Annual Income Statements for WesBanco
This table shows WesBanco's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for WesBanco
This table shows WesBanco'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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
51 |
50 |
40 |
42 |
34 |
32 |
33 |
26 |
35 |
47 |
-12 |
Consolidated Net Income / (Loss) |
|
53 |
52 |
42 |
45 |
37 |
35 |
36 |
29 |
37 |
50 |
-8.99 |
Net Income / (Loss) Continuing Operations |
|
53 |
52 |
42 |
45 |
37 |
35 |
36 |
29 |
37 |
50 |
-8.99 |
Total Pre-Tax Income |
|
65 |
64 |
52 |
54 |
44 |
44 |
43 |
35 |
45 |
62 |
-9.67 |
Total Revenue |
|
157 |
158 |
152 |
153 |
149 |
148 |
145 |
148 |
151 |
163 |
193 |
Net Interest Income / (Expense) |
|
125 |
130 |
124 |
122 |
118 |
118 |
114 |
117 |
121 |
127 |
159 |
Total Interest Income |
|
134 |
149 |
161 |
176 |
184 |
191 |
195 |
203 |
214 |
214 |
253 |
Loans and Leases Interest Income |
|
110 |
123 |
133 |
146 |
155 |
162 |
167 |
175 |
184 |
183 |
218 |
Investment Securities Interest Income |
|
22 |
24 |
24 |
23 |
23 |
22 |
22 |
21 |
22 |
23 |
27 |
Other Interest Income |
|
2.11 |
2.11 |
3.27 |
7.11 |
5.62 |
6.38 |
6.37 |
6.15 |
7.37 |
7.31 |
8.05 |
Total Interest Expense |
|
9.62 |
19 |
36 |
54 |
66 |
74 |
81 |
86 |
93 |
87 |
95 |
Deposits Interest Expense |
|
5.95 |
12 |
21 |
33 |
44 |
54 |
60 |
65 |
70 |
70 |
76 |
Short-Term Borrowings Interest Expense |
|
0.15 |
0.33 |
0.42 |
0.49 |
0.75 |
0.89 |
0.67 |
0.90 |
1.09 |
1.29 |
1.12 |
Long-Term Debt Interest Expense |
|
3.52 |
6.37 |
15 |
21 |
21 |
19 |
21 |
20 |
21 |
16 |
17 |
Total Non-Interest Income |
|
32 |
28 |
28 |
32 |
31 |
30 |
31 |
31 |
30 |
36 |
35 |
Trust Fees by Commissions |
|
9.01 |
9.23 |
10 |
9.44 |
9.10 |
9.58 |
11 |
9.90 |
10 |
10 |
11 |
Other Service Charges |
|
19 |
18 |
15 |
18 |
20 |
16 |
17 |
18 |
17 |
23 |
20 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.70 |
-0.05 |
0.38 |
1.08 |
-0.37 |
1.33 |
0.69 |
0.17 |
0.44 |
0.25 |
-0.36 |
Other Non-Interest Income |
|
2.00 |
0.54 |
1.96 |
3.19 |
2.40 |
3.46 |
2.07 |
2.79 |
2.17 |
2.51 |
3.43 |
Provision for Credit Losses |
|
-0.54 |
3.12 |
3.58 |
3.03 |
6.33 |
4.80 |
4.01 |
11 |
4.80 |
-0.15 |
69 |
Total Non-Interest Expense |
|
92 |
90 |
96 |
96 |
98 |
100 |
97 |
102 |
101 |
101 |
134 |
Salaries and Employee Benefits |
|
55 |
52 |
54 |
56 |
57 |
57 |
55 |
55 |
56 |
57 |
62 |
Net Occupancy & Equipment Expense |
|
15 |
15 |
16 |
15 |
15 |
16 |
17 |
17 |
16 |
17 |
21 |
Marketing Expense |
|
2.38 |
1.79 |
2.33 |
2.76 |
3.12 |
2.98 |
1.89 |
2.37 |
2.98 |
2.53 |
2.38 |
Other Operating Expenses |
|
17 |
19 |
19 |
20 |
19 |
22 |
21 |
23 |
21 |
22 |
25 |
Amortization Expense |
|
2.56 |
2.54 |
2.30 |
2.28 |
2.26 |
2.24 |
2.09 |
2.07 |
2.05 |
2.03 |
4.22 |
Restructuring Charge |
|
0.07 |
0.01 |
3.15 |
0.04 |
0.64 |
0.00 |
0.00 |
3.78 |
1.98 |
0.65 |
20 |
Income Tax Expense |
|
12 |
12 |
9.94 |
9.06 |
7.45 |
8.56 |
7.70 |
6.10 |
7.50 |
12 |
-0.67 |
Preferred Stock Dividends Declared |
|
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
2.53 |
Basic Earnings per Share |
|
$0.85 |
$0.83 |
$0.67 |
$0.71 |
$0.58 |
$0.55 |
$0.56 |
$0.44 |
$0.54 |
$0.72 |
($0.15) |
Weighted Average Basic Shares Outstanding |
|
59.55M |
60.05M |
59.22M |
59.26M |
59.36M |
59.30M |
59.38M |
59.52M |
64.49M |
62.59M |
76.83M |
Diluted Earnings per Share |
|
$0.85 |
$0.82 |
$0.67 |
$0.71 |
$0.58 |
$0.55 |
$0.56 |
$0.44 |
$0.54 |
$0.72 |
($0.15) |
Weighted Average Diluted Shares Outstanding |
|
59.70M |
60.22M |
59.38M |
59.39M |
59.44M |
59.43M |
59.52M |
59.66M |
64.63M |
62.65M |
77.02M |
Weighted Average Basic & Diluted Shares Outstanding |
|
59.16M |
59.20M |
59.25M |
59.36M |
59.37M |
59.38M |
59.42M |
59.59M |
66.87M |
66.94M |
95.67M |
Cash Dividends to Common per Share |
|
$0.34 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.37 |
$0.37 |
Annual Cash Flow Statements for WesBanco
This table details how cash moves in and out of WesBanco's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-1.55 |
-7.32 |
41 |
-11 |
52 |
66 |
671 |
346 |
-843 |
187 |
-27 |
Net Cash From Operating Activities |
|
95 |
88 |
123 |
142 |
192 |
163 |
60 |
336 |
204 |
169 |
211 |
Net Cash From Continuing Operating Activities |
|
95 |
88 |
123 |
142 |
192 |
63 |
60 |
336 |
204 |
169 |
211 |
Net Income / (Loss) Continuing Operations |
|
70 |
81 |
87 |
94 |
143 |
159 |
122 |
242 |
192 |
159 |
152 |
Consolidated Net Income / (Loss) |
|
70 |
81 |
87 |
94 |
143 |
159 |
122 |
242 |
192 |
159 |
152 |
Provision For Loan Losses |
|
6.41 |
8.35 |
8.48 |
9.99 |
7.76 |
11 |
108 |
-64 |
-1.66 |
18 |
19 |
Depreciation Expense |
|
9.13 |
15 |
18 |
19 |
10 |
12 |
14 |
13 |
13 |
14 |
15 |
Amortization Expense |
|
- |
- |
- |
- |
3.93 |
1.00 |
-9.89 |
-11 |
8.89 |
14 |
11 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.99 |
-2.77 |
-9.97 |
11 |
8.78 |
-44 |
-160 |
131 |
11 |
-18 |
-12 |
Changes in Operating Assets and Liabilities, net |
|
8.31 |
-13 |
20 |
7.22 |
18 |
-75 |
-14 |
25 |
-19 |
-17 |
26 |
Net Cash From Investing Activities |
|
-173 |
-210 |
195 |
-77 |
-52 |
104 |
58 |
-328 |
-1,068 |
-535 |
-1,030 |
Net Cash From Continuing Investing Activities |
|
-173 |
-210 |
195 |
-77 |
-52 |
104 |
58 |
-328 |
-1,068 |
-535 |
-1,030 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.37 |
-9.58 |
-2.06 |
-6.04 |
-4.67 |
-12 |
-7.55 |
-8.54 |
-7.99 |
-23 |
-10 |
Purchase of Investment Securities |
