EXHIBIT 99.1
***FOR IMMEDIATE RELEASE***
For: ZIONS BANCORPORATION | Contact: Clark Hinckley | |
One South Main, 15th Floor | Tel: (801) 524-4787 | |
Salt Lake City, Utah | October 18, 2007 | |
Harris H. Simmons | ||
Chairman/Chief Executive Officer |
ZIONS BANCORPORATION REPORTS EARNINGS OF $1.22
PER DILUTED COMMON SHARE FOR THIRD QUARTER 2007
SALT LAKE CITY, October 18, 2007 – Zions Bancorporation (Nasdaq: ZION) (“Zions” or “the Company”) today reported third quarter net earnings applicable to common shareholders of $132.0 million, or $1.22 per diluted common share, compared to $153.7 million or $1.42 per diluted common share for the third quarter of 2006. The return on average common equity was 10.50% compared to 12.50% for the second quarter of 2007 and 13.41% for the third quarter of 2006.
Comparisons to 2006 include the impact of the Company’s acquisition of The Stockmen’s Bancorp, Inc., which became effective January 17, 2007.
Third Quarter 2007 Key Performance Highlights Compared to Second Quarter 2007
• | Loan growth of $1.0 billion. |
• | Increased credit costs: |
Provision for loan losses of $55.4 million, up $37.6 million. |
Net loan and lease charge-offs of $18.1 million, up $9.4 million. |
Nonperforming assets of $196.6 million, up $101.2 million. |
• | Net interest margin of 4.44%, down nine basis points. |
• | Average core deposits increased slightly; average total and demand deposits decreased slightly. |
- more -
ZIONS BANCORPORATION
Press Release – Page 2
October 18, 2007
“We were pleased by the strength of loan growth during the quarter. Unfortunately, these positive results were overshadowed by the effects of weaker credit conditions in the Southwestern residential real estate development markets, as well as lagging low-cost deposit growth.” said Harris H. Simmons, chairman and chief executive officer.
Year-to-date net earnings applicable to common shareholders were $437.2 million or $4.01 per diluted common share compared to $436.6 million or $4.04 per diluted common share for the same period in 2006. The return on average common equity for the first nine months of 2007 was 11.74% compared to 13.18% for the first nine months of 2006.
Loan Growth
On-balance-sheet net loans and leases were $37.8 billion at September 30, 2007, an increase of approximately $1.0 billion or 11.2% annualized from $36.8 billion at June 30, 2007, and an increase of approximately $4.1 billion or 12.2% from $33.7 billion at September 30, 2006. Loan growth during the quarter was concentrated primarily in the commercial lending and secondarily in the commercial real estate categories, principally at Zions Bank, Amegy Bank of Texas, and Vectra Bank Colorado.
Deposits
Average core deposits for the third quarter of 2007 increased $0.2 billion or 2.5% annualized to $31.1 billion compared to $30.9 billion for the second quarter of 2007 and increased $1.6 billion or 5.6% compared to $29.4 billion for the third quarter of 2006. Average noninterest-bearing demand deposits for the third quarter of 2007 were $9.4 billion compared to $9.6 billion for the second quarter of 2007. Average total deposits for the third quarter of 2007 decreased to $35.8 billion compared to $36.0 billion for the second quarter of 2007 and increased $2.8 billion or 8.5% compared to $33.0 billion for the third quarter of 2006.
Net Interest Income
Net interest income for the third quarter of 2007 increased $7.3 million or 6.2% annualized to $476.6 million compared to $469.3 million for the second quarter of 2007, and increased $30.1 million or 6.7% compared to $446.5 million for the third quarter of 2006. Taxable-equivalent net interest income for the
- more -
ZIONS BANCORPORATION
Press Release – Page 3
October 18, 2007
third quarter of 2007 increased $7.1 million or 5.9% annualized to $483.1 million compared to $476.1 million for the second quarter of 2007, and increased $30.5 million or 6.7% from $452.6 million for the third quarter of 2006.
During the third quarter of 2007, the Company purchased asset-backed commercial paper from Lockhart Funding, LLC, a qualifying special-purpose entity sponsored by Zions Bank. The amount of commercial paper included in money market investments on the Company’s average balance sheet for the third quarter was approximately $232 million. The amount of the purchased commercial paper outstanding at September 30, 2007 was approximately $500 million. These purchases were made to provide liquidity to Lockhart during the recent disruptions in the credit markets. As of October 17, 2007, the amount of purchased commercial paper had decreased to approximately $174 million.
The net interest margin was 4.44% for the third quarter of 2007 compared to 4.53% for the second quarter of 2007 and 4.58% for the third quarter of 2006. The decrease in the net interest margin during the quarter primarily resulted from the decline in average noninterest-bearing deposit balances and from the strong loan growth being funded mainly by increased nondeposit borrowings. The net interest margin was not meaningfully impacted during the quarter by the Federal Reserve’s reduction in September of its targeted Federal Funds rate.
Noninterest Income
Noninterest income for the third quarter of 2007 was $145.8 million compared to $141.3 million for the second quarter of 2007 and $145.3 million for the third quarter of 2006. Loan sales and servicing income increased during the quarter primarily due to the absence of pretax impairment charges on retained interests from certain previous small business loan securitizations. Income from securities conduit decreased $2.7 million primarily because of the higher cost of asset-backed commercial paper. Dividends and other investment income increased $3.4 million primarily due to increased income from investments accounted for on the equity method. Trading and nonhedge derivative income decreased $10.4 million primarily because of decreases in the fair value of nonhedge derivatives due to the decreasing spreads between LIBOR and prime rates. Net equity securities gains increased during the quarter primarily because of $11.1 million of net gains on venture capital investments. Net of related
- more -
ZIONS BANCORPORATION
Press Release – Page 4
October 18, 2007
minority interest of $7.5 million, income taxes and other expenses, the gains from consolidated venture capital investments increased net income by approximately $1.9 million, or $0.02 per diluted common share.
Noninterest Expense
Noninterest expense for the third quarter of 2007 was $352.0 million compared to $347.6 million for the second quarter of 2007 and $330.0 million for the third quarter of 2006. The efficiency ratio for the third quarter of 2007 was 56.0% compared to 56.3% for the second quarter of 2007 and 55.2% for the third quarter of 2006. Adjusted for the effect of limited liability company minority interest, the effective income tax rate was 34.6% for the third quarter of 2007 compared to 35.1% for the second quarter of 2007.
Asset Quality
Nonperforming assets were $196.6 million at September 30, 2007 compared to $95.4 million at June 30, 2007 and $74.8 million at September 30, 2006, primarily reflecting continuing weakness in residential development and construction activity in the Southwest. The ratio of nonperforming assets to net loans and leases and other real estate owned was 0.52% at September 30, 2007 compared to 0.26% at June 30, 2007 and 0.22% at September 30, 2006.
Net loan and lease charge-offs for the third quarter of 2007 were $18.1 million or 0.19% annualized of average loans. This compares with $8.7 million or 0.10% annualized of average loans for the second quarter of 2007 and $6.5 million or 0.08% annualized of average loans for the third quarter of 2006.
The provision for loan losses was $55.4 million for the third quarter of 2007 compared to $17.8 million for the second quarter of 2007 and $14.4 million for the third quarter of 2006. The combined provisions for loan losses and unfunded lending commitments were $55.5 million for the third quarter of 2007, $19.0 million for the second quarter of 2007, and $15.4 million for the third quarter of 2006.
The allowance for loan losses as a percentage of net loans and leases was 1.11% at September 30, 2007,
- more -
ZIONS BANCORPORATION
Press Release – Page 5
October 18, 2007
1.03% at June 30, 2007 and 1.06% at September 30, 2006. The allowance was 226.5% of nonperforming loans at September 30, 2007. The combined allowances for credit losses (allowance for loan losses plus the allowance for unfunded lending commitments) were $439.6 million or 1.16% of net loans and leases at September 30, 2007 compared to $401.5 million or 1.09% at June 30, 2007 and $375.0 million or 1.11% at September 30, 2006.
