Attached files

file filename
8-K - FORM 8-K - UNITED BANKSHARES INC/WVd810135d8k.htm

Exhibit 99.1

News Release

 

 

LOGO

 

For Immediate Release    Contact: Steven E. Wilson
October 29, 2014    Chief Financial Officer
   (800) 445-1347 ext. 8704

United Bankshares, Inc. Increases Earnings

for the Third Quarter and First Nine Months of 2014

WASHINGTON, D.C. and CHARLESTON, WV— United Bankshares, Inc. (NASDAQ: UBSI), today reported increased earnings for the third quarter and the first nine months of 2014. Earnings for the third quarter of 2014 were $33.3 million or $0.48 per diluted share, an increase from earnings of $22.2 million or $0.44 per diluted share for the third quarter of 2013. Earnings for the first nine months of 2014 were $96.6 million or $1.44 per diluted share, up from earnings of $66.0 million or $1.31 per diluted share for the first nine months of 2013.

Third quarter of 2014 results produced a return on average assets of 1.10% and a return on average equity of 7.96%, respectively. For the first nine months of 2014, United’s return on average assets was 1.12% while the return on average equity was 8.22%. United’s Federal Reserve peer group’s (bank holding companies with total assets over $10 billion) most recently reported average return on assets and average return on equity were 0.93% and 8.20%, respectively, for the first half of 2014. United’s annualized returns on average assets and average equity were 1.04% and 8.64%, respectively, for the third quarter of 2013 while the returns on average assets and average equity was 1.05% and 8.72%, respectively, for the first nine months of 2013.

“We are pleased with our financial performance for the third quarter and first nine months of 2014,” stated Richard M. Adams, United’s Chairman of the Board and Chief Executive Officer. “Our merger with Virginia Commerce has been accretive to earnings per share and has positioned United Bank as the largest headquartered bank in the nation’s capital metropolitan statistical area with assets of $7.2 billion. Total assets for United Bankshares are now over $12 billion.”

On January 31, 2014, United completed its acquisition of Virginia Commerce Bancorp, Inc. (Virginia Commerce) of Arlington, Virginia. The results of operations of Virginia Commerce are included in the consolidated results of operations from the date of acquisition. As a result, comparisons for the third quarter and first nine months of 2014 to the third quarter and first nine months of 2013 are impacted by increased levels of average balances, income, and expense due to the acquisition. At consummation, Virginia Commerce had assets of approximately $2.8 billion, loans of $2.1 billion, and deposits of $2.0 billion.

The results for the third quarter and first nine months of 2014 included noncash, before-tax, other-than-temporary impairment charges of $4.7 million and $5.8 million, respectively, on certain investment securities. No noncash, before-tax, other-than-temporary impairment charges were recognized during the third quarter of 2013. The results for the first nine months of 2013 included noncash, before-tax, other-than-temporary impairment charges of $971 thousand on certain investment securities. As previously reported, United sold a former branch building during the first quarter of 2014 which resulted in a before-tax gain of $9.0 million. In addition, the results for the first nine months of 2014 included merger related expenses and charges of $5.3 million as compared to $1.6 million in the first nine months of 2013.


United Bankshares, Inc. Increases…

October 29, 2014

Page Two

 

Tax-equivalent net interest income for the third quarter of 2014 was $97.5 million, an increase of $28.4 million or 41% from the third quarter of 2013. This increase in tax-equivalent net interest income was primarily attributable to an increase in average earning assets from the Virginia Commerce acquisition. Average earning assets increased $3.0 billion or 40% from the third quarter of 2013. Average net loans increased $2.4 billion or 37% for the third quarter of 2014 while average investment securities increased $467.3 million or 57%. In addition, the average cost of funds declined 9 basis points from the third quarter of 2013. Partially offsetting the increases to tax-equivalent net interest income for the third quarter of 2014 was a decline of 5 basis points in the average yield on earning assets as compared to the third quarter of 2013. The net interest margin for the third quarter of 2014 was 3.66%, which was an increase of a basis point from a net interest margin of 3.65% for the third quarter of 2013.

