Annual Income Statements for Hancock Whitney Co. - 6
Annual Income Statements for Hancock Whitney Co. - 6
This table shows Hancock Whitney Co. - 6's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Hancock Whitney Co. - 6
This table shows Hancock Whitney Co. - 6's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
126 |
47 |
127 |
| Consolidated Net Income / (Loss) |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
126 |
47 |
127 |
| Net Income / (Loss) Continuing Operations |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
126 |
47 |
127 |
| Total Pre-Tax Income |
|
62 |
133 |
145 |
145 |
151 |
149 |
145 |
160 |
158 |
59 |
162 |
| Total Revenue |
|
308 |
354 |
360 |
368 |
365 |
365 |
375 |
386 |
389 |
293 |
401 |
| Net Interest Income / (Expense) |
|
269 |
266 |
270 |
272 |
274 |
270 |
277 |
280 |
282 |
285 |
293 |
| Total Interest Income |
|
427 |
422 |
428 |
429 |
414 |
395 |
403 |
409 |
408 |
401 |
413 |
| Loans and Leases Interest Income |
|
365 |
364 |
370 |
370 |
350 |
332 |
339 |
345 |
342 |
332 |
340 |
| Investment Securities Interest Income |
|
62 |
58 |
57 |
60 |
64 |
63 |
64 |
64 |
66 |
70 |
73 |
| Total Interest Expense |
|
157 |
156 |
157 |
158 |
141 |
125 |
126 |
129 |
126 |
116 |
120 |
| Deposits Interest Expense |
|
146 |
147 |
145 |
147 |
135 |
121 |
118 |
118 |
114 |
104 |
103 |
| Short-Term Borrowings Interest Expense |
|
8.13 |
4.97 |
9.44 |
7.42 |
2.54 |
1.85 |
4.87 |
8.20 |
8.78 |
8.89 |
15 |
| Long-Term Debt Interest Expense |
|
3.06 |
3.06 |
3.06 |
3.06 |
3.07 |
3.06 |
2.99 |
2.98 |
2.78 |
2.88 |
2.81 |
| Total Non-Interest Income |
|
39 |
88 |
89 |
96 |
91 |
95 |
99 |
106 |
107 |
7.48 |
108 |
| Service Charges on Deposit Accounts |
|
72 |
75 |
76 |
77 |
76 |
78 |
84 |
89 |
88 |
89 |
94 |
| Other Service Charges |
|
32 |
13 |
13 |
19 |
15 |
17 |
15 |
17 |
19 |
17 |
15 |
| Other Non-Interest Income |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
- |
-99 |
0.00 |
| Provision for Credit Losses |
|
17 |
13 |
8.72 |
19 |
12 |
10 |
15 |
13 |
13 |
13 |
14 |
| Total Non-Interest Expense |
|
229 |
208 |
206 |
204 |
202 |
205 |
216 |
213 |
218 |
221 |
225 |
| Salaries and Employee Benefits |
|
114 |
121 |
119 |
116 |
114 |
114 |
117 |
122 |
123 |
127 |
130 |
| Net Occupancy & Equipment Expense |
|
48 |
46 |
49 |
49 |
49 |
49 |
52 |
49 |
50 |
50 |
50 |
| Other Operating Expenses |
|
64 |
38 |
36 |
37 |
38 |
40 |
45 |
39 |
42 |
41 |
43 |
| Amortization Expense |
|
2.67 |
2.53 |
2.39 |
2.29 |
2.21 |
2.11 |
2.52 |
2.69 |
2.62 |
2.55 |
2.22 |
| Income Tax Expense |
|
12 |
25 |
30 |
30 |
28 |
30 |
31 |
33 |
33 |
11 |
35 |
| Basic Earnings per Share |
|
$0.59 |
$1.25 |
$1.31 |
$1.33 |
$1.41 |
$1.38 |
$1.32 |
$1.50 |
$1.50 |
$0.58 |
$1.56 |
| Weighted Average Basic Shares Outstanding |
|
86.13M |
86.52M |
86.51M |
86.23M |
86.35M |
86.09M |
85.58M |
84.87M |
84.91M |
81.67M |
80.93M |
| Diluted Earnings per Share |
|
$0.58 |
$1.24 |
$1.31 |
$1.33 |
$1.40 |
$1.38 |
$1.32 |
$1.49 |
$1.48 |
$0.57 |
$1.55 |
| Weighted Average Diluted Shares Outstanding |
|
86.42M |
86.73M |
86.77M |
86.56M |
86.65M |
86.46M |
85.94M |
85.45M |
85.44M |
82.26M |
81.49M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
86.35M |
86.63M |
86.35M |
86.06M |
86.13M |
85.64M |
84.75M |
83.61M |
81.66M |
81.16M |
80.22M |
| Cash Dividends to Common per Share |
|
$0.30 |
$0.30 |
$0.40 |
$0.40 |
$0.40 |
$0.45 |
$0.45 |
$0.45 |
$0.45 |
$0.50 |
$0.50 |
Annual Cash Flow Statements for Hancock Whitney Co. - 6
This table details how cash moves in and out of Hancock Whitney Co. - 6's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
8.02 |
-53 |
69 |
14 |
-3.58 |
94 |
-125 |
163 |
-3.26 |
14 |
-12 |
| Net Cash From Operating Activities |
|
352 |
236 |
344 |
411 |
449 |
355 |
586 |
842 |
495 |
626 |
542 |
| Net Cash From Continuing Operating Activities |
|
352 |
236 |
344 |
411 |
449 |
355 |
586 |
846 |
495 |
626 |
542 |
| Net Income / (Loss) Continuing Operations |
|
176 |
131 |
149 |
216 |
324 |
-45 |
463 |
524 |
393 |
461 |
486 |
| Consolidated Net Income / (Loss) |
|
176 |
131 |
149 |
216 |
324 |
-45 |
463 |
524 |
393 |
461 |
486 |