Capital Management
Under its stock repurchase plan, the Company repurchased 1,194,296 common shares for $90.0 million during the third quarter of 2007 at an average price of $75.37 per share. The Company has not repurchased any shares since August 16, 2007. At September 30, 2007, approximately $56.3 million remained under the current $400 million repurchase authorization. For the first nine months of 2007, the Company repurchased approximately 3.9 million common shares. Approximately 2.6 million shares were issued in January 2007 for the Stockmen’s acquisition.
The Company’s tangible equity ratio was 6.40% at September 30, 2007 compared to 6.52% at June 30, 2007 and 5.92% at September 30, 2006. The decrease from the previous quarter is primarily due to loan growth, share repurchases, and reduced earnings partially offset by reductions in accumulated other comprehensive loss.
Weighted average common and common-equivalent shares outstanding for the third quarter of 2007 were 107,879,963 compared to 109,123,735 for the second quarter of 2007 and 108,061,423 for the third quarter of 2006. Common shares outstanding at September 30, 2007 were 106,934,360 compared to 108,034,079 at June 30, 2007 and 106,804,606 at September 30, 2006. The decrease for the quarter was mainly due to share repurchases.
Other Events
As previously announced, effective September 6, 2007, the Company’s Amegy Bank of Texas subsidiary completed its acquisition of Intercontinental Bank Shares Corporation, located in San Antonio, Texas. Approximately $58 million in loans and $105 million in deposits, including $98 million in core deposits, were added to the Company’s balance sheet.
- more -
ZIONS BANCORPORATION
Press Release – Page 6
October 18, 2007
During the third quarter of 2007, the Company successfully completed the systems conversion of its California Bank & Trust subsidiary.
Conference Call
Zions will host a conference call to discuss these third quarter results at 5:30 p.m. ET this afternoon (October 18, 2007). Media representatives, analysts and the public are invited to listen to this discussion by calling 1-800-510-9836 (international: 617-614-3670) and entering the passcode 62946441, or via on-demand webcast. A link to the webcast will be available on the Zions Bancorporation Web site at www.zionsbancorporation.com. A replay of the call will be available from approximately 7:30 p.m. ET on Thursday, October 18, through midnight ET on Thursday, October 25, by dialing 1-888-286-8010 (international: 617-801-6888) and entering the passcode 30695070. 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 high growth markets. Zions operates its banking businesses under local management teams and community identities through over 500 offices and approximately 600 ATMs in ten 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 news release that are based on other than historical data 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. These forward-looking statements are not
- more -
ZIONS BANCORPORATION
Press Release – Page 7
October 18, 2007
guarantees of future performance, 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 news 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 nationally or locally in areas in which the Company conducts its operations; changes in interest rates; continuing consolidation in the financial services industry; new litigation or changes in existing litigation; 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; and changes in accounting policies or procedures 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 the 2006 Annual Report on Form 10-K of Zions Bancorporation filed with the Securities and Exchange Commission (“SEC”) and available at the SEC’s Internet site ( http://www.sec.gov ).
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.
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 8
FINANCIAL HIGHLIGHTS
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||||||
(In thousands, except per share and ratio data) | 2007 | 2006 | % Change | 2007 | 2006 | % Change | ||||||||||
EARNINGS | ||||||||||||||||
Taxable-equivalent net interest income |
$ | 483,115 | $ | 452,606 | 6.74 % | $ | 1,422,896 | $ | 1,323,691 | 7.49 % | ||||||
Taxable-equivalent revenue |
628,938 | 597,935 | 5.19 % | 1,855,474 | 1,735,019 | 6.94 % | ||||||||||
Net interest income |
476,637 | 446,511 | 6.75 % | 1,403,067 | 1,305,685 | 7.46 % | ||||||||||
Noninterest income |
145,823 | 145,329 | 0.34 % | 432,578 | 411,328 | 5.17 % | ||||||||||
Provision for loan losses |
55,354 | 14,363 | 285.39 % | 82,228 | 45,897 | 79.16 % | ||||||||||
Noninterest expense |
352,031 | 330,028 | 6.67 % | 1,051,622 | 987,511 | 6.49 % | ||||||||||
Income before income taxes and minority interest |
215,075 | 247,449 | (13.08)% | 701,795 | 683,605 | 2.66 % | ||||||||||
Income taxes |
71,853 | 83,790 | (14.25)% | 246,772 | 237,869 | 3.74 % | ||||||||||
Minority interest |
7,490 | 9,985 | (24.99)% | 6,819 | 9,119 | (25.22)% | ||||||||||
Net income |
135,732 | 153,674 | (11.68)% | 448,204 | 436,617 | 2.65 % | ||||||||||
Net earnings applicable to common shareholders |
131,962 | 153,674 | (14.13)% | 437,224 | 436,617 | 0.14 % | ||||||||||
PER COMMON SHARE | ||||||||||||||||
Net earnings (diluted) |
1.22 | 1.42 | (14.08)% | 4.01 | 4.04 | (0.74)% | ||||||||||
Dividends |
0.43 | 0.36 | 19.44 % | 1.25 | 1.08 | 15.74 % | ||||||||||
Book value per common share |
46.92 | 43.47 | 7.94 % | |||||||||||||
SELECTED RATIOS | ||||||||||||||||
Return on average assets |
1.10% | 1.36% | 1.24% | 1.34% | ||||||||||||
Return on average common equity |
10.50% | 13.41% | 11.74% | 13.18% | ||||||||||||
Efficiency ratio |
55.97% | 55.19% | 56.68% | 56.92% | ||||||||||||
Net interest margin |
4.44% | 4.58% | 4.49% | 4.64% |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 9
FINANCIAL HIGHLIGHTS (Continued)
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||||||
(In thousands, except share and ratio data) | 2007 | 2006 | % Change | 2007 | 2006 | % Change | ||||||||||
AVERAGE BALANCES |
||||||||||||||||
Total assets |
$ | 48,903,319 | $ | 44,680,382 | 9.45 % | $ | 48,141,571 | $ | 43,710,533 | 10.14 % | ||||||
Securities |
5,221,722 | 5,605,249 | (6.84)% | 5,480,047 | 5,849,953 | (6.32)% | ||||||||||
