDIC-supported loans |
$ 20,642 |
$ 21,467 |
$ 19,257 |
$ 19,006 |
$ 18,713 |
|||||
FDIC indemnification asset (included in other assets) |
(15,431) |
(14,975) |
(13,088) |
(15,205) |
(14,790) |
|||||
Balance at end of period: |
||||||||||
FDIC-supported loans |
800,530 |
853,937 |
912,881 |
971,377 |
1,089,926 |
|||||
FDIC indemnification asset (included in other assets) |
135,299 |
150,557 |
172,170 |
195,515 |
233,631 |
|||||
Three Months Ended |
||||||||||
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
||||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Statement of income: |
||||||||||
Interest income: |
||||||||||
Interest and fees on loans |
$ 20,642 |
$ 21,467 |
$ 19,257 |
$ 19,006 |
$ 18,713 |
|||||
Noninterest expense: |
||||||||||
Other noninterest expense |
15,431 |
14,975 |
13,088 |
15,205 |
14,790 |
|||||
Net increase in pretax income |
$ 5,211 |
$ 6,492 |
$ 6,169 |
$ 3,801 |
$ 3,923 |
|||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
Nonperforming Lending-Related Assets |
||||||||||
(Unaudited) |
||||||||||
(Amounts in thousands) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Nonaccrual loans |
$ 1,038,803 |
$ 1,243,304 |
$ 1,379,521 |
$ 1,492,869 |
$ 1,809,570 |
|||||
Other real estate owned |
170,023 |
195,005 |
225,005 |
259,614 |
304,498 |
|||||
Nonperforming lending-related assets, excluding |
||||||||||
FDIC-supported assets |
1,208,826 |
1,438,309 |
1,604,526 |
1,752,483 |
2,114,068 |
|||||
FDIC-supported nonaccrual loans |
29,082 |
30,414 |
32,935 |
35,837 |
126,634 |
|||||
FDIC-supported other real estate owned |
33,150 |
43,985 |
43,871 |
39,963 |
52,425 |
|||||
FDIC-supported nonperforming assets |
62,232 |
74,399 |
76,806 |
75,800 |
179,059 |
|||||
Total nonperforming lending-related assets |
$ 1,271,058 |
$ 1,512,708 |
$ 1,681,332 |
$ 1,828,283 |
$ 2,293,127 |
|||||
Ratio of nonperforming lending-related assets to net loans |
||||||||||
and leases 1 and other real estate owned |
3.43% |
4.06% |
4.54% |
4.91% |
6.01% |
|||||
Accruing loans past due 90 days or more, excluding |
||||||||||
FDIC-supported loans |
$ 15,863 |
$ 19,195 |
$ 14,830 |
$ 23,218 |
$ 74,829 |
|||||
FDIC-supported loans past due 90 days or more |
85,714 |
89,554 |
94,715 |
118,760 |
9,689 |
|||||
Ratio of accruing loans past due 90 days or more to |
||||||||||
net loans and leases (1) |
0.28% |
0.29% |
0.30% |
0.38% |
0.22% |
|||||
Nonaccrual loans and accruing loans past due 90 days or more |
$ 1,169,462 |
$ 1,382,467 |
$ 1,522,001 |
$ 1,670,684 |
$ 2,020,722 |
|||||
Ratio of nonaccrual loans and accruing loans past due |
||||||||||
90 days or more to net loans and leases 1 |
3.17% |
3.74% |
4.14% |
4.52% |
5.35% |
|||||
Accruing loans past due 30 - 89 days, excluding |
||||||||||
FDIC-supported loans |
$ 174,250 |
$ 170,782 |
$ 233,601 |
$ 262,714 |
$ 303,472 |
|||||
FDIC-supported loans past due 30 - 89 days |
13,816 |
21,520 |
22,492 |
27,203 |
8,919 |
|||||
Restructured loans included in nonaccrual loans |
$ 308,159 |
$ 324,077 |
$ 344,024 |
$ 367,135 |
$ 354,434 |
|||||
Restructured loans on accrual |
430,253 |
393,602 |
366,440 |
388,006 |
334,416 |
|||||
Classified loans, excluding FDIC-supported loans |
2,361,574 |
2,675,741 |
3,045,509 |
3,408,312 |
