UMB Financial Corporation Reports Second Quarter 2016 Earnings of $37.3 Million, or $0.76 Per Diluted
Share
UMB Financial Corporation (Nasdaq: UMBF), a diversified financial holding company, announced earnings for the second quarter
2016 of $37.3 million or $0.76 per diluted share, compared to $36.2 million or $0.74 per diluted share in the first quarter 2016
(linked quarter) and $30.2 million or $0.65 per diluted share during the second quarter 2015. Year-to-date earnings as of June 30,
2016, were $73.5 million or $1.50 per diluted share, compared to $64.0 million or $1.39 per diluted share for the six month period
ended June 30, 2015.
Net operating income, a non-GAAP financial measure which is reconciled to the comparable GAAP measure later in this release, was
$39.2 million or $0.80 per diluted share for the second quarter 2016, compared to $38.6 million or $0.79 per diluted share on a
linked quarter basis and $30.0 million or $0.64 per diluted share for the second quarter 2015. Year-to-date net operating income as
of June 30, 2016, was $77.8 million or $1.58 per diluted share, compared to $63.0 million or $1.37 per diluted share for the six
month period ended June 30, 2015.
|
|
|
|
Summary of financial results |
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands, except per share data)
|
|
|
|
|
|
|
Q2 |
|
|
Q1 |
|
|
Q2 |
|
|
|
2016 |
|
|
2016 |
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
37,297
|
|
|
|
$
|
36,245
|
|
|
|
$
|
30,214
|
|
Earnings per share |
|
|
|
0.76 |
|
|
|
|
0.74 |
|
|
|
|
0.65 |
|
Return on average assets |
|
|
|
0.77 |
% |
|
|
|
0.75 |
% |
|
|
|
0.70 |
% |
Return on average equity |
|
|
|
7.58 |
|
|
|
|
7.51 |
|
|
|
|
6.95 |
|
Efficiency ratio |
|
|
|
73.57 |
|
|
|
|
74.54 |
% |
|
|
|
76.41 |
% |
|
|
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
Net operating income |
|
|
$ |
39,245
|
|
|
|
$
|
38,571
|
|
|
|
$
|
29,979
|
|
Operating earnings per share |
|
|
|
0.80 |
|
|
|
|
0.79 |
|
|
|
|
0.64 |
|
Operating return on average assets |
|
|
|
0.81 |
% |
|
|
|
0.80 |
% |
|
|
|
0.69 |
% |
Operating return on average equity |
|
|
|
7.97 |
|
|
|
|
7.99 |
|
|
|
|
6.89 |
|
Operating efficiency ratio |
|
|
|
72.34 |
% |
|
|
|
73.01 |
% |
|
|
|
76.57 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
“Second quarter results were driven by increased loan volume and balance sheet growth, improved net interest margin and
continued progress toward our efficiency initiative,” said Mariner Kemper, chairman and chief executive officer. “We have a history
of solid, top-tier loan growth and this quarter was no exception, with loans surpassing $10 billion for the first time in the
company’s history. In addition, we saw net interest income expansion of 24.5 percent, or $23.9 million compared to June 30, 2015,
driven by Marquette’s higher-yielding loans and changes in our earning asset mix.”
|
|
|
Summary of revenue |
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 |
|
|
Q1 |
|
|
Q2 |
|
CQ vs. |
|
CQ vs. |
|
|
2016 |
|
|
2016 |
|
|
2015 |
|
LQ |
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
121,210 |
|
|
$ |
117,892 |
|
|
$ |
97,360 |
|
|
$ |
3,318 |
|
|
$ |
23,850 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust and securities processing |
|
|
59,745 |
|
|
|
59,485 |
|
|
|
67,381 |
|
|
|
260 |
|
|
|
(7,636 |
) |
Trading and investment banking |
|
|
5,638 |
|
|
|
4,630 |
|
|
|
5,568 |
|
|
|
1,008 |
|
|
|
70 |
|
Service charges on deposit accounts |
|
|
22,420 |
|
|
|
21,461 |
|
|
|
21,625 |
|
|
|
959 |
|
|
|
795 |
|
Insurance fees and commissions
|
|
|
1,160 |
|
|
|
1,497 |
|
|
|
586 |
|
|
|
(337 |
) |
|
|
574 |
|
Brokerage fees |
|
|
4,262 |
|
|
|
4,185 |
|
|
|
2,936 |
|
|
|
77 |
|
|
|
1,326 |
|
Bankcard fees |
|
|
17,534 |
|
|
|
18,016 |
|
|
|
18,035 |
|
|
|
(482 |
) |
|
|
(501 |
) |
Gains on sales of securities available for sale, net |
|
|
2,598 |
|
|
|
2,933 |
|
|
|
967 |
|
|
|
(335 |
) |
|
|
1,631 |
|
Equity earnings (losses) on alternative investments |
|
|
978 |
|
|
|
(381 |
) |
|
|
(1,125 |
) |
|
|
1,359 |
|
|
|
2,103 |
|
Other |
|
|
7,112 |
|
|
|
4,524 |
|
|
|
3,577 |
|
|
|
2,588 |
|
|
|
3,535 |
|
Total noninterest income |
|
$ |
121,447 |
|
|
$ |
116,350 |
|
|
$ |
119,550 |
|
|
$ |
5,097 |
|
|
$ |
1,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
$ |
242,657 |
|
|
$ |
234,242 |
|
|
$ |
216,910 |
|
|
$ |
8,415 |
|
|
$ |
25,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
2.86 |
%
|
|
|
2.79 |
%
|
|
|
2.59 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income as a % of total revenue
|
|
|
50.0 |
% |
|
|
49.7 |
% |
|
|
55.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
- Net interest income improved in the second quarter 2016, compared to the same quarter in 2015, and
was driven by an increase in average loans of $1.8 billion and higher average loan yields, which increased 27 basis points to
3.82 percent.
- For the second quarter 2016, average earning assets stood at $18.1 billion, an increase of 0.5
percent over the linked quarter and 13.2 percent over the second quarter 2015. The acquisition of Marquette Financial Companies
added earning assets with an acquired value of $1.2 billion on May 31, 2015.
- Net interest margin for the second quarter 2016, which increased 27 basis points on a year-over-year
basis, was driven by the addition of Marquette’s higher-yielding loans in addition to changes in the company’s earning asset
mix.
Noninterest income
- The improvement in noninterest income over the linked quarter was partially driven by increases of
$1.0 million in derivative income and $0.7 million in company-owned life insurance income included in other noninterest
income.