|
-447 |
-1,239 |
-482 |
-409 |
-932 |
-617 |
-1,207 |
-1,273 |
-1,762 |
-940 |
-1,409 |
Sale and/or Maturity of Investments |
|
281 |
1,038 |
679 |
338 |
884 |
733 |
1,273 |
953 |
701 |
427 |
389 |
Net Cash From Financing Activities |
|
77 |
115 |
-276 |
-75 |
-88 |
-202 |
553 |
338 |
21 |
553 |
792 |
Net Cash From Continuing Financing Activities |
|
77 |
115 |
-276 |
-75 |
-88 |
-202 |
553 |
338 |
21 |
553 |
792 |
Net Change in Deposits |
|
-13 |
-234 |
-217 |
4.26 |
-130 |
-200 |
1,435 |
1,140 |
-433 |
39 |
965 |
Issuance of Debt |
|
201 |
942 |
156 |
698 |
726 |
1,035 |
475 |
-100 |
791 |
1,576 |
1,261 |
Issuance of Common Equity |
|
1.92 |
- |
1.71 |
1.04 |
1.58 |
0.07 |
0.06 |
- |
0.00 |
0.00 |
191 |
Repayment of Debt |
|
-68 |
-556 |
-234 |
-701 |
-607 |
-968 |
-1,382 |
-426 |
-130 |
-966 |
-1,528 |
Repurchase of Common Equity |
|
- |
-4.79 |
-3.03 |
- |
-0.43 |
-10 |
-25 |
-180 |
-116 |
-3.51 |
0.08 |
Payment of Dividends |
|
-25 |
-33 |
-38 |
-45 |
-54 |
-67 |
-88 |
-97 |
-91 |
-92 |
-98 |
Cash Interest Paid |
|
25 |
28 |
34 |
43 |
69 |
87 |
75 |
33 |
38 |
224 |
344 |
Cash Income Taxes Paid |
|
12 |
16 |
22 |
23 |
19 |
31 |
37 |
36 |
25 |
36 |
27 |
Quarterly Cash Flow Statements for WesBanco
This table details how cash moves in and out of WesBanco'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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-71 |
30 |
189 |
-35 |
-67 |
100 |
-86 |
-23 |
134 |
-53 |
524 |
Net Cash From Operating Activities |
|
111 |
7.47 |
11 |
47 |
64 |
47 |
65 |
18 |
61 |
67 |
-26 |
Net Cash From Continuing Operating Activities |
|
1.55 |
203 |
0.08 |
0.07 |
0.02 |
169 |
0.05 |
0.11 |
- |
211 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
- |
192 |
0.00 |
- |
- |
159 |
0.00 |
- |
- |
152 |
0.00 |
Non-Cash Adjustments to Reconcile Net Income |
|
- |
9.05 |
0.08 |
0.07 |
0.02 |
-18 |
0.05 |
0.11 |
- |
-12 |
0.00 |
Net Cash From Investing Activities |
|
65 |
-293 |
-92 |
-133 |
-87 |
-223 |
-171 |
-359 |
-233 |
-267 |
360 |
Net Cash From Continuing Investing Activities |
|
65 |
-293 |
-92 |
-133 |
-87 |
-223 |
-171 |
-359 |
-233 |
-267 |
360 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.47 |
-2.71 |
-12 |
-4.68 |
-2.67 |
-2.93 |
-2.76 |
0.87 |
-3.84 |
-4.59 |
-4.33 |
Purchase of Investment Securities |
|
-97 |
-424 |
-187 |
-243 |
-187 |
-323 |
-242 |
-435 |
-355 |
-378 |
-821 |
Divestitures |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
200 |
Sale and/or Maturity of Investments |
|
164 |
134 |
107 |
114 |
103 |
103 |
73 |
75 |
126 |
115 |
984 |
Net Cash From Financing Activities |
|
-247 |
315 |
270 |
51 |
-45 |
276 |
21 |
318 |
306 |
147 |
190 |
Net Cash From Continuing Financing Activities |
|
-247 |
315 |
270 |
51 |
-45 |
276 |
21 |
318 |
306 |
147 |
190 |
Net Change in Deposits |
|
-124 |
-313 |
-258 |
-11 |
229 |
79 |
328 |
-64 |
405 |
296 |
287 |
Issuance of Debt |
|
-14 |
657 |
1,280 |
100 |
- |
196 |
800 |
375 |
- |
86 |
900 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
Repayment of Debt |
|
-72 |
-2.16 |
-729 |
-11 |
-251 |
25 |
-1,084 |
32 |
-266 |
-210 |
-970 |
Repurchase of Common Equity |
|
-14 |
-4.08 |
0.05 |
-3.67 |
0.02 |
0.09 |
0.01 |
-1.28 |
0.27 |
1.07 |
0.53 |
Payment of Dividends |
|
-23 |
-23 |
-23 |
-23 |
-23 |
-23 |
-24 |
-24 |
-24 |
-26 |
-27 |
Cash Interest Paid |
|
8.28 |
19 |
33 |
53 |
63 |
74 |
77 |
87 |
92 |
89 |
85 |
Cash Income Taxes Paid |
|
6.63 |
3.08 |
0.00 |
24 |
9.55 |
1.81 |
0.00 |
16 |
7.75 |
3.10 |
0.00 |
Annual Balance Sheets for WesBanco
This table presents WesBanco'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 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
6,297 |
8,470 |
9,791 |
9,816 |
12,459 |
15,720 |
16,426 |
16,927 |
16,932 |
17,712 |
18,684 |
Cash and Due from Banks |
|
94 |
87 |
128 |
118 |
169 |
235 |
905 |
1,251 |
408 |
595 |
568 |
Trading Account Securities |
|
1,511 |
2,422 |
2,316 |
2,285 |
3,147 |
3,258 |
2,722 |
4,018 |
3,789 |
3,406 |
3,412 |
Loans and Leases, Net of Allowance |
|
4,042 |
5,024 |
6,206 |
6,296 |
7,607 |
0.00 |
-0.33 |
9,733 |
-118 |
11,508 |
12,518 |
Loans and Leases |
|
4,087 |
5,066 |
6,249 |
6,341 |
7,656 |
- |
- |
9,733 |
- |
11,638 |
12,656 |
Allowance for Loan and Lease Losses |
|
45 |
42 |
44 |
45 |
49 |
0.00 |
0.33 |
0.27 |
118 |
131 |
139 |
Loans Held for Sale |
|
5.87 |
7.90 |
17 |
20 |
8.99 |
43 |
168 |
- |
8.25 |
16 |
19 |
Premises and Equipment, Net |
|
93 |
112 |
133 |
131 |
167 |
261 |
249 |
229 |
221 |
234 |
219 |
Intangible Assets |
|
320 |
491 |
593 |
589 |
919 |
1,149 |
1,163 |
1,152 |
1,141 |
1,132 |
1,124 |
Other Assets |
|
231 |
326 |
397 |
377 |
441 |
10,774 |
11,217 |
10,238 |
11,364 |
821 |
824 |
Total Liabilities & Shareholders' Equity |
|
6,297 |
8,470 |
9,791 |
9,816 |
12,459 |
15,720 |
16,426 |
16,650 |
16,932 |
17,712 |
18,684 |
Total Liabilities |
|
5,508 |
7,348 |
8,449 |
8,421 |
10,480 |
13,126 |
13,669 |
14,234 |
14,505 |
15,179 |
15,894 |
Non-Interest Bearing Deposits |
|
1,061 |
1,311 |
1,790 |
1,847 |
2,441 |
3,178 |
4,071 |
4,591 |
4,700 |
3,963 |
3,843 |
Interest Bearing Deposits |
|
3,988 |
4,755 |
5,251 |
5,197 |
6,391 |
7,826 |
8,359 |
8,975 |
8,431 |
9,206 |
10,291 |
Short-Term Debt |
|
81 |
81 |
199 |
185 |
291 |
282 |
242 |
- |
135 |
106 |
192 |
Accrued Interest Payable |
|
1.62 |
1.72 |
2.20 |
3.18 |
4.63 |
8.08 |
4.31 |
- |
4.59 |
11 |
14 |
Long-Term Debt |
|
329 |
