Annual Income Statements for East West Bancorp
This table shows East West Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for East West Bancorp
This table shows East West Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
Consolidated Net Income / (Loss) |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
Net Income / (Loss) Continuing Operations |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
Total Pre-Tax Income |
|
384 |
388 |
421 |
358 |
354 |
327 |
372 |
364 |
389 |
356 |
Total Revenue |
|
627 |
670 |
660 |
645 |
648 |
655 |
644 |
638 |
657 |
674 |
Net Interest Income / (Expense) |
|
552 |
606 |
600 |
567 |
571 |
575 |
565 |
553 |
573 |
588 |
Total Interest Income |
|
628 |
761 |
836 |
906 |
962 |
990 |
1,024 |
1,034 |
1,076 |
1,059 |
Loans and Leases Interest Income |
|
560 |
671 |
729 |
771 |
819 |
853 |
866 |
868 |
887 |
869 |
Investment Securities Interest Income |
|
59 |
66 |
70 |
74 |
75 |
81 |
83 |
117 |
128 |
143 |
Deposits and Money Market Investments Interest Income |
|
9.08 |
24 |
36 |
61 |
68 |
56 |
74 |
49 |
60 |
48 |
Total Interest Expense |
|
76 |
156 |
236 |
339 |
391 |
416 |
458 |
481 |
503 |
472 |
Deposits Interest Expense |
|
69 |
147 |
217 |
287 |
338 |
363 |
406 |
431 |
454 |
428 |
Short-Term Borrowings Interest Expense |
|
1.18 |
0.37 |
8.83 |
49 |
50 |
50 |
42 |
0.03 |
0.02 |
0.01 |
Long-Term Debt Interest Expense |
|
1.94 |
2.36 |
8.97 |
2.67 |
2.91 |
2.95 |
10 |
50 |
49 |
43 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
4.42 |
5.51 |
1.05 |
0.21 |
0.19 |
0.04 |
0.04 |
0.06 |
0.05 |
0.06 |
Total Non-Interest Income |
|
76 |
65 |
60 |
79 |
77 |
80 |
79 |
85 |
85 |
87 |
Trust Fees by Commissions |
|
8.90 |
6.24 |
6.30 |
6.94 |
5.92 |
7.82 |
8.59 |
9.48 |
11 |
9.87 |
Other Service Charges |
|
46 |
52 |
50 |
52 |
48 |
53 |
55 |
55 |
61 |
53 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.13 |
0.44 |
-10 |
-0.01 |
-0.01 |
6.81 |
0.01 |
1.84 |
0.17 |
0.10 |
Other Non-Interest Income |
|
19 |
6.64 |
14 |
20 |
23 |
12 |
15 |
19 |
13 |
24 |
Provision for Credit Losses |
|
27 |
25 |
20 |
26 |
42 |
37 |
25 |
37 |
42 |
70 |
Total Non-Interest Expense |
|
216 |
257 |
218 |
262 |
252 |
290 |
247 |
236 |
226 |
249 |
Salaries and Employee Benefits |
|
128 |
120 |
130 |
125 |
123 |
131 |
142 |
134 |
135 |
140 |
Net Occupancy & Equipment Expense |
|
20 |
48 |
26 |
27 |
27 |
27 |
27 |
26 |
28 |
31 |
Property & Liability Insurance Claims |
|
4.88 |
4.93 |
7.91 |
8.26 |
8.58 |
79 |
20 |
11 |
9.18 |
6.20 |
Other Operating Expenses |
|
44 |
20 |
44 |
46 |
43 |
50 |
46 |
50 |
48 |
52 |
Amortization Expense |
|
20 |
65 |
10 |
56 |
50 |
4.58 |
13 |
16 |
5.60 |
19 |
Income Tax Expense |
|
89 |
52 |
99 |
46 |
66 |
88 |
87 |
76 |
90 |
63 |
Basic Earnings per Share |
|
$2.10 |
$2.38 |
$2.28 |
$2.21 |
$2.03 |
$1.71 |
$2.04 |
$2.07 |
$2.16 |
$2.12 |
Weighted Average Basic Shares Outstanding |
|
140.92M |
141.33M |
141.11M |
141.47M |
141.49M |
141.16M |
139.41M |
138.98M |
138.61M |
138.90M |
Diluted Earnings per Share |
|
$2.08 |
$2.37 |
$2.27 |
$2.20 |
$2.02 |
$1.69 |
$2.03 |
$2.06 |
$2.14 |
$2.10 |
Weighted Average Diluted Shares Outstanding |
|
142.01M |
142.49M |
141.91M |
141.88M |
142.12M |
141.90M |
140.26M |
139.80M |
139.65M |
139.96M |
Weighted Average Basic & Diluted Shares Outstanding |
|
140.95M |
141.00M |
141.46M |
141.48M |
140.93M |
140.03M |
139.14M |
138.61M |
138.63M |
138.44M |
Annual Cash Flow Statements for East West Bancorp
This table details how cash moves in and out of East West Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
321 |
518 |
296 |
852 |
260 |
757 |
-105 |
-431 |
1,133 |
636 |
Net Cash From Operating Activities |
|
470 |
650 |
703 |
883 |
733 |
693 |
1,168 |
2,066 |
1,425 |
1,412 |
Net Cash From Continuing Operating Activities |
|
470 |
650 |
703 |
883 |
733 |
693 |
1,168 |
2,066 |
1,425 |
1,412 |
Net Income / (Loss) Continuing Operations |
|
385 |
432 |
506 |
704 |
674 |
568 |
873 |
1,128 |
1,161 |
1,166 |
Consolidated Net Income / (Loss) |
|
385 |
432 |
506 |
704 |
674 |
568 |
873 |
1,128 |
1,161 |
1,166 |
Provision For Loan Losses |
|
14 |
27 |
46 |
64 |
99 |
211 |
-35 |
74 |
125 |
174 |
Depreciation Expense |
|
89 |
138 |
150 |
139 |
144 |
120 |
157 |
160 |
163 |
198 |
Amortization Expense |
|
-45 |
-26 |
-7.26 |
-21 |
-22 |
18 |
- |
57 |
11 |
14 |
Non-Cash Adjustments to Reconcile Net Income |
|
127 |
41 |
-35 |
-15 |
5.12 |
-19 |
113 |
-1.01 |
5.53 |
38 |
Changes in Operating Assets and Liabilities, net |
|
-100 |
39 |
43 |
11 |
-166 |
-204 |
61 |
649 |
-41 |
-179 |
Net Cash From Investing Activities |
|
-3,628 |
-1,800 |
-2,507 |
-3,832 |
-2,593 |
-6,874 |
-9,117 |
-4,583 |
-4,247 |
-6,295 |
Net Cash From Continuing Investing Activities |
|
-3,628 |
-1,800 |
-2,507 |
-3,832 |
-2,593 |
-6,874 |
-9,117 |
-4,583 |
-4,247 |
-6,295 |
Purchase of Investment Securities |
|
-8,885 |
-6,777 |
-5,715 |
-5,092 |
-5,315 |
-10,267 |
-12,845 |
-8,255 |
-6,630 |
-10,457 |
