Annual Income Statements for United Bankshares
This table shows United Bankshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for United Bankshares
This table shows United Bankshares' 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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
100 |
102 |
98 |
100 |
96 |
72 |
87 |
97 |
102 |
88 |
Consolidated Net Income / (Loss) |
|
103 |
100 |
98 |
92 |
96 |
79 |
87 |
97 |
95 |
94 |
Net Income / (Loss) Continuing Operations |
|
100 |
102 |
98 |
100 |
96 |
72 |
87 |
97 |
102 |
88 |
Total Pre-Tax Income |
|
129 |
126 |
123 |
116 |
121 |
104 |
108 |
115 |
120 |
121 |
Total Revenue |
|
271 |
283 |
268 |
270 |
262 |
255 |
255 |
256 |
269 |
255 |
Net Interest Income / (Expense) |
|
241 |
249 |
234 |
227 |
228 |
230 |
222 |
226 |
230 |
233 |
Total Interest Income |
|
264 |
308 |
329 |
346 |
357 |
369 |
369 |
374 |
383 |
376 |
Loans and Leases Interest Income |
|
226 |
262 |
280 |
294 |
308 |
321 |
321 |
326 |
332 |
324 |
Investment Securities Interest Income |
|
31 |
37 |
38 |
39 |
37 |
37 |
36 |
35 |
32 |
30 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
6.83 |
8.95 |
11 |
13 |
12 |
12 |
12 |
13 |
19 |
22 |
Total Interest Expense |
|
23 |
58 |
95 |
118 |
128 |
139 |
147 |
148 |
152 |
143 |
Deposits Interest Expense |
|
18 |
44 |
69 |
92 |
109 |
122 |
128 |
132 |
143 |
136 |
Short-Term Borrowings Interest Expense |
|
0.49 |
0.87 |
1.16 |
1.49 |
1.81 |
2.00 |
2.08 |
2.21 |
2.05 |
1.63 |
Long-Term Debt Interest Expense |
|
4.91 |
13 |
25 |
25 |
18 |
15 |
16 |
14 |
7.11 |
6.11 |
Total Non-Interest Income |
|
33 |
31 |
33 |
35 |
34 |
34 |
32 |
30 |
32 |
29 |
Other Service Charges |
|
0.79 |
7.71 |
3.69 |
12 |
2.97 |
5.98 |
2.98 |
2.74 |
9.03 |
1.94 |
Other Non-Interest Income |
|
29 |
26 |
29 |
30 |
31 |
27 |
29 |
28 |
30 |
28 |
Provision for Credit Losses |
|
7.67 |
16 |
6.89 |
11 |
5.95 |
6.88 |
5.74 |
5.78 |
6.94 |
6.69 |
Total Non-Interest Expense |
|
137 |
138 |
137 |
135 |
135 |
152 |
141 |
135 |
135 |
134 |
Salaries and Employee Benefits |
|
70 |
68 |
69 |
71 |
72 |
68 |
74 |
71 |
72 |
72 |
Net Occupancy & Equipment Expense |
|
27 |
26 |
26 |
27 |
26 |
26 |
27 |
26 |
27 |
26 |
Property & Liability Insurance Claims |
|
3.06 |
3.25 |
4.59 |
4.57 |
4.60 |
17 |
6.46 |
5.06 |
4.34 |
3.88 |
Other Operating Expenses |
|
35 |
38 |
36 |
32 |
31 |
41 |
33 |
32 |
33 |
32 |
Impairment Charge |
|
1.85 |
- |
1.88 |
1.70 |
1.05 |
0.96 |
1.02 |
1.01 |
0.40 |
0.27 |
Other Special Charges |
|
0.13 |
1.06 |
-0.04 |
0.02 |
0.09 |
-0.13 |
-0.08 |
0.03 |
-0.03 |
0.01 |
Income Tax Expense |
|
26 |
27 |
24 |
23 |
25 |
25 |
21 |
19 |
25 |
27 |
Basic Earnings per Share |
|
$0.76 |
$0.74 |
$0.73 |
$0.68 |
$0.71 |
$0.60 |
$0.64 |
$0.71 |
$0.70 |
$0.71 |
Weighted Average Basic Shares Outstanding |
|
134.18M |
134.78M |
134.41M |
134.68M |
134.69M |
134.51M |
134.81M |
135.14M |
135.16M |
134.95M |
Diluted Earnings per Share |
|
$0.76 |
$0.73 |
$0.73 |
$0.68 |
$0.71 |
$0.59 |
$0.64 |
$0.71 |
$0.70 |
$0.70 |
Weighted Average Diluted Shares Outstanding |
|
134.55M |
135.12M |
134.84M |
134.85M |
134.89M |
134.75M |
135.12M |
135.31M |
135.50M |
135.23M |
Weighted Average Basic & Diluted Shares Outstanding |
|
134.66M |
134.75M |
134.93M |
134.94M |
134.93M |
134.95M |
135.20M |
135.22M |
135.22M |
143.21M |
Annual Cash Flow Statements for United Bankshares
This table details how cash moves in and out of United Bankshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
104 |
577 |
232 |
-646 |
-183 |
1,372 |
1,549 |
-2,582 |
422 |
693 |
Net Cash From Operating Activities |
|
175 |
171 |
254 |
294 |
152 |
140 |
610 |
761 |
435 |
445 |
Net Cash From Continuing Operating Activities |
|
175 |
171 |
254 |
294 |
152 |
140 |
610 |
761 |
435 |
445 |
Net Income / (Loss) Continuing Operations |
|
138 |
147 |
151 |
256 |
260 |
289 |
368 |
380 |
366 |
373 |
Consolidated Net Income / (Loss) |
|
138 |
147 |
151 |
256 |
260 |
289 |
368 |
380 |
366 |
373 |
Provision For Loan Losses |
|
23 |
25 |
28 |
22 |
21 |
107 |
-24 |
19 |
31 |
25 |
Depreciation Expense |
|
0.75 |
-8.72 |
-22 |
10 |
9.33 |
13 |
17 |
18 |
17 |
16 |
Amortization Expense |
|
4.38 |
5.16 |
3.31 |
-27 |
-22 |
-17 |
4.05 |
19 |
21 |
9.96 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.42 |
17 |
73 |
19 |
-116 |
-291 |
213 |
294 |
0.79 |
7.98 |
Changes in Operating Assets and Liabilities, net |
|
9.66 |
-15 |
20 |
13 |
-0.86 |
39 |
32 |
31 |
-1.36 |
14 |
Net Cash From Investing Activities |
|
-185 |
31 |
267 |
-873 |
-383 |
138 |
16 |
-3,448 |
39 |
571 |
Net Cash From Continuing Investing Activities |
|
-185 |
31 |
267 |
-873 |
-383 |
138 |
16 |
-3,448 |
39 |
571 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.26 |
-7.27 |
-14 |
-5.78 |
-11 |
-19 |
-15 |
-17 |
-12 |
-12 |
Purchase of Investment Securities |
|
-405 |
-565 |
-467 |
-1,367 |
-902 |
-1,356 |
-723 |
-4,042 |
-1,089 |
-2,518 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.87 |
0.55 |
0.02 |
8.40 |
0.25 |
4.35 |
1.62 |
0.90 |
2.54 |
0.10 |
Sale and/or Maturity of Investments |
|
224 |
603 |
748 |
491 |
529 |
1,508 |
752 |
610 |
1,137 |
3,102 |
