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 experienced notable financial developments over the last four years, particularly when comparing the most recent quarter, Q1 2025, with past periods.
Positive Trends:
- The loan and lease interest income increased to $218.4 million in Q1 2025 from $166.97 million in Q1 2024, reflecting strong growth in core lending operations.
- Investment securities interest income also rose to $26.78 million in Q1 2025 compared to $21.99 million in Q1 2024, indicating improved yields or higher balances.
- Total revenue grew substantially, reaching $193.18 million in Q1 2025 versus $144.6 million in Q1 2024, driven by higher interest income.
- Deposits increased significantly, as shown by total liabilities growth from about $15.23 billion in Q1 2024 to $23.63 billion in Q1 2025, including a rise in interest-bearing deposits.
- WesBanco boosted its cash and equivalents to $1.09 billion at the start of 2025, up from about $510 million in Q1 2024, improving liquidity.
Neutral Points:
- Non-interest income held relatively stable with $34.67 million in Q1 2025 compared to around $30.63 million in Q1 2024, signifying consistency in fee and service income streams.
- The bank maintained a steady share count, with weighted average diluted shares around 77 million in Q1 2025 compared to about 59.5 million in Q1 2024, after accounting for stock changes through the years.
- Capital expenditures for property and equipment were moderate around $4.3 million in Q1 2025, similar to prior quarters, reflecting controlled reinvestment.
Negative Developments:
- WesBanco reported a net loss of $8.99 million in Q1 2025, a sharp decline from a net income of $35.7 million in Q1 2024, signaling recent operating challenges.
- The provision for credit losses spiked dramatically to $68.9 million in Q1 2025 from roughly $4 million in Q1 2024, suggesting increased concern over loan defaults or deteriorating credit quality.
- Total non-interest expenses climbed sharply to nearly $134 million in Q1 2025, up from $97 million a year earlier, partially driven by a $20 million restructuring charge compared to no such charge in Q1 2024.
- Cash flow from operating activities dropped to zero in Q1 2025 versus positive cash flow previously, indicating strained operational cash generation in the recent quarter.
- Long-term debt increased from about $1.38 billion in Q1 2024 to $1.84 billion in Q1 2025, reflecting a rise in leverage which could pressure margins and risk.
Summary: WesBanco demonstrated solid growth in interest income and asset expansion over the past year along with strengthening liquidity. However, this progress was overshadowed in Q1 2025 by a significant loss driven by elevated credit loss provisions and higher expenses, including a large restructuring charge. The bank’s rising debt and a halt in operating cash flow also raise concerns. Investors should watch upcoming quarters for signs of credit stabilization and expense control improvements to assess the sustainability of WesBanco’s recent growth.
08/04/25 09:10 AMAI Generated. May Contain Errors.