UMB Financial Corporation Reports Third Quarter 2016 Earnings of $41.9 million, or $0.85 per Diluted
Share
UMB Financial Corporation (Nasdaq: UMBF), a diversified financial holding company, announced earnings for the third quarter 2016
of $41.9 million or $0.85 per diluted share, compared to $37.5 million or $0.76 per diluted share in the second quarter 2016
(linked quarter) and $22.5 million or $0.46 per diluted share during the third quarter 2015. Year-to-date earnings as of September
30, 2016, were $115.9 million or $2.36 per diluted share, compared to $86.4 million or $1.84 per diluted share for the nine month
period ended September 30, 2015.
Net operating income, a non-GAAP financial measure which is reconciled to the nearest comparable GAAP measure later in this
release, was $43.0 million or $0.87 per diluted share for the third quarter 2016, compared to $39.5 million or $0.80 per diluted
share for the linked quarter and $26.1 million or $0.53 per diluted share for the third quarter 2015. Year-to-date net operating
income as of September 30, 2016, was $121.2 million or $2.46 per diluted share, compared to $89.1 million or $1.89 per diluted
share for the nine month period ended September 30, 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of financial results |
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands, except per share data) |
|
|
|
Q3 |
|
|
|
Q2 |
|
|
|
Q3 |
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
41,946 |
|
|
$
|
37,518 |
|
|
$
|
22,451 |
|
Earnings per share (diluted) |
|
|
0.85 |
|
|
|
0.76 |
|
|
|
0.46 |
|
Return on average assets |
|
|
0.85 |
% |
|
|
0.78 |
% |
|
|
0.49 |
% |
Return on average equity |
|
|
8.25 |
|
|
|
7.62 |
|
|
|
4.72 |
|
Efficiency ratio |
|
|
70.23 |
% |
|
|
73.61 |
% |
|
|
80.79 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income |
|
$ |
42,985 |
|
|
$
|
39,466 |
|
|
$
|
26,116 |
|
Operating earnings per share (diluted) |
|
|
0.87 |
|
|
|
0.80 |
|
|
|
0.53 |
|
Operating return on average assets |
|
|
0.87 |
% |
|
|
0.82 |
% |
|
|
0.57 |
% |
Operating return on average equity |
|
|
8.46 |
|
|
|
8.02 |
|
|
|
5.49 |
|
Operating efficiency ratio |
|
|
69.58 |
% |
|
|
72.38 |
% |
|
|
78.25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
“Our strong results reflect double-digit revenue growth, driven by continued loan growth, higher loan yields, and improved
noninterest income, compared to the third quarter 2015,” said Mariner Kemper, chairman and chief executive officer. “During the
same period, operating expenses declined approximately one percent as we continued to execute on efficiency initiatives, as
evidenced by our improved performance metrics.”
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 |
|
|
|
|
Q2 |
|
|
|
|
Q3 |
|
|
|
|
CQ vs. |
|
|
|
|
CQ vs. |
|
|
|
|
|
2016 |
|
|
|
|
2016 |
|
|
|
|
2015 |
|
|
|
|
LQ |
|
|
|
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP) |
|
|
$ |
|
124,765 |
|
|
|
$ |
|
121,210 |
|
|
|
$ |
|
109,895 |
|
|
|
$ |
|
3,555 |
|
|
|
$ |
|
14,870 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust and securities processing |
|
|
|
|
60,218 |
|
|
|
|
|
59,745 |
|
|
|
|
|
65,182 |
|
|
|
|
|
473 |
|
|
|
|
|
(4,964 |
) |
Trading and investment banking |
|
|
|
|
6,114 |
|
|
|
|
|
5,638 |
|
|
|
|
|
2,969 |
|
|
|
|
|
476 |
|
|
|
|
|
3,145 |
|
Service charges on deposit accounts |
|
|
|
|
21,832 |
|
|
|
|
|
22,420 |
|
|
|
|
|
21,663 |
|
|
|
|
|
(588 |
) |
|
|
|
|
169 |
|
Insurance fees and commisions |
|
|
|
|
698 |
|
|
|
|
|
1,160 |
|
|
|
|
|
480 |
|
|
|
|
|
(462 |
) |
|
|
|
|
218 |
|
Brokerage fees |
|
|
|
|
4,712 |
|
|
|
|
|
4,262 |
|
|
|
|
|
2,958 |
|
|
|
|
|
450 |
|
|
|
|
|
1,754 |
|
Bankcard fees |
|
|
|
|
17,086 |
|
|
|
|
|
17,534 |
|
|
|
|
|
17,624 |
|
|
|
|
|
(448 |
) |
|
|
|
|
(538 |
) |
Gains on sales of securities available for sale, net |
|
|
|
|
2,978 |
|
|
|
|
|
2,598 |
|
|
|
|
|
101 |
|
|
|
|
|
380 |
|
|
|
|
|
2,877 |
|
Equity earnings (losses) on alternative investments |
|
|
|
|
1,594 |
|
|
|
|
|
978 |
|
|
|
|
|
(5,032 |
) |
|
|
|
|
616 |
|
|
|
|
|
6,626 |
|
Other |
|
|
|
|
6,716 |
|
|
|
|
|
7,112 |
|
|
|
|
|
3,153 |
|
|
|
|
|
(396 |
) |
|
|
|
|
3,563 |
|
Total noninterest income |
|
|
$ |
|
121,948 |
|
|
|
$ |
|
121,447 |
|
|
|
$ |
|
109,098 |
|
|
|
$ |
|
501 |
|
|
|
$ |
|
12,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
|
$ |
|
246,713 |
|
|
|
$ |
|
242,657 |
|
|
|
$ |
|
218,993 |
|
|
|
$ |
|
4,056 |
|
|
|
$ |
|
27,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (FTE) |
|
|
|
|
2.87 |
|
%
|
|
|
|
2.86 |
|
%
|
|
|
|
2.73 |
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income as a % of total revenue |
|
|
|
|
49.4 |
|
%
|
|
|
|
50.0 |
|
%
|
|
|
|
49.8 |
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
- On a linked quarter basis, the increase in net interest income was driven by an increase in average
loans of $294.4 million, higher average loan yields, and an extra day of interest income. The average loan yields increased four
basis points to 3.86 percent.
- On a year-over-year basis, the increase in net interest income was driven by growth in average loans
of $1.2 billion and higher average loan yields, which increased ten basis points from a year ago.
- For the third quarter 2016, average earning assets stood at $18.4 billion, an increase of 1.6 percent
over the linked quarter and 9.1 percent over the third quarter 2015.
Noninterest income
- Third quarter 2016 noninterest income remained flat as compared to the linked quarter and represented
49.4 percent of total revenue.
- The improvement in noninterest income over the same quarter in 2015 was driven by increases in equity
earnings on alternative investments due to improvements in the valuation of the underlying Prairie Capital Management (PCM) fund
investments, an increase in trading and investment banking fees, increases in gains on sales of securities available for sale, an
increase in brokerage fees driven by corporate debt underwriting fees and 12b-1 income, and a $3.5 million increase in the fair
value of company-owned life insurance recorded in other noninterest income.