Sale and/or Maturity of Investments |
|
5,257 |
4,981 |
3,098 |
1,775 |
2,732 |
3,394 |
3,728 |
3,672 |
2,383 |
4,162 |
Net Cash From Financing Activities |
|
3,490 |
1,679 |
2,068 |
3,801 |
2,126 |
6,909 |
7,835 |
2,114 |
3,962 |
5,528 |
Net Cash From Continuing Financing Activities |
|
3,490 |
1,679 |
2,068 |
3,801 |
2,126 |
6,909 |
7,835 |
2,114 |
3,962 |
5,528 |
Net Change in Deposits |
|
3,493 |
2,453 |
2,273 |
3,903 |
1,904 |
7,483 |
8,464 |
2,709 |
144 |
7,108 |
Issuance of Debt |
|
700 |
63 |
0.00 |
61 |
1,471 |
1,439 |
0.40 |
4,950 |
6,000 |
4,000 |
Issuance of Common Equity |
|
2.84 |
2.08 |
2.28 |
2.85 |
3.38 |
2.33 |
2.57 |
3.18 |
3.21 |
3.02 |
Repayment of Debt |
|
-20 |
-720 |
-77 |
-25 |
-1,083 |
-1,750 |
-428 |
-5,201 |
-1,805 |
-5,118 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-146 |
0.00 |
-100 |
-82 |
-143 |
Payment of Dividends |
|
-116 |
-116 |
-117 |
-126 |
-155 |
-158 |
-189 |
-228 |
-275 |
-308 |
Other Financing Activities, Net |
|
-569 |
-2.17 |
-13 |
-16 |
-15 |
40 |
-16 |
-19 |
-24 |
-15 |
Effect of Exchange Rate Changes |
|
-11 |
-12 |
31 |
- |
-6.39 |
29 |
8.70 |
-28 |
-7.00 |
-8.23 |
Cash Interest Paid |
|
106 |
104 |
139 |
253 |
419 |
233 |
88 |
250 |
1,213 |
2,058 |
Cash Income Taxes Paid |
|
-19 |
39 |
98 |
86 |
158 |
116 |
139 |
281 |
292 |
247 |
Quarterly Cash Flow Statements for East West Bancorp
This table details how cash moves in and out of East West Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
261 |
1,318 |
2,452 |
444 |
-1,817 |
54 |
-404 |
155 |
494 |
391 |
Net Cash From Operating Activities |
|
687 |
450 |
223 |
257 |
383 |
562 |
266 |
259 |
386 |
500 |
Net Cash From Continuing Operating Activities |
|
687 |
450 |
223 |
257 |
373 |
572 |
265 |
259 |
386 |
501 |
Net Income / (Loss) Continuing Operations |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
Consolidated Net Income / (Loss) |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
Provision For Loan Losses |
|
27 |
25 |
20 |
26 |
42 |
37 |
25 |
37 |
42 |
70 |
Depreciation Expense |
|
33 |
78 |
33 |
74 |
68 |
-11 |
51 |
49 |
39 |
59 |
Amortization Expense |
|
4.82 |
30 |
-4.50 |
-5.99 |
-5.25 |
26 |
0.65 |
5.41 |
4.68 |
3.16 |
Non-Cash Adjustments to Reconcile Net Income |
|
15 |
-28 |
22 |
11 |
1.17 |
-28 |
5.49 |
6.82 |
8.39 |
18 |
Changes in Operating Assets and Liabilities, net |
|
312 |
7.28 |
-169 |
-160 |
-21 |
309 |
-102 |
-128 |
-7.13 |
58 |
Net Cash From Investing Activities |
|
-275 |
-333 |
-633 |
-707 |
-1,557 |
-1,350 |
-1,872 |
-1,413 |
-1,495 |
-1,516 |
Net Cash From Continuing Investing Activities |
|
-275 |
-333 |
-633 |
-707 |
-1,557 |
-1,350 |
-1,872 |
-1,413 |
-1,495 |
-1,516 |
Purchase of Investment Securities |
|
-1,084 |
-916 |
-1,301 |
-1,185 |
-2,106 |
-2,038 |
-3,544 |
-2,519 |
-2,301 |
-2,092 |
Sale and/or Maturity of Investments |
|
809 |
584 |
668 |
478 |
549 |
688 |
1,673 |
1,106 |
806 |
577 |
Net Cash From Financing Activities |
|
-130 |
1,195 |
2,857 |
916 |
-646 |
836 |
1,202 |
1,311 |
1,593 |
1,421 |
Net Cash From Continuing Financing Activities |
|
-130 |
1,195 |
2,857 |
916 |
-646 |
836 |
1,202 |
1,311 |
1,593 |
1,421 |
Net Change in Deposits |
|
-423 |
2,086 |
-1,246 |
984 |
-578 |
985 |
2,475 |
1,446 |
1,670 |
1,517 |
Issuance of Debt |
|
650 |
350 |
6,000 |
4,500 |
- |
-4,500 |
-981 |
-19 |
500 |
4,500 |
Issuance of Common Equity |
|
- |
1.73 |
- |
- |
- |
1.65 |
- |
- |
- |
1.44 |
Repayment of Debt |
|
-300 |
-875 |
-1,804 |
-4,196 |
-304 |
4,500 |
-117 |
-0.22 |
-500 |
-4,501 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
- |
-82 |
-82 |
-41 |
- |
-20 |
Payment of Dividends |
|
-56 |
-56 |
-71 |
-68 |
-68 |
-68 |
-79 |
-77 |
-76 |
-76 |
Other Financing Activities, Net |
|
-0.01 |
-312 |
-22 |
-305 |
304 |
-0.54 |
-14 |
-0.21 |
-0.10 |
-0.87 |
Effect of Exchange Rate Changes |
|
-22 |
6.77 |
5.17 |
-22 |
3.67 |
5.85 |
-0.83 |
-2.59 |
10 |
-15 |
Cash Interest Paid |
|
62 |
142 |
228 |
277 |
348 |
361 |
600 |
482 |
502 |
474 |
Cash Income Taxes Paid |
|
45 |
48 |
0.00 |
255 |
29 |
7.34 |
39 |
194 |
9.30 |
5.45 |
Annual Balance Sheets for East West Bancorp
This table presents East West Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
32,351 |
34,789 |
37,122 |
41,042 |
44,196 |
52,157 |
60,871 |
64,112 |
69,613 |
75,976 |
Cash and Due from Banks |
|
341 |
461 |
457 |
516 |
536 |
592 |
527 |
535 |
445 |
361 |
Interest Bearing Deposits at Other Banks |
|
1,320 |
1,741 |
2,116 |
2,856 |
2,921 |
4,236 |
4,122 |
3,086 |
4,181 |
4,938 |
Trading Account Securities |
|
5,405 |
5,503 |
4,067 |
3,777 |
3,317 |
5,545 |
12,319 |
9,037 |
9,929 |
14,189 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
- |
- |
- |
- |
0.43 |
1.79 |
0.64 |
26 |
0.12 |
0.00 |
Premises and Equipment, Net |
|
167 |
160 |
121 |
119 |
118 |
103 |
97 |
89 |
86 |
82 |
Goodwill |
|
469 |
469 |
469 |
466 |
466 |
466 |
466 |
466 |
466 |
466 |
Other Assets |
|
24,455 |
26,271 |
29,728 |
33,123 |
36,630 |
