
Western Alliance (WAL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
825.8M
Net Income
237.8M
28.80%
EPS (Diluted)
$2.07
Balance Sheet Metrics
Total Assets
83.0B
Total Liabilities
75.8B
Shareholders Equity
7.2B
Debt to Equity
10.51
Cash Flow Metrics
Operating Cash Flow
-1.6B
Free Cash Flow
-1.7B
Revenue & Profitability Trend
Western Alliance Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.1B | 2.1B | 2.3B | 1.9B | 1.2B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 663.8M | 778.5M | 592.7M | 503.2M | 326.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 663.8M | 778.5M | 592.7M | 503.2M | 326.5M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 991.2M | 933.6M | 1.3B | 1.1B | 622.5M |
Income Tax | 203.5M | 211.2M | 258.8M | 223.8M | 115.9M |
Effective Tax Rate % | 20.5% | 22.6% | 19.7% | 19.9% | 18.6% |
Net Income | 787.7M | 722.4M | 1.1B | 899.2M | 506.6M |
Net Margin % | 25.5% | 34.0% | 45.9% | 48.3% | 41.5% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $7.14 | $6.55 | $9.74 | $8.72 | $5.06 |
EPS (Diluted) | $7.09 | $6.54 | $9.70 | $8.67 | $5.04 |
Basic Shares Outstanding | 108600000 | 108300000 | 107200000 | 102700000 | 100200000 |
Diluted Shares Outstanding | 108600000 | 108300000 | 107200000 | 102700000 | 100200000 |
Income Statement Trend
Western Alliance Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.1B | 1.6B | 1.0B | 516.0M | 2.7B |
Short-term Investments | 4.4B | 4.1B | 7.1B | 6.2B | 4.7B |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 128.0M | 145.0M | 163.0M | 133.0M | 72.5M |
Goodwill | 2.3B | 2.3B | 2.4B | 1.8B | 588.4M |
Intangible Assets | 1.3B | 1.3B | 1.3B | 841.0M | 8.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 80.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | 3.1B | 6.6B | 4.3B | 35.0M | 5.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 3.5B | 1.5B | 2.4B | 1.8B | 628.6M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 74.2B | - | - | - | - |
Equity | |||||
Common Stock | - | - | 2.2B | 2.0B | 1.4B |
Retained Earnings | 4.8B | 4.2B | 3.7B | 2.8B | 2.0B |
Treasury Stock | 125.0M | 116.0M | 105.0M | 87.0M | 71.1M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.7B | 6.1B | 5.4B | 5.0B | 3.4B |
Key Metrics | |||||
Total Debt | 6.6B | 8.1B | 6.7B | 1.8B | 633.6M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Western Alliance Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 787.7M | 722.4M | 1.1B | 899.2M | 506.6M |
Depreciation & Amortization | 118.5M | 86.5M | 74.6M | 50.0M | 34.6M |
Stock-Based Compensation | 47.7M | 34.3M | 39.8M | 35.1M | 28.7M |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | -2.6B | -211.3M | 2.2B | -2.6B | 569.6M |
Investing Activities | |||||
Capital Expenditures | -83.8M | -114.3M | -141.0M | -69.4M | -26.8M |
Acquisitions | 0 | 0 | -50.0M | -1.0B | 0 |
Investment Purchases | -17.1B | -15.6B | -3.1B | -4.0B | -3.3B |
Investment Sales | 14.9B | 11.6B | 902.8M | 1.9B | 1.7B |
Investing Cash Flow | -3.1B | -4.1B | -2.3B | -3.2B | -1.6B |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -71.6M |
Dividends Paid | -176.8M | -171.5M | -166.2M | -127.6M | -101.3M |
Debt Issuance | 3.0B | 9.9M | 578.4M | 1.1B | 221.9M |
Debt Repayment | -1.0B | -818.1M | -30.7M | -475.9M | -75.0M |
Financing Cash Flow | 226.5M | 1.4B | 5.4B | -470.9M | -29.6M |
Free Cash Flow | -2.8B | -442.9M | 2.1B | -2.7B | 643.4M |
Net Change in Cash | -5.4B | -2.9B | 5.3B | -6.3B | -1.1B |
Cash Flow Trend
Western Alliance Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.78
Forward P/E
9.13
Price to Book
1.31
Price to Sales
2.90
PEG Ratio
0.57
Profitability Ratios
Profit Margin
27.12%
Operating Margin
40.78%
Return on Equity
12.42%
Return on Assets
1.02%
Financial Health
Debt to Equity
0.93
Beta
1.32
Per Share Data
EPS (TTM)
$7.61
Book Value per Share
$62.57
Revenue per Share
$28.70
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
wal | 9.1B | 10.78 | 1.31 | 12.42% | 27.12% | 0.93 |
U.S. Bancorp | 75.1B | 11.55 | 1.38 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.6B | 12.87 | 0.89 | 8.14% | 20.55% | 6.12 |
SouthState | 9.8B | 14.33 | 1.11 | 8.19% | 28.66% | 0.32 |
Webster Financial | 9.6B | 11.79 | 1.07 | 9.44% | 34.45% | 0.52 |
UMB Financial | 8.7B | 13.03 | 1.27 | 10.05% | 27.11% | 0.51 |
Financial data is updated regularly. All figures are in the company's reporting currency.