Annual Income Statements for UWM
This table shows UWM's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for UWM
This table shows UWM's 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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
12 |
-0.28 |
-12 |
7.56 |
18 |
-27 |
8.73 |
3.05 |
-6.30 |
8.92 |
-14 |
Consolidated Net Income / (Loss) |
|
326 |
-62 |
-139 |
229 |
301 |
-461 |
181 |
76 |
32 |
41 |
-247 |
Net Income / (Loss) Continuing Operations |
|
326 |
-62 |
-139 |
229 |
301 |
-461 |
181 |
76 |
32 |
41 |
-247 |
Total Pre-Tax Income |
|
330 |
-69 |
-140 |
230 |
302 |
-468 |
184 |
77 |
32 |
42 |
-261 |
Total Revenue |
|
611 |
494 |
98 |
505 |
677 |
31 |
471 |
398 |
526 |
768 |
225 |
Net Interest Income / (Expense) |
|
5.07 |
298 |
11 |
6.46 |
95 |
234 |
3.20 |
13 |
145 |
347 |
118 |
Total Interest Income |
|
78 |
107 |
75 |
89 |
95 |
88 |
102 |
121 |
145 |
140 |
118 |
Loans and Leases Interest Income |
|
78 |
107 |
75 |
89 |
95 |
88 |
102 |
121 |
145 |
140 |
118 |
Total Interest Expense |
|
73 |
-191 |
63 |
82 |
0.00 |
-146 |
99 |
109 |
0.00 |
-207 |
0.00 |
Total Non-Interest Income |
|
606 |
196 |
87 |
499 |
582 |
-202 |
468 |
386 |
381 |
420 |
107 |
Other Service Charges |
|
197 |
217 |
219 |
193 |
200 |
206 |
185 |
144 |
135 |
173 |
191 |
Net Realized & Unrealized Capital Gains on Investments |
|
172 |
129 |
205 |
305 |
289 |
201 |
299 |
242 |
692 |
80 |
305 |
Other Non-Interest Income |
|
237 |
-151 |
-337 |
- |
93 |
- |
-16 |
- |
-446 |
- |
-389 |
Total Non-Interest Expense |
|
281 |
563 |
238 |
275 |
375 |
500 |
287 |
321 |
494 |
725 |
486 |
Salaries and Employee Benefits |
|
135 |
118 |
121 |
131 |
135 |
143 |
154 |
160 |
181 |
193 |
193 |
Net Occupancy & Equipment Expense |
|
6.73 |
- |
-0.24 |
2.70 |
-0.08 |
-2.39 |
-0.24 |
-1.11 |
0.42 |
-4.63 |
-2.85 |
Marketing Expense |
|
18 |
23 |
17 |
22 |
20 |
26 |
19 |
24 |
22 |
31 |
22 |
Other Operating Expenses |
|
110 |
400 |
88 |
108 |
208 |
322 |
103 |
126 |
278 |
495 |
262 |
Depreciation Expense |
|
11 |
12 |
12 |
11 |
12 |
11 |
11 |
11 |
12 |
11 |
11 |
Income Tax Expense |
|
4.77 |
-6.77 |
-1.00 |
1.21 |
0.73 |
-7.45 |
3.73 |
0.79 |
0.34 |
1.72 |
-14 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
314 |
-62 |
-127 |
221 |
283 |
-434 |
172 |
73 |
38 |
32 |
-233 |
Basic Earnings per Share |
|
$0.13 |
($0.01) |
($0.13) |
$0.08 |
$0.20 |
($0.29) |
$0.09 |
$0.03 |
($0.06) |
$0.07 |
($0.08) |
Weighted Average Basic Shares Outstanding |
|
92.57M |
92.48M |
92.92M |
93.11M |
93.29M |
93.25M |
94.37M |
95.39M |
99.80M |
111.37M |
164.10M |
Diluted Earnings per Share |
|
$0.13 |
$0.01 |
($0.13) |
$0.08 |
$0.15 |
($0.24) |
$0.09 |
$0.03 |
($0.06) |
$0.07 |
($0.12) |
Weighted Average Diluted Shares Outstanding |
|
92.57M |
92.48M |
92.92M |
93.11M |
1.60B |
93.25M |
1.60B |
95.39M |
99.80M |
111.37M |
1.60B |
Weighted Average Basic & Diluted Shares Outstanding |
|
1.59B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
Annual Cash Flow Statements for UWM
This table details how cash moves in and out of UWM's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
91 |
1,091 |
-493 |
-26 |
-207 |
9.87 |
Net Cash From Operating Activities |
|
-3,496 |
56 |
-9,957 |
8,268 |
165 |
-6,241 |
Net Cash From Continuing Operating Activities |
|
-3,496 |
56 |
-9,957 |
8,268 |
165 |
-6,241 |
Net Income / (Loss) Continuing Operations |
|
415 |
3,383 |
1,568 |
932 |
-70 |
329 |
Consolidated Net Income / (Loss) |
|
415 |
3,383 |
1,568 |
932 |
-70 |
329 |
Depreciation Expense |
|
9.41 |
17 |
38 |
49 |
50 |
49 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,065 |
-1,841 |
-1,948 |
-2,470 |
-1,350 |
-2,574 |
Changes in Operating Assets and Liabilities, net |
|
-2,975 |
-2,056 |
-9,616 |
9,757 |
1,535 |
-4,045 |
Net Cash From Investing Activities |
|
577 |
232 |
200 |
1,290 |
1,830 |
2,676 |
Net Cash From Continuing Investing Activities |
|
577 |
232 |
200 |
1,290 |
1,830 |
2,676 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-17 |
-57 |
-65 |
-27 |
-26 |
-39 |
Sale and/or Maturity of Investments |
|
594 |
289 |
265 |
1,317 |
1,856 |
2,716 |
Net Cash From Financing Activities |
|
3,010 |
802 |
9,264 |
-9,585 |
-2,203 |
3,575 |
Net Cash From Continuing Financing Activities |
|
3,010 |
802 |
9,264 |
-9,585 |
-2,203 |
3,575 |
Issuance of Debt |
|
3,665 |
2,966 |
1,400 |
-8,160 |
1,166 |
2,845 |
Repayment of Debt |
|
-582 |
-490 |
8,562 |
-637 |
-2,729 |
1,492 |
Payment of Dividends |
|
-73 |
-1,970 |
-1,499 |
-788 |
-638 |
-754 |