1,148 |
1,133 |
1,113 |
1,244 |
1,615 |
741 |
184 |
986 |
1,629 |
1,279 |
Other Long-Term Liabilities |
|
48 |
51 |
74 |
77 |
109 |
216 |
252 |
208 |
248 |
265 |
275 |
Total Equity & Noncontrolling Interests |
|
788 |
1,122 |
1,341 |
1,395 |
1,979 |
2,594 |
2,757 |
2,693 |
2,427 |
2,533 |
2,790 |
Total Preferred & Common Equity |
|
788 |
1,122 |
1,341 |
1,395 |
1,979 |
2,594 |
2,757 |
2,693 |
2,427 |
2,533 |
2,790 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
144 |
144 |
144 |
144 |
144 |
Total Common Equity |
|
788 |
1,122 |
1,341 |
1,395 |
1,979 |
2,594 |
2,612 |
2,550 |
2,282 |
2,389 |
2,646 |
Common Stock |
|
306 |
597 |
772 |
776 |
1,280 |
1,779 |
1,777 |
1,777 |
1,778 |
1,778 |
1,967 |
Retained Earnings |
|
505 |
550 |
597 |
651 |
738 |
825 |
832 |
978 |
1,078 |
1,143 |
1,192 |
Treasury Stock |
|
-2.15 |
-2.64 |
0.00 |
- |
-0.27 |
-9.46 |
-26 |
-200 |
-309 |
-303 |
-292 |
Accumulated Other Comprehensive Income / (Loss) |
|
-19 |
-21 |
-27 |
-31 |
-38 |
1.20 |
31 |
-5.12 |
-262 |
-227 |
-219 |
Other Equity Adjustments |
|
-1.26 |
-0.79 |
-0.57 |
-1.03 |
-1.07 |
-1.30 |
-1.49 |
- |
-1.83 |
-2.01 |
-2.08 |
Quarterly Balance Sheets for WesBanco
This table presents WesBanco'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 |
Q1 2025 |
Total Assets |
|
16,605 |
17,275 |
17,357 |
17,344 |
17,773 |
18,128 |
18,514 |
27,412 |
Cash and Due from Banks |
|
379 |
598 |
562 |
495 |
510 |
487 |
621 |
1,092 |
Trading Account Securities |
|
3,920 |
3,717 |
3,566 |
3,419 |
3,322 |
3,295 |
3,404 |
4,321 |
Loans and Leases, Net of Allowance |
|
-0.23 |
-119 |
11,010 |
11,189 |
11,744 |
12,121 |
12,311 |
18,440 |
Loans and Leases |
|
- |
- |
11,130 |
11,316 |
11,873 |
12,258 |
12,451 |
18,674 |
Allowance for Loan and Lease Losses |
|
0.23 |
119 |
120 |
127 |
129 |
137 |
141 |
234 |
Loans Held for Sale |
|
13 |
13 |
29 |
18 |
12 |
25 |
22 |
243 |
Premises and Equipment, Net |
|
221 |
225 |
220 |
226 |
233 |
222 |
222 |
281 |
Intangible Assets |
|
1,144 |
1,139 |
1,137 |
1,135 |
1,130 |
1,128 |
1,126 |
1,755 |
Other Assets |
|
10,928 |
11,584 |
834 |
863 |
822 |
850 |
808 |
1,281 |
Total Liabilities & Shareholders' Equity |
|
16,605 |
17,275 |
17,357 |
17,344 |
17,773 |
18,128 |
18,514 |
27,412 |
Total Liabilities |
|
14,209 |
14,799 |
14,892 |
14,896 |
15,234 |
15,584 |
15,713 |
23,631 |
Non-Interest Bearing Deposits |
|
4,737 |
4,479 |
4,286 |
4,170 |
3,939 |
3,826 |
3,778 |
5,319 |
Interest Bearing Deposits |
|
8,708 |
8,394 |
8,575 |
8,920 |
9,558 |
9,606 |
10,060 |
15,974 |
Short-Term Debt |
|
128 |
111 |
101 |
107 |
73 |
106 |
141 |
148 |
Accrued Interest Payable |
|
4.36 |
7.67 |
8.87 |
11 |
16 |
15 |
16 |
27 |
Long-Term Debt |
|
338 |
1,562 |
1,662 |
1,407 |
1,379 |
1,754 |
1,454 |
1,837 |
Other Long-Term Liabilities |
|
294 |
245 |
259 |
281 |
270 |
276 |
264 |
327 |
Total Equity & Noncontrolling Interests |
|
2,396 |
2,475 |
2,465 |
2,448 |
2,538 |
2,544 |
2,802 |
3,782 |
Total Preferred & Common Equity |
|
2,396 |
2,475 |
2,465 |
2,448 |
2,538 |
2,544 |
2,802 |
3,782 |
Preferred Stock |
|
144 |
144 |
144 |
144 |
144 |
144 |
144 |
144 |
Total Common Equity |
|
2,251 |
2,331 |
2,321 |
2,303 |
2,394 |
2,400 |
2,657 |
3,637 |
Common Stock |
|
1,776 |
1,778 |
1,773 |
1,775 |
1,779 |
1,773 |
1,965 |
2,685 |
Retained Earnings |
|
1,049 |
1,097 |
1,118 |
1,132 |
1,154 |
1,159 |
1,170 |
1,145 |
Treasury Stock |
|
-305 |
-308 |
-304 |
-303 |
-302 |
-295 |
-294 |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
|
-267 |
-234 |
-265 |
-298 |
-235 |
-235 |
-182 |
-191 |
Other Equity Adjustments |
|
-1.81 |
-1.94 |
-2.02 |
-2.04 |
-2.04 |
-2.06 |
-2.08 |
-2.13 |
Annual Metrics And Ratios for WesBanco
This table displays calculated financial ratios and metrics derived from WesBanco's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.73% |
19.00% |
7.51% |
13.23% |
18.04% |
15.44% |
17.62% |
-2.79% |
0.17% |
1.70% |
0.73% |
EBITDA Growth |
|
12.09% |
20.36% |
9.63% |
23.53% |
12.71% |
8.93% |
-27.44% |
103.75% |
-15.09% |
-14.04% |
-4.68% |
EBIT Growth |
|
10.63% |
16.53% |
7.78% |
26.02% |
17.69% |
10.71% |
-24.91% |
108.06% |
-21.68% |
-17.92% |
-4.60% |
NOPAT Growth |
|
9.46% |
15.42% |
7.27% |
9.06% |
51.47% |
11.01% |
-23.18% |
98.50% |
-20.70% |
-17.22% |
-4.73% |
Net Income Growth |
|
9.46% |
15.42% |
7.27% |
9.06% |
51.47% |
11.01% |
-23.18% |
98.50% |
-20.70% |
-17.22% |
-4.73% |
EPS Growth |
|
9.63% |
-10.04% |
0.47% |
-0.93% |
36.45% |
-3.08% |
-37.46% |
99.44% |
-14.45% |
-16.89% |
-9.96% |
Operating Cash Flow Growth |
|
-14.96% |
-6.77% |
39.25% |
15.44% |
35.06% |
-14.87% |
-63.51% |
464.20% |
-39.30% |
-17.06% |
24.61% |
Free Cash Flow Firm Growth |
|
-182.68% |
-1,155.37% |
78.06% |
131.95% |
-1,001.61% |
-20.95% |
206.63% |
26.47% |
-143.34% |
-17.11% |
128.15% |
Invested Capital Growth |
|
14.90% |
96.25% |
13.69% |
0.72% |
30.48% |
27.85% |
-16.74% |
-23.07% |
23.32% |
20.29% |
-0.15% |
Revenue Q/Q Growth |
|
0.52% |
5.10% |
3.89% |
0.78% |
7.76% |
-1.16% |
9.44% |
-5.39% |
2.89% |
-1.60% |
2.55% |
EBITDA Q/Q Growth |
|
9.04% |
20.73% |
13.81% |
13.91% |
14.93% |
-10.53% |
50.62% |
-9.01% |
3.66% |
-0.85% |
20.84% |
EBIT Q/Q Growth |
|
1.51% |
9.48% |
1.32% |
4.38% |
9.80% |
-12.10% |
68.43% |
-6.37% |
-0.93% |
-9.57% |
11.04% |
NOPAT Q/Q Growth |
|
1.69% |
8.73% |
1.43% |
-8.09% |
24.36% |
-4.54% |
15.61% |
0.54% |
-1.00% |
-9.78% |
10.71% |
Net Income Q/Q Growth |