- Trust and securities processing income decreased year-over-year primarily due to a $4.7 million, or
36.5 percent, decrease in advisory fee income from the Scout Funds.
|
|
|
|
|
|
|
Summary of Noninterest expense |
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 |
|
|
|
Q2 |
|
|
|
Q3 |
|
|
|
CQ vs. |
|
|
|
CQ vs. |
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
LQ |
|
|
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
$ |
109,369 |
|
|
$ |
108,997 |
|
|
$ |
104,733 |
|
|
$ |
372 |
|
|
|
$ |
4,636 |
|
Occupancy, net |
|
11,394 |
|
|
|
11,139 |
|
|
|
11,748 |
|
|
|
255 |
|
|
|
|
(354 |
) |
Equipment |
|
16,231 |
|
|
|
17,032 |
|
|
|
17,228 |
|
|
|
(801 |
) |
|
|
|
(997 |
) |
Supplies and services |
|
4,624 |
|
|
|
4,719 |
|
|
|
5,371 |
|
|
|
(95 |
) |
|
|
|
(747 |
) |
Marketing and business development |
|
5,332 |
|
|
|
6,313 |
|
|
|
5,766 |
|
|
|
(981 |
) |
|
|
|
(434 |
) |
Processing fees |
|
11,264 |
|
|
|
11,464 |
|
|
|
12,795 |
|
|
|
(200 |
) |
|
|
|
(1,531 |
) |
Legal and consulting |
|
4,450 |
|
|
|
4,937 |
|
|
|
8,648 |
|
|
|
(487 |
) |
|
|
|
(4,198 |
) |
Bankcard |
|
5,015 |
|
|
|
5,369 |
|
|
|
5,266 |
|
|
|
(354 |
) |
|
|
|
(251 |
) |
Amortization of other intangible assets |
|
2,992 |
|
|
|
3,145 |
|
|
|
3,483 |
|
|
|
(153 |
) |
|
|
|
(491 |
) |
Regulatory fees |
|
3,370 |
|
|
|
3,692 |
|
|
|
3,176 |
|
|
|
(322 |
) |
|
|
|
194 |
|
Other |
|
5,742 |
|
|
|
8,536 |
|
|
|
7,065 |
|
|
|
(2,794 |
) |
|
|
|
(1,323 |
) |
Total noninterest expense |
$ |
179,783 |
|
|
$ |
185,343 |
|
|
$ |
185,279 |
|
|
$ |
(5,560 |
) |
|
|
$ |
(5,496 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense
- 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 $178.2 million for the third quarter 2016, a decrease of $4.0 million,
or 2.2 percent, compared to the linked quarter, and $1.4 million, or 0.8 percent, compared to the third quarter 2015.
- Severance related to previously disclosed efficiency initiatives, Marquette-related severance, and
other acquisition-related expenses totaled $1.6 million in the third quarter 2016, compared to $3.0 million for the linked
quarter and $5.8 million for same quarter last year.
- On a linked quarter basis, the decrease in other noninterest expense was driven by a $1.8
million decline in operational losses.
- The decrease in noninterest expense compared to the third quarter 2015 was primarily driven by:
- lower legal and consulting fees driven by a $1.9 million decrease in legal-related acquisition
expenses;
- decreased processing fees paid to distributors of the Scout Funds;
- a $1.1 million decrease in off-balance sheet commitment reserves in other noninterest expense;
and
- Offset by increased salaries and employee benefits due to $3.5 million of deferred compensation
plan fair value increases, and $2.0 million in volume-related bonus and commission expense driven by increased company
performance, partially offset by a decrease of $1.8 million in Marquette-related severance.
- The company’s effective tax rate decreased to 22.2 percent for the third quarter 2016, compared to
25.4 percent for the linked quarter. The decrease is primarily attributable to an increase in federal tax credits and a larger
portion of income earned from excludable life insurance policy gains.
Balance Sheet
- Average total assets for the third quarter 2016 were $19.7 billion compared to $18.1 billion for the
same period in 2015, an increase of $1.6 billion, or 8.7 percent.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of loans and leases |
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
June 30, |
|
|
|
September 30, |
|
CQ vs. |
|
|
|
CQ vs. |
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
LQ |
|
|
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period End: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
|
$ |
4,438,579 |
|
|
$ |
4,444,137 |
|
|
$ |
4,087,413 |
|
|
$ |
(5,558 |
) |
|
|
$ |
351,166 |
|
Asset-based |
|
|
|
236,566 |
|
|
|
223,339 |
|
|
|
218,666 |
|
|
|
13,227 |
|
|
|
|
17,900 |
|
Factoring |
|
|
|
107,762 |
|
|
|
101,327 |
|
|
|
105,978 |
|
|
|
6,435 |
|
|
|
|
1,784 |
|
Commercial credit card |
|
|
|
165,434 |
|
|
|
145,359 |
|
|
|
143,726 |
|
|
|
20,075 |
|
|
|
|
21,708 |
|
Real estate - construction |
|
|
|
682,705 |
|
|
|
531,776 |
|
|
|
367,117 |
|
|
|
150,929 |
|
|
|
|
315,588 |
|
Real estate - commercial |
|
|
|
3,010,569 |
|
|
|
2,985,194 |
|
|
|
2,491,879 |
|
|
|
25,375 |
|
|
|
|
518,690 |
|
Real estate - residential |
|
|
|
511,132 |
|
|
|
478,638 |
|
|
|
474,435 |
|
|
|
32,494 |
|
|
|
|
36,697 |
|
Real estate - HELOC |
|
|
|
721,847 |
|
|
|
741,703 |
|
|
|
719,039 |
|
|
|
(19,856 |
) |
|
|
|
2,808 |
|
Consumer credit card |
|
|
|
262,751 |
|
|
|
270,353 |
|
|
|
284,338 |
|
|
|
(7,602 |
) |
|
|
|
(21,587 |
) |
Consumer other |
|
|
|
124,620 |
|
|
|
124,863 |
|
|
|
113,149 |
|
|
|
(243 |
) |
|
|
|
11,471 |
|
Leases |
|
|
|
31,529 |
|
|
|
36,577 |
|
|
|
40,386 |
|
|
|
(5,048 |
) |
|
|
|
(8,857 |
) |
Total loans |
|
|
$ |
10,293,494 |
|
|
$ |
10,083,266 |
|
|
$ |
9,046,126 |
|
|
$ |
210,228 |
|
|
|
$ |
1,247,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Average loans at September 30, 2016, increased 3.0 percent, on a linked-quarter basis, and 14.0
percent, compared to third quarter 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of securities |
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
June 30, |
|
|
|
September 30, |
|
CQ vs. |
|
|
|
CQ vs. |
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
LQ |
|
|
|
PY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury |
|
|
$ |