Net Cash From Financing Activities |
|
115 |
375 |
-289 |
-67 |
48 |
1,094 |
924 |
105 |
-52 |
-324 |
Net Cash From Continuing Financing Activities |
|
115 |
375 |
-289 |
-67 |
48 |
1,094 |
924 |
105 |
-52 |
-324 |
Net Change in Deposits |
|
298 |
484 |
-314 |
165 |
-142 |
2,856 |
1,249 |
-1,044 |
517 |
1,143 |
Issuance of Debt |
|
705 |
795 |
815 |
950 |
1,498 |
500 |
500 |
1,900 |
1,500 |
250 |
Repayment of Debt |
|
-807 |
-1,020 |
-673 |
-931 |
-1,135 |
-2,079 |
-638 |
-488 |
-1,875 |
-1,520 |
Repurchase of Common Equity |
|
0.00 |
0.00 |
-0.00 |
-101 |
-36 |
-21 |
-11 |
-79 |
-1.38 |
-1.04 |
Payment of Dividends |
|
-89 |
-96 |
-121 |
-142 |
-139 |
-163 |
-181 |
-193 |
-195 |
-201 |
Other Financing Activities, Net |
|
7.87 |
13 |
4.62 |
1.50 |
1.27 |
1.24 |
5.21 |
10 |
1.75 |
5.27 |
Cash Interest Paid |
|
40 |
45 |
73 |
125 |
183 |
115 |
55 |
98 |
468 |
591 |
Cash Income Taxes Paid |
|
52 |
62 |
73 |
55 |
56 |
65 |
101 |
94 |
106 |
92 |
Quarterly Cash Flow Statements for United Bankshares
This table details how cash moves in and out of United Bankshares' 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 |
Net Change in Cash & Equivalents |
|
-302 |
-180 |
742 |
-226 |
-508 |
415 |
134 |
126 |
50 |
383 |
Net Cash From Operating Activities |
|
134 |
137 |
118 |
65 |
90 |
163 |
124 |
61 |
124 |
136 |
Net Cash From Continuing Operating Activities |
|
- |
761 |
0.00 |
- |
- |
435 |
0.00 |
- |
- |
445 |
Net Income / (Loss) Continuing Operations |
|
- |
380 |
0.00 |
- |
- |
366 |
0.00 |
- |
- |
373 |
Net Cash From Investing Activities |
|
-740 |
-629 |
91 |
265 |
-68 |
-250 |
-2.43 |
223 |
185 |
166 |
Net Cash From Continuing Investing Activities |
|
-740 |
-629 |
91 |
265 |
-68 |
-250 |
-2.43 |
223 |
185 |
166 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.73 |
-5.01 |
-3.45 |
-3.28 |
-1.76 |
-3.21 |
-4.77 |
-2.97 |
-1.59 |
-2.80 |
Purchase of Investment Securities |
|
-891 |
-759 |
-115 |
-302 |
168 |
-839 |
-461 |
-638 |
-710 |
-708 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.05 |
0.01 |
2.47 |
- |
0.04 |
0.03 |
0.06 |
0.03 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
157 |
135 |
208 |
570 |
-234 |
593 |
464 |
864 |
898 |
877 |
Net Cash From Financing Activities |
|
305 |
312 |
532 |
-556 |
-530 |
502 |
12 |
-158 |
-259 |
81 |
Net Cash From Continuing Financing Activities |
|
305 |
312 |
532 |
-556 |
-530 |
502 |
12 |
-158 |
-259 |
81 |
Net Change in Deposits |
|
-163 |
-560 |
-18 |
85 |
307 |
143 |
101 |
147 |
762 |
134 |
Repayment of Debt |
|
14 |
-482 |
-1,901 |
6.65 |
-16 |
35 |
-1,488 |
-4.21 |
-22 |
-5.88 |
Payment of Dividends |
|
-49 |
-49 |
-49 |
-49 |
-49 |
-49 |
-50 |
-50 |
-50 |
-50 |
Other Financing Activities, Net |
|
1.54 |
2.38 |
1.56 |
0.00 |
0.01 |
0.17 |
0.70 |
0.12 |
0.71 |
3.74 |
Annual Balance Sheets for United Bankshares
This table presents United Bankshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
12,578 |
14,509 |
19,059 |
19,250 |
19,662 |
26,184 |
29,329 |
29,489 |
29,926 |
30,024 |
Cash and Due from Banks |
|
137 |
175 |
197 |
188 |
185 |
297 |
283 |
294 |
257 |
241 |
Federal Funds Sold |
|
0.72 |
0.73 |
0.79 |
0.80 |
0.82 |
0.82 |
0.93 |
1.08 |
1.17 |
1.27 |
Interest Bearing Deposits at Other Banks |
|
720 |
1,258 |
1,469 |
832 |
651 |
1,911 |
3,474 |
881 |
1,341 |
2,050 |
Trading Account Securities |
|
1,116 |
1,301 |
2,175 |
2,607 |
2,835 |
3,684 |
4,561 |
4,607 |
3,853 |
3,026 |
Loans and Leases, Net of Allowance |
|
9,308 |
10,268 |
12,935 |
13,353 |
13,635 |
17,356 |
17,808 |
20,323 |
21,100 |
21,402 |
Loans and Leases |
|
9,384 |
10,341 |
13,011 |
13,430 |
13,712 |
17,591 |
18,024 |
20,558 |
21,359 |
21,673 |
Allowance for Loan and Lease Losses |
|
76 |
73 |
77 |
77 |
77 |
236 |
216 |
235 |
259 |
272 |
Premises and Equipment, Net |
|
73 |
76 |
105 |
95 |
97 |
176 |
197 |
199 |
191 |
186 |
Goodwill |
|
710 |
864 |
1,478 |
1,478 |
1,478 |
1,797 |
1,886 |
1,889 |
1,889 |
1,889 |
Other Assets |
|
513 |
565 |
700 |
695 |
780 |
963 |
1,119 |
1,294 |
1,296 |
1,228 |
Total Liabilities & Shareholders' Equity |
|
12,578 |
14,509 |
19,059 |
19,250 |
19,662 |
26,184 |
29,329 |
29,489 |
29,926 |
30,024 |
Total Liabilities |
|
10,865 |
12,273 |
15,818 |
15,999 |
16,298 |
21,887 |
24,610 |
24,973 |
25,155 |
25,030 |
Non-Interest Bearing Deposits |
|
2,700 |
3,172 |
4,295 |
4,417 |
4,621 |
7,405 |
7,497 |
7,200 |
6,149 |
6,135 |
Interest Bearing Deposits |
|
6,642 |
7,625 |
9,536 |
9,578 |
9,231 |
13,180 |
15,854 |
15,103 |
16,670 |
17,826 |
Short-Term Debt |
|
342 |
237 |
311 |
153 |
125 |
142 |
129 |
161 |
196 |
176 |
Long-Term Debt |
|
1,074 |
1,122 |
1,514 |
1,674 |
2,088 |
864 |
817 |
2,198 |
1,789 |
540 |
Other Long-Term Liabilities |
|
86 |
95 |
146 |
152 |
233 |
295 |
314 |
312 |
351 |
352 |
Total Equity & Noncontrolling Interests |
|
1,713 |
2,236 |
3,241 |
3,252 |
3,364 |
4,298 |
4,719 |
4,516 |
4,771 |
4,993 |
Total Preferred & Common Equity |
|
1,713 |
2,236 |
3,241 |
3,252 |
3,364 |
4,298 |
4,719 |
4,516 |
4,771 |
4,993 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,713 |
2,236 |
3,241 |
3,252 |
3,364 |
4,298 |
4,719 |
4,516 |