| Provision For Loan Losses |
|
34 |
73 |
111 |
59 |
36 |
603 |
-77 |
-28 |
59 |
52 |
51 |
| Depreciation Expense |
|
30 |
29 |
28 |
28 |
27 |
30 |
29 |
32 |
35 |
32 |
27 |
| Amortization Expense |
|
56 |
51 |
55 |
58 |
55 |
63 |
67 |
50 |
28 |
23 |
23 |
| Non-Cash Adjustments to Reconcile Net Income |
|
38 |
45 |
-16 |
46 |
19 |
-32 |
0.23 |
-40 |
59 |
-10 |
23 |
| Changes in Operating Assets and Liabilities, net |
|
19 |
-93 |
17 |
4.40 |
-11 |
-264 |
104 |
309 |
-78 |
67 |
-69 |
| Net Cash From Investing Activities |
|
-1,910 |
-2,276 |
-1,321 |
-895 |
-847 |
-3,177 |
-3,225 |
662 |
-295 |
275 |
-314 |
| Net Cash From Continuing Investing Activities |
|
-1,910 |
-2,276 |
-1,321 |
-895 |
-847 |
-3,177 |
-3,225 |
662 |
-295 |
275 |
-314 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-20 |
-24 |
-19 |
-20 |
-51 |
-38 |
-24 |
-29 |
-25 |
-10 |
-19 |
| Purchase of Investment Securities |
|
-2,156 |
-3,708 |
-2,518 |
-2,361 |
-2,384 |
-4,918 |
-4,673 |
-3,662 |
-2,376 |
-535 |
-1,410 |
| Sale of Property, Leasehold Improvements and Equipment |
|
12 |
14 |
7.45 |
- |
- |
- |
1.91 |
0.06 |
33 |
6.14 |
0.00 |
| Sale and/or Maturity of Investments |
|
254 |
1,441 |
1,209 |
1,010 |
1,446 |
1,779 |
1,470 |
4,354 |
2,072 |
814 |
1,114 |
| Net Cash From Financing Activities |
|
1,566 |
1,988 |
1,046 |
498 |
394 |
2,916 |
2,514 |
-1,341 |
-203 |
-887 |
-239 |
| Net Cash From Continuing Financing Activities |
|
1,566 |
1,988 |
1,046 |
498 |
394 |
2,916 |
2,514 |
-1,341 |
-203 |
-887 |
-239 |
| Net Change in Deposits |
|
1,212 |
1,776 |
1,075 |
900 |
680 |
3,894 |
2,768 |
-1,396 |
620 |
-197 |
-213 |
| Issuance of Debt |
|
515 |
274 |
6.84 |
0.17 |
21 |
-881 |
20 |
5.63 |
-716 |
-516 |
378 |
| Issuance of Common Equity |
|
0.00 |
0.00 |
261 |
3.22 |
3.41 |
4.16 |
3.87 |
3.58 |
3.82 |
4.12 |
4.44 |
| Repurchase of Common Equity |
|
-48 |
-96 |
0.00 |
0.00 |
-8.27 |
-13 |
-22 |
-59 |
0.00 |
-38 |
-247 |
| Payment of Dividends |
|
-80 |
-77 |
-77 |
-83 |
-89 |
-96 |
-96 |
-94 |
-105 |
-131 |
-154 |
| Other Financing Activities, Net |
|
2.49 |
-3.04 |
-1.03 |
0.21 |
-7.46 |
7.58 |
-6.87 |
-7.16 |
-5.68 |
-9.36 |
-8.30 |
| Cash Interest Paid |
|
38 |
51 |
70 |
109 |
175 |
121 |
50 |
80 |
488 |
636 |
511 |
| Cash Income Taxes Paid |
|
24 |
32 |
30 |
45 |
7.28 |
17 |
123 |
135 |
102 |
66 |
103 |
Quarterly Cash Flow Statements for Hancock Whitney Co. - 6
This table details how cash moves in and out of Hancock Whitney Co. - 6's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
20 |
-147 |
87 |
69 |
5.03 |
-65 |
2.16 |
2.08 |
48 |
-7.47 |
17 |
| Net Cash From Operating Activities |
|
93 |
167 |
105 |
162 |
192 |
104 |
126 |
159 |
153 |
114 |
151 |
| Net Cash From Continuing Operating Activities |
|
93 |
167 |
105 |
162 |
192 |
104 |
126 |
159 |
153 |
114 |
151 |
| Net Income / (Loss) Continuing Operations |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
126 |
47 |
127 |
| Consolidated Net Income / (Loss) |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
126 |
47 |
127 |
| Provision For Loan Losses |
|
17 |
13 |
8.72 |
19 |
12 |
10 |
15 |
13 |
13 |
13 |
14 |
| Depreciation Expense |
|
8.54 |
8.18 |
8.19 |
8.16 |
7.77 |
7.79 |
7.23 |
6.11 |
6.19 |
6.28 |
6.34 |
| Amortization Expense |
|
4.82 |
5.95 |
5.86 |
5.62 |
5.70 |
5.52 |
5.89 |
5.88 |
5.74 |
6.03 |
4.91 |
| Non-Cash Adjustments to Reconcile Net Income |
|
60 |
-7.92 |
-3.00 |
1.90 |
-1.01 |
16 |
5.80 |
-4.65 |
5.73 |
101 |
-5.20 |
| Changes in Operating Assets and Liabilities, net |
|
-48 |
39 |
-30 |
13 |
45 |
-55 |
-22 |
11 |
-3.37 |
-60 |
4.50 |
| Net Cash From Investing Activities |
|
856 |
120 |
-91 |
271 |
-26 |
291 |
-400 |
-539 |
334 |
-123 |
-807 |
| Net Cash From Continuing Investing Activities |
|
856 |
120 |
-91 |
271 |
-26 |
291 |
-400 |
-539 |
334 |
-123 |
-807 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.45 |
-2.27 |
-1.31 |
-3.92 |
-2.74 |
-3.95 |
-3.81 |
-3.82 |
-7.14 |
-5.93 |
-0.86 |
| Purchase of Investment Securities |
|
-445 |
-207 |
-93 |
-117 |
-118 |
0.23 |
-727 |
-391 |
-135 |
-1,596 |
-1,357 |
| Sale and/or Maturity of Investments |
|
1,268 |
329 |
2.96 |
392 |
89 |
