Annual Income Statements for West Bancorporation
This table shows West Bancorporation's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for West Bancorporation
This table shows West Bancorporation'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 |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
7.10 |
7.84 |
| Consolidated Net Income / (Loss) |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
7.10 |
7.84 |
| Net Income / (Loss) Continuing Operations |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
7.10 |
7.84 |
| Total Pre-Tax Income |
|
15 |
11 |
9.58 |
7.26 |
7.35 |
5.60 |
7.18 |
6.38 |
7.43 |
6.45 |
10 |
| Total Revenue |
|
26 |
23 |
22 |
20 |
19 |
18 |
19 |
20 |
20 |
21 |
23 |
| Net Interest Income / (Expense) |
|
23 |
21 |
19 |
17 |
17 |
16 |
17 |
17 |
18 |
19 |
21 |
| Total Interest Income |
|
32 |
35 |
37 |
39 |
41 |
43 |
45 |
48 |
49 |
49 |
46 |
| Loans and Leases Interest Income |
|
28 |
31 |
33 |
35 |
37 |
38 |
40 |
42 |
43 |
42 |
41 |
| Investment Securities Interest Income |
|
4.04 |
4.29 |
4.20 |
4.32 |
4.31 |
4.39 |
4.23 |
4.20 |
4.07 |
3.75 |
3.53 |
| Federal Funds Sold and Securities Borrowed Interest Income |
|
0.03 |
0.02 |
0.03 |
0.03 |
0.03 |
0.09 |
0.15 |
1.67 |
2.04 |
3.74 |
1.62 |
| Total Interest Expense |
|
9.17 |
14 |
18 |
22 |
24 |
26 |
28 |
30 |
31 |
30 |
25 |
| Deposits Interest Expense |
|
6.29 |
11 |
13 |
16 |
17 |
20 |
22 |
24 |
26 |
26 |
21 |
| Short-Term Borrowings Interest Expense |
|
0.66 |
- |
2.08 |
2.26 |
3.17 |
- |
2.18 |
1.95 |
0.12 |
- |
0.00 |
| Long-Term Debt Interest Expense |
|
1.57 |
4.42 |
1.80 |
1.85 |
1.81 |
9.49 |
1.75 |
1.73 |
1.71 |
12 |
1.62 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
0.65 |
-0.15 |
1.26 |
1.62 |
2.33 |
4.32 |
2.33 |
2.72 |
2.75 |
-3.54 |
2.24 |
| Total Non-Interest Income |
|
3.28 |
2.27 |
2.96 |
2.39 |
2.82 |
1.90 |
2.30 |
2.35 |
2.36 |
1.43 |
2.24 |
| Other Service Charges |
|
1.20 |
0.36 |
0.36 |
0.42 |
0.77 |
0.31 |
0.33 |
0.32 |
0.29 |
0.33 |
0.27 |
| Other Non-Interest Income |
|
2.08 |
1.90 |
1.91 |
1.97 |
2.05 |
2.02 |
1.97 |
2.02 |
2.07 |
2.27 |
1.98 |
| Provision for Credit Losses |
|
0.00 |
- |
0.00 |
0.00 |
0.20 |
0.50 |
0.00 |
0.00 |
0.00 |
1.00 |
0.00 |
| Total Non-Interest Expense |
|
11 |
12 |
12 |
12 |
12 |
12 |
12 |
13 |
13 |
13 |
13 |
| Salaries and Employee Benefits |
|
6.58 |
6.55 |
6.87 |
7.03 |
6.70 |
6.47 |
6.49 |
7.17 |
6.82 |
7.11 |
7.00 |
| Net Occupancy & Equipment Expense |
|
2.61 |
2.46 |
2.48 |
2.63 |
2.64 |
2.90 |
2.86 |
3.34 |
3.42 |
3.59 |
3.37 |
| Property & Liability Insurance Claims |
|
0.13 |
0.24 |
0.42 |
0.42 |
0.44 |
0.48 |
0.52 |
0.63 |
0.71 |
0.70 |
0.59 |
| Other Operating Expenses |
|
2.14 |
2.41 |
2.31 |
2.40 |
2.14 |
2.32 |
2.00 |
2.06 |
1.94 |
2.00 |
2.11 |
| Income Tax Expense |
|
3.22 |
2.32 |
1.74 |
1.39 |
1.45 |
1.07 |
1.37 |
1.19 |
1.48 |
-0.64 |
2.19 |
| Basic Earnings per Share |
|
$0.70 |
$0.53 |
$0.47 |
$0.35 |
$0.35 |
$0.27 |
$0.35 |
$0.31 |
$0.35 |
$0.42 |
$0.47 |
| Weighted Average Basic Shares Outstanding |
|
16.64M |
16.64M |
16.71M |
16.73M |
16.73M |
16.73M |
16.81M |
16.83M |
16.83M |
16.83M |
16.92M |
| Diluted Earnings per Share |
|
$0.69 |
$0.54 |
$0.47 |
$0.35 |
$0.35 |
$0.27 |
$0.35 |
$0.31 |
$0.35 |
$0.41 |
$0.46 |
| Weighted Average Diluted Shares Outstanding |
|
16.64M |
16.64M |
16.71M |
16.73M |
16.73M |
16.73M |
16.81M |
16.83M |
16.83M |
16.83M |
16.92M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
16.64M |
16.64M |
16.71M |
16.73M |
16.73M |
16.73M |
16.81M |
16.83M |
16.83M |
16.83M |
16.92M |
| Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
Annual Cash Flow Statements for West Bancorporation
This table details how cash moves in and out of West Bancorporation's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