- Compared to the second quarter 2015, trust and securities processing income decreased due primarily
to a $7.4 million, or 46.9 percent, decrease in advisory fee income from the Scout Funds. Other noninterest income was driven by
increases of $2.4 million in bank-owned and company-owned life insurance income and $1.0 million in derivative income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of Noninterest expense |
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 |
|
Q1 |
|
Q2 |
|
CQ vs. |
|
CQ vs. |
|
|
2016 |
|
2016 |
|
2015 |
|
LQ |
|
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
$ |
108,897 |
|
$ |
107,150 |
|
$ |
99,585 |
|
$ |
1,747 |
|
|
$ |
9,312 |
|
Occupancy, net |
|
|
11,139 |
|
|
10,972 |
|
|
10,312 |
|
|
167 |
|
|
|
827 |
|
Equipment |
|
|
17,032 |
|
|
16,282 |
|
|
15,410 |
|
|
750 |
|
|
|
1,622 |
|
Supplies and services |
|
|
4,719 |
|
|
4,949 |
|
|
4,603 |
|
|
(230 |
) |
|
|
116 |
|
Marketing and business development |
|
|
6,313 |
|
|
4,441 |
|
|
6,530 |
|
|
1,872 |
|
|
|
(217 |
) |
Processing fees |
|
|
11,464 |
|
|
11,462 |
|
|
12,654 |
|
|
2 |
|
|
|
(1,190 |
) |
Legal and consulting |
|
|
4,937 |
|
|
4,799 |
|
|
5,917 |
|
|
138 |
|
|
|
(980 |
) |
Bankcard |
|
|
5,369 |
|
|
5,815 |
|
|
4,953 |
|
|
(446 |
) |
|
|
416 |
|
Amortization of other intangible assets |
|
|
3,145 |
|
|
3,226 |
|
|
2,569 |
|
|
(81 |
) |
|
|
576 |
|
Regulatory fees |
|
|
3,692 |
|
|
3,429 |
|
|
2,873 |
|
|
263 |
|
|
|
819 |
|
Other |
|
|
8,536 |
|
|
8,219 |
|
|
6,558 |
|
|
317 |
|
|
|
1,978 |
|
Total noninterest expense |
|
$ |
185,243 |
|
$ |
180,744 |
|
$ |
171,964 |
|
$ |
4,499 |
|
|
$ |
13,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense
- On a linked quarter basis, the increase in noninterest expense was primarily driven by increases in
marketing and business development due to the timing of advertising campaigns and travel expenses, and an increase of $1.5
million in non-acquisition related severance expense.
- The increase in noninterest expense compared to the second quarter 2015 was primarily driven by:
- increased salaries and employee benefits, which included the following increases: $4.7 million in
Marquette salaries and benefits, $2.3 million in ongoing UMB bonus and commissions, and $2.0 million of non-Marquette related
severance;
- higher equipment expense, which increased 10.5 percent year-over-year for computer and hardware
costs related to investments for regulatory requirements, cyber security and the ongoing modernization of our core systems;
and
- increased other noninterest expense, driven by increases of $1.2 million in fair value
adjustments to the contingent consideration liabilities and $0.5 million in fair value adjustments on derivatives.
- Acquisition expenses recognized during the second quarter 2016 totaled $1.0 million, compared to $3.0
million for the first quarter 2016 and $0.8 million for the second quarter 2015.
- On a non-GAAP basis, operating noninterest expense, which excludes the impact of acquisition expenses
and other items as reconciled later in this release, was $182.2 million for the second quarter 2016, an increase of $5.1 million,
or 2.9 percent, compared to the linked quarter, and $9.9 million, or 5.7 percent, compared to the second quarter 2015.
Balance Sheet
Average total assets for the second quarter 2016 were $19.4 billion compared to $17.4 billion for the same period in 2015, an
increase of $2.0 billion, or 11.6 percent.
|
|
|
|
|
|
|
|
|
|
|
|
Summary of loans and leases |
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31,
|
|
June 30,
|
|
CQ vs. |
|
CQ vs. |
|
|
|
2016 |
|
2016 |
|
2015
|
|
LQ |
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Period End:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
4,444,137 |
|
$ |
4,347,068 |
|
$ |
4,132,571 |
|
$ |
97,069 |
|
|
$ |
311,566 |
|
|
Asset based |
|
|
223,339 |
|
|
212,669 |
|
|
211,302 |
|
|
10,670 |
|
|
|
12,037 |
|
|
Factoring |
|
|
101,327 |
|
|
88,534 |
|
|
109,212 |
|
|
12,793 |
|
|
|
(7,885 |
) |
|
Commercial credit card |
|
|
145,359 |
|
|
146,031 |
|
|
126,526 |
|
|
(672 |
) |
|
|
18,833 |
|
|
Real estate - construction |
|
|
531,776 |
|
|
497,504 |
|
|
395,848 |
|
|
34,272 |
|
|
|
135,928 |
|
|
Real estate - commercial |
|
|
2,985,194 |
|
|
2,767,233 |
|
|
2,387,557 |
|
|
217,961 |
|
|
|
597,637 |
|
|
Real estate - residential |
|
|
478,638 |
|
|
485,722 |
|
|
433,287 |
|
|
(7,084 |
) |
|
|
45,351 |
|
|
Real estate - HELOC |
|
|
741,703 |
|
|
724,303 |
|
|
698,814 |
|
|
17,400 |
|
|
|
42,889 |
|
|
Consumer credit card |
|
|
270,353 |
|
|
270,558 |
|
|
286,478 |
|
|
(205 |
) |
|
|
(16,125 |
) |
|
Consumer other |
|
|
124,863 |
|
|
116,971 |
|
|
94,460 |
|
|
7,892 |
|
|
|
30,403 |
|
|
Leases |
|
|
36,577 |
|
|
43,038 |
|
|
40,073 |
|
|
(6,461 |
) |
|
|
(3,496 |
) |
|
Total loans
|
|
$ |
10,083,266 |
|
$ |
9,699,631 |
|
$ |
8,916,128 |
|
$ |
383,635 |
|
|
$ |
1,167,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Actual loans at June 30, 2016, increased 4.0 percent, on a linked-quarter basis, and 13.1 percent,
compared to second quarter 2015.
- At June 30, 2016, loans acquired and originated through legacy Marquette channels totaled $1.0
billion, comprised of $325.6 million in commercial real estate loans, $223.3 million in asset-based loans, $137.3 million in
construction real estate loans, $103.7 million in commercial loans, $101.3 million in factoring loans, and $81.1 million in
residential real estate loans.
|
|
|
|
|
|
|
|
|
|
|
|
Summary of securities |
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31,
|
|
June 30,
|
|
CQ vs.
|
|
CQ vs.
|
|
|
|
2016 |
|
2016 |
|
2015 |
|
LQ |
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
$ |
363,337 |
|
$ |
354,261 |
|
$ |
353,915 |
|
$ |
9,076 |
|
|
$ |
9,422 |
|
|
U.S. Agencies |
|
|
421,625 |
|
|
593,769 |
|
|
808,155 |
|
|
(172,144 |
) |
|
|
(386,530 |
) |
|
Mortgage-backed |
|
|
3,600,175 |
|
|
3,668,538 |
|
|
3,524,291 |
|
|
(68,363 |
) |
|
|
75,884 |
|
|
State and political subdivisions |
|
|
2,305,979 |
|
|
2,186,602 |
|
|
2,158,098 |
|
|
119,377 |
|
|
|
147,881 |
|
|
Corporates |
|
|
80,063 |
|
|
80,142 |
|
|
80,656 |
|
|
(79 |
) |
|
|
(593 |
) |
|
Total securities available for sale |
|
|
6,771,179 |
|
|
6,883,312 |
|
|
6,925,115 |
|
|
(112,133 |
) |
|
|
(153,936 |
) |
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions |
|
|
880,600 |
|
|
804,652 |
|
|
446,881 |
|
|
75,948 |
|
|
|
433,719 |
|
|
Trading securities |
|
|
56,311 |
|
|
26,779 |
|
|
36,616 |
|
|
29,532 |
|
|
|
19,695 |
|
|
Other securities |
|
|
66,300 |
|
|
64,591 |
|
|
77,800 |
|
|
1,709 |
|
|
|
(11,500 |
) |
|
Total securities |
|
$ |
7,774,390 |
|
$ |
7,779,334 |
|
$ |
7,486,412 |
|
$ |
(4,944 |
) |
|
$ |
287,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Total securities available for sale decreased 1.6 percent on a linked-quarter basis and 2.2 percent
compared to June 30, 2015, demonstrating our success in rotating earning assets into loans.