249,526 |
|
|
$ |
363,337 |
|
|
$ |
352,568 |
|
|
$ |
(113,811 |
) |
|
|
$ |
(103,042 |
) |
U.S. Agencies |
|
|
|
289,440 |
|
|
|
421,625 |
|
|
|
712,483 |
|
|
|
(132,185 |
) |
|
|
|
(423,043 |
) |
Mortgage-backed |
|
|
|
3,362,296 |
|
|
|
3,600,175 |
|
|
|
3,415,575 |
|
|
|
(237,879 |
) |
|
|
|
(53,279 |
) |
State and political subdivisions |
|
|
|
2,327,220 |
|
|
|
2,305,979 |
|
|
|
2,110,684 |
|
|
|
21,241 |
|
|
|
|
216,536 |
|
Corporates |
|
|
|
67,205 |
|
|
|
80,063 |
|
|
|
80,435 |
|
|
|
(12,858 |
) |
|
|
|
(13,230 |
) |
Total securities available for sale |
|
|
|
6,295,687 |
|
|
|
6,771,179 |
|
|
|
6,671,745 |
|
|
|
(475,492 |
) |
|
|
|
(376,058 |
) |
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and political subdivisions |
|
|
|
1,009,117 |
|
|
|
880,600 |
|
|
|
588,478 |
|
|
|
128,517 |
|
|
|
|
420,639 |
|
Trading securities |
|
|
|
58,062 |
|
|
|
56,311 |
|
|
|
23,699 |
|
|
|
1,751 |
|
|
|
|
34,363 |
|
Other securities |
|
|
|
66,853 |
|
|
|
66,300 |
|
|
|
68,371 |
|
|
|
553 |
|
|
|
|
(1,518 |
) |
Total securities |
|
|
$ |
7,429,719 |
|
|
$ |
7,774,390 |
|
|
$ |
7,352,293 |
|
|
$ |
(344,671 |
) |
|
|
$ |
77,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Total securities available for sale decreased 7.0 percent on a linked-quarter basis and 5.6 percent
compared to September 30, 2015, demonstrating 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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
June 30, |
|
|
|
September 30, |
|
|
|
CQ vs. |
|
|
|
CQ vs. |
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
LQ |
|
|
|
PY |
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand |
|
|
$ |
6,008,326 |
|
|
|
$ |
6,233,492 |
|
|
|
$ |
6,257,944 |
|
|
|
$ |
(225,166 |
) |
|
|
$ |
(249,618 |
) |
Interest-bearing demand and savings |
|
|
|
8,288,670 |
|
|
|
|
8,270,416 |
|
|
|
|
7,547,822 |
|
|
|
|
18,254 |
|
|
|
|
740,848 |
|
Time deposits under $250,000 |
|
|
|
658,541 |
|
|
|
|
695,629 |
|
|
|
|
661,877 |
|
|
|
|
(37,088 |
) |
|
|
|
(3,336 |
) |
Time deposits of $250,000 or more |
|
|
|
422,712 |
|
|
|
|
449,156 |
|
|
|
|
593,916 |
|
|
|
|
(26,444 |
) |
|
|
|
(171,204 |
) |
Total deposits |
|
|
$ |
15,378,249 |
|
|
|
$ |
15,648,693 |
|
|
|
$ |
15,061,559 |
|
|
|
$ |
(270,444 |
) |
|
|
$ |
316,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits as % of total deposits |
|
|
|
39.07 |
% |
|
|
|
39.83 |
% |
|
|
|
41.55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- The cost of interest-bearing liabilities for the third quarter was 25 basis points, and total cost of
funds including noninterest-bearing deposits was 17 basis points.
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital information |
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
|
June 30, |
|
|
|
September 30, |
|
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
|
$ |
2,024,628 |
|
|
$ |
2,003,141 |
|
|
$ |
1,900,857 |
|
Book value per common share |
|
|
|
40.86 |
|
|
|
40.44 |
|
|
|
38.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory capital: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity Tier 1 capital |
|
|
$ |
1,749,738 |
|
|
$ |
1,709,986 |
|
|
$ |
1,642,555 |
|
Tier 1 capital |
|
|
|
1,749,738 |
|
|
|
1,709,833 |
|
|
|
1,659,024 |
|
Total capital |
|
|
|
1,909,583 |
|
|
|
1,864,389 |
|
|
|
1,789,183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity Tier 1 capital ratio |
|
|
|
11.75 |
%
|
|
|
11.65 |
%
|
|
|
12.39 |
% |
Tier 1 risk-based capital ratio |
|
|
|
11.75 |
|
|
|
11.65 |
|
|
|
12.51 |
|
Total risk-based capital ratio |
|
|
|
12.82 |
|
|
|
12.70 |
|
|
|
13.50 |
|
Tier 1 leverage ratio |
|
|
|
8.99 |
|
|
|
8.91 |
|
|
|
9.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit quality |
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 |
|
|
|
Q2 |
|
|
|
Q1 |
|
|
|
Q4 |
|
|
|
Q3 |
|
|
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2016 |
|
|
2015 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs (recoveries) - Commercial loans
|
|
|
$ |
5,538 |
|
|
|
$ |
(59 |
) |
|
|
$ |
2,586 |
|
|
$ |
178 |
|
|
|
$ |
636 |
|
|
Net (recoveries) charge-offs - Real estate loans
|
|
|
|
(67 |
) |
|
|
|
1,164 |
|
|
|
|
1,301 |
|
|
|
(50 |
) |
|
|
|
(65 |
) |
|
Net charge-offs - Consumer credit card loans |
|
|
|
1,658 |
|
|
|
|
1,575 |
|
|
|
|
1,781 |
|
|
|
1,628 |
|
|
|
|
1,524 |
|
|
Net charge-offs - Consumer other loans |
|
|
|
133 |
|
|
|
|
52 |
|
|
|
|
77 |
|
|
|
130 |
|
|
|
|
97 |
|
|
Net charge-offs - Total loans |
|
|
|
7,262 |
|
|
|
|
2,732 |
|
|
|
|
5,745 |
|
|
|
1,886 |
|
|
|
|
2,192 |
|
|
Net loan charge-offs as a % of total average loans |
|
|
|
0.28 |
%
|
|
|
|
0.11 |
%
|
|
|
|
0.24 |
%
|
|
|
0.08 |
%
|
|
|
|
0.10 |
%
|
|
Loans over 90 days past due |
|
|
$ |
2,678 |
|
|
|
$ |
4,700 |
|
|
|
$ |
3,334 |
|
|
$ |
7,324 |
|
|
|
$ |
2,552 |
|
|
Loans over 90 days past due as a % of total loans |
|
|
|
0.03 |
%
|
|
|
|
0.05 |
%
|
|
|
|
0.03 |
%
|
|
|
0.08 |
%
|
|
|
|
0.03 |
%
|
|
Nonperforming loans |
|
|
$ |
79,607 |
|
|
|
$ |
58,423 |
|
|
|
$ |
54,933 |
|
|
$ |
61,152 |
|
|
|
$ |
49,955 |
|
|
Nonperforming loans as a % of total loans |
|
|
|
0.77 |
%
|
|
|
|
0.58 |
%
|
|
|
|
0.57 |
%
|
|
|
0.65 |
%
|
|
|
|
0.55 |
%
|
|
Provision for loan losses |
|
|
$ |
13,000 |
|
|
|
$ |
7,000 |
|
|
|
$ |
5,000 |
|
|
$ |
5,000 |
|
|
|
$ |
2,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Nonperforming loans, defined as restructured loans on nonaccrual and all other nonaccrual loans,
increased $21.2 million from the linked quarter driven primarily by the migration of two traditional commercial credits to
non-performing status.
