HWCPZ - Intrinsic Value and Financial Analysis - Hancock Whitney Corporation - 6

Hancock Whitney Corporation - 6 HWCPZ

Financial Services - Banks - Regional - NASDAQ - US

Watchlist

$ 24.88

-0.718 %

$ 5.13 B

Market Cap

None

P/E

BALANCE SHEET

35.6 B ASSETS

Growth Rates

1Year 1.12%

3Years 1.89%

5Years 4.73%

7Years 5.80%

10Years 6.47%

31.8 B LIABILITIES

Growth Rates

1Year -0.21%

3Years 1.71%

5Years 4.78%

7Years 5.91%

10Years 6.72%

3.8 B EQUITY

Growth Rates

1Year 13.79%

3Years 3.42%

5Years 4.30%

7Years 4.91%

10Years 4.60%

BALANCE SHEET DECOMPOSITION

Balance Sheet Decomposition Hancock Whitney Corporation - 6

35.6 B ASSETS
31.8 B LIABILITIES

Current Assets	7.56 B
Cash & Short-Term Investments	6.1 B
Receivables	0
Other Current Assets	1.45 B
Non-Current Assets	41 B
Long-Term Investments	7.69 B
PP&E	407 M
Other Non-Current Assets	32.9 B

Current Liabilities	12.3 B
Accounts Payable	45 M
Short-Term Debt	1.15 B
Other Current Liabilities	11.1 B
Non-Current Liabilities	30.6 B
Long-Term Debt	348 M
Other Non-Current Liabilities	30.3 B

