Western Alliance Bancorporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 109 108 106 149 151 157 170 182 185 188 199 206 218 221 229 230 243 252 259 265 276 262 312 299 326 321 469 521 524 45 578 587 600 447 558 578 1,095 1,187 1,259 596 836 1,223 1,303
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 38.3% 45.9% 60.7% 21.8% 22.0% 19.8% 16.9% 13.0% 18.3% 17.4% 15.1% 11.7% 11.1% 14.1% 13.0% 15.2% 13.7% 4.0% 20.7% 12.8% 17.9% 22.2% 50.0% 74.6% 61.1% -86.09% 23.4% 12.6% 14.5% 901.8% -3.58% -1.47% 82.5% 165.7% 125.8% 3.1% -23.71% 3.0% 3.5%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 99.4% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 97.8% 98.1% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 96.7% 98.3% 216.7% 100.0% 61.1% 61.9%
Koszty i Wydatki (mln) 16 -68 -71 -90 19 6 7 6 319 10 11 7 361 7 9 9 417 8 12 9 479 -114 -176 -99 -263 11 26 24 64 28 269 30 33 28 -297 33 937 972 1,015 596 836 977 1,011
EBIT (mln) 149 40 35 59 194 91 101 111 260 113 129 137 145 145 161 153 182 197 200 215 205 148 137 200 266 260 315 348 343 337 330 468 617 521 260 278 765 290 282 246 0 246 291
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 30.3% 127.2% 191.4% 87.5% 33.7% 24.1% 27.3% 23.7% -44.29% 28.1% 24.6% 11.6% 25.7% 35.4% 24.6% 40.2% 12.7% -24.67% -31.56% -6.80% 29.5% 75.4% 130.1% 74.2% 29.1% 29.7% 4.9% 34.5% 80.1% 54.7% -21.30% -40.68% 24.0% -44.29% 8.3% -11.37% -100.00% -15.12% 3.4%
EBIT (%) 136.3% 37.3% 32.8% 39.6% 128.3% 58.0% 59.4% 60.9% 140.7% 60.1% 64.7% 66.6% 66.3% 65.6% 70.1% 66.6% 75.0% 77.9% 77.3% 81.0% 74.3% 56.5% 43.8% 67.0% 81.6% 81.0% 67.2% 66.8% 65.4% 755.4% 57.2% 79.8% 102.9% 116.6% 46.7% 48.1% 69.9% 24.5% 22.4% 41.3% 0.0% 20.1% 22.4%
Przychody fiansowe (mln) 110 111 117 146 151 154 174 185 187 192 207 218 228 235 252 265 282 291 303 316 315 307 318 305 332 334 398 443 483 484 574 739 888 969 1,001 1,027 993 1,014 1,085 1,141 1,139 1,096 1,154
Koszty finansowe (mln) 8 8 8 9 8 9 10 12 12 13 14 16 17 20 27 31 38 44 48 49 43 38 20 20 17 17 28 32 33 35 55 137 249 359 450 440 104 456 491 503 472 445 457
Amortyzacja (mln) 0 0 0 1 1 1 1 1 1 1 0 0 0 0 0 0 0 7 5 11 8 8 4 14 9 9 13 15 25 16 17 19 22 22 23 16 25 27 27 28 36 31 0
EBITDA (mln) 0 0 0 0 0 0 0 99 0 98 112 119 126 125 133 122 144 153 152 167 162 111 117 180 249 243 267 318 302 315 341 348 406 0 283 294 0 259 275 0 0 277 291
EBITDA(%) 57.4% 59.5% 52.1% 59.7% 59.0% 58.5% 59.8% 61.3% 59.0% 60.5% 65.0% 66.9% 66.4% 65.8% 70.3% 66.8% 75.1% 78.1% 77.4% 81.2% 74.4% 56.6% 43.9% 67.1% 81.7% 81.2% 67.6% 67.2% 67.8% 792.4% -1.75% 83.0% 106.5% 121.7% 46.7% 48.1% 2.3% -5.20% -2.94% 0.0% 0.0% 22.7% 22.4%
NOPLAT (mln) 55 54 45 78 78 81 88 96 96 98 112 118 124 122 130 119 140 146 148 156 154 102 113 167 241 234 276 302 310 298 324 330 365 185 260 278 211 232 248 252 259 246 291
Podatek (mln) 14 14 11 19 19 20 26 29 26 24 32 35 35 21 25 7 21 26 25 29 26 19 20 31 47 42 52 66 64 58 63 66 72 42 44 61 63 54 54 52 42 47 54
Zysk Netto (mln) 40 40 39 56 60 61 62 67 70 73 80 83 89 101 105 111 119 121 123 127 128 84 93 136 194 192 224 237 246 237 257 261 293 142 216 217 148 177 194 200 217 199 230
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% 49.8% 52.5% 57.1% 20.4% 16.2% 19.6% 29.8% 23.6% 27.9% 37.6% 30.9% 34.1% 33.3% 19.7% 17.4% 14.6% 7.5% -30.54% -24.11% 6.6% 51.2% 129.4% 139.9% 74.4% 27.1% 23.1% 14.8% 10.1% 19.1% -39.97% -16.07% -16.95% -49.52% 24.8% -10.25% -7.76% 46.7% 12.2% 19.0%
Zysk netto (%) 36.6% 37.3% 37.0% 37.3% 39.7% 39.0% 36.2% 36.8% 37.8% 38.9% 40.2% 40.3% 40.9% 45.6% 45.7% 48.4% 49.1% 47.9% 47.5% 48.1% 46.4% 32.0% 29.9% 45.5% 59.5% 60.0% 47.7% 45.4% 46.9% 531.2% 44.4% 44.4% 48.8% 31.8% 38.7% 37.5% 13.5% 14.9% 15.4% 33.5% 26.0% 16.3% 17.7%
EPS 0.46 0.46 0.44 0.55 0.58 0.6 0.6 0.65 0.67 0.71 0.77 0.79 0.86 0.97 1.0 1.06 1.14 1.16 1.19 1.25 1.26 0.83 0.93 1.36 1.94 1.91 2.18 2.29 2.33 2.23 2.4 2.43 2.68 1.29 1.96 1.97 1.33 1.61 1.75 1.81 1.97 1.79 2.07
EPS (rozwodnione) 0.46 0.45 0.44 0.55 0.57 0.6 0.6 0.64 0.67 0.7 0.76 0.79 0.85 0.96 0.99 1.05 1.13 1.16 1.19 1.24 1.25 0.83 0.93 1.36 1.93 1.9 2.17 2.28 2.32 2.22 2.39 2.42 2.67 1.28 1.96 1.97 1.33 1.6 1.75 1.8 1.95 1.79 2.07
Ilośc akcji (mln) 87 88 88 101 101 102 103 104 104 104 104 104 104 105 105 105 105 104 103 102 102 101 100 100 100 101 103 103 104 106 107 108 108 108 108 108 108 108 109 109 109 109 110
Ważona ilośc akcji (mln) 88 88 89 102 102 103 103 105 105 105 105 105 105 105 105 105 105 104 104 102 102 102 100 100 100 101 103 104 104 107 108 108 108 108 108 108 109 109 109 110 110 110 110
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD