EXHIBIT 99.1
News Release
| | |
| For Immediate Release | | Contact: W. Mark Tatterson |
| July 27, 2017 | | Chief Financial Officer |
| | (800) 445-1347 ext. 8716 |
United Bankshares, Inc. Announces Earnings
for the Second Quarter and First Half of 2017
WASHINGTON, D.C. and CHARLESTON, WV— United Bankshares, Inc. (NASDAQ: UBSI), today reported earnings for the second quarter and the first half of 2017. Earnings for the second quarter of 2017 were $37.1 million or $0.37 per diluted share, as compared to earnings of $31.8 million or $0.44 per diluted share for the second quarter of 2016. Earnings for the first half of 2017 were $75.9 million or $0.84 per diluted share as compared to earnings of $66.5 million or $0.94 per diluted share for the first half of 2016.
“During the second quarter of 2017, we successfully completed the largest merger in our Company’s history with the acquisition of Cardinal Financial Corporation, headquartered in Tysons Corner, Virginia,” stated Richard M. Adams, United’s Chairman of the Board and Chief Executive Officer. “Despite significant merger expenses related to the acquisition of Cardinal, our core earnings remain strong.”
Second quarter of 2017 results produced an annualized return on average assets of 0.82% and an annualized return on average equity of 4.93%, respectively. For the first half of 2017, United’s return on average assets was 0.94% while the return on average equity was 5.80%. United’s annualized returns on average assets and average equity were 1.00% and 6.99%, respectively, for the second quarter of 2016 while the returns on average assets and average equity were 1.06% and 7.51%, respectively, for the first half of 2016.
On April 21, 2017, United completed its acquisition of Cardinal Financial Corporation (Cardinal). On June 3, 2016, United completed its acquisition of Bank of Georgetown of Washington, D.C. Both the results of operations of Cardinal and Bank of Georgetown are included in the consolidated results of operations from their respective dates of acquisition. As a result of the Cardinal acquisition, the second quarter and first half of 2017 were impacted by slightly over two months of increased levels of average balances, income, and expense as compared to the second quarter and first half of 2016 which were impacted for approximately a month by increased levels of average balances, income, and expense due to the Bank of Georgetown acquisition. In addition, the second quarter and first half of 2017 included $23.2 million and $24.5 million, respectively, of merger-related expenses from the Cardinal acquisition and the second quarter and first half of 2016 included $4.5 million and $4.7 million, respectively, of merger-related expenses due to the Bank of Georgetown acquisition.
United Bankshares, Inc. Announces.
July 27, 2017
Page Two
Net interest income for the second quarter of 2017 was $136.2 million, which was an increase of $33.5 million or 33% from the second quarter of 2016. The $33.5 million increase in net interest income occurred because total interest income increased $41.8 million while total interest expense only increased $8.3 million from the second quarter of 2016. Tax-equivalent net interest income, which adjusts for the tax-favored status of income from certain loans and investments, for the second quarter of 2017 was $138.8 million, an increase of $34.5 million or 33% from the second quarter of 2016 due mainly to an increase in average earning assets from the Cardinal acquisition. Average earning assets for the second quarter of 2017 increased $4.7 billion or 42% from the second quarter of 2016 due mainly to a $3.4 billion or 35% increase in average net loans. Average short-term investments increased $885.3 million or 189% while average investment securities increased $485.5 million or 38%. Partially offsetting the increases to tax-equivalent net interest income for the second quarter of 2017 was an increase of 15 basis points in the average cost of funds as compared to the second quarter of 2016 due to higher market interest rates. In addition, the second quarter of 2017 average yield on earning assets decreased 13 basis points from the second quarter of 2016 due to the replacement of maturing higher-yielding investment securities with those at a lower current interest rate. The net interest margin of 3.44% for the second quarter of 2017 was a decrease of 23 basis points from the net interest margin of 3.67% for the second quarter of 2016.
Net interest income for the first six months of 2017 was $243.9 million, which was an increase of $42.9 million or 21% from the first six months of 2016. The $42.9 million increase in net interest income occurred because total interest income increased $54.1 million while total interest expense only increased $11.2 million from the first six months of 2016. Tax-equivalent net interest income for the first six months of 2017 was $247.9 million, an increase of $43.9 million or 22% from the first six months of 2016. This increase in tax-equivalent net interest income was primarily attributable to an increase in average earning assets from the Cardinal acquisition. Average earning assets increased $3.3 billion or 30% from the first six months of 2016 as average net loans increased $2.2 billion or 23% for the first six months of 2017. Average investment securities increased $330.7 million or 27%. Partially offsetting the increases to tax-equivalent net interest income for the first half of 2017 was an increase of 11 basis points in the average cost of funds as compared to the first half of 2016 due to higher market interest rates. In addition, the first half of 2017 average yield on earning assets decreased 14 basis points from the first half of 2016 due to the replacement of maturing higher-yielding investment securities with those at a lower current interest rate. The net interest margin of 3.44% for the first half of 2017 was a decrease of 22 basis points from the net interest margin of 3.66% for the first half of 2016.
On a linked-quarter basis, net interest income for the second quarter of 2017 increased $28.6 million or 27% from the first quarter of 2017. The $28.6 million increase in net interest income occurred because total interest income increased $34.2 million while total interest expense only increased $5.6 million from the first quarter of 2017. United’s tax-equivalent net interest income for the second quarter of 2017 increased $29.6 million or 27% from the first quarter of 2017 due mainly to an increase in average earning assets from the Cardinal acquisition. Average earning assets increased $3.3 billion or 26% for the linked-quarter. Average net loans increased $2.8 billion or 27% while average investment securities increased $383.2 million or 28%. Average short-term investments increased $106.0 million or 9%. In addition, the second quarter of 2017 average yield on earning assets increased 6 basis points from the first quarter of 2017 due to additional loan accretion of $3.1 million on acquired loans. Partially offsetting the increases to tax-equivalent net interest income for the second quarter of 2017 was an increase of 7 basis points in the average cost of funds as compared to the first quarter of 2017 due to higher market interest rates. The net interest margin of 3.44% for the second quarter of 2017 was an increase of a basis point from the net interest margin of 3.43% for the first quarter of 2017.
United Bankshares, Inc. Announces.
July 27, 2017
Page Three
For the quarters ended June 30, 2017 and 2016, the provision for loan losses was $8.3 million and $7.7 million, respectively, while the provision for the first six months of 2017 was $14.2 million as compared to $11.7 million for the first six months of 2016. Net charge-offs were $8.1 million and $10.7 million for the second quarter of 2017 and 2016, respectively. Net charge-offs were $13.9 million and $15.0 million for the first half of 2017 and 2016, respectively. Annualized net charge-offs as a percentage of average loans was 0.25% and 0.24% for the second quarter and first half of 2017, respectively.
Noninterest income for the second quarter of 2017 was $40.5 million, which was an increase of $22.5 million or 125% from the second quarter of 2016. The increase was due mainly to an increase of $21.8 million in income from mortgage banking activities due to increased production and sales of mortgage loans in the secondary market. As part of the Cardinal acquisition, United acquired Cardinal’s mortgage banking subsidiary, George Mason Mortgage, LLC (George Mason). George Mason is the largest locally headquartered home mortgage lender in the D.C. Metro region with offices located in Virginia, Maryland, North Carolina, South Carolina and the District of Columbia.
Noninterest income for the first half of 2017 was $60.7 million, which was an increase of $26.3 million or 77% from the first half of 2016. Once again, the increase was mainly due to increased production and sales of mortgage loans in the secondary market as a result of the acquisition of Cardinal and its mortgage banking subsidiary, George Mason. Income from mortgage banking activities for the first half of 2017 increased $21.7 million from the first half of 2016. Also, net gains on the sales, calls and redemption of investment securities for the first half of 2017 increased $4.5 million from the first half of 2016 due mainly to a net gain of $3.8 million on the redemption of an other investment security during the first quarter of 2017.
On a linked-quarter basis, noninterest income for the second quarter of 2017 increased $20.4 million or 101% from the first quarter of 2017 due to increased production and sales of mortgage loans in the secondary market as a result of George Mason. Income from mortgage banking activities for the second quarter of 2017 increased $21.9 million from the first quarter of 2017. Partially offsetting this increase was a decline of $3.2 million on the net gains on the sales, calls and redemption of investment securities due to the net gain of $3.8 million on the redemption of an other investment security in the first quarter of 2017.
Noninterest expense for the second quarter of 2017 was $112.1 million, an increase of $47.3 million or 73% from the second quarter of 2016 due mainly to the additional employees and branch offices from the Cardinal acquisition as most major categories of noninterest expense showed increases. In particular, employee compensation increased $32.8 million including an increase of $12.4 million in merger severance charges, employee benefits increased $3.0 million, net occupancy expenses increased $6.1 million including an increase of $4.2 million for the termination of leases and the reduction in value of leasehold improvements for closed offices, data processing expense increased $1.7 million which included a contract termination penalty of $525 thousand and additional merger-related expenses increased $2.2 million. The remainder of the increase in employee compensation was due mainly to higher employee incentives and commissions expense mainly related to the mortgage banking production of George Mason.
United Bankshares, Inc. Announces.
July 27, 2017
Page Four
Noninterest expense for the first half of 2017 was $175.0 million, an increase of $52.1 million or 42% from the first half of 2016 due mainly to the additional employees and branch offices from the Cardinal acquisition. Employee compensation increased $34.0 million which includes the increase of $12.4 million in merger severance charges. Otherwise, employee compensation increased due to higher employee incentives and commissions expense mainly related to the mortgage banking production of George Mason. Employee benefits increased $3.9 million, net occupancy expenses increased $6.7 million which includes an increase of $4.2 million for the termination of leases and the reduction in value of leasehold improvements for closed offices and data processing expense increased $2.2 million which included the contract termination penalty of $525 thousand. In addition, other merger-related expenses increased $3.2 million.
On a linked-quarter basis, noninterest expense for the second quarter of 2017 increased $49.3 million or 78% from the first quarter of 2017 due primarily to the added employees and branch offices from the Cardinal acquisition. In particular, employee compensation expense increased $32.0 million due to $12.8 million of merger severance charges, employee benefits increased $2.7 million, net occupancy expense increased $7.1 million due to $5.8 million for the termination of leases and the reduction in value of leasehold improvements for closed offices, data processing expense increased $1.3 million which included the contract termination penalty of $525 thousand and other merger-related expenses increased $2.9 million. The remainder of the increase in employee compensation was due mainly to higher employee incentives and commissions expense mainly related to the mortgage banking production of George Mason.
For the second quarter of 2017, income tax expense was $19.3 million as compared to $16.4 million for the second quarter of 2016. This increase was due mainly to higher earnings and a slightly higher effective tax rate. On a linked-quarter basis, income tax expense decreased $912 thousand due to lower earnings from the first quarter of 2017. Income tax expense for the first half 2017 increased $5.3 million from the first half 2016 due to higher earnings and slightly higher effective tax rate. United’s effective tax rate was 34.25% for the second quarter and first quarter of 2017 and 34.0% for the second quarter of 2016. For the first half of 2017 and 2016, United’s effective tax rate was 34.25% and 34.0%, respectively.