Balance Sheet

Millions

	Dec-2023	Dec-2022	Dec-2021	Dec-2020	Dec-2019	Dec-2018	Dec-2017	Dec-2016	Dec-2015	Dec-2014	Dec-2013	Dec-2012	Dec-2011	Dec-2010	Dec-2009	Dec-2008	Dec-2007	Dec-2006	Dec-2005	Dec-2004	Dec-2003	Dec-2002	Dec-2001	Dec-2000	Dec-1999	Dec-1998	Dec-1997	Dec-1996	Dec-1995	Dec-1994	Dec-1993	Dec-1992	Dec-1991	Dec-1990	Dec-1989
ASSETS
Cash & Cash Equivalents	1 187.8	887.8	4 231.4	1 859.7	542.1	494.0	479.1	449.9	868.5	1 158.0	615.7	1 947.5	1 622.2	503.8	786.8	211.1	191.2	200.3	278.4	163.9	183.6	192.1	173.2	134.3	156.8	161.4	115.2	122.4	125.9	116.3	92.4	104.4	80.9	76.2	56.9
Short Term Investments	4 915.2	324.1	3 830.6	1 333.8	110.2	111.1	92.4	78.2	565.6	802.9	268.8	1 500.2	4 496.9	639.2	214.8	362.9	1 480.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Receivables	0	0	0	0	92.0	86.7	82.2	82.1	83.9	107.8	156.8	223.5	285.1	359.3	361.1	33.1	69.9	71.0	84.5	80.5	23.1	25.5	27.9	25.6	23.8	23.8	21.0	20.2	19.4	17.1	13.8	15.3	16.8	14.5	11.4
Inventory	0	(1 102.1)	(4 380.6)	(2 019.1)	(705.3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Assets	1 452.1	0	0	0	0	18 052.9	16 805.7	14 838.7	14 224.0	12 842.5	11 564.1	2 384.3	12 089.6	4 951.4	5 224.8	4 603.7	3 846.1	3 576.4	3 476.5	2 967.9	2 535.0	2 144.2	3 358.6	2 761.2	2 711.7	2 556.3	0	0	0	0	0	0	0	0	0
Total Current Assets	7 555.1	6 610.7	8 287.0	3 399.0	744.3	21 324.5	20 277.9	17 887.6	17 269.9	15 768.4	13 758.3	14 451.9	13 909.6	6 089.4	6 587.4	4 847.9	4 107.2	3 847.7	3 839.3	3 212.3	2 741.7	2 361.7	3 559.7	2 921.0	2 892.4	2 741.5	136.2	142.6	145.3	133.4	106.2	119.7	97.7	90.7	68.3
PP&E	407.4	425.5	452.5	491.2	490.2	353.7	333.7	361.6	377.0	398.4	432.3	477.9	505.4	209.9	203.1	205.9	200.6	140.6	79.4	79.8	73.3	71.4	66.3	51.6	55.0	46.8	42.8	40.4	38.7	34.8	35.0	35.1	36.1	34.2	25.7
Intangible Assets	44.6	56.2	70.2	86.9	106.8	96.2	90.6	87.8	107.5	132.8	159.8	189.4	211.1	13.5	16.5	6.4	8.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Goodwill	855.5	855.5	855.5	855.5	855.5	791.0	745.5	621.2	621.2	621.2	625.7	628.9	651.2	61.6	62.3	62.3	62.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	7 690.2	8 732.6	12 383.1	8 690.3	6 353.5	5 781.7	5 980.8	5 095.3	5 029.3	4 629.4	4 302.0	5 216.6	4 496.9	2 084.9	1 827.7	2 044.9	1 677.6	1 903.7	1 959.3	1 302.4	1 278.0	1 486.8	1 372.8	994.1	1 148.7	1 244.4	1 080.0	901.6	848.3	852.8	729.1	721.4	605.6	429.2	358.1
Other Long Term Assets	(9 291.5)	(444.6)	(126.5)	(166.5)	(110.5)	(134.1)	(146.4)	(182.6)	(641.4)	(877.3)	(358.5)	(1 628.6)	(145.8)	(327.6)	0	(5.8)	(4.0)	72.6	72.2	70.2	57.2	53.2	53.9	40.8	44.5	26.4	(1 122.8)	(942.0)	(887.0)	(887.6)	(764.1)	(756.5)	(641.7)	(463.4)	(383.8)
Other Assets	(12 960.9)	18 736.5	14 482.9	20 115.8	22 050.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 279.0	1 205.0	1 202.0	919.8	950.8	859.0	815.1	850.9	528.5
Total Assets	35 578.6	35 183.8	36 531.2	33 638.6	30 600.8	28 235.9	27 336.1	23 975.3	22 839.5	20 747.3	19 009.3	19 464.5	19 774.1	8 138.3	8 697.1	7 167.3	6 056.0	5 964.6	5 950.2	4 664.7	4 150.4	3 973.1	3 679.8	3 013.4	2 991.9	2 814.7	2 538.0	2 289.6	2 234.3	1 940.8	1 821.1	1 735.2	1 554.5	1 405.0	980.6
LIABILITIES