|
1.69% |
8.73% |
1.43% |
-8.09% |
24.36% |
-4.54% |
15.61% |
0.54% |
-1.00% |
-9.78% |
10.71% |
EPS Q/Q Growth |
|
2.14% |
1.90% |
-3.14% |
-8.15% |
18.70% |
-7.21% |
9.26% |
2.62% |
-0.33% |
-9.71% |
8.13% |
Operating Cash Flow Q/Q Growth |
|
-14.96% |
-6.77% |
39.25% |
-34.40% |
12.31% |
-24.96% |
66.05% |
6.72% |
-20.52% |
30.83% |
10.51% |
Free Cash Flow Firm Q/Q Growth |
|
-112.33% |
-8.40% |
23.82% |
275.74% |
1.52% |
-2,223.85% |
446.98% |
1.44% |
-181.81% |
39.28% |
153.00% |
Invested Capital Q/Q Growth |
|
5.48% |
6.90% |
3.06% |
-1.71% |
-0.82% |
19.96% |
-8.82% |
-11.56% |
23.98% |
7.73% |
-3.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
39.29% |
39.74% |
40.52% |
44.21% |
42.21% |
39.83% |
24.57% |
51.50% |
43.66% |
36.90% |
34.92% |
EBIT Margin |
|
35.80% |
35.05% |
35.14% |
39.11% |
39.00% |
37.40% |
23.87% |
51.10% |
39.95% |
32.25% |
30.54% |
Profit (Net Income) Margin |
|
26.74% |
25.93% |
25.87% |
24.92% |
31.98% |
30.75% |
20.08% |
41.01% |
32.47% |
26.43% |
24.99% |
Tax Burden Percent |
|
74.68% |
73.97% |
73.62% |
63.71% |
82.00% |
82.23% |
84.12% |
80.26% |
81.27% |
81.95% |
81.85% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
25.32% |
26.03% |
26.38% |
36.29% |
18.00% |
17.77% |
15.88% |
19.74% |
18.73% |
18.05% |
18.15% |
Return on Invested Capital (ROIC) |
|
6.25% |
4.55% |
3.45% |
3.52% |
4.61% |
3.97% |
2.97% |
7.32% |
5.98% |
4.07% |
3.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.25% |
4.55% |
3.45% |
3.52% |
4.61% |
3.97% |
2.97% |
7.32% |
5.98% |
4.07% |
3.55% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.87% |
3.90% |
3.59% |
3.38% |
3.87% |
2.98% |
1.60% |
1.57% |
1.52% |
2.34% |
2.14% |
Return on Equity (ROE) |
|
9.12% |
8.46% |
7.03% |
6.90% |
8.48% |
6.95% |
4.56% |
8.89% |
7.50% |
6.41% |
5.69% |
Cash Return on Invested Capital (CROIC) |
|
-7.62% |
-60.43% |
-9.36% |
2.80% |
-21.84% |
-20.48% |
21.23% |
33.40% |
-14.91% |
-14.35% |
3.70% |
Operating Return on Assets (OROA) |
|
1.51% |
1.48% |
1.29% |
1.51% |
1.57% |
1.37% |
0.90% |
1.81% |
1.40% |
1.12% |
1.02% |
Return on Assets (ROA) |
|
1.12% |
1.09% |
0.95% |
0.96% |
1.29% |
1.13% |
0.76% |
1.45% |
1.13% |
0.92% |
0.83% |
Return on Common Equity (ROCE) |
|
9.12% |
8.46% |
7.03% |
6.90% |
8.48% |
6.95% |
4.44% |
8.42% |
7.08% |
6.04% |
5.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.88% |
7.20% |
6.46% |
6.77% |
7.23% |
6.12% |
4.43% |
9.00% |
7.92% |
6.28% |
5.43% |
Net Operating Profit after Tax (NOPAT) |
|
70 |
81 |
87 |
94 |
143 |
159 |
122 |
242 |
192 |
159 |
152 |
NOPAT Margin |
|
26.74% |
25.93% |
25.87% |
24.92% |
31.98% |
30.75% |
20.08% |
41.01% |
32.47% |
26.43% |
24.99% |
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% |
0.00% |
SG&A Expenses to Revenue |
|
45.02% |
43.89% |
43.85% |
43.82% |
41.66% |
42.75% |
41.67% |
44.14% |
46.10% |
49.36% |
49.47% |
Operating Expenses to Revenue |
|
61.76% |
62.26% |
62.32% |
58.25% |
59.27% |
60.43% |
58.39% |
59.78% |
60.33% |
64.81% |
66.29% |
Earnings before Interest and Taxes (EBIT) |
|
94 |
109 |
118 |
148 |
175 |
193 |
145 |
302 |
236 |
194 |
185 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
103 |
124 |
136 |
168 |
189 |
206 |
149 |
304 |
258 |
222 |
212 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.91 |
0.75 |
1.05 |
0.99 |
0.80 |
0.65 |
0.66 |
0.77 |
0.87 |
0.74 |
0.82 |
Price to Tangible Book Value (P/TBV) |
|
1.54 |
1.33 |
1.89 |
1.71 |
1.49 |
1.17 |
1.19 |
1.41 |
1.74 |
1.41 |
1.43 |
Price to Revenue (P/Rev) |
|
2.75 |
2.70 |
4.22 |
3.63 |
3.53 |
3.26 |
2.85 |
3.34 |
3.36 |
2.95 |
3.59 |
Price to Earnings (P/E) |
|
10.28 |
10.40 |
16.31 |
14.56 |
11.04 |
10.61 |
14.50 |
8.51 |
10.91 |
11.93 |
15.39 |
Dividend Yield |
|
3.58% |
4.22% |
2.98% |
3.33% |
4.01% |
4.02% |
4.97% |
4.23% |
4.08% |
4.71% |
4.46% |
Earnings Yield |
|
9.72% |
9.61% |
6.13% |
6.87% |
9.06% |
9.43% |
6.90% |
11.76% |
9.17% |
8.39% |
6.50% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.84 |
0.98 |
0.95 |
0.84 |
0.75 |
0.52 |
0.37 |
0.80 |
0.72 |
0.76 |
Enterprise Value to Revenue (EV/Rev) |
|
3.96 |
6.37 |
7.81 |
6.74 |
6.58 |
6.48 |
3.21 |
1.78 |
4.81 |
5.08 |
5.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.07 |
16.02 |
19.29 |
15.25 |
15.59 |
16.27 |
13.08 |
3.46 |
11.01 |
13.78 |
15.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.05 |
18.16 |
22.24 |
17.23 |
16.87 |
17.33 |
13.46 |
3.48 |
12.03 |
15.77 |
17.41 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.80 |
24.55 |
30.20 |
27.04 |
20.58 |
21.08 |
16.00 |
4.34 |
14.80 |
19.24 |
21.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.92 |
22.43 |
21.26 |
17.98 |
15.35 |
20.50 |
32.77 |
3.13 |
13.93 |
18.07 |
15.28 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
34.00 |
0.00 |
0.00 |
2.24 |
0.95 |
0.00 |
0.00 |
20.42 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.52 |
1.10 |
0.99 |
0.93 |
0.78 |
0.73 |
0.36 |
0.07 |
0.46 |
0.68 |
0.53 |
Long-Term Debt to Equity |
|
0.42 |
1.02 |
0.84 |
0.80 |
0.63 |
0.62 |
0.27 |
0.07 |
0.41 |
0.64 |
0.46 |
Financial Leverage |
|
0.46 |
0.86 |
1.04 |
0.96 |
0.84 |
0.75 |
0.54 |
0.21 |
0.26 |
0.58 |
0.60 |
Leverage Ratio |
|
8.11 |
7.73 |
7.41 |
7.16 |
6.60 |
6.16 |
6.01 |
6.12 |
6.61 |
6.99 |
6.84 |
Compound Leverage Factor |
|
8.11 |
7.73 |
7.41 |
7.16 |
6.60 |
6.16 |
6.01 |
6.12 |
6.61 |
6.99 |
6.84 |
Debt to Total Capital |
|
34.22% |
52.28% |
49.82% |
48.18% |