Other Financing Activities, Net |
|
0.00 |
295 |
884 |
0.00 |
-1.31 |
-7.87 |
Cash Interest Paid |
|
158 |
162 |
287 |
242 |
341 |
477 |
Cash Income Taxes Paid |
|
0.00 |
0.00 |
1.78 |
0.00 |
-0.06 |
2.98 |
Quarterly Cash Flow Statements for UWM
This table details how cash moves in and out of UWM's 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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-159 |
-95 |
35 |
-105 |
95 |
-232 |
108 |
75 |
-44 |
-129 |
-22 |
Net Cash From Operating Activities |
|
-548 |
-2,545 |
1,993 |
-1,844 |
346 |
-329 |
-2,203 |
-1,317 |
-2,178 |
-543 |
594 |
Net Cash From Continuing Operating Activities |
|
-548 |
-2,545 |
1,993 |
-1,844 |
346 |
-329 |
-2,203 |
-1,317 |
-2,178 |
-543 |
594 |
Net Income / (Loss) Continuing Operations |
|
326 |
-62 |
-139 |
229 |
301 |
-461 |
181 |
76 |
32 |
41 |
-247 |
Consolidated Net Income / (Loss) |
|
326 |
-62 |
-139 |
229 |
301 |
-461 |
181 |
76 |
32 |
41 |
-247 |
Depreciation Expense |
|
12 |
13 |
13 |
12 |
13 |
12 |
12 |
12 |
13 |
12 |
13 |
Non-Cash Adjustments to Reconcile Net Income |
|
-924 |
-320 |
-186 |
-633 |
-711 |
180 |
-515 |
-514 |
-293 |
-1,252 |
-331 |
Changes in Operating Assets and Liabilities, net |
|
38 |
-2,175 |
2,305 |
-1,453 |
743 |
-61 |
-1,881 |
-892 |
-1,930 |
656 |
1,159 |
Net Cash From Investing Activities |
|
342 |
146 |
644 |
426 |
582 |
178 |
1,288 |
1,056 |
237 |
95 |
928 |
Net Cash From Continuing Investing Activities |
|
342 |
146 |
644 |
426 |
582 |
178 |
1,288 |
1,056 |
237 |
95 |
928 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.38 |
-5.87 |
-7.95 |
-5.34 |
-6.33 |
-6.82 |
-6.97 |
-12 |
-12 |
-8.29 |
-18 |
Sale and/or Maturity of Investments |
|
347 |
152 |
652 |
432 |
588 |
184 |
1,294 |
1,068 |
250 |
103 |
946 |
Net Cash From Financing Activities |
|
47 |
2,304 |
-2,602 |
1,312 |
-832 |
-81 |
1,023 |
335 |
1,897 |
319 |
-1,545 |
Net Cash From Continuing Financing Activities |
|
47 |
2,304 |
-2,602 |
1,312 |
-832 |
-81 |
1,023 |
335 |
1,897 |
319 |
-1,545 |
Issuance of Debt |
|
-11,214 |
3,054 |
-1,684 |
2,506 |
-1,352 |
1,696 |
1,974 |
-1,588 |
394 |
2,066 |
314 |
Repayment of Debt |
|
11,420 |
-591 |
-757 |
-1,034 |
679 |
-1,617 |
-746 |
2,132 |
1,686 |
-1,579 |
-1,691 |
Payment of Dividends |
|
-160 |
-159 |
-159 |
-160 |
-160 |
-160 |
-204 |
-208 |
-182 |
-160 |
-167 |
Other Financing Activities, Net |
|
- |
- |
-1.31 |
- |
- |
-0.01 |
-0.90 |
- |
- |
-6.97 |
-0.34 |
Cash Interest Paid |
|
41 |
120 |
63 |
51 |
119 |
108 |
69 |
131 |
100 |
177 |
85 |
Cash Income Taxes Paid |
|
- |
- |
-0.12 |
- |
- |
0.07 |
0.36 |
0.50 |
2.10 |
0.02 |
0.06 |
Annual Balance Sheets for UWM
This table presents UWM's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
0.41 |
11,493 |
22,528 |
13,601 |
11,872 |
15,671 |
Cash and Due from Banks |
|
0.00 |
1,224 |
731 |
705 |
497 |
507 |
Trading Account Securities |
|
- |
7,978 |
17,130 |
7,331 |
5,593 |
9,720 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
- |
108 |
152 |
152 |
146 |
146 |
Other Assets |
|
0.00 |
2,184 |
4,516 |
5,412 |
5,635 |
5,298 |
Total Liabilities & Shareholders' Equity |
|
0.41 |
11,493 |
22,528 |
13,601 |
11,872 |
15,671 |
Total Liabilities |
|
0.43 |
9,119 |
19,357 |
10,429 |
9,397 |
13,617 |
Short-Term Debt |
|
0.15 |
320 |
0.00 |
750 |
750 |
500 |
Long-Term Debt |
|
- |
7,757 |
18,617 |
8,875 |
7,841 |
12,215 |
Other Long-Term Liabilities |
|
0.00 |
1,042 |
740 |
804 |
806 |
902 |
Total Equity & Noncontrolling Interests |
|
-0.01 |
2,374 |
3,171 |
3,172 |
2,475 |
2,054 |
Total Preferred & Common Equity |
|
-0.01 |
2,374 |
142 |
144 |
113 |
162 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
-0.01 |
2,374 |
142 |
144 |
113 |
162 |
Common Stock |
|
0.03 |
25 |
0.60 |
1.06 |
1.86 |
3.68 |
Retained Earnings |
|
-0.04 |
2,349 |
142 |
143 |
111 |
158 |
Noncontrolling Interest |
|
- |
0.00 |
3,029 |
3,028 |
2,362 |
1,892 |
Quarterly Balance Sheets for UWM
This table presents UWM's 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 |
Q1 2025 |
Total Assets |
|
11,890 |
10,948 |
12,426 |
12,204 |
12,797 |
12,922 |
15,120 |
14,048 |
Cash and Due from Banks |
|
800 |
740 |
635 |
730 |
606 |
680 |
636 |
485 |
Trading Account Securities |
|
5,842 |
4,976 |
6,443 |
5,757 |
7,481 |
8,397 |
10,318 |
8,549 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
152 |
152 |
150 |
147 |
145 |
147 |
148 |
154 |
Other Assets |
|
5,097 |
5,080 |
5,199 |
5,571 |
4,566 |
3,698 |
4,018 |
4,860 |