| Net Change in Cash & Equivalents |
-166 |
39 |
178 |
| Net Cash From Operating Activities |
59 |
25 |
40 |
| Net Cash From Continuing Operating Activities |
59 |
25 |
40 |
| Net Income / (Loss) Continuing Operations |
46 |
24 |
24 |
| Consolidated Net Income / (Loss) |
46 |
24 |
24 |
| Provision For Loan Losses |
-2.50 |
0.70 |
1.00 |
| Depreciation Expense |
1.50 |
1.86 |
3.72 |
| Amortization Expense |
2.97 |
3.29 |
3.20 |
| Non-Cash Adjustments to Reconcile Net Income |
3.98 |
2.25 |
5.54 |
| Changes in Operating Assets and Liabilities, net |
7.10 |
-6.99 |
2.30 |
| Net Cash From Investing Activities |
-358 |
-169 |
-27 |
| Net Cash From Continuing Investing Activities |
-358 |
-169 |
-27 |
| Purchase of Property, Leasehold Improvements and Equipment |
-21 |
-36 |
-26 |
| Purchase of Investment Securities |
-482 |
-300 |
-135 |
| Sale and/or Maturity of Investments |
146 |
168 |
134 |
| Net Cash From Financing Activities |
132 |
182 |
166 |
| Net Cash From Continuing Financing Activities |
132 |
182 |
166 |
| Net Change in Deposits |
-136 |
93 |
384 |
| Issuance of Debt |
59 |
0.00 |
0.00 |
| Repayment of Debt |
30 |
156 |
-50 |
| Payment of Dividends |
-17 |
-17 |
-17 |
| Other Financing Activities, Net |
196 |
-51 |
-151 |
| Cash Interest Paid |
29 |
88 |
117 |
| Cash Income Taxes Paid |
11 |
5.72 |
1.48 |
Quarterly Cash Flow Statements for West Bancorporation
This table details how cash moves in and out of West Bancorporation'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 |
|
32 |
-33 |
-4.06 |
9.26 |
-11 |
45 |
83 |
1.80 |
7.98 |
86 |
-33 |
| Net Cash From Operating Activities |
|
15 |
11 |
2.49 |
7.77 |
7.78 |
7.21 |
6.12 |
10 |
13 |
11 |
9.75 |
| Net Cash From Continuing Operating Activities |
|
15 |
11 |
2.49 |
7.77 |
7.78 |
7.21 |
6.12 |
10 |
13 |
11 |
9.75 |
| Net Income / (Loss) Continuing Operations |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
7.10 |
7.84 |
| Consolidated Net Income / (Loss) |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
7.10 |
7.84 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
0.50 |
- |
- |
- |
1.00 |
0.00 |
| Depreciation Expense |
|
0.41 |
0.41 |
0.40 |
0.40 |
0.38 |
0.67 |
0.53 |
0.99 |
1.05 |
1.16 |
1.10 |
| Amortization Expense |
|
0.84 |
0.72 |
0.83 |
0.81 |
0.86 |
0.79 |
0.80 |
0.81 |
0.82 |
0.78 |
0.77 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.67 |
0.27 |
1.09 |
-0.27 |
0.33 |
1.11 |
0.83 |
1.91 |
0.17 |
2.62 |
1.40 |
| Changes in Operating Assets and Liabilities, net |
|
1.76 |
0.18 |
-7.67 |
0.96 |
0.10 |
-0.39 |
-1.84 |
1.10 |
4.94 |
-1.90 |
-1.36 |
| Net Cash From Investing Activities |
|
-31 |
-122 |
-14 |
-46 |
-45 |
-64 |
-56 |
-5.63 |
-12 |
46 |
-2.95 |
| Net Cash From Continuing Investing Activities |
|
-31 |
-122 |
-14 |
-46 |
-45 |
-64 |
-56 |
-5.63 |
-12 |
46 |
-2.95 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-3.51 |
-9.26 |
-7.16 |
-7.84 |
-9.70 |
-12 |
-10 |
-7.27 |
-5.98 |
-2.57 |
-1.49 |
| Purchase of Investment Securities |
|
-67 |
-157 |
-45 |
-80 |
-72 |
-103 |
-87 |
-38 |
-27 |
16 |
-12 |
| Sale and/or Maturity of Investments |
|
40 |
44 |
38 |
42 |
37 |
51 |
41 |
40 |
21 |
33 |
10 |
| Net Cash From Financing Activities |
|
48 |
79 |
7.18 |
47 |
26 |
102 |
133 |
-2.57 |
6.67 |
29 |
-40 |
| Net Cash From Continuing Financing Activities |
|
48 |
79 |
7.18 |
47 |
26 |
102 |
133 |
-2.57 |
6.67 |
29 |
-40 |
| Net Change in Deposits |
|
-20 |
58 |
-82 |
38 |
-81 |
218 |
91 |
116 |
98 |
79 |
-33 |
| Repayment of Debt |
|
- |
30 |
0.00 |
-1.25 |
-1.25 |
159 |
-1.25 |
-1.25 |
-1.25 |
-46 |
-1.25 |
| Payment of Dividends |
|
-4.16 |
-4.16 |
-4.16 |
-4.18 |
-4.18 |
-4.18 |
-4.18 |
-4.21 |
-4.21 |
-4.21 |
-4.21 |