- The growth in the company’s held to maturity securities portfolio is attributed to increased activity
in private placement bonds, primarily used to refinance existing revenue bonds in the healthcare and education sectors.
|
|
|
|
Summary of deposits |
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31,
|
|
June 30,
|
|
CQ vs.
|
|
CQ vs.
|
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
|
LQ |
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand |
|
$ |
6,233,492 |
|
|
$ |
6,202,026 |
|
|
$
|
5,887,525 |
|
|
$ |
31,466 |
|
|
$ |
345,967 |
|
|
Interest-bearing demand and savings |
|
|
8,270,416 |
|
|
|
8,178,712 |
|
|
|
7,303,306 |
|
|
|
91,704 |
|
|
|
967,110 |
|
|
Time deposits under $250,000 |
|
|
695,629 |
|
|
|
727,709 |
|
|
|
681,435 |
|
|
|
(32,080 |
) |
|
|
14,194 |
|
|
Time deposits of $250,000 or more |
|
|
449,156 |
|
|
|
309,926 |
|
|
|
624,380 |
|
|
|
139,230 |
|
|
|
(175,224 |
) |
|
Total deposits |
|
$ |
15,648,693 |
|
|
$ |
15,418,373 |
|
|
$
|
14,496,646 |
|
|
$
|
230,320 |
|
|
$ |
1,152,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits as % of total deposits
|
|
|
39.83 |
% |
|
|
40.22 |
% |
|
|
40.61 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The cost of interest-bearing liabilities for the second quarter was 23 basis points, and total cost of funds
including noninterest-bearing deposits was 16 basis points.
|
|
|
|
Capital information |
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands, except per share data)
|
|
|
|
June 30, |
|
March 31,
|
|
June 30,
|
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
$
|
2,002,732 |
|
|
$ |
1,947,959 |
|
|
$ |
1,857,056 |
|
|
Book value per common share |
|
|
40.44 |
|
|
|
39.38 |
|
|
|
37.68 |
|
|
|
|
|
|
|
|
|
|
Regulatory capital: |
|
|
|
|
|
|
|
Common equity Tier 1 capital |
|
$
|
1,709,986 |
|
$
|
|
1,675,854 |
|
$
|
|
1,625,078 |
|
|
Tier 1 capital |
|
|
1,709,833 |
|
|
|
1,675,854 |
|
|
|
1,641,492 |
|
|
Total capital |
|
|
1,864,389 |
|
|
|
1,825,867 |
|
|
|
1,770,796 |
|
|
|
|
|
|
|
|
|
|
Regulatory capital ratios: |
|
|
|
|
|
|
|
Common equity Tier 1 capital ratio |
|
|
11.65
|
%
|
|
|
11.80
|
%
|
|
|
12.64
|
%
|
|
Tier 1 risk-based capital ratio |
|
|
11.65 |
|
|
|
11.80 |
|
|
|
12.77 |
|
|
Total risk-based capital ratio |
|
|
12.70 |
|
|
|
12.85 |
|
|
|
13.77 |
|
|
Tier 1 leverage ratio |
|
|
8.91 |
|
|
|
8.78 |
|
|
|
9.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit quality |
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 |
|
Q1 |
|
Q4 |
|
Q3 |
|
Q2 |
|
|
|
|
2016 |
|
|
|
2016 |
|
|
2015 |
|
|
|
2015 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (recoveries) charge-offs - Commercial loans
|
|
$
|
(59 |
) |
|
$ |
2,586 |
|
$ |
178 |
|
|
$ |
636 |
|
|
$ |
2,999 |
|
|
Net charge-offs (recoveries) - Real estate loans
|
|
|
1,164 |
|
|
|
1,301 |
|
|
(50 |
) |
|
|
(65 |
) |
|
|
(9 |
) |
|
Net charge-offs - Consumer credit card loans |
|
|
1,575 |
|
|
|
1,781 |
|
|
1,628 |
|
|
|
1,524 |
|
|
|
1,627 |
|
|
Net charge-offs - Consumer other loans |
|
|
52 |
|
|
|
77 |
|
|
130 |
|
|
|
97 |
|
|
|
141 |
|
|
Net charge-offs - Total loans |
|
|
2,732 |
|
|
|
5,745 |
|
|
1,886 |
|
|
|
2,192 |
|
|
|
4,758 |
|
|
Net loan charge-offs as a % of total average loans
|
|
|
0.11 |
%
|
|
|
0.24 |
%
|
|
0.08 |
%
|
|
|
0.10 |
%
|
|
|
0.24 |
%
|
|
Loans over 90 days past due |
|
$
|
4,700 |
|
|
|
3,334 |
|
|
7,324 |
|
|
|
2,552 |
|
|
|
7,645 |
|
|
Loans over 90 days past due as a % of total loans
|
|
|
0.05 |
%
|
|
|
0.03 |
%
|
|
0.08 |
%
|
|
|
0.03 |
%
|
|
|
0.09 |
%
|
|
Nonaccrual and restructured loans |
|
$
|
58,423 |
|
|
|
54,933 |
|
|
61,152 |
|
|
|
49,955 |
|
|
|
37,649 |
|
|
Nonaccrual and restructured loans as a % of total loans
|
|
|
0.58 |
%
|
|
|
0.57 |
%
|
|
0.65 |
%
|
|
|
0.55 |
%
|
|
|
0.42 |
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Nonperforming loans, defined as restructured loans on nonaccrual and all other nonaccrual loans,
increased $3.5 million from the linked quarter and increased $20.8 million from the same quarter in 2015.
Efficiency Initiatives
In 2015, the company announced efficiency initiatives with cost savings expected to be recognized as follows: $6.8 million in
2015, $22.6 million in 2016, and annualized savings of $32.9 million in 2017 and beyond. As an update, the company recognized $9.5
million of these cost savings in 2015, $4.9 million in the first quarter 2016, $4.1 million in the second quarter 2016, and expects
to recognize an additional $9.4 million in the remainder of 2016 and annualized savings of $32.9 million beginning with full-year
2017.
Dividend Declaration
At the company’s quarterly board meeting, the Board of Directors declared a $0.245 per share quarterly cash dividend, payable on
Oct. 3, 2016, to shareholders of record at the close of business on Sept. 9, 2016.
Conference Call
The company plans to host a conference call to discuss its second quarter 2016 earnings results on July 27, 2016 at 9:30 a.m.
(CT). Interested parties may access the call by dialing (toll-free) 877-267-8760 or (U.S.) 412-542-4148 and requesting to join the
UMB Financial call. The live call can also be accessed by visiting the investor relations area of umbfinancial.com or by using the following the link:
UMB Financial 2Q 2016 Conference Call
A replay of the conference call may be heard through Aug. 12, 2016, by calling (toll-free) 877-344-7529 or (U.S.) 412-317-0088.
The replay pass code required for playback is 10089114. The call replay may also be accessed via the company's website umbfinancial.com by visiting the investor relations area.
Non-GAAP Financial Information
In this release, we provide information using net operating income, operating earnings per share (operating EPS), operating
return on average equity (operating ROE), operating return on average assets (operating ROA), operating noninterest expense, and
operating efficiency ratio, all of which are non-GAAP financial measures. This information supplements the results that are
reported according to generally accepted accounting principles (GAAP) and should not be viewed in isolation from, or as a
substitute for, GAAP results. The differences between the non-GAAP financial measures—net operating income, operating EPS,
operating ROE, operating ROA, operating noninterest expense and operating efficiency ratio—and the comparable GAAP financial
measures are reconciled later in this release. The company believes that these non-GAAP financial measures and the reconciliations
may be useful to investors because they adjust for acquisition- and severance-related items that management does not believe
reflect the company’s fundamental operating performance.