- Provision for loan losses increased $6.0 million from the linked quarter, consistent with our
methodology which considers the inherent risk in our loan portfolio, as well as other qualitative factors, such as macroeconomic
conditions. Loan growth, increased impaired loans, and increased net charge-offs impacted the reserve this quarter.
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, $15.0 million year-to-date 2016, and expects to recognize an additional $8.4 million in the
remainder of 2016 and early 2017.
Dividend Declaration
At the company’s quarterly board meeting, the Board of Directors declared a $0.255 per share cash dividend, which represents a
4.1 percent increase over the previous dividend amount. The dividend is payable on Jan. 3, 2017, to shareholders of record at the
close of business on Dec. 9, 2016.
Conference Call
The company plans to host a conference call to discuss its third quarter 2016 earnings results on Wednesday, Oct. 26, 2016, at
8:30 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 3Q 2016 Conference Call
A replay of the conference call may be heard through Nov. 9, 2016, by calling (toll-free) 877-344-7529 or (U.S.) 412-317-0088.
The replay pass code required for playback is 10093649. 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 about 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 nearest 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 on contingent consideration for the acquisitions of Prairie Capital Management, LLC (PCM) and
Reams Asset Management Company (Reams), (ii) expenses related to the acquisition of Marquette Financial Companies (Marquette),
(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 earnings per share as report, adjusted to reflect, on a per share basis, the
impact of excluding the non-GAAP adjustments described in clauses (i)-(iv) above 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 revenue
(tax equivalent net interest income plus noninterest income less gains on sales of securities available for sale, net).
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 the intent to make strategic investments. 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 U.S. Securities and Exchange Commission (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 share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, |
|
|
|
September 30, |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Net income (GAAP) |
|
|
$ |
41,946 |
|
|
$ |
22,451 |
|
|
$ |
115,867 |
|
|
$ |
86,430 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustments on contingent consideration (i) |
|
|
|
- |
|
|
|
(59) |
|
|
|
67 |
|
|
|
(3,477) |
|
Acquisition expenses (ii) |
|
|
|
435 |
|
|
|
4,856 |
|
|
|
4,473 |
|
|
|
6,409 |
|
Non-acquisition severance expense (iii) |
|
|
|
1,189 |
|
|
|
930 |
|
|
|
3,761 |
|
|
|
1,283 |
|
Tax-impact of adjustments (iv) |
|
|
|
(585) |
|
|
|
(2,062) |
|
|
|
(2,988) |
|
|
|
(1,517) |
|
Total Non-GAAP adjustments (net of tax) |
|
|
|
1,039 |
|
|
|
3,665 |
|
|
|
5,313 |
|
|
|
2,698 |
|
Net operating income (Non-GAAP) |
|
|
$ |
42,985 |
|
|
$ |
26,116 |
|
|
$ |
121,180 |
|
|
$ |
89,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share as reported - diluted |
|
|
$ |
0.85 |
|
|
$ |
0.46 |
|
|
$ |
2.36 |
|
|
$ |
1.84 |
|
Fair value adjustments on contingent consideration (i) |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(0.07) |
|
Acquisition expenses (ii) |
|
|
|
0.01 |
|
|
|
0.09 |
|
|
|
0.09 |
|
|
|
0.12 |
|
Non-acquisition severance expense (iii) |
|
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.07 |
|
|
|
0.03 |
|
Tax-impact of adjustments (iv) |
|
|
|
(0.01) |
|
|
|
(0.04) |
|
|
|
(0.06) |
|
|
|
(0.03) |
|
Operating earnings per share - diluted |
|
|
$ |
0.87 |
|
|
$ |
0.53 |
|
|
$ |
2.46 |
|
|
$ |
1.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
|
0.85 |
|
|
% |
0.49 |
|
|
% |
0.79 |
|
|
% |
0.66 |
% |
Return on average equity |
|
|
|
8.25 |
|
|
|
4.72 |
|
|
|
7.81 |
|
|
|
6.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating return on average assets |
|
|
|
0.87 |
|
|
% |
0.57 |
|
|
% |
0.83 |
|
|
% |
0.68 |
% |
Operating return on average equity |
|
|
|
8.46 |
|
|
|
5.49 |
|
|
|
8.17 |
|
|
|
6.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating noninterest expense and operating efficiency
ratio non-GAAP reconciliation: |
|
|
|
UMB Financial Corporation |
|
(unaudited, dollars in thousands except share and per share data) |
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
|
September 30, |
|
|
|
September 30, |
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
Noninterest expense |
|
|
$ |
179,783 |
|
|
$ |
185,279 |
|
|
$ |
545,570 |
|
|
$ |
521,656 |
|
Adjustments to arrive at operating noninterest expense (pre-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value adjustments on contingent consideration (i) |
|
|
|
- |
|
|
|
(59) |
|
|
|
67 |
|
|
|
(3,477) |
|
Acquisition expenses (ii) |
|
|
|
435 |
|
|
|
4,856 |
|
|
|
4,473 |
|
|
|
6,409 |
|
Non-acquisition severance expense (iii) |