43.68% |
42.25% |
26.29% |
6.39% |
31.61% |
40.65% |
34.53% |
Short-Term Debt to Total Capital |
|
6.73% |
3.46% |
7.46% |
6.86% |
8.27% |
6.29% |
6.47% |
0.00% |
3.81% |
2.48% |
4.51% |
Long-Term Debt to Total Capital |
|
27.48% |
48.82% |
42.36% |
41.32% |
35.41% |
35.97% |
19.82% |
6.39% |
27.80% |
38.17% |
30.02% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.86% |
5.02% |
4.07% |
3.39% |
3.39% |
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% |
0.00% |
Common Equity to Total Capital |
|
65.78% |
47.72% |
50.18% |
51.82% |
56.32% |
57.75% |
69.85% |
88.64% |
64.32% |
55.96% |
62.08% |
Debt to EBITDA |
|
3.99 |
9.93 |
9.82 |
7.74 |
8.12 |
9.22 |
6.58 |
0.60 |
4.34 |
7.81 |
6.95 |
Net Debt to EBITDA |
|
3.07 |
9.23 |
8.87 |
7.04 |
7.23 |
8.08 |
0.52 |
-3.51 |
2.76 |
5.13 |
4.27 |
Long-Term Debt to EBITDA |
|
3.20 |
9.28 |
8.35 |
6.64 |
6.59 |
7.85 |
4.96 |
0.60 |
3.82 |
7.34 |
6.04 |
Debt to NOPAT |
|
5.86 |
15.22 |
15.37 |
13.73 |
10.72 |
11.95 |
8.06 |
0.76 |
5.84 |
10.91 |
9.71 |
Net Debt to NOPAT |
|
4.52 |
14.15 |
13.89 |
12.49 |
9.54 |
10.47 |
0.64 |
-4.41 |
3.71 |
7.17 |
5.96 |
Long-Term Debt to NOPAT |
|
4.71 |
14.21 |
13.07 |
11.78 |
8.69 |
10.17 |
6.07 |
0.76 |
5.13 |
10.24 |
8.44 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.70% |
5.27% |
5.61% |
5.83% |
5.43% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-85 |
-1,072 |
-235 |
75 |
-678 |
-820 |
874 |
1,105 |
-479 |
-561 |
158 |
Operating Cash Flow to CapEx |
|
1,285.71% |
923.09% |
5,971.71% |
2,354.27% |
4,109.90% |
1,338.93% |
789.38% |
3,940.21% |
2,554.94% |
752.34% |
2,042.98% |
Free Cash Flow to Firm to Interest Expense |
|
-3.75 |
-43.38 |
-7.18 |
1.78 |
-10.01 |
-9.72 |
14.14 |
40.88 |
-12.17 |
-2.44 |
0.45 |
Operating Cash Flow to Interest Expense |
|
4.17 |
3.57 |
3.76 |
3.37 |
2.83 |
1.94 |
0.96 |
12.44 |
5.19 |
0.74 |
0.61 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.84 |
3.19 |
3.69 |
3.23 |
2.76 |
1.79 |
0.84 |
12.12 |
4.99 |
0.64 |
0.58 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
2.81 |
3.03 |
2.73 |
2.87 |
3.01 |
2.41 |
2.38 |
2.47 |
2.63 |
2.65 |
2.68 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,198 |
2,351 |
2,673 |
2,693 |
3,513 |
4,492 |
3,740 |
2,877 |
3,548 |
4,268 |
4,262 |
Invested Capital Turnover |
|
0.23 |
0.18 |
0.13 |
0.14 |
0.14 |
0.13 |
0.15 |
0.18 |
0.18 |
0.15 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
155 |
1,153 |
322 |
19 |
821 |
978 |
-752 |
-863 |
671 |
720 |
-6.37 |
Enterprise Value (EV) |
|
1,036 |
1,983 |
2,617 |
2,555 |
2,945 |
3,348 |
1,953 |
1,052 |
2,843 |
3,060 |
3,224 |
Market Capitalization |
|
720 |
840 |
1,413 |
1,375 |
1,579 |
1,685 |
1,731 |
1,974 |
1,986 |
1,776 |
2,176 |
Book Value per Share |
|
$26.92 |
$29.14 |
$30.58 |
$31.69 |
$36.24 |
$47.43 |
$38.86 |
$40.33 |
$38.58 |
$40.23 |
$39.57 |
Tangible Book Value per Share |
|
$16.01 |
$16.39 |
$17.06 |
$18.31 |
$19.41 |
$26.42 |
$21.56 |
$22.12 |
$19.29 |
$21.16 |
$22.76 |
Total Capital |
|
1,198 |
2,351 |
2,673 |
2,693 |
3,513 |
4,492 |
3,740 |
2,877 |
3,548 |
4,268 |
4,262 |
Total Debt |
|
410 |
1,229 |
1,332 |
1,297 |
1,535 |
1,898 |
983 |
184 |
1,121 |
1,735 |
1,471 |
Total Long-Term Debt |
|
329 |
1,148 |
1,133 |
1,113 |
1,244 |
1,615 |
741 |
184 |
986 |
1,629 |
1,279 |
Net Debt |
|
316 |
1,143 |
1,204 |
1,180 |
1,365 |
1,663 |
78 |
-1,067 |
713 |
1,140 |
903 |
Capital Expenditures (CapEx) |
|
7.37 |
9.58 |
2.06 |
6.04 |
4.67 |
12 |
7.55 |
8.54 |
7.99 |
23 |
10 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
410 |
1,229 |
1,332 |
1,297 |
1,535 |
1,898 |
983 |
184 |
1,121 |
1,735 |
1,471 |
Total Depreciation and Amortization (D&A) |
|
9.13 |
15 |
18 |
19 |
14 |
13 |
4.24 |
2.39 |
22 |
28 |
27 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.39 |
$2.15 |
$2.16 |
$2.15 |
$2.93 |
$2.83 |
$1.78 |
$3.54 |
$3.03 |
$2.51 |
$2.26 |
Adjusted Weighted Average Basic Shares Outstanding |
|
29.25M |
37.49M |
40.10M |
44.00M |
48.89M |
56.11M |
67.26M |
65.52M |
60.05M |
59.30M |
62.59M |
Adjusted Diluted Earnings per Share |
|
$2.39 |
$2.15 |
$2.16 |
$2.14 |
$2.92 |
$2.83 |
$1.77 |
$3.53 |
$3.02 |
$2.51 |
$2.26 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
29.33M |
37.55M |
40.13M |
44.08M |
49.02M |
56.21M |
67.31M |
65.67M |
60.22M |
59.43M |
62.65M |
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 |
|
38.48M |
38.34M |
43.95M |
44.05M |
54.60M |
67.54M |
67.26M |
61.31M |
59.20M |
59.38M |
66.94M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
71 |
89 |
96 |
95 |
158 |
172 |
130 |
248 |
194 |
162 |
157 |
Normalized NOPAT Margin |
|
27.11% |
28.56% |
28.79% |
25.08% |
35.25% |
33.36% |
21.43% |
41.92% |
32.70% |
26.95% |
25.86% |
Pre Tax Income Margin |
|
35.80% |
35.05% |
35.14% |
39.11% |
39.00% |
37.40% |
23.87% |
51.10% |
39.95% |
32.25% |
30.54% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.12 |
4.42 |
3.59 |
3.52 |
2.58 |
2.29 |
2.35 |
11.17 |
6.01 |
0.84 |
0.53 |
NOPAT to Interest Expense |
|
3.07 |
3.27 |
2.64 |
2.24 |
2.11 |
1.88 |
1.97 |
8.96 |
4.88 |
0.69 |
0.44 |
EBIT Less CapEx to Interest Expense |
|
3.79 |
4.03 |
3.53 |
3.38 |
2.51 |
2.15 |
2.23 |
10.85 |
5.81 |
0.75 |
0.50 |
NOPAT Less CapEx to Interest Expense |
|
2.75 |
2.88 |
2.58 |
2.10 |
2.04 |
1.74 |
1.85 |
8.65 |
4.68 |
0.59 |
0.41 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
35.92% |
40.87% |
43.64% |
47.48% |
37.44% |
41.90% |
72.02% |