295 |
331 |
-144 |
476 |
1,479 |
551 |
| Net Cash From Financing Activities |
|
-929 |
-433 |
72 |
-365 |
-161 |
-460 |
277 |
382 |
-438 |
1.03 |
672 |
| Net Cash From Continuing Financing Activities |
|
-929 |
-433 |
72 |
-365 |
-161 |
-460 |
277 |
382 |
-438 |
1.03 |
672 |
| Net Change in Deposits |
|
-630 |
86 |
-575 |
-218 |
510 |
-298 |
-148 |
-387 |
620 |
-198 |
548 |
| Issuance of Common Equity |
|
0.96 |
0.90 |
1.12 |
1.08 |
1.03 |
1.08 |
1.13 |
1.14 |
1.09 |
1.21 |
1.17 |
| Repurchase of Common Equity |
|
- |
0.00 |
- |
-15 |
-7.88 |
-21 |
-39 |
-40 |
-147 |
-95 |
-46 |
| Payment of Dividends |
|
-26 |
-27 |
-35 |
-35 |
-35 |
-40 |
-39 |
-38 |
-37 |
-42 |
-40 |
| Other Financing Activities, Net |
|
-2.36 |
-6.56 |
-0.24 |
-0.08 |
-2.48 |
-6.39 |
-0.24 |
-0.13 |
-1.54 |
-9.02 |
-0.17 |
Annual Balance Sheets for Hancock Whitney Co. - 6
This table presents Hancock Whitney Co. - 6's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
20,747 |
22,834 |
23,975 |
27,336 |
28,236 |
30,601 |
36,531 |
35,184 |
35,579 |
35,082 |
35,473 |
| Cash and Due from Banks |
|
356 |
304 |
373 |
387 |
383 |
432 |
- |
564 |
561 |
575 |
563 |
| Federal Funds Sold |
|
1.37 |
0.88 |
0.94 |
0.23 |
0.52 |
0.27 |
0.46 |
0.73 |
0.44 |
0.41 |
0.23 |
| Interest Bearing Deposits at Other Banks |
|
802 |
565 |
77 |
92 |
111 |
110 |
3,830 |
323 |
627 |
939 |
132 |
| Trading Account Securities |
|
3,847 |
4,484 |
5,051 |
5,928 |
5,699 |
6,299 |
8,646 |
8,435 |
7,626 |
7,619 |
8,128 |
| Loans and Leases, Net of Allowance |
|
13,767 |
15,522 |
16,523 |
18,787 |
19,832 |
21,022 |
21,134 |
22,806 |
23,614 |
22,981 |
23,651 |
| Loans and Leases |
|
13,895 |
15,703 |
16,752 |
19,004 |
20,026 |
21,213 |
21,134 |
23,114 |
23,922 |
23,299 |
23,958 |
| Allowance for Loan and Lease Losses |
|
129 |
181 |
229 |
217 |
195 |
191 |
- |
308 |
308 |
319 |
308 |
| Premises and Equipment, Net |
|
398 |
377 |
362 |
334 |
354 |
380 |
350 |
329 |
302 |
280 |
261 |
| Goodwill |
|
621 |
621 |
621 |
746 |
791 |
855 |
855 |
855 |
855 |
855 |
925 |
| Intangible Assets |
|
133 |
108 |
88 |
91 |
96 |
107 |
70 |
56 |
45 |
35 |
67 |
| Other Assets |
|
822 |
852 |
880 |
972 |
970 |
1,395 |
1,319 |
1,814 |
1,948 |
1,797 |
1,745 |
| Total Liabilities & Shareholders' Equity |
|
20,747 |
22,834 |
23,975 |
27,336 |
28,236 |
30,601 |
36,531 |
35,184 |
35,579 |
35,082 |
35,473 |
| Total Liabilities |
|
18,275 |
20,420 |
21,256 |
24,451 |
25,155 |
27,133 |
32,736 |
31,841 |
31,775 |
30,954 |
31,013 |
| Non-Interest Bearing Deposits |
|
5,949 |
7,283 |
7,668 |
8,316 |
8,511 |
8,786 |
14,393 |
13,655 |
11,076 |
10,618 |
10,389 |
| Interest Bearing Deposits |
|
10,628 |
11,073 |
11,766 |
13,946 |
14,651 |
15,028 |
16,073 |
15,425 |
18,660 |
18,895 |
18,905 |
| Short-Term Debt |
|
1,152 |
1,424 |
1,225 |
1,704 |
1,589 |
2,715 |
1,665 |
1,871 |
1,155 |
639 |
1,017 |
| Long-Term Debt |
|
374 |
490 |
436 |
306 |
225 |
233 |
244 |
242 |
236 |
211 |
199 |
| Other Long-Term Liabilities |
|
172 |
151 |
160 |
180 |
178 |
371 |
360 |
648 |
649 |
592 |
502 |
| Total Equity & Noncontrolling Interests |
|
2,472 |
2,413 |
2,720 |
2,885 |
3,081 |
3,468 |
3,361 |
3,343 |
3,804 |
4,128 |
4,460 |
| Total Preferred & Common Equity |
|
2,472 |
2,413 |
2,720 |
2,885 |
3,081 |
3,468 |
3,670 |
3,343 |
3,804 |
4,128 |
4,460 |
| Preferred Stock |
|
- |
- |
- |
- |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
2,472 |
2,413 |
2,720 |
2,885 |
3,081 |
3,468 |
3,361 |
3,343 |
3,804 |
4,128 |
4,460 |
| Common Stock |
|
1,957 |
1,716 |
1,990 |
2,011 |
2,018 |
2,046 |
1,756 |
2,026 |
2,049 |
2,029 |
1,801 |
| Retained Earnings |
|
723 |
778 |
851 |
1,009 |
1,244 |
1,476 |
1,659 |
2,088 |
2,376 |
2,705 |
3,036 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-50 |
-81 |
-121 |
-134 |
-181 |
-55 |
-54 |
-772 |
-621 |
-606 |
-376 |
Quarterly Balance Sheets for Hancock Whitney Co. - 6
This table presents Hancock Whitney Co. - 6's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
37,547 |
36,210 |
36,298 |
35,247 |
35,412 |
35,238 |
34,751 |
35,213 |
35,766 |
35,542 |
36,346 |
| Cash and Due from Banks |
|
- |
564 |
541 |
414 |
501 |