41,000 |
43,339 |
50,874 |
54,506 |
55,940 |
Total Liabilities & Shareholders' Equity |
|
32,351 |
34,789 |
37,122 |
41,042 |
44,196 |
52,157 |
60,871 |
64,112 |
69,613 |
75,976 |
Total Liabilities |
|
29,228 |
31,361 |
33,280 |
36,618 |
39,178 |
46,888 |
55,033 |
58,128 |
62,662 |
68,253 |
Non-Interest Bearing Deposits |
|
8,657 |
10,184 |
10,887 |
11,377 |
11,080 |
16,298 |
22,845 |
21,051 |
15,540 |
15,450 |
Interest Bearing Deposits |
|
18,819 |
19,707 |
20,728 |
24,063 |
26,244 |
28,564 |
30,505 |
34,917 |
40,553 |
47,725 |
Short-Term Debt |
|
0.00 |
410 |
50 |
108 |
229 |
321 |
300 |
300 |
4,500 |
0.00 |
Long-Term Debt |
|
1,226 |
508 |
495 |
473 |
898 |
804 |
401 |
152 |
153 |
3,536 |
Other Long-Term Liabilities |
|
526 |
552 |
1,119 |
598 |
727 |
900 |
982 |
1,707 |
1,917 |
1,542 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,123 |
3,428 |
3,842 |
4,424 |
5,018 |
5,269 |
5,837 |
5,985 |
6,951 |
7,723 |
Total Preferred & Common Equity |
|
3,123 |
3,428 |
3,842 |
4,424 |
5,018 |
5,269 |
5,837 |
5,985 |
6,951 |
7,723 |
Total Common Equity |
|
3,123 |
3,428 |
3,842 |
4,424 |
5,018 |
5,269 |
5,837 |
5,985 |
6,951 |
7,723 |
Common Stock |
|
1,701 |
1,728 |
1,755 |
1,790 |
1,827 |
1,859 |
1,894 |
1,937 |
1,981 |
2,031 |
Retained Earnings |
|
1,873 |
2,188 |
2,576 |
3,160 |
3,689 |
4,000 |
4,684 |
5,583 |
6,465 |
7,312 |
Treasury Stock |
|
-436 |
-439 |
-452 |
-468 |
-480 |
-634 |
-650 |
-769 |
-875 |
-1,034 |
Accumulated Other Comprehensive Income / (Loss) |
|
-15 |
-48 |
-38 |
-58 |
-18 |
44 |
-90 |
-766 |
-621 |
-585 |
Quarterly Balance Sheets for East West Bancorp
This table presents East West Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
62,576 |
67,245 |
68,533 |
68,289 |
70,876 |
72,468 |
74,484 |
Cash and Due from Banks |
|
554 |
760 |
614 |
496 |
382 |
461 |
362 |
Interest Bearing Deposits at Other Banks |
|
2,240 |
5,184 |
5,781 |
4,082 |
3,853 |
3,930 |
4,614 |
Trading Account Securities |
|
8,919 |
9,949 |
8,963 |
9,789 |
11,834 |
12,347 |
13,487 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
15 |
6.86 |
2.83 |
4.76 |
13 |
19 |
0.00 |
Premises and Equipment, Net |
|
92 |
90 |
89 |
88 |
84 |
82 |
81 |
Goodwill |
|
466 |
466 |
466 |
466 |
466 |
466 |
466 |
Other Assets |
|
50,292 |
50,789 |
52,617 |
53,364 |
54,243 |
55,165 |
55,474 |
Total Liabilities & Shareholders' Equity |
|
62,576 |
67,245 |
68,533 |
68,289 |
70,876 |
72,468 |
74,484 |
Total Liabilities |
|
56,915 |
60,936 |
62,071 |
61,693 |
63,852 |
65,253 |
66,819 |
Non-Interest Bearing Deposits |
|
21,645 |
18,327 |
16,741 |
16,169 |
14,799 |
14,923 |
14,691 |
Interest Bearing Deposits |
|
32,212 |
36,410 |
38,918 |
38,918 |
43,762 |
45,077 |
47,009 |
Short-Term Debt |
|
612 |
4,500 |
4,500 |
4,500 |
19 |
0.00 |
0.00 |
Long-Term Debt |
|
478 |
152 |
153 |
153 |
3,536 |
3,536 |
3,536 |
Other Long-Term Liabilities |
|
1,769 |
1,546 |
1,759 |
1,953 |
1,736 |
1,717 |
1,583 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,661 |
6,309 |
6,462 |
6,597 |
7,023 |
7,215 |
7,665 |
Total Preferred & Common Equity |
|
5,661 |
6,309 |
6,462 |
6,597 |
7,023 |
7,215 |
7,665 |
Total Common Equity |
|
5,661 |
6,309 |
6,462 |
6,597 |
7,023 |
7,215 |
7,665 |
Common Stock |
|
1,927 |
1,948 |
1,960 |
1,969 |
1,994 |
2,008 |
2,018 |
Retained Earnings |
|
5,303 |
5,832 |
6,076 |
6,295 |
6,663 |
6,874 |
7,096 |
Treasury Stock |
|
-769 |
-791 |
-792 |
-792 |
-971 |
-1,012 |
-1,012 |
Accumulated Other Comprehensive Income / (Loss) |
|
-800 |
-680 |
-782 |
-875 |
-663 |
-654 |
-437 |
Annual Metrics And Ratios for East West Bancorp
This table displays calculated financial ratios and metrics derived from East West Bancorp's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.17% |
7.15% |
18.76% |
11.17% |
5.37% |
-4.57% |
12.69% |
29.00% |
11.22% |
0.25% |
EBITDA Growth |
|
63.69% |
9.86% |
28.36% |
6.83% |
3.00% |
-14.74% |
47.34% |
34.21% |
0.35% |
3.69% |
EBIT Growth |
|
29.46% |
-1.13% |
28.47% |
11.37% |
3.08% |
-18.74% |
54.04% |
33.63% |
3.41% |
1.51% |
NOPAT Growth |
|
11.20% |
12.22% |
17.13% |
39.17% |
-4.22% |
-15.76% |
53.75% |
29.22% |
2.93% |
0.38% |
Net Income Growth |
|
11.22% |
12.22% |
17.13% |
39.17% |
-4.22% |
-15.76% |
53.75% |
29.22% |
2.93% |
0.38% |
EPS Growth |
|
10.37% |
11.65% |
16.84% |
38.62% |
-4.16% |
-13.88% |
53.65% |
29.84% |
3.28% |
1.83% |
Operating Cash Flow Growth |
|
19.53% |
38.45% |
8.17% |
25.58% |
-16.99% |
-5.52% |
68.69% |
76.82% |
-31.03% |
-0.93% |
Free Cash Flow Firm Growth |
|
335.51% |
88.51% |
6.81% |
-81.36% |
-638.51% |
168.21% |
129.43% |
68.68% |
-425.77% |
137.71% |
Invested Capital Growth |
|
3.68% |
-0.06% |
0.96% |
14.07% |
22.78% |
4.07% |
2.25% |
-1.55% |
80.27% |
-2.97% |
Revenue Q/Q Growth |
|
2.17% |
2.48% |
3.15% |
3.40% |
1.59% |
-1.69% |
3.46% |
8.98% |
-0.60% |
0.76% |
EBITDA Q/Q Growth |
|
9.73% |
3.77% |
0.10% |
3.28% |
0.85% |
2.76% |
2.29% |
14.44% |
-7.87% |
7.12% |
EBIT Q/Q Growth |
|
4.68% |
