Operating cash flow averaged 1.4x net income over the past year, with 2026Q2 OCF/NI at 1.19x, while the bank returned $87.0M to shareholders via dividends and buybacks, representing 68% of net income, indicating sustainable capital generation.
Hancock Whitney Corporation (HWC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 577.45M | 541.78M | 625.74M | 495.25M | 842.02M | 585.69M | 355.19M | 351.95M | 449.18M | 411.08M | 340.74M | 235.73M | 352.43M | 473.53M | 443.03M | 273.05M | 194.8M | 18.14M | 94.37M | 54.22M | 74.92M | 70.5M | 153.18M | 86.04M | 84.29M | 53.75M | 60.09M | 46.25M | 33.4M | 44.2M | 43M |
| Operating CF Growth % | 7.64% | -13.42% | 26.35% | -41.18% | 43.77% | 64.89% | 0.92% | -21.65% | 9.27% | 20.65% | 44.55% | -33.11% | -25.57% | 6.88% | 62.26% | 40.17% | 973.74% | -80.78% | 74.04% | -27.63% | 6.28% | -53.98% | 78.04% | 2.07% | 56.82% | -10.54% | 29.92% | 38.47% | -24.43% | 2.79% | 9.97% |
| Net Income | 427.42M | 486.07M | 460.81M | 392.6M | 524.09M | 463.21M | -45.17M | 327.38M | 323.77M | 215.63M | 149.3M | 131.46M | 175.72M | 163.36M | 151.74M | 76.76M | 52.21M | 74.78M | 65.37M | 73.89M | 101.8M | 54.03M | 61.7M | 54.95M | 51.04M | 39.26M | 36.82M | 31.71M | 29.8M | 30.6M | 31.6M |
| Depreciation & Amortization | 34.2M | 37.27M | 41.71M | 46.28M | 45.62M | 45.78M | 50.04M | 51.75M | 48.58M | 50.56M | 48.14M | 52.95M | 57.11M | 61.7M | 64.92M | 41.16M | 16.41M | 17.14M | 17.19M | 16.04M | 1.82M | 11.64M | 16.65M | 22.4M | 9.54M | 12.79M | 12.03M | 7.69M | 7.6M | 7M | 7M |
| Deferred Taxes | 24.65M | 23.22M | 4.3M | 13.99M | -22.17M | 10.38M | -20.72M | 47.1M | 45.21M | 49.83M | -7.84M | 16.68M | 23.54M | 40.92M | 32.47M | 8.7M | -11.6M | -6.95M | -5.01M | 7.56M | 24.6M | -18.4M | -3.53M | 150K | 1.63M | 1.46M | -284K | -2.04M | -400K | -400K | -800K |
| Other Non-Cash Items | 171.69M | 64.43M | 56.16M | 113.84M | -31.09M | -36.26M | 633.41M | -26.94M | 30.9M | 87.99M | 134.25M | 124.04M | 74.07M | 156.89M | 225.53M | 254.49M | 71.59M | 13.7M | 27.87M | 5.41M | -19.22M | 26.15M | 7.51M | 7.48M | 23.38M | 2.15M | 10.27M | 3.79M | -1.6M | 7.3M | 5.5M |
| Working Capital Changes | -105.65M | -93.66M | 40.05M | -96.11M | 302.08M | 80.14M | -283.49M | -68.24M | -19.07M | -10.56M | 5.8M | -103.21M | 7.34M | 37.59M | -42.23M | -115.26M | 62.27M | -83.77M | -13.86M | -48.67M | -34.08M | -2.92M | 70.84M | 1.05M | -1.29M | -1.89M | 1.25M | 5.1M | -2M | -300K | -300K |
| Cash from Investing | -1.13B | -314.36M | 274.76M | -295.21M | 662.36M | -3.22B | -3.18B | -459.02M | -846.9M | -895.32M | -1.32B | -2.28B | -1.91B | -4.5M | -17.73M | -301.02M | 334.38M | 253.69M | -1.11B | -105.46M | -97.62M | -1.17B | -511.84M | -172.8M | -285.95M | -215.44M | -54.26M | 32.15M | -231.9M | -196.9M | 23.5M |