4,771 |
4,993 |
Common Stock |
|
927 |
1,408 |
2,392 |
2,398 |
2,404 |
3,229 |
3,503 |
3,524 |
3,537 |
3,553 |
Retained Earnings |
|
825 |
873 |
892 |
1,013 |
1,133 |
1,205 |
1,391 |
1,575 |
1,746 |
1,918 |
Treasury Stock |
|
-0.82 |
-0.98 |
-1.01 |
-102 |
-138 |
-159 |
-171 |
-250 |
-252 |
-253 |
Accumulated Other Comprehensive Income / (Loss) |
|
-38 |
-45 |
-42 |
-57 |
-35 |
22 |
-4.89 |
-333 |
-260 |
-224 |
Quarterly Balance Sheets for United Bankshares
This table presents United Bankshares' 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 |
Total Assets |
|
29,048 |
30,182 |
29,695 |
29,225 |
30,029 |
29,957 |
29,863 |
Cash and Due from Banks |
|
322 |
310 |
304 |
270 |
238 |
241 |
278 |
Federal Funds Sold |
|
1.07 |
1.11 |
1.12 |
1.16 |
1.19 |
1.21 |
1.25 |
Interest Bearing Deposits at Other Banks |
|
1,033 |
1,608 |
1,387 |
913 |
1,493 |
1,616 |
1,630 |
Trading Account Securities |
|
4,866 |
4,496 |
4,106 |
3,819 |
3,668 |
3,394 |
3,296 |
Loans and Leases, Net of Allowance |
|
19,480 |
20,372 |
20,514 |
20,843 |
21,257 |
21,331 |
21,351 |
Loans and Leases |
|
19,700 |
20,612 |
20,764 |
21,098 |
21,520 |
21,599 |
21,622 |
Allowance for Loan and Lease Losses |
|
220 |
240 |
251 |
255 |
263 |
267 |
271 |
Premises and Equipment, Net |
|
199 |
196 |
194 |
192 |
191 |
190 |
187 |
Goodwill |
|
1,889 |
1,889 |
1,889 |
1,889 |
1,889 |
1,889 |
1,889 |
Other Assets |
|
1,258 |
1,311 |
1,299 |
1,299 |
1,291 |
1,294 |
1,231 |
Total Liabilities & Shareholders' Equity |
|
29,048 |
30,182 |
29,695 |
29,225 |
30,029 |
29,957 |
29,863 |
Total Liabilities |
|
24,608 |
25,576 |
25,058 |
24,576 |
25,221 |
25,101 |
24,895 |
Non-Interest Bearing Deposits |
|
7,619 |
6,708 |
6,451 |
6,253 |
6,017 |
5,932 |
6,038 |
Interest Bearing Deposits |
|
15,245 |
15,577 |
15,919 |
16,424 |
16,902 |
17,135 |
17,790 |
Short-Term Debt |
|
142 |
170 |
177 |
188 |
208 |
204 |
182 |
Long-Term Debt |
|
1,297 |
2,788 |
2,188 |
1,389 |
1,739 |
1,490 |
540 |
Other Long-Term Liabilities |
|
305 |
333 |
323 |
322 |
354 |
341 |
345 |
Total Equity & Noncontrolling Interests |
|
4,440 |
4,607 |
4,637 |
4,649 |
4,807 |
4,857 |
4,968 |
Total Preferred & Common Equity |
|
4,440 |
4,607 |
4,637 |
4,649 |
4,807 |
4,857 |
4,968 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
4,440 |
4,607 |
4,637 |
4,649 |
4,807 |
4,857 |
4,968 |
Common Stock |
|
3,519 |
3,527 |
3,531 |
3,534 |
3,540 |
3,543 |
3,547 |
Retained Earnings |
|
1,524 |
1,625 |
1,669 |
1,716 |
1,782 |
1,829 |
1,874 |
Treasury Stock |
|
-250 |
-252 |
-252 |
-252 |
-253 |
-253 |
-253 |
Accumulated Other Comprehensive Income / (Loss) |
|
-352 |
-294 |
-311 |
-349 |
-261 |
-261 |
-199 |
Annual Metrics And Ratios for United Bankshares
This table displays calculated financial ratios and metrics derived from United Bankshares' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.24% |
8.22% |
37.40% |
5.39% |
1.54% |
43.40% |
-2.27% |
2.82% |
0.52% |
-1.94% |
EBITDA Growth |
|
5.95% |
5.02% |
21.67% |
16.36% |
0.56% |
14.22% |
35.71% |
6.11% |
-2.12% |
-2.37% |
EBIT Growth |
|
4.41% |
9.42% |
27.92% |
14.86% |
-0.83% |
10.88% |
28.66% |
2.79% |
-2.52% |
0.17% |
NOPAT Growth |
|
6.21% |
6.61% |
2.38% |
70.24% |
1.47% |
11.12% |
27.23% |
3.23% |
-3.51% |
1.82% |
Net Income Growth |
|
6.21% |
6.61% |
2.38% |
70.24% |
1.47% |
11.12% |
27.23% |
3.23% |
-3.51% |
1.82% |
EPS Growth |
|
3.13% |
0.51% |
-22.61% |
59.09% |
4.08% |
-5.88% |
17.92% |
-1.06% |
-3.21% |
1.48% |
Operating Cash Flow Growth |
|
14.64% |
-2.38% |
48.73% |
15.79% |
-48.32% |
-7.58% |
334.00% |
24.82% |
-42.79% |
2.35% |
Free Cash Flow Firm Growth |
|
115.37% |
-309.31% |
-313.43% |
118.45% |
-197.63% |
336.05% |
-98.72% |
-11,691.31% |
158.36% |
193.07% |
Invested Capital Growth |
|
-0.46% |
14.91% |
40.91% |
0.25% |
9.80% |
-4.88% |
6.80% |
21.35% |
-1.72% |
-15.49% |
Revenue Q/Q Growth |
|
-1.01% |
3.04% |
9.27% |
-1.52% |
0.27% |
12.01% |
-4.92% |
4.50% |
-2.56% |
0.00% |
EBITDA Q/Q Growth |
|
2.87% |
3.63% |
1.92% |
-6.67% |
-5.02% |
12.09% |
-0.76% |
16.56% |
1.09% |
9.85% |
EBIT Q/Q Growth |
|
0.35% |
5.32% |
8.90% |
-1.55% |
-1.20% |
13.18% |
-4.99% |
8.10% |
-6.63% |
4.10% |
NOPAT Q/Q Growth |
|
0.16% |
3.98% |
-12.31% |
21.85% |
-0.26% |
11.19% |
-4.79% |
7.33% |
-5.27% |
4.20% |
Net Income Q/Q Growth |
|
0.16% |
3.98% |
-12.31% |
21.85% |
-0.26% |
11.19% |
-4.79% |
7.33% |
-5.27% |
4.20% |
EPS Q/Q Growth |
|
0.00% |
1.53% |
-18.95% |
23.12% |
0.39% |
6.19% |
-6.60% |
6.46% |
-4.91% |
4.17% |
Operating Cash Flow Q/Q Growth |
|
11.38% |
0.18% |
-14.18% |
-15.40% |
-8.58% |
796.17% |
-17.52% |
11.87% |
6.23% |
-5.57% |
Free Cash Flow Firm Q/Q Growth |
|
-64.44% |
42.46% |
-2.62% |
-35.99% |
-14.52% |
79.85% |
-98.01% |
-423.62% |
1,092.10% |
58.80% |
Invested Capital Q/Q Growth |
|
6.43% |
-1.13% |
-0.56% |
3.14% |
3.41% |
-0.68% |
5.54% |
16.92% |
8.52% |
0.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
45.57% |
44.23% |
39.16% |
43.24% |
42.82% |
34.11% |
47.36% |
48.87% |
47.59% |
47.38% |
EBIT Margin |
|
44.45% |
44.95% |
41.85% |
45.61% |
44.54% |
34.44% |
45.34% |
45.33% |
43.96% |
44.90% |