Tax-equivalent net interest income for the first nine months of 2014 was $279.9 million, an increase of $74.8 million or 36% from the first nine months of 2013. This increase in tax-equivalent net interest income was primarily attributable to an increase in average earning assets from the Virginia Commerce acquisition. Average earning assets increased $2.7 billion or 36% from the first nine months of 2013. Average net loans increased $2.1 billion or 33% for the first nine months of 2014 while average investment securities increased $488.5 million or 63%. In addition, the average cost of funds declined 11 basis points from the first nine months of 2013. Partially offsetting the increases to tax-equivalent net interest income for the first nine months of 2014 was a decline of 9 basis points in the average yield on earning assets as compared to the first nine months of 2013. The net interest margin for the first nine months of 2014 was 3.69%, which was an increase of a basis point from a net interest margin of 3.68% for the first nine months of 2013.

On a linked-quarter basis, United’s tax-equivalent net interest income for the third quarter of 2014 increased $2.0 million or 2% due mainly to an increase in average earning assets and a decrease in the average cost of funds. Average earning assets increased $199.3 million or 2% during the quarter. Average net loans increased $177.9 million or 2%. Average short-term investments increased $24.8 million or 7% while average investment securities were flat, decreasing $3.4 million or less than 1% for the quarter. The third quarter of 2014 average cost of funds decreased a basis point while the average yield on earning assets decreased 4 basis points from the second quarter of 2014. The net interest margin of 3.66% for the third quarter of 2014 was a decrease of 3 basis points from the net interest margin of 3.69% for the second quarter of 2014.

For the quarters ended September 30, 2014 and 2013, the provision for loan losses was $4.7 million and $4.8 million, respectively, while the provision for the first nine months of 2014 was $15.6 million as compared to $14.9 million for the first nine months of 2013. Net charge-offs were $4.0 million and $14.1 million for the third quarter and first nine months of 2014, respectively, as compared to $4.8 million and $14.3 million for the third quarter and first nine months of 2013, respectively. Annualized net charge-offs as a percentage of average loans was 0.18% and 0.22% for the third quarter and first nine months of 2014, respectively. United’s most recently reported Federal Reserve peer group’s net charge-offs to average loans percentage was 0.30% for the first half of 2014.


United Bankshares, Inc. Increases…

October 29, 2014

Page Three

 

Noninterest income for the third quarter of 2014 was $16.3 million, which was a decrease of $2.0 million from the third quarter of 2013. Included in noninterest income for the third quarter of 2014 were noncash, before-tax, other-than-temporary impairment charges of $4.7 million on certain investment securities. No noncash, before-tax, other-than-temporary impairment charges were recognized during the third quarter of 2013. In addition, net gains on sales and calls of investment securities were $1.3 million and $101 thousand for the third quarter of 2014 and 2013, respectively. The $1.3 million net gain for the third quarter of 2014 was due to the sale of four trust preferred collateralized debt obligations (“Trup Cdos”) in response to Section 619 of the Dodd-Frank Wall Street Reform and Consumer Protection Act, commonly known as the Volcker Rule. Under the Volcker Rule, these four securities were identified by United as covered funds and were required to be divested of before July 21, 2015. United believes the remaining Trup Cdo portfolio is excluded from the scope of the Volcker Rule. Excluding the noncash, other-than-temporary impairment charges as well as the net gains from sales and calls of investment securities, noninterest income for the third quarter of 2014 increased $1.5 million or 8% from the third quarter of 2013. This increase for the third quarter of 2014 was due primarily to an increase of $793 thousand in fees from deposit services as a result of increased debit card and automated teller machine (ATM) usage as a result of the Virginia Commerce merger. Also, income from trust and brokerage services increased $468 thousand due to an increase in volume and the value of assets under management.

Noninterest income for the first nine months of 2014 was $62.0 million, which was an increase of $6.2 million from the first nine months of 2013. Included in noninterest income for the first nine months of 2014 was the previously mentioned net gain of $9.0 million on the sale of bank premises as well as noncash, before-tax, other-than-temporary impairment charges of $5.8 million on certain investment securities as compared to noncash, before-tax other-than-temporary impairment charges of $971 thousand on certain investment securities for the first nine months of 2013. In addition, net gains on sales and calls of investment securities were $2.1 million and $589 thousand for the first nine months of 2014 and 2013, respectively. Excluding the net gain on the sale of bank premises, the noncash, other-than-temporary impairment charges as well as net gains and losses from sales and calls of investment securities, noninterest income for the first nine months of 2014 was flat from the first nine months of 2013. Increases in income from trust and brokerage services of $1.5 million due to increased volume and value of assets under management and fees from deposit services of $1.4 million due to increased debit card and ATM usage were virtually offset by decreases in mortgage banking income of $838 thousand due to fewer sales in the secondary market, income from bank-owned insurance policies of $691 thousand due to large death benefits in 2013 and income from derivatives not in hedge relationships of $753 thousand due to a change in the fair value.