Net loans and leases |
37,194,850 | 33,105,716 | 12.35 % | 36,254,519 | 31,834,510 | 13.88 % | ||||||||||
Goodwill |
2,015,532 | 1,881,708 | 7.11 % | 2,003,972 | 1,884,462 | 6.34 % | ||||||||||
Core deposit and other intangibles |
177,864 | 175,259 | 1.49 % | 186,884 | 185,619 | 0.68 % | ||||||||||
Total deposits |
35,756,600 | 32,964,029 | 8.47 % | 35,636,209 | 32,390,954 | 10.02 % | ||||||||||
Core deposits (1) |
31,067,905 | 29,427,975 | 5.57 % | 30,769,026 | 29,394,957 | 4.67 % | ||||||||||
Minority interest |
37,527 | 37,854 | (0.86)% | 37,747 | 31,556 | 19.62 % | ||||||||||
Shareholders' equity: |
||||||||||||||||
Preferred equity |
240,000 | – | – | 240,000 | – | – | ||||||||||
Common equity |
4,987,275 | 4,545,990 | 9.71 % | 4,978,473 | 4,428,182 | 12.43 % | ||||||||||
Weighted average common and common-equivalent shares outstanding |
107,879,963 | 108,061,423 | (0.17)% | 109,059,322 | 107,949,894 | 1.03 % | ||||||||||
AT PERIOD END |
||||||||||||||||
Total assets |
$ | 50,044,686 | $ | 45,777,747 | 9.32 % | |||||||||||
Securities |
5,261,057 | 5,817,571 | (9.57)% | |||||||||||||
Net loans and leases |
37,822,259 | 33,706,110 | 12.21 % | |||||||||||||
Sold loans being serviced (2) |
2,022,142 | 2,796,644 | (27.69)% | |||||||||||||
Allowance for loan losses |
418,165 | 356,342 | 17.35 % | |||||||||||||
Allowance for unfunded lending commitments |
21,394 | 18,637 | 14.79 % | |||||||||||||
Goodwill |
2,021,519 | 1,884,328 | 7.28 % | |||||||||||||
Core deposit and other intangibles |
172,140 | 168,135 | 2.38 % | |||||||||||||
Total deposits |
35,774,713 | 33,640,991 | 6.34 % | |||||||||||||
Core deposits (1) |
31,239,069 | 30,027,827 | 4.03 % | |||||||||||||
Minority interest |
37,411 | 41,158 | (9.10)% | |||||||||||||
Shareholders' equity: |
||||||||||||||||
Preferred equity |
240,000 | – | – | |||||||||||||
Common equity |
5,016,980 | 4,643,166 | 8.05 % | |||||||||||||
Common shares outstanding |
106,934,360 | 106,804,606 | 0.12 % | |||||||||||||
Average equity to average assets |
10.69% | 10.17% | 10.84% | 10.13% | ||||||||||||
Common dividend payout |
34.96% | 25.00% | 30.96% | 26.31% | ||||||||||||
Tangible equity ratio |
6.40% | 5.92% | ||||||||||||||
Nonperforming assets |
196,575 | 74,815 | 162.75 % | |||||||||||||
Accruing loans past due 90 days or more |
64,516 | 20,407 | 216.15 % | |||||||||||||
Nonperforming assets to net loans and leases and other real estate owned at period end |
0.52% | 0.22% |
(1) | Amount consists of total deposits excluding time deposits $100,000 and over. |
(2) | Amount represents the outstanding balance of loans sold and being serviced by the Company, excluding conforming first mortgage residential real estate loans. |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 10
FINANCIAL HIGHLIGHTS (Continued)
(Unaudited)
Three Months Ended | |||||||||||||||
(In thousands, except per share and ratio data) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
EARNINGS |
|||||||||||||||
Taxable-equivalent net interest income |
$ | 483,115 | $ | 476,060 | $ | 463,721 | $ | 465,267 | $ | 452,606 | |||||
Taxable-equivalent revenue |
628,938 | 617,401 | 609,135 | 605,148 | 597,935 | ||||||||||
Net interest income |
476,637 | 469,347 | 457,083 | 459,039 | 446,511 | ||||||||||
Noninterest income |
145,823 | 141,341 | 145,414 | 139,881 | 145,329 | ||||||||||
Provision for loan losses |
55,354 | 17,763 | 9,111 | 26,675 | 14,363 | ||||||||||
Noninterest expense |
352,031 | 347,612 | 351,979 | 342,926 | 330,028 | ||||||||||
Income before income taxes and minority interest |
215,075 | 245,313 | 241,407 | 229,319 | 247,449 | ||||||||||
Income taxes |
71,853 | 86,065 | 88,854 | 80,081 | 83,790 | ||||||||||
Minority interest |
7,490 | 34 | (705) | 2,730 | 9,985 | ||||||||||
Net income |
135,732 | 159,214 | 153,258 | 146,508 | 153,674 | ||||||||||
Net earnings applicable to common shareholders |
131,962 | 155,607 | 149,655 | 142,673 | 153,674 | ||||||||||
PER COMMON SHARE |
|||||||||||||||
Net earnings (diluted) |
1.22 | 1.43 | 1.36 | 1.32 | 1.42 | ||||||||||
Dividends |
0.43 | 0.43 | 0.39 | 0.39 | 0.36 | ||||||||||
Book value per common share |
46.92 | 46.14 | 46.04 | 44.48 | 43.47 | ||||||||||
SELECTED RATIOS |
|||||||||||||||
Return on average assets |
1.10% | 1.33% | 1.31% | 1.27% | 1.36% | ||||||||||
Return on average common equity |
10.50% | 12.50% | 12.25% | 12.08% | 13.41% | ||||||||||
Efficiency ratio |
55.97% | 56.30% | 57.78% | 56.67% | 55.19% | ||||||||||
Net interest margin |
4.44% | 4.53% | 4.51% | 4.60% | 4.58% |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 11
FINANCIAL HIGHLIGHTS (Continued)
(Unaudited)
Three Months Ended | |||||||||||||||
(In thousands, except share and ratio data) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
AVERAGE BALANCES |
|||||||||||||||
Total assets |
$ | 48,903,319 | $ | 47,921,787 | $ | 47,478,985 | $ | 45,818,165 | $ | 44,680,382 | |||||
Securities |
5,221,722 | 5,426,896 | 5,797,856 | 5,627,906 | 5,605,249 | ||||||||||
Net loans and leases |
37,194,850 | 36,142,957 | 35,406,094 | 34,059,617 | 33,105,716 | ||||||||||
Goodwill |
2,015,532 | 2,012,270 | 1,983,765 | 1,895,860 | 1,881,708 | ||||||||||
Core deposit and other intangibles |
177,864 | 188,843 | 194,124 | 168,547 | 175,259 | ||||||||||
Total deposits |
35,756,600 | 35,964,203 | 35,181,504 | 33,853,608 | 32,964,029 | ||||||||||
Core deposits (1) |
31,067,905 | 30,873,001 | 30,358,375 | 29,763,841 | 29,427,975 | ||||||||||
Minority interest |
37,527 | 35,009 | 40,741 | 40,471 | 37,854 | ||||||||||
Shareholders' equity: |
|||||||||||||||
Preferred equity |
240,000 | 240,000 | 240,000 | 65,216 | – | ||||||||||
Common equity |
4,987,275 | 4,993,383 | 4,954,400 | 4,685,507 | 4,545,990 | ||||||||||
Weighted average common and common-equivalent shares outstanding |
107,879,963 | 109,123,735 | 110,106,637 | 108,221,096 | 108,061,423 | ||||||||||
AT PERIOD END |
|||||||||||||||
Total assets |
$ | 50,044,686 | $ | 48,691,445 | $ | 48,558,866 | $ | 46,970,226 | $ | 45,777,747 | |||||
Securities |
5,261,057 | 5,289,180 | 5,608,927 | 5,767,467 | 5,817,571 | ||||||||||
Net loans and leases |
37,822,259 | 36,788,205 | 35,944,848 | 34,667,556 | 33,706,110 | ||||||||||