|
|
|
1,189 |
|
|
|
930 |
|
|
|
3,761 |
|
|
|
1,283 |
|
Total Non-GAAP adjustments (pre-tax) |
|
|
|
1,624 |
|
|
|
5,727 |
|
|
|
8,301 |
|
|
|
4,215 |
|
Operating noninterest expense |
|
|
$ |
178,159 |
|
|
$ |
179,552 |
|
|
$ |
537,269 |
|
|
$ |
517,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
|
$ |
179,783 |
|
|
$ |
185,279 |
|
|
$ |
545,570 |
|
|
$ |
521,656 |
|
Less: Amortization of other intangibles |
|
|
|
2,992 |
|
|
|
3,483 |
|
|
|
9,363 |
|
|
|
8,807 |
|
Noninterest expense, net of amortization of other intangibles (numerator
A) |
|
|
$ |
176,791 |
|
|
$ |
181,796 |
|
|
$ |
536,207 |
|
|
$ |
512,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating noninterest expense |
|
|
$ |
178,159 |
|
|
$ |
179,552 |
|
|
$ |
537,269 |
|
|
$ |
517,441 |
|
Less: Amortization of other intangibles |
|
|
|
2,992 |
|
|
|
3,483 |
|
|
|
9,363 |
|
|
|
8,807 |
|
Operating expense, net of amortization of other intangibles (numerator
B) |
|
|
$ |
175,167 |
|
|
$ |
176,069 |
|
|
$ |
527,906 |
|
|
$ |
508,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (tax equivalent) (v) |
|
|
$ |
132,765 |
|
|
$ |
116,024 |
|
|
$ |
386,190 |
|
|
$ |
314,886 |
|
Noninterest income |
|
|
|
121,948 |
|
|
|
109,098 |
|
|
|
359,745 |
|
|
|
353,855 |
|
Less: Gains on sales of securities available for sale, net |
|
|
|
2,978 |
|
|
|
101 |
|
|
|
8,509 |
|
|
|
8,404 |
|
Total (denominator A) |
|
|
$ |
251,735 |
|
|
$ |
225,021 |
|
|
$ |
737,426 |
|
|
$ |
660,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (numerator A/denominator A) |
|
|
|
70.23 |
|
|
% |
80.79 |
|
|
% |
72.71 |
|
|
% |
77.66 |
% |
Operating efficiency ratio (numerator B/denominator A) |
|
|
|
69.58 |
|
|
|
78.25 |
|
|
|
71.59 |
|
|
|
77.03 |
|
(i) Represents fair value adjustments to contingent consideration for the
acquisitions of PCM and Reams. |
(ii) Represents expenses related to the acquisition of 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 $8.0 million and $6.2 million for the three months ended
September 30, 2016 and 2015, respectively and $22.3 million and $17.3 million for the nine months ended September 30, 2016 and
2015, respectively. |
|
|
|
|
|
|
Consolidated Balance Sheets |
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
Assets
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
Loans |
|
|
$ |
10,293,494 |
|
|
$ |
9,046,126 |
Allowance for loan losses |
|
|
|
(90,404) |
|
|
|
(78,030) |
Net loans |
|
|
|
10,203,090 |
|
|
|
8,968,096 |
Loans held for sale |
|
|
|
11,880 |
|
|
|
1,013 |
Investment securities: |
|
|
|
|
|
|
|
|
Available for sale |
|
|
|
6,295,687 |
|
|
|
6,671,745 |
Held to maturity |
|
|
|
1,009,117 |
|
|
|
588,478 |
Trading securities |
|
|
|
58,062 |
|
|
|
23,699 |
Other securities |
|
|
|
66,853 |
|
|
|
68,371 |
Total investment securities |
|
|
|
7,429,719 |
|
|
|
7,352,293 |
Federal funds and resell agreements |
|
|
|
244,891 |
|
|
|
98,762 |
Interest-bearing due from banks |
|
|
|
453,189 |
|
|
|
847,077 |
Cash and due from banks |
|
|
|
354,184 |
|
|
|
339,592 |
Premises and equipment, net |
|
|
|
287,267 |
|
|
|
281,704 |
Accrued income |
|
|
|
93,016 |
|
|
|
87,863 |
Goodwill |
|
|
|
228,396 |
|
|
|
227,962 |
Other intangibles, net |
|
|
|
37,419 |
|
|
|
50,065 |
Other assets |
|
|
|
383,095 |
|
|
|
343,538 |
Total assets |
|
|
$ |
19,726,146 |
|
|
$ |
18,597,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Noninterest-bearing demand |
|
|
$ |
6,008,326 |
|
|
$ |
6,257,944 |
Interest-bearing demand and savings |
|
|
|
8,288,670 |
|
|
|
7,547,822 |
Time deposits under $250,000 |
|
|
|
658,541 |
|
|
|
661,877 |
Time deposits of $250,000 or more |
|
|
|
422,712 |
|
|
|
593,916 |
Total deposits |
|
|
|
15,378,249 |
|
|
|
15,061,559 |
Federal funds and repurchase agreements |
|
|
|
2,021,123 |
|
|
|
1,342,600 |
Short-term debt |
|
|
|
- |
|
|
|
5,000 |
Long-term debt |
|
|
|
75,418 |
|
|
|
83,534 |
Accrued expenses and taxes |
|
|
|
163,221 |
|
|
|
168,716 |
Other liabilities |
|
|
|
63,507 |
|
|
|
35,699 |
Total liabilities |
|
|
|
17,701,518 |
|
|
|
16,697,108 |
|
|
|
|
|
|
|
|
|
Shareholders' Equity
|
|
|
|
|
|
|
|
|
Common stock |
|
|
|
55,057 |
|
|
|
55,057 |
Capital surplus |
|
|
|
1,028,869 |
|
|
|
1,015,383 |
Retained earnings |
|
|
|
1,112,613 |
|
|
|
1,016,206 |
Accumulated other comprehensive income |
|
|
|
42,512 |
|
|
|
26,530 |
Treasury stock |
|
|
|
(214,423) |
|
|
|
(212,319) |
Total shareholders' equity |
|
|
|
2,024,628 |
|
|
|
1,900,857 |
Total liabilities and shareholders' equity |
|
|
$ |
19,726,146 |
|
|
$ |
18,597,965 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income |
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
|
September 30, |
|
|
|
September 30, |
Interest Income
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
Loans |
|
|
$ |
98,820 |
|
|
$ |
84,686 |
|
|
$ |
283,313 |
|
|
$ |
220,314 |
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable interest |
|
|
|
17,012 |
|
|
|
18,498 |
|
|
|
55,221 |
|
|
|
56,469 |
Tax-exempt interest |
|
|
|