On a linked-quarter basis, noninterest income for the third quarter of 2014 decreased $2.8 million from the second quarter of 2014. Included in the results for the third quarter and second quarter of 2014 were noncash, before-tax, other-than-temporary impairment charges of $4.7 million and $421 thousand, respectively. In addition, the results for the third quarter of 2014 included net gains on sales and calls of investment securities of $1.3 million. Excluding the noncash, other-than-temporary impairment charges as well as net gains from sales and calls of investment securities, noninterest income was flat on a linked-quarter basis. Increases in fees from deposit services of $232 thousand as a result of increases in overdraft fees and mortgage banking income of $336 thousand due to increased sales in the secondary market were mostly offset by declines in income from trust and brokerage services of $167 thousand due to decreased volume as well as the timing of annual and one-time service fees and income from bank-owned insurance policies of $120 thousand due to a decline in the cash surrender value.


United Bankshares, Inc. Increases…

October 29, 2014

Page Four

 

Noninterest expense for the third quarter of 2014 was $57.8 million, an increase of $9.3 million or 19% from the third quarter of 2013 due mainly to the Virginia Commerce merger. Accordingly, most major categories of noninterest expense showed increases. In particular, employee compensation increased $4.9 million, net occupancy expenses increased $1.5 million, data processing fees increased $905 thousand and equipment expense increased $416 thousand. These increases were due mainly to the additional employees, offices, equipment, and data processing expenses as a result of the Virginia Commerce acquisition. In addition, Federal Deposit Insurance Corporation (FDIC) insurance expense for the third quarter of 2014 increased $442 thousand from the third quarter of 2013 due to a higher assessment base as a result of the Virginia Commerce acquisition. Partially offsetting these increases was a decrease of $1.1 million in employee benefits due to a decline in pension expense as a result of an increase in the value at year-end 2013.

Noninterest expense for the first nine months of 2014 was $176.3 million, an increase of $30.9 million or 21% from the first nine months of 2013 due mainly to the Virginia Commerce merger. Accordingly, most major categories of noninterest expense showed increases. In particular, employee compensation increased $17.9 million including $3.6 million of merger severance charges, net occupancy expenses increased $4.4 million, data processing fees increased $2.2 million, and equipment expense increased $1.1 million. These increases were due mainly to the additional employees, offices, equipment, and data processing expenses as a result of the Virginia Commerce acquisition. In addition, FDIC insurance expense for the first nine months of 2014 increased $897 thousand from the first nine months of 2013 due to a higher assessment base as a result of the Virginia Commerce acquisition. Partially offsetting these increases was a decrease of $1.9 million in employee benefits due to a decline in pension expense as a result of an increase in the value at year-end 2013.

On a linked-quarter basis, noninterest expense for the third quarter of 2014 increased $603 thousand or 1% from the second quarter of 2014. This increase was due primarily to increases of $781 thousand and $627 thousand in other real estate owned (OREO) expense due to declines in the fair values of OREO properties and employee compensation due to increased commissions, respectively. Partially offsetting these increases was a decrease of $437 thousand in employee benefits expense due to a decrease in health insurance costs.

United’s asset quality continues to outperform its peers. United’s percentage of nonperforming loans to loans, net of unearned income of 1.09% at September 30, 2014 compares favorably to the most recently reported percentage of 1.39% at June 30, 2014 for United’s Federal Reserve peer group. At September 30, 2014, nonperforming loans were $97.9 million, up from nonperforming loans of $81.1 million or 1.21% of loans, net of unearned income, at December 31, 2013. The increase was due mainly to six loans totaling $15.3 million to four commercial customers being over 90 days past due, on nonaccrual status or considered restructured at September 30, 2014. The loss potential on these loans have been evaluated and allocated within the company’s allowance for loan losses. As of September 30, 2014, the allowance for loan losses was $75.7 million or 0.84% of loans, net of unearned income, as compared to $74.2 million or 1.11% of loans, net of unearned income, at December 31, 2013. The decline in the ratio at September 30, 2014 of the allowance for loan losses as a percentage of loans, net of unearned income was because United was unable to carry-over Virginia Commerce’s previously established allowance for loan losses because acquired loans are recorded at fair value in accordance with accounting rules. Therefore, United recorded a downward fair value adjustment of approximately $90.4 million on the loans acquired from Virginia Commerce. Total nonperforming assets of $140.3 million, including OREO of $42.4 million at September 30, 2014, represented 1.16% of total assets.