Sold loans being serviced (2) |
2,022,142 | 2,201,897 | 2,401,355 | 2,586,451 | 2,796,644 | ||||||||||
Allowance for loan losses |
418,165 | 380,295 | 371,213 | 365,150 | 356,342 | ||||||||||
Allowance for unfunded lending commitments |
21,394 | 21,222 | 20,000 | 19,368 | 18,637 | ||||||||||
Goodwill |
2,021,519 | 2,013,314 | 2,011,889 | 1,900,517 | 1,884,328 | ||||||||||
Core deposit and other intangibles |
172,140 | 180,867 | 192,677 | 162,134 | 168,135 | ||||||||||
Total deposits |
35,774,713 | 36,185,572 | 36,325,739 | 34,981,746 | 33,640,991 | ||||||||||
Core deposits (1) |
31,239,069 | 31,303,578 | 31,238,791 | 30,679,690 | 30,027,827 | ||||||||||
Minority interest |
37,411 | 32,094 | 38,691 | 42,791 | 41,158 | ||||||||||
Shareholders' equity: |
|||||||||||||||
Preferred equity |
240,000 | 240,000 | 240,000 | 240,000 | – | ||||||||||
Common equity |
5,016,980 | 4,984,702 | 5,021,170 | 4,747,023 | 4,643,166 | ||||||||||
Common shares outstanding |
106,934,360 | 108,034,079 | 109,052,149 | 106,720,884 | 106,804,606 | ||||||||||
Average equity to average assets |
10.69% | 10.92% | 10.94% | 10.37% | 10.17% | ||||||||||
Common dividend payout |
34.96% | 29.88% | 28.57% | 29.51% | 25.00% | ||||||||||
Tangible equity ratio |
6.40% | 6.52% | 6.59% | 6.51% | 5.92% | ||||||||||
Nonperforming assets |
196,575 | 95,398 | 82,524 | 81,994 | 74,815 | ||||||||||
Accruing loans past due 90 days or more |
64,516 | 47,782 | 56,880 | 43,727 | 20,407 | ||||||||||
Nonperforming assets to net loans and leases and other real estate owned at period end |
0.52% | 0.26% | 0.23% | 0.24% | 0.22% |
(1) | Amount consists of total deposits excluding time deposits $100,000 and over. |
(2) | Amount represents the outstanding balance of loans sold and being serviced by the Company, excluding conforming first mortgage residential real estate loans. |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 12
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts) | September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||
ASSETS |
|||||||||||||||
Cash and due from banks |
$ | 1,481,238 | $ | 1,640,946 | $ | 1,574,519 | $ | 1,938,810 | $ | 1,616,910 | |||||
Money market investments: |
|||||||||||||||
Interest-bearing deposits and commercial paper |
513,395 | 39,881 | 17,325 | 43,203 | 39,882 | ||||||||||
Federal funds sold |
23,567 | 120,959 | 527,691 | 55,658 | 72,036 | ||||||||||
Security resell agreements |
484,678 | 482,893 | 439,722 | 270,415 | 272,643 | ||||||||||
Investment securities: |
|||||||||||||||
Held to maturity, at cost (approximate market value $686,026, $685,521, $663,474, $648,828 and $655,170) |
695,842 | 702,189 | 667,269 | 653,124 | 662,547 | ||||||||||
Available for sale, at market |
4,549,721 | 4,564,183 | 4,909,220 | 5,050,907 | 5,062,409 | ||||||||||
Trading account, at market (includes $22, $1,745, $1,095, $34,494 and $60,331 transferred as collateral under repurchase agreements) |
15,494 | 22,808 | 32,438 | 63,436 | 92,615 | ||||||||||
5,261,057 | 5,289,180 | 5,608,927 | 5,767,467 | 5,817,571 | |||||||||||
Loans: |
|||||||||||||||
Loans held for sale |
200,653 | 226,041 | 266,880 | 252,818 | 268,305 | ||||||||||
Loans and leases |
37,778,228 | 36,715,752 | 35,832,061 | 34,566,118 | 33,583,499 | ||||||||||
37,978,881 | 36,941,793 | 36,098,941 | 34,818,936 | 33,851,804 | |||||||||||
Less: |
|||||||||||||||
Unearned income and fees, net of related costs |
156,622 | 153,588 | 154,093 | 151,380 | 145,694 | ||||||||||
Allowance for loan losses |
418,165 | 380,295 | 371,213 | 365,150 | 356,342 | ||||||||||
Loans and leases, net of allowance |
37,404,094 | 36,407,910 | 35,573,635 | 34,302,406 | 33,349,768 | ||||||||||
Other noninterest-bearing investments |
1,043,475 | 972,830 | 988,015 | 1,022,383 | 1,005,989 | ||||||||||
Premises and equipment, net |
658,294 | 648,731 | 645,391 | 609,472 | 587,807 | ||||||||||
Goodwill |
2,021,519 | 2,013,314 | 2,011,889 | 1,900,517 | 1,884,328 | ||||||||||
Core deposit and other intangibles |
172,140 | 180,867 | 192,677 | 162,134 | 168,135 | ||||||||||
Other real estate owned |
11,973 | 10,646 | 9,682 | 9,250 | 9,986 | ||||||||||
Other assets |
969,256 | 883,288 | 969,393 | 888,511 | 952,692 | ||||||||||
$ | 50,044,686 | $ | 48,691,445 | $ | 48,558,866 | $ | 46,970,226 | $ | 45,777,747 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|||||||||||||||
Deposits: |
|||||||||||||||
Noninterest-bearing demand |
$ | 9,322,668 | $ | 9,857,638 | $ | 9,761,255 | $ | 10,010,310 | $ | 9,750,064 | |||||
Interest-bearing: |
|||||||||||||||
Savings and money market |
14,811,615 | 14,712,294 | 15,003,091 | 14,673,478 | 14,706,943 | ||||||||||
Internet money market |
1,707,544 | 1,544,031 | 1,464,535 | 1,185,409 | 1,117,105 | ||||||||||
Time under $100,000 |
2,599,595 | 2,535,881 | 2,485,720 | 2,257,967 | 2,154,894 | ||||||||||
Time $100,000 and over |
4,535,644 | 4,881,994 | 5,086,948 | 4,302,056 | 3,613,164 | ||||||||||
Foreign |
2,797,647 | 2,653,734 | 2,524,190 | 2,552,526 | 2,298,821 | ||||||||||
35,774,713 | 36,185,572 | 36,325,739 | 34,981,746 | 33,640,991 | |||||||||||
Securities sold, not yet purchased |
21,036 | 28,456 | 190,878 | 175,993 | 53,802 | ||||||||||
Federal funds purchased |
2,391,805 | 2,221,887 | 2,132,682 | 1,993,483 | 2,286,561 | ||||||||||
Security repurchase agreements |
1,070,702 | 1,061,598 | 924,922 | 934,057 | 1,108,771 | ||||||||||
Other liabilities |
560,853 | 602,173 | 662,589 | 621,922 | 657,657 | ||||||||||
Commercial paper |
411,007 | 228,607 | 186,978 | 220,507 | 265,769 | ||||||||||
Federal Home Loan Bank advances and other borrowings: |
|||||||||||||||
One year or less |
2,037,644 | 664,509 | 323,598 | 517,925 | 313,259 | ||||||||||
Over one year |
128,218 | 128,832 | 129,446 | 137,058 | 132,854 | ||||||||||
Long-term debt |
2,354,317 | 2,313,015 | 2,382,173 | 2,357,721 | 2,633,759 | ||||||||||
Total liabilities |
44,750,295 | 43,434,649 | 43,259,005 | 41,940,412 | 41,093,423 | ||||||||||
Minority interest |
37,411 | 32,094 | 38,691 | 42,791 | 41,158 | ||||||||||
Shareholders’ equity: |
|||||||||||||||
Capital stock: |
|||||||||||||||
Preferred stock, without par value, authorized 3,000,000 shares: |
|||||||||||||||
Series A (liquidation preference $1,000 per share); issued and outstanding 240,000 shares |