Profit (Net Income) Margin |
|
30.14% |
29.69% |
22.12% |
35.73% |
35.71% |
27.67% |
36.02% |
36.17% |
34.72% |
36.05% |
Tax Burden Percent |
|
67.80% |
66.06% |
52.87% |
78.35% |
80.17% |
80.34% |
79.45% |
79.79% |
78.98% |
80.29% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
32.20% |
33.94% |
47.13% |
21.65% |
19.83% |
19.66% |
20.55% |
20.21% |
21.02% |
19.71% |
Return on Invested Capital (ROIC) |
|
4.40% |
4.38% |
3.48% |
5.05% |
4.88% |
5.31% |
6.70% |
6.05% |
5.37% |
5.98% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.40% |
4.38% |
3.48% |
5.05% |
4.88% |
5.31% |
6.70% |
6.05% |
5.37% |
5.98% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.79% |
3.08% |
2.02% |
2.84% |
2.98% |
2.23% |
1.45% |
2.17% |
2.51% |
1.66% |
Return on Equity (ROE) |
|
8.19% |
7.45% |
5.50% |
7.90% |
7.86% |
7.54% |
8.16% |
8.22% |
7.89% |
7.64% |
Cash Return on Invested Capital (CROIC) |
|
4.86% |
-9.50% |
-30.49% |
4.80% |
-4.46% |
10.32% |
0.13% |
-13.24% |
7.11% |
22.78% |
Operating Return on Assets (OROA) |
|
1.63% |
1.64% |
1.70% |
1.71% |
1.67% |
1.57% |
1.67% |
1.62% |
1.56% |
1.55% |
Return on Assets (ROA) |
|
1.11% |
1.09% |
0.90% |
1.34% |
1.34% |
1.26% |
1.32% |
1.29% |
1.23% |
1.24% |
Return on Common Equity (ROCE) |
|
8.19% |
7.45% |
5.50% |
7.90% |
7.86% |
7.54% |
8.16% |
8.22% |
7.89% |
7.64% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.06% |
6.58% |
4.65% |
7.88% |
7.73% |
6.73% |
7.79% |
8.41% |
7.68% |
7.47% |
Net Operating Profit after Tax (NOPAT) |
|
138 |
147 |
151 |
256 |
260 |
289 |
368 |
380 |
366 |
373 |
NOPAT Margin |
|
30.14% |
29.69% |
22.12% |
35.73% |
35.71% |
27.67% |
36.02% |
36.17% |
34.72% |
36.05% |
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% |
SG&A Expenses to Revenue |
|
35.70% |
35.06% |
39.96% |
38.30% |
38.58% |
40.32% |
42.44% |
37.42% |
36.46% |
38.04% |
Operating Expenses to Revenue |
|
50.61% |
50.10% |
53.98% |
51.32% |
52.53% |
55.36% |
57.01% |
52.88% |
53.09% |
52.67% |
Earnings before Interest and Taxes (EBIT) |
|
203 |
223 |
285 |
327 |
324 |
360 |
463 |
476 |
464 |
465 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
209 |
219 |
267 |
310 |
312 |
356 |
483 |
513 |
502 |
490 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.07 |
1.17 |
0.86 |
0.78 |
0.96 |
0.85 |
0.89 |
1.11 |
1.02 |
1.02 |
Price to Tangible Book Value (P/TBV) |
|
1.83 |
1.90 |
1.58 |
1.44 |
1.71 |
1.46 |
1.49 |
1.91 |
1.69 |
1.64 |
Price to Revenue (P/Rev) |
|
4.01 |
5.26 |
4.10 |
3.55 |
4.43 |
3.49 |
4.14 |
4.77 |
4.61 |
4.91 |
Price to Earnings (P/E) |
|
13.31 |
17.73 |
18.52 |
9.93 |
12.42 |
12.61 |
11.48 |
13.19 |
13.27 |
13.61 |
Dividend Yield |
|
4.89% |
3.87% |
5.01% |
5.51% |
4.31% |
4.98% |
5.39% |
3.87% |
4.03% |
3.94% |
Earnings Yield |
|
7.51% |
5.64% |
5.40% |
10.07% |
8.05% |
7.93% |
8.71% |
7.58% |
7.54% |
7.35% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.70 |
0.58 |
0.66 |
0.83 |
0.46 |
0.25 |
0.90 |
0.78 |
0.61 |
Enterprise Value to Revenue (EV/Rev) |
|
5.23 |
5.11 |
4.33 |
4.67 |
6.32 |
2.34 |
1.38 |
5.90 |
4.97 |
3.38 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.48 |
11.56 |
11.06 |
10.81 |
14.76 |
6.85 |
2.92 |
12.07 |
10.45 |
7.14 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.77 |
11.38 |
10.35 |
10.25 |
14.19 |
6.79 |
3.05 |
13.01 |
11.31 |
7.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.36 |
17.22 |
19.58 |
13.08 |
17.70 |
8.45 |
3.83 |
16.31 |
14.32 |
9.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.69 |
14.84 |
11.61 |
11.40 |
30.30 |
17.39 |
2.31 |
8.14 |
12.05 |
7.86 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.70 |
0.00 |
0.00 |
13.77 |
0.00 |
4.35 |
196.83 |
0.00 |
10.83 |
2.47 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.83 |
0.61 |
0.56 |
0.56 |
0.66 |
0.23 |
0.20 |
0.52 |
0.42 |
0.14 |
Long-Term Debt to Equity |
|
0.63 |
0.50 |
0.47 |
0.51 |
0.62 |
0.20 |
0.17 |
0.49 |
0.38 |
0.11 |
Financial Leverage |
|
0.86 |
0.70 |
0.58 |
0.56 |
0.61 |
0.42 |
0.22 |
0.36 |
0.47 |
0.28 |
Leverage Ratio |
|
7.39 |
6.86 |
6.13 |
5.90 |
5.88 |
5.98 |
6.16 |
6.37 |
6.40 |
6.14 |
Compound Leverage Factor |
|
7.39 |
6.86 |
6.13 |
5.90 |
5.88 |
5.98 |
6.16 |
6.37 |
6.40 |
6.14 |
Debt to Total Capital |
|
45.26% |
37.81% |
36.03% |
35.97% |
39.68% |
18.98% |
16.70% |
34.31% |
29.38% |
12.55% |
Short-Term Debt to Total Capital |
|
10.92% |
6.60% |
6.15% |
3.01% |
2.24% |
2.68% |
2.27% |
2.34% |
2.90% |
3.08% |
Long-Term Debt to Total Capital |
|
34.34% |
31.21% |
29.89% |
32.96% |
37.44% |
16.30% |
14.43% |
31.97% |
26.48% |
9.46% |
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% |
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% |
Common Equity to Total Capital |
|
54.74% |
62.19% |
63.97% |
64.03% |
60.32% |
81.02% |
83.30% |
65.69% |
70.62% |
87.45% |
Debt to EBITDA |
|
6.79 |
6.20 |
6.85 |
5.89 |
7.09 |
2.83 |
1.96 |
4.60 |
3.95 |
1.46 |
Net Debt to EBITDA |
|
2.68 |
-0.34 |
0.60 |
2.60 |
4.41 |
-3.38 |
-5.82 |
2.30 |
0.77 |
-3.21 |
Long-Term Debt to EBITDA |
|
5.15 |
5.12 |
5.68 |
5.40 |
6.69 |
2.43 |
1.69 |
4.28 |
3.56 |
1.10 |
Debt to NOPAT |
|
10.26 |
9.24 |
12.12 |