| Purchase of Investments | -2.89B | -1.24B | -1.08B | -1.36B | -1.52B | -5.36B | -3.62B | -1.19B | -1.02B | -1.61B | -1.64B | -2.07B | -1.05B | -1.56B | -846.15M | -1.73B | -489.83M | -2.01B | -1.5B | -1.04B | -1.17B | -1.62B | -891.87M | -1.25B | -804.45M | -805.04M | -175.51M | -410.21M | -475.1M | -475.2M | -409.3M |
| Sale/Maturity of Investments | 3.46B | 1.79B | 693.09M | 1.97B | 4.32B | 1.39B | 1.43B | 1.26B | 1.18B | 1.28B | 1.49B | 1.63B | 728M | 2.33B | 1.56B | 1.34B | 603.1M | 2.25B | 1.15B | 1.38B | 1.43B | 707.5M | 734.13M | 1.46B | 757.52M | 588.31M | 293.07M | 562.02M | 344.1M | 292.9M | 544.6M |
| Net Investment Activity | 578.12M | 547.61M | -383.54M | 615.92M | 2.8B | -3.97B | -2.18B | 67.43M | 160.02M | -328.84M | -141.17M | -445.38M | -319.23M | 771.07M | 715.71M | -391.17M | 113.27M | 241.28M | -351.04M | 337.71M | 264.5M | -915.93M | -157.74M | 212.32M | -46.93M | -216.72M | 117.56M | 151.81M | -131M | -182.3M | 135.3M |
| Acquisitions | 0 | -112.07M | 0 | 0 | 0 | 0 | 0 | 26.95M | 219.42M | 476.61M | 0 | 0 | 0 | 0 | 0 | -189.38M | 0 | 378.37M | 0 | 0 | 0 | -3.92M | -29.38M | 0 | 0 | -52K | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -1.7B | -731.17M | 668.53M | -886.11M | -2.11B | 772.82M | -955.05M | -510.69M | -1.18B | -1.02B | -1.16B | -1.81B | -1.57B | -743.54M | -690.47M | 352.5M | 243.01M | -353.65M | -736.43M | -373.4M | -291.02M | -237.02M | -315.47M | -375.95M | -228.16M | 13.79M | -166.68M | -110.97M | -88.2M | -9.4M | -106.8M |
| Cash from Financing | 617.04M | -239.34M | -886.79M | -203.29M | -1.34B | 2.51B | 2.92B | 155.81M | 394.14M | 498.5M | 1.05B | 1.99B | 1.57B | -569.09M | -414.75M | 326.24M | -594.2M | -266.9M | 1.03B | 43.73M | -58.29M | 1.22B | 336.37M | 77.06M | 224.64M | 196.11M | -32.18M | -82.95M | 246.6M | 146.3M | -71.2M |
| Dividends Paid | -158.13M | -153.8M | -130.84M | -104.7M | -94.46M | -95.93M | -95.61M | -94.87M | -88.84M | -83.27M | -76.55M | -77.01M | -80.39M | -81.21M | -82.69M | -70.62M | -35.72M | -32.01M | -30.45M | -30.96M | -29.31M | -23.42M | -18.98M | -16.21M | -15.38M | -13.52M | -13.61M | -11.06M | -10.9M | -11M | -9.2M |
| Share Repurchases | -327.77M | -246.87M | -37.69M | 0 | -58.89M | -21.8M | -12.72M | -185M | -8.27M | 0 | 0 | -95.61M | -47.62M | -115M | 0 | 0 | 0 | 0 | -260K | -60.45M | -1.75M | -9.55M | -10.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 4.61M | 4.44M | 4.12M | 3.81M | 3.8M | 4.36M | 12.11M | 4.16M | 4.64M | 15.31M | 261.45M | 347K | 2.49M | 2.73M | 2.01M | 215.02M | 1.62M | 169.59M | 8.61M | 2.4M | 8M | 1.67M | 2.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Stock Activity | -323.16M | -242.43M | -33.57M | 3.81M | -55.09M | -17.43M | -606K | -180.84M | -3.63M | 15.31M | 261.45M | -95.27M | -45.13M | -112.27M | 2.01M | 215.02M | 1.62M | 169.59M | 8.35M | -58.04M | 6.25M | -7.88M | -8.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | 2M | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -155K | 1000K | -1000K | 1000K | 1000K | -1000K | -861K | -1000K | -1000K | 1000K | -1000K | 1000K | 1000K |