| Other Financing Activities, Net |
|
72 |
-4.50 |
28 |
-45 |
77 |
-111 |
47 |
-113 |
-86 |
- |
-1.13 |
| Cash Interest Paid |
|
7.73 |
14 |
17 |
23 |
22 |
27 |
26 |
31 |
28 |
32 |
25 |
| Cash Income Taxes Paid |
|
3.60 |
3.14 |
0.00 |
2.25 |
1.64 |
1.83 |
0.00 |
0.90 |
0.03 |
0.55 |
0.00 |
Annual Balance Sheets for West Bancorporation
This table presents West Bancorporation's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2022 |
2023 |
2024 |
| Total Assets |
3,613 |
3,826 |
4,015 |
| Cash and Due from Banks |
25 |
33 |
29 |
| Federal Funds Sold |
1.64 |
32 |
215 |
| Trading Account Securities |
664 |
624 |
545 |
| Loans and Leases, Net of Allowance |
2,717 |
2,899 |
2,974 |
| Loans and Leases |
2,743 |
2,928 |
3,005 |
| Allowance for Loan and Lease Losses |
25 |
28 |
30 |
| Premises and Equipment, Net |
53 |
86 |
110 |
| Other Assets |
152 |
151 |
143 |
| Total Liabilities & Shareholders' Equity |
3,613 |
3,826 |
4,015 |
| Total Liabilities |
3,402 |
3,601 |
3,787 |
| Non-Interest Bearing Deposits |
694 |
549 |
541 |
| Interest Bearing Deposits |
2,187 |
2,425 |
2,817 |
| Federal Funds Purchased and Securities Sold |
200 |
150 |
0.00 |
| Long-Term Debt |
286 |
442 |
393 |
| Other Long-Term Liabilities |
36 |
34 |
37 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
211 |
225 |
228 |
| Total Preferred & Common Equity |
211 |
225 |
228 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
211 |
225 |
228 |
| Common Stock |
35 |
37 |
39 |
| Retained Earnings |
268 |
271 |
279 |
| Accumulated Other Comprehensive Income / (Loss) |
-91 |
-84 |
-89 |
Quarterly Balance Sheets for West Bancorporation
This table presents West Bancorporation'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 |
|
3,518 |
3,625 |
3,679 |
3,702 |
3,963 |
3,965 |
3,989 |
3,987 |
| Cash and Due from Banks |
|
58 |
22 |
30 |
19 |
27 |
28 |
34 |
39 |
| Federal Funds Sold |
|
1.05 |
0.90 |
1.97 |
1.80 |
121 |
122 |
124 |
171 |
| Trading Account Securities |
|
672 |
665 |
645 |
609 |
606 |
588 |
598 |
547 |
| Loans and Leases, Net of Allowance |
|
2,589 |
2,728 |
2,779 |
2,822 |
2,952 |
2,970 |
2,992 |
2,986 |
| Loans and Leases |
|
2,614 |
2,756 |
2,807 |
2,850 |
2,980 |
2,999 |
3,021 |
3,016 |
| Allowance for Loan and Lease Losses |
|
25 |
28 |
28 |
28 |
28 |
28 |
29 |
31 |
| Premises and Equipment, Net |
|
45 |
60 |
67 |
76 |
96 |
102 |
107 |
110 |
| Other Assets |
|
153 |
149 |
156 |
175 |
161 |
155 |
134 |
133 |
| Total Liabilities & Shareholders' Equity |
|
3,518 |
3,625 |
3,679 |
3,702 |
3,963 |
3,965 |
3,989 |
3,987 |
| Total Liabilities |
|
3,319 |
3,408 |
3,461 |
3,498 |
3,739 |
3,741 |
3,753 |
3,749 |
| Non-Interest Bearing Deposits |
|
713 |
606 |
568 |
552 |
521 |
530 |
525 |
520 |
| Interest Bearing Deposits |
|
2,110 |
2,193 |
2,268 |
2,204 |
2,544 |
2,650 |
2,753 |
2,805 |
| Federal Funds Purchased and Securities Sold |
|
205 |
229 |
184 |
262 |
199 |
86 |
0.00 |
0.00 |
| Long-Term Debt |
|
256 |
351 |
410 |
444 |
441 |
440 |
439 |
391 |
| Other Long-Term Liabilities |
|
36 |
29 |
- |
37 |
34 |
35 |
36 |
33 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
199 |
217 |
217 |
204 |
224 |
224 |
235 |
238 |
| Total Preferred & Common Equity |
|
199 |
217 |
217 |
204 |
224 |
224 |
235 |
238 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
199 |
217 |
217 |
204 |
224 |
224 |
235 |
238 |
| Common Stock |
|
34 |
35 |
36 |
36 |
37 |
37 |
38 |
38 |
| Retained Earnings |
|
263 |
268 |
269 |
271 |
273 |
274 |
276 |
282 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-98 |
-85 |
-88 |
-104 |
-86 |
-87 |
-78 |
-82 |
Annual Metrics And Ratios for West Bancorporation
This table displays calculated financial ratios and metrics derived from West Bancorporation's official financial filings.