7.13 |
8.51 |
3.48 |
2.57 |
6.21 |
5.42 |
1.92 |
Net Debt to NOPAT |
|
4.05 |
-0.51 |
1.06 |
3.15 |
5.29 |
-4.16 |
-7.65 |
3.11 |
1.05 |
-4.22 |
Long-Term Debt to NOPAT |
|
7.79 |
7.63 |
10.05 |
6.53 |
8.03 |
2.99 |
2.22 |
5.79 |
4.88 |
1.45 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
153 |
-319 |
-1,320 |
244 |
-238 |
561 |
7.16 |
-830 |
484 |
1,420 |
Operating Cash Flow to CapEx |
|
3,977.73% |
2,541.82% |
1,770.77% |
0.00% |
1,402.93% |
957.31% |
4,429.15% |
4,767.06% |
4,759.29% |
3,703.78% |
Free Cash Flow to Firm to Interest Expense |
|
3.86 |
-7.09 |
-17.65 |
1.89 |
-1.29 |
5.17 |
0.14 |
-7.86 |
1.01 |
2.40 |
Operating Cash Flow to Interest Expense |
|
4.43 |
3.79 |
3.39 |
2.28 |
0.82 |
1.29 |
11.64 |
7.21 |
0.90 |
0.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.32 |
3.64 |
3.20 |
2.30 |
0.76 |
1.16 |
11.37 |
7.06 |
0.89 |
0.73 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
6.08 |
6.65 |
7.53 |
7.17 |
7.59 |
7.67 |
5.47 |
5.30 |
5.42 |
5.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,129 |
3,595 |
5,066 |
5,079 |
5,577 |
5,304 |
5,665 |
6,875 |
6,756 |
5,710 |
Invested Capital Turnover |
|
0.15 |
0.15 |
0.16 |
0.14 |
0.14 |
0.19 |
0.19 |
0.17 |
0.15 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
-15 |
466 |
1,471 |
13 |
498 |
-272 |
361 |
1,210 |
-118 |
-1,047 |
Enterprise Value (EV) |
|
2,395 |
2,533 |
2,948 |
3,353 |
4,604 |
2,442 |
1,410 |
6,191 |
5,246 |
3,502 |
Market Capitalization |
|
1,836 |
2,608 |
2,789 |
2,547 |
3,229 |
3,644 |
4,221 |
5,009 |
4,860 |
5,078 |
Book Value per Share |
|
$24.62 |
$29.24 |
$30.86 |
$31.51 |
$33.13 |
$33.12 |
$36.52 |
$33.54 |
$35.36 |
$36.93 |
Tangible Book Value per Share |
|
$14.41 |
$17.95 |
$16.78 |
$17.19 |
$18.57 |
$19.27 |
$21.92 |
$19.51 |
$21.36 |
$22.96 |
Total Capital |
|
3,129 |
3,595 |
5,066 |
5,079 |
5,577 |
5,304 |
5,665 |
6,875 |
6,756 |
5,710 |
Total Debt |
|
1,416 |
1,359 |
1,825 |
1,827 |
2,213 |
1,007 |
946 |
2,358 |
1,985 |
717 |
Total Long-Term Debt |
|
1,074 |
1,122 |
1,514 |
1,674 |
2,088 |
864 |
817 |
2,198 |
1,789 |
540 |
Net Debt |
|
559 |
-75 |
159 |
807 |
1,375 |
-1,202 |
-2,812 |
1,182 |
386 |
-1,576 |
Capital Expenditures (CapEx) |
|
4.40 |
6.72 |
14 |
-2.62 |
11 |
15 |
14 |
16 |
9.15 |
12 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,416 |
1,359 |
1,825 |
1,827 |
2,213 |
1,007 |
946 |
2,358 |
1,985 |
717 |
Total Depreciation and Amortization (D&A) |
|
5.13 |
-3.56 |
-18 |
-17 |
-13 |
-3.48 |
21 |
37 |
38 |
26 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.99 |
$2.00 |
$1.54 |
$2.46 |
$2.55 |
$2.40 |
$2.84 |
$2.81 |
$2.72 |
$2.76 |
Adjusted Weighted Average Basic Shares Outstanding |
|
69.33M |
73.53M |
97.50M |
104.02M |
101.59M |
120.02M |
129.28M |
134.78M |
134.51M |
134.95M |
Adjusted Diluted Earnings per Share |
|
$1.98 |
$1.99 |
$1.54 |
$2.45 |
$2.55 |
$2.40 |
$2.83 |
$2.80 |
$2.71 |
$2.75 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
69.63M |
73.89M |
97.89M |
104.30M |
101.85M |
120.09M |
129.51M |
135.12M |
134.75M |
135.23M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
69.63M |
81.05M |
105.04M |
102.10M |
101.57M |
128.98M |
136.52M |
134.75M |
134.95M |
143.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
138 |
147 |
151 |
257 |
260 |
298 |
378 |
386 |
371 |
375 |
Normalized NOPAT Margin |
|
30.15% |
29.69% |
22.12% |
35.76% |
35.75% |
28.55% |
36.98% |
36.76% |
35.13% |
36.25% |
Pre Tax Income Margin |
|
44.45% |
44.95% |
41.85% |
45.61% |
44.54% |
34.44% |
45.34% |
45.33% |
43.96% |
44.90% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.15 |
4.95 |
3.81 |
2.53 |
1.76 |
3.31 |
8.84 |
4.51 |
0.96 |
0.79 |
NOPAT to Interest Expense |
|
3.49 |
3.27 |
2.01 |
1.99 |
1.41 |
2.66 |
7.02 |
3.60 |
0.76 |
0.63 |
EBIT Less CapEx to Interest Expense |
|
5.04 |
4.80 |
3.62 |
2.56 |
1.70 |
3.18 |
8.57 |
4.36 |
0.94 |
0.77 |
NOPAT Less CapEx to Interest Expense |
|
3.38 |
3.12 |
1.82 |
2.01 |
1.35 |
2.53 |
6.76 |
3.45 |
0.74 |
0.61 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
64.41% |
65.51% |
80.59% |
55.53% |
53.42% |
56.30% |
49.30% |
50.85% |
53.16% |
53.81% |
Augmented Payout Ratio |
|
64.41% |
65.51% |
80.59% |
94.82% |
67.13% |
63.67% |
52.34% |
71.78% |
53.54% |
54.09% |
Quarterly Metrics And Ratios for United Bankshares
This table displays calculated financial ratios and metrics derived from United Bankshares' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.21% |
19.00% |
12.78% |
4.43% |
-3.19% |
-9.79% |
-4.92% |
-5.20% |
2.59% |
0.00% |
EBITDA Growth |
|
8.75% |
38.19% |
21.43% |
3.44% |
-3.93% |
-25.53% |
-12.42% |
-6.38% |
4.71% |
19.04% |
EBIT Growth |
|
8.75% |
38.19% |
21.43% |
3.44% |
-3.93% |
-25.53% |
-12.42% |
-6.38% |
4.71% |
19.04% |
NOPAT Growth |
|
11.32% |
35.09% |
20.38% |
-3.30% |
-6.27% |
-20.42% |
-11.69% |
4.38% |
-0.93% |
18.92% |
Net Income Growth |
|
11.32% |
35.09% |
20.38% |
-3.30% |
-6.27% |
-20.42% |
-11.69% |
4.38% |
-0.93% |
18.92% |
EPS Growth |
|
7.04% |
30.36% |
21.67% |
-4.23% |
-6.58% |
-19.18% |
-12.33% |
4.41% |
-1.41% |
18.64% |
Operating Cash Flow Growth |
|
-33.53% |
143.24% |