2.26% |
1.80% |
3.93% |
1.71% |
-0.85% |
6.41% |
8.55% |
-4.02% |
1.97% |
NOPAT Q/Q Growth |
|
-0.96% |
4.59% |
-4.86% |
14.31% |
2.31% |
-4.08% |
6.56% |
11.79% |
-7.77% |
4.87% |
Net Income Q/Q Growth |
|
-0.95% |
4.59% |
-4.86% |
14.31% |
2.31% |
-4.08% |
6.56% |
11.79% |
-7.77% |
4.87% |
EPS Q/Q Growth |
|
-0.75% |
4.21% |
-4.67% |
13.98% |
2.44% |
-3.41% |
6.46% |
12.02% |
-7.67% |
5.18% |
Operating Cash Flow Q/Q Growth |
|
-17.79% |
39.63% |
-22.03% |
21.46% |
26.65% |
-10.77% |
16.10% |
1.32% |
8.54% |
-4.18% |
Free Cash Flow Firm Q/Q Growth |
|
-69.48% |
999.40% |
53.47% |
-37.54% |
-20.75% |
124.44% |
-66.84% |
89.16% |
-23.60% |
30.14% |
Invested Capital Q/Q Growth |
|
15.83% |
5.29% |
0.71% |
3.54% |
4.53% |
-17.71% |
2.31% |
-4.64% |
3.15% |
0.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
54.89% |
56.28% |
60.83% |
58.46% |
57.14% |
51.05% |
66.75% |
69.45% |
62.66% |
64.81% |
EBIT Margin |
|
51.04% |
47.10% |
50.95% |
51.04% |
49.93% |
42.52% |
58.12% |
60.21% |
55.98% |
56.69% |
Profit (Net Income) Margin |
|
33.93% |
35.53% |
35.04% |
43.87% |
39.88% |
35.21% |
48.03% |
48.12% |
44.53% |
44.59% |
Tax Burden Percent |
|
66.47% |
75.44% |
68.78% |
85.95% |
79.87% |
82.80% |
82.64% |
79.91% |
79.54% |
78.66% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
33.53% |
24.56% |
31.22% |
14.05% |
20.13% |
17.20% |
17.36% |
20.09% |
20.46% |
21.34% |
Return on Invested Capital (ROIC) |
|
9.01% |
9.93% |
11.58% |
14.99% |
12.09% |
9.06% |
13.50% |
17.39% |
12.87% |
10.20% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.01% |
9.93% |
11.58% |
14.99% |
12.09% |
9.06% |
13.50% |
17.39% |
12.87% |
10.20% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.86% |
3.25% |
2.33% |
2.04% |
2.19% |
1.98% |
2.22% |
1.70% |
5.08% |
5.69% |
Return on Equity (ROE) |
|
12.87% |
13.18% |
13.91% |
17.03% |
14.28% |
11.04% |
15.72% |
19.08% |
17.95% |
15.89% |
Cash Return on Invested Capital (CROIC) |
|
5.39% |
9.99% |
10.63% |
1.84% |
-8.36% |
5.07% |
11.27% |
18.95% |
-44.41% |
13.21% |
Operating Return on Assets (OROA) |
|
1.89% |
1.70% |
2.04% |
2.09% |
1.98% |
1.42% |
1.87% |
2.26% |
2.18% |
2.04% |
Return on Assets (ROA) |
|
1.26% |
1.29% |
1.41% |
1.80% |
1.58% |
1.18% |
1.54% |
1.81% |
1.74% |
1.60% |
Return on Common Equity (ROCE) |
|
12.87% |
13.18% |
13.91% |
17.03% |
14.28% |
11.04% |
15.72% |
19.08% |
17.95% |
15.89% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.32% |
12.59% |
13.16% |
15.91% |
13.43% |
10.78% |
14.96% |
18.85% |
16.71% |
15.09% |
Net Operating Profit after Tax (NOPAT) |
|
385 |
432 |
506 |
704 |
674 |
568 |
873 |
1,128 |
1,161 |
1,166 |
NOPAT Margin |
|
33.93% |
35.53% |
35.04% |
43.87% |
39.88% |
35.21% |
48.03% |
48.12% |
44.53% |
44.59% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
29.43% |
30.72% |
28.58% |
28.79% |
28.70% |
30.21% |
29.91% |
24.86% |
23.62% |
25.34% |
Operating Expenses to Revenue |
|
47.70% |
50.64% |
45.84% |
44.95% |
44.23% |
44.42% |
43.80% |
36.66% |
39.22% |
36.65% |
Earnings before Interest and Taxes (EBIT) |
|
579 |
572 |
735 |
819 |
844 |
686 |
1,056 |
1,412 |
1,460 |
1,482 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
622 |
684 |
878 |
938 |
966 |
823 |
1,213 |
1,628 |
1,634 |
1,694 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.58 |
1.80 |
1.95 |
1.23 |
1.25 |
1.24 |
1.77 |
1.45 |
1.41 |
1.71 |
Price to Tangible Book Value (P/TBV) |
|
2.00 |
2.22 |
2.34 |
1.45 |
1.44 |
1.42 |
1.93 |
1.58 |
1.51 |
1.82 |
Price to Revenue (P/Rev) |
|
4.34 |
5.08 |
5.20 |
3.41 |
3.71 |
4.06 |
5.70 |
3.71 |
3.76 |
5.05 |
Price to Earnings (P/E) |
|
12.80 |
14.29 |
14.85 |
7.76 |
9.31 |
11.52 |
11.86 |
7.71 |
8.45 |
11.32 |
Dividend Yield |
|
2.34% |
1.87% |
1.54% |
2.28% |
2.45% |
2.38% |
1.81% |
2.59% |
2.76% |
2.31% |
Earnings Yield |
|
7.81% |
7.00% |
6.74% |
12.88% |
10.74% |
8.68% |
8.43% |
12.96% |
11.84% |
8.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.03 |
1.12 |
1.25 |
0.53 |
0.64 |
0.44 |
0.98 |
0.86 |
0.85 |
1.02 |
Enterprise Value to Revenue (EV/Rev) |
|
3.96 |
4.02 |
3.80 |
1.66 |
2.33 |
1.76 |
3.53 |
2.36 |
3.77 |
4.37 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.21 |
7.14 |
6.24 |
2.85 |
4.08 |
3.45 |
5.28 |
3.40 |
6.02 |
6.75 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.76 |
8.54 |
7.45 |
3.26 |
4.67 |
4.14 |
6.07 |
3.92 |
6.74 |
7.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.67 |
11.31 |
10.84 |
3.79 |
5.85 |
5.00 |
7.34 |
4.91 |
8.47 |
9.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.56 |
7.51 |
7.79 |
3.02 |
5.38 |
4.10 |
5.49 |
2.68 |
6.90 |
8.10 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.48 |
11.24 |
11.81 |
30.87 |
0.00 |
8.93 |
8.79 |
4.50 |
0.00 |
7.57 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.39 |
0.27 |
0.14 |
0.13 |
0.22 |
0.21 |
0.12 |
0.08 |
0.67 |
0.46 |
Long-Term Debt to Equity |
|
0.39 |
0.15 |
0.13 |
0.11 |
0.18 |
0.15 |
0.07 |
0.03 |
0.02 |
0.46 |
Financial Leverage |