Net operating income for the relevant period is defined as GAAP net income, adjusted to reflect the impact of excluding the
following: (i) fair value adjustments to contingent consideration for the acquisitions of Prairie Capital Management, LLC and Reams
Asset Management Company, (ii) expenses related to the acquisition of Marquette, and (iii) non-acquisition related severance
expense and (iv) the tax impact of the previous adjustments. The company believes that the financial impact of excluding
non-acquisition related severance expense will be immaterial in the near future. It is excluded from certain non-GAAP financial
measures as it has an unusually large impact on the company’s financial statements.
Operating EPS (basic and diluted) is calculated as net operating income, divided by the company’s average number of shares
outstanding (basic and diluted) for the relevant period. Operating ROE is calculated as net operating income, divided by the
company’s average total shareholders’ equity for the relevant period. Operating ROA is calculated as net operating income, divided
by the company’s average assets for the relevant period. Operating noninterest expense for the relevant period is defined as GAAP
noninterest expense, adjusted to reflect the pre-tax impact of non-GAAP adjustments described in clauses i-iii above. Operating
efficiency ratio is calculated as the company’s operating noninterest expense, net of amortization of other intangibles, divided by
the company’s total revenues (tax equivalent net interest income plus noninterest income) less gains on sales of securities
available for sale.
Forward-Looking Statements:
This release contains, and our other communications may contain, forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to
historical or current facts—such as our statements about expected cost savings and other results of efficiency initiatives and our
statements about asset sensitivity. Forward-looking statements often use words such as “believe,” “expect,” “anticipate,” “intend,”
“estimate,” “project,” “outlook,” “forecast,” “target,” “trend,” “plan,” “goal,” or other words of comparable meaning or
future-tense or conditional verbs such as “may,” “will,” “should,” “would,” or “could.” Forward-looking statements convey our
expectations, intentions, or forecasts about future events, circumstances, results, or aspirations. All forward-looking statements
are subject to assumptions, risks, and uncertainties, which may change over time and many of which are beyond our control. You
should not rely on any forward-looking statement as a prediction or guarantee about the future. Our actual future objectives,
strategies, plans, prospects, performance, condition, or results may differ materially from those set forth in any forward-looking
statement. Some of the factors that may cause actual results or other future events, circumstances, or aspirations to differ from
those in forward-looking statements are described in our Annual Report on Form 10-K for the year ended December 31, 2015, our
subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K, or other applicable documents that are filed or furnished
with the SEC. Any forward-looking statement made by us or on our behalf speaks only as of the date that it was made. We do not
undertake to update any forward-looking statement to reflect the impact of events, circumstances, or results that arise after the
date that the statement was made. You, however, should consult further disclosures (including disclosures of a forward-looking
nature) that we may make in any subsequent Annual Report on Form 10-K, Quarterly Report on Form 10-Q, Current Report on Form 8-K,
or other applicable document that is filed or furnished with the SEC.
About UMB:
UMB Financial Corporation (Nasdaq: UMBF) is a diversified financial holding company headquartered in Kansas City, Mo., offering
complete banking services, payment solutions, asset servicing and institutional investment management to customers. UMB operates
banking and wealth management centers throughout Missouri, Illinois, Colorado, Kansas, Oklahoma, Nebraska, Arizona and Texas, as
well as two national specialty-lending businesses. Subsidiaries of the holding company include companies that offer services to
mutual funds and alternative-investment entities and registered investment advisors that offer equity and fixed income strategies
to institutions and individual investors. For more information, visit umb.com, umbfinancial.com, blog.umb.com or follow us on Twitter at @UMBBank, Facebook at facebook.com/UMBBank and LinkedIn at
linkedin.com/company/umb-bank.
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures |
|
|
|
|
|
|
UMB Financial Corporation |
Net operating income non-GAAP reconciliation: |
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
|
2016 |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
Net income (GAAP) |
|
|
$37,297 |
|
|
|
$36,245 |
|
|
|
$30,214 |
|
|
|
$73,542 |
|
|
|
$63,979 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustments on contingent consideration (i) |
|
|
- |
|
|
|
67 |
|
|
|
(1,154 |
) |
|
|
67 |
|
|
|
(3,418 |
) |
|
Acquisition expenses (ii) |
|
|
996 |
|
|
|
3,043 |
|
|
|
787 |
|
|
|
4,039 |
|
|
|
1,553 |
|
|
Non-acquisition severance expense (iii) |
|
|
2,048 |
|
|
|
524 |
|
|
|
- |
|
|
|
2,572 |
|
|
|
353 |
|
|
Tax-impact of adjustments (iv) |
|
|
(1,096 |
) |
|
|
(1,308 |
) |
|
|
132 |
|
|
|
(2,404 |
) |
|
|
544 |
|
|
Total Non-GAAP adjustments |
|
|
1,948 |
|
|
|
2,326 |
|
|
|
(235 |
) |
|
|
4,274 |
|
|
|
(968 |
) |
|
Net operating income (Non-GAAP) |
|
|
$39,245 |
|
|
|
$38,571 |
|
|
|
$29,979 |
|
|
|
$77,816 |
|
|
|
$63,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share as reported - diluted |