Total Liabilities & Shareholders' Equity |
|
11,890 |
10,948 |
12,426 |
12,204 |
12,797 |
12,922 |
15,120 |
14,048 |
Total Liabilities |
|
8,498 |
8,073 |
9,479 |
9,112 |
10,340 |
10,593 |
12,939 |
12,413 |
Short-Term Debt |
|
- |
500 |
500 |
500 |
200 |
0.00 |
300 |
250 |
Long-Term Debt |
|
6,811 |
6,787 |
8,229 |
7,769 |
9,343 |
9,791 |
11,684 |
11,199 |
Other Long-Term Liabilities |
|
1,687 |
786 |
750 |
843 |
798 |
802 |
955 |
964 |
Total Equity & Noncontrolling Interests |
|
3,392 |
2,875 |
2,947 |
3,092 |
2,457 |
2,329 |
2,181 |
1,635 |
Total Preferred & Common Equity |
|
142 |
123 |
122 |
132 |
114 |
113 |
119 |
165 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
142 |
123 |
122 |
132 |
114 |
113 |
119 |
165 |
Common Stock |
|
0.94 |
1.20 |
1.43 |
1.64 |
2.24 |
2.47 |
2.80 |
4.46 |
Retained Earnings |
|
141 |
122 |
120 |
130 |
112 |
111 |
117 |
160 |
Noncontrolling Interest |
|
3,250 |
2,751 |
2,825 |
2,960 |
2,343 |
2,216 |
2,061 |
1,470 |
Annual Metrics And Ratios for UWM
This table displays calculated financial ratios and metrics derived from UWM's official financial filings.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
273.24% |
-44.13% |
-10.99% |
-44.73% |
65.00% |
EBITDA Growth |
|
0.00% |
626.88% |
-59.14% |
-39.11% |
-102.67% |
1,566.60% |
EBIT Growth |
|
0.00% |
715.54% |
-53.37% |
-40.78% |
-108.16% |
540.35% |
NOPAT Growth |
|
0.00% |
714.95% |
-53.63% |
-40.59% |
-105.73% |
716.75% |
Net Income Growth |
|
0.00% |
714.95% |
-53.63% |
-40.59% |
-107.49% |
572.01% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-31.82% |
-131.11% |
192.86% |
Operating Cash Flow Growth |
|
0.00% |
101.61% |
-17,750.43% |
183.04% |
-98.00% |
-3,877.14% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-38.18% |
201.59% |
-83.09% |
-301.11% |
Invested Capital Growth |
|
0.00% |
7,685,180.67% |
108.46% |
-41.27% |
-13.53% |
33.47% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-30.64% |
-0.97% |
-10.65% |
95.45% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-41.33% |
-23.33% |
-107.02% |
406.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-41.96% |
-24.37% |
-123.63% |
292.21% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-41.92% |
-24.50% |
-116.25% |
369.21% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-41.92% |
-24.50% |
-121.23% |
291.28% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
17.86% |
-16.67% |
-227.27% |
172.22% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-95.71% |
79.36% |
108.06% |
-3.55% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
65.38% |
302.21% |
-15.31% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
45.56% |
25.43% |
-2.60% |
4.27% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
42.57% |
82.90% |
60.63% |
41.48% |
-2.00% |
17.78% |
EBIT Margin |
|
32.47% |
70.94% |
59.21% |
39.39% |
-5.82% |
15.53% |
Profit (Net Income) Margin |
|
32.47% |
70.89% |
58.84% |
39.28% |
-5.32% |
15.22% |
Tax Burden Percent |
|
100.00% |
99.93% |
99.38% |
99.70% |
91.47% |
98.04% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.07% |
0.62% |
0.30% |
0.00% |
1.96% |
Return on Invested Capital (ROIC) |
|
305,193.46% |
64.72% |
9.73% |
5.39% |
-0.45% |
2.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
305,193.46% |
64.72% |
9.73% |
5.39% |
-0.63% |
2.55% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3,269,462.85% |
220.21% |
46.84% |
23.99% |
-2.02% |
12.00% |
Return on Equity (ROE) |
|
-2,964,269.39% |
284.93% |
56.57% |
29.38% |
-2.47% |
14.55% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-135.27% |
-60.60% |
57.38% |
14.06% |
-26.12% |
Operating Return on Assets (OROA) |
|
100,621.34% |
58.90% |
9.28% |
5.17% |
-0.60% |
2.44% |
Return on Assets (ROA) |
|
100,621.34% |
58.86% |
9.22% |
5.16% |
-0.55% |
2.39% |
Return on Common Equity (ROCE) |
|
-2,964,269.39% |
284.93% |
25.67% |
1.32% |
-0.11% |
0.88% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
142.46% |
1,101.40% |
649.10% |
-62.00% |
203.92% |
Net Operating Profit after Tax (NOPAT) |
|
415 |
3,383 |
1,568 |
932 |
-53 |
329 |
NOPAT Margin |
|
32.47% |
70.89% |
58.84% |
39.28% |
-4.07% |
15.22% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.18% |
0.00% |
SG&A Expenses to Revenue |
|
30.94% |
12.00% |
27.65% |
27.43% |
46.88% |
36.07% |
Operating Expenses to Revenue |
|
67.53% |
29.06% |
40.79% |
60.61% |
105.82% |
84.47% |
Earnings before Interest and Taxes (EBIT) |
|
415 |
3,385 |
1,578 |
935 |
-76 |
336 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