United Bankshares, Inc. Increases…

October 29, 2014

Page Five

 

United continues to be well-capitalized based upon regulatory guidelines. United’s estimated risk-based capital ratio is 13.4% at September 30, 2014 while its Tier I capital and leverage ratios are 12.5% and 10.6%, respectively. The regulatory requirements for a well-capitalized financial institution are a risk-based capital ratio of 10%, a Tier I capital ratio of 6% and a leverage ratio of 5%.

During the third quarter of 2014, United’s Board of Directors declared a cash dividend of $0.32 per share. United has increased its dividend to shareholders for 40 consecutive years. The annualized 2014 dividend of $1.28 equates to a yield of approximately 4% based on recent UBSI market prices.

United has consolidated assets of approximately $12.1 billion with 131 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 September 30, 2014 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 September 30, 2014 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, noninterest income excluding the results of the noncash, other-than-temporary impairment charges as well as net gains and losses from sales and calls of investment securities, 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%.

GAAP total non-interest income results are adjusted for other-than-temporary impairment charges (OTTI) on certain investment securities, net gains or losses on the sale of securities and any infrequent noninterest income items. Management believes noninterest income without OTTI charges, net securities gains or losses and infrequent noninterest income items is more indicative of United’s performance because it isolates income that is primarily customer relationship driven and is more indicative of normalized operations. In addition, these items can fluctuate greatly from quarter to quarter and are difficult to predict.

The efficiency ratio used by United focuses on the performance of its core business operations. It is used by management as a measure of operating expense control. In general, the GAAP efficiency ratio is total noninterest expenses as a percentage of net interest income plus total noninterest income as shown on the face of the Consolidated Statements of Income. In United’s calculation of its efficiency ratio, amortization of intangibles, OREO expense and any infrequent noninterest expenses are excluded from total noninterest expenses. Net interest income is increased for the favorable treatment of tax-exempt income and excludes securities gains and losses as well as any infrequent noninterest income items from total noninterest income. Management believes that excluding these items is more indicative of United’s normalized operations and is highly useful in comparing period-to-period core operating performance.


United Bankshares, Inc. Increases…

October 29, 2014

Page Six

 

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.

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.


UNITED BANKSHARES, INC. AND SUBSIDIARIES

FINANCIAL SUMMARY

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Nine Months Ended  
     September 30
2014
    September 30
2013
    September 30
2014
    September 30
2013
 

EARNINGS SUMMARY:

        

Interest income, taxable equivalent (non-GAAP)

   $ 108,429      $ 78,199      $ 311,606      $ 233,042   

Interest expense

     10,939        9,075        31,668        27,860   

Net interest income, taxable equivalent (non-GAAP)

     97,490        69,124        279,938        205,182   

Taxable equivalent adjustment

     1,572        1,494        4,786        4,527   

Net interest income (GAAP)

     95,918        67,630        275,152        200,655   

Provision for loan losses

     4,748        4,777        15,628        14,924   

Noninterest income

     16,319        18,335        61,974        55,782   

Noninterest expenses

     57,847        48,585        176,250        145,381   

Income taxes

     16,382        10,433        48,617        30,164   

Net income

   $ 33,260      $ 22,170      $ 96,631      $ 65,968   

PER COMMON SHARE:

        

Net income:

        

Basic

   $ 0.48      $ 0.44      $ 1.45      $ 1.31   

Diluted

     0.48        0.44        1.44        1.31   

Cash dividends

   $ 0.32      $ 0.31        0.96        0.93   

Book value

         23.90        20.19   

Closing market price

       $ 30.93      $ 28.98   

Common shares outstanding:

        

Actual at period end, net of treasury shares

         69,196,992        50,400,944   

Weighted average- basic

     69,044,876        50,378,613        66,836,396        50,336,741   

Weighted average- diluted

     69,269,309        50,472,959        67,069,352        50,402,455   

FINANCIAL RATIOS:

        

Return on average assets

     1.10     1.04     1.12     1.05

Return on average shareholders’ equity

     7.96     8.64     8.22     8.72

Average equity to average assets

     13.85     12.05     13.68     12.09

Net interest margin

     3.66     3.65     3.69     3.68
     September 30
2014
    September 30
2013
    December 31
2013
    June 30
2014
 

PERIOD END BALANCES:

        