Accounts Payable	45.0	9.9	3.1	4.3	10.2	12.3	8.7	9.6	6.6	4.2	4.4	4.8	8.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Term Debt	1 154.8	1 871.3	1 665.1	1 667.5	2 714.9	1 589.1	1 703.9	1 225.4	1 423.6	1 151.6	658.0	639.1	1 044.5	0	0	0	0	0	0	0	9.4	0	0	0	50.0	0	0	0	0	0	0	0	0.5	0.5	0.5
Other Current Liabilities	(1 199.8)	(1 881.2)	(1 668.2)	(1 671.8)	(2 725.1)	8 521.7	8 396.7	14 664.2	(6.6)	(1 155.8)	(662.3)	(643.9)	(1 052.7)	0	0	0	0	0	0	0	(9.4)	0	0	0	(50.0)	0	0	0	0	0	0	0	(0.5)	(0.5)	(0.5)
Total Current Liabilities	12 281.5	1 881.2	1 668.2	1 671.8	2 725.1	1 601.4	1 712.6	1 235.0	1 430.3	1 155.8	662.3	643.9	1 052.7	0	30.8	0	0	0	0	0	9.4	0	3 223.0	2 670.0	2 678.0	2 528.0	2 248.0	2 027.0	2 008.0	1 842.0	0	0	0.5	0.5	0.5
Long Term Debt	348.1	358.5	366.3	508.9	361.2	225.0	305.5	436.3	490.1	374.4	385.8	396.6	353.9	10.5	0.7	0.6	0.8	0.3	50.3	50.3	50.4	51.0	51.6	2.2	2.7	0	1.3	1.1	2.0	3.0	4.3	5.1	6.4	24.9	6.8
Deferred Tax Income	0	135.6	19.4	49.4	37.7	74.0	62.7	92.0	0	0	0	0	0	0	7.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	30 272.0	29 611.4	30 810.1	27 973.7	24 019.3	(225.0)	(305.5)	(436.3)	18 512.5	16 748.9	15 540.4	0	(353.9)	(10.5)	(7.8)	(0.6)	(0.8)	(0.3)	(50.3)	(50.3)	(50.4)	(51.0)	(51.6)	(0.2)	(2.7)	0	(0.3)	(1.1)	(2.0)	(3.0)	(0.5)	(0.5)	(6.4)	(24.9)	(6.8)
Total Liabilities	31 774.9	31 841.2	32 860.9	30 199.6	27 133.1	25 154.6	24 451.1	21 255.5	20 426.3	18 274.9	16 584.2	17 011.2	17 406.9	7 281.8	7 859.4	6 557.8	5 501.8	5 406.2	5 472.8	4 200.1	3 715.5	3 548.6	3 275.2	2 672.0	2 681.4	2 528.0	2 249.4	2 027.7	2 010.1	1 770.9	1 677.3	1 607.0	1 440.7	1 324.7	905.1
EQUITY
Common Stock	309.5	2 026.4	2 065.2	2 067.4	2 046.2	2 018.5	2 010.8	1 989.6	1 715.8	1 799.0	273.9	282.5	282.1	122.9	122.7	105.8	104.2	108.8	107.6	108.0	55.3	55.3	36.9	36.9	36.9	0	0	0	0	0	0	0	0	0	0
Retained Earnings	2 375.6	2 088.4	1 659.1	1 291.5	1 476.2	1 243.6	983.2	850.7	777.9	723.5	628.2	546.0	477.0	470.8	454.3	411.6	377.5	334.5	265.0	234.4	247.0	176.8	141.1	115.4	92.2	71.5	51.4	31.8	63.8	0	24.8	23.1	21.8	14.9	10.1
Other Accumulative Comprehensive Income/Loss	(621.1)	(772.2)	(53.9)	80.1	(54.7)	(180.7)	(109.1)	(120.5)	(80.6)	(50.1)	(35.4)	(22.9)	(26.5)	(0.6)	3.0	(9.1)	(14.6)	(24.0)	(24.4)	(12.8)	(7.3)	9.5	4.3	(2.3)	(14.6)	0.2	100 K	(0.6)	0.3	0	0	0	0	0	0
Total Equity	3 803.7	3 342.6	3 670.4	3 439.0	3 467.7	3 081.3	2 884.9	2 719.8	2 413.1	2 472.4	2 425.1	2 453.3	2 367.2	856.5	837.7	609.5	554.2	558.4	477.4	464.6	434.9	424.6	404.6	341.4	310.4	286.8	288.6	261.9	224.2	169.9	143.8	128.2	113.8	80.3	75.5
Total Liabilities and Equity	35 578.6	35 183.8	36 531.2	33 638.6	30 600.8	28 235.9	27 336.1	23 975.3	22 839.5	20 747.3	19 009.3	19 464.5	19 774.1	8 138.3	8 697.1	7 167.3	6 056.0	5 964.6	5 950.2	4 664.7	4 150.4	3 973.1	3 679.8	3 013.4	2 991.9	2 814.7	2 538.0	2 289.6	2 234.3	1 940.8	1 821.1	1 735.2	1 554.5	1 405.0	980.6
SHARES OUTSTANDING
Common Shares Outstanding	86.1	86.1	86.8	86.5	86.5	85.4	84.7	77.8	78.4	81.9	83.1	84.8	65.6	36.9	32.7	31.5	32.0	32.5	32.4	32.3	30.7	31.5	32.1	32.6	32.7	32.1	32.5	30.8	30.5	26.1	24.8	24.2	19.4	18.9	18.7

Balance Sheet

Premium Plan

Unlimited Plan