240,000 | 240,000 | 240,000 | 240,000 | – | ||||||||||
Common stock, without par value; authorized 350,000,000 shares; issued and outstanding 106,934,360, 108,034,079, 109,052,149, 106,720,884 and 106,804,606 shares |
2,200,228 | 2,279,722 | 2,381,509 | 2,230,303 | 2,240,458 | ||||||||||
Retained earnings |
2,914,439 | 2,828,613 | 2,719,502 | 2,602,189 | 2,501,625 | ||||||||||
Accumulated other comprehensive loss |
(86,914) | (112,840) | (69,257) | (75,849) | (89,292) | ||||||||||
Deferred compensation |
(10,773) | (10,793) | (10,584) | (9,620) | (9,625) | ||||||||||
Total shareholders’ equity |
5,256,980 | 5,224,702 | 5,261,170 | 4,987,023 | 4,643,166 | ||||||||||
$ | 50,044,686 | $ | 48,691,445 | $ | 48,558,866 | $ | 46,970,226 | $ | 45,777,747 | ||||||
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 13
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended | ||||||||||||||||||
(In thousands, except per share amounts) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | |||||||||||||
Interest income: |
||||||||||||||||||
Interest and fees on loans |
$ | 724,598 | $ | 697,022 | $ | 674,577 | $ | 665,791 | $ | 638,610 | ||||||||
Interest on loans held for sale |
3,695 | 4,322 | 3,875 | 4,066 | 4,275 | |||||||||||||
Lease financing |
5,461 | 5,234 | 5,206 | 4,974 | 4,690 | |||||||||||||
Interest on money market investments |
10,841 | 7,756 | 6,342 | 6,116 | 6,241 | |||||||||||||
Interest on securities: |
||||||||||||||||||
Held to maturity – taxable |
2,343 | 2,064 | 2,203 | 2,220 | 2,217 | |||||||||||||
Held to maturity – nontaxable |
6,402 | 6,227 | 6,091 | 5,963 | 5,732 | |||||||||||||
Available for sale – taxable |
61,248 | 63,825 | 68,507 | 68,075 | 66,078 | |||||||||||||
Available for sale – nontaxable |
2,274 | 2,398 | 2,458 | 2,083 | 2,089 | |||||||||||||
Trading account |
880 | 766 | 1,192 | 2,009 | 1,621 | |||||||||||||
Total interest income |
817,742 | 789,614 | 770,451 | 761,297 | 731,553 | |||||||||||||
Interest expense: |
||||||||||||||||||
Interest on savings and money market deposits |
123,586 | 117,295 | 113,103 | 112,105 | 109,410 | |||||||||||||
Interest on time and foreign deposits |
119,781 | 120,445 | 112,885 | 102,025 | 86,635 | |||||||||||||
Interest on short-term borrowings |
59,034 | 43,369 | 48,692 | 45,504 | 46,778 | |||||||||||||
Interest on long-term debt |
38,704 | 39,158 | 38,688 | 42,624 | 42,219 | |||||||||||||
Total interest expense |
341,105 | 320,267 | 313,368 | 302,258 | 285,042 | |||||||||||||
Net interest income |
476,637 | 469,347 | 457,083 | 459,039 | 446,511 | |||||||||||||
Provision for loan losses |
55,354 | 17,763 | 9,111 | 26,675 | 14,363 | |||||||||||||
Net interest income after provision for loan losses |
421,283 | 451,584 | 447,972 | 432,364 | 432,148 | |||||||||||||
Noninterest income: |
||||||||||||||||||
Service charges and fees on deposit accounts |
46,919 | 45,116 | 43,385 | 41,628 | 40,478 | |||||||||||||
Loan sales and servicing income |
11,607 | 8,998 | 9,258 | 12,332 | 10,972 | |||||||||||||
Other service charges, commissions and fees |
51,623 | 49,911 | 45,153 | 45,645 | 45,025 | |||||||||||||
Trust and wealth management income |
9,040 | 9,125 | 8,216 | 8,057 | 7,147 | |||||||||||||
Income from securities conduit |
3,221 | 5,968 | 6,515 | 7,567 | 7,741 | |||||||||||||
Dividends and other investment income |
14,720 | 11,271 | 11,093 | 10,360 | 10,403 | |||||||||||||
Trading and nonhedge derivative income (loss) |
(5,218 | ) | 5,224 | 5,200 | 4,991 | 3,641 | ||||||||||||
Equity securities gains, net |
11,072 | 100 | 5,198 | 5,875 | 13,180 | |||||||||||||
Fixed income securities gains (losses), net |
58 | 13 | 3,701 | (554 | ) | 1,563 | ||||||||||||
Other |
2,781 | 5,615 | 7,695 | 3,980 | 5,179 | |||||||||||||
Total noninterest income |
145,823 | 141,341 | 145,414 | 139,881 | 145,329 | |||||||||||||
Noninterest expense: |
||||||||||||||||||
Salaries and employee benefits |
204,488 | 198,668 | 205,587 | 189,627 | 190,554 | |||||||||||||
Occupancy, net |
27,203 | 26,334 | 26,589 | 25,170 | 25,807 | |||||||||||||
Furniture and equipment |
23,996 | 24,272 | 23,267 | 22,623 | 20,361 | |||||||||||||
Legal and professional services |
10,918 | 11,242 | 9,537 | 11,234 | 11,386 | |||||||||||||
Postage and supplies |
10,024 | 9,025 | 8,047 | 8,402 | 8,313 | |||||||||||||
Advertising |
6,624 | 7,517 | 6,457 | 7,100 | 6,566 | |||||||||||||
Debt extinguishment cost |
– | – | 89 | 7,261 | – | |||||||||||||
Merger related expense |
682 | 1,491 | 2,406 | 2,199 | 2,549 | |||||||||||||
Amortization of core deposit and other intangibles |
11,495 | 11,812 | 11,129 | 10,899 | 10,716 | |||||||||||||
Provision for unfunded lending commitments |
172 | 1,222 | 306 | 731 | 1,045 | |||||||||||||
Other |
56,429 | 56,029 | 58,565 | 57,680 | 52,731 | |||||||||||||
Total noninterest expense |
352,031 | 347,612 | 351,979 | 342,926 | 330,028 | |||||||||||||
Income before income taxes and minority interest |
215,075 | 245,313 | 241,407 | 229,319 | 247,449 | |||||||||||||
Income taxes |
71,853 | 86,065 | 88,854 | 80,081 | 83,790 | |||||||||||||
Minority interest |
7,490 | 34 | (705 | ) | 2,730 | 9,985 | ||||||||||||
Net income |
135,732 | 159,214 | 153,258 | 146,508 | 153,674 | |||||||||||||
Preferred stock dividend |
3,770 | 3,607 | 3,603 | 3,835 | – | |||||||||||||
Net earnings applicable to common shareholders |
$ | 131,962 | $ | 155,607 | $ | 149,655 | $ | 142,673 | $ | 153,674 | ||||||||
Weighted average common shares outstanding during the period: |
||||||||||||||||||
Basic shares |
106,814 | 107,803 | 108,414 | 106,457 | 106,285 | |||||||||||||
Diluted shares |
107,880 | 109,124 | 110,107 | 108,221 | 108,061 | |||||||||||||
Net earnings per common share: |
||||||||||||||||||
Basic |
$ | 1.24 | $ | 1.44 | $ | 1.38 | $ | 1.34 | $ | 1.45 | ||||||||
Diluted |
1.22 | 1.43 | 1.36 | 1.32 | 1.42 |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 14
CONSOLIDATED STATEMENTS OF INCOME (Continued)
(Unaudited)
Nine Months Ended September 30, | ||||||
(In thousands, except per share amounts) | 2007 | 2006 | ||||
Interest income: |
||||||
Interest and fees on loans |
$ | 2,096,197 | $ | 1,772,533 | ||
Interest on loans held for sale |
11,892 | 12,376 | ||||