544 |
3,956 |
1,616 |
984 |
-26 |
385 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.24 |
54.35 |
32.30 |
95.70 |
58.08 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.24 |
54.35 |
32.30 |
95.70 |
58.08 |
Price to Revenue (P/Rev) |
|
0.31 |
0.12 |
2.90 |
1.95 |
8.21 |
4.34 |
Price to Earnings (P/E) |
|
0.96 |
0.00 |
78.62 |
111.17 |
0.00 |
651.33 |
Dividend Yield |
|
0.00% |
0.00% |
8.28% |
13.75% |
5.93% |
6.81% |
Earnings Yield |
|
103.76% |
0.00% |
1.27% |
0.90% |
0.00% |
0.15% |
Enterprise Value to Invested Capital (EV/IC) |
|
2,942.31 |
0.71 |
1.32 |
1.30 |
1.92 |
1.59 |
Enterprise Value to Revenue (EV/Rev) |
|
0.31 |
1.56 |
10.75 |
6.99 |
16.19 |
10.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.74 |
1.88 |
17.73 |
16.85 |
0.00 |
61.03 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.96 |
2.20 |
18.16 |
17.75 |
0.00 |
69.90 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.96 |
2.20 |
18.27 |
17.80 |
0.00 |
71.29 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
131.79 |
0.00 |
2.01 |
128.46 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.67 |
12.65 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-10.71 |
3.40 |
5.87 |
3.03 |
3.47 |
6.19 |
Long-Term Debt to Equity |
|
0.00 |
3.27 |
5.87 |
2.80 |
3.17 |
5.95 |
Financial Leverage |
|
-10.71 |
3.40 |
4.81 |
4.45 |
3.23 |
4.70 |
Leverage Ratio |
|
-29.46 |
4.84 |
6.14 |
5.70 |
4.51 |
6.08 |
Compound Leverage Factor |
|
-29.46 |
4.84 |
6.14 |
5.70 |
4.51 |
6.08 |
Debt to Total Capital |
|
110.30% |
77.28% |
85.45% |
75.22% |
77.64% |
86.09% |
Short-Term Debt to Total Capital |
|
110.30% |
3.06% |
0.00% |
5.86% |
6.78% |
3.39% |
Long-Term Debt to Total Capital |
|
0.00% |
74.22% |
85.45% |
69.35% |
70.86% |
82.71% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
13.90% |
23.66% |
21.35% |
12.81% |
Common Equity to Total Capital |
|
-10.30% |
22.72% |
0.65% |
1.12% |
1.02% |
1.09% |
Debt to EBITDA |
|
0.00 |
2.04 |
11.52 |
9.78 |
-327.49 |
33.05 |
Net Debt to EBITDA |
|
0.00 |
1.73 |
11.07 |
9.06 |
-308.53 |
31.73 |
Long-Term Debt to EBITDA |
|
0.00 |
1.96 |
11.52 |
9.02 |
-298.90 |
31.75 |
Debt to NOPAT |
|
0.00 |
2.39 |
11.87 |
10.33 |
-160.87 |
38.60 |
Net Debt to NOPAT |
|
0.00 |
2.03 |
11.40 |
9.57 |
-151.55 |
37.06 |
Long-Term Debt to NOPAT |
|
0.00 |
2.29 |
11.87 |
9.52 |
-146.82 |
37.09 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
54.62% |
95.49% |
95.46% |
93.95% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-7,069 |
-9,768 |
9,923 |
1,678 |
-3,374 |
Operating Cash Flow to CapEx |
|
-20,840.61% |
98.47% |
-15,228.44% |
31,065.87% |
625.12% |
-15,819.28% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-42.32 |
-32.06 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.34 |
-32.68 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-0.01 |
-32.90 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
3,099.25 |
0.83 |
0.16 |
0.13 |
0.10 |
0.16 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
20.56 |
15.60 |
8.77 |
14.79 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.14 |
10,452 |
21,788 |
12,797 |
11,066 |
14,769 |
Invested Capital Turnover |
|
9,400.29 |
0.91 |
0.17 |
0.14 |
0.11 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
10,452 |
11,336 |
-8,991 |
-1,731 |
3,703 |
Enterprise Value (EV) |
|
400 |
7,435 |
28,655 |
16,586 |
21,227 |
23,482 |
Market Capitalization |
|
400 |
581 |
7,740 |
4,638 |
10,771 |
9,382 |
Book Value per Share |
|
$0.00 |
$44.69 |
$0.09 |
$0.09 |
$0.07 |
$0.10 |
Tangible Book Value per Share |
|
$0.00 |
$44.69 |
$0.09 |
$0.09 |
$0.07 |
$0.10 |
Total Capital |
|
0.14 |
10,452 |
21,788 |
12,797 |
11,066 |
14,769 |
Total Debt |
|
0.15 |
8,078 |
18,617 |
9,625 |
8,591 |
12,715 |
Total Long-Term Debt |
|
0.00 |
7,757 |
18,617 |
8,875 |
7,841 |
12,215 |
Net Debt |
|
0.15 |
6,854 |
17,886 |
8,920 |
8,094 |
12,208 |
Capital Expenditures (CapEx) |
|
17 |
57 |
65 |
27 |
26 |
39 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.15 |
8,078 |
18,617 |
9,625 |
8,591 |
12,715 |
Total Depreciation and Amortization (D&A) |
|
129 |
571 |
38 |
49 |
50 |
49 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.12) |
$0.98 |
$0.45 |
($0.14) |
$0.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
103.10M |
100.88M |
92.48M |
93.25M |
111.37M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.12) |
$0.66 |
$0.45 |
($0.14) |
$0.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
103.10M |
1.60B |
92.48M |