United’s asset quality continues to be sound. At June 30, 2017, nonperforming loans were $154.2 million, or 1.15% of loans, net of unearned income as compared to nonperforming loans of $113.3 million, or 1.10% of loans, net of unearned income, at December 31, 2016. As of June 30, 2017, the allowance for loan losses was $73.0 million or 0.54% of loans, net of unearned income, as compared to $72.8 million or 0.70% of loans, net of unearned income, at December 31, 2016. Total nonperforming assets of $182.4 million, including OREO of $28.2 million at June 30, 2017, represented 0.96% of total assets as compared to nonperforming assets of $144.8 million or 1.00% of total assets at December 31, 2016.
As mentioned previously, United completed its acquisition of Cardinal during the second quarter of 2017. The acquisition of Cardinal expands United’s existing footprint in the Washington, D.C. Metropolitan Statistical Area. At consummation, Cardinal had assets of approximately $4.1 billion, portfolio loans of $3.3 billion, and deposits of $3.3 billion. The aggregate purchase price was approximately $975.3 million. The number of shares issued in the transaction was 23.7 million. The preliminary purchase price has been allocated to the identifiable tangible and intangible assets resulting in preliminary additions to goodwill and core deposit intangibles of $620.0 million and $33.7 million, respectively. United recorded fair value discounts of $143.9 million on the loans acquired, $2.3 million on leases, and $8.7
United Bankshares, Inc. Announces.
July 27, 2017
Page Five
million on trust preferred issuances, respectively, and premiums of $4.4 million on land acquired, $5.0 million on interest-bearing deposits, and $10.7 million on long-term FHLB advances, respectively. The fair value adjustment on the loans was split between a credit mark of $55.6 million and an interest rate mark of $88.3 million. The estimated fair values of the acquired assets and assumed liabilities, including identifiable intangible assets are preliminary as of June 30, 2017 and are subject to refinement as additional information relative to closing date fair values becomes available. While the acquisition is accretive to book value per share, the net impact of the fair value adjustments drove modest dilution to tangible book value per share which is expected to be earned back in less than three years.
United continues to be well-capitalized based upon regulatory guidelines. United’s estimated risk-based capital ratio is 13.6% at June 30, 2017 while its estimated Common Equity Tier 1 capital, Tier 1 capital and leverage ratios are 11.4%, 11.4% and 10.4%, respectively. The regulatory requirements for a well-capitalized financial institution are a risk-based capital ratio of 10.0%, a Common Equity Tier 1 capital ratio of 6.5%, a Tier 1 capital ratio of 8.0% and a leverage ratio of 5.0%.
During the second quarter of 2017, United’s Board of Directors declared a cash dividend of $0.33 per share. United has increased its dividend to shareholders for 43 consecutive years. United is one of only two major banking companies in the USA to have achieved such a record.
United has consolidated assets of approximately $19.0 billion with 144 full service offices in West Virginia, Virginia, Maryland, Ohio, Pennsylvania and Washington, D.C. United Bankshares stock is traded on the NASDAQ Global Select Market under the quotation symbol “UBSI”.
Cautionary Statements
The Company is required under generally accepted accounting principles to evaluate subsequent events through the filing of its June 30, 2017 consolidated financial statements on Form 10-Q. As a result, the Company will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of June 30, 2017 and will adjust amounts preliminarily reported, if necessary.
Use of non-GAAP Financial Measures
This press release contains certain financial measures that are not recognized under U.S. generally accepted accounting principles (“GAAP”). Generally, United has presented these “non-GAAP” financial measures because it believes that these measures provide meaningful additional information to assist in the evaluation of United’s results of operations or financial position. Presentation of these non-GAAP financial measures is consistent with how United’s management evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the banking industry.
Specifically, this press release contains certain references to financial measures identified as tax-equivalent (FTE) net interest income, tangible equity and tangible book value per share. Management believes these non-GAAP financial measures to be helpful in understanding United’s results of operations or financial position.
Net interest income is presented in this press release on a tax-equivalent basis. The tax-equivalent basis adjusts for the tax-favored status of income from certain loans and investments. Although this is a non-GAAP measure, United’s management believes this measure is more widely used within the financial services industry and provides better comparability of net interest income arising from taxable and tax-exempt sources. United uses this measure to monitor net interest income performance and to manage its balance sheet composition. The tax-equivalent adjustment combines amounts of interest income on federally nontaxable loans and investment securities using the statutory federal income tax rate of 35%.
Tangible common equity is calculated as GAAP total shareholders’ equity minus total intangible assets. Tangible common equity can thus be considered the most conservative valuation of the company. Tangible common equity is also presented on a per common share basis. Management provides these amounts to facilitate the understanding of as well as to assess the quality and composition of United’s capital structure. By removing the effect of intangible assets that result from merger and acquisition activity, the “permanent” items of common equity are presented. These two measures, along with others, are used by management to analyze capital adequacy.
United Bankshares, Inc. Announces.
July 27, 2017
Page Six
Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as reconciliation to that comparable GAAP financial measure can be found in the attached financial information tables to this press release. Investors should recognize that United’s presentation of these non-GAAP financial measures might not be comparable to similarly titled measures at other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and United strongly encourages a review of its condensed consolidated financial statements in their entirety.
Forward-Looking Statements
This press release contains certain forward-looking statements, including certain plans, expectations, goals and projections, which are subject to numerous assumptions, risks and uncertainties. Actual results could differ materially from those contained in or implied by such statements for a variety of factors including: changes in economic conditions; movements in interest rates; competitive pressures on product pricing and services; success and timing of business strategies; the nature and extent of governmental actions and reforms; and rapidly changing technology and evolving banking industry standards.