Lease financing |
15,901 | 13,316 | ||||
Interest on money market investments |
24,939 | 18,598 | ||||
Interest on securities: |
||||||
Held to maturity – taxable |
6,610 | 6,641 | ||||
Held to maturity – nontaxable |
18,720 | 16,946 | ||||
Available for sale – taxable |
193,580 | 204,177 | ||||
Available for sale – nontaxable |
7,130 | 6,547 | ||||
Trading account |
2,838 | 5,690 | ||||
Total interest income |
2,377,807 | 2,056,824 | ||||
Interest expense: |
||||||
Interest on savings and money market deposits |
353,984 | 293,164 | ||||
Interest on time and foreign deposits |
353,111 | 213,544 | ||||
Interest on short-term borrowings |
151,095 | 118,831 | ||||
Interest on long-term debt |
116,550 | 125,600 | ||||
Total interest expense |
974,740 | 751,139 | ||||
Net interest income |
1,403,067 | 1,305,685 | ||||
Provision for loan losses |
82,228 | 45,897 | ||||
Net interest income after provision for loan losses |
1,320,839 | 1,259,788 | ||||
Noninterest income: |
||||||
Service charges and fees on deposit accounts |
135,420 | 119,146 | ||||
Loan sales and servicing income |
29,863 | 41,861 | ||||
Other service charges, commissions and fees |
146,687 | 126,122 | ||||
Trust and wealth management income |
26,381 | 21,913 | ||||
Income from securities conduit |
15,704 | 24,639 | ||||
Dividends and other investment income |
37,084 | 29,558 | ||||
Trading and nonhedge derivative income |
5,206 | 13,510 | ||||
Equity securities gains, net |
16,370 | 11,966 | ||||
Fixed income securities gains, net |
3,772 | 6,970 | ||||
Other |
16,091 | 15,643 | ||||
Total noninterest income |
432,578 | 411,328 | ||||
Noninterest expense: |
||||||
Salaries and employee benefits |
608,743 | 562,052 | ||||
Occupancy, net |
80,126 | 74,437 | ||||
Furniture and equipment |
71,535 | 66,102 | ||||
Legal and professional services |
31,697 | 28,900 | ||||
Postage and supplies |
27,096 | 24,674 | ||||
Advertising |
20,598 | 19,365 | ||||
Debt extinguishment cost |
89 | – | ||||
Impairment losses on long-lived assets |
– | 1,304 | ||||
Merger related expense |
4,579 | 18,262 | ||||
Amortization of core deposit and other intangibles |
34,436 | 32,101 | ||||
Provision for unfunded lending commitments |
1,700 | 517 | ||||
Other |
171,023 | 159,797 | ||||
Total noninterest expense |
1,051,622 | 987,511 | ||||
Income before income taxes and minority interest |
701,795 | 683,605 | ||||
Income taxes |
246,772 | 237,869 | ||||
Minority interest |
6,819 | 9,119 | ||||
Net income |
448,204 | 436,617 | ||||
Preferred stock dividend |
10,980 | – | ||||
Net earnings applicable to common shareholders |
$ | 437,224 | $ | 436,617 | ||
Weighted average common shares outstanding during the period: |
||||||
Basic shares |
107,671 | 105,922 | ||||
Diluted shares |
109,059 | 107,950 | ||||
Net earnings per common share: |
||||||
Basic |
$ | 4.06 | $ | 4.12 | ||
Diluted |
4.01 | 4.04 |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 15
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY AND COMPREHENSIVE INCOME
(Unaudited)
(In thousands, except per share amounts) |
Preferred stock |
Common stock |
Retained earnings |
Accumulated other comprehensive income (loss) |
Deferred compensation |
Total shareholders' equity | ||||||||||||
Balance, December 31, 2006 |
$ | 240,000 | $ | 2,230,303 | $ | 2,602,189 | $ | (75,849) | $ | (9,620) | $ | 4,987,023 | ||||||
Cumulative effect of change in accounting principle, adoption of FIN 48 |
10,408 | 10,408 | ||||||||||||||||
Comprehensive income: |
||||||||||||||||||
Net income for the period |
448,204 | 448,204 | ||||||||||||||||
Other comprehensive loss, net of tax: |
||||||||||||||||||
Net realized and unrealized holding losses on investments and retained interests |
(49,338) | |||||||||||||||||
Foreign currency translation |
12 | |||||||||||||||||
Reclassification for net realized gains on investments recorded in operations |
(3,889) | |||||||||||||||||
Net unrealized gains on derivative instruments |
42,150 | |||||||||||||||||
Other comprehensive loss |
(11,065) | (11,065) | ||||||||||||||||
Total comprehensive income |
437,139 | |||||||||||||||||
Stock redeemed and retired |
(321,974) | (321,974) | ||||||||||||||||
Net stock options exercised |
66,795 | 66,795 | ||||||||||||||||
Common stock issued in acquisition |
206,075 | 206,075 | ||||||||||||||||
Share-based compensation |
19,029 | 19,029 | ||||||||||||||||
Dividends declared on preferred stock |
(10,980) | (10,980) | ||||||||||||||||
Cash dividends on common stock, $1.25 per share |
(135,382) | (135,382) | ||||||||||||||||
Change in deferred compensation |
(1,153) | (1,153) | ||||||||||||||||
Balance, September 30, 2007 |
$ | 240,000 | $ | 2,200,228 | $ | 2,914,439 | $ | (86,914) | $ | (10,773) | $ | 5,256,980 | ||||||
Balance, December 31, 2005 |
$ | – | $ | 2,156,732 | $ | 2,179,885 | $ | (83,043) | $ | (16,310) | $ | 4,237,264 | ||||||
Comprehensive income: |
||||||||||||||||||
Net income for the period |
436,617 | 436,617 | ||||||||||||||||
Other comprehensive loss, net of tax: |
||||||||||||||||||
Net realized and unrealized holding losses on investments and retained interests |
(11,134) | |||||||||||||||||
Foreign currency translation |
646 | |||||||||||||||||
Reclassification for net realized gains on investments recorded in operations |
(2,424) | |||||||||||||||||
Net unrealized gains on derivative instruments |
6,663 | |||||||||||||||||
Other comprehensive loss |
(6,249) | (6,249) | ||||||||||||||||
Total comprehensive income |
430,368 | |||||||||||||||||
Stock redeemed and retired |
(1,439) | (1,439) | ||||||||||||||||
Net stock options exercised |
79,014 | 79,014 | ||||||||||||||||
Reclassification of deferred compensation, adoption of SFAS 123R |
(11,111) | 11,111 | – | |||||||||||||||
Share-based compensation |
17,262 | 17,262 | ||||||||||||||||
Cash dividends on common stock, $1.08 per share |
(114,877) | (114,877) | ||||||||||||||||
Change in deferred compensation |
(4,426) | (4,426) | ||||||||||||||||
Balance, September 30, 2006 |
$ | – | $ | 2,240,458 | $ | 2,501,625 | $ | (89,292) | $ | (9,625) | $ | 4,643,166 | ||||||
Total comprehensive income for the three months ended September 30, 2007 and 2006 was $161,658 and $212,709, respectively.