93.25M |
111.37M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($0.12) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
103.10M |
1.59B |
1.60B |
1.60B |
1.60B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
387 |
3,955 |
1,568 |
932 |
-53 |
329 |
Normalized NOPAT Margin |
|
30.27% |
82.89% |
58.84% |
39.28% |
-4.07% |
15.22% |
Pre Tax Income Margin |
|
32.47% |
70.94% |
59.21% |
39.39% |
-5.82% |
15.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
20.26 |
5.18 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
20.25 |
5.15 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
19.92 |
4.97 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
19.91 |
4.93 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.54% |
58.23% |
95.60% |
84.56% |
-914.38% |
228.85% |
Augmented Payout Ratio |
|
17.54% |
58.23% |
100.81% |
84.56% |
-914.38% |
228.85% |
Quarterly Metrics And Ratios for UWM
This table displays calculated financial ratios and metrics derived from UWM's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.82% |
-4.49% |
-87.13% |
-0.31% |
10.81% |
-93.69% |
380.96% |
-21.11% |
-22.25% |
2,364.92% |
-60.56% |
EBITDA Growth |
|
-0.07% |
-123.16% |
-127.06% |
6.06% |
-8.25% |
-709.76% |
254.84% |
-63.36% |
-85.72% |
111.95% |
-226.25% |
EBIT Growth |
|
-0.89% |
-129.87% |
-130.53% |
6.38% |
-8.67% |
-576.32% |
231.98% |
-66.49% |
-89.30% |
109.04% |
-241.54% |
NOPAT Growth |
|
-1.29% |
-120.21% |
-121.56% |
6.20% |
-7.56% |
-576.32% |
284.72% |
-66.66% |
-89.39% |
112.39% |
-201.13% |
Net Income Growth |
|
-1.29% |
-126.05% |
-130.58% |
6.20% |
-7.56% |
-637.72% |
230.24% |
-66.66% |
-89.39% |
108.81% |
-236.83% |
EPS Growth |
|
-18.75% |
-90.00% |
-159.09% |
-11.11% |
15.38% |
-2,500.00% |
169.23% |
-62.50% |
-140.00% |
129.17% |
-233.33% |
Operating Cash Flow Growth |
|
-192.53% |
58.98% |
-83.04% |
-371.62% |
163.13% |
87.06% |
-210.53% |
28.58% |
-729.75% |
-64.99% |
126.96% |
Free Cash Flow Firm Growth |
|
135.78% |
180.59% |
-1,162.41% |
-127.95% |
-116.84% |
-84.31% |
-80.83% |
77.42% |
-223.28% |
-361.02% |
23.54% |
Invested Capital Growth |
|
-31.84% |
-41.27% |
8.76% |
18.88% |
11.35% |
-13.53% |
18.09% |
3.80% |
24.68% |
33.47% |
9.04% |
Revenue Q/Q Growth |
|
20.60% |
-19.24% |
-47.74% |
415.44% |
34.06% |
-95.40% |
341.20% |
-15.46% |
32.12% |
45.80% |
-70.71% |
EBITDA Q/Q Growth |
|
50.13% |
-116.43% |
-125.48% |
290.75% |
29.87% |
-244.97% |
143.11% |
-54.86% |
-49.39% |
21.34% |
-555.44% |
EBIT Q/Q Growth |
|
52.80% |
-120.96% |
-101.59% |
264.74% |
31.18% |
-255.24% |
139.34% |
-58.17% |
-58.11% |
31.10% |
-716.12% |
NOPAT Q/Q Growth |
|
51.13% |
-114.89% |
-101.59% |
334.11% |
31.56% |
-208.93% |
155.06% |
-57.74% |
-58.12% |
27.13% |
-549.54% |
Net Income Q/Q Growth |
|
51.13% |
-119.19% |
-121.84% |
265.06% |
31.56% |
-253.15% |
139.16% |
-57.74% |
-58.12% |
27.13% |
-708.25% |
EPS Q/Q Growth |
|
44.44% |
-92.31% |
-1,400.00% |
161.54% |
87.50% |
-260.00% |
137.50% |
-66.67% |
-300.00% |
216.67% |
-271.43% |
Operating Cash Flow Q/Q Growth |
|
-40.10% |
-364.45% |
178.32% |
-192.54% |
118.76% |
-195.19% |
-568.98% |
40.20% |
-65.38% |
75.06% |
209.32% |
Free Cash Flow Firm Q/Q Growth |
|
-12.45% |
75.64% |
-110.25% |
-77.32% |
47.25% |
263.67% |
-218.11% |
77.85% |
-655.15% |
-32.15% |
65.40% |
Invested Capital Q/Q Growth |
|
3.87% |
25.43% |
-20.59% |
14.90% |
-2.70% |
-2.60% |
8.44% |
1.00% |
16.88% |
4.27% |
-11.41% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
56.10% |
-11.41% |
-129.57% |
47.95% |
46.45% |
-1,464.35% |
41.71% |
22.27% |
8.53% |
7.10% |
-110.41% |
EBIT Margin |
|
54.07% |
-14.03% |
-142.48% |
45.54% |
44.56% |
-1,504.30% |
39.10% |
19.34% |
6.13% |
5.52% |
-116.03% |
Profit (Net Income) Margin |
|
53.29% |
-12.66% |
-141.46% |
45.30% |
44.45% |
-1,480.36% |
38.31% |
19.15% |
6.07% |
5.29% |
-109.90% |
Tax Burden Percent |
|
98.56% |
90.22% |
99.28% |
99.47% |
99.76% |
98.41% |
97.97% |
98.98% |
98.93% |
95.94% |
94.71% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
1.44% |
0.00% |
0.00% |
0.53% |
0.24% |
0.00% |
2.03% |
1.02% |
1.07% |
4.06% |
0.00% |
Return on Invested Capital (ROIC) |
|
10.14% |
-1.35% |
-14.35% |
5.91% |
6.05% |
-115.73% |
4.72% |
2.02% |
0.53% |
0.89% |
-11.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.14% |
-1.45% |
-14.96% |
5.91% |
6.05% |
-117.19% |
4.72% |
2.02% |
0.53% |
0.89% |
-12.39% |
Return on Net Nonoperating Assets (RNNOA) |
|
29.84% |
-6.44% |
-33.34% |
14.67% |