F-6
UNITED BANKSHARES, INC. AND SUBSIDIARIES
FINANCIAL SUMMARY
(In Thousands Except for Per Share Data)
| | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months Ended | |
| | | June 30
2017 | | | June 30
2016 | | | June 30
2017 | | | June 30
2016 | |
EARNINGS SUMMARY: | | | | | | | | | | | | | | | | |
Interest income | | $ | 154,947 | | | $ | 113,087 | | | $ | 275,705 | | | $ | 221,583 | |
Interest expense | | | 18,702 | | | | 10,362 | | | | 31,840 | | | | 20,574 | |
| | | | | | | | | | | | | | | | |
Net interest income | | | 136,245 | | | | 102,725 | | | | 243,865 | | | | 201,009 | |
Provision for loan losses | | | 8,251 | | | | 7,667 | | | | 14,150 | | | | 11,702 | |
Noninterest income | | | 40,506 | | | | 17,967 | | | | 60,652 | | | | 34,359 | |
Noninterest expenses | | | 112,137 | | | | 64,855 | | | | 174,979 | | | | 122,911 | |
| | | | | | | | | | | | | | | | |
Income before income taxes | | | 56,363 | | | | 48,170 | | | | 115,388 | | | | 100,755 | |
Income taxes | | | 19,304 | | | | 16,378 | | | | 39,520 | | | | 34,257 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 37,059 | | | $ | 31,792 | | | $ | 75,868 | | | $ | 66,498 | |
| | | | | | | | | | | | | | | | |
PER COMMON SHARE: | | | | | | | | | | | | | | | | |
Net income: | | | | | | | | | | | | | | | | |
Basic | | $ | 0.37 | | | $ | 0.44 | | | $ | 0.84 | | | $ | 0.94 | |
Diluted | | | 0.37 | | | | 0.44 | | | | 0.84 | | | | 0.94 | |
Cash dividends | | $ | 0.33 | | | $ | 0.33 | | | | 0.66 | | | | 0.66 | |
Book value | | | | | | | | | | | 30.85 | | | | 26.39 | |
Closing market price | | | | | | | | | | $ | 39.20 | | | $ | 37.51 | |
Common shares outstanding: | | | | | | | | | | | | | | | | |
Actual at period end, net of treasury shares | | | | | | | | | | | 104,946,351 | | | | 76,296,146 | |
Weighted average- basic | | | 99,197,807 | | | | 71,483,703 | | | | 90,100,627 | | | | 70,490,596 | |
Weighted average- diluted | | | 99,620,045 | | | | 71,809,021 | | | | 90,570,289 | | | | 70,766,964 | |
FINANCIAL RATIOS: | | | | | | | | | | | | | | | | |
Return on average assets | | | 0.82 | % | | | 1.00 | % | | | 0.94 | % | | | 1.06 | % |
Return on average shareholders’ equity | | | 4.93 | % | | | 6.99 | % | | | 5.80 | % | | | 7.51 | % |
Average equity to average assets | | | 16.59 | % | | | 14.29 | % | | | 16.18 | % | | | 14.17 | % |
Net interest margin | | | 3.44 | % | | | 3.67 | % | | | 3.44 | % | | | 3.66 | % |
| | | | |
| | | June 30
2017 | | | June 30
2016 | | | December 31
2016 | | | March 31
2017 | |
PERIOD END BALANCES: | | | | | | | | | | | | | | | | |
Assets | | $ | 19,035,600 | | | $ | 14,338,012 | | | $ | 14,508,892 | | | $ | 14,762,315 | |
Earning assets | | | 16,657,280 | | | | 12,762,233 | | | | 12,939,508 | | | | 13,195,916 | |
Loans, net of unearned income | | | 13,392,478 | | | | 10,422,858 | | | | 10,341,137 | | | | 10,409,041 | |
Loans held for sale | | | 339,403 | | | | 6,226 | | | | 8,445 | | | | 3,581 | |
Investment securities | | | 1,790,487 | | | | 1,483,151 | | | | 1,403,638 | | | | 1,373,411 | |
Total deposits | | | 13,971,221 | | | | 10,315,853 | | | | 10,796,867 | | | | 11,062,329 | |
Shareholders’ equity | | | 3,237,421 | | | | 2,013,140 | | | | 2,235,747 | | | | 2,252,859 | |
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Washington, D.C. and Charleston, WV
Stock Symbol: UBSI
(In Thousands Except for Per Share Data)
Consolidated Statements of Income
| | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months Ended | |
| | | June | | | June | | | March | | | June | | | June | |
| | | 2017 | | | 2016 | | | 2017 | | | 2017 | | | 2016 | |
Interest & Loan Fees Income (GAAP) | | $ | 154,947 | | | $ | 113,087 | | | $ | 120,758 | | | $ | 275,705 | | | $ | 221,583 | |
Tax equivalent adjustment | | | 2,512 | | | | 1,513 | | | | 1,564 | | | | 4,076 | | | | 3,006 | |
| | | | | | | | | | | | | | | | | | | | |
Interest & Fees Income (FTE) (non-GAAP) | | | 157,459 | | | | 114,600 | | | | 122,322 | | | | 279,781 | | | | 224,589 | |
Interest Expense | | | 18,702 | | | | 10,362 | | | | 13,138 | | | | 31,840 | | | | 20,574 | |
| | | | | | | | | | | | | | | | | | | | |
Net Interest Income (FTE) (non-GAAP) | | | 138,757 | | | | 104,238 | | | | 109,184 | | | | 247,941 | | | | 204,015 | |
Provision for Loan Losses | | | 8,251 | | | | 7,667 | | | | 5,899 | | | | 14,150 | | | | 11,702 | |