Assets

   $ 12,085,063      $ 8,513,818      $ 8,735,324      $ 12,051,710   

Earning assets

     10,657,693        7,565,955        7,805,772        10,606,689   

Loans, net of unearned income

     9,015,903        6,595,495        6,704,583        8,872,435   

Loans held for sale

     5,773        3,760        4,236        9,466   

Investment securities

     1,307,242        859,269        889,342        1,282,043   

Total deposits

     8,753,257        6,605,634        6,621,571        8,746,147   

Shareholders’ equity

     1,653,673        1,017,711        1,041,732        1,639,283   


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     Year to Date  
     September
2014
    September
2013
    June
2014
    March
2014
    September
2014
    September
2013
 

Interest & Loan Fees Income (GAAP)

   $ 106,857      $ 76,705      $ 104,799      $ 95,164      $ 306,820      $ 228,515   

Tax equivalent adjustment

     1,572        1,494        1,606        1,608        4,786        4,527   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest & Fees Income (FTE) (non-GAAP)

     108,429        78,199        106,405        96,772        311,606        233,042   

Interest Expense

     10,939        9,075        10,867        9,862        31,668        27,860   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income (FTE) (non-GAAP)

     97,490        69,124        95,538        86,910        279,938        205,182   

Provision for Loan Losses

     4,748        4,777        6,201        4,679        15,628        14,924   

Non-Interest Income:

            

Fees from trust & brokerage services

     4,474        4,006        4,641        4,593        13,708        12,206   

Fees from deposit services

     11,134        10,341        10,902        9,559        31,595        30,173   

Bankcard fees and merchant discounts

     1,101        1,003        1,127        746        2,974        2,699   

Other charges, commissions, and fees

     512        599        602        427        1,541        1,786   

Income from bank owned life insurance

     1,325        1,138        1,445        1,251        4,021        4,712   

Mortgage banking income

     774        605        438        259        1,471        2,309   

Net gain on the sale of bank premises

     0        0        0        8,976        8,976        0   

Other non-interest revenue

     404        542        400        524        1,328        2,279   

Net other-than-temporary impairment losses

     (4,714     0        (421     (639     (5,774     (971

Net gains on sales/calls of investment securities

     1,309        101        1        824        2,134        589   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Interest Income

     16,319        18,335        19,135        26,520        61,974        55,782   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-Interest Expense:

            

Employee compensation

     22,173        17,269        21,546        25,007        68,726        50,830   

Employee benefits

     4,753        5,842        5,190        5,624        15,567        17,510   

Net occupancy

     6,400        4,931        6,514        6,435        19,349        14,943   

Data processing

     3,785        2,880        3,589        3,237        10,611        8,424   

Amortization of intangibles

     1,054        479        1,104        809        2,967        1,519   

OREO expense

     1,818        1,535        1,037        2,113        4,968        5,135   

FDIC expense

     1,981        1,539        2,071        1,507        5,559        4,662   

Other expenses

     15,883        14,110        16,193        16,427        48,503        42,358   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Interest Expense

     57,847        48,585        57,244        61,159        176,250        145,381   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (FTE) (non-GAAP)

     51,214        34,097        51,228        47,592        150,034        100,659   

Tax equivalent adjustment

     1,572        1,494        1,606        1,608        4,786        4,527   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income Before Income Taxes (GAAP)

     49,642        32,603        49,622        45,984        145,248        96,132   

Taxes

     16,382        10,433        16,375        15,860        48,617        30,164   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 33,260      $ 22,170      $ 33,247      $ 30,124      $ 96,631      $ 65,968   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Effective Tax Rate

     33.00     32.00     33.00     34.49     33.47     31.38

Note: Non-Interest Income excluding the results of noncash, other-than-temporary impairment charges as well as net gains and losses from sales and calls of investment securities (non-GAAP):

   

Total Non-Interest Income (GAAP)

   $ 16,319      $ 18,335      $ 19,135      $ 26,520      $ 61,974      $ 55,782   

Less: Net gain on the sale of bank premises (GAAP)

     0        0        0        8,976        8,976        0   

Less: Net other-than-temporary impairment losses (GAAP)

     (4,714     0        (421     (639     (5,774     (971

Less: Net gains on sales/calls of investment securities (GAAP)

     1,309        101        1        824        2,134        589   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-Interest Income excluding the results of noncash, other-than-temporary impairment charges as well as net gains and losses from sales and calls of investment securities (non-GAAP)

   $ 19,724      $ 18,234      $ 19,555      $ 17,359      $ 56,638      $ 56,164   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