| Metric |
2022 |
2023 |
2024 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
-2.71% |
-22.41% |
0.88% |
| EBITDA Growth |
-4.00% |
-45.29% |
-1.63% |
| EBIT Growth |
-5.58% |
-49.85% |
-7.87% |
| NOPAT Growth |
-6.47% |
-47.98% |
-0.36% |
| Net Income Growth |
-6.47% |
-47.98% |
-0.36% |
| EPS Growth |
-6.44% |
-47.83% |
-1.39% |
| Operating Cash Flow Growth |
2.70% |
-57.52% |
57.66% |
| Free Cash Flow Firm Growth |
-79.56% |
-2,268.78% |
148.50% |
| Invested Capital Growth |
8.67% |
34.30% |
-7.03% |
| Revenue Q/Q Growth |
-3.79% |
-5.58% |
3.36% |
| EBITDA Q/Q Growth |
-5.47% |
-13.25% |
4.03% |
| EBIT Q/Q Growth |
-6.03% |
-15.99% |
3.22% |
| NOPAT Q/Q Growth |
-6.00% |
-15.48% |
11.98% |
| Net Income Q/Q Growth |
-6.00% |
-15.48% |
11.98% |
| EPS Q/Q Growth |
-5.48% |
-15.79% |
10.94% |
| Operating Cash Flow Q/Q Growth |
-7.65% |
-11.60% |
9.78% |
| Free Cash Flow Firm Q/Q Growth |
-34.52% |
10.99% |
1,463.49% |
| Invested Capital Q/Q Growth |
9.33% |
3.08% |
-7.96% |
| Profitability Metrics |
- |
- |
- |
| EBITDA Margin |
62.64% |
44.17% |
43.07% |
| EBIT Margin |
58.26% |
37.66% |
34.39% |
| Profit (Net Income) Margin |
45.51% |
30.52% |
30.14% |
| Tax Burden Percent |
78.12% |
81.03% |
87.64% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
21.88% |
18.97% |
12.36% |
| Return on Invested Capital (ROIC) |
9.72% |
4.15% |
3.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
9.72% |
4.15% |
3.73% |
| Return on Net Nonoperating Assets (RNNOA) |
9.96% |
6.92% |
6.89% |
| Return on Equity (ROE) |
19.68% |
11.07% |
10.62% |
| Cash Return on Invested Capital (CROIC) |
1.41% |
-25.13% |
11.02% |
| Operating Return on Assets (OROA) |
1.67% |
0.80% |
0.70% |
| Return on Assets (ROA) |
1.30% |
0.65% |
0.61% |
| Return on Common Equity (ROCE) |
19.68% |
11.07% |
10.62% |
| Return on Equity Simple (ROE_SIMPLE) |
21.98% |
10.73% |
10.55% |
| Net Operating Profit after Tax (NOPAT) |
46 |
24 |
24 |
| NOPAT Margin |
45.51% |
30.52% |
30.14% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
34.81% |
47.66% |
51.12% |
| Operating Expenses to Revenue |
44.19% |
61.46% |
64.36% |
| Earnings before Interest and Taxes (EBIT) |
59 |
30 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
64 |
35 |
34 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.79 |
1.48 |
1.58 |
| Price to Tangible Book Value (P/TBV) |
1.79 |
1.48 |
1.58 |
| Price to Revenue (P/Rev) |
3.70 |
4.20 |
4.52 |
| Price to Earnings (P/E) |
8.13 |
13.77 |
14.98 |
| Dividend Yield |
4.41% |
5.03% |
4.67% |
| Earnings Yield |
12.30% |
7.26% |
6.67% |
| Enterprise Value to Invested Capital (EV/IC) |
1.28 |
1.06 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
6.25 |
8.97 |
6.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
9.97 |
20.30 |
14.83 |
| Enterprise Value to EBIT (EV/EBIT) |
10.72 |
23.81 |
18.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
13.72 |
29.39 |
21.18 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
10.71 |
28.09 |
12.80 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
94.38 |
0.00 |
7.18 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
1.35 |
1.97 |
1.72 |
| Long-Term Debt to Equity |
1.35 |
1.97 |
1.72 |
| Financial Leverage |
1.02 |
1.67 |
1.84 |
| Leverage Ratio |
15.09 |
17.06 |
17.31 |
| Compound Leverage Factor |
15.09 |
17.06 |
17.31 |
| Debt to Total Capital |
57.52% |
66.28% |
63.28% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
57.52% |
66.28% |
63.28% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
42.48% |
33.72% |
36.72% |
| Debt to EBITDA |
4.48 |
12.66 |
11.42 |
| Net Debt to EBITDA |
4.06 |
10.79 |
4.34 |
| Long-Term Debt to EBITDA |
4.48 |
12.66 |
11.42 |
| Debt to NOPAT |
6.16 |
18.33 |
16.33 |
| Net Debt to NOPAT |
5.59 |
15.62 |
6.20 |
| Long-Term Debt to NOPAT |
6.16 |
18.33 |
16.33 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
6.75 |
-146 |
71 |
| Operating Cash Flow to CapEx |
278.91% |
69.39% |
152.31% |
| Free Cash Flow to Firm to Interest Expense |
0.21 |
-1.60 |
0.60 |
| Operating Cash Flow to Interest Expense |
1.88 |
0.28 |
0.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
1.21 |
-0.12 |
0.12 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.03 |
0.02 |
0.02 |
| Fixed Asset Turnover |
2.33 |
1.13 |
0.81 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
497 |
667 |
621 |
| Invested Capital Turnover |
0.21 |
0.14 |
0.12 |
| Increase / (Decrease) in Invested Capital |
40 |