4,437,871 |
|||||
(1) Includes loans held for sale. |
||||||||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
Allowance for Credit Losses |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
||||||||||
(Amounts in thousands) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Allowance for Loan Losses |
||||||||||
Balance at beginning of period |
$ 1,237,733 |
$ 1,349,800 |
$ 1,440,341 |
$ 1,529,955 |
$ 1,563,753 |
|||||
Add: |
||||||||||
Provision for losses |
14,553 |
1,330 |
60,000 |
173,242 |
184,668 |
|||||
Change in allowance covered by FDIC indemnification |
(1,647) |
(1,228) |
(9,048) |
(11,930) |
17,190 |
|||||
Deduct: |
||||||||||
Gross loan and lease charge-offs |
(129,146) |
(142,444) |
(167,968) |
(282,803) |
(263,673) |
|||||
Net charge-offs recoverable from FDIC |
127 |
1,066 |
4,534 |
5,884 |
5,674 |
|||||
Recoveries |
27,283 |
29,209 |
21,941 |
25,993 |
22,343 |
|||||
Net loan and lease charge-offs |
(101,736) |
(112,169) |
(141,493) |
(250,926) |
(235,656) |
|||||
Balance at end of period |
$ 1,148,903 |
$ 1,237,733 |
$ 1,349,800 |
$ 1,440,341 |
$ 1,529,955 |
|||||
Ratio of allowance for loan losses to net loans and |
||||||||||
leases, at period end |
3.13% |
3.36% |
3.69% |
3.92% |
4.07% |
|||||
Ratio of allowance for loan losses to nonperforming |
||||||||||
loans, at period end |
107.59% |
97.17% |
95.56% |
94.22% |
79.02% |
|||||
Annualized ratio of net loan and lease charge-offs to |
||||||||||
average loans |
1.11% |
1.22% |
1.54% |
2.71% |
2.50% |
|||||
Reserve for Unfunded Lending Commitments |
||||||||||
Balance at beginning of period |
$ 100,264 |
$ 102,168 |
$ 111,708 |
$ 97,899 |
$ 96,795 |
|||||
Provision charged (credited) to earnings |
(2,202) |
(1,904) |
(9,540) |
13,809 |
1,104 |
|||||
Balance at end of period |
$ 98,062 |
$ 100,264 |
$ 102,168 |
$ 111,708 |
$ 97,899 |
|||||
Total Allowance for Credit Losses |
||||||||||
Allowance for loan losses |
$ 1,148,903 |
$ 1,237,733 |
$ 1,349,800 |
$ 1,440,341 |
$ 1,529,955 |
|||||
Reserve for unfunded lending commitments |
98,062 |
100,264 |
102,168 |
111,708 |
97,899 |
|||||
Total allowance for credit losses |
$ 1,246,965 |
$ 1,337,997 |
$ 1,451,968 |
$ 1,552,049 |
$ 1,627,854 |
|||||
Ratio of total allowance for credit losses |
||||||||||
to net loans and leases outstanding, at period end |
3.40% |
3.63% |
3.97% |
4.22% |
4.34% |
|||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
Nonaccrual Loans By Portfolio Type |
||||||||||
(Excluding FDIC-Supported Loans) |
||||||||||
(Unaudited) |
||||||||||
(In millions) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Loans held for sale |
$ 18 |
$ 17 |
$ 21 |
$ - |
$ - |
|||||
Commercial: |
||||||||||
Commercial and industrial |
176 |
186 |
213 |
224 |
284 |
|||||
Leasing |
1 |
1 |
1 |
1 |
2 |
|||||
Owner occupied |
268 |
314 |
317 |
342 |
414 |
|||||
Municipal |
- |
6 |
2 |
2 |
- |
|||||
Total commercial |
445 |
507 |
533 |
569 |
700 |
|||||
Commercial real estate: |
||||||||||
Construction and land development |
245 |
344 |
399 |
494 |
660 |
|||||
Term |
189 |
233 |
270 |
264 |
263 |
|||||
Total commercial real estate |
434 |
577 |
669 |
758 |
923 |
|||||
Consumer: |
||||||||||
Home equity credit line |
15 |
13 |
13 |
14 |
16 |
|||||
1-4 family residential |