Consolidated Balance Sheets

 

     September 30
2014
Q-T-D Average
    September 30
2013
Q-T-D Average
    September 30
2014
    December 31
2013
    September 30
2013
 

Cash & Cash Equivalents

   $ 557,387      $ 371,642      $ 591,270      $ 416,617      $ 342,039   

Securities Available for Sale

     1,144,763        711,682        1,162,559        775,284        747,548   

Held to Maturity Securities

     40,104        42,303        39,969        40,965        42,252   

Other Investment Securities

     103,875        67,449        104,714        73,093        69,469   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Securities

     1,288,742        821,434        1,307,242        889,342        859,269   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Cash and Securities

     1,846,129        1,193,076        1,898,512        1,305,959        1,201,308   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale

     6,178        6,116        5,773        4,236        3,760   

Commercial Loans

     6,814,559        4,777,437        6,863,945        4,926,537        4,816,823   

Mortgage Loans

     1,781,097        1,462,539        1,787,555        1,460,327        1,464,347   

Consumer Loans

     371,092        313,094        378,983        326,735        322,681   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Loans

     8,966,748        6,553,070        9,030,483        6,713,599        6,603,851   

Unearned income

     (14,352     (8,080     (14,580     (9,016     (8,356
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net of unearned income

     8,952,396        6,544,990        9,015,903        6,704,583        6,595,495   

Allowance for Loan Losses

     (74,697     (74,712     (75,721     (74,198     (74,571

Goodwill

     710,397        375,583        712,065        375,547        375,559   

Other Intangibles

     22,865        8,805        22,314        8,138        8,588   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Intangibles

     733,262        384,388        734,379        383,685        384,147   

Other Real Estate Owned

     43,359        43,217        42,432        38,182        42,537   

Other Assets

     461,218        348,951        463,785        372,877        361,142   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 11,967,845      $ 8,446,026      $ 12,085,063      $ 8,735,324      $ 8,513,818   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Earning Assets

   $ 10,576,732      $ 7,537,329      $ 10,657,693      $ 7,805,772      $ 7,565,955   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest-bearing Deposits

   $ 6,308,323      $ 4,792,755      $ 6,214,947      $ 4,747,051      $ 4,777,798   

Noninterest-bearing Deposits

     2,409,687        1,796,258        2,538,310        1,874,520        1,827,836   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Deposits

     8,718,010        6,589,013        8,753,257        6,621,571        6,605,634   

Short-term Borrowings

     441,184        410,574        474,225        430,754        291,108   

Long-term Borrowings

     1,102,663        383,786        1,133,255        575,697        533,609   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Borrowings

     1,543,847        794,360        1,607,480        1,006,451        824,717   

Other Liabilities

     47,899        44,497        70,653        65,570        65,756   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     10,309,756        7,427,870        10,431,390        7,693,592        7,496,107   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Preferred Equity

     —          —          —          —          —     

Common Equity

     1,658,089        1,018,156        1,653,673        1,041,732        1,017,711   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     1,658,089        1,018,156        1,653,673        1,041,732        1,017,711   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities & Equity

   $ 11,967,845      $ 8,446,026      $ 12,085,063      $ 8,735,324      $ 8,513,818   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

MEMO: Interest-bearing Liabilities

   $ 7,852,170      $ 5,587,115      $ 7,822,427      $ 5,753,502      $ 5,602,515   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

    Three Months Ended     Year to Date  
Quarterly/Year-to-Date Share Data:   September
2014
    September
2013
    June
2014
    March
2014
    September
2014
    September
2013
 

Earnings Per Share:

           

Basic

  $ 0.48      $ 0.44      $ 0.48      $ 0.48      $ 1.45      $ 1.31   

Diluted

  $ 0.48      $ 0.44      $ 0.48      $ 0.48      $ 1.44      $ 1.31   

Common Dividend Declared Per Share:

  $ 0.32      $ 0.31      $ 0.32      $ 0.32      $ 0.96      $ 0.93   

High Common Stock Price

  $ 33.60      $ 29.45      $ 32.50      $ 32.08      $ 33.60      $ 29.45   

Low Common Stock Price

  $ 30.89      $ 26.04      $ 28.19      $ 28.23      $ 28.19      $ 24.46   

Average Shares Outstanding (Net of Treasury Stock):

           

Basic

    69,044,876        50,378,613        68,956,123        62,434,749        66,836,396        50,336,741   