170 |
-47 |
| Enterprise Value (EV) |
637 |
709 |
509 |
| Market Capitalization |
377 |
332 |
360 |
| Book Value per Share |
$12.69 |
$13.46 |
$13.54 |
| Tangible Book Value per Share |
$12.69 |
$13.46 |
$13.54 |
| Total Capital |
497 |
667 |
621 |
| Total Debt |
286 |
442 |
393 |
| Total Long-Term Debt |
286 |
442 |
393 |
| Net Debt |
259 |
377 |
149 |
| Capital Expenditures (CapEx) |
21 |
36 |
26 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
286 |
442 |
393 |
| Total Depreciation and Amortization (D&A) |
4.46 |
5.15 |
6.92 |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$2.79 |
$0.00 |
$1.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
16.64M |
0.00 |
16.83M |
| Adjusted Diluted Earnings per Share |
$2.76 |
$0.00 |
$1.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
16.64M |
0.00 |
16.83M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
16.64M |
0.00 |
16.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
46 |
24 |
24 |
| Normalized NOPAT Margin |
45.51% |
30.52% |
30.14% |
| Pre Tax Income Margin |
58.26% |
37.66% |
34.39% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1.88 |
0.33 |
0.23 |
| NOPAT to Interest Expense |
1.47 |
0.26 |
0.20 |
| EBIT Less CapEx to Interest Expense |
1.20 |
-0.07 |
0.01 |
| NOPAT Less CapEx to Interest Expense |
0.79 |
-0.13 |
-0.02 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
35.82% |
69.21% |
69.88% |
| Augmented Payout Ratio |
35.82% |
69.21% |
69.88% |
Quarterly Metrics And Ratios for West Bancorporation
This table displays calculated financial ratios and metrics derived from West Bancorporation'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 |
|
-2.26% |
-14.90% |
-17.41% |
-25.59% |
-25.97% |
-20.38% |
-12.02% |
-0.78% |
4.44% |
14.20% |
21.26% |
| EBITDA Growth |
|
-5.96% |
-22.98% |
-37.41% |
-53.25% |
-46.53% |
-43.05% |
-21.37% |
-3.42% |
8.16% |
18.86% |
40.07% |
| EBIT Growth |
|
-8.36% |
-25.27% |
-41.24% |
-57.32% |
-50.40% |
-50.32% |
-25.05% |
-12.05% |
1.03% |
15.27% |
39.74% |
| NOPAT Growth |
|
-8.69% |
-24.89% |
-40.50% |
-53.72% |
-49.10% |
-49.42% |
-25.94% |
-11.43% |
0.78% |
56.84% |
35.00% |
| Net Income Growth |
|
-8.69% |
-24.89% |
-40.50% |
-53.72% |
-49.10% |
-49.42% |
-25.94% |
-11.43% |
0.78% |
56.84% |
35.00% |
| EPS Growth |
|
-9.21% |
-22.86% |
-39.74% |
-53.33% |
-49.28% |
-50.00% |
-25.53% |
-11.43% |
0.00% |
51.85% |
31.43% |
| Operating Cash Flow Growth |
|
9.69% |
-31.90% |
-83.93% |
-57.13% |
-49.07% |
-31.50% |
145.43% |
28.73% |
66.23% |
49.23% |
59.27% |
| Free Cash Flow Firm Growth |
|
-190.94% |
-553.48% |
-513.12% |
-217.13% |
-581.11% |
-440.33% |
27.97% |
78.65% |
88.92% |
132.55% |
147.65% |
| Invested Capital Growth |
|
9.40% |
8.67% |
31.03% |
32.83% |
42.44% |
34.30% |
17.08% |
5.91% |
4.12% |
-7.03% |
-5.36% |
| Revenue Q/Q Growth |
|
-0.89% |
-12.73% |
-5.59% |
-8.88% |
-1.39% |
-6.15% |
4.33% |
2.77% |
3.80% |
2.62% |
10.77% |
| EBITDA Q/Q Growth |
|
-11.29% |
-22.88% |
-12.75% |
-21.68% |
1.46% |
-17.85% |
20.46% |
-3.81% |
13.63% |
-9.73% |
41.95% |
| EBIT Q/Q Growth |
|
-12.82% |
-23.97% |
-14.98% |
-24.27% |
1.31% |
-23.85% |
28.28% |
-11.13% |
16.37% |
-13.11% |
55.51% |
| NOPAT Q/Q Growth |
|
-8.41% |
-22.89% |
-12.32% |
-25.27% |
0.75% |
-23.38% |
28.38% |
-10.62% |
14.64% |
19.24% |
10.50% |
| Net Income Q/Q Growth |
|
-8.41% |
-22.89% |
-12.32% |
-25.27% |
0.75% |
-23.38% |
28.38% |
-10.62% |
14.64% |
19.24% |
10.50% |
| EPS Q/Q Growth |
|
-8.00% |
-21.74% |
-12.96% |
-25.53% |
0.00% |
-22.86% |
29.63% |
-11.43% |
12.90% |
17.14% |
12.20% |
| Operating Cash Flow Q/Q Growth |
|
-15.72% |
-31.15% |
-76.29% |
211.55% |
0.13% |
-7.39% |
-15.05% |
63.40% |
29.30% |
-16.86% |
-9.33% |
| Free Cash Flow Firm Q/Q Growth |
|
41.58% |
-11.83% |
-312.40% |
-17.71% |
-25.47% |
11.29% |
45.02% |
65.11% |
34.87% |
360.51% |
-19.52% |
| Invested Capital Q/Q Growth |
|
-3.68% |
9.33% |
14.28% |
10.38% |
3.29% |
3.08% |
-0.37% |
-0.16% |
1.55% |
-7.96% |
1.42% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
61.15% |
54.04% |
49.94% |
42.92% |
44.17% |
38.66% |
44.64% |
41.78% |
45.74% |
40.24% |
51.56% |
| EBIT Margin |
|
56.40% |
49.14% |
44.25% |
36.78% |
37.78% |
30.66% |
37.70% |
32.60% |
36.55% |
30.95% |
43.45% |
| Profit (Net Income) Margin |
|
44.15% |
39.01% |
36.23% |
29.71% |
30.36% |
24.78% |
30.50% |
26.52% |
29.29% |
34.04% |
33.95% |
| Tax Burden Percent |
|
78.28% |
79.39% |
81.87% |
80.79% |
80.34% |