|
0.43 |
0.33 |
0.20 |
0.14 |
0.18 |
0.22 |
0.16 |
0.10 |
0.39 |
0.56 |
Leverage Ratio |
|
10.22 |
10.25 |
9.89 |
9.46 |
9.03 |
9.37 |
10.18 |
10.57 |
10.34 |
9.92 |
Compound Leverage Factor |
|
10.22 |
10.25 |
9.89 |
9.46 |
9.03 |
9.37 |
10.18 |
10.57 |
10.34 |
9.92 |
Debt to Total Capital |
|
28.18% |
21.12% |
12.43% |
11.60% |
18.34% |
17.60% |
10.73% |
7.03% |
40.10% |
31.41% |
Short-Term Debt to Total Capital |
|
0.00% |
9.44% |
1.14% |
2.15% |
3.72% |
5.02% |
4.59% |
4.66% |
38.78% |
0.00% |
Long-Term Debt to Total Capital |
|
28.18% |
11.69% |
11.29% |
9.45% |
14.62% |
12.58% |
6.14% |
2.37% |
1.32% |
31.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
71.82% |
78.88% |
87.57% |
88.40% |
81.66% |
82.40% |
89.27% |
92.97% |
59.90% |
68.59% |
Debt to EBITDA |
|
1.97 |
1.34 |
0.62 |
0.62 |
1.17 |
1.37 |
0.58 |
0.28 |
2.85 |
2.09 |
Net Debt to EBITDA |
|
-0.70 |
-1.88 |
-2.31 |
-2.98 |
-2.41 |
-4.50 |
-3.25 |
-1.95 |
0.02 |
-1.04 |
Long-Term Debt to EBITDA |
|
1.97 |
0.74 |
0.56 |
0.50 |
0.93 |
0.98 |
0.33 |
0.09 |
0.09 |
2.09 |
Debt to NOPAT |
|
3.19 |
2.13 |
1.08 |
0.83 |
1.67 |
1.98 |
0.80 |
0.40 |
4.01 |
3.03 |
Net Debt to NOPAT |
|
-1.13 |
-2.97 |
-4.01 |
-3.97 |
-3.46 |
-6.52 |
-4.52 |
-2.81 |
0.02 |
-1.51 |
Long-Term Debt to NOPAT |
|
3.19 |
1.18 |
0.98 |
0.67 |
1.33 |
1.42 |
0.46 |
0.14 |
0.13 |
3.03 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
230 |
434 |
464 |
87 |
-466 |
318 |
729 |
1,230 |
-4,006 |
1,510 |
Operating Cash Flow to CapEx |
|
0.00% |
16,181.76% |
0.00% |
7,269.50% |
7,753.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
2.23 |
4.14 |
3.31 |
0.33 |
-1.12 |
1.46 |
8.36 |
4.47 |
-2.90 |
0.79 |
Operating Cash Flow to Interest Expense |
|
4.54 |
6.20 |
5.02 |
3.33 |
1.77 |
3.18 |
13.41 |
7.50 |
1.03 |
0.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.55 |
6.16 |
5.78 |
3.28 |
1.75 |
3.18 |
13.41 |
7.50 |
1.03 |
0.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
6.52 |
7.43 |
10.26 |
13.34 |
14.23 |
14.55 |
18.12 |
25.14 |
29.71 |
31.01 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,348 |
4,346 |
4,387 |
5,005 |
6,144 |
6,395 |
6,539 |
6,437 |
11,604 |
11,259 |
Invested Capital Turnover |
|
0.27 |
0.28 |
0.33 |
0.34 |
0.30 |
0.26 |
0.28 |
0.36 |
0.29 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
154 |
-2.70 |
42 |
617 |
1,140 |
250 |
144 |
-102 |
5,167 |
-345 |
Enterprise Value (EV) |
|
4,488 |
4,884 |
5,478 |
2,670 |
3,944 |
2,838 |
6,410 |
5,533 |
9,838 |
11,435 |
Market Capitalization |
|
4,924 |
6,168 |
7,506 |
5,462 |
6,274 |
6,540 |
10,358 |
8,702 |
9,810 |
13,198 |
Book Value per Share |
|
$21.70 |
$23.78 |
$26.58 |
$30.52 |
$34.46 |
$37.22 |
$41.13 |
$42.46 |
$49.32 |
$55.71 |
Tangible Book Value per Share |
|
$17.09 |
$19.24 |
$22.21 |
$26.03 |
$29.84 |
$32.42 |
$37.85 |
$39.16 |
$46.02 |
$52.35 |
Total Capital |
|
4,348 |
4,346 |
4,387 |
5,005 |
6,144 |
6,395 |
6,539 |
6,437 |
11,604 |
11,259 |
Total Debt |
|
1,226 |
918 |
545 |
581 |
1,127 |
1,125 |
701 |
452 |
4,653 |
3,536 |
Total Long-Term Debt |
|
1,226 |
508 |
495 |
473 |
898 |
804 |
401 |
152 |
153 |
3,536 |
Net Debt |
|
-435 |
-1,284 |
-2,028 |
-2,792 |
-2,330 |
-3,702 |
-3,948 |
-3,168 |
28 |
-1,763 |
Capital Expenditures (CapEx) |
|
-0.58 |
4.02 |
-106 |
12 |
9.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,226 |
918 |
545 |
581 |
1,127 |
1,125 |
701 |
452 |
4,653 |
3,536 |
Total Depreciation and Amortization (D&A) |
|
44 |
112 |
143 |
119 |
122 |
138 |
157 |
217 |
174 |
212 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.67 |
$3.00 |
$3.50 |
$4.86 |
$4.63 |
$3.99 |
$6.16 |
$7.98 |
$8.23 |
$8.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
143.82M |
144.09M |
144.44M |
144.86M |
145.50M |
142.34M |
141.83M |
141.33M |
141.16M |
138.90M |
Adjusted Diluted Earnings per Share |
|
$2.66 |
$2.97 |
$3.47 |
$4.81 |
$4.61 |
$3.97 |
$6.10 |
$7.92 |
$8.18 |
$8.33 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
144.51M |
145.17M |
145.91M |
146.17M |
146.18M |
142.99M |
143.14M |
142.49M |
141.90M |
139.96M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
143.92M |
144.17M |
144.54M |
145.15M |
145.63M |
141.57M |
141.91M |
141.00M |
140.03M |
138.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
399 |
432 |
506 |
704 |
674 |
568 |
873 |
1,128 |
1,161 |
1,166 |
Normalized NOPAT Margin |
|
35.21% |
35.53% |
35.04% |
43.87% |
39.88% |
35.21% |
48.03% |
48.12% |
44.53% |
44.59% |
Pre Tax Income Margin |
|
51.04% |
47.10% |
50.95% |
51.04% |
49.93% |
42.52% |
58.12% |
60.21% |
55.98% |
56.69% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.60 |
5.46 |
5.25 |
3.09 |
2.04 |
3.15 |
12.12 |
5.13 |
1.06 |
0.77 |
NOPAT to Interest Expense |
|
3.72 |
4.12 |
3.61 |
2.65 |
1.63 |
2.61 |
10.02 |
4.10 |
0.84 |
0.61 |
EBIT Less CapEx to Interest Expense |
|
5.60 |
5.42 |
6.01 |
3.04 |
2.01 |
3.15 |
12.12 |
5.13 |
1.06 |
0.77 |
NOPAT Less CapEx to Interest Expense |
|
3.73 |
4.08 |