-58.34% |
-68.54% |
-33.03% |
18.63% |
5.26% |
-5.78% |
38.01% |
-16.17% |
Free Cash Flow Firm Growth |
|
-730.34% |
-287.10% |
-995.89% |
-8,048.56% |
39.00% |
117.79% |
146.77% |
136.65% |
352.63% |
477.78% |
Invested Capital Growth |
|
9.54% |
21.35% |
36.33% |
29.38% |
5.89% |
-1.72% |
-10.71% |
-6.46% |
-8.61% |
-15.49% |
Revenue Q/Q Growth |
|
4.74% |
4.49% |
-5.31% |
0.78% |
-2.91% |
-2.63% |
-1.70% |
0.49% |
5.07% |
-5.10% |
EBITDA Q/Q Growth |
|
5.66% |
2.47% |
-4.21% |
-0.26% |
-1.88% |
-20.57% |
8.28% |
6.62% |
9.75% |
-9.70% |
EBIT Q/Q Growth |
|
5.66% |
2.47% |
-4.21% |
-0.26% |
-1.88% |
-20.57% |
8.28% |
6.62% |
9.75% |
-9.70% |
NOPAT Q/Q Growth |
|
7.29% |
-2.75% |
-1.46% |
-5.95% |
4.00% |
-17.44% |
9.35% |
11.17% |
-1.28% |
-0.90% |
Net Income Q/Q Growth |
|
7.29% |
-2.75% |
-1.46% |
-5.95% |
4.00% |
-17.44% |
9.35% |
11.17% |
-1.28% |
-0.90% |
EPS Q/Q Growth |
|
7.04% |
-3.95% |
0.00% |
-6.85% |
4.41% |
-16.90% |
8.47% |
10.94% |
-1.41% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-35.20% |
2.46% |
-13.79% |
-45.04% |
37.93% |
81.51% |
-23.50% |
-50.80% |
102.04% |
10.24% |
Free Cash Flow Firm Q/Q Growth |
|
-2,274.36% |
-170.94% |
-72.78% |
21.91% |
83.31% |
179.03% |
354.15% |
-38.81% |
15.03% |
80.75% |
Invested Capital Q/Q Growth |
|
8.64% |
16.92% |
10.04% |
-7.44% |
-11.09% |
8.52% |
-0.03% |
-3.03% |
-13.13% |
0.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
46.49% |
45.60% |
46.13% |
45.65% |
46.14% |
37.64% |
42.49% |
45.08% |
47.09% |
44.80% |
EBIT Margin |
|
46.49% |
45.60% |
46.13% |
45.65% |
46.14% |
37.64% |
42.49% |
45.08% |
47.09% |
44.80% |
Profit (Net Income) Margin |
|
37.89% |
35.27% |
36.70% |
34.25% |
36.69% |
31.11% |
34.08% |
37.71% |
35.43% |
36.99% |
Tax Burden Percent |
|
79.83% |
78.94% |
80.08% |
79.77% |
79.51% |
76.19% |
80.22% |
83.64% |
79.44% |
77.99% |
Interest Burden Percent |
|
102.08% |
97.97% |
99.34% |
94.05% |
100.00% |
108.48% |
100.00% |
100.00% |
94.70% |
105.87% |
Effective Tax Rate |
|
20.17% |
21.06% |
19.92% |
20.23% |
20.49% |
23.81% |
19.78% |
16.36% |
20.56% |
22.01% |
Return on Invested Capital (ROIC) |
|
6.77% |
5.90% |
6.05% |
6.02% |
6.56% |
4.82% |
4.96% |
5.72% |
6.15% |
6.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.77% |
5.90% |
6.05% |
6.02% |
6.56% |
4.82% |
4.96% |
5.72% |
6.15% |
6.14% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.81% |
2.11% |
2.57% |
2.17% |
2.18% |
2.25% |
2.58% |
2.45% |
1.47% |
1.70% |
Return on Equity (ROE) |
|
8.58% |
8.02% |
8.62% |
8.19% |
8.74% |
7.07% |
7.55% |
8.17% |
7.62% |
7.84% |
Cash Return on Invested Capital (CROIC) |
|
-2.82% |
-13.24% |
-24.70% |
-19.28% |
0.67% |
7.11% |
16.27% |
11.97% |
15.01% |
22.78% |
Operating Return on Assets (OROA) |
|
1.65% |
1.63% |
1.67% |
1.70% |
1.71% |
1.34% |
1.47% |
1.55% |
1.65% |
1.55% |
Return on Assets (ROA) |
|
1.35% |
1.26% |
1.33% |
1.28% |
1.36% |
1.10% |
1.18% |
1.30% |
1.24% |
1.28% |
Return on Common Equity (ROCE) |
|
8.58% |
8.02% |
8.62% |
8.19% |
8.74% |
7.07% |
7.55% |
8.17% |
7.62% |
7.84% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.97% |
0.00% |
8.60% |
8.48% |
8.32% |
0.00% |
7.38% |
7.39% |
7.21% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
103 |
100 |
98 |
92 |
96 |
79 |
87 |
97 |
95 |
94 |
NOPAT Margin |
|
37.89% |
35.27% |
36.70% |
34.25% |
36.69% |
31.11% |
34.08% |
37.71% |
35.43% |
36.99% |
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% |
SG&A Expenses to Revenue |
|
35.85% |
33.09% |
35.52% |
36.09% |
37.41% |
36.87% |
39.51% |
37.86% |
36.48% |
38.42% |
Operating Expenses to Revenue |
|
50.67% |
48.62% |
51.30% |
50.11% |
51.59% |
59.67% |
55.26% |
52.66% |
50.33% |
52.57% |
Earnings before Interest and Taxes (EBIT) |
|
126 |
129 |
124 |
123 |
121 |
96 |
108 |
115 |
127 |
114 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
126 |
129 |
124 |
123 |
121 |
96 |
108 |
115 |
127 |
114 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.01 |
1.11 |
0.97 |
0.82 |
0.77 |
1.02 |
0.99 |
0.90 |
1.01 |
1.02 |
Price to Tangible Book Value (P/TBV) |
|
1.75 |
1.91 |
1.65 |
1.39 |
1.29 |
1.69 |
1.64 |
1.48 |
1.63 |
1.64 |
Price to Revenue (P/Rev) |
|
4.45 |
4.77 |
4.15 |
3.50 |
3.29 |
4.61 |
4.58 |
4.27 |
4.85 |
4.91 |
Price to Earnings (P/E) |
|
12.72 |
13.19 |
11.31 |
9.55 |
8.99 |
13.27 |
13.45 |
12.48 |
14.04 |
13.61 |
Dividend Yield |
|
4.34% |
3.87% |
4.33% |
5.08% |
5.45% |
4.03% |
4.13% |
4.53% |
3.99% |
3.94% |
Earnings Yield |
|
7.86% |
7.58% |
8.84% |
10.47% |
11.13% |
7.54% |
7.43% |
8.02% |
7.12% |
7.35% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.90 |
0.73 |
0.64 |
0.64 |
0.78 |
0.74 |
0.64 |
0.67 |
0.61 |
Enterprise Value to Revenue (EV/Rev) |
|
4.53 |
5.90 |
5.11 |
4.12 |
3.66 |
4.97 |
4.79 |
4.11 |
3.70 |
3.38 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.34 |
12.07 |
11.10 |
8.97 |
7.97 |
10.45 |
11.12 |
9.58 |
8.58 |
7.14 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.34 |
13.01 |
11.10 |
8.97 |
7.97 |
11.31 |
11.12 |
9.58 |
8.58 |
7.54 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.86 |
16.31 |
13.94 |
11.44 |
10.24 |
14.32 |