39.88% |
47.60% |
58.11% |
64.38% |
Augmented Payout Ratio |
|
35.92% |
46.80% |
47.13% |
47.48% |
37.73% |
48.33% |
92.13% |
114.13% |
108.01% |
60.32% |
64.33% |
Quarterly Metrics And Ratios for WesBanco
This table displays calculated financial ratios and metrics derived from WesBanco'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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.90% |
11.78% |
10.06% |
10.20% |
-5.23% |
-6.22% |
-4.86% |
-3.56% |
1.48% |
10.19% |
33.60% |
EBITDA Growth |
|
17.26% |
-3.65% |
-3.53% |
1.16% |
-31.44% |
-31.28% |
-16.68% |
-34.04% |
0.58% |
39.76% |
-111.97% |
EBIT Growth |
|
18.69% |
-3.36% |
-3.15% |
1.77% |
-32.22% |
-32.05% |
-17.01% |
-35.09% |
1.08% |
42.29% |
-122.27% |
NOPAT Growth |
|
19.42% |
-3.58% |
-4.04% |
4.99% |
-30.53% |
-33.02% |
-15.70% |
-35.57% |
1.17% |
41.92% |
-118.95% |
Net Income Growth |
|
19.42% |
-3.58% |
-4.04% |
4.99% |
-30.53% |
-33.02% |
-15.70% |
-35.57% |
1.17% |
41.92% |
-125.19% |
EPS Growth |
|
32.81% |
-1.20% |
-1.47% |
5.97% |
-31.76% |
-32.93% |
-16.42% |
-38.03% |
-6.90% |
30.91% |
-126.79% |
Operating Cash Flow Growth |
|
136.94% |
-87.59% |
-77.19% |
23.64% |
-42.27% |
534.42% |
493.48% |
-61.33% |
-5.11% |
42.35% |
-140.88% |
Free Cash Flow Firm Growth |
|
-50.23% |
-167.48% |
-306.19% |
-360.99% |
-339.21% |
-10.68% |
119.44% |
87.35% |
62.61% |
108.18% |
-1,021.02% |
Invested Capital Growth |
|
-12.03% |
23.32% |
33.36% |
40.03% |
38.43% |
20.29% |
-3.80% |
4.16% |
10.97% |
-0.15% |
44.50% |
Revenue Q/Q Growth |
|
12.60% |
0.57% |
-3.59% |
0.94% |
-3.16% |
-0.49% |
-2.19% |
2.32% |
1.90% |
8.05% |
18.59% |
EBITDA Q/Q Growth |
|
22.18% |
-1.92% |
-18.05% |
3.01% |
-17.20% |
-1.69% |
-0.63% |
-18.46% |
26.26% |
36.61% |
-108.51% |
EBIT Q/Q Growth |
|
23.29% |
-1.97% |
-18.39% |
3.18% |
-17.89% |
-1.73% |
-0.32% |
-19.30% |
27.87% |
38.33% |
-115.60% |
NOPAT Q/Q Growth |
|
24.06% |
-1.56% |
-18.90% |
6.00% |
-17.91% |
-5.08% |
2.07% |
-18.99% |
28.90% |
33.15% |
-113.63% |
Net Income Q/Q Growth |
|
24.06% |
-1.56% |
-18.90% |
6.00% |
-17.91% |
-5.08% |
2.07% |
-18.99% |
28.90% |
33.15% |
-118.12% |
EPS Q/Q Growth |
|
26.87% |
-3.53% |
-18.29% |
5.97% |
-18.31% |
-5.17% |
1.82% |
-21.43% |
22.73% |
33.33% |
-120.83% |
Operating Cash Flow Q/Q Growth |
|
191.37% |
-93.27% |
45.87% |
332.01% |
36.06% |
-26.01% |
36.46% |
-71.85% |
233.86% |
11.00% |
-139.19% |
Free Cash Flow Firm Q/Q Growth |
|
-0.34% |
-239.25% |
-60.85% |
-16.91% |
8.65% |
35.57% |
128.25% |
-176.05% |
-170.08% |
114.09% |
-3,282.83% |
Invested Capital Q/Q Growth |
|
-5.22% |
23.98% |
16.91% |
1.93% |
-6.30% |
7.73% |
-6.50% |
10.37% |
-0.18% |
-3.07% |
35.30% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.32% |
42.25% |
35.91% |
36.65% |
31.34% |
30.96% |
31.45% |
25.07% |
31.06% |
39.27% |
-2.82% |
EBIT Margin |
|
41.69% |
40.64% |
34.40% |
35.16% |
29.82% |
29.44% |
30.01% |
23.67% |
29.70% |
38.02% |
-5.00% |
Profit (Net Income) Margin |
|
33.83% |
33.12% |
27.86% |
29.26% |
24.80% |
23.65% |
24.68% |
19.54% |
24.72% |
30.47% |
-4.65% |
Tax Burden Percent |
|
81.15% |
81.49% |
80.98% |
83.20% |
83.17% |
80.34% |
82.26% |
82.58% |
83.25% |
80.13% |
93.04% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
18.85% |
18.51% |
19.02% |
16.80% |
16.83% |
19.66% |
17.74% |
17.42% |
16.75% |
19.87% |
0.00% |
Return on Invested Capital (ROIC) |
|
6.36% |
6.10% |
4.65% |
5.00% |
4.45% |
3.64% |
3.61% |
2.67% |
3.50% |
4.33% |
-0.47% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.36% |
6.10% |
4.65% |
5.00% |
4.45% |
3.64% |
3.61% |
2.67% |
3.50% |
4.33% |
-0.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.24% |
1.56% |
2.07% |
2.35% |
1.82% |
2.10% |
2.25% |
1.93% |
2.07% |
2.61% |
-0.33% |
Return on Equity (ROE) |
|
7.60% |
7.65% |
6.72% |
7.35% |
6.26% |
5.74% |
5.85% |
4.60% |
5.57% |
6.94% |
-0.80% |
Cash Return on Invested Capital (CROIC) |
|
19.15% |
-14.91% |
-23.35% |
-28.04% |
-27.07% |
-14.35% |
7.62% |
-0.92% |
-7.13% |
3.70% |
-34.21% |
Operating Return on Assets (OROA) |
|
1.43% |
1.42% |
1.21% |
1.28% |
1.07% |
1.02% |
1.02% |
0.79% |
0.98% |
1.27% |
-0.15% |
Return on Assets (ROA) |
|
1.16% |
1.16% |
0.98% |
1.06% |
0.89% |
0.82% |
0.84% |
0.65% |
0.82% |
1.01% |
-0.13% |
Return on Common Equity (ROCE) |
|
7.17% |
7.23% |
6.34% |
6.92% |
5.89% |
5.41% |
5.52% |
4.33% |
5.26% |
6.56% |
-0.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.10% |
0.00% |
7.69% |
7.81% |
7.20% |
0.00% |
6.00% |
5.36% |
4.88% |
0.00% |
2.82% |
Net Operating Profit after Tax (NOPAT) |
|
53 |
52 |
42 |
45 |
37 |
35 |
36 |
29 |
37 |
50 |
-6.77 |
NOPAT Margin |
|
33.83% |
33.12% |
27.86% |
29.26% |
24.80% |
23.65% |
24.68% |
19.54% |
24.72% |
30.47% |
-3.50% |
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% |
0.13% |
SG&A Expenses to Revenue |
|
45.88% |
43.50% |
47.40% |
48.04% |
50.93% |
51.15% |
50.97% |
49.82% |
50.26% |
47.09% |
43.87% |
Operating Expenses to Revenue |
|
58.65% |
57.38% |
63.25% |
62.86% |
65.93% |
67.31% |
67.22% |
69.21% |
67.12% |
62.07% |
69.35% |
Earnings before Interest and Taxes (EBIT) |
|
65 |
64 |
52 |
54 |
44 |
44 |
43 |
35 |
45 |
62 |
-9.67 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
68 |
67 |
55 |
56 |
47 |
46 |
45 |
37 |
47 |
64 |
-5.44 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.81 |
0.87 |
0.73 |
0.62 |
0.60 |
0.74 |
0.73 |
0.69 |
0.67 |
0.82 |
0.57 |