|
|
$0.76 |
|
|
|
$0.74 |
|
|
|
$0.65 |
|
|
|
$1.50 |
|
|
|
$1.39 |
|
|
Fair value adjustments on contingent consideration (i) |
|
|
- |
|
|
|
- |
|
|
|
(0.02 |
) |
|
|
- |
|
|
|
(0.07 |
) |
|
Acquisition expenses (ii) |
|
|
0.02 |
|
|
|
0.07 |
|
|
|
0.01 |
|
|
|
0.08 |
|
|
|
0.03 |
|
|
Non-acquisition severance expense (iii) |
|
|
0.04 |
|
|
|
0.01 |
|
|
|
- |
|
|
|
0.05 |
|
|
|
0.01 |
|
|
Tax-impact of adjustments (iv) |
|
|
(0.02 |
) |
|
|
(0.03 |
) |
|
|
- |
|
|
|
(0.05 |
) |
|
|
0.01 |
|
|
Operating earnings per share - diluted |
|
|
$0.80 |
|
|
|
$0.79 |
|
|
|
$0.64 |
|
|
|
$1.58 |
|
|
|
$1.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
0.77 |
%
|
|
|
0.75
|
%
|
|
|
0.70
|
%
|
|
|
0.76
|
%
|
|
|
0.75
|
%
|
|
Return on average equity |
|
|
7.58 |
|
|
|
7.51 |
|
|
|
6.95 |
|
|
|
7.54 |
|
|
|
7.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating return on average assets |
|
|
0.81 |
%
|
|
|
0.80
|
%
|
|
|
0.69
|
%
|
|
|
0.81
|
%
|
|
|
0.74
|
%
|
|
Operating return on average equity |
|
|
7.97 |
|
|
|
7.99 |
|
|
|
6.89 |
|
|
|
7.98 |
|
|
|
7.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating noninterest expense and operating efficiency
ratio non-GAAP reconciliation: |
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
|
|
|
June 30, |
|
March 31, |
|
|
June 30, |
|
|
|
June 30, |
|
|
|
|
2016 |
|
2016 |
|
2015 |
|
|
2016 |
|
|
2015 |
|
Noninterest expense |
|
|
$ |
185,243 |
|
|
$ |
180,744 |
|
|
$ |
171,964 |
|
|
|
$ |
365,987 |
|
|
$ |
336,377 |
|
|
Adjustments to arrive at operating noninterest expense (pre-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustments on contingent consideration (i) |
|
|
|
- |
|
|
|
67 |
|
|
|
(1,154 |
) |
|
|
|
67 |
|
|
|
(3,418 |
) |
|
Acquisition expenses (ii) |
|
|
|
996 |
|
|
|
3,043 |
|
|
|
787 |
|
|
|
|
4,039 |
|
|
|
1,553 |
|
|
Non-acquisition severance expense (iii) |
|
|
|
2,048 |
|
|
|
524 |
|
|
|
- |
|
|
|
|
2,572 |
|
|
|
353 |
|
|
Total Non-GAAP adjustments (pre-tax) |
|
|
|
3,044 |
|
|
|
3,634 |
|
|
|
(367 |
) |
|
|
|
6,678 |
|
|
|
(1,512 |
) |
|
Operating noninterest expense |
|
|
$ |
182,199 |
|
|
$ |
177,110 |
|
|
$ |
172,331 |
|
|
|
$ |
359,309 |
|
|
$ |
337,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
|
$ |
185,243 |
|
|
$ |
180,744 |
|
|
$ |
171,964 |
|
|
|
$ |
365,987 |
|
|
$ |
336,377 |
|
|
Less: Amortization of other intangibles |
|
|
|
3,145 |
|
|
|
3,226 |
|
|
|
2,569 |
|
|
|
|
6,371 |
|
|
|
5,324 |
|
|
Noninterest expense, net of amortization of other intangibles (numerator
A) |
|
|
$ |
182,098 |
|
|
$ |
177,518 |
|
|
$ |
169,395 |
|
|
|
$ |
359,616 |
|
|
$ |
331,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating noninterest expense |
|
|
$ |
182,199 |
|
|
$ |
177,110 |
|
|
$ |
172,331 |
|
|
|
$ |
359,309 |
|
|
$ |
337,889 |
|
|
Less: Amortization of other intangibles |
|
|
|
3,145 |
|
|
|
3,226 |
|
|
|
2,569 |
|
|
|
|
6,371 |
|
|
|
5,324 |
|
|
Operating expense, net of amortization of other intangibles (numerator
B) |
|
|
$ |
179,054 |
|
|
$ |
173,884 |
|
|
$ |
169,762 |
|
|
|
$ |
352,938 |
|
|
$ |
332,565 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (tax equivalent) (v) |
|
|
$ |
128,681 |
|
|
$ |
124,744 |
|
|
$ |
103,112 |
|
|
|
$ |
253,425 |
|
|
$ |
198,862 |
|
|
Noninterest income |
|
|
|
121,447 |
|
|
|
116,350 |
|
|
|
119,550 |
|
|
|
|
237,797 |
|
|
|
244,757 |
|
|
Less: Gains on sales of securities available for sale, net |
|
|
|
2,598 |
|
|
|
2,933 |
|
|
|
967 |
|
|
|
|
5,531 |
|
|
|
8,303 |
|
|
Total (denominator A) |
|
|
$ |
247,530 |
|
|
$ |
238,161 |
|
|
$ |
221,695 |
|
|
|
$ |
485,691 |
|
|
$ |
435,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (numerator A/denominator A) |
|
|
|
73.57 |
% |
74.54 |
% |
76.41 |
% |
74.04 |
% |
76.05 |
% |
Operating efficiency ratio (numerator B/denominator A) |
|
|
|
72.34 |
|
|
|
73.01 |
|
|
|
76.57 |
|
|
|
|
72.67 |
|
|
|
76.40 |
|
|
(i) Represents fair value adjustments to contingent consideration for the acquisitions of PCM and
Reams Asset Management Company.
|
(ii) Represents expenses related to the acquisition of Marquette Financial Companies
(Marquette).
|
(iii) Represents non-acquisition severance expense related to UMB-legacy employees as management
excludes severance expense from its internal evaluation of Company performance. Severance expense for Marquette-legacy
employees is included in item (ii).
|
(iv) Calculated using the Company's marginal tax rate of 36%.
|
(v) Tax-exempt interest income has been adjusted to a tax equivalent basis. The amount of such
adjustment was an addition to net interest income of $7.4 million, $6.9 million, and $5.7 million for the three months ended
June 30, 2016, March 31, 2016, and June 30, 2015, respectively, and $14.3 million and $11.1 million for the six months ended
June 30, 2016 and 2015, respectively.
|
|
Consolidated Balance Sheets |
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
June 30, |
Assets
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
Loans |
|
$ |
10,083,266 |
|
|
$ |
8,916,128 |
|
Allowance for loan losses |
|
|
(84,666 |
) |
|
|
(77,721 |
) |
Net loans |
|
|
9,998,600 |
|
|
|
8,838,407 |
|
Loans held for sale |
|
|
10,495 |
|
|
|
2,819 |
|
Investment securities: |
|
|
|
|
Available for sale |
|
|
6,771,179 |
|
|
|
6,925,115 |
|
Held to maturity |
|
|
880,600 |
|
|
|
446,881 |
|
Trading securities |
|
|
56,311 |
|
|
|
36,616 |
|
Other securities |
|
|
66,300 |
|
|
|
77,800 |
|
Total investment securities |
|
|
7,774,390 |
|
|
|
7,486,412 |
|
Federal funds and resell agreements |
|
|
196,283 |
|
|
|
91,326 |
|
Interest-bearing due from banks |
|
|
379,611 |
|
|
|
698,940 |
|
Cash and due from banks |
|
|
355,732 |
|
|
|
490,171 |
|
Premises and equipment, net |
