National Bank Holdings Corporation (NBHC) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
7800 EAST ORCHARD ROAD GREENWOOD VILLAGE, CO 80111 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6021 - National Commercial Banks (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 190,826 | 195,505 | 845,695 | 605,565 | 110,190 | 109,556 | |||
| Cash and cash equivalents | 190,826 | 195,505 | 845,695 | 605,565 | 110,190 | 109,556 | |||
| Financing receivable, accrued interest, after allowance for credit loss | ✕ | 42,400 | ✕ | ✕ | |||||
| Debt securities, held-to-maturity, accrued interest, after allowance for credit loss | ✕ | 1,000 | ✕ | ✕ | |||||
| Total current assets: | 234,226 | 195,505 | 845,695 | 605,565 | 110,190 | 109,556 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 29,100 | 33,600 | 19,700 | 25,400 | 29,200 | ✕ | |||
| Property, plant and equipment | 162,733 | 136,111 | 96,747 | 106,982 | 112,151 | 109,986 | |||
| Debt securities, available-for-sale, accrued interest, after allowance for credit loss | 1,300 | ✕ | ✕ | ||||||
| Long-term investments and receivables | 24,587 | 21,700 | 16,200 | ||||||
| Long-term investments | 24,587 | 21,700 | 16,200 | ||||||
| Intangible assets, net (including goodwill) | 372,068 | 339,019 | 127,349 | 132,955 | 126,388 | 128,497 | |||
| Goodwill | 306,043 | 279,132 | 115,027 | 115,027 | 115,027 | 115,027 | |||
| Intangible assets, net (excluding goodwill) | 66,025 | 59,887 | 12,322 | 17,928 | 11,361 | 13,470 | |||
| Disposal group, including discontinued operation, noncurrent assets | 13,400 | 6,000 | 8,000 | 3,400 | 4,600 | ||||
| Total noncurrent assets: | 603,188 | 530,430 | 265,996 | 273,337 | 271,139 | 243,083 | |||
| Other undisclosed assets | 9,113,650 | 8,847,308 | 6,102,320 | 5,781,048 | 5,514,183 | 5,324,027 | |||
| TOTAL ASSETS: | 9,951,064 | 9,573,243 | 7,214,011 | 6,659,950 | 5,895,512 | 5,676,666 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 19,627 | 20,214 | 22,768 | 22,897 | 249,635 | 300,347 | |||
| Total current liabilities: | 19,627 | 20,214 | 22,768 | 22,897 | 249,635 | 300,347 | |||
| Noncurrent Liabilities | |||||||||
| Other undisclosed liabilities | 8,718,630 | 8,460,827 | 6,351,137 | 5,816,362 | 4,878,957 | 4,681,313 | |||
| Total liabilities: | 8,738,257 | 8,481,041 | 6,373,905 | 5,839,259 | 5,128,592 | 4,981,660 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 1,212,807 | 1,092,202 | 840,106 | 820,691 | 766,920 | 695,006 | |||
| Treasury stock, value | (306,702) | (310,338) | (457,616) | (424,127) | (408,962) | (415,623) | |||
| Additional paid in capital | 1,162,269 | 1,159,508 | 1,014,294 | 1,011,362 | 1,009,223 | 1,014,399 | |||
| Accumulated other comprehensive income (loss) | (76,401) | (88,204) | (6,963) | 9,766 | 2,062 | (11,275) | |||
| Retained earnings | 433,126 | 330,721 | 289,876 | 223,175 | 164,082 | 106,990 | |||
| Other undisclosed equity, attributable to parent | 515 | 515 | 515 | 515 | 515 | 515 | |||
| Total equity: | 1,212,807 | 1,092,202 | 840,106 | 820,691 | 766,920 | 695,006 | |||
| TOTAL LIABILITIES AND EQUITY: | 9,951,064 | 9,573,243 | 7,214,011 | 6,659,950 | 5,895,512 | 5,676,666 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 46,904 | 38,302 | 246,162 | 302,724 | 261,880 | 225,752 | ||
| Gain on disposition of assets for financial service operations | 13,634 | 23,774 | 63,360 | 102,384 | 42,346 | 30,107 | ||
| Net investment income | 465,831 | 259,454 | 182,802 | 200,340 | 219,534 | 195,645 | ||
| Cost of revenue (Provision for Loan, Lease, and Other Losses) | (8,295) | (36,729) | (17,630) | (11,643) | (5,197) | |||
| Gross profit: | 38,609 | 1,573 | 246,162 | 285,094 | 250,237 | 220,555 | ||
| Operating expenses | (72,514) | (64,730) | (45,297) | (45,794) | (44,426) | (51,333) | ||
| Operating income (loss): | (33,905) | (63,157) | 200,865 | 239,300 | 205,811 | 169,222 | ||
| Nonoperating income | 3,269 | 2,920 | 2,683 | 2,398 | 8,906 | 2,279 | ||
| Gains (losses) on sales of other real estate | 648 | 475 | 38 | 7,193 | 488 | |||
| Bank owned life insurance income | 3,269 | 2,272 | 2,208 | 2,360 | 1,713 | 1,791 | ||
| Interest and debt expense | (133,464) | (17,853) | (13,821) | (25,056) | (36,771) | (23,954) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (164,100) | (78,090) | 189,727 | 216,642 | 177,946 | 147,547 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | 339,702 | 164,274 | (74,756) | (107,245) | (81,752) | (73,866) | ||
| Income from continuing operations before income taxes: | 175,602 | 86,184 | 114,971 | 109,397 | 96,194 | 73,681 | ||
| Income tax expense | (33,554) | (14,910) | (21,365) | (20,806) | (15,829) | (12,230) | ||
| Income from continuing operations: | 142,048 | 71,274 | 93,606 | 88,591 | 80,365 | 61,451 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 93,606 | 88,591 | 80,365 | 61,451 | |
| Net income attributable to parent: | 142,048 | 71,274 | 93,606 | 88,591 | 80,365 | 61,451 | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (243) | (152) | (133) | (130) | (94) | (70) | ||
| Net income available to common stockholders, diluted: | 141,805 | 71,122 | 93,473 | 88,461 | 80,271 | 61,381 | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 142,048 | 71,274 | 93,606 | 88,591 | 80,365 | 61,451 | ||
| Comprehensive income: | 142,048 | 71,274 | 93,606 | 88,591 | 80,365 | 61,451 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 11,803 | (81,241) | (16,729) | 7,704 | 13,337 | (3,554) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 153,851 | (9,967) | 76,877 | 96,295 | 93,702 | 57,897 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.