| Other Financing | 769.93M | -221.38M | -206.57M | 614.03M | -1.4B | 2.76B | 3.89B | -633.85M | 670.97M | 888.55M | 1.08B | 1.78B | 1.21B | -383.67M | 30.61M | -65.19M | -419.77M | -297.58M | 925.91M | -21.11M | 44.66M | 1.19B | 327.64M | 107.11M | 261.77M | 219.63M | 106.13M | -183.51M | 312M | 75.5M | -82M |
| Net Change in Cash | 59.54M | -11.91M | 13.71M | -3.26M | 163.26M | -125.11M | 94.2M | 48.73M | -3.58M | 14.26M | 68.81M | -52.58M | 8.02M | -100.05M | 10.54M | 298.26M | -65.03M | 4.94M | 17.16M | -7.5M | -80.99M | 115.31M | -22.29M | -9.7M | 22.98M | 34.43M | -26.35M | -4.55M | 48.2M | -6.38M | -124.3M |
| Exchange Rate Effect | 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 | -54.6M |
| Cash at Beginning | 555.52M | 574.91M | 561.2M | 564.46M | 401.2M | 526.31M | 432.1M | 383.37M | 386.95M | 372.69M | 303.87M | 356.45M | 348.44M | 448.49M | 437.95M | 139.69M | 204.71M | 199.78M | 182.62M | 190.11M | 271.1M | 155.8M | 178.08M | 187.79M | 164.81M | 130.38M | 156.74M | 161.29M | 113.1M | 119.5M | 124.3M |
| Cash at End | 572.04M | 563M | 574.91M | 561.2M | 564.46M | 401.2M | 526.31M | 432.1M | 383.37M | 386.95M | 372.69M | 303.87M | 356.45M | 348.44M | 448.49M | 437.95M | 139.69M | 204.71M | 199.78M | 182.62M | 190.11M | 271.1M | 155.8M | 178.08M | 187.79M | 164.81M | 130.38M | 156.74M | 161.3M | 113.13M | 64.9M |
| Interest Paid | 0 | 511.36M | 635.77M | 487.68M | 80.08M | 49.99M | 121.34M | 232.46M | 175.38M | 108.7M | 69.62M | 51.2M | 38.27M | 42M | 0 | 66.69M | 83.16M | 96.8M | 128.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 103.14M | 89.64M | 103.19M | 135.19M | 122.59M | 17.46M | 28.29M | 7.28M | 45.09M | 30.18M | 31.9M | 24.11M | 24.05M | 0 | 24.53M | 22.88M | 5.81M | 19.41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 559.7M | 523.06M | 615.5M | 470.22M | 812.88M | 562.15M | 317.32M | 309.23M | 398.52M | 390.79M | 324.64M | 211.93M | 331.98M | 441.5M | 400.05M | 200.07M | 172.9M | 5.84M | 70.75M | -15.55M | 3.82M | 55.6M | 143.93M | 76.87M | 73.43M | 41.3M | 54.95M | 37.56M | 20.7M | 39M | 38M |
| FCF Growth % | -1.74% | -15.02% | 30.9% | -42.15% | 44.6% | 77.15% | 2.62% | -22.4% | 1.98% | 20.37% | 53.19% | -36.16% | -24.81% | 10.36% | 99.96% | 15.72% | 2862.12% | -91.75% | 555.07% | -506.56% | -93.12% | -61.37% | 87.24% | 4.68% | 77.8% | -24.84% | 46.31% | 81.44% | -46.92% | 2.63% | 6.74% |
Quick answers to the most common questions about buying HWC stock.