570 |
510 |
513 |
515 |
556 |
572 |
| Federal Funds Sold |
|
0.71 |
0.51 |
0.47 |
0.41 |
0.39 |
0.42 |
0.39 |
0.37 |
0.25 |
0.21 |
0.20 |
| Interest Bearing Deposits at Other Banks |
|
2,287 |
674 |
817 |
439 |
581 |
795 |
841 |
604 |
911 |
223 |
515 |
| Trading Account Securities |
|
8,414 |
8,252 |
7,932 |
7,576 |
7,563 |
7,794 |
7,722 |
7,899 |
8,024 |
8,091 |
7,944 |
| Loans and Leases, Net of Allowance |
|
23,405 |
23,475 |
23,677 |
23,657 |
23,595 |
23,138 |
22,780 |
23,149 |
23,283 |
23,681 |
24,268 |
| Loans and Leases |
|
23,405 |
23,790 |
23,984 |
23,971 |
23,912 |
23,456 |
23,098 |
23,462 |
23,597 |
23,992 |
24,580 |
| Allowance for Loan and Lease Losses |
|
- |
314 |
306 |
314 |
316 |
317 |
318 |
313 |
314 |
311 |
313 |
| Premises and Equipment, Net |
|
324 |
327 |
310 |
296 |
289 |
285 |
276 |
263 |
260 |
261 |
255 |
| Goodwill |
|
855 |
855 |
855 |
855 |
855 |
855 |
855 |
925 |
925 |
925 |
925 |
| Intangible Assets |
|
53 |
50 |
47 |
42 |
40 |
37 |
33 |
72 |
70 |
65 |
62 |
| Other Assets |
|
1,704 |
2,013 |
2,117 |
1,967 |
1,987 |
1,762 |
1,733 |
1,787 |
1,778 |
1,740 |
1,805 |
| Total Liabilities & Shareholders' Equity |
|
37,547 |
36,210 |
36,298 |
35,247 |
35,412 |
35,238 |
34,751 |
35,213 |
35,766 |
35,542 |
36,346 |
| Total Liabilities |
|
33,994 |
32,656 |
32,797 |
31,394 |
31,492 |
31,063 |
30,472 |
30,847 |
31,292 |
31,123 |
31,902 |
| Non-Interest Bearing Deposits |
|
12,860 |
12,207 |
11,679 |
10,846 |
10,669 |
10,526 |
10,633 |
10,656 |
10,323 |
10,359 |
10,351 |
| Interest Bearing Deposits |
|
16,753 |
17,872 |
18,694 |
18,974 |
18,559 |
18,483 |
18,580 |
18,408 |
18,354 |
18,737 |
19,293 |
| Short-Term Debt |
|
3,519 |
1,630 |
1,426 |
668 |
1,364 |
1,266 |
543 |
1,045 |
1,892 |
1,360 |
1,571 |
| Long-Term Debt |
|
242 |
236 |
236 |
236 |
236 |
236 |
211 |
211 |
211 |
194 |
194 |
| Other Long-Term Liabilities |
|
619 |
711 |
762 |
669 |
663 |
551 |
506 |
528 |
513 |
472 |
493 |
| Total Equity & Noncontrolling Interests |
|
3,531 |
3,554 |
3,501 |
3,853 |
3,921 |
4,175 |
4,279 |
4,365 |
4,474 |
4,420 |
4,444 |
| Total Preferred & Common Equity |
|
3,531 |
3,554 |
3,501 |
3,853 |
3,921 |
4,175 |
4,279 |
4,365 |
4,474 |
4,420 |
4,444 |
| Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
3,531 |
3,554 |
3,501 |
3,853 |
3,921 |
4,175 |
4,279 |
4,365 |
4,474 |
4,420 |
4,444 |
| Common Stock |
|
2,030 |
2,037 |
2,045 |
2,049 |
2,042 |
2,033 |
2,009 |
1,976 |
1,943 |
1,703 |
1,662 |
| Retained Earnings |
|
2,189 |
2,280 |
2,351 |
2,458 |
2,537 |
2,618 |
2,785 |
2,859 |
2,948 |
3,042 |
3,128 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-687 |
-763 |
-895 |
-654 |
-658 |
-475 |
-515 |
-470 |
-416 |
-325 |
-345 |
Annual Metrics And Ratios for Hancock Whitney Co. - 6
This table displays calculated financial ratios and metrics derived from Hancock Whitney Co. - 6's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
83,613,122.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
83,613,122.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.81 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.64 |
$1.87 |
$2.49 |
$3.72 |
$3.72 |
($0.54) |
$0.00 |
$6.00 |
$4.51 |
$5.30 |
$5.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
77.50M |
77.85M |
84.70M |
85.36M |
86.49M |
86.53M |
0.00 |
86.07M |
86.13M |
86.35M |
84.91M |
| Adjusted Diluted Earnings per Share |
|
$1.64 |
$1.87 |
$2.48 |
$3.72 |
$3.72 |
($0.54) |
$0.00 |
$5.98 |
$4.50 |
$5.28 |
$5.67 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
77.50M |
77.95M |
84.96M |
85.52M |
86.60M |
86.53M |
0.00 |
86.39M |
86.42M |
86.65M |
85.44M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
77.50M |
84.26M |
85.25M |
85.69M |
87.24M |
86.75M |
0.00 |
85.98M |
86.35M |
86.13M |
81.66M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Hancock Whitney Co. - 6
This table displays calculated financial ratios and metrics derived from Hancock Whitney Co. - 6's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
83,613,122.00 |
81,662,941.00 |
81,157,968.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
83,613,122.00 |
81,662,941.00 |