80.83% |
80.89% |
81.35% |
80.14% |
109.98% |
78.15% |
| 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 |
|
21.72% |
20.61% |
18.13% |
19.21% |
19.66% |
19.17% |
19.11% |
18.65% |
19.86% |
-9.98% |
21.85% |
| Return on Invested Capital (ROIC) |
|
10.75% |
8.33% |
7.05% |
4.90% |
4.62% |
3.37% |
3.78% |
3.14% |
3.42% |
4.22% |
4.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.75% |
8.33% |
7.05% |
4.90% |
4.62% |
3.37% |
3.78% |
3.14% |
3.42% |
4.22% |
4.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.99% |
8.54% |
8.51% |
7.52% |
8.01% |
5.62% |
6.80% |
6.04% |
6.87% |
7.78% |
7.93% |
| Return on Equity (ROE) |
|
20.74% |
16.87% |
15.56% |
12.42% |
12.63% |
8.99% |
10.59% |
9.18% |
10.30% |
11.99% |
12.33% |
| Cash Return on Invested Capital (CROIC) |
|
2.37% |
1.41% |
-18.66% |
-21.96% |
-29.83% |
-25.13% |
-12.15% |
-2.42% |
-0.79% |
11.02% |
9.54% |
| Operating Return on Assets (OROA) |
|
1.77% |
1.41% |
1.20% |
0.93% |
0.88% |
0.65% |
0.76% |
0.65% |
0.73% |
0.63% |
0.92% |
| Return on Assets (ROA) |
|
1.38% |
1.12% |
0.98% |
0.75% |
0.70% |
0.53% |
0.61% |
0.53% |
0.59% |
0.69% |
0.72% |
| Return on Common Equity (ROCE) |
|
20.74% |
16.87% |
15.56% |
12.42% |
12.63% |
8.99% |
10.59% |
9.18% |
10.30% |
11.99% |
12.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.84% |
0.00% |
18.92% |
15.78% |
14.00% |
0.00% |
9.88% |
9.57% |
9.13% |
0.00% |
10.97% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
7.10 |
7.84 |
| NOPAT Margin |
|
44.15% |
39.01% |
36.23% |
29.71% |
30.36% |
24.78% |
30.50% |
26.52% |
29.29% |
34.04% |
33.95% |
| 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 |
|
34.96% |
39.30% |
43.15% |
48.96% |
47.96% |
51.30% |
49.08% |
53.67% |
50.41% |
51.30% |
44.90% |
| Operating Expenses to Revenue |
|
43.60% |
50.86% |
55.75% |
63.22% |
61.19% |
66.60% |
62.30% |
67.40% |
63.45% |
64.26% |
56.55% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
11 |
9.58 |
7.26 |
7.35 |
5.60 |
7.18 |
6.38 |
7.43 |
6.45 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
12 |
11 |
8.47 |
8.59 |
7.06 |
8.50 |
8.18 |
9.29 |
8.39 |
12 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.53 |
1.79 |
1.26 |
1.29 |
1.24 |
1.48 |
0.00 |
1.30 |
1.33 |
1.58 |
1.41 |
| Price to Tangible Book Value (P/TBV) |
|
1.53 |
1.79 |
1.26 |
1.29 |
1.24 |
1.48 |
0.00 |
1.30 |
1.33 |
1.58 |
1.41 |
| Price to Revenue (P/Rev) |
|
2.87 |
3.70 |
2.80 |
3.10 |
3.01 |
4.20 |
0.00 |
3.80 |
4.05 |
4.52 |
4.00 |
| Price to Earnings (P/E) |
|
6.16 |
8.13 |
6.65 |
8.19 |
8.83 |
13.77 |
0.00 |
13.54 |
14.56 |
14.98 |
12.87 |
| Dividend Yield |
|
5.42% |
4.41% |
6.10% |
5.96% |
6.64% |
5.03% |
5.90% |
5.79% |
5.38% |
4.67% |
5.02% |
| Earnings Yield |
|
16.24% |
12.30% |
15.05% |
12.21% |
11.33% |
7.26% |
0.00% |
7.38% |
6.87% |
6.67% |
7.77% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.10 |
1.28 |
1.06 |
1.05 |
1.04 |
1.06 |
0.00 |
0.87 |
0.88 |
0.82 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.72 |
6.25 |
6.17 |
7.27 |
8.06 |
8.97 |
0.00 |
7.60 |
7.69 |
6.38 |
6.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.41 |
9.97 |
10.48 |
13.79 |
16.76 |
20.30 |
0.00 |
17.95 |
17.97 |
14.83 |
13.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.92 |
10.72 |
11.42 |
15.34 |
19.04 |
23.81 |
0.00 |
21.89 |
22.33 |
18.57 |
17.05 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.14 |
13.72 |
14.65 |
19.23 |
23.63 |
29.39 |
0.00 |
27.08 |
27.65 |
21.18 |
19.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.77 |
10.71 |
12.96 |
18.27 |
23.63 |
28.09 |
0.00 |
18.66 |
16.38 |
12.80 |
11.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
48.57 |
94.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.18 |
8.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.29 |
1.35 |
1.62 |
1.89 |
2.18 |
1.97 |
1.97 |
1.97 |
1.86 |
1.72 |
1.65 |
| Long-Term Debt to Equity |
|
1.29 |
1.35 |
1.62 |
1.89 |
2.18 |
1.97 |
1.97 |
1.97 |
1.86 |
1.72 |
1.65 |
| Financial Leverage |
|
0.93 |
1.02 |
1.21 |
1.54 |
1.74 |
1.67 |
1.80 |
1.93 |
2.01 |
1.84 |
1.80 |
| Leverage Ratio |
|
15.00 |
15.09 |
15.82 |
16.51 |
17.93 |
17.06 |
17.22 |
17.33 |
17.51 |
17.31 |
17.22 |
| Compound Leverage Factor |
|
15.00 |
15.09 |
15.82 |
16.51 |
17.93 |
17.06 |
17.22 |
17.33 |
17.51 |
17.31 |
17.22 |
| Debt to Total Capital |
|
56.27% |
57.52% |
61.79% |
65.36% |
68.50% |
66.28% |
66.35% |
66.28% |
65.09% |
63.28% |
62.20% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