108 |
110 |
119 |
125 |
145 |
|||||
Construction and other consumer real estate |
16 |
16 |
21 |
24 |
22 |
|||||
Bankcard and other revolving plans |
- |
- |
- |
1 |
1 |
|||||
Other |
3 |
3 |
4 |
2 |
3 |
|||||
Total consumer |
142 |
142 |
157 |
166 |
187 |
|||||
Total nonaccrual loans |
$ 1,039 |
$ 1,243 |
$ 1,380 |
$ 1,493 |
$ 1,810 |
|||||
Net Charge-Offs By Portfolio Type |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
||||||||||
(In millions) |
September 30, |
June 30, |
March 31, |
December 31, |
September 30, |
|||||
2011 |
2011 |
2011 |
2010 |
2010 |
||||||
Commercial: |
||||||||||
Commercial and industrial |
$ 27 |
$ 18 |
$ 31 |
$ 55 |
$ 72 |
|||||
Leasing |
- |
- |
- |
3 |
3 |
|||||
Owner occupied |
27 |
19 |
22 |
43 |
32 |
|||||
Municipal |
- |
- |
- |
- |
- |
|||||
Total commercial |
54 |
37 |
53 |
101 |
107 |
|||||
Commercial real estate: |
||||||||||
Construction and land development |
17 |
37 |
48 |
80 |
71 |
|||||
Term |
15 |
18 |
22 |
44 |
31 |
|||||
Total commercial real estate |
32 |
55 |
70 |
124 |
102 |
|||||
Consumer: |
||||||||||
Home equity credit line |
4 |
6 |
6 |
9 |
6 |
|||||
1-4 family residential |
5 |
11 |
8 |
14 |
15 |
|||||
Construction and other consumer real estate |
4 |
2 |
4 |
2 |
7 |
|||||
Bankcard and other revolving plans |
3 |
2 |
3 |
3 |
2 |
|||||
Other |
- |
- |
2 |
3 |
3 |
|||||
Total consumer loans |
16 |
21 |
23 |
31 |
33 |
|||||
Charge-offs recoverable from FDIC |
- |
(1) |
(5) |
(5) |
(6) |
|||||
Total net charge-offs |
$ 102 |
$ 112 |
$ 141 |
$ 251 |
$ 236 |
|||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||||
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES |
||||||||||||
(Unaudited) |
||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
||||||||||
September 30, 2011 |
June 30, 2011 |
March 31, 2011 |
||||||||||
(In thousands) |
Average |
Average |
Average |
Average |
Average |
Average |
||||||
balance |
rate |
balance |
rate |
balance |
rate |
|||||||
ASSETS |
||||||||||||
Money market investments |
$ 5,519,190 |
0.25% |
$ 4,792,704 |
0.27% |
$ 4,513,934 |
0.26% |
||||||
Securities: |
||||||||||||
Held-to-maturity |
821,510 |
5.39% |
821,768 |
5.51% |
833,000 |
5.38% |
||||||
Available-for-sale |
3,951,546 |
2.21% |
4,031,836 |
2.27% |
4,107,003 |
2.28% |
||||||
Trading account |
55,214 |
3.32% |
60,894 |
3.54% |
49,769 |
3.68% |
||||||
Total securities |
4,828,270 |
2.76% |
4,914,498 |
2.83% |
4,989,772 |
2.81% |
||||||
Loans held for sale |
118,054 |
4.08% |
144,048 |
4.25% |
160,073 |
4.06% |
||||||
Loans: |
||||||||||||
Net loans and leases excluding FDIC-supported loans (1) |
35,964,005 |
5.39% |
35,960,395 |
5.47% |
35,715,679 |
5.51% |
||||||
FDIC-supported loans |
819,696 |
15.79% |
879,290 |
15.65% |
952,078 |
14.13% |
||||||
Total loans and leases |
36,783,701 |
5.62% |
36,839,685 |
5.71% |
36,667,757 |
5.74% |
||||||
Total interest-earning assets |
47,249,215 |
4.70% |
46,690,935 |
4.84% |
46,331,536 |
4.88% |
||||||
Cash and due from banks |
1,036,218 |
1,036,501 |
1,078,869 |
|||||||||
Allowance for loan losses |
(1,210,111) |
(1,321,098) |
(1,423,701) |
|||||||||
Goodwill |
1,015,161 |
1,015,161 |
1,015,161 |
|||||||||
Core deposit and other intangibles |
75,153 |
79,950 |
85,372 |