81,157,968.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.50 |
0.58 |
1.56 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-17.22% |
-3.09% |
0.69% |
3.51% |
18.27% |
3.02% |
4.42% |
4.92% |
- |
-19.76% |
6.89% |
| EBITDA Growth |
|
-61.70% |
-15.84% |
-3.01% |
15.18% |
116.73% |
10.19% |
-0.76% |
8.36% |
- |
-56.28% |
9.95% |
| EBIT Growth |
|
-65.37% |
-15.84% |
-1.70% |
19.03% |
141.57% |
11.88% |
-0.20% |
10.38% |
- |
-60.63% |
12.15% |
| NOPAT Growth |
|
-64.81% |
-14.12% |
-2.75% |
18.25% |
141.24% |
10.03% |
-0.90% |
10.29% |
- |
-60.32% |
11.83% |
| Net Income Growth |
|
-64.81% |
-14.12% |
-2.75% |
18.25% |
141.24% |
10.03% |
-0.90% |
10.29% |
- |
-60.32% |
11.83% |
| EPS Growth |
|
-64.85% |
-14.48% |
-2.96% |
18.75% |
141.38% |
11.29% |
0.76% |
12.03% |
- |
-58.70% |
17.42% |
| Operating Cash Flow Growth |
|
-44.38% |
94.06% |
-18.45% |
-13.45% |
106.32% |
-37.49% |
19.76% |
-2.27% |
- |
9.78% |
20.25% |
| Free Cash Flow Firm Growth |
|
-20.59% |
242.06% |
101.27% |
-277.01% |
8.95% |
-105.81% |
-0.78% |
-93.87% |
- |
-477.09% |
-3,481.00% |
| Invested Capital Growth |
|
-4.79% |
-34.96% |
1.86% |
9.95% |
-4.19% |
5.77% |
1.81% |
15.85% |
- |
18.72% |
10.46% |
| Revenue Q/Q Growth |
|
-13.17% |
14.79% |
1.58% |
2.24% |
-0.79% |
-0.02% |
2.96% |
2.73% |
- |
-24.83% |
37.15% |
| EBITDA Q/Q Growth |
|
-45.20% |
94.87% |
7.77% |
0.08% |
3.12% |
-0.92% |
-2.94% |
9.27% |
- |
-58.27% |
144.09% |
| EBIT Q/Q Growth |
|
-48.94% |
113.99% |
8.65% |
0.27% |
3.62% |
-0.89% |
-3.08% |
10.90% |
- |
-62.90% |
176.11% |
| NOPAT Q/Q Growth |
|
-48.23% |
114.64% |
5.47% |
0.89% |
5.63% |
-2.11% |
-5.00% |
12.27% |
- |
-62.24% |
167.73% |
| Net Income Q/Q Growth |
|
-48.23% |
114.64% |
5.47% |
0.89% |
5.63% |
-2.11% |
-5.00% |
12.27% |
- |
-62.24% |
167.73% |
| EPS Q/Q Growth |
|
-48.21% |
113.79% |
5.65% |
1.53% |
5.26% |
-1.43% |
-4.35% |
12.88% |
- |
-61.49% |
171.93% |
| Operating Cash Flow Q/Q Growth |
|
-50.54% |
79.51% |
-36.98% |
54.67% |
17.90% |
-45.61% |
20.75% |
26.22% |
- |
-25.25% |
32.27% |
| Free Cash Flow Firm Q/Q Growth |
|
395.12% |
755.02% |
-99.48% |
-2,998.27% |
185.29% |
-145.62% |
108.80% |
-5,762.84% |
- |
-55.80% |
48.46% |
| Invested Capital Q/Q Growth |
|
0.61% |
-8.42% |
16.05% |
2.83% |
-12.33% |
1.10% |
11.70% |
17.00% |
- |
5.23% |
3.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
24.53% |
41.65% |
44.19% |
43.26% |
44.96% |
44.55% |
42.00% |
44.67% |
- |
24.27% |
43.20% |
| EBIT Margin |
|
20.20% |
37.66% |
40.28% |
39.51% |
41.26% |
40.90% |
38.50% |
41.57% |
- |
20.07% |
40.40% |
| Profit (Net Income) Margin |
|
16.41% |
30.68% |
31.86% |
31.43% |
33.47% |
32.77% |
30.24% |
33.04% |
- |
16.20% |
31.63% |
| Tax Burden Percent |
|
81.21% |
81.46% |
79.08% |
79.56% |
81.10% |
80.11% |
78.53% |
79.50% |
- |
80.75% |
78.30% |
| 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 |
|
18.79% |
18.54% |
20.92% |
20.44% |
18.90% |
19.89% |
21.47% |
20.50% |
- |
19.25% |
21.70% |
| Return on Invested Capital (ROIC) |
|
4.27% |
6.99% |
8.02% |
8.06% |
9.52% |
9.75% |
7.99% |
8.04% |
- |
4.25% |
7.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.27% |
6.99% |
8.02% |
8.06% |
9.52% |
9.75% |
7.99% |
8.04% |
- |
4.25% |
7.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.09% |
4.44% |
3.72% |
3.32% |
2.69% |
1.99% |
2.75% |
3.35% |
- |
1.13% |
2.69% |
| Return on Equity (ROE) |
|
6.36% |
11.42% |
11.74% |
11.38% |
12.20% |
11.74% |
10.75% |
11.39% |
- |
5.38% |
10.55% |
| Cash Return on Invested Capital (CROIC) |
|
12.28% |
48.57% |
4.95% |
-2.30% |
13.34% |
4.03% |
6.66% |
-6.81% |
- |
-9.59% |
-2.71% |
| Operating Return on Assets (OROA) |
|
0.79% |
1.42% |
1.55% |
1.54% |
1.69% |
1.70% |
1.61% |
1.75% |
- |
0.82% |
1.66% |
| Return on Assets (ROA) |
|
0.64% |
1.16% |
1.23% |
1.22% |
1.37% |
1.36% |
1.26% |
1.39% |
- |
0.67% |
1.30% |
| Return on Common Equity (ROCE) |
|
6.36% |
11.42% |
11.74% |
11.38% |
12.20% |
11.74% |
10.75% |
11.39% |
- |
5.38% |
10.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.73% |
9.48% |
9.33% |
0.00% |
11.02% |
10.78% |
10.79% |
- |
9.37% |
9.62% |