14.06 |
11.76 |
10.70 |
9.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.69 |
8.14 |
9.28 |
9.91 |
9.66 |
12.05 |
11.30 |
9.64 |
8.12 |
7.86 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
97.40 |
10.83 |
4.28 |
5.20 |
4.28 |
2.47 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.32 |
0.52 |
0.64 |
0.51 |
0.34 |
0.42 |
0.41 |
0.35 |
0.15 |
0.14 |
Long-Term Debt to Equity |
|
0.29 |
0.49 |
0.61 |
0.47 |
0.30 |
0.38 |
0.36 |
0.31 |
0.11 |
0.11 |
Financial Leverage |
|
0.27 |
0.36 |
0.43 |
0.36 |
0.33 |
0.47 |
0.52 |
0.43 |
0.24 |
0.28 |
Leverage Ratio |
|
6.38 |
6.37 |
6.47 |
6.41 |
6.41 |
6.40 |
6.40 |
6.28 |
6.14 |
6.14 |
Compound Leverage Factor |
|
6.51 |
6.24 |
6.43 |
6.03 |
6.41 |
6.94 |
6.40 |
6.28 |
5.82 |
6.50 |
Debt to Total Capital |
|
24.49% |
34.31% |
39.11% |
33.78% |
25.33% |
29.38% |
28.83% |
25.85% |
12.69% |
12.55% |
Short-Term Debt to Total Capital |
|
2.42% |
2.34% |
2.25% |
2.52% |
3.02% |
2.90% |
3.08% |
3.11% |
3.20% |
3.08% |
Long-Term Debt to Total Capital |
|
22.06% |
31.97% |
36.86% |
31.25% |
22.31% |
26.48% |
25.75% |
22.74% |
9.49% |
9.46% |
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% |
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% |
Common Equity to Total Capital |
|
75.51% |
65.69% |
60.89% |
66.22% |
74.67% |
70.62% |
71.17% |
74.15% |
87.31% |
87.45% |
Debt to EBITDA |
|
3.27 |
4.60 |
5.95 |
4.71 |
3.17 |
3.95 |
4.34 |
3.84 |
1.62 |
1.46 |
Net Debt to EBITDA |
|
0.19 |
2.30 |
2.09 |
1.34 |
0.79 |
0.77 |
0.48 |
-0.38 |
-2.66 |
-3.21 |
Long-Term Debt to EBITDA |
|
2.95 |
4.28 |
5.60 |
4.36 |
2.80 |
3.56 |
3.88 |
3.38 |
1.21 |
1.10 |
Debt to NOPAT |
|
4.07 |
6.21 |
7.47 |
6.02 |
4.08 |
5.42 |
5.49 |
4.72 |
2.02 |
1.92 |
Net Debt to NOPAT |
|
0.24 |
3.11 |
2.62 |
1.71 |
1.02 |
1.05 |
0.60 |
-0.46 |
-3.32 |
-4.22 |
Long-Term Debt to NOPAT |
|
3.67 |
5.79 |
7.04 |
5.57 |
3.59 |
4.88 |
4.90 |
4.15 |
1.51 |
1.45 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
-410 |
-1,110 |
-1,918 |
-1,498 |
-250 |
197 |
897 |
549 |
631 |
1,141 |
Operating Cash Flow to CapEx |
|
2,353.18% |
2,743.72% |
12,031.98% |
1,980.99% |
5,231.89% |
5,123.73% |
2,641.13% |
2,079.71% |
7,814.03% |
4,877.59% |
Free Cash Flow to Firm to Interest Expense |
|
-17.76 |
-19.03 |
-20.19 |
-12.64 |
-1.95 |
1.42 |
6.11 |
3.70 |
4.14 |
7.96 |
Operating Cash Flow to Interest Expense |
|
5.80 |
2.35 |
1.24 |
0.55 |
0.70 |
1.17 |
0.85 |
0.41 |
0.81 |
0.95 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.55 |
2.26 |
1.23 |
0.52 |
0.68 |
1.14 |
0.82 |
0.39 |
0.80 |
0.93 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
5.42 |
5.30 |
5.46 |
5.57 |
5.55 |
5.42 |
5.39 |
5.35 |
5.46 |
5.49 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,880 |
6,875 |
7,565 |
7,002 |
6,226 |
6,756 |
6,755 |
6,550 |
5,690 |
5,710 |
Invested Capital Turnover |
|
0.18 |
0.17 |
0.16 |
0.18 |
0.18 |
0.15 |
0.15 |
0.15 |
0.17 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
512 |
1,210 |
2,016 |
1,590 |
346 |
-118 |
-810 |
-452 |
-536 |
-1,047 |
Enterprise Value (EV) |
|
4,550 |
6,191 |
5,523 |
4,498 |
3,958 |
5,246 |
4,988 |
4,220 |
3,830 |
3,502 |
Market Capitalization |
|
4,467 |
5,009 |
4,484 |
3,825 |
3,565 |
4,860 |
4,773 |
4,386 |
5,017 |
5,078 |
Book Value per Share |
|
$32.99 |
$33.54 |
$34.19 |
$34.37 |
$34.45 |
$35.36 |
$35.62 |
$35.92 |
$36.74 |
$36.93 |
Tangible Book Value per Share |
|
$18.96 |
$19.51 |
$20.17 |
$20.37 |
$20.45 |
$21.36 |
$21.63 |
$21.95 |
$22.77 |
$22.96 |
Total Capital |
|
5,880 |
6,875 |
7,565 |
7,002 |
6,226 |
6,756 |
6,755 |
6,550 |
5,690 |
5,710 |
Total Debt |
|
1,440 |
2,358 |
2,958 |
2,365 |
1,577 |
1,985 |
1,947 |
1,693 |
722 |
717 |
Total Long-Term Debt |
|
1,297 |
2,198 |
2,788 |
2,188 |
1,389 |
1,789 |
1,739 |
1,490 |
540 |
540 |
Net Debt |
|
83 |
1,182 |
1,040 |
673 |
393 |
386 |
215 |
-166 |
-1,187 |
-1,576 |
Capital Expenditures (CapEx) |
|
5.68 |
5.00 |
0.98 |
3.28 |
1.71 |
3.17 |
4.71 |
2.94 |
1.58 |
2.79 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,440 |
2,358 |
2,958 |
2,365 |
1,577 |
1,985 |
1,947 |
1,693 |
722 |
717 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.76 |
$0.74 |
$0.73 |
$0.68 |
$0.71 |
$0.60 |
$0.64 |
$0.71 |
$0.70 |
$0.71 |
Adjusted Weighted Average Basic Shares Outstanding |
|
134.18M |
134.78M |
134.41M |
134.68M |
134.69M |
134.51M |
134.81M |
135.14M |
135.16M |
134.95M |
Adjusted Diluted Earnings per Share |
|
$0.76 |
$0.73 |
$0.73 |
$0.68 |
$0.71 |
$0.59 |
$0.64 |
$0.71 |
$0.70 |
$0.70 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
134.55M |
135.12M |
134.84M |
134.85M |
134.89M |
134.75M |
135.12M |
135.31M |
135.50M |
135.23M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
134.66M |
134.75M |
134.93M |
134.94M |
134.93M |
134.95M |
135.20M |
135.22M |
135.22M |
143.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
104 |
101 |
100 |
94 |
97 |
80 |
88 |
97 |
96 |
95 |
Normalized NOPAT Margin |
|
38.47% |
35.56% |
37.25% |
34.75% |
37.03% |
31.36% |
34.38% |
38.05% |
35.54% |
37.08% |
Pre Tax Income Margin |
|
47.46% |
44.67% |
45.83% |
42.93% |
46.14% |
40.83% |
42.49% |
45.08% |