14,797 |
|
|
|
11,320 |
|
|
|
41,377 |
|
|
|
31,842 |
Total securities income |
|
|
|
31,809 |
|
|
|
29,818 |
|
|
|
96,598 |
|
|
|
88,311 |
Federal funds and resell agreements |
|
|
|
790 |
|
|
|
175 |
|
|
|
1,939 |
|
|
|
377 |
Interest-bearing due from banks |
|
|
|
445 |
|
|
|
475 |
|
|
|
1,772 |
|
|
|
1,761 |
Trading securities |
|
|
|
174 |
|
|
|
75 |
|
|
|
399 |
|
|
|
303 |
Total interest income |
|
|
|
132,038 |
|
|
|
115,229 |
|
|
|
384,021 |
|
|
|
311,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
4,626 |
|
|
|
3,863 |
|
|
|
12,817 |
|
|
|
10,433 |
Federal funds and repurchase agreements |
|
|
|
1,894 |
|
|
|
427 |
|
|
|
4,750 |
|
|
|
1,389 |
Other |
|
|
|
753 |
|
|
|
1,044 |
|
|
|
2,587 |
|
|
|
1,631 |
Total interest expense |
|
|
|
7,273 |
|
|
|
5,334 |
|
|
|
20,154 |
|
|
|
13,453 |
Net interest income |
|
|
|
124,765 |
|
|
|
109,895 |
|
|
|
363,867 |
|
|
|
297,613 |
Provision for loan losses |
|
|
|
13,000 |
|
|
|
2,500 |
|
|
|
25,000 |
|
|
|
10,500 |
Net interest income after provision for loan losses |
|
|
|
111,765 |
|
|
|
107,395 |
|
|
|
338,867 |
|
|
|
287,113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust and securities processing |
|
|
|
60,218 |
|
|
|
65,182 |
|
|
|
179,448 |
|
|
|
199,862 |
Trading and investment banking |
|
|
|
6,114 |
|
|
|
2,969 |
|
|
|
16,382 |
|
|
|
14,659 |
Service charges on deposits |
|
|
|
21,832 |
|
|
|
21,663 |
|
|
|
65,713 |
|
|
|
64,829 |
Insurance fees and commissions |
|
|
|
698 |
|
|
|
480 |
|
|
|
3,355 |
|
|
|
1,636 |
Brokerage fees |
|
|
|
4,712 |
|
|
|
2,958 |
|
|
|
13,159 |
|
|
|
8,748 |
Bankcard fees |
|
|
|
17,086 |
|
|
|
17,624 |
|
|
|
52,636 |
|
|
|
51,842 |
Gains on sale of securities available for sale, net |
|
|
|
2,978 |
|
|
|
101 |
|
|
|
8,509 |
|
|
|
8,404 |
Equity earnings (loss) on alternative investments
|
|
|
|
1,594 |
|
|
|
(5,032) |
|
|
|
2,191 |
|
|
|
(6,999) |
Other |
|
|
|
6,716 |
|
|
|
3,153 |
|
|
|
18,352 |
|
|
|
10,874 |
Total noninterest income |
|
|
|
121,948 |
|
|
|
109,098 |
|
|
|
359,745 |
|
|
|
353,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
|
109,369 |
|
|
|
104,733 |
|
|
|
325,216 |
|
|
|
302,855 |
Occupancy, net |
|
|
|
11,394 |
|
|
|
11,748 |
|
|
|
33,505 |
|
|
|
32,070 |
Equipment |
|
|
|
16,231 |
|
|
|
17,228 |
|
|
|
49,545 |
|
|
|
46,810 |
Supplies, postage and telephone |
|
|
|
4,624 |
|
|
|
5,371 |
|
|
|
14,292 |
|
|
|
14,299 |
Marketing and business development |
|
|
|
5,332 |
|
|
|
5,766 |
|
|
|
16,086 |
|
|
|
16,914 |
Processing fees |
|
|
|
11,264 |
|
|
|
12,795 |
|
|
|
34,190 |
|
|
|
38,232 |
Legal and consulting |
|
|
|
4,450 |
|
|
|
8,648 |
|
|
|
14,186 |
|
|
|
18,943 |
Bankcard |
|
|
|
5,015 |
|
|
|
5,266 |
|
|
|
16,199 |
|
|
|
14,987 |
Amortization of other intangibles |
|
|
|
2,992 |
|
|
|
3,483 |
|
|
|
9,363 |
|
|
|
8,807 |
Regulatory fees |
|
|
|
3,370 |
|
|
|
3,176 |
|
|
|
10,491 |
|
|
|
8,805 |
Other |
|
|
|
5,742 |
|
|
|
7,065 |
|
|
|
22,497 |
|
|
|
18,934 |
Total noninterest expense |
|
|
|
179,783 |
|
|
|
185,279 |
|
|
|
545,570 |
|
|
|
521,656 |
Income before income taxes |
|
|
|
53,930 |
|
|
|
31,214 |
|
|
|
153,042 |
|
|
|
119,312 |
Income tax provision |
|
|
|
11,984 |
|
|
|
8,763 |
|
|
|
37,175 |
|
|
|
32,882 |
Net income |
|
|
$ |
41,946 |
|
|
$ |
22,451 |
|
|
$ |
115,867 |
|
|
$ |
86,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income - basic |
|
|
$ |
0.86 |
|
|
$ |
0.46 |
|
|
$ |
2.37 |
|
|
$ |
1.85 |
Net income – diluted |
|
|
|
0.85 |
|
|
|
0.46 |
|
|
|
2.36 |
|
|
|
1.84 |
Dividends |
|
|
|
0.245 |
|
|
|
0.235 |
|
|
|
0.735 |
|
|
|
0.705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
|
48,849,251 |
|
|
|
48,577,282 |
|
|
|
48,792,419 |
|
|
|
46,619,428 |
Weighted average shares outstanding – diluted |
|
|
|
49,284,280 |
|
|
|
49,036,332 |
|
|
|
49,162,200 |
|
|
|
47,080,009 |
|
|
|
|
Consolidated Statements of Comprehensive Income |
|
|
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Net Income |
|
|
$ |
41,946 |
|
|
$ |
22,451 |
|
|
$ |
115,867 |
|
|
$ |
86,430 |
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized holding (losses) gains, net
|
|
|
|
(16,946) |
|
|
|
46,166 |
|
|
|
90,639 |
|
|
|
33,289 |
Less: Reclassifications adjustment for gains included in net income |
|
|
|
(2,978) |
|
|
|
(101) |
|
|
|
(8,509) |
|
|
|
(8,404) |
Change in unrealized (losses) gains on securities during the period
|
|
|
|
(19,924) |
|
|
|
46,065 |
|
|
|
82,130 |
|
|
|
24,885 |
Change in unrealized losses on derivatives |
|
|
|
(643) |
|
|
|
- |
|
|
|
(7,677) |
|
|
|
- |
Income tax benefit (expense)
|
|
|
|
7,784 |
|
|
|
(17,394) |
|
|
|
(28,223) |
|
|
|
(9,361) |
Other comprehensive (loss) income
|
|
|
|
(12,783) |
|
|
|
28,671 |
|
|
|
46,230 |
|
|
|
15,524 |
Comprehensive income |
|
|
$ |
29,163 |
|
|
$ |
51,122 |
|
|
$ |
162,097 |
|
|
$ |
101,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
- |
|
|
|
- |
|
|
|
86,430 |
|
|
|
15,524 |
|
|
|
- |
|
|
|
101,954 |
Cash dividends ($0.705 per share) |
|
|
|
- |
|
|
|
- |
|
|
|
(34,135) |
|
|
|
- |
|
|
|
- |
|
|
|
