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) shows significant volatility in profitability over the last four years, with fluctuations driven by both interest income/expense dynamics and large swings in non-interest income, primarily from realized and unrealized capital gains/losses.
Positive Trends:
- Q1 2025 shows a large net interest income of about $118 million, consistent with previous quarters where interest income has been substantial, indicating robust core interest operations.
- Non-interest income remains a major contributor to revenues, with Q1 2025 recording approximately $107 million despite a significant negative component in other non-interest income, showing diversified income streams.
- Cash flow from operating activities rebounded strongly in Q1 2025 to nearly $594 million, a sharp improvement from negative cash flow in previous quarters, signaling better operational efficiency and working capital management.
- Investing activities continue to generate significant cash inflows, with Q1 2025 net cash from investing activities over $928 million, largely from sales or maturities of investments which supports liquidity.
- The company maintains sizeable liquid assets, with cash and due from banks at $485 million and substantial trading securities positions above $8.5 billion in Q1 2025, providing strong liquidity.
- Total common equity increased from approximately $114 million in Q1 2023 to nearly $165 million in Q1 2025, indicating some strengthening of equity base over time.
- Improvements in diluted EPS from negative in 2023 to closer to breakeven in recent quarters suggest potential for profitability stabilization going forward.
Neutral Observations:
- The company’s total assets grew modestly from about $10.95 billion in Q1 2023 to $14 billion in Q1 2025, indicating steady expansion but with ongoing reliance on investment securities rather than loans.
- Long-term debt increased from approximately $6.8 billion in Q1 2023 to nearly $11.2 billion in Q1 2025, reflecting increased leverage that can support growth but also adds financial risk.
- Weighted average diluted shares outstanding have grown substantially, from around 93 million in early 2023 to over 1.5 billion in 2025, which dilutes earnings per share but may be linked to capital raising or changes in ownership structure.
Negative Trends / Risks:
- Net income shows large swings, with a deep loss of $247 million in Q1 2025 compared to profits in 2023 and 2024, driven by volatile other non-interest income which recorded a large negative $389 million in Q1 2025.
- Total expenses remain very high, with Q1 2025 non-interest expenses nearly $486 million, outpacing revenues by a wide margin and contributing to losses.
- Cash flow from financing activities shows a large net outflow of $1.54 billion in Q1 2025, primarily due to large debt repayments which could pressure liquidity and capital resources.
- Net income attributable to common shareholders is thin or negative across many quarters, highlighting continued challenges to deliver returns to equity holders.
- Significant dependence on gains and losses from investments, which can be highly unpredictable, leading to volatile earnings.
- Noncontrolling interests represent a very large portion of net income and equity, which complicates valuation and reduces income available to common shareholders.
Overall, UWM Holdings has shown resilience in core interest income and manages substantial investment assets providing liquidity. However, the company faces challenges with volatile investment income, significant expenses, debt levels, and fluctuating profitability. Investors should watch for improvements in controlling expenses, stabilizing non-interest income, and managing leverage to improve future earnings and shareholder returns.
10/04/25 07:43 PM ETAI Generated. May Contain Errors.