Non-Interest Income: | | | | | | | | | | | | | | | | | | | | |
Fees from trust & brokerage services | | | 4,745 | | | | 4,792 | | | | 4,886 | | | | 9,631 | | | | 9,661 | |
Fees from deposit services | | | 8,528 | | | | 8,390 | | | | 7,706 | | | | 16,234 | | | | 16,363 | |
Bankcard fees and merchant discounts | | | 1,216 | | | | 1,365 | | | | 884 | | | | 2,100 | | | | 2,203 | |
Other charges, commissions, and fees | | | 521 | | | | 796 | | | | 477 | | | | 998 | | | | 1,225 | |
Income from bank-owned life insurance | | | 1,258 | | | | 1,192 | | | | 1,217 | | | | 2,475 | | | | 2,372 | |
Income from mortgage banking activities | | | 22,537 | | | | 789 | | | | 675 | | | | 23,212 | | | | 1,517 | |
Other non-interest revenue | | | 954 | | | | 430 | | | | 361 | | | | 1,315 | | | | 801 | |
Net other-than-temporary impairment losses | | | (16 | ) | | | (33 | ) | | | (44 | ) | | | (60 | ) | | | (33 | ) |
Net gains on sales/calls of investment securities | | | 763 | | | | 246 | | | | 3,984 | | | | 4,747 | | | | 250 | |
| | | | | | | | | | | | | | | | | | | | |
Total Non-Interest Income | | | 40,506 | | | | 17,967 | | | | 20,146 | | | | 60,652 | | | | 34,359 | |
| | | | | | | | | | | | | | | | | | | | |
Non-Interest Expense: | | | | | | | | | | | | | | | | | | | | |
Employee compensation | | | 55,461 | | | | 22,631 | | | | 23,471 | | | | 78,932 | | | | 44,910 | |
Employee benefits | | | 10,329 | | | | 7,294 | | | | 7,465 | | | | 17,794 | | | | 13,897 | |
Net occupancy | | | 13,913 | | | | 7,773 | | | | 6,784 | | | | 20,697 | | | | 14,026 | |
Data processing | | | 5,331 | | | | 3,596 | | | | 4,043 | | | | 9,374 | | | | 7,147 | |
Amortization of intangibles | | | 2,093 | | | | 919 | | | | 1,048 | | | | 3,141 | | | | 1,664 | |
OREO expense | | | 524 | | | | 2,663 | | | | 1,414 | | | | 1,938 | | | | 3,312 | |
FDIC insurance expense | | | 1,771 | | | | 2,135 | | | | 1,751 | | | | 3,522 | | | | 4,255 | |
Other expenses | | | 22,715 | | | | 17,844 | | | | 16,866 | | | | 39,581 | | | | 33,700 | |
| | | | | | | | | | | | | | | | | | | | |
Total Non-Interest Expense | | | 112,137 | | | | 64,855 | | | | 62,842 | | | | 174,979 | | | | 122,911 | |
| | | | | | | | | | | | | | | | | | | | |
Income Before Income Taxes (FTE) (non-GAAP) | | | 58,875 | | | | 49,683 | | | | 60,589 | | | | 119,464 | | | | 103,761 | |
Tax equivalent adjustment | | | 2,512 | | | | 1,513 | | | | 1,564 | | | | 4,076 | | | | 3,006 | |
| | | | | | | | | | | | | | | | | | | | |
Income Before Income Taxes (GAAP) | | | 56,363 | | | | 48,170 | | | | 59,025 | | | | 115,388 | | | | 100,755 | |
Taxes | | | 19,304 | | | | 16,378 | | | | 20,216 | | | | 39,520 | | | | 34,257 | |
| | | | | | | | | | | | | | | | | | | | |
Net Income | | $ | 37,059 | | | $ | 31,792 | | | $ | 38,809 | | | $ | 75,868 | | | $ | 66,498 | |
| | | | | | | | | | | | | | | | | | | | |
MEMO: Effective Tax Rate | | | 34.25 | % | | | 34.00 | % | | | 34.25 | % | | | 34.25 | % | | | 34.00 | % |
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Washington, D.C. and Charleston, WV
Stock Symbol: UBSI
(In Thousands Except for Per Share Data)
Consolidated Balance Sheets
| | | | | | | | | | | | | | | | | | | | |
| | | June 30 | | | June 30 | | | | | | | | | | |
| | | 2017 | | | 2016 | | | June 30 | | | December 31 | | | June 30 | |
| | | Q-T-D Average | | | Q-T-D Average | | | 2017 | | | 2016 | | | 2016 | |
Cash & Cash Equivalents | | $ | 1,530,812 | | | $ | 624,130 | | | $ | 1,411,004 | | | $ | 1,434,527 | | | $ | 1,101,469 | |
Securities Available for Sale | | | 1,575,120 | | | | 1,122,029 | | | | 1,606,813 | | | | 1,259,214 | | | | 1,323,709 | |
Held to Maturity Securities | | | 27,090 | | | | 38,765 | | | | 20,401 | | | | 33,258 | | | | 34,029 | |
Other Investment Securities | | | 149,819 | | | | 105,733 | | | | 163,273 | | | | 111,166 | | | | 125,413 | |
| | | | | | | | | | | | | | | | | | | | |
Total Securities | | | 1,752,029 | | | | 1,266,527 | | | | 1,790,487 | | | | 1,403,638 | | | | 1,483,151 | |
| | | | | | | | | | | | | | | | | | | | |
Total Cash and Securities | | | 3,282,841 | | | | 1,890,657 | | | | 3,201,491 | | | | 2,838,165 | | | | 2,584,620 | |
| | | | | | | | | | | | | | | | | | | | |
Loans held for sale | | | 226,834 | | | | 6,006 | | | | 339,403 | | | | 8,445 | | | | 6,226 | |