4.37 |
2.61 |
1.60 |
2.61 |
10.02 |
4.10 |
0.84 |
0.61 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.06% |
26.83% |
23.10% |
17.90% |
23.01% |
27.87% |
21.62% |
20.25% |
23.64% |
26.47% |
Augmented Payout Ratio |
|
30.06% |
26.83% |
23.10% |
17.90% |
23.01% |
53.57% |
21.62% |
29.11% |
30.72% |
38.74% |
Quarterly Metrics And Ratios for East West Bancorp
This table displays calculated financial ratios and metrics derived from East West Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
33.82% |
40.50% |
33.21% |
17.04% |
3.22% |
-2.34% |
-2.38% |
-1.16% |
1.53% |
3.01% |
EBITDA Growth |
|
29.74% |
56.40% |
33.66% |
14.08% |
-1.35% |
-31.06% |
-5.69% |
-1.49% |
4.03% |
22.02% |
EBIT Growth |
|
40.58% |
40.15% |
41.45% |
4.85% |
-8.02% |
-15.73% |
-11.66% |
1.92% |
10.12% |
8.74% |
NOPAT Growth |
|
31.00% |
54.62% |
35.68% |
20.79% |
-2.57% |
-29.04% |
-11.59% |
-7.63% |
3.97% |
22.67% |
Net Income Growth |
|
31.00% |
54.62% |
35.68% |
20.79% |
-2.57% |
-29.04% |
-11.59% |
-7.63% |
3.97% |
22.67% |
EPS Growth |
|
32.48% |
55.92% |
36.75% |
21.55% |
-2.88% |
-28.69% |
-10.57% |
-6.36% |
5.94% |
24.26% |
Operating Cash Flow Growth |
|
100.97% |
6.39% |
-22.03% |
-60.06% |
-44.22% |
24.93% |
19.44% |
0.88% |
0.71% |
-10.96% |
Free Cash Flow Firm Growth |
|
-103.97% |
494.02% |
-1,208.90% |
-9,940.39% |
-6,507.17% |
-1,224.32% |
115.15% |
115.32% |
108.27% |
112.95% |
Invested Capital Growth |
|
5.62% |
-1.55% |
75.94% |
69.72% |
66.66% |
80.27% |
-3.49% |
-3.27% |
-0.44% |
-2.97% |
Revenue Q/Q Growth |
|
13.78% |
6.87% |
-1.58% |
-2.19% |
0.34% |
1.11% |
-1.62% |
-0.97% |
3.07% |
2.58% |
EBITDA Q/Q Growth |
|
13.18% |
17.59% |
-3.59% |
-5.31% |
-2.12% |
-17.83% |
34.21% |
-1.10% |
3.37% |
-3.61% |
EBIT Q/Q Growth |
|
12.71% |
1.02% |
8.52% |
-15.14% |
-1.13% |
-7.44% |
13.76% |
-2.09% |
6.82% |
-8.60% |
NOPAT Q/Q Growth |
|
14.33% |
14.03% |
-4.25% |
-3.23% |
-7.79% |
-16.95% |
19.30% |
1.11% |
3.79% |
-2.02% |
Net Income Q/Q Growth |
|
14.33% |
14.03% |
-4.25% |
-3.23% |
-7.79% |
-16.95% |
19.30% |
1.11% |
3.79% |
-2.02% |
EPS Q/Q Growth |
|
14.92% |
13.94% |
-4.22% |
-3.08% |
-8.18% |
-16.34% |
20.12% |
1.48% |
3.88% |
-1.87% |
Operating Cash Flow Q/Q Growth |
|
6.87% |
-34.59% |
-50.42% |
15.25% |
49.25% |
46.50% |
-52.60% |
-2.65% |
48.98% |
29.53% |
Free Cash Flow Firm Q/Q Growth |
|
-50.47% |
787.52% |
-1,105.95% |
3.52% |
0.98% |
-16.99% |
113.56% |
-2.46% |
-46.54% |
83.12% |
Invested Capital Q/Q Growth |
|
3.07% |
-4.64% |
70.29% |
1.39% |
1.22% |
3.15% |
-8.83% |
1.63% |
4.18% |
0.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
67.31% |
74.07% |
68.12% |
65.95% |
64.33% |
52.28% |
65.81% |
65.72% |
65.91% |
61.93% |
EBIT Margin |
|
61.27% |
57.92% |
63.86% |
55.41% |
54.60% |
49.98% |
57.79% |
57.14% |
59.21% |
52.76% |
Profit (Net Income) Margin |
|
47.08% |
50.23% |
48.87% |
48.35% |
44.43% |
36.50% |
44.26% |
45.18% |
45.50% |
43.46% |
Tax Burden Percent |
|
76.83% |
86.72% |
76.52% |
87.26% |
81.39% |
73.02% |
76.58% |
79.08% |
76.84% |
82.38% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.17% |
13.28% |
23.48% |
12.74% |
18.61% |
26.98% |
23.42% |
20.92% |
23.16% |
17.62% |
Return on Invested Capital (ROIC) |
|
15.41% |
18.15% |
14.26% |
14.25% |
12.95% |
10.55% |
10.65% |
10.68% |
10.52% |
9.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.41% |
18.15% |
14.26% |
14.25% |
12.95% |
10.55% |
10.65% |
10.68% |
10.52% |
9.94% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.43% |
1.77% |
6.15% |
6.60% |
6.07% |
4.16% |
6.56% |
6.40% |
6.04% |
5.55% |
Return on Equity (ROE) |
|
17.84% |
19.92% |
20.41% |
20.85% |
19.02% |
14.71% |
17.21% |
17.08% |
16.55% |
15.48% |
Cash Return on Invested Capital (CROIC) |
|
9.89% |
18.95% |
-40.93% |
-37.36% |
-36.01% |
-44.41% |
13.99% |
13.39% |
10.34% |
13.21% |
Operating Return on Assets (OROA) |
|
2.13% |
2.17% |
2.47% |
2.20% |
2.19% |
1.95% |
2.17% |
2.09% |
2.15% |
1.89% |
Return on Assets (ROA) |
|
1.64% |
1.88% |
1.89% |
1.92% |
1.78% |
1.42% |
1.66% |
1.66% |
1.65% |
1.56% |
Return on Common Equity (ROCE) |
|
17.84% |
19.92% |
20.41% |
20.85% |
19.02% |
14.71% |
17.21% |
17.08% |
16.55% |
15.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.83% |
0.00% |
19.22% |
19.60% |
19.08% |
0.00% |
16.00% |
15.25% |
14.50% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
NOPAT Margin |
|
47.08% |
50.23% |
48.87% |
48.35% |
44.43% |
36.50% |
44.26% |
45.18% |
45.50% |
43.46% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
23.47% |
25.05% |
23.63% |
23.51% |
23.20% |
24.11% |
26.14% |
25.08% |
24.81% |
25.34% |
Operating Expenses to Revenue |
|
34.43% |
38.35% |
33.11% |
40.56% |
38.92% |
44.37% |
38.33% |
37.06% |
34.40% |
36.86% |
Earnings before Interest and Taxes (EBIT) |
|
384 |
388 |
421 |
358 |
354 |
327 |
372 |
364 |
389 |
356 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
422 |
497 |
449 |
426 |
417 |
342 |
424 |
419 |
433 |