(34,135) |
Purchase of treasury stock |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(6,172) |
|
|
|
(6,172) |
Issuance of equity awards |
|
|
|
- |
|
|
|
(4,180) |
|
|
|
|
|
|
|
|
|
|
|
4,639 |
|
|
|
459 |
Recognition of equity based compensation |
|
|
|
- |
|
|
|
9,030 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,030 |
Net tax benefit related to equity compensation plans |
|
|
|
- |
|
|
|
732 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
732 |
Sale of treasury stock |
|
|
|
- |
|
|
|
475 |
|
|
|
- |
|
|
|
- |
|
|
|
315 |
|
|
|
790 |
Exercise of stock options |
|
|
|
- |
|
|
|
2,089 |
|
|
|
- |
|
|
|
- |
|
|
|
2,615 |
|
|
|
4,704 |
Common stock issuance |
|
|
|
- |
|
|
|
112,635 |
|
|
|
- |
|
|
|
- |
|
|
|
67,102 |
|
|
|
179,737 |
Balance – September 30, 2015 |
|
|
$ |
55,057 |
|
|
$ |
1,015,383 |
|
|
$ |
1,016,206 |
|
|
$ |
26,530 |
|
|
$ |
(212,319) |
|
|
$ |
1,900,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - January 1, 2016 |
|
|
$ |
55,057 |
|
|
$ |
1,019,889 |
|
|
$ |
1,033,990 |
|
|
$ |
(3,718) |
|
|
$ |
(211,524) |
|
|
$ |
1,893,694 |
Total comprehensive income |
|
|
|
- |
|
|
|
- |
|
|
|
115,867 |
|
|
|
46,230 |
|
|
|
- |
|
|
|
162,097 |
Cash dividends ($0.735 per share) |
|
|
|
- |
|
|
|
- |
|
|
|
(36,388) |
|
|
|
- |
|
|
|
- |
|
|
|
(36,388) |
Purchase of treasury stock |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(14,189) |
|
|
|
(14,189) |
Issuance of equity awards |
|
|
|
- |
|
|
|
(3,373) |
|
|
|
- |
|
|
|
- |
|
|
|
3,802 |
|
|
|
429 |
Recognition of equity based compensation |
|
|
|
- |
|
|
|
8,253 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,253 |
Sale of treasury stock |
|
|
|
- |
|
|
|
362 |
|
|
|
- |
|
|
|
- |
|
|
|
474 |
|
|
|
836 |
Exercise of stock options |
|
|
|
- |
|
|
|
2,400 |
|
|
|
- |
|
|
|
- |
|
|
|
7,014 |
|
|
|
9,414 |
Cumulative effect adjustment |
|
|
|
- |
|
|
|
1,338 |
|
|
|
(856) |
|
|
|
- |
|
|
|
- |
|
|
|
482 |
Balance – September 30, 2016 |
|
|
$ |
55,057 |
|
|
$ |
1,028,869 |
|
|
$ |
1,112,613 |
|
|
$ |
42,512 |
|
|
$ |
(214,423) |
|
|
$ |
2,024,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances / Yields and Rates |
|
|
|
|
|
|
|
UMB Financial Corporation |
|
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
Average |
|
|
Average |
|
|
|
|
Average |
|
|
Average |
|
Assets
|
|
|
|
Balance |
|
|
Yield/Rate |
|
|
|
|
Balance |
|
|
Yield/Rate |
|
Loans, net of unearned interest |
|
|
$ |
10,181,819 |
|
|
3.86 |
% |
|
|
$ |
8,933,775 |
|
|
3.76 |
% |
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
|
4,449,485 |
|
|
1.52 |
|
|
|
|
4,750,122 |
|
|
1.54 |
|
Tax-exempt |
|
|
|
3,158,966 |
|
|
2.86 |
|
|
|
|
2,557,629 |
|
|
2.70 |
|
Total securities |
|
|
|
7,608,451 |
|
|
2.08 |
|
|
|
|
7,307,751 |
|
|
1.95 |
|
Federal funds and resell agreements |
|
|
|
217,287 |
|
|
1.45 |
|
|
|
|
83,048 |
|
|
0.84 |
|
Interest-bearing due from banks |
|
|
|
314,619 |
|
|
0.56 |
|
|
|
|
481,575 |
|
|
0.39 |
|
Trading securities |
|
|
|
51,280 |
|
|
1.75 |
|
|
|
|
36,171 |
|
|
1.04 |
|
Total earning assets |
|
|
|
18,373,456 |
|
|
3.03 |
|
|
|
|
16,842,320 |
|
|
2.86 |
|
Allowance for loan losses |
|
|
|
(86,368) |
|
|
|
|
|
|
|
(78,419) |
|
|
|
|
Other assets |
|
|
|
1,405,152 |
|
|
|
|
|
|
|
1,356,548 |
|
|
|
|
Total assets |
|
|
$ |
19,692,240 |
|
|
|
|
|
|
$ |
18,120,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
|
$ |
9,431,253 |
|
|
0.20 |
% |
|
|
$ |
8,532,814 |
|
|
0.18 |
% |
Federal funds and repurchase agreements |
|
|
|
2,261,863 |
|
|
0.33 |
|
|
|
|
1,634,394 |
|
|
0.10 |
|
Borrowed funds |
|
|
|
82,340 |
|
|
3.64 |
|
|
|
|
88,468 |
|
|
4.68 |
|
Total interest-bearing liabilities |
|
|
|
11,775,456 |
|
|
0.25 |
|
|
|
|
10,255,676 |
|
|
0.21 |
|
Noninterest-bearing demand deposits |
|
|
|
5,690,838 |
|
|
|
|
|
|
|
5,800,870 |
|
|
|
|
Other liabilities |
|
|
|
203,953 |
|
|
|
|
|
|
|
176,040 |
|
|
|
|
Shareholders' equity |
|
|
|
2,021,993 |
|
|
|
|
|
|
|
1,887,863 |
|
|
|
|
Total liabilities and shareholders' equity |
|
|
$ |
19,692,240 |
|
|
|
|
|
|
$ |
18,120,449 |
|
|
|
|
Net interest spread |
|
|
|
|
|
|
2.78 |
% |
|
|
|
|
|
|
2.65 |
% |
Net interest margin |
|
|
|
|
|
|
2.87 |
|
|
|
|
|
|
|
2.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balances / Yields and Rates |
|
|
|
|
|
|
|
UMB Financial Corporation |
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands) |
|
|
|
Nine Months Ended September 30, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
Average |
|
|
Average |
|
|
|
|
Average |
|
|
Average |
|
Assets
|
|
|
|
Balance |
|
|
Yield/Rate |
|
|
|
|
Balance |
|
|
Yield/Rate |
|
Loans, net of unearned interest |
|
|
$ |
9,874,298 |
|
|
3.83 |
% |
|
|
$ |
8,163,984 |
|
|
3.61 |
% |
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
|
|
4,650,111 |
|
|
1.59 |
|
|
|
|
4,864,016 |
|
|
1.55 |
|
Tax-exempt |
|
|
|
2,984,538 |
|
|
2.85 |
|
|
|
|
2,407,653 |
|
|
2.72 |
|
Total securities |
|
|
|
7,634,649 |
|
|
2.08 |
|
|
|
|
7,271,669 |
|
|
1.94 |
|
Federal funds and resell agreements |
|
|
|
181,854 |