|
|
277,060 |
|
|
|
279,996 |
|
Accrued income |
|
|
92,650 |
|
|
|
84,979 |
|
Goodwill |
|
|
228,396 |
|
|
|
228,217 |
|
Other intangibles, net |
|
|
40,411 |
|
|
|
53,649 |
|
Other assets |
|
|
380,448 |
|
|
|
163,811 |
|
Total assets |
|
$ |
19,734,076 |
|
|
$ |
18,418,727 |
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Deposits: |
|
|
|
|
Noninterest-bearing demand |
|
$ |
6,233,492 |
|
|
$ |
5,887,525 |
|
Interest-bearing demand and savings |
|
|
8,270,416 |
|
|
|
7,303,306 |
|
Time deposits under $250,000 |
|
|
695,629 |
|
|
|
681,435 |
|
Time deposits of $250,000 or more |
|
|
449,156 |
|
|
|
624,380 |
|
Total deposits |
|
|
15,648,693 |
|
|
|
14,496,646 |
|
Federal funds and repurchase agreements |
|
|
1,788,567 |
|
|
|
1,774,435 |
|
Short-term debt |
|
|
5,003 |
|
|
|
- |
|
Long-term debt |
|
|
85,320 |
|
|
|
88,346 |
|
Accrued expenses and taxes |
|
|
149,027 |
|
|
|
155,246 |
|
Other liabilities |
|
|
54,734 |
|
|
|
46,998 |
|
Total liabilities |
|
|
17,731,344 |
|
|
|
16,561,671 |
|
|
|
|
|
|
Shareholders' Equity
|
|
|
|
|
Common stock |
|
|
55,057 |
|
|
|
55,057 |
|
Capital surplus |
|
|
1,023,195 |
|
|
|
1,009,965 |
|
Retained earnings |
|
|
1,083,280 |
|
|
|
1,005,563 |
|
Accumulated other comprehensive income |
|
|
55,295 |
|
|
|
(2,141 |
) |
Treasury stock |
|
|
(214,095 |
) |
|
|
(211,388 |
) |
Total shareholders' equity |
|
|
2,002,732 |
|
|
|
1,857,056 |
|
Total liabilities and shareholders' equity |
|
$ |
19,734,076 |
|
|
$ |
18,418,727 |
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income |
|
|
|
|
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands except share and per share
data) |
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
June 30, |
|
June 30, |
|
Interest Income
|
|
|
2016 |
|
|
2015 |
|
|
|
2016 |
|
|
2015 |
|
|
Loans |
|
$93,949 |
|
$71,396 |
|
|
$184,493 |
|
$135,628 |
|
|
Securities: |
|
|
|
|
|
|
|
|
|
Taxable interest |
|
|
18,852 |
|
|
19,163 |
|
|
|
38,209 |
|
|
37,971 |
|
|
Tax-exempt interest |
|
|
13,845 |
|
|
10,607 |
|
|
|
26,580 |
|
|
20,522 |
|
|
Total securities income |
|
|
32,697 |
|
|
29,770 |
|
|
|
64,789 |
|
|
58,493 |
|
|
Federal funds and resell agreements |
|
|
642 |
|
|
151 |
|
|
|
1,149 |
|
|
202 |
|
|
Interest-bearing due from banks |
|
|
436 |
|
|
434 |
|
|
|
1,327 |
|
|
1,286 |
|
|
Trading securities |
|
|
173 |
|
|
133 |
|
|
|
225 |
|
|
228 |
|
|
Total interest income |
|
|
127,897 |
|
|
101,884 |
|
|
|
251,983 |
|
|
195,837 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
4,136 |
|
|
3,522 |
|
|
|
8,191 |
|
|
6,570 |
|
|
Federal funds and repurchase agreements |
|
|
1,626 |
|
|
470 |
|
|
|
2,856 |
|
|
962 |
|
|
Other |
|
|
925 |
|
|
532 |
|
|
|
1,834 |
|
|
587 |
|
|
Total interest expense |
|
|
6,687 |
|
|
4,524 |
|
|
|
12,881 |
|
|
8,119 |
|
|
Net interest income |
|
|
121,210 |
|
|
97,360 |
|
|
|
239,102 |
|
|
187,718 |
|
|
Provision for loan losses |
|
|
7,000 |
|
|
5,000 |
|
|
|
12,000 |
|
|
8,000 |
|
|
Net interest income after provision for loan losses |
|
|
114,210 |
|
|
92,360 |
|
|
|
227,102 |
|
|
179,718 |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income
|
|
|
|
|
|
|
|
|
|
Trust and securities processing |
|
|
59,745 |
|
|
67,381 |
|
|
|
119,230 |
|
|
134,680 |
|
|
Trading and investment banking |
|
|
5,638 |
|
|
5,568 |
|
|
|
10,268 |
|
|
11,690 |
|
|
Service charges on deposits |
|
|
22,420 |
|
|
21,625 |
|
|
|
43,881 |
|
|
43,166 |
|
|
Insurance fees and commissions |
|
|
1,160 |
|
|
586 |
|
|
|
2,657 |
|
|
1,156 |
|
|
Brokerage fees |
|
|
4,262 |
|
|
2,936 |
|
|
|
8,447 |
|
|
5,790 |
|
|
Bankcard fees |
|
|
17,534 |
|
|
18,035 |
|
|
|
35,550 |
|
|
34,218 |
|
|
Gains on sale of securities available for sale, net |
|
|
2,598 |
|
|
967 |
|
|
|
5,531 |
|
|
8,303 |
|
|
Equity earnings(loss) on alternative investments |
|
|
978 |
|
|
(1,125 |
) |
|
|
597 |
|
|
(1,967 |
) |
|
Other |
|
|
7,112 |
|
|
3,577 |
|
|
|
11,636 |
|
|
7,721 |
|
|
Total noninterest income |
|
|
121,447 |
|
|
119,550 |
|
|
|
237,797 |
|
|
244,757 |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
108,897 |
|
|
99,585 |
|
|
|
216,047 |
|
|
198,122 |
|
|
Occupancy, net |
|
|
11,139 |
|
|
10,312 |
|
|
|
22,111 |
|
|
20,322 |
|
|
Equipment |
|
|
17,032 |
|
|
15,410 |
|
|
|
33,314 |
|
|
29,582 |
|
|
Supplies, postage and telephone |
|
|
4,719 |
|
|
4,603 |
|
|
|
9,668 |
|
|
8,928 |
|
|
Marketing and business development |
|
|
6,313 |
|
|
6,530 |
|
|
|
10,754 |
|
|
11,148 |
|
|
Processing fees |
|
|
11,464 |
|
|
12,654 |
|
|
|
22,926 |
|
|
25,437 |
|
|
Legal and consulting |
|
|
4,937 |
|
|
5,917 |
|
|
|
9,736 |
|
|
10,295 |
|
|
Bankcard |
|
|
5,369 |
|
|
4,953 |
|
|
|
11,184 |
|
|
9,721 |
|
|
Amortization of other intangibles |
|
|
3,145 |
|
|
2,569 |
|
|
|
6,371 |
|
|
5,324 |
|
|
Regulatory fees |
|
|
3,692 |
|
|
2,873 |
|
|
|
7,121 |
|
|
5,629 |
|
|
Other |
|
|
8,536 |
|
|
6,558 |
|
|
|
16,755 |
|
|
11,869 |
|
|
Total noninterest expense |
|
|
185,243 |
|
|
171,964 |
|
|
|
365,987 |
|
|
336,377 |
|
|
Income before income taxes |
|
|
50,414 |
|
|
39,946 |
|
|
|
98,912 |
|
|
88,098 |
|
|
Income tax provision |
|
|
13,117 |
|
|
9,732 |
|
|
|
25,370 |
|
|
24,119 |
|
|
Net income |
|
$37,297 |
|
$30,214 |
|
|
$73,542 |
|
$63,979 |
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data
|
|
|
|
|
|
|
|
|
|
Net income - basic |
|
$0.76 |
|
$0.65 |
|
|
$1.51 |
|
$1.40 |
|
|
Net income – diluted |
|
|
0.76 |
|
|
0.65 |
|
|
|
1.50 |
|
|
1.39 |
|
|
Dividends |
|
|
0.245 |
|
|
0.235 |
|
|
|
0.49 |
|
|
0.47 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
48,770,948 |
|
|
46,240,869 |
|
|
|
48,763,690 |
|
|
45,624,276 |
|
|
Weighted average shares outstanding – diluted |
|
|
49,165,686 |
|
|
46,611,096 |
|
|
|
49,126,207 |
|
|