14.07% |
-378.09% |
14.89% |
7.10% |
2.02% |
4.17% |
-63.56% |
Return on Equity (ROE) |
|
39.98% |
-7.79% |
-47.69% |
20.58% |
20.12% |
-493.82% |
19.61% |
9.13% |
2.55% |
5.06% |
-75.33% |
Cash Return on Invested Capital (CROIC) |
|
47.67% |
57.38% |
-4.91% |
-13.96% |
-7.70% |
14.06% |
-14.34% |
-2.91% |
-22.93% |
-26.12% |
-9.26% |
Operating Return on Assets (OROA) |
|
9.13% |
-1.84% |
-18.23% |
5.45% |
5.43% |
-154.88% |
4.49% |
1.92% |
0.50% |
0.87% |
-15.72% |
Return on Assets (ROA) |
|
9.00% |
-1.66% |
-18.10% |
5.42% |
5.42% |
-152.42% |
4.40% |
1.90% |
0.49% |
0.83% |
-14.89% |
Return on Common Equity (ROCE) |
|
1.71% |
-0.35% |
-2.08% |
0.87% |
0.85% |
-22.40% |
0.87% |
0.41% |
0.12% |
0.31% |
-5.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
868.29% |
0.00% |
275.65% |
290.06% |
249.24% |
0.00% |
218.31% |
85.34% |
-144.26% |
0.00% |
-59.55% |
Net Operating Profit after Tax (NOPAT) |
|
326 |
-48 |
-98 |
229 |
301 |
-328 |
181 |
76 |
32 |
41 |
-183 |
NOPAT Margin |
|
53.29% |
-9.82% |
-99.74% |
45.30% |
44.45% |
-1,053.01% |
38.31% |
19.15% |
6.07% |
5.29% |
-81.22% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.10% |
0.61% |
0.00% |
0.00% |
1.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.61% |
SG&A Expenses to Revenue |
|
26.10% |
28.62% |
140.80% |
30.82% |
22.95% |
532.22% |
36.73% |
46.09% |
38.82% |
28.57% |
94.38% |
Operating Expenses to Revenue |
|
45.93% |
114.03% |
242.48% |
54.46% |
55.44% |
1,604.30% |
60.90% |
80.66% |
93.87% |
94.48% |
216.03% |
Earnings before Interest and Taxes (EBIT) |
|
330 |
-69 |
-140 |
230 |
302 |
-468 |
184 |
77 |
32 |
42 |
-261 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
343 |
-56 |
-127 |
242 |
315 |
-456 |
197 |
89 |
45 |
54 |
-248 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
29.08 |
32.30 |
58.68 |
68.97 |
55.58 |
95.70 |
100.03 |
97.56 |
114.04 |
58.08 |
52.93 |
Price to Tangible Book Value (P/TBV) |
|
29.08 |
32.30 |
58.68 |
68.97 |
55.58 |
95.70 |
100.03 |
97.56 |
114.04 |
58.08 |
52.93 |
Price to Revenue (P/Rev) |
|
1.73 |
1.95 |
5.16 |
5.99 |
4.99 |
8.21 |
8.37 |
8.80 |
12.30 |
4.34 |
4.80 |
Price to Earnings (P/E) |
|
70.14 |
111.17 |
922.56 |
1,193.91 |
540.15 |
0.00 |
1,535.46 |
3,774.87 |
0.00 |
651.33 |
0.00 |
Dividend Yield |
|
15.43% |
13.75% |
8.82% |
7.60% |
8.70% |
5.93% |
5.59% |
5.77% |
4.69% |
6.81% |
7.33% |
Earnings Yield |
|
1.43% |
0.90% |
0.11% |
0.08% |
0.19% |
0.00% |
0.07% |
0.03% |
0.00% |
0.15% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.30 |
1.63 |
1.65 |
1.57 |
1.92 |
1.89 |
1.85 |
1.91 |
1.59 |
1.62 |
Enterprise Value to Revenue (EV/Rev) |
|
5.59 |
6.99 |
11.78 |
13.78 |
12.15 |
16.19 |
16.64 |
17.81 |
24.41 |
10.85 |
11.64 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.44 |
16.85 |
42.63 |
48.09 |
47.75 |
0.00 |
76.37 |
155.67 |
0.00 |
61.03 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.84 |
17.75 |
48.96 |
54.96 |
55.23 |
0.00 |
91.71 |
236.62 |
0.00 |
69.90 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.85 |
17.80 |
48.64 |
54.68 |
54.25 |
0.00 |
91.05 |
231.25 |
0.00 |
71.29 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.91 |
2.01 |
0.00 |
0.00 |
0.00 |
128.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.23 |
1.67 |
0.00 |
0.00 |
0.00 |
12.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.01 |
3.03 |
2.54 |
2.96 |
2.67 |
3.47 |
3.88 |
4.20 |
5.50 |
6.19 |
7.00 |
Long-Term Debt to Equity |
|
2.01 |
2.80 |
2.36 |
2.79 |
2.51 |
3.17 |
3.80 |
4.20 |
5.36 |
5.95 |
6.85 |
Financial Leverage |
|
2.94 |
4.45 |
2.23 |
2.48 |
2.33 |
3.23 |
3.16 |
3.51 |
3.84 |
4.70 |
5.13 |
Leverage Ratio |
|
4.44 |
5.70 |
3.63 |
3.80 |
3.72 |
4.51 |
4.45 |
4.80 |
5.18 |
6.08 |
6.56 |
Compound Leverage Factor |
|
4.44 |
5.70 |
3.63 |
3.80 |
3.72 |
4.51 |
4.45 |
4.80 |
5.18 |
6.08 |
6.56 |
Debt to Total Capital |
|
66.75% |
75.22% |
71.71% |
74.76% |
72.78% |
77.64% |
79.52% |
80.78% |
84.61% |
86.09% |
87.50% |
Short-Term Debt to Total Capital |
|
0.00% |
5.86% |
4.92% |
4.28% |
4.40% |
6.78% |
1.67% |
0.00% |
2.12% |
3.39% |
1.91% |
Long-Term Debt to Total Capital |
|
66.75% |
69.35% |
66.79% |
70.48% |
68.38% |
70.86% |
77.86% |
80.78% |
82.49% |
82.71% |
85.59% |
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% |
0.00% |
Noncontrolling Interests to Total Capital |
|
31.85% |
23.66% |
27.07% |
24.20% |
26.06% |
21.35% |
19.52% |
18.28% |
14.55% |
12.81% |
11.24% |
Common Equity to Total Capital |
|
1.39% |
1.12% |
1.21% |
1.04% |