Price to Tangible Book Value (P/TBV) |
|
1.65 |
1.74 |
1.43 |
1.22 |
1.18 |
1.41 |
1.38 |
1.30 |
1.16 |
1.43 |
1.10 |
Price to Revenue (P/Rev) |
|
3.19 |
3.36 |
2.81 |
2.32 |
2.25 |
2.95 |
2.94 |
2.82 |
3.00 |
3.59 |
3.17 |
Price to Earnings (P/E) |
|
9.96 |
10.91 |
9.45 |
7.90 |
8.30 |
11.93 |
12.27 |
13.13 |
14.00 |
15.39 |
21.43 |
Dividend Yield |
|
4.40% |
4.08% |
4.80% |
5.72% |
6.03% |
4.71% |
4.83% |
5.12% |
4.84% |
4.46% |
4.72% |
Earnings Yield |
|
10.04% |
9.17% |
10.58% |
12.66% |
12.05% |
8.39% |
8.15% |
7.62% |
7.14% |
6.50% |
4.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.72 |
0.80 |
0.70 |
0.66 |
0.64 |
0.72 |
0.71 |
0.72 |
0.66 |
0.76 |
0.54 |
Enterprise Value to Revenue (EV/Rev) |
|
3.59 |
4.81 |
4.83 |
4.49 |
4.16 |
5.08 |
4.77 |
5.39 |
4.89 |
5.32 |
4.75 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.28 |
11.01 |
11.95 |
11.35 |
11.35 |
13.78 |
14.60 |
18.16 |
16.52 |
15.23 |
21.83 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.65 |
12.03 |
12.46 |
11.82 |
11.85 |
15.77 |
15.30 |
19.11 |
17.35 |
17.41 |
23.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.64 |
14.80 |
15.36 |
14.47 |
14.42 |
19.24 |
18.59 |
23.28 |
21.14 |
21.28 |
29.11 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.04 |
13.93 |
17.48 |
15.80 |
19.64 |
18.07 |
12.70 |
16.35 |
15.15 |
15.28 |
25.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.13 |
0.00 |
0.00 |
20.42 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.46 |
0.68 |
0.72 |
0.62 |
0.68 |
0.57 |
0.73 |
0.57 |
0.53 |
0.52 |
Long-Term Debt to Equity |
|
0.14 |
0.41 |
0.63 |
0.67 |
0.57 |
0.64 |
0.54 |
0.69 |
0.52 |
0.46 |
0.49 |
Financial Leverage |
|
0.19 |
0.26 |
0.45 |
0.47 |
0.41 |
0.58 |
0.62 |
0.72 |
0.59 |
0.60 |
0.54 |
Leverage Ratio |
|
6.54 |
6.61 |
6.84 |
6.92 |
7.01 |
6.99 |
6.99 |
7.08 |
6.83 |
6.84 |
7.15 |
Compound Leverage Factor |
|
6.54 |
6.61 |
6.84 |
6.92 |
7.01 |
6.99 |
6.99 |
7.08 |
6.83 |
6.84 |
7.15 |
Debt to Total Capital |
|
16.29% |
31.61% |
40.33% |
41.70% |
38.21% |
40.65% |
36.39% |
42.23% |
36.28% |
34.53% |
34.42% |
Short-Term Debt to Total Capital |
|
4.47% |
3.81% |
2.68% |
2.40% |
2.69% |
2.48% |
1.83% |
2.40% |
3.20% |
4.51% |
2.56% |
Long-Term Debt to Total Capital |
|
11.82% |
27.80% |
37.65% |
39.30% |
35.52% |
38.17% |
34.56% |
39.83% |
33.08% |
30.02% |
31.85% |
Preferred Equity to Total Capital |
|
5.05% |
4.07% |
3.48% |
3.42% |
3.65% |
3.39% |
3.62% |
3.28% |
3.29% |
3.39% |
2.51% |
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% |
0.00% |
Common Equity to Total Capital |
|
78.66% |
64.32% |
56.19% |
54.88% |
58.14% |
55.96% |
59.99% |
54.49% |
60.44% |
62.08% |
63.08% |
Debt to EBITDA |
|
1.87 |
4.34 |
6.84 |
7.19 |
6.76 |
7.81 |
7.48 |
10.63 |
9.11 |
6.95 |
13.93 |
Net Debt to EBITDA |
|
0.35 |
2.76 |
4.39 |
4.89 |
4.55 |
5.13 |
4.86 |
7.85 |
5.56 |
4.27 |
6.27 |
Long-Term Debt to EBITDA |
|
1.36 |
3.82 |
6.38 |
6.77 |
6.28 |
7.34 |
7.11 |
10.03 |
8.30 |
6.04 |
12.89 |
Debt to NOPAT |
|
2.40 |
5.84 |
8.79 |
9.16 |
8.59 |
10.91 |
9.53 |
13.63 |
11.65 |
9.71 |
18.58 |
Net Debt to NOPAT |
|
0.45 |
3.71 |
5.65 |
6.24 |
5.78 |
7.17 |
6.18 |
10.07 |
7.12 |
5.96 |
8.36 |
Long-Term Debt to NOPAT |
|
1.74 |
5.13 |
8.20 |
8.63 |
7.98 |
10.24 |
9.05 |
12.86 |
10.63 |
8.44 |
17.19 |
Noncontrolling Interest Sharing Ratio |
|
5.64% |
5.61% |
5.69% |
5.86% |
5.97% |
5.83% |
5.76% |
5.77% |
5.50% |
5.43% |
4.57% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
444 |
-619 |
-995 |
-1,164 |
-1,063 |
-685 |
194 |
-147 |
-397 |
56 |
-1,782 |
Operating Cash Flow to CapEx |
|
4,481.77% |
275.60% |
89.03% |
1,004.70% |
2,402.06% |
1,619.35% |
2,339.34% |
0.00% |
1,583.09% |
1,467.70% |
-610.80% |
Free Cash Flow to Firm to Interest Expense |
|
46.21 |
-32.49 |
-27.48 |
-21.36 |
-16.13 |
-9.31 |
2.38 |
-1.70 |
-4.29 |
0.64 |
-18.82 |
Operating Cash Flow to Interest Expense |
|
11.53 |
0.39 |
0.30 |
0.86 |
0.97 |
0.64 |
0.79 |
0.21 |
0.66 |
0.77 |
-0.28 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.27 |
0.25 |
-0.04 |
0.78 |
0.93 |
0.60 |
0.76 |
0.22 |
0.61 |
0.72 |
-0.32 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
Fixed Asset Turnover |
|
2.54 |
2.63 |
2.72 |
2.84 |
2.73 |
2.65 |
2.60 |
2.66 |
2.64 |
2.68 |
2.55 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,862 |
3,548 |
4,148 |
4,228 |
3,962 |
4,268 |
3,990 |
4,404 |
4,396 |
4,262 |
5,766 |
Invested Capital Turnover |
|
0.19 |
0.18 |
0.17 |
0.17 |
0.18 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
-391 |
671 |
1,038 |
1,209 |
1,100 |
720 |
-158 |
176 |
435 |
-6.37 |
1,776 |
Enterprise Value (EV) |
|
2,064 |
2,843 |
2,923 |
2,785 |
2,542 |
3,060 |
2,833 |
3,176 |
2,893 |
3,224 |
3,110 |
Market Capitalization |
|
1,832 |
1,986 |
1,704 |
1,440 |
1,379 |
1,776 |
1,746 |
1,659 |
1,775 |
2,176 |
2,073 |
Book Value per Share |
|
$37.71 |
$38.58 |
$39.37 |
$39.17 |
$38.81 |
$40.23 |
$40.31 |
$40.38 |
$44.59 |
$39.57 |
$54.33 |
Tangible Book Value per Share |
|
$18.55 |
$19.29 |
$20.13 |
$19.98 |
$19.69 |
$21.16 |
$21.28 |
$21.40 |
$25.69 |
$22.76 |
$28.12 |
Total Capital |
|
2,862 |
3,548 |
4,148 |
4,228 |
3,962 |
4,268 |
3,990 |
4,404 |
4,396 |
4,262 |
5,766 |
Total Debt |
|
466 |
1,121 |
1,673 |
1,763 |
1,514 |
1,735 |
1,452 |
1,860 |
1,595 |
1,471 |
1,984 |
Total Long-Term Debt |
|
338 |
986 |
1,562 |
1,662 |
1,407 |
1,629 |
1,379 |
1,754 |
1,454 |
1,279 |
1,837 |
Net Debt |
|
88 |