|
|
1.42 |
|
|
|
|
62,326 |
|
|
0.81 |
|
Interest-bearing due from banks |
|
|
|
425,155 |
|
|
0.56 |
|
|
|
|
665,667 |
|
|
0.35 |
|
Trading securities |
|
|
|
39,588 |
|
|
1.70 |
|
|
|
|
34,507 |
|
|
1.51 |
|
Total earning assets |
|
|
|
18,155,544 |
|
|
2.99 |
|
|
|
|
16,198,153 |
|
|
2.71 |
|
Allowance for loan losses |
|
|
|
(82,975) |
|
|
|
|
|
|
|
(77,560) |
|
|
|
|
Other assets |
|
|
|
1,415,325 |
|
|
|
|
|
|
|
1,339,262 |
|
|
|
|
Total assets |
|
|
$ |
19,487,894 |
|
|
|
|
|
|
$ |
17,459,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits |
|
|
$ |
9,392,435 |
|
|
0.18 |
% |
|
|
$ |
8,023,331 |
|
|
0.17 |
% |
Federal funds and repurchase agreements |
|
|
|
2,041,369 |
|
|
0.31 |
|
|
|
|
1,686,766 |
|
|
0.11 |
|
Borrowed funds |
|
|
|
88,621 |
|
|
3.90 |
|
|
|
|
49,169 |
|
|
4.43 |
|
Total interest-bearing liabilities |
|
|
|
11,522,425 |
|
|
0.23 |
|
|
|
|
9,759,266 |
|
|
0.18 |
|
Noninterest-bearing demand deposits |
|
|
|
5,809,398 |
|
|
|
|
|
|
|
5,655,878 |
|
|
|
|
Other liabilities |
|
|
|
174,873 |
|
|
|
|
|
|
|
274,845 |
|
|
|
|
Shareholders' equity |
|
|
|
1,981,198 |
|
|
|
|
|
|
|
1,769,866 |
|
|
|
|
Total liabilities and shareholders' equity |
|
|
$ |
19,487,894 |
|
|
|
|
|
|
$ |
17,459,855 |
|
|
|
|
Net interest spread |
|
|
|
|
|
|
2.76 |
% |
|
|
|
|
|
|
2.53 |
% |
Net interest margin |
|
|
|
|
|
|
2.84 |
|
|
|
|
|
|
|
2.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Segment Information |
UMB Financial Corporation |
(unaudited, dollars in thousands) |
|
|
|
Three Months Ended September 30, 2016 |
|
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
|
$ |
121,963 |
|
|
$ |
- |
|
|
$ |
2,802 |
|
|
$ |
124,765 |
Provision for loan losses |
|
|
|
13,000 |
|
|
|
- |
|
|
|
- |
|
|
|
13,000 |
Noninterest income |
|
|
|
80,454 |
|
|
|
19,413 |
|
|
|
22,081 |
|
|
|
121,948 |
Noninterest expense |
|
|
|
142,836 |
|
|
|
16,874 |
|
|
|
20,073 |
|
|
|
179,783 |
Income before taxes |
|
|
|
46,581 |
|
|
|
2,539 |
|
|
|
4,810 |
|
|
|
53,930 |
Income tax expense |
|
|
|
10,427 |
|
|
|
519 |
|
|
|
1,038 |
|
|
|
11,984 |
Net income |
|
|
$ |
36,154 |
|
|
$ |
2,020 |
|
|
$ |
3,772 |
|
|
$ |
41,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
$ |
18,384,000 |
|
|
$ |
61,000 |
|
|
$ |
1,247,000 |
|
|
$ |
19,692,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015 |
|
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
Total |
Net interest income |
|
|
$ |
108,424 |
|
|
$ |
49 |
|
|
$ |
1,422 |
|
|
$ |
109,895 |
Provision for loan losses |
|
|
|
2,500 |
|
|
|
- |
|
|
|
- |
|
|
|
2,500 |
Noninterest income |
|
|
|
65,207 |
|
|
|
21,398 |
|
|
|
22,493 |
|
|
|
109,098 |
Noninterest expense |
|
|
|
149,269 |
|
|
|
16,495 |
|
|
|
19,515 |
|
|
|
185,279 |
Income before taxes |
|
|
|
21,862 |
|
|
|
4,952 |
|
|
|
4,400 |
|
|
|
31,214 |
Income tax expense |
|
|
|
6,120 |
|
|
|
1,409 |
|
|
|
1,234 |
|
|
|
8,763 |
Net income |
|
|
$ |
15,742 |
|
|
$ |
3,543 |
|
|
$ |
3,166 |
|
|
$ |
22,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
Average assets |
|
|
$ |
17,045,000 |
|
|
$ |
66,000 |
|
|
$ |
1,009,000 |
|
|
$ |
18,120,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2016 |
|
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
|
$ |
355,847 |
|
|
$ |
- |
|
|
$ |
8,020 |
|
|
$ |
363,867 |
Provision for loan losses |
|
|
|
25,000 |
|
|
|
- |
|
|
|
- |
|
|
|
25,000 |
Noninterest income |
|
|
|
235,915 |
|
|
|
56,965 |
|
|
|
66,865 |
|
|
|
359,745 |
Noninterest expense |
|
|
|
431,594 |
|
|
|
52,993 |
|
|
|
60,983 |
|
|
|
545,570 |
Income before taxes |
|
|
|
135,168 |
|
|
|
3,972 |
|
|
|
13,902 |
|
|
|
153,042 |
Income tax expense |
|
|
|
32,928 |
|
|
|
899 |
|
|
|
3,348 |
|
|
|
37,175 |
Net income |
|
|
$ |
102,240 |
|
|
$ |
3,073 |
|
|
$ |
10,554 |
|
|
$ |
115,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
$ |
18,147,000 |
|
|
$ |
62,000 |
|
|
$ |
1,279,000 |
|
|
$ |
19,488,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2015 |
|
|
|
Bank |
|
|
Institutional
Investment
Management
|
|
|
Asset
Servicing
|
|
|
|
Total |
Net interest income |
|
|
$ |
294,210 |
|
|
$ |
27 |
|
|
$ |
3,376 |
|
|
$ |
297,613 |
Provision for loan losses |
|
|
|
10,500 |
|
|
|
- |
|
|
|
- |
|
|
|
10,500 |
Noninterest income |
|
|
|
210,695 |
|
|
|
74,182 |
|
|
|
68,978 |
|
|
|
353,855 |
Noninterest expense |
|
|
|
407,997 |
|
|
|
52,799 |
|
|
|
60,860 |
|
|
|
521,656 |
Income before taxes |
|
|
|
86,408 |
|
|
|
21,410 |
|
|
|
11,494 |
|
|
|
119,312 |
Income tax expense |
|
|
|
23,859 |
|
|
|
5,899 |
|
|
|
3,124 |
|
|
|
32,882 |
Net income |
|
|
$ |
62,549 |
|
|
$ |
15,511 |
|
|
$ |
8,370 |
|
|
$ |
86,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average assets |
|
|
$ |
16,419,000 |
|
|
$ |
71,000 |
|
|
$ |
970,000 |
|
|
$ |
17,460,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UMB Financial Corporation
Media Contact:
Heather Miller, 303-521-0861
or
Investor Relations Contact:
Kay Gregory, 816-860-7106
View source version on businesswire.com: http://www.businesswire.com/news/home/20161025006745/en/