44.59% |
47.43% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.46 |
2.21 |
1.30 |
1.04 |
0.94 |
0.69 |
0.74 |
0.78 |
0.83 |
0.80 |
NOPAT to Interest Expense |
|
4.45 |
1.71 |
1.04 |
0.78 |
0.75 |
0.57 |
0.59 |
0.65 |
0.62 |
0.66 |
EBIT Less CapEx to Interest Expense |
|
5.21 |
2.13 |
1.29 |
1.01 |
0.93 |
0.67 |
0.71 |
0.76 |
0.82 |
0.78 |
NOPAT Less CapEx to Interest Expense |
|
4.20 |
1.62 |
1.02 |
0.75 |
0.74 |
0.55 |
0.56 |
0.63 |
0.61 |
0.64 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
53.65% |
50.85% |
49.22% |
49.44% |
50.32% |
53.16% |
55.30% |
55.11% |
55.66% |
53.81% |
Augmented Payout Ratio |
|
76.11% |
71.78% |
63.04% |
49.79% |
50.67% |
53.54% |
55.59% |
55.40% |
55.95% |
54.09% |
Key Financial Trends
United Bankshares Inc (NASDAQ: UBSI) has demonstrated consistent financial performance and stable growth over the past four years, based on the latest quarterly data through Q4 2024. Here is a summary of key financial trends and highlights from the last several quarters and years, focusing on income, cash flows, and balance sheet metrics.
- Net Interest Income Growth: UBSI's net interest income has steadily increased over recent years, reaching $232.6 million in Q4 2024, compared to approximately $229.7 million in Q4 2023 and $249.4 million in Q4 2022, highlighting consistent core revenue generation from loans and investments.
- Consistent Profitability: The company reported a Q4 2024 net income attributable to common shareholders of about $87.7 million, maintaining profitability with quarterly earnings per share (EPS) of $0.71 (basic) and $0.70 (diluted). Over prior quarters and years, EPS has hovered near this level, showing stability.
- Operating Cash Flow Strength: UBSI generated strong net cash from continuing operating activities, with $445 million in Q4 2024 and a consistent trend of positive operating cash flows across quarters, supporting liquidity and capital needs.
- Growth in Deposits: Net change in deposits increased by $133.5 million in Q4 2024 and showed overall deposit growth year-over-year, indicating stable funding sources and customer trust.
- Controlled Credit Loss Provisions: Provision for credit losses were relatively stable, recorded at $6.7 million in Q4 2024, showing prudent risk management in loan loss reserves without significant increases.
- Strong Capital Base: Total common equity as of Q3 2024 stood at approximately $4.97 billion, up from $4.65 billion in Q3 2023, indicating a strengthening capital position supporting growth and regulatory compliance.
- Non-Interest Income Fluctuations: Non-interest income remained a smaller portion of total revenue (~$29.3 million in Q4 2024), mostly from service charges and other non-interest sources, showing moderate diversification of revenue streams but less growth impact compared to interest income.
- Investment Securities Activity: Purchase and sale of investment securities fluctuate quarterly, with significant purchases offset by sales and maturities, reflecting active portfolio management but variable cash outflow and inflow in investing activities.
- Stable Share Count: Weighted average shares outstanding have remained fairly consistent with minor fluctuations, indicating no major dilution or buyback activity in recent periods.
- Rising Non-Interest Expenses: Non-interest expenses remain elevated, totaling $134.2 million in Q4 2024 and close to $135 million in Q3 2024, reflecting steady operational costs including salaries, occupancy, and other expenses that could pressure margins if revenue growth slows.
- Long-Term Debt Levels: Long-term debt interest expense increased to $6.1 million in Q4 2024 (up from $4.9 million in Q3 2022), with the balance sheet showing considerable long-term debt ($540 million in Q3 2024), possibly elevating financial leverage and interest obligations.
- Property and Liability Claims Spike in 2023: Property & liability insurance claims surged notably in Q4 2023 to $16.6 million (from mid-single digits in recent quarters), impacting non-interest expense adversely and possibly indicating higher insurance costs or risk exposures.
- Fluctuating Net Income across Quarters: While generally profitable, net income attributable to common shareholders shows some volatility, with Q4 2023 at $96.2 million compared to $87.7 million in Q4 2024, suggesting potential earnings variability from quarter to quarter.
Summary: United Bankshares has maintained steady growth in its core lending and deposit-taking business, showing stable earnings and solid operating cash flows. The company benefits from a strong capital base and controlled credit losses. However, rising non-interest expenses and increasing debt interest costs could impact profitability margins if not managed carefully. Investment securities activity shows active portfolio adjustments, and some volatility in insurance claims and net income merits monitoring. Investors should consider UBSI's consistent earnings, solid balance sheet, and risks associated with expense and debt trends.
08/04/25 04:16 PMAI Generated. May Contain Errors.