56.27% |
57.52% |
61.79% |
65.36% |
68.50% |
66.28% |
66.35% |
66.28% |
65.09% |
63.28% |
62.20% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
43.73% |
42.48% |
38.21% |
34.64% |
31.50% |
33.72% |
33.65% |
33.72% |
34.91% |
36.72% |
37.80% |
| Debt to EBITDA |
|
3.79 |
4.48 |
6.11 |
8.58 |
11.01 |
12.66 |
13.52 |
13.61 |
13.28 |
11.42 |
10.36 |
| Net Debt to EBITDA |
|
2.91 |
4.06 |
5.72 |
7.92 |
10.50 |
10.79 |
8.99 |
8.97 |
8.51 |
4.34 |
4.79 |
| Long-Term Debt to EBITDA |
|
3.79 |
4.48 |
6.11 |
8.58 |
11.01 |
12.66 |
13.52 |
13.61 |
13.28 |
11.42 |
10.36 |
| Debt to NOPAT |
|
5.18 |
6.16 |
8.55 |
11.96 |
15.53 |
18.33 |
19.96 |
20.53 |
20.43 |
16.33 |
15.01 |
| Net Debt to NOPAT |
|
3.98 |
5.59 |
8.00 |
11.04 |
14.81 |
15.62 |
13.26 |
13.54 |
13.08 |
6.20 |
6.93 |
| Long-Term Debt to NOPAT |
|
5.18 |
6.16 |
8.55 |
11.96 |
15.53 |
18.33 |
19.96 |
20.53 |
20.43 |
16.33 |
15.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-27 |
-31 |
-127 |
-149 |
-187 |
-166 |
-91 |
-32 |
-21 |
54 |
43 |
| Operating Cash Flow to CapEx |
|
435.46% |
113.65% |
34.81% |
99.16% |
80.21% |
61.64% |
59.27% |
137.67% |
216.45% |
418.69% |
653.42% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.00 |
-2.12 |
-6.85 |
-6.77 |
-7.65 |
-6.30 |
-3.28 |
-1.05 |
-0.68 |
1.81 |
1.72 |
| Operating Cash Flow to Interest Expense |
|
1.67 |
0.73 |
0.13 |
0.35 |
0.32 |
0.27 |
0.22 |
0.33 |
0.42 |
0.36 |
0.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.28 |
0.09 |
-0.25 |
0.00 |
-0.08 |
-0.17 |
-0.15 |
0.09 |
0.23 |
0.27 |
0.33 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| Fixed Asset Turnover |
|
2.72 |
2.33 |
1.94 |
1.67 |
1.39 |
1.13 |
0.98 |
0.91 |
0.85 |
0.81 |
0.81 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
455 |
497 |
568 |
627 |
647 |
667 |
665 |
664 |
674 |
621 |
629 |
| Invested Capital Turnover |
|
0.24 |
0.21 |
0.19 |
0.16 |
0.15 |
0.14 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
| Increase / (Decrease) in Invested Capital |
|
39 |
40 |
134 |
155 |
193 |
170 |
97 |
37 |
27 |
-47 |
-36 |
| Enterprise Value (EV) |
|
500 |
637 |
601 |
659 |
675 |
709 |
0.00 |
580 |
594 |
509 |
516 |
| Market Capitalization |
|
304 |
377 |
273 |
281 |
252 |
332 |
0.00 |
290 |
313 |
360 |
336 |
| Book Value per Share |
|
$11.94 |
$12.69 |
$13.04 |
$12.99 |
$12.19 |
$13.46 |
$13.31 |
$13.32 |
$13.98 |
$13.54 |
$14.13 |
| Tangible Book Value per Share |
|
$11.94 |
$12.69 |
$13.04 |
$12.99 |
$12.19 |
$13.46 |
$13.31 |
$13.32 |
$13.98 |
$13.54 |
$14.13 |
| Total Capital |
|
455 |
497 |
568 |
627 |
647 |
667 |
665 |
664 |
674 |
621 |
629 |
| Total Debt |
|
256 |
286 |
351 |
410 |
444 |
442 |
441 |
440 |
439 |
393 |
391 |
| Total Long-Term Debt |
|
256 |
286 |
351 |
410 |
444 |
442 |
441 |
440 |
439 |
393 |
391 |
| Net Debt |
|
196 |
259 |
328 |
378 |
423 |
377 |
293 |
290 |
281 |
149 |
181 |
| Capital Expenditures (CapEx) |
|
3.51 |
9.26 |
7.16 |
7.84 |
9.70 |
12 |
10 |
7.27 |
5.98 |
2.57 |
1.49 |
| 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) |
|
256 |
286 |
351 |
410 |
444 |
442 |
441 |
440 |
439 |
393 |
391 |
| Total Depreciation and Amortization (D&A) |
|
1.25 |
1.13 |
1.23 |
1.21 |
1.24 |
1.46 |
1.32 |
1.80 |
1.87 |
1.94 |
1.88 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.70 |
$0.53 |
$0.47 |
$0.35 |
$0.35 |
$0.27 |
$0.35 |
$0.31 |
$0.35 |
$0.42 |
$0.47 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.64M |
16.64M |
16.71M |
16.73M |
16.73M |
16.73M |
16.81M |
16.83M |
16.83M |
16.83M |
16.92M |
| Adjusted Diluted Earnings per Share |
|
$0.69 |
$0.54 |
$0.47 |
$0.35 |
$0.35 |
$0.27 |
$0.35 |
$0.31 |
$0.35 |
$0.41 |
$0.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.64M |
16.64M |
16.71M |
16.73M |
16.73M |
16.73M |
16.81M |
16.83M |
16.83M |
16.83M |
16.92M |
| 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 |
|
16.64M |
16.64M |
16.71M |
16.73M |
16.73M |
16.73M |
16.81M |
16.83M |
16.83M |
16.83M |
16.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
8.95 |
7.84 |
5.86 |
5.91 |
4.53 |
5.81 |
5.19 |
5.95 |
4.52 |
7.84 |
| Normalized NOPAT Margin |
|
44.15% |
39.01% |
36.23% |
29.71% |
30.36% |
24.78% |
30.50% |
26.52% |
29.29% |
21.66% |
33.95% |
| Pre Tax Income Margin |
|
56.40% |
49.14% |
44.25% |
36.78% |
37.78% |
30.66% |
37.70% |
32.60% |
36.55% |
30.95% |
43.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.62 |
0.78 |
0.52 |
0.33 |
0.30 |
0.21 |
0.26 |
0.21 |
0.24 |
0.22 |
0.40 |