| Net Operating Profit after Tax (NOPAT) |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
- |
47 |
127 |
| NOPAT Margin |
|
16.41% |
30.68% |
31.86% |
31.43% |
33.47% |
32.77% |
30.24% |
33.04% |
- |
16.20% |
31.63% |
| 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 |
|
52.53% |
47.32% |
46.60% |
44.88% |
44.48% |
44.77% |
44.83% |
44.31% |
- |
60.56% |
44.89% |
| Operating Expenses to Revenue |
|
74.30% |
58.67% |
57.29% |
55.44% |
55.47% |
56.23% |
57.52% |
55.15% |
- |
75.43% |
56.17% |
| Earnings before Interest and Taxes (EBIT) |
|
62 |
133 |
145 |
145 |
151 |
149 |
145 |
160 |
- |
59 |
162 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
76 |
147 |
159 |
159 |
164 |
162 |
158 |
172 |
- |
71 |
173 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.07 |
1.02 |
1.06 |
1.06 |
1.14 |
1.06 |
1.13 |
1.19 |
- |
1.18 |
1.36 |
| Price to Tangible Book Value (P/TBV) |
|
1.40 |
1.33 |
1.37 |
1.35 |
1.45 |
1.33 |
1.46 |
1.53 |
- |
1.51 |
1.75 |
| Price to Revenue (P/Rev) |
|
2.93 |
2.86 |
3.01 |
3.18 |
3.26 |
3.10 |
3.34 |
3.56 |
- |
3.60 |
4.13 |
| Price to Earnings (P/E) |
|
10.34 |
10.49 |
11.15 |
11.35 |
10.22 |
9.58 |
10.44 |
11.00 |
- |
12.54 |
14.19 |
| Dividend Yield |
|
2.55% |
2.63% |
2.72% |
2.74% |
2.74% |
3.15% |
2.96% |
2.80% |
- |
2.91% |
2.54% |
| Earnings Yield |
|
9.67% |
9.53% |
8.97% |
8.81% |
9.79% |
10.44% |
9.57% |
9.09% |
- |
7.97% |
7.05% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.82 |
0.84 |
0.84 |
0.80 |
0.81 |
0.78 |
0.90 |
0.91 |
- |
1.00 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.08 |
2.90 |
3.38 |
3.28 |
2.80 |
2.69 |
3.43 |
4.01 |
- |
4.14 |
4.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.71 |
7.58 |
8.96 |
8.42 |
6.43 |
6.08 |
7.86 |
9.11 |
- |
10.45 |
11.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.70 |
8.56 |
10.08 |
9.38 |
7.05 |
6.64 |
8.57 |
9.90 |
- |
11.43 |
12.50 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.86 |
10.63 |
12.55 |
11.70 |
8.78 |
8.31 |
10.74 |
12.40 |
- |
14.42 |
15.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.61 |
6.91 |
8.44 |
8.64 |
6.46 |
6.96 |
8.65 |
10.31 |
- |
10.81 |
11.68 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.52 |
1.36 |
17.22 |
0.00 |
5.96 |
19.87 |
13.63 |
0.00 |
- |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.37 |
0.23 |
0.41 |
0.36 |
0.21 |
0.18 |
0.29 |
0.47 |
- |
0.35 |
0.40 |
| Long-Term Debt to Equity |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
- |
0.04 |
0.04 |
| Financial Leverage |
|
0.49 |
0.63 |
0.46 |
0.41 |
0.28 |
0.20 |
0.34 |
0.42 |
- |
0.27 |
0.34 |
| Leverage Ratio |
|
9.90 |
9.86 |
9.58 |
9.32 |
8.91 |
8.61 |
8.52 |
8.21 |
- |
8.08 |
8.12 |
| Compound Leverage Factor |
|
9.90 |
9.86 |
9.58 |
9.32 |
8.91 |
8.61 |
8.52 |
8.21 |
- |
8.08 |
8.12 |
| Debt to Total Capital |
|
26.78% |
19.00% |
28.99% |
26.46% |
17.07% |
14.97% |
22.34% |
31.96% |
- |
26.02% |
28.42% |
| Short-Term Debt to Total Capital |
|
22.23% |
14.04% |
24.70% |
22.30% |
12.84% |
10.79% |
18.59% |
28.76% |
- |
22.77% |
25.30% |
| Long-Term Debt to Total Capital |
|
4.55% |
4.97% |
4.28% |
4.16% |
4.23% |
4.18% |
3.75% |
3.20% |
- |
3.24% |
3.12% |
| 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 |
|
73.22% |
81.00% |
71.01% |
73.54% |
82.93% |
85.03% |
77.66% |
68.04% |
- |
73.98% |
71.58% |
| Debt to EBITDA |
|
2.52 |
1.72 |
3.08 |
2.78 |
1.35 |
1.17 |
1.95 |
3.20 |
- |
2.72 |
3.01 |
| Net Debt to EBITDA |
|
0.37 |
0.10 |
1.00 |
0.25 |
-1.06 |
-0.93 |
0.22 |
1.03 |
- |
1.36 |
1.15 |
| Long-Term Debt to EBITDA |
|
0.43 |
0.45 |
0.45 |
0.44 |
0.33 |
0.33 |
0.33 |
0.32 |
- |
0.34 |
0.33 |
| Debt to NOPAT |
|
3.54 |
2.41 |
4.31 |
3.86 |
1.84 |
1.60 |
2.67 |
4.36 |
- |
3.75 |
4.13 |
| Net Debt to NOPAT |
|
0.52 |
0.14 |
1.39 |
0.35 |
-1.44 |
-1.27 |
0.29 |
1.40 |
- |
1.87 |
1.59 |
| Long-Term Debt to NOPAT |
|
0.60 |
0.63 |
0.64 |
0.61 |
0.46 |
0.45 |
0.45 |
0.44 |
- |
0.47 |
0.45 |
| 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) |
|
312 |
2,666 |
14 |
-398 |
340 |
-155 |
14 |
-772 |
- |
-894 |
-461 |
| Operating Cash Flow to CapEx |
|
20,495.81% |
7,332.64% |
8,012.36% |
4,148.88% |
6,998.87% |
2,636.85% |
3,304.52% |