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 16
Nonperforming Assets
(Unaudited)
(In thousands) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
Nonaccrual loans |
$ | 174,315 | $ | 82,314 | $ | 69,580 | $ | 66,405 | $ | 64,650 | |||||
Restructured loans |
10,287 | 2,438 | 132 | 164 | 179 | ||||||||||
Other real estate owned |
11,973 | 10,646 | 9,682 | 9,250 | 9,986 | ||||||||||
Other assets |
– | – | 3,130 | 6,175 | – | ||||||||||
Total |
$ | 196,575 | $ | 95,398 | $ | 82,524 | $ | 81,994 | $ | 74,815 | |||||
% of net loans and leases* and other real estate owned |
0.52% | 0.26% | 0.23% | 0.24% | 0.22% | ||||||||||
Accruing loans past due 90 days or more |
$ | 64,516 | $ | 47,782 | $ | 56,880 | $ | 43,727 | $ | 20,407 | |||||
% of net loans and leases* |
0.17% | 0.13% | 0.16% | 0.13% | 0.06% | ||||||||||
*Includes loans held for sale. |
|||||||||||||||
Allowances for Credit Losses (Unaudited) |
|||||||||||||||
Three Months Ended | |||||||||||||||
(In thousands) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
Allowance for Loan Losses |
|||||||||||||||
Balance at beginning of period |
$ | 380,295 | $ | 371,213 | $ | 365,150 | $ | 356,342 | $ | 348,475 | |||||
Allowance of company acquired |
578 | – | 7,061 | – | – | ||||||||||
Add: |
|||||||||||||||
Provision for losses |
55,354 | 17,763 | 9,111 | 26,675 | 14,363 | ||||||||||
Deduct: |
|||||||||||||||
Loan and lease charge-offs |
(20,815) | (13,767) | (14,079) | (23,219) | (10,882) | ||||||||||
Recoveries |
2,753 | 5,086 | 3,970 | 5,352 | 4,386 | ||||||||||
Net loan and lease charge-offs |
(18,062) | (8,681) | (10,109) | (17,867) | (6,496) | ||||||||||
Balance at end of period |
$ | 418,165 | $ | 380,295 | $ | 371,213 | $ | 365,150 | $ | 356,342 | |||||
Ratio of allowance for loan losses to net loans and leases outstanding at period end |
1.11% | 1.03% | 1.03% | 1.05% | 1.06% | ||||||||||
Ratio of allowance for loan losses to nonperforming loans at period end |
226.52% | 448.72% | 532.50% | 548.53% | 549.66% | ||||||||||
Allowance for Unfunded Lending Commitments |
|||||||||||||||
Balance at beginning of period |
$ | 21,222 | $ | 20,000 | $ | 19,368 | $ | 18,637 | $ | 17,592 | |||||
Allowance of company acquired |
– | – | 326 | – | – | ||||||||||
Provision charged against earnings |
172 | 1,222 | 306 | 731 | 1,045 | ||||||||||
Balance at end of period |
$ | 21,394 | $ | 21,222 | $ | 20,000 | $ | 19,368 | $ | 18,637 | |||||
Total Allowances for Credit Losses |
|||||||||||||||
Allowance for loan losses |
$ | 418,165 | $ | 380,295 | $ | 371,213 | $ | 365,150 | $ | 356,342 | |||||
Allowance for unfunded lending commitments |
21,394 | 21,222 | 20,000 | 19,368 | 18,637 | ||||||||||
Total allowances for credit losses |
$ | 439,559 | $ | 401,517 | $ | 391,213 | $ | 384,518 | $ | 374,979 | |||||
Ratio of total allowances for credit losses to net loans and leases outstanding at period end |
1.16% | 1.09% | 1.09% | 1.11% | 1.11% |
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 17
Sold Loans Being Serviced
(Unaudited)
Three Months Ended | |||||||||||||||
(In thousands) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
Balance at beginning of period |
$ | 2,201,897 | $ | 2,401,355 | $ | 2,586,451 | $ | 2,796,644 | $ | 3,003,101 | |||||
New loans sold |
8,162 | 19,173 | 10,931 | 30,061 | 46,073 | ||||||||||
Payments and other reductions |
(187,917) | (218,631) | (196,027) | (240,254) | (252,530) | ||||||||||
Balance at end of period |
$ | 2,022,142 | $ | 2,201,897 | $ | 2,401,355 | $ | 2,586,451 | $ | 2,796,644 | |||||
Loan Balances By Portfolio Type (Unaudited)
|
|||||||||||||||
(In millions) |
September 30, 2007 |
June 30, 2007 |
March 31, 2007 |
December 31, 2006 |
September 30, 2006 | ||||||||||
Loans held for sale |
$ | 201 | $ | 226 | $ | 267 | $ | 253 | $ | 268 | |||||
Commercial lending: |
|||||||||||||||
Commercial and industrial |
9,260 | 8,922 | 8,420 | 8,422 | 7,846 | ||||||||||
Leasing |
474 | 450 | 447 | 443 | 420 | ||||||||||
Owner occupied |
7,347 | 7,123 | 6,867 | 6,260 | 5,855 | ||||||||||
Total commercial lending |
17,081 | 16,495 | 15,734 | 15,125 | 14,121 | ||||||||||
Commercial real estate: |
|||||||||||||||
Construction and land development |
8,396 | 8,037 | 7,739 | 7,483 | 7,362 | ||||||||||
Term |
5,054 | 5,084 | 5,215 | 4,952 | 4,960 | ||||||||||
Total commercial real estate |
13,450 | 13,121 | 12,954 | 12,435 | 12,322 | ||||||||||
Consumer: |
|||||||||||||||
Home equity credit line and other consumer real estate |
2,033 | 1,968 | 1,935 | 1,850 | 1,944 | ||||||||||
1-4 family residential |
4,178 | 4,134 | 4,176 | 4,192 | 4,255 | ||||||||||
Bankcard and other revolving plans |
299 | 306 | 289 | 295 | 281 | ||||||||||
Other |
467 | 456 | 465 | 457 | 458 | ||||||||||
Total consumer |
6,977 | 6,864 | 6,865 | 6,794 | 6,938 | ||||||||||
Foreign loans |
27 | 12 | 3 | 3 | 3 | ||||||||||
Other receivables |
243 | 224 | 276 | 209 | 200 | ||||||||||
Total loans |
$ | 37,979 | $ | 36,942 | $ | 36,099 | $ | 34,819 | $ | 33,852 | |||||
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 18
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
(Unaudited)
Three Months Ended September 30, 2007 |
Three Months Ended June 30, 2007 | |||||||||||||||
(In thousands) |
Average balance |
Amount of interest (1) |
Average rate |
Average balance |
Amount of interest (1) |
Average rate | ||||||||||
ASSETS |
||||||||||||||||
Money market investments |
$ | 784,286 | $ | 10,841 | 5.48% | $ | 581,814 | $ | 7,756 | 5.35% | ||||||
Securities: |
||||||||||||||||
Held to maturity |
701,587 | 12,192 | 6.89% | 666,283 | 11,644 | 7.01% | ||||||||||
Available for sale |
4,462,480 | 64,746 | 5.76% | 4,707,154 | 67,514 | 5.75% | ||||||||||
Trading account |
57,655 | 880 | 6.06% | 53,459 | 766 | 5.75% | ||||||||||
Total securities |
5,221,722 | 77,818 | 5.91% | 5,426,896 | 79,924 | 5.91% | ||||||||||
Loans: |
||||||||||||||||
Loans held for sale |
235,345 | 3,695 | 6.23% | 254,693 | 4,322 | 6.81% | ||||||||||
Net loans and leases (2) |
36,959,505 | 731,866 | 7.86% | 35,888,264 | 704,325 | 7.87% | ||||||||||
Total loans and leases |
37,194,850 | 735,561 | 7.85% | 36,142,957 | 708,647 | 7.86% | ||||||||||
Total interest-earning assets |
43,200,858 | 824,220 | 7.57% | 42,151,667 | 796,327 | 7.58% | ||||||||||
Cash and due from banks |
1,421,895 | 1,494,407 | ||||||||||||||
Allowance for loan losses |
(390,078) | (375,388) | ||||||||||||||
Goodwill |
2,015,532 | 2,012,270 | ||||||||||||||
Core deposit and other intangibles |
177,864 | 188,843 | ||||||||||||||
Other assets |
2,477,248 | 2,449,988 | ||||||||||||||
Total assets |
$ | 48,903,319 | $ | 47,921,787 | ||||||||||||
LIABILITIES |
||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||
Savings and NOW |
$ | 4,337,513 | 9,942 | 0.91% | $ | 4,511,110 | 10,179 | 0.91% | ||||||||
Money market |
10,466,124 | 93,156 | 3.53% | 10,245,788 | 88,578 | 3.47% | ||||||||||
Internet money market |
1,619,423 | 20,488 | 5.02% | 1,484,748 | 18,538 | 5.01% | ||||||||||
Time under $100,000 |
2,577,033 | 28,831 | 4.44% | 2,518,631 | 27,382 | 4.36% | ||||||||||
Time $100,000 and over |
4,688,695 | 57,710 | 4.88% | 5,091,202 | 61,864 | 4.87% | ||||||||||
Foreign |
2,703,397 | 33,240 | 4.88% | 2,561,459 | 31,199 | 4.89% | ||||||||||
Total interest-bearing deposits |
26,392,185 | 243,367 | 3.66% | 26,412,938 | 237,740 | 3.61% | ||||||||||
Borrowed funds: |
||||||||||||||||
Securities sold, not yet purchased |
20,673 | 252 | 4.84% | 18,426 | 227 | 4.94% | ||||||||||
Federal funds purchased and security repurchase agreements |
3,350,693 | 40,123 | 4.75% | 2,962,417 | 35,378 | 4.79% | ||||||||||
Commercial paper |
293,432 | 4,063 | 5.49% | 194,134 | 2,647 | 5.47% | ||||||||||
FHLB advances and other borrowings: |
||||||||||||||||
One year or less |
1,115,750 | 14,596 | 5.19% | 384,648 | 5,117 | 5.34% | ||||||||||
Over one year |
128,534 | 1,862 | 5.75% | 129,147 | 1,853 | 5.75% | ||||||||||
Long-term debt |
2,329,325 | 36,842 | 6.28% | 2,366,050 | 37,305 | 6.32% | ||||||||||
Total borrowed funds |
7,238,407 | 97,738 | 5.36% | 6,054,822 | 82,527 | 5.47% | ||||||||||
Total interest-bearing liabilities |
33,630,592 | 341,105 | 4.02% | 32,467,760 | 320,267 | 3.96% | ||||||||||
Noninterest-bearing deposits |
9,364,415 | 9,551,265 | ||||||||||||||
Other liabilities |
643,510 | 634,370 | ||||||||||||||
Total liabilities |
43,638,517 | 42,653,395 | ||||||||||||||
Minority interest |
37,527 | 35,009 | ||||||||||||||
Shareholders' equity: |
||||||||||||||||
Preferred equity |
240,000 | 240,000 | ||||||||||||||
Common equity |
4,987,275 | 4,993,383 | ||||||||||||||
Total shareholders' equity |
5,227,275 | 5,233,383 | ||||||||||||||
Total liabilities and shareholders' equity |
$ | 48,903,319 | $ | 47,921,787 | ||||||||||||
Spread on average interest-bearing funds |
3.55% | 3.62% | ||||||||||||||
Taxable-equivalent net interest income and net yield on interest-earning assets |
$ | 483,115 | 4.44% | $ | 476,060 | 4.53% | ||||||||||
(1) Taxable-equivalent rates used where applicable.