Hancock Whitney Corporation (HWC) generated $541.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Hancock Whitney Corporation (HWC) generated $523.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Hancock Whitney Corporation (HWC) spent $18.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Hancock Whitney Corporation (HWC) returned $153.8M to shareholders via cash dividends and spent $246.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Margin compression and coastal insurance
Metrics are mathematically derived from official filings.
Earnings Retention Supports Organic Growth
HWC's operating cash flow averaged 1.4x net income over the past year, indicating strong earnings conversion and internal capital generation, per quarterly cash flow statements.
The OCF/NI ratio has remained above 1.0 in most quarters, with 2026Q1 reaching 2.41x, suggesting that non-cash items like provision expense and deferred taxes are boosting cash generation. This provides a solid foundation for funding loan growth without relying on external capital. However, the 2025Q1 dip to 0.87x highlights quarter-to-quarter volatility, likely tied to securities portfolio activity, which investors should monitor for consistency.
Securities Portfolio Churn Reflects Yield Management
Investment purchases outpaced sales by $184.2M in 2026Q2, a reversal from the prior quarter's net seller position, indicating active portfolio repositioning, as disclosed in cash flow data.
The swing from net sales of $1.7B in 2026Q1 to net purchases of $184.2M in 2026Q2 suggests management is deploying excess liquidity into higher-yielding securities, likely to offset margin compression. This activity aligns with the flat NIM trend, as reinvestment rates may be improving. However, the large quarterly swings in purchases and sales (ranging from $121.7M to $1.7B) indicate a tactical approach rather than a strategic shift, which could introduce duration risk if rates move unexpectedly.
Loan Growth Outpaces Deposit Inflows
CEO commentary highlights 10% linked-quarter annualized loan growth, while deposit growth was 8%, suggesting loan demand is absorbing available funding, per recent earnings call.
The cash flow statement does not directly show loan originations, but the strong loan growth reported in Q2 2026, combined with deposit growth, implies that HWC is funding new loans through core deposits rather than wholesale borrowing. This is a positive sign for margin stability, as reliance on non-core funding remains low. However, if loan growth continues to outpace deposits, HWC may need to rely on securities sales or short-term borrowings, which could pressure liquidity.
Dividends and Buybacks Remain Sustainable
HWC returned $87.0M to shareholders in 2026Q2 via dividends and buybacks, representing 68% of net income, a payout ratio consistent with prior quarters, per cash flow data.
The combined capital return has been relatively stable, with dividends growing modestly from $26.5M in 2024Q1 to $40.5M in 2026Q2, while buybacks have fluctuated between $0 and $146.6M. The 2025Q4 buyback spike to $146.6M appears opportunistic, given the low debt/equity ratio, but the overall payout ratio remains within a conservative range. This suggests management is balancing shareholder returns with capital retention for organic growth, though the recent EPS miss may prompt a reassessment of buyback pace.
Core Deposit Franchise Supports Stable Funding
Deposit growth of 8% in 2026Q2, as cited by management, indicates continued customer inflows, though the mix shift toward interest-bearing deposits may pressure funding costs, per earnings commentary.
The high proportion of non-interest-bearing deposits, a key moat driver, appears to be eroding as customers seek higher yields in a rising rate environment. This is consistent with the margin compression observed in the income statement, as funding costs rise faster than asset yields. The cash flow data does not directly show deposit betas, but the stable OCF suggests that deposit outflows are not yet a liquidity concern. Investors should monitor the NIB ratio trend, as a continued decline could erode HWC's competitive advantage.
Cash Flow Masks Credit and Fee Volatility
While OCF appears robust, the provision for credit losses and fee income swings are not fully captured, potentially overstating cash generation quality, based on reported figures.
The cash flow statement shows loan loss provisions of $13.8M in 2026Q2, but these are non-cash charges that may not reflect actual credit deterioration, especially given the coastal insurance risk to borrowers. Additionally, the volatile non-interest income, which collapsed to $7.5M in 2026Q1, suggests that OCF may be inflated by one-time items or securities gains. Investors should focus on pre-provision net revenue to assess true cash generation, as the current OCF/NI ratio may not be sustainable if credit costs rise or fee income normalizes lower.