|||||||||
Other assets |
3,407,914 |
3,490,867 |
3,617,747 |
|||||||||
Total assets |
$ 51,573,550 |
$ 50,992,316 |
$ 50,704,984 |
|||||||||
LIABILITIES |
||||||||||||
Interest-bearing deposits: |
||||||||||||
Savings and NOW |
$ 6,637,565 |
0.27% |
$ 6,548,676 |
0.29% |
$ 6,401,249 |
0.30% |
||||||
Money market |
14,838,406 |
0.43% |
14,827,231 |
0.48% |
15,018,892 |
0.51% |
||||||
Time under $100,000 |
1,750,372 |
0.86% |
1,835,172 |
0.94% |
1,909,259 |
1.02% |
||||||
Time $100,000 and over |
1,879,652 |
0.95% |
2,019,469 |
1.02% |
2,147,502 |
1.09% |
||||||
Foreign |
1,494,995 |
0.55% |
1,490,636 |
0.58% |
1,438,979 |
0.58% |
||||||
Total interest-bearing deposits |
26,600,990 |
0.46% |
26,721,184 |
0.51% |
26,915,881 |
0.55% |
||||||
Borrowed funds: |
||||||||||||
Securities sold, not yet purchased |
31,077 |
4.25% |
37,989 |
4.16% |
32,054 |
4.34% |
||||||
Federal funds purchased and security |
||||||||||||
repurchase agreements |
616,150 |
0.12% |
660,017 |
0.12% |
703,976 |
0.13% |
||||||
Other short-term borrowings |
140,252 |
2.79% |
169,574 |
2.81% |
173,349 |
3.76% |
||||||
Long-term debt |
1,893,251 |
10.73% |
1,897,887 |
22.50% |
1,939,921 |
18.79% |
||||||
Total borrowed funds |
2,680,730 |
7.80% |
2,765,467 |
15.70% |
2,849,300 |
13.10% |
||||||
Total interest-bearing liabilities |
29,281,720 |
1.14% |
29,486,651 |
1.94% |
29,765,181 |
1.75% |
||||||
Noninterest-bearing deposits |
14,795,706 |
14,163,514 |
13,672,638 |
|||||||||
Other liabilities |
529,343 |
499,072 |
548,101 |
|||||||||
Total liabilities |
44,606,769 |
44,149,237 |
43,985,920 |
|||||||||
Shareholders’ equity: |
||||||||||||
Preferred equity |
2,334,784 |
2,246,088 |
2,077,555 |
|||||||||
Common equity |
4,633,555 |
4,598,336 |
4,642,639 |
|||||||||
Controlling interest shareholders’ equity |
6,968,339 |
6,844,424 |
6,720,194 |
|||||||||
Noncontrolling interests |
(1,558) |
(1,345) |
(1,130) |
|||||||||
Total shareholders’ equity |
6,966,781 |
6,843,079 |
6,719,064 |
|||||||||
Total liabilities and shareholders’ equity |
$ 51,573,550 |
$ 50,992,316 |
$ 50,704,984 |
|||||||||
Spread on average interest-bearing funds |
3.56% |
2.90% |
3.13% |
|||||||||
Net yield on interest-earning assets |
3.99% |
3.62% |
3.76% |
|||||||||
(1) Net of unearned income and fees, net of related costs. Loans include nonaccrual and restructured loans. |
||||||||||||
ZIONS BANCORPORATION AND SUBSIDIARIES |
||||||||||
GAAP to Non-GAAP Reconciliation |
||||||||||
(Unaudited) |
||||||||||
Three Months Ended |
||||||||||
September 30, 2011 |
June 30, 2011 |
|||||||||
(Amounts in thousands) |
Diluted |
Diluted |
||||||||
Amount |
EPS |
Amount |
EPS |
|||||||
1. |
Net Earnings Excluding the Effects of the Discount Amortization on |
|||||||||
Convertible Subordinated Debt and Additional Accretion on Acquired Loans |
||||||||||
Net earnings applicable to common shareholders (GAAP) |
$ 65,165 |
$ 0.35 |
$ 29,038 |
$ 0.16 |
||||||
Addback for the after-tax impact of: |
||||||||||
Discount amortization on convertible subordinated debt |
6,574 |
0.04 |
7,064 |
0.04 |
||||||
Accelerated discount amortization on convertible subordinated debt |
6,095 |
0.03 |
50,037 |
0.27 |
||||||
Additional accretion of interest income on acquired loans, net of expense |
(3,019) |
(0.02) |
(3,781) |
(0.02) |
||||||
Net earnings excluding the effects of the discount amortization on convertible |
||||||||||
subordinated debt and additional accretion on acquired loans (non-GAAP) |
$ 74,815 |
$ 0.40 |
$ 82,358 |
$ 0.45 |
||||||
Three Months Ended |
||||||||||
September 30, 2011 |
June 30, 2011 |
|||||||||
2. |
Core Net Interest Income (NII)/Net Interest Margin (NIM) |
NII |
NIM |
NII |
NIM |
|||||
Net interest income/net interest margin as reported (GAAP) |
$ 470,595 |
3.99 % |
(1) |
$ 416,172 |
3.62 % |
(1) |
||||
Addback for the pretax impact of: |
||||||||||
Discount amortization on convertible subordinated debt |
10,645 |
0.09 % |
11,439 |
0.10 % |
||||||
Accelerated discount amortization on convertible subordinated debt |
7,498 |
0.06 % |
61,353 |
0.53 % |
||||||
Additional accretion of interest income on acquired loans |
(20,642) |
(0.17)% |
(21,467) |
(0.18)% |
||||||
Core net interest income/net interest margin (non-GAAP) |
$ 468,096 |
3.97 % |
$ 467,497 |
4.07 % |
||||||
(1) Calculation of net interest margin is based on taxable equivalent net interest income. |
||||||||||
This Press Release presents the following non-GAAP financial measures: 1. Net earnings excluding the effects of the discount amortization on convertible subordinated debt and additional accretion on acquired loans, and 2. Core net interest income/net interest margin. These non-GAAP financial measures exclude the effects of the following adjustments: (i) periodic discount amortization on convertible subordinated debt; (ii) accelerated discount amortization on convertible subordinated debt which has been converted; and (iii) additional accretion of interest income on acquired loans based on increased projected cash flows (net of related expense in 1.).
The identified adjustments to reconcile from the applicable GAAP financial measures to the non-GAAP financial measures are included where applicable in financial results presented in accordance with GAAP. The Company considers these adjustments to be relevant to ongoing operating results.
The Company believes that excluding the amounts associated with these adjustments to present the non-GAAP financial measures provides a meaningful base for period-to-period and company-to-company comparisons, which will assist investors and analysts in analyzing the operating results of the Company and in predicting future performance. These non-GAAP financial measures are used by management and the Board of Directors to assess the performance of the Company’s business for evaluating bank reporting segment performance, for presentations of Company performance to investors, and for other reasons as may be requested by investors and analysts. The Company further believes that presenting these non-GAAP financial measures will permit investors and analysts to assess the performance of the Company on the same basis as that applied by management and the Board of Directors.
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as an analytical tool and should not be considered in isolation or as a substitute for analyses of results reported under GAAP.
SOURCE Zions Bancorporation
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article