Commercial Loans | | | 9,804,391 | | | | 7,367,456 | | | | 10,199,455 | | | | 7,783,478 | | | | 7,943,560 | |
Mortgage Loans | | | 2,395,699 | | �� | | 1,878,056 | | | | 2,514,896 | | | | 1,938,707 | | | | 1,961,824 | |
Consumer Loans | | | 705,914 | | | | 513,541 | | | | 696,126 | | | | 634,534 | | | | 531,970 | |
| | | | | | | | | | | | | | | | | | | | |
Gross Loans | | | 12,906,004 | | | | 9,759,053 | | | | 13,410,477 | | | | 10,356,719 | | | | 10,437,354 | |
Unearned income | | | (17,741 | ) | | | (15,283 | ) | | | (17,999 | ) | | | (15,582 | ) | | | (14,496 | ) |
| | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income | | | 12,888,263 | | | | 9,743,770 | | | | 13,392,478 | | | | 10,341,137 | | | | 10,422,858 | |
Allowance for Loan Losses | | | (72,837 | ) | | | (75,457 | ) | | | (72,983 | ) | | | (72,771 | ) | | | (72,448 | ) |
Goodwill | | | 1,288,114 | | | | 753,346 | | | | 1,485,113 | | | | 863,767 | | | | 866,176 | |
Other Intangibles | | | 21,751 | | | | 16,871 | | | | 53,527 | | | | 22,954 | | | | 27,583 | |
| | | | | | | | | | | | | | | | | | | | |
Total Intangibles | | | 1,309,865 | | | | 770,217 | | | | 1,538,640 | | | | 886,721 | | | | 893,759 | |
Other Real Estate Owned | | | 29,089 | | | | 30,086 | | | | 28,157 | | | | 31,510 | | | | 34,894 | |
Other Assets | | | 518,960 | | | | 431,263 | | | | 608,414 | | | | 475,685 | | | | 468,103 | |
| | | | | | | | | | | | | | | | | | | | |
Total Assets | | $ | 18,183,015 | | | $ | 12,796,542 | | | $ | 19,035,600 | | | $ | 14,508,892 | | | $ | 14,338,012 | |
| | | | | | | | | | | | | | | | | | | | |
MEMO: Interest-earning Assets | | $ | 16,147,805 | | | $ | 11,409,062 | | | $ | 16,657,280 | | | $ | 12,939,508 | | | $ | 12,762,233 | |
| | | | | | | | | | | | | | | | | | | | |
Interest-bearing Deposits | | $ | 9,613,565 | | | $ | 6,601,335 | | | $ | 9,957,776 | | | $ | 7,625,026 | | | $ | 7,174,705 | |
Noninterest-bearing Deposits | | | 3,784,465 | | | | 2,800,110 | | | | 4,013,445 | | | | 3,171,841 | | | | 3,141,148 | |
| | | | | | | | | | | | | | | | | | | | |
Total Deposits | | | 13,398,030 | | | | 9,401,445 | | | | 13,971,221 | | | | 10,796,867 | | | | 10,315,853 | |
Short-term Borrowings | | | 341,201 | | | | 390,807 | | | | 321,322 | | | | 209,551 | | | | 735,323 | |
Long-term Borrowings | | | 1,329,013 | | | | 1,106,972 | | | | 1,364,531 | | | | 1,172,026 | | | | 1,169,892 | |
| | | | | | | | | | | | | | | | | | | | |
Total Borrowings | | | 1,670,214 | | | | 1,497,779 | | | | 1,685,853 | | | | 1,381,577 | | | | 1,905,215 | |
Other Liabilities | | | 97,982 | | | | 69,134 | | | | 141,105 | | | | 94,701 | | | | 103,804 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 15,166,226 | | | | 10,968,358 | | | | 15,798,179 | | | | 12,273,145 | | | | 12,324,872 | |
| | | | | | | | | | | | | | | | | | | | |
Preferred Equity | | | — | | | | — | | | | — | | | | — | | | | — | |
Common Equity | | | 3,016,789 | | | | 1,828,184 | | | | 3,237,421 | | | | 2,235,747 | | | | 2,013,140 | |
| | | | | | | | | | | | | | | | | | | | |
Total Shareholders’ Equity | | | 3,016,789 | | | | 1,828,184 | | | | 3,237,421 | | | | 2,235,747 | | | | 2,013,140 | |
| | | | | | | | | | | | | | | | | | | | |
Total Liabilities & Equity | | $ | 18,183,015 | | | $ | 12,796,542 | | | $ | 19,035,600 | | | $ | 14,508,892 | | | $ | 14,338,012 | |
| | | | | | | | | | | | | | | | | | | | |
MEMO: Interest-bearing Liabilities | | $ | 11,283,779 | | | $ | 8,099,114 | | | $ | 11,643,629 | | | $ | 9,006,603 | | | $ | 9,079,920 | |
| | | | | | | | | | | | | | | | | | | | |
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Washington, D.C. and Charleston, WV
Stock Symbol: UBSI
(In Thousands Except for Per Share Data)
| | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months Ended | |
| | | June | | | June | | | March | | | June | | | June | |
| | | 2017 | | | 2016 | | | 2017 | | | 2017 | | | 2016 | |
Quarterly/Year-to-Date Share Data: | | | | | | | | | | | | | | | | | | | | |
Earnings Per Share: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.37 | | | $ | 0.44 | | | $ | 0.48 | | | $ | 0.84 | | | $ | 0.94 | |
Diluted | | $ | 0.37 | | | $ | 0.44 | | | $ | 0.48 | | | $ | 0.84 | | | $ | 0.94 | |
Common Dividend Declared Per Share: | | $ | 0.33 | | | $ | 0.33 | | | $ | 0.33 | | | $ | 0.66 | | | $ | 0.66 | |
High Common Stock Price | | $ | 42.60 | | | $ | 40.18 | | | $ | 47.30 | | | $ | 47.30 | | | $ | 40.18 | |