(2) Net of unearned income and fees, net of related costs. Loans include nonaccrual and restructured loans.
- more -
ZIONS BANCORPORATION AND SUBSIDIARIES
Press Release – Page 19
CONSOLIDATED AVERAGE BALANCE SHEETS, YIELDS AND RATES
(Unaudited)
Nine Months Ended September 30, 2007 |
Nine Months Ended September 30, 2006 | |||||||||||||||
(In thousands) |
Average balance |
Amount of interest (1) |
Average rate |
Average balance |
Amount of interest (1) |
Average rate | ||||||||||
ASSETS |
||||||||||||||||
Money market investments |
$ | 620,369 | $ | 24,939 | 5.37% | $ | 482,621 | $ | 18,598 | 5.15% | ||||||
Securities: |
||||||||||||||||
Held to maturity |
679,113 | 35,410 | 6.97% | 640,245 | 32,712 | 6.83% | ||||||||||
Available for sale |
4,732,689 | 204,549 | 5.78% | 5,053,420 | 214,249 | 5.67% | ||||||||||
Trading account |
68,245 | 2,838 | 5.56% | 156,288 | 5,690 | 4.87% | ||||||||||
Total securities |
5,480,047 | 242,797 | 5.92% | 5,849,953 | 252,651 | 5.77% | ||||||||||
Loans: |
||||||||||||||||
Loans held for sale |
246,360 | 11,892 | 6.45% | 266,050 | 12,376 | 6.22% | ||||||||||
Net loans and leases (2) |
36,008,159 | 2,118,008 | 7.86% | 31,568,460 | 1,791,205 | 7.59% | ||||||||||
Total loans and leases |
36,254,519 | 2,129,900 | 7.85% | 31,834,510 | 1,803,581 | 7.57% | ||||||||||
Total interest-earning assets |
42,354,935 | 2,397,636 | 7.57% | 38,167,084 | 2,074,830 | 7.27% | ||||||||||
Cash and due from banks |
1,499,900 | 1,479,054 | ||||||||||||||
Allowance for loan losses |
(380,121) | (345,925) | ||||||||||||||
Goodwill |
2,003,972 | 1,884,462 | ||||||||||||||
Core deposit and other intangibles |
186,884 | 185,619 | ||||||||||||||
Other assets |
2,476,001 | 2,340,239 | ||||||||||||||
Total assets |
$ | 48,141,571 | $ | 43,710,533 | ||||||||||||
LIABILITIES |
||||||||||||||||
Interest-bearing deposits: |
||||||||||||||||
Savings and NOW |
$ | 4,452,344 | 30,181 | 0.91% | $ | 4,157,492 | 21,338 | 0.69% | ||||||||
Money market |
10,320,360 | 267,985 | 3.47% | 10,815,031 | 240,367 | 2.97% | ||||||||||
Internet money market |
1,476,561 | 55,818 | 5.05% | 928,579 | 31,459 | 4.53% | ||||||||||
Time under $100,000 |
2,510,342 | 81,939 | 4.36% | 2,012,586 | 53,998 | 3.59% | ||||||||||
Time $100,000 and over |
4,867,183 | 176,992 | 4.86% | 2,995,997 | 93,296 | 4.16% | ||||||||||
Foreign |
2,570,641 | 94,180 | 4.90% | 1,964,021 | 66,250 | 4.51% | ||||||||||
Total interest-bearing deposits |
26,197,431 | 707,095 | 3.61% | 22,873,706 | 506,708 | 2.96% | ||||||||||
Borrowed funds: |
||||||||||||||||
Securities sold, not yet purchased |
30,892 | 1,060 | 4.59% | 60,818 | 2,052 | 4.51% | ||||||||||
Federal funds purchased and security repurchase agreements |
3,104,079 | 110,978 | 4.78% | 2,734,524 | 86,930 | 4.25% | ||||||||||
Commercial paper |
222,523 | 9,075 | 5.45% | 215,100 | 8,217 | 5.11% | ||||||||||
FHLB advances and other borrowings: |
||||||||||||||||
One year or less |
759,780 | 29,982 | 5.28% | 550,737 | 21,632 | 5.25% | ||||||||||
Over one year |
131,393 | 5,686 | 5.79% | 153,524 | 6,443 | 5.61% | ||||||||||
Long-term debt |
2,356,434 | 110,864 | 6.29% | 2,479,316 | 119,157 | 6.43% | ||||||||||
Total borrowed funds |
6,605,101 | 267,645 | 5.42% | 6,194,019 | 244,431 | 5.28% | ||||||||||
Total interest-bearing liabilities |
32,802,532 | 974,740 | 3.97% | 29,067,725 | 751,139 | 3.45% | ||||||||||
Noninterest-bearing deposits |
9,438,778 | 9,517,248 | ||||||||||||||
Other liabilities |
644,041 | 665,822 | ||||||||||||||
Total liabilities |
42,885,351 | 39,250,795 | ||||||||||||||
Minority interest |
37,747 | 31,556 | ||||||||||||||
Shareholders’ equity: |
||||||||||||||||
Preferred equity |
240,000 | – | ||||||||||||||
Common equity |
4,978,473 | 4,428,182 | ||||||||||||||
Total shareholders’ equity |
5,218,473 | 4,428,182 | ||||||||||||||
Total liabilities and shareholders’ equity |
$ | 48,141,571 | $ | 43,710,533 | ||||||||||||
Spread on average interest-bearing funds |
3.60% | 3.82% | ||||||||||||||
Taxable-equivalent net interest income and net yield on interest-earning assets |
$ | 1,422,896 | 4.49% | $ | 1,323,691 | 4.64% | ||||||||||
(1) Taxable-equivalent rates used where applicable.
(2) Net of unearned income and fees, net of related costs. Loans include nonaccrual and restructured loans.
# # # # # # #