4,156.73% |
- |
1,930.00% |
17,590.93% |
| Free Cash Flow to Firm to Interest Expense |
|
1.98 |
17.14 |
0.09 |
-2.53 |
2.41 |
-1.24 |
0.11 |
-5.97 |
- |
-7.70 |
-3.85 |
| Operating Cash Flow to Interest Expense |
|
0.59 |
1.07 |
0.67 |
1.03 |
1.36 |
0.83 |
1.00 |
1.23 |
- |
0.98 |
1.26 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.59 |
1.06 |
0.66 |
1.01 |
1.34 |
0.80 |
0.97 |
1.20 |
- |
0.93 |
1.25 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
- |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
4.40 |
4.43 |
4.47 |
4.67 |
4.97 |
5.09 |
5.33 |
5.47 |
- |
5.38 |
5.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,195 |
4,758 |
5,521 |
5,677 |
4,977 |
5,032 |
5,621 |
6,577 |
- |
5,974 |
6,209 |
| Invested Capital Turnover |
|
0.26 |
0.23 |
0.25 |
0.26 |
0.28 |
0.30 |
0.26 |
0.24 |
- |
0.26 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
-261 |
-2,557 |
101 |
514 |
-218 |
274 |
100 |
900 |
- |
942 |
588 |
| Enterprise Value (EV) |
|
4,264 |
3,982 |
4,661 |
4,556 |
4,044 |
3,919 |
5,054 |
5,983 |
- |
5,968 |
6,742 |
| Market Capitalization |
|
4,061 |
3,931 |
4,144 |
4,418 |
4,709 |
4,517 |
4,916 |
5,307 |
- |
5,193 |
6,064 |
| Book Value per Share |
|
$44.15 |
$44.54 |
$45.26 |
$48.35 |
$47.96 |
$49.68 |
$50.97 |
$52.79 |
- |
$54.12 |
$54.76 |
| Tangible Book Value per Share |
|
$33.70 |
$34.16 |
$34.92 |
$38.01 |
$37.61 |
$39.36 |
$39.32 |
$41.05 |
- |
$42.00 |
$42.59 |
| Total Capital |
|
5,195 |
4,758 |
5,521 |
5,677 |
4,977 |
5,032 |
5,621 |
6,577 |
- |
5,974 |
6,209 |
| Total Debt |
|
1,391 |
904 |
1,600 |
1,502 |
850 |
753 |
1,256 |
2,102 |
- |
1,554 |
1,765 |
| Total Long-Term Debt |
|
236 |
236 |
236 |
236 |
211 |
211 |
211 |
211 |
- |
194 |
194 |
| Net Debt |
|
203 |
51 |
518 |
137 |
-665 |
-598 |
138 |
676 |
- |
775 |
678 |
| Capital Expenditures (CapEx) |
|
0.45 |
2.27 |
1.31 |
3.92 |
2.74 |
3.95 |
3.81 |
3.82 |
- |
5.93 |
0.86 |
| 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) |
|
1,391 |
904 |
1,600 |
1,502 |
850 |
753 |
1,256 |
2,102 |
- |
1,554 |
1,765 |
| Total Depreciation and Amortization (D&A) |
|
13 |
14 |
14 |
14 |
13 |
13 |
13 |
12 |
- |
12 |
11 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.59 |
$1.25 |
$1.31 |
$1.33 |
$1.41 |
$1.38 |
$1.32 |
$1.50 |
$1.50 |
$0.58 |
$1.56 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
86.13M |
86.52M |
86.51M |
86.23M |
86.35M |
86.09M |
85.58M |
84.87M |
84.91M |
81.67M |
80.93M |
| Adjusted Diluted Earnings per Share |
|
$0.58 |
$1.24 |
$1.31 |
$1.33 |
$1.40 |
$1.38 |
$1.32 |
$1.49 |
$1.48 |
$0.57 |
$1.55 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
86.42M |
86.73M |
86.77M |
86.56M |
86.65M |
86.46M |
85.94M |
85.45M |
85.44M |
82.26M |
81.49M |
| 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 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
86.35M |
86.63M |
86.35M |
86.06M |
86.13M |
85.64M |
84.75M |
83.61M |
81.66M |
81.16M |
80.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
51 |
109 |
115 |
116 |
122 |
120 |
114 |
127 |
- |
47 |
127 |
| Normalized NOPAT Margin |
|
16.41% |
30.68% |
31.86% |
31.43% |
33.47% |
32.77% |
30.24% |
33.04% |
- |
16.20% |
31.63% |
| Pre Tax Income Margin |
|
20.20% |
37.66% |
40.28% |
39.51% |
41.26% |
40.90% |
38.50% |
41.57% |
- |
20.07% |
40.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.40 |
0.86 |
0.92 |
0.92 |
1.07 |
1.19 |
1.15 |
1.24 |
- |
0.51 |
1.35 |
| NOPAT to Interest Expense |
|
0.32 |
0.70 |
0.73 |
0.73 |
0.87 |
0.95 |
0.90 |
0.99 |
- |
0.41 |
1.06 |
| EBIT Less CapEx to Interest Expense |
|
0.39 |
0.84 |
0.91 |
0.90 |
1.05 |
1.16 |
1.12 |
1.21 |
- |
0.45 |
1.35 |
| NOPAT Less CapEx to Interest Expense |
|
0.32 |
0.68 |
0.72 |
0.71 |
0.85 |
0.92 |
0.87 |
0.96 |
- |
0.36 |
1.05 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
26.67% |
28.03% |
30.62% |
31.42% |
28.39% |
30.51% |
31.38% |
31.35% |
- |
37.75% |
37.00% |
| Augmented Payout Ratio |
|
26.67% |
28.03% |
34.55% |
39.07% |
36.57% |
42.90% |
49.06% |
53.75% |
- |
115.23% |
113.68% |
Key Financial Trends