Low Common Stock Price | | $ | 37.45 | | | $ | 34.50 | | | $ | 39.45 | | | $ | 37.45 | | | $ | 32.22 | |
Average Shares Outstanding (Net of Treasury Stock): | | | | | | | | | | | | | | | | | | | | |
Basic | | | 99,197,807 | | | | 71,483,703 | | | | 80,902,368 | | | | 90,100,627 | | | | 70,490,596 | |
Diluted | | | 99,620,045 | | | | 71,809,021 | | | | 81,306,540 | | | | 90,570,289 | | | | 70,766,964 | |
Memorandum Items: | | | | | | | | | | | | | | | | | | | | |
Tax Applicable to Security Sales/Calls | | $ | 282 | | | $ | 90 | | | $ | 1,474 | | | $ | 1,756 | | | $ | 91 | |
Common Dividends | | $ | 34,621 | | | $ | 25,160 | | | $ | 26,777 | | | $ | 61,398 | | | $ | 48,161 | |
Dividend Payout Ratio | | | 93.42 | % | | | 79.14 | % | | | 69.00 | % | | | 80.93 | % | | | 72.42 | % |
| | | | | | | | | | | | |
| | | June 30 | | | June 30 | | | March 31 | |
| | | 2017 | | | 2016 | | | 2017 | |
EOP Share Data: | | | | | | | | | | | | |
Book Value Per Share | | $ | 30.85 | | | $ | 26.39 | | | $ | 27.76 | |
Tangible Book Value Per Share (non-GAAP) (1) | | $ | 16.19 | | | $ | 14.67 | | | $ | 16.85 | |
52-week High Common Stock Price | | $ | 49.35 | | | $ | 43.43 | | | $ | 49.35 | |
Date | | | 12/12/16 | | | | 07/23/15 | | | | 12/12/16 | |
52-week Low Common Stock Price | | $ | 35.91 | | | $ | 32.22 | | | $ | 34.50 | |
Date | | | 07/06/16 | | | | 02/11/16 | | | | 06/27/16 | |
EOP Shares Outstanding (Net of Treasury Stock): | | | 104,946,351 | | | | 76,296,146 | | | | 81,151,257 | |
Memorandum Items: | | | | | | | | | | | | |
EOP Employees (full-time equivalent) | | | 2,493 | | | | 1,772 | | | | 1,718 | |
Note: | | | | | | | | | | | | |
(1)Tangible Book Value Per Share: | | | | | | | | | | | | |
Total Shareholders’ Equity (GAAP) | | $ | 3,237,421 | | | $ | 2,013,140 | | | $ | 2,252,859 | |
Less: Total Intangibles | | | (1,538,640 | ) | | | (893,759 | ) | | | (885,674 | ) |
| | | | | | | | | | | | |
Tangible Equity (non-GAAP) | | $ | 1,698,781 | | | $ | 1,119,381 | | | $ | 1,367,185 | |
÷ EOP Shares Outstanding (Net of Treasury Stock) | | | 104,946,351 | | | | 76,296,146 | | | | 81,151,257 | |
Tangible Book Value Per Share (non-GAAP) | | $ | 16.19 | | | $ | 14.67 | | | $ | 16.85 | |
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Washington, D.C. and Charleston, WV
Stock Symbol: UBSI
(In Thousands Except for Per Share Data)
| | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months
Ended | |
| | | June | | | June | | | March | | | June | | | June | |
| | | 2017 | | | 2016 | | | 2017 | | | 2017 | | | 2016 | |
Selected Yields and Net Interest Margin: | | | | | | | | | | | | | | | | | | | | |
Loans | | | 4.38 | % | | | 4.34 | % | | | 4.34 | % | | | 4.37 | % | | | 4.34 | % |
Investment Securities | | | 2.52 | % | | | 3.03 | % | | | 2.84 | % | | | 2.66 | % | | | 3.02 | % |
Money Market Investments/FFS | | | 1.12 | % | | | 0.55 | % | | | 0.87 | % | | | 1.00 | % | | | 0.52 | % |
Average Earning Assets Yield | | | 3.91 | % | | | 4.04 | % | | | 3.85 | % | | | 3.88 | % | | | 4.02 | % |
Interest-bearing Deposits | | | 0.53 | % | | | 0.41 | % | | | 0.45 | % | | | 0.49 | % | | | 0.41 | % |
Short-term Borrowings | | | 0.49 | % | | | 0.38 | % | | | 0.54 | % | | | 0.51 | % | | | 0.35 | % |
Long-term Borrowings | | | 1.72 | % | | | 1.21 | % | | | 1.52 | % | | | 1.63 | % | | | 1.22 | % |
Average Liability Costs | | | 0.66 | % | | | 0.51 | % | | | 0.59 | % | | | 0.63 | % | | | 0.52 | % |
Net Interest Spread | | | 3.25 | % | | | 3.53 | % | | | 3.26 | % | | | 3.25 | % | | | 3.50 | % |
Net Interest Margin | | | 3.44 | % | | | 3.67 | % | | | 3.43 | % | | | 3.44 | % | | | 3.66 | % |
Selected Financial Ratios: | | | | | | | | | | | | | | | | | | | | |
Return on Average Common Equity | | | 4.93 | % | | | 6.99 | % | | | 6.98 | % | | | 5.80 | % | | | 7.51 | % |
Return on Average Assets | | | 0.82 | % | | | 1.00 | % | | | 1.09 | % | | | 0.94 | % | | | 1.06 | % |
Efficiency Ratio | | | 63.44 | % | | | 53.74 | % | | | 49.19 | % | | | 57.46 | % | | | 52.22 | % |
| | | | | | | | | | | | | | | | |
| | | | |
| | | June 30 | | | June 30 | | | March 31 | | | December 31 | |
| | | 2017 | | | 2016 | | | 2017 | | | 2016 | |
Loan / Deposit Ratio | | | 95.86 | % | | | 101.04 | % | | | 94.09 | % | | | 95.78 | % |
Allowance for Loan Losses/ Loans, net of unearned income | | | 0.54 | % | | | 0.70 | % | | | 0.70 | % | | | 0.70 | % |