Diluted

    69,269,309        50,472,959        69,154,032        62,707,328        67,069,352        50,402,455   

Memorandum Items:

           

Tax Applicable to Security Sales/Calls

  $ 458      $ 35      $ 1      $ 288      $ 747      $ 206   

Common Dividends

  $ 22,142      $ 15,624      $ 22,130      $ 22,085      $ 66,357      $ 46,842   

Dividend Payout Ratio

    66.57     70.47     66.56     73.31     68.67     71.01

 

EOP Share Data:    September
2014
    September
2013
    June
2014
    March
2014
 

Book Value Per Share

   $ 23.90      $ 20.19      $ 23.70      $ 23.40   

Tangible Book Value Per Share (non-GAAP) (1)

   $ 13.29      $ 12.57      $ 13.10      $ 12.78   

52-week High Common Stock Price

   $ 33.60      $ 29.45      $ 32.71      $ 32.71   

Date

     09/19/14        09/25/13        11/29/13        11/29/13   

52-week Low Common Stock Price

   $ 28.06      $ 23.02      $ 26.04      $ 24.46   

Date

     10/08/13        11/16/12        07/01/13        05/01/13   

EOP Shares Outstanding (Net of Treasury Stock):

     69,196,992        50,400,944        69,163,254        69,055,157   

Memorandum Items:

        

EOP Employees (full-time equivalent)

     1,757        1,542        1,758        1,790   

Note:

        

(1)    Tangible Book Value Per Share:

        

Total Shareholders’ Equity (GAAP)

   $ 1,653,673      $ 1,017,711      $ 1,639,283      $ 1,616,123   

Less: Total Intangibles

     (734,379     (384,147     (733,533     (733,762
  

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Equity (non-GAAP)

   $ 919,294      $ 633,564      $ 905,750      $ 882,361   

÷ EOP Shares Outstanding (Net of Treasury Stock)

     69,196,992        50,400,944        69,163,254        69,055,157   

Tangible Book Value Per Share (non-GAAP)

   $ 13.29      $ 12.57      $ 13.10      $ 12.78   


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

     Three Months Ended     Year to Date  
Selected Yields and Net Interest Margin:    September
2014
    September
2013
    June
2014
    March
2014
    September
2014
    September
2013
 

Loans

     4.43     4.44     4.48     4.50     4.47     4.51

Investment Securities

     2.86     2.76     2.74     2.59     2.73     2.63

Money Market Investments/FFS

     0.24     0.26     0.26     0.23     0.24     0.26

Average Earning Assets Yield

     4.07     4.12     4.11     4.13     4.10     4.19

Interest-bearing Deposits

     0.45     0.54     0.45     0.46     0.45     0.56

Short-term Borrowings

     0.21     0.27     0.23     0.24     0.23     0.24

Long-term Borrowings

     1.31     2.31     1.45     1.56     1.43     2.84

Average Liability Costs

     0.55     0.64     0.56     0.56     0.56     0.67

Net Interest Spread

     3.52     3.48     3.55     3.57     3.54     3.52

Net Interest Margin

     3.66     3.65     3.69     3.70     3.69     3.68

Selected Financial Ratios:

            

Return on Average Common Equity

     7.96     8.64     8.16     8.57     8.22     8.72

Return on Average Assets

     1.10     1.04     1.13     1.14     1.12     1.05

Efficiency Ratio (non-GAAP) (1)

     46.96     52.78     47.69     50.92     48.44     52.49

Note:

            

(1)    The efficiency ratio used by United reflects certain adjustments from the GAAP based calculation as reconciled below:

       

Total Non-Interest Expense (GAAP)

   $ 57,847      $ 48,585      $ 57,244      $ 61,159      $ 176,250      $ 145,381   

Net Interest Income plus Total Non-Interest income (GAAP)

     112,237        85,965        113,067        111,822        337,126        256,437   

Efficiency Ratio (GAAP)

     51.54     56.52     50.63     54.69     52.28     56.69

Total Non-Interest Expense (GAAP)

     57,847        48,585        57,244        61,159        176,250        145,381   

Less: Amortization of intangibles (GAAP)

     1,054        479        1,104        809        2,967        1,519   

Less: OREO expense (GAAP)

     1,818        1,535        1,037        2,113        4,968        5,135   

Less: Merger related expenses and charges (non-GAAP)

     (72     461        211        5,148        5,287        1,559   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-Interest Expense (non-GAAP)