418 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.58 |
1.45 |
1.18 |
1.11 |
1.09 |
1.41 |
1.56 |
1.40 |
1.49 |
1.71 |
Price to Tangible Book Value (P/TBV) |
|
1.72 |
1.58 |
1.28 |
1.20 |
1.17 |
1.51 |
1.67 |
1.50 |
1.58 |
1.82 |
Price to Revenue (P/Rev) |
|
4.14 |
3.71 |
2.97 |
2.76 |
2.74 |
3.76 |
4.22 |
3.92 |
4.40 |
5.05 |
Price to Earnings (P/E) |
|
8.84 |
7.71 |
6.15 |
5.68 |
5.71 |
8.45 |
9.72 |
9.20 |
10.26 |
11.32 |
Dividend Yield |
|
2.42% |
2.59% |
3.17% |
3.46% |
3.62% |
2.76% |
2.55% |
2.83% |
2.59% |
2.31% |
Earnings Yield |
|
11.32% |
12.96% |
16.25% |
17.62% |
17.50% |
11.84% |
10.29% |
10.87% |
9.75% |
8.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
0.86 |
0.56 |
0.49 |
0.65 |
0.85 |
0.97 |
0.86 |
0.89 |
1.02 |
Enterprise Value to Revenue (EV/Rev) |
|
3.35 |
2.36 |
2.46 |
2.09 |
2.77 |
3.77 |
3.95 |
3.59 |
3.84 |
4.37 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.07 |
3.40 |
3.63 |
3.08 |
4.10 |
6.02 |
6.43 |
5.89 |
6.30 |
6.75 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.55 |
3.92 |
4.02 |
3.51 |
4.78 |
6.74 |
7.26 |
6.54 |
6.86 |
7.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.15 |
4.91 |
5.09 |
4.30 |
5.77 |
8.47 |
9.12 |
8.43 |
8.96 |
9.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.54 |
2.68 |
3.08 |
3.37 |
5.54 |
6.90 |
6.98 |
6.30 |
6.76 |
8.10 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.09 |
4.50 |
0.00 |
0.00 |
0.00 |
0.00 |
6.80 |
6.33 |
8.58 |
7.57 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.08 |
0.74 |
0.72 |
0.71 |
0.67 |
0.51 |
0.49 |
0.46 |
0.46 |
Long-Term Debt to Equity |
|
0.08 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.50 |
0.49 |
0.46 |
0.46 |
Financial Leverage |
|
0.16 |
0.10 |
0.43 |
0.46 |
0.47 |
0.39 |
0.62 |
0.60 |
0.57 |
0.56 |
Leverage Ratio |
|
10.88 |
10.57 |
10.78 |
10.85 |
10.68 |
10.34 |
10.36 |
10.31 |
10.01 |
9.92 |
Compound Leverage Factor |
|
10.88 |
10.57 |
10.78 |
10.85 |
10.68 |
10.34 |
10.36 |
10.31 |
10.01 |
9.92 |
Debt to Total Capital |
|
16.14% |
7.03% |
42.44% |
41.86% |
41.36% |
40.10% |
33.61% |
32.89% |
31.57% |
31.41% |
Short-Term Debt to Total Capital |
|
9.06% |
4.66% |
41.05% |
40.49% |
40.00% |
38.78% |
0.18% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
7.07% |
2.37% |
1.39% |
1.38% |
1.36% |
1.32% |
33.43% |
32.89% |
31.57% |
31.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
83.86% |
92.97% |
57.56% |
58.14% |
58.64% |
59.90% |
66.39% |
67.11% |
68.43% |
68.59% |
Debt to EBITDA |
|
0.77 |
0.28 |
2.74 |
2.63 |
2.62 |
2.85 |
2.23 |
2.25 |
2.24 |
2.09 |
Net Debt to EBITDA |
|
-1.20 |
-1.95 |
-0.76 |
-0.98 |
0.04 |
0.02 |
-0.43 |
-0.54 |
-0.91 |
-1.04 |
Long-Term Debt to EBITDA |
|
0.34 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
2.22 |
2.25 |
2.24 |
2.09 |
Debt to NOPAT |
|
1.08 |
0.40 |
3.84 |
3.67 |
3.70 |
4.01 |
3.16 |
3.21 |
3.18 |
3.03 |
Net Debt to NOPAT |
|
-1.69 |
-2.81 |
-1.07 |
-1.38 |
0.06 |
0.02 |
-0.60 |
-0.78 |
-1.30 |
-1.51 |
Long-Term Debt to NOPAT |
|
0.47 |
0.14 |
0.13 |
0.12 |
0.12 |
0.13 |
3.15 |
3.21 |
3.18 |
3.03 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-64 |
438 |
-4,409 |
-4,254 |
-4,212 |
-4,928 |
668 |
652 |
348 |
638 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-0.83 |
2.81 |
-18.71 |
-12.53 |
-10.77 |
-11.86 |
1.46 |
1.35 |
0.69 |
1.35 |
Operating Cash Flow to Interest Expense |
|
8.99 |
2.89 |
0.95 |
0.76 |
0.98 |
1.35 |
0.58 |
0.54 |
0.77 |
1.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.99 |
2.89 |
0.95 |
0.76 |
0.98 |
1.35 |
0.58 |
0.54 |
0.77 |
1.06 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
22.82 |
25.14 |
26.96 |
28.47 |
29.23 |
29.71 |
29.76 |
30.29 |
30.78 |
31.01 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,750 |
6,437 |
10,962 |
11,115 |
11,250 |
11,604 |
10,579 |
10,751 |
11,201 |
11,259 |
Invested Capital Turnover |
|
0.33 |
0.36 |
0.29 |
0.29 |
0.29 |
0.29 |
0.24 |
0.24 |
0.23 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
359 |
-102 |
4,731 |
4,566 |
4,500 |
5,167 |
-383 |
-363 |
-49 |
-345 |
Enterprise Value (EV) |
|
7,212 |
5,533 |
6,170 |
5,446 |
7,268 |
9,838 |
10,245 |
9,268 |
9,963 |
11,435 |
Market Capitalization |
|
8,916 |
8,702 |
7,462 |
7,188 |
7,193 |
9,810 |
10,924 |
10,122 |
11,403 |
13,198 |
Book Value per Share |
|
$40.17 |
$42.46 |
$44.75 |
$45.68 |
$46.63 |
$49.32 |
$50.16 |
$51.85 |
$55.30 |
$55.71 |
Tangible Book Value per Share |
|
$36.87 |
$39.16 |
$41.44 |
$42.39 |
$43.33 |
$46.02 |
$46.83 |
$48.51 |
$51.94 |
$52.35 |
Total Capital |
|
6,750 |
6,437 |
10,962 |
11,115 |
11,250 |
11,604 |
10,579 |
10,751 |
11,201 |
11,259 |
Total Debt |
|
1,089 |
452 |
4,652 |
4,653 |
4,653 |
4,653 |
3,556 |
3,536 |
3,536 |
3,536 |
Total Long-Term Debt |
|
478 |
152 |
152 |
153 |
153 |
153 |
3,536 |
3,536 |
3,536 |
3,536 |
Net Debt |
|
-1,705 |
-3,168 |
-1,292 |
-1,742 |
75 |
28 |
-680 |
-854 |
-1,440 |
-1,763 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,089 |
452 |
4,652 |