Hancock Whitney’s latest results show a clear improvement in earnings momentum. In Q2 2026, total revenue rose to $401.4 million from $375.5 million in Q2 2025, while net income increased 11.8% to $127.0 million. Diluted earnings per share climbed to $1.55 from $1.32, helped by both stronger profits and a lower share count.
- Net interest income is recovering. Q2 2026 net interest income increased 5.8% year over year to $293.0 million, up from $270.4 million in Q2 2024 and $276.96 million in Q2 2025. This suggests improving spread income after pressure from elevated funding costs.
- Loan growth has been steady. Net loans and leases reached $24.3 billion at June 30, 2026, up 4.8% from $23.1 billion a year earlier and 9.0% from Q2 2023. Growth in the loan book supports future interest income, although credit quality remains important.
- Fee income has become a stronger contributor. Q2 2026 non-interest income rose to $108.4 million, compared with $98.5 million in Q2 2025 and $80.3 million in Q1 2023. Service charges on deposit accounts accounted for most of this improvement.
- Credit-loss provisions remain manageable. The provision for credit losses was $13.8 million in Q2 2026, below $14.9 million in Q2 2025 and well below the $28.5 million recorded in Q3 2023. The allowance for loan losses was approximately $312.6 million, or about 1.3% of gross loans.
- Operating cash generation remains strong. Net cash from operating activities was $151.3 million in Q2 2026, up from $125.8 million in Q2 2025. Operating cash flow has remained positive in every quarter provided, despite fluctuations in working capital and investment activity.
- Share repurchases are supporting per-share results. Q2 2026 basic weighted-average shares outstanding declined to 80.9 million from 85.6 million in Q2 2025 and 86.1 million in Q2 2023. Continued repurchases, along with rising net income, have helped diluted EPS grow faster than total earnings.
- The dividend has increased materially. The quarterly dividend rose to $0.50 per share in 2026 from $0.45 in 2025 and $0.30 in 2023. The Q2 2026 dividend represented roughly one-third of quarterly net income attributable to common shareholders, leaving room for continued capital retention.
- Deposits are growing, but the mix is shifting toward interest-bearing funding. Total deposits increased to approximately $29.6 billion at June 30, 2026, from $29.1 billion a year earlier. However, interest-bearing deposits grew while non-interest-bearing deposits were essentially flat, which can limit the benefit of deposit growth by increasing funding costs.
- Capital has improved modestly. Total common equity was $4.44 billion at Q2 2026, up from $4.37 billion in Q2 2025. Accumulated other comprehensive losses also narrowed to $345.4 million from $657.9 million a year earlier, although the remaining loss continues to weigh on reported equity.
- Investment activity is creating large cash-flow swings. Q2 2026 investing cash flow was negative $807.0 million, driven primarily by $1.36 billion of investment-security purchases versus $550.8 million of sales and maturities. Financing inflows, including a $547.6 million increase in deposits, offset much of this outflow, but the pattern highlights sensitivity to deposit flows and securities repositioning.
The four-year trend is mixed but increasingly constructive. Net income was unusually strong at the end of 2022, weakened during 2023, and then generally recovered through 2024 and 2025. Q1 2026 results were distorted by a $98.6 million negative “other non-interest income” item, but Q2 results rebounded sharply as that item was absent. Investors should therefore focus on recurring net interest income, fee income, credit provisions and expenses rather than interpreting the quarter-to-quarter volatility in isolation.
Overall, Hancock Whitney is showing improving profitability, loan growth, positive operating cash flow and shareholder returns. The main risks are funding costs, continued dependence on deposit growth, sizable securities-market activity and the possibility that credit provisions rise if economic conditions deteriorate.
09/17/26 02:36 AM ETAI Generated. May Contain Errors.