1.16% |
1.02% |
0.95% |
0.94% |
0.84% |
1.09% |
1.26% |
Debt to EBITDA |
|
5.31 |
9.78 |
18.79 |
21.73 |
22.14 |
-327.49 |
32.10 |
68.05 |
-95.32 |
33.05 |
-190.70 |
Net Debt to EBITDA |
|
4.68 |
9.06 |
16.88 |
20.15 |
20.19 |
-308.53 |
30.06 |
63.32 |
-90.26 |
31.73 |
-182.62 |
Long-Term Debt to EBITDA |
|
5.31 |
9.02 |
17.50 |
20.49 |
20.80 |
-298.90 |
31.42 |
68.05 |
-92.93 |
31.75 |
-186.53 |
Debt to NOPAT |
|
5.52 |
10.33 |
21.44 |
24.71 |
25.16 |
-160.87 |
38.27 |
101.09 |
-97.95 |
38.60 |
-149.89 |
Net Debt to NOPAT |
|
4.87 |
9.57 |
19.26 |
22.91 |
22.94 |
-151.55 |
35.84 |
94.06 |
-92.75 |
37.06 |
-143.54 |
Long-Term Debt to NOPAT |
|
5.52 |
9.52 |
19.97 |
23.29 |
23.64 |
-146.82 |
37.47 |
101.09 |
-95.50 |
37.09 |
-146.61 |
Noncontrolling Interest Sharing Ratio |
|
95.73% |
95.49% |
95.65% |
95.78% |
95.77% |
95.46% |
95.54% |
95.54% |
95.24% |
93.95% |
93.18% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
5,092 |
8,943 |
-917 |
-1,625 |
-857 |
1,403 |
-1,657 |
-367 |
-2,772 |
-3,663 |
-1,267 |
Operating Cash Flow to CapEx |
|
-10,185.52% |
-43,320.40% |
25,061.90% |
-34,563.57% |
5,465.37% |
-4,830.12% |
-31,589.56% |
-11,046.45% |
-17,760.44% |
-6,550.80% |
3,343.27% |
Free Cash Flow to Firm to Interest Expense |
|
69.62 |
0.00 |
-14.48 |
-19.72 |
0.00 |
0.00 |
-16.80 |
-3.38 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
-7.49 |
0.00 |
31.49 |
-22.37 |
0.00 |
0.00 |
-22.32 |
-12.12 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-7.56 |
0.00 |
31.37 |
-22.44 |
0.00 |
0.00 |
-22.40 |
-12.23 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.13 |
0.13 |
0.12 |
0.12 |
0.10 |
0.11 |
0.10 |
0.08 |
0.16 |
0.14 |
Fixed Asset Turnover |
|
16.08 |
15.60 |
9.24 |
9.24 |
9.83 |
8.77 |
9.17 |
8.49 |
7.52 |
14.79 |
12.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,203 |
12,797 |
10,162 |
11,676 |
11,361 |
11,066 |
12,000 |
12,120 |
14,165 |
14,769 |
13,084 |
Invested Capital Turnover |
|
0.19 |
0.14 |
0.14 |
0.13 |
0.14 |
0.11 |
0.12 |
0.11 |
0.09 |
0.17 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
-4,766 |
-8,991 |
819 |
1,854 |
1,158 |
-1,731 |
1,838 |
443 |
2,804 |
3,703 |
1,085 |
Enterprise Value (EV) |
|
13,395 |
16,586 |
16,535 |
19,320 |
17,830 |
21,227 |
22,705 |
22,398 |
27,021 |
23,482 |
21,161 |
Market Capitalization |
|
4,134 |
4,638 |
7,237 |
8,400 |
7,330 |
10,771 |
11,425 |
11,072 |
13,612 |
9,382 |
8,727 |
Book Value per Share |
|
$0.09 |
$0.09 |
$0.08 |
$0.08 |
$0.08 |
$0.07 |
$1.21 |
$0.07 |
$0.07 |
$0.10 |
$1.00 |
Tangible Book Value per Share |
|
$0.09 |
$0.09 |
$0.08 |
$0.08 |
$0.08 |
$0.07 |
$1.21 |
$0.07 |
$0.07 |
$0.10 |
$1.00 |
Total Capital |
|
10,203 |
12,797 |
10,162 |
11,676 |
11,361 |
11,066 |
12,000 |
12,120 |
14,165 |
14,769 |
13,084 |
Total Debt |
|
6,811 |
9,625 |
7,287 |
8,729 |
8,269 |
8,591 |
9,543 |
9,791 |
11,984 |
12,715 |
11,449 |
Total Long-Term Debt |
|
6,811 |
8,875 |
6,787 |
8,229 |
7,769 |
7,841 |
9,343 |
9,791 |
11,684 |
12,215 |
11,199 |
Net Debt |
|
6,011 |
8,920 |
6,547 |
8,094 |
7,539 |
8,094 |
8,937 |
9,110 |
11,348 |
12,208 |
10,964 |
Capital Expenditures (CapEx) |
|
5.38 |
5.87 |
7.95 |
5.34 |
6.33 |
6.82 |
6.97 |
12 |
12 |
8.29 |
18 |
Net Nonoperating Expense (NNE) |
|
0.00 |
14 |
41 |
0.00 |
0.00 |
133 |
0.00 |
0.00 |
0.00 |
0.00 |
64 |
Net Nonoperating Obligations (NNO) |
|
6,811 |
9,625 |
7,287 |
8,729 |
8,269 |
8,591 |
9,543 |
9,791 |
11,984 |
12,715 |
11,449 |
Total Depreciation and Amortization (D&A) |
|
12 |
13 |
13 |
12 |
13 |
12 |
12 |
12 |
13 |
12 |
13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.13 |
($0.01) |
($0.13) |
$0.08 |
$0.20 |
($0.29) |
$0.09 |
$0.03 |
($0.06) |
$0.07 |
($0.08) |
Adjusted Weighted Average Basic Shares Outstanding |
|
92.57M |
92.48M |
92.92M |
93.11M |
93.29M |
93.25M |
94.37M |
95.39M |
99.80M |
111.37M |
164.10M |
Adjusted Diluted Earnings per Share |
|
$0.13 |
$0.01 |
($0.13) |
$0.08 |
$0.15 |
($0.24) |
$0.09 |
$0.03 |
($0.06) |
$0.07 |
($0.12) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
92.57M |
92.48M |
92.92M |
93.11M |
1.60B |
93.25M |
1.60B |
95.39M |
99.80M |
111.37M |
1.60B |
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 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.59B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
1.60B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
326 |
-48 |
-98 |
229 |
301 |
-328 |
181 |
76 |
32 |
41 |
-183 |
Normalized NOPAT Margin |
|
53.29% |
-9.82% |
-99.74% |
45.30% |