   $ 55,047      $ 46,110      $ 54,892      $ 53,089      $ 163,028      $ 137,168   

Net Interest Income plus Total Non-Interest income (GAAP)

   $ 112,237      $ 85,965      $ 113,067      $ 111,822      $ 337,126      $ 256,437   

Plus: Tax equivalent adjustment (non-GAAP)

     1,572        1,494        1,606        1,608        4,786        4,527   

Less: Net gain on the sale of bank premises (GAAP)

     0        0        0        8,976        8,976        0   

Less: Net other-than-temporary impairment losses (GAAP)

     (4,714     0        (421     (639     (5,774     (971

Less: Net gains on sales/calls of investment securities (GAAP)

     1,309        101        1        824        2,134        589   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income plus Total Non-Interest income (non-GAAP)

   $ 117,214      $ 87,358      $ 115,093      $ 104,269      $ 336,576      $ 261,346   

Efficiency Ratio (non-GAAP)

     46.96     52.78     47.69     50.92     48.44     52.49


UNITED BANKSHARES, INC. AND SUBSIDIARIES

Washington, D.C. and Charleston, WV

Stock Symbol: UBSI

(In Thousands Except for Per Share Data)

 

Selected Financial Ratios:    September
2014
    September
2013
    December
2013
    June
2014
    March
2014
 

Loan / Deposit Ratio

     103.00     99.85     101.25     101.44     102.17

Allowance for Loan Losses/ Loans, Net of Unearned Income

     0.84     1.13     1.11     0.85     0.85

Allowance for Credit Losses (1)/ Loans, Net of Unearned Income

     0.86     1.16     1.14     0.87     0.87

Nonaccrual Loans / Loans, Net of Unearned Income

     0.75     1.00     0.92     0.62     0.69

90-Day Past Due Loans/ Loans, Net of Unearned Income

     0.19     0.15     0.16     0.21     0.32

Non-performing Loans/ Loans, Net of Unearned Income

     1.09     1.26     1.21     0.98     1.10

Non-performing Assets/ Total Assets

     1.16     1.48     1.37     1.08     1.18

Primary Capital Ratio

     14.23     12.74     12.69     14.15     14.15

Shareholders’ Equity Ratio

     13.68     11.95     11.93     13.60     13.60

Price / Book Ratio

     1.29x        1.44x        1.52x        1.36x        1.31x   

Price / Earnings Ratio

     16.10x        16.49x        18.52x        16.81x        15.93x   
Asset Quality Data:    September
2014
    September
2013
    December
2013
    June
2014
    March
2014
 

EOP Non-Accrual Loans

   $ 67,715      $ 66,081      $ 61,928      $ 55,150      $ 60,207   

EOP 90-Day Past Due Loans

     16,692        9,697        11,044        18,417        27,812   

EOP Restructured Loans

     13,502        7,342        8,157        13,648        8,106   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total EOP Non-performing Loans

   $ 97,909      $ 83,120      $ 81,129      $ 87,215      $ 96,125   

EOP Other Real Estate Owned

     42,432        42,537        38,182        43,232        43,792   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total EOP Non-performing Assets

   $ 140,341      $ 125,657      $ 119,311      $ 130,447      $ 139,917   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Three Months Ended     Year to Date  
Allowance for Credit Losses:(1)    September
2014
    September
2013
    June
2014
    March
2014
    September
2014
    September
2013
 

Beginning Balance

   $ 77,416      $ 76,619      $ 76,464      $ 76,341      $ 76,341      $ 75,557   

Provision for Credit Losses (3)

     3,784        4,928        6,516        4,662        14,962        15,464   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     81,200        81,547        82,980        81,003        91,303        91,021   

Gross Charge-offs

     (4,403     (5,152     (7,244     (5,348     (16,995     (15,644

Recoveries

     401        372        1,680        809        2,890        1,390   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Charge-offs

     (4,002     (4,780     (5,564     (4,539     (14,105     (14,254
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

   $ 77,198      $ 76,767      $ 77,416      $ 76,464      $ 77,198      $ 76,767   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Notes:

(1) Includes allowances for loan losses and lending-related commitments.
(2) Restructured loans with an aggregate balance of $820, $827, $844 and $861 at September 30, 2014, June 30, 2014, March 31, 2014 and December 31, 2013, respectively, were on nonaccrual status, but are not included in “EOP Non-Accrual Loans” above. No restructured loans were on nonaccrual status at September 30, 2013.
(3) Includes the Provision for Loan Losses and a provision for lending-related commitments included in Other Expenses.