| NOPAT to Interest Expense |
|
1.27 |
0.62 |
0.42 |
0.27 |
0.24 |
0.17 |
0.21 |
0.17 |
0.19 |
0.24 |
0.31 |
| EBIT Less CapEx to Interest Expense |
|
1.23 |
0.14 |
0.13 |
-0.03 |
-0.10 |
-0.23 |
-0.11 |
-0.03 |
0.05 |
0.13 |
0.34 |
| NOPAT Less CapEx to Interest Expense |
|
0.88 |
-0.02 |
0.04 |
-0.09 |
-0.16 |
-0.27 |
-0.16 |
-0.07 |
0.00 |
0.15 |
0.25 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.29% |
35.82% |
40.53% |
48.64% |
58.42% |
69.21% |
75.67% |
78.16% |
78.12% |
69.88% |
64.54% |
| Augmented Payout Ratio |
|
33.29% |
35.82% |
40.53% |
48.64% |
58.42% |
69.21% |
75.67% |
78.16% |
78.12% |
69.88% |
64.54% |
Key Financial Trends
West Bancorporation (NASDAQ: WTBA) showed improved profitability in Q1 2025 versus the prior year, but the quarter also highlighted some balance sheet and funding pressure. Net income rose to $7.8 million from $5.8 million in Q1 2024, while earnings per share improved to $0.46 from $0.35. However, the bank also experienced a sharp drop in deposits and a meaningful reduction in cash, which investors will want to watch closely.
Revenue and earnings trends
- Q1 2025 net income increased 34% year over year, indicating better bottom-line performance.
- Pre-tax income rose to $10.0 million from $7.2 million in Q1 2024.
- Net interest income improved to $20.9 million from $16.8 million in Q1 2024, supported by stronger interest income and lower interest expense.
- Total revenue increased to $23.1 million from $19.0 million a year earlier.
- The provision for credit losses was $0 in Q1 2025, suggesting no near-term deterioration in loan quality was booked during the quarter.
- Non-interest income rose to $2.2 million from $2.0 million in Q1 2024, but it remains a relatively small part of total revenue.
- Non-interest expense increased to $13.1 million from $11.9 million in Q1 2024, showing some cost pressure even as profits improved.
- Basic and diluted EPS both improved versus the prior year, but diluted shares were unchanged, so the gain was driven by earnings growth rather than share reduction.
- Net cash from operating activities declined to $9.7 million from $6.1 million in Q1 2024? Actually this remained solid, but cash flow was offset by heavy investing and financing outflows.
- Deposits fell by $33.1 million in Q1 2025, reversing the strong deposit growth seen in several prior quarters.
Balance sheet and liquidity
- Loans and leases, net, increased to $3.0 billion from $2.95 billion in Q1 2024, showing continued loan growth.
- Retained earnings rose to $282.2 million from $273.0 million a year earlier, reflecting ongoing profit accumulation.
- Total assets were broadly stable at $4.0 billion, slightly above Q1 2024.
- Cash and due from banks declined to $39.3 million from $27.1 million year over year, but cash fell sharply from the prior quarter’s much higher level.
- Federal funds sold dropped to $171.4 million from $198.5 million in Q1 2024, reducing immediate liquidity buffers.
- Common equity rose only modestly to $237.9 million, while total liabilities remained very high at $3.75 billion, leaving the bank heavily deposit-funded.
- Accumulated other comprehensive loss remained large at -$82.4 million, which continues to pressure reported equity.
Cash flow and funding dynamics
- Operating cash flow remained strong at $9.7 million in Q1 2025.
- The bank generated cash from sales/maturities of investments, helping offset capital spending and some funding needs.
- Quarterly dividend payment stayed steady at $0.25 per share, indicating continued shareholder returns.
- Investing cash outflow was -$2.9 million, reflecting continued reinvestment in the business and securities portfolio.
- Financing cash outflow was -$39.7 million, driven largely by deposit runoff and other financing uses.
- Interest expense on deposits was still significant at $21.4 million, keeping funding costs elevated even though they improved from Q4 2024.
Four-year trend takeaway: WTBA has shown a fairly consistent ability to earn money each quarter, and Q1 2025 looks better than Q1 2024 on both revenue and earnings. That said, the bank’s deposit base has been volatile over the last year, and the latest quarter’s deposit decline is a key risk. For retail investors, the big question is whether West Bancorporation can keep improving profitability while stabilizing funding and preserving liquidity.
06/22/26 01:12 AM ETAI Generated. May Contain Errors.