4,653 |
4,653 |
4,653 |
3,556 |
3,536 |
3,536 |
3,536 |
Total Depreciation and Amortization (D&A) |
|
38 |
108 |
28 |
68 |
63 |
15 |
52 |
55 |
44 |
62 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.10 |
$2.38 |
$2.28 |
$2.21 |
$2.03 |
$1.71 |
$2.04 |
$2.07 |
$2.16 |
$2.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
140.92M |
141.33M |
141.11M |
141.47M |
141.49M |
141.16M |
139.41M |
138.98M |
138.61M |
138.90M |
Adjusted Diluted Earnings per Share |
|
$2.08 |
$2.37 |
$2.27 |
$2.20 |
$2.02 |
$1.69 |
$2.03 |
$2.06 |
$2.14 |
$2.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
142.01M |
142.49M |
141.91M |
141.88M |
142.12M |
141.90M |
140.26M |
139.80M |
139.65M |
139.96M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
140.95M |
141.00M |
141.46M |
141.48M |
140.93M |
140.03M |
139.14M |
138.61M |
138.63M |
138.44M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
295 |
337 |
322 |
312 |
288 |
239 |
285 |
288 |
299 |
293 |
Normalized NOPAT Margin |
|
47.08% |
50.23% |
48.87% |
48.35% |
44.43% |
36.50% |
44.26% |
45.18% |
45.50% |
43.46% |
Pre Tax Income Margin |
|
61.27% |
57.92% |
63.86% |
55.41% |
54.60% |
49.98% |
57.79% |
57.14% |
59.21% |
52.76% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.03 |
2.49 |
1.79 |
1.05 |
0.90 |
0.79 |
0.81 |
0.76 |
0.77 |
0.75 |
NOPAT to Interest Expense |
|
3.86 |
2.16 |
1.37 |
0.92 |
0.74 |
0.58 |
0.62 |
0.60 |
0.59 |
0.62 |
EBIT Less CapEx to Interest Expense |
|
5.03 |
2.49 |
1.79 |
1.05 |
0.90 |
0.79 |
0.81 |
0.76 |
0.77 |
0.75 |
NOPAT Less CapEx to Interest Expense |
|
3.86 |
2.16 |
1.37 |
0.92 |
0.74 |
0.58 |
0.62 |
0.60 |
0.59 |
0.62 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.69% |
20.25% |
19.81% |
19.87% |
20.91% |
23.64% |
25.19% |
26.50% |
26.98% |
26.47% |
Augmented Payout Ratio |
|
31.60% |
29.11% |
19.81% |
19.87% |
20.91% |
30.72% |
39.84% |
45.17% |
45.46% |
38.74% |
Key Financial Trends
East West Bancorp (NASDAQ:EWBC) has demonstrated consistent financial performance over the past two years, with strong earnings, stable revenue streams, and disciplined expense management.
Key Positive Trends:
- Consistent growth in net interest income, reaching approximately $588 million in Q4 2024, up from about $551 million in Q3 2022, reflecting stable interest income generation from loans and securities.
- Steady increase in non-interest income sources like trust fees, other service charges, and other non-interest income, supporting diversified revenue streams.
- Stable net income growth — quarterly net income increased from $295 million in Q3 2022 to over $293 million in Q4 2024, with a strong net income of $293 million reported in Q4 2024.
- Improved earnings per share (EPS), with diluted EPS growing from $2.02 in Q3 2023 to $2.10 in Q4 2024, indicating effective shareholder value creation.
- Strong operating cash flow, with net cash from continuing operating activities improving to approximately $501 million in Q4 2024 versus $373 million in Q3 2023, reflecting solid cash generation capability.
- Growth in deposits, with net change in deposits increasing substantially in recent quarters, supporting liquidity and lending capacity.
- Controlled provision for credit losses increased moderately to $70 million in Q4 2024, reflecting prudent risk management amid economic conditions.
- Effective capital management, shown by continued payment of dividends around $0.55 per share quarterly, and modest share repurchases indicating balanced capital return to shareholders.
Neutral Factors:
- Stable total assets and liabilities have grown in line with business scale, with total assets near $74.5 billion in Q3 2024 and common equity at around $7.66 billion.
- The company’s long-term debt level approximately $3.5 billion remains stable, keeping leverage at manageable levels relative to equity.
Potential Concerns:
- Fluctuations and occasional increases in non-interest expenses, notably in amortization and property & liability insurance claims, may pressure margins if sustained.
- Net cash used in investing activities was around $1.52 billion in Q4 2024, reflecting heavy investment purchases that might constrain near-term liquidity though supporting future growth.
- Interest expenses increased somewhat over the two-year period, especially on deposits and long-term debt, which could pressure net interest margins if interest rates rise further.
- Q4 2023 and prior quarters show some swings in cash interest paid, with spikes up to $600 million in Q1 2024, which requires close monitoring.
In summary, East West Bancorp has steadily grown its core banking income and maintained profitability, supported by a diversified income base and strong cash flow generation. While investments and rising funding costs present some risks, the company’s solid capital position and disciplined expense control support a positive outlook.
10/03/25 07:20 PM ETAI Generated. May Contain Errors.