46,029,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income |
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
2016 |
|
|
|
2015 |
|
|
Net Income |
|
$ |
37,297 |
|
|
$ |
30,214 |
|
|
$ 73,542
|
|
|
$ |
63,979 |
|
|
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on securities: |
|
|
|
|
|
|
|
|
|
Change in unrealized holding gains (losses), net |
|
|
42,273 |
|
|
|
(45,552 |
) |
|
107,585 |
|
|
|
(12,877 |
) |
|
Less: Reclassifications adjustment for gains included in net
income |
|
|
(2,598 |
) |
|
|
(967 |
) |
|
(5,531 |
) |
|
|
(8,303 |
) |
|
Change in unrealized gains (losses) on securities during the period |
|
|
39,675 |
|
|
|
(46,519 |
) |
|
102,054 |
|
|
|
(21,180 |
) |
|
Change in unrealized losses on derivatives |
|
|
(2,894 |
) |
|
|
- |
|
|
(7,034 |
) |
|
|
- |
|
|
Income tax (expense) benefit |
|
|
(13,954 |
) |
|
|
17,569 |
|
|
(36,007 |
) |
|
|
8,033 |
|
|
Other comprehensive income (loss) |
|
|
22,827 |
|
|
|
(28,950 |
) |
|
59,013
|
|
|
|
(13,147 |
) |
|
Comprehensive income |
|
$ |
60,124 |
|
|
$ |
1,264 |
|
|
$132,555 |
|
|
$ |
50,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Shareholders' Equity |
|
|
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
Common |
|
Capital |
|
Retained |
|
Comprehensive |
|
Treasury |
|
|
|
|
|
Stock |
|
Surplus |
|
Earnings |
|
Income (Loss) |
|
Stock |
|
Total |
|
Balance - January 1, 2015 |
|
$ |
55,057 |
|
$ |
894,602 |
|
|
$ |
963,911 |
|
|
$ |
11,006 |
|
|
$ |
(280,818 |
) |
|
$ |
1,643,758 |
|
|
Total comprehensive income |
|
|
- |
|
|
- |
|
|
|
63,979 |
|
|
|
(13,147 |
) |
|
|
- |
|
|
|
50,832 |
|
|
Cash dividends ($0.47 per share) |
|
|
- |
|
|
- |
|
|
|
(22,327 |
) |
|
|
- |
|
|
|
- |
|
|
|
(22,327 |
) |
|
Purchase of treasury stock |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,379 |
) |
|
|
(5,379 |
) |
|
Issuance of equity awards |
|
|
- |
|
|
(5,509 |
) |
|
|
- |
|
|
|
- |
|
|
|
5,969 |
|
|
|
460 |
|
|
Recognition of equity based compensation |
|
|
- |
|
|
5,779 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,779 |
|
|
Net tax benefit related to equity compensation plans |
|
|
- |
|
|
664 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
664 |
|
|
Sale of treasury stock |
|
|
- |
|
|
306 |
|
|
|
- |
|
|
|
- |
|
|
|
197 |
|
|
|
503 |
|
|
Exercise of stock options |
|
|
- |
|
|
1,488 |
|
|
|
- |
|
|
|
- |
|
|
|
1,541 |
|
|
|
3,209 |
|
|
Common stock issuance |
|
|
- |
|
|
112,635 |
|
|
|
- |
|
|
|
- |
|
|
|
67,102 |
|
|
|
179,737 |
|
|
Balance – June 30, 2015 |
|
$ |
55,057 |
|
$ |
1,009,965 |
|
|
$ |
1,005,563 |
|
|
$ |
(2,141 |
) |
|
$ |
(211,388 |
) |
|
$ |
1,857,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - January 1, 2016 |
|
$ |
55,057 |
|
$ |
1,019,889 |
|
|
$ |
1,033,990 |
|
|
$ |
(3,718 |
) |
|
$ |
(211,524 |
) |
|
$ |
1,893,694 |
|
|
Total comprehensive income |
|
|
- |
|
|
- |
|
|
|
73,542 |
|
|
|
59,013 |
|
|
|
- |
|
|
|
132,555 |
|
|
Cash dividends ($0.49 per share) |
|
|
- |
|
|
- |
|
|
|
(24,252 |
) |
|
|
- |
|
|
|
- |
|
|
|
(24,252 |
) |
|
Purchase of treasury stock |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(13,581 |
) |
|
|
(13,581 |
) |
|
Issuance of equity awards |
|
|
- |
|
|
(4,457 |
) |
|
|
- |
|
|
|
- |
|
|
|
4,887 |
|
|
|
430 |
|
|
Recognition of equity based compensation |
|
|
- |
|
|
5,200 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,200 |
|
|
Net tax deficiency related to
equity compensation plans
|
|
|
- |
|
|
250 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
250 |
|
|
Sale of treasury stock |
|
|
- |
|
|
260 |
|
|
|
- |
|
|
|
- |
|
|
|
309 |
|
|
|
569 |
|
|
Exercise of stock options |
|
|
- |
|
|
2,053 |
|
|
|
- |
|
|
|
- |
|
|
|
5,814 |
|
|
|
7,867 |
|
|
Balance – June 30, 2016 |
|
$ |
55,057 |
|
$ |
1,023,195 |
|
|
$ |
1,083,280 |
|
|
$ |
55,295 |
|
|
$ |
(214,095 |
) |
|
$ |
2,002,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances / Yields and Rates |
|
|
|
UMB Financial Corporation |
|
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands) |
|
Three Months Ended June 30, |
|
|
|
2016 |
|
2015 |
|
|
|
Average |
|
Average |
|
Average |
|
Average |
|
Assets
|
|
Balance |
|
Yield/Rate |
|
Balance |
|
Yield/Rate |
|
Loans, net of unearned interest |
|
$ |
9,887,404 |
|
|
3.82 |
% |
|
$ |
8,071,991 |
|
|
3.55 |
% |
|
Securities: |
|
|
|
|
|
|
|
|
|
Taxable |
|
|
4,676,230 |
|
|
1.62 |
|
|
|
4,974,668 |
|
|
1.55 |
|
|
Tax-exempt |
|
|
2,987,217 |
|
|
2.86 |
|
|
|
2,407,759 |
|
|
2.72 |
|
|
Total securities |
|
|
7,663,447 |
|
|
2.11 |
|
|
|
7,382,427 |
|
|
1.93 |
|
|
Federal funds and resell agreements |
|
|
181,094 |
|
|
1.43 |
|
|
|
69,053 |
|
|
0.88 |
|
|
Interest-bearing due from banks |
|
|
313,427 |
|
|
0.56 |
|
|
|
414,446 |
|
|
0.42 |
|
|
Trading securities |
|
|
40,996 |
|
|
2.09 |
|
|
|
37,063 |
|
|
1.70 |
|
|
Total earning assets |
|
|
18,086,368 |
|
|
3.01 |
|
|
|
15,974,980 |
|
|
2.70 |
|
|
Allowance for loan losses |
|
|
(81,699 |
) |
|
|
|
|
(77,667 |
) |
|
|
|
Other assets |
|
|
1,431,600 |
|
|
|
|
|
1,515,687 |
|
|
|
|
Total assets |
|
$ |
19,436,269 |
|
|
|
|
$ |
17,413,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
$ |
9,315,851 |
|
|
0.18 |
% |
|
$ |
7,924,696 |
|
|
0.18 |
% |
|
Federal funds and repurchase agreements |
|
|
2,163,264 |
|
|
0.30 |
|
|
|
1,715,836 |
|
|
0.11 |
|
|
Borrowed funds |
|
|
91,034 |
|
|
4.09 |
|
|
|
49,827 |
|
|
4.28 |
|
|
Total interest-bearing liabilities |
|
|
11,570,149 |
|
|
0.23 |
|
|
|
9,690,359 |
|
|
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
|
|
5,723,840 |
|
|
|
|
|
5,504,333 |
|
|
|
|
Other liabilities |
|
|
162,390 |
|
|
|
|
|
473,676 |
|
|
|
|
Shareholders' equity |
|
|
1,979,890 |
|
|
|
|
|
1,744,632 |
|
|
|
|
Total liabilities and shareholders' equity |
|
$ |
19,436,269 |
|
|
|
|
$ |
17,413,000 |