713 |
1,075 |
1,201 |
1,019 |
1,140 |
942 |
1,373 |
974 |
903 |
893 |
Capital Expenditures (CapEx) |
|
2.47 |
2.71 |
12 |
4.68 |
2.67 |
2.93 |
2.76 |
-0.87 |
3.84 |
4.59 |
4.33 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.23 |
Net Nonoperating Obligations (NNO) |
|
466 |
1,121 |
1,673 |
1,763 |
1,514 |
1,735 |
1,452 |
1,860 |
1,595 |
1,471 |
1,984 |
Total Depreciation and Amortization (D&A) |
|
2.56 |
2.54 |
2.30 |
2.28 |
2.26 |
2.24 |
2.09 |
2.07 |
2.05 |
2.03 |
4.22 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.85 |
$0.83 |
$0.67 |
$0.71 |
$0.58 |
$0.55 |
$0.56 |
$0.44 |
$0.54 |
$0.72 |
($0.15) |
Adjusted Weighted Average Basic Shares Outstanding |
|
59.55M |
60.05M |
59.22M |
59.26M |
59.36M |
59.30M |
59.38M |
59.52M |
64.49M |
62.59M |
76.83M |
Adjusted Diluted Earnings per Share |
|
$0.85 |
$0.82 |
$0.67 |
$0.71 |
$0.58 |
$0.55 |
$0.56 |
$0.44 |
$0.54 |
$0.72 |
($0.15) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
59.70M |
60.22M |
59.38M |
59.39M |
59.44M |
59.43M |
59.52M |
59.66M |
64.63M |
62.65M |
77.02M |
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 |
|
59.16M |
59.20M |
59.25M |
59.36M |
59.37M |
59.38M |
59.42M |
59.59M |
66.87M |
66.94M |
95.67M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
53 |
52 |
45 |
45 |
37 |
35 |
36 |
32 |
39 |
50 |
7.24 |
Normalized NOPAT Margin |
|
33.87% |
33.12% |
29.54% |
29.27% |
25.16% |
23.66% |
24.68% |
21.65% |
25.82% |
30.78% |
3.75% |
Pre Tax Income Margin |
|
41.69% |
40.64% |
34.40% |
35.16% |
29.82% |
29.44% |
30.01% |
23.67% |
29.70% |
38.02% |
-5.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.80 |
3.36 |
1.44 |
0.99 |
0.67 |
0.59 |
0.53 |
0.41 |
0.48 |
0.71 |
-0.10 |
NOPAT to Interest Expense |
|
5.52 |
2.74 |
1.17 |
0.82 |
0.56 |
0.48 |
0.44 |
0.33 |
0.40 |
0.57 |
-0.07 |
EBIT Less CapEx to Interest Expense |
|
6.54 |
3.22 |
1.11 |
0.90 |
0.63 |
0.55 |
0.50 |
0.42 |
0.44 |
0.66 |
-0.15 |
NOPAT Less CapEx to Interest Expense |
|
5.26 |
2.60 |
0.83 |
0.74 |
0.52 |
0.44 |
0.40 |
0.34 |
0.36 |
0.52 |
-0.12 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.71% |
47.60% |
48.04% |
47.51% |
52.11% |
58.11% |
61.05% |
68.65% |
68.89% |
64.38% |
94.45% |
Augmented Payout Ratio |
|
133.33% |
108.01% |
48.04% |
58.75% |
56.47% |
60.32% |
63.38% |
69.49% |
69.55% |
64.33% |
93.89% |
Key Financial Trends
WesBanco (NASDAQ: WSBC) has exhibited notable financial trends over the past several quarters and years, as reflected in its income statements, cash flow statements, and balance sheets. Here’s a synthesis of the key developments and patterns observed from Q3 2022 through Q1 2025:
- Strong growth in loans and leases interest income, rising from approximately $109.6 million in Q3 2022 to about $218.4 million in Q1 2025, nearly doubling over this period.
- Net interest income has increased steadily, from $124.5 million in Q3 2022 to $158.5 million in Q1 2025, indicating improved profitability from core lending operations.
- Total revenue grew from $156.8 million in Q3 2022 to $193.2 million in Q1 2025, boosted by higher loan interest income and solid non-interest income streams.
- Common equity increased from about $2.3 billion in Q3 2022 to $3.6 billion in Q1 2025, reflecting retained earnings growth and possibly capital raises, supporting a stronger capital base.
- Total assets expanded from approximately $16.6 billion in Q3 2022 to $27.4 billion in Q1 2025, with significant growth in loans and trading securities, suggesting asset growth and balance sheet expansion.
- Provision for credit losses spiked sharply in Q1 2025 to roughly $68.9 million compared to prior quarters, where provisions were mostly in the low millions or even negative, significantly impacting profitability.
- Q1 2025 recorded a net loss attributable to common shareholders of about $11.5 million (-$0.15 per diluted share), a sharp contrast to consistent net profits in previous quarters throughout 2023 and 2024, indicating a weak quarter likely driven by credit losses and restructuring charges.
- Total non-interest expenses in Q1 2025 rose markedly to $134.0 million, with a substantial $20.0 million restructuring charge—much higher than prior periods—putting pressure on operating costs.
- Cash flows from operating activities were negative $26.4 million in Q1 2025, compared to positive cash flow in prior quarters, but investing and financing activities generated sufficient cash inflows, resulting in a net increase in cash and equivalents of $523.6 million.
- Dividends remained stable at about $0.37 per share in Q1 2025, consistent with the recent dividend rates, showing the company's commitment to shareholder returns despite the loss in the quarter.
Summary: WesBanco demonstrated solid growth in interest income, assets, and equity over the last two years, underpinning strong lending and balance sheet expansion. However, the first quarter of 2025 presented notable challenges, with elevated credit loss provisions and restructuring costs leading to a net quarterly loss. Despite this setback, the company’s overall financial position appears resilient, supported by increased capital and a healthy asset base. Investors should watch upcoming quarters for signs of credit loss normalization and expense control to assess whether WesBanco can return to consistent profitability.
09/22/25 07:28 AM ETAI Generated. May Contain Errors.