Allowance for Credit Losses(1)/ Loans, net of unearned income | | | 0.55 | % | | | 0.71 | % | | | 0.71 | % | | | 0.71 | % |
Nonaccrual Loans / Loans, net of unearned income | | | 0.72 | % | | | 0.79 | % | | | 0.87 | % | | | 0.81 | % |
90-Day Past Due Loans/ Loans, net of unearned income | | | 0.06 | % | | | 0.05 | % | | | 0.06 | % | | | 0.08 | % |
Non-performing Loans/ Loans, net of unearned income | | | 1.15 | % | | | 1.08 | % | | | 1.17 | % | | | 1.10 | % |
Non-performing Assets/ Total Assets | | | 0.96 | % | | | 1.03 | % | | | 1.02 | % | | | 1.00 | % |
Primary Capital Ratio | | | 17.32 | % | | | 14.48 | % | | | 15.68 | % | | | 15.84 | % |
Shareholders’ Equity Ratio | | | 17.01 | % | | | 14.04 | % | | | 15.26 | % | | | 15.41 | % |
Price / Book Ratio | | | 1.27x | | | | 1.42x | | | | 1.52x | | | | 1.68x | |
Price / Earnings Ratio | | | 26.34x | | | | 21.18x | | | | 22.13x | | | | 23.24x | |
Note:
| (1) | Includes allowances for loan losses and lending-related commitments. |
UNITED BANKSHARES, INC. AND SUBSIDIARIES
Washington, D.C. and Charleston, WV
Stock Symbol: UBSI
(In Thousands Except for Per Share Data)
| | | | | | | | |
| | | Three Months Ended | | | Six Months Ended | |
| | | June | | | June | |
| | | 2017 | | | 2017 | |
Mortgage Banking Data – George Mason: | | | | | | | | |
Applications | | $ | 1,367,000 | | | $ | 1,367,000 | |
Loans originated | | | 786,318 | | | | 786,318 | |
Loans sold | | $ | 722,098 | | | $ | 722,098 | |
Purchase money % of loans closed | | | 87 | % | | | 87 | % |
Realized gain on sales and fees as a % of loans sold | | | 2.96 | % | | | 2.96 | % |
Net income | | $ | 2,482 | | | $ | 2,482 | |
| | | | |
| | | June | |
| | | 2017 | |
Period End Mortgage Banking Data – George Mason: | | | | |
Locked pipeline | | $ | 387,710 | |
| | | | | | | | | | | | | | | | |
| | | June | | | June | | | December | | | March | |
| | | 2017 | | | 2016 | | | 2016 | | | 2017 | |
Asset Quality Data: | | | | | | | | | | | | | | | | |
EOP Non-Accrual Loans | | $ | 96,679 | | | $ | 82,509 | | | $ | 83,525 | | | $ | 90,596 | |
EOP 90-Day Past Due Loans | | | 8,489 | | | | 5,594 | | | | 8,586 | | | | 6,714 | |
EOP Restructured Loans(1) | | | 49,037 | | | | 24,944 | | | | 21,152 | | | | 24,028 | |
| | | | | | | | | | | | | | | | |
Total EOP Non-performing Loans | | $ | 154,205 | | | $ | 113,047 | | | $ | 113,263 | | | $ | 121,338 | |
EOP Other Real Estate Owned | | | 28,157 | | | | 34,894 | | | | 31,510 | | | | 29,902 | |
| | | | | | | | | | | | | | | | |
Total EOP Non-performing Assets | | $ | 182,362 | | | $ | 147,941 | | | $ | 144,773 | | | $ | 151,240 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months Ended | |
| | | June | | | June | | | March | | | June | | | June | |
| | | 2017 | | | 2016 | | | 2017 | | | 2017 | | | 2016 | |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 72,875 | | | $ | 75,490 | | | $ | 72,771 | | | $ | 72,771 | | | $ | 75,726 | |
Provision for Loan Losses | | | 8,251 | | | | 7,667 | | | | 5,899 | | | | 14,150 | | | | 11,702 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 81,126 | | | | 83,157 | | | | 78,670 | | | | 86,921 | | | | 87,428 | |
Gross Charge-offs | | | (9,922 | ) | | | (11,987 | ) | | | (7,285 | ) | | | (17,207 | ) | | | (18,933 | ) |
Recoveries | | | 1,779 | | | | 1,278 | | | | 1,490 | | | | 3,269 | | | | 3,953 | |
| | | | | | | | | | | | | | | | | | | | |
Net Charge-offs | | | (8,143 | ) | | | (10,709 | ) | | | (5,795 | ) | | | (13,938 | ) | | | (14,980 | ) |
| | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 72,983 | | | $ | 72,448 | | | $ | 72,875 | | | $ | 72,983 | | | $ | 72,448 | |
Reserve for lending-related commitments | | | 738 | | | | 1,394 | | | | 902 | | | | 738 | | | | 1,394 | |
| | | | | | | | | | | | | | | | | | | | |
Allowance for Credit Losses(2) | | $ | 73,721 | | | $ | 73,842 | | | $ | 73,777 | | | $ | 73,721 | | | $ | 73,842 | |
| | | | | | | | | | | | | | | | | | | | |
Notes:
| (1) | Restructured loans with an aggregate balance of $31,606, $10,682, $11,522 and $11,106 at June 30, 2017, June 30, 2016, March 31, 2017 and December 31, 2016, respectively, were on nonaccrual status, but are not included in “EOP Non-Accrual Loans” above. |
| (2) | Includes allowances for loan losses and lending-related commitments. |