|
|
|
|
Net interest spread |
|
|
|
2.78 |
% |
|
|
|
2.51 |
% |
|
Net interest margin |
|
|
|
2.86 |
|
|
|
|
2.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances / Yields and Rates |
|
|
|
|
|
UMB Financial Corporation |
|
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands) |
|
Six Months Ended June 30, |
|
|
|
2016 |
|
|
2015 |
|
|
|
|
Average |
|
Average |
|
Average |
|
Average |
|
Assets
|
|
Balance |
|
Yield/Rate |
|
Balance |
|
Yield/Rate |
|
Loans, net of unearned interest |
|
$ |
9,718,848 |
|
|
3.82 |
% |
|
$7,772,709 |
|
|
3.52 |
% |
|
Securities: |
|
|
|
|
|
|
|
|
|
Taxable |
|
|
4,751,526 |
|
|
1.62 |
|
|
4,921,907 |
|
|
1.56 |
|
|
Tax-exempt |
|
|
2,896,366 |
|
|
2.84 |
|
|
2,331,422 |
|
|
2.73 |
|
|
Total securities |
|
|
7,647,892 |
|
|
2.08 |
|
|
7,253,329 |
|
|
1.93 |
|
|
Federal funds and resell agreements |
|
|
163,943 |
|
|
1.41 |
|
|
51,793 |
|
|
0.79 |
|
|
Interest-bearing due from banks |
|
|
481,031 |
|
|
0.55 |
|
|
759,238 |
|
|
0.34 |
|
|
Trading securities |
|
|
33,677 |
|
|
1.67 |
|
|
33,661 |
|
|
1.76 |
|
|
Total earning assets |
|
|
18,045,391 |
|
|
2.97 |
|
|
15,870,730 |
|
|
2.63 |
|
|
Allowance for loan losses |
|
|
(81,259 |
) |
|
|
|
(77,124 |
) |
|
|
|
Other assets |
|
|
1,420,465 |
|
|
|
|
1,330,476 |
|
|
|
|
Total assets |
|
$ |
19,384,597 |
|
|
|
|
$17,124,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
$ |
9,372,812 |
|
|
0.18 |
% |
|
$7,764,368 |
|
|
0.17 |
% |
|
Federal funds and repurchase agreements |
|
|
1,929,910 |
|
|
0.30 |
|
|
1,713,386 |
|
|
0.11 |
|
|
Borrowed funds |
|
|
91,796 |
|
|
4.02 |
|
|
29,193 |
|
|
4.05 |
|
|
Total interest-bearing liabilities |
|
|
11,394,518 |
|
|
0.23 |
|
|
9,506,947 |
|
|
0.17 |
|
|
Noninterest-bearing demand deposits |
|
|
5,869,330 |
|
|
|
|
5,582,180 |
|
|
|
|
Other liabilities |
|
|
160,173 |
|
|
|
|
325,066 |
|
|
|
|
Shareholders' equity |
|
|
1,960,576 |
|
|
|
|
1,709,889 |
|
|
|
|
Total liabilities and shareholders' equity |
|
$ |
19,384,597 |
|
|
|
|
$17,124,082 |
|
|
|
|
Net interest spread |
|
|
|
2.74 |
% |
|
|
|
2.46 |
% |
|
Net interest margin |
|
|
|
2.82 |
|
|
|
|
2.53 |
|
|
|
|
|
|
|
|
|
|
|
|
Business Segment Information |
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2016 |
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
$ |
118,613 |
|
|
$ |
- |
|
|
$ |
2,597 |
|
|
$ |
121,210 |
Provision for loan losses |
|
|
7,000 |
|
|
|
- |
|
|
|
- |
|
|
|
7,000 |
Noninterest income |
|
|
80,044 |
|
|
|
19,127 |
|
|
|
22,276 |
|
|
|
121,447 |
Noninterest expense |
|
|
145,736 |
|
|
|
18,858 |
|
|
|
20,649 |
|
|
|
185,243 |
Income before taxes |
|
|
45,921 |
|
|
|
269 |
|
|
|
4,224 |
|
|
|
50,414 |
Income tax expense |
|
|
11,939 |
|
|
|
77 |
|
|
|
1,101 |
|
|
|
13,117 |
Net income |
|
$ |
33,982 |
|
|
$ |
192 |
|
|
$ |
3,123 |
|
|
$ |
37,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ |
18,170,000 |
|
|
$ |
61,000 |
|
|
$ |
1,205,000 |
|
|
$ |
19,436,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2015 |
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
$ |
96,403 |
|
|
$ |
- |
|
|
$
|
957
|
|
|
$ |
97,360 |
Provision for loan losses |
|
|
5,000 |
|
|
|
- |
|
|
|
- |
|
|
|
5,000 |
Noninterest income |
|
|
70,840 |
|
|
|
25,685 |
|
|
|
23,025 |
|
|
|
119,550 |
Noninterest expense |
|
|
133,617 |
|
|
|
18,302 |
|
|
|
20,045 |
|
|
|
171,964 |
Income before taxes |
|
|
28,626 |
|
|
|
7,383 |
|
|
|
3,937 |
|
|
|
39,946 |
Income tax expense |
|
|
7,017 |
|
|
|
1,747 |
|
|
|
968 |
|
|
|
9,732 |
Net income |
|
$ |
21,609 |
|
|
$ |
5,636 |
|
|
$
|
2,969
|
|
|
$ |
30,214 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
$ |
16,384,000 |
|
|
$ |
71,000 |
|
|
$
|
958,000
|
|
|
$ |
17,413,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2016 |
|
|
|
|
|
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
|
|
|
|
|
$ |
233,885 |
|
|
$ |
- |
|
|
$ |
5,217 |
|
|
$ |
239,102 |
Provision for loan losses |
|
|
|
|
|
|
|
12,000 |
|
|
|
- |
|
|
|
- |
|
|
|
12,000 |
Noninterest income |
|
|
|
|
|
|
|
155,483 |
|
|
|
37,542 |
|
|
|
44,772 |
|
|
|
237,797 |
Noninterest expense |
|
|
|
|
|
|
|
289,104 |
|
|
|
36,088 |
|
|
|
40,795 |
|
|
|
365,987 |
Income before taxes |
|
|
|
|
|
|
|
88,264 |
|
|
|
1,454 |
|
|
|
9,194 |
|
|
|
98,912 |
Income tax expense |
|
|
|
|
|
|
|
22,643 |
|
|
|
367 |
|
|
|
2,360 |
|
|
|
25,370 |
Net income |
|
|
|
|
|
|
$ |
65,621 |
|
|
$ |
1,087 |
|
|
$ |
6,834 |
|
|
$ |
73,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
|
|
|
|
$ |
18,027,000 |
|
|
$ |
62,000 |
|
|
$ |
1,296,000 |
|
|
$ |
19,385,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2015 |
|
|
|
|
|
|
|
Bank |
|
|
|
Institutional
Investment
Management
|
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
|
|
|
|
|
$ |
185,764 |
|
|
|
$ |
- |
|
|
|
$ |
1,954 |
|
|
$ |
187,718 |
Provision for loan losses |
|
|
|
|
|
|
|
8,000 |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
8,000 |
Noninterest income |
|
|
|
|
|
|
|
145,529 |
|
|
|
|
52,769 |
|
|
|
|
46,459 |
|
|
|
244,757 |
Noninterest expense |
|
|
|
|
|
|
|
258,796 |
|
|
|
|
36,262 |
|
|
|
|
41,319 |
|
|
|
336,377 |
Income before taxes |
|
|
|
|
|
|
|
64,497 |
|
|
|
|
16,507 |
|
|
|
|
7,094 |
|
|
|
88,098 |
Income tax expense |
|
|
|
|
|
|
|
17,732 |
|
|
|
|
4,497 |
|
|
|
|
1,890 |
|
|
|
24,119 |
Net income |
|
|
|
|
|
|
$ |
46,765 |
|
|
|
$ |
12,010 |
|
|
|
$ |
5,204 |
|
|
$ |
63,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
|
|
|
|
$ |
16,101,000 |
|
|
|
$ |
73,000 |
|
|
|
$ |
950,000 |
|
|
$ |
17,124,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
Media Contact:
Kelli Christman, 816-860-5088
or
Investor Relations Contact:
Kay Gregory, 816-860-7106
View source version on businesswire.com: http://www.businesswire.com/news/home/20160726006361/en/