44.45% |
-1,053.01% |
38.31% |
19.15% |
6.07% |
5.29% |
-81.22% |
Pre Tax Income Margin |
|
54.07% |
-14.03% |
-142.48% |
45.54% |
44.56% |
-1,504.30% |
39.10% |
19.34% |
6.13% |
5.52% |
-116.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.52 |
0.00 |
-2.21 |
2.79 |
0.00 |
0.00 |
1.87 |
0.71 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
4.45 |
0.00 |
-1.54 |
2.78 |
0.00 |
0.00 |
1.83 |
0.70 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
4.44 |
0.00 |
-2.33 |
2.73 |
0.00 |
0.00 |
1.80 |
0.60 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
4.38 |
0.00 |
-1.67 |
2.71 |
0.00 |
0.00 |
1.76 |
0.59 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
51.79% |
84.56% |
187.62% |
180.54% |
193.93% |
-914.38% |
273.59% |
754.41% |
-437.60% |
228.85% |
-730.54% |
Augmented Payout Ratio |
|
51.79% |
84.56% |
187.62% |
180.54% |
193.93% |
-914.38% |
273.59% |
754.41% |
-437.60% |
228.85% |
-730.54% |
Key Financial Trends
UWM Holdings Corp (NYSE: UWMC) has experienced significant fluctuations in its financial performance over the past four years, as seen from the quarterly financial data through Q1 2025.
Revenue and Income Trends:
- The company reported a consolidated net loss of $247 million in Q1 2025, a sharp decline from a net income of $40.6 million in Q4 2024 and $31.9 million in Q3 2024, reflecting increased challenges in recent quarters.
- Total revenue in Q1 2025 was $225 million, down from $767.5 million in Q4 2024 and $526 million in Q3 2024, primarily due to lower net realized and unrealized capital gains and a large negative impact from other non-interest income.
- Prior to 2025, UWM showed strong profitability in most quarters, for example, posting $325.6 million in net income in Q3 2022 and consistently positive earnings through 2023.
- Net interest income remains positive but dropped to $118 million in Q1 2025 from $347 million in Q4 2024, partly impacted by a zero interest expense recorded in Q1 2025 unlike previous quarters.
- Other non-interest income swung negatively to -$388.6 million in Q1 2025, compared to positive totals in previous periods, significantly affecting total non-interest income.
Expenses Analysis:
- Total non-interest expenses surged to nearly $486 million in Q1 2025, an increase from $725 million in Q4 2024 and $494 million in Q3 2024, with major contributions from other operating expenses that increased substantially in Q1 2025.
- Salaries and employee benefits expense remained high and relatively stable around $190 million per quarter, reflecting steady operational costs.
- Marketing expenses decreased in Q1 2025 ($22.2 million) compared to prior quarters but remain significant.
Cash Flow and Capital Structure:
- Despite the net loss, UWM reported positive net cash from operating activities of approximately $594 million in Q1 2025, a robust recovery from negative cash flows in several previous quarters such as Q4 2024 (-$543 million) and Q3 2024 (-$2.18 billion).
- Net cash from investing activities remained strongly positive at $928 million in Q1 2025, driven by substantial sales or maturities of investments.
- Net cash from financing activities was deeply negative at -$1.54 billion in Q1 2025 due to high debt repayments, compared to positive inflows in some prior quarters, indicating balance sheet deleveraging or refinancing efforts.
- The company's long-term debt increased over time, reaching $11.2 billion as of Q1 2025, up from approximately $6.8 billion in early 2022, reflecting a growing leverage position.
- Total assets fluctuated around $11 billion to $15 billion over recent years, with a decline to $14.05 billion in Q1 2025 from $15.1 billion in Q3 2024.
- Equity attributable to common shareholders has generally been in the range of $113 million to $164 million recently but was comparatively small relative to total liabilities.
Summary:
UWM's financials show a challenging transition entering 2025, with the company moving to sizeable quarterly losses from consistent profits seen in prior years and quarters. The abrupt swing in non-interest income and increased operating expenses mark a period of volatility. However, the company maintains strong cash flow from operations and investing activities, which supports ongoing debt repayments and business operations. Investors should monitor how UWM manages these pressures, particularly around its liabilities and capital structure.
08/25/25 12:29 AMAI Generated. May Contain Errors.