Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

UMB Financial Corporation Reports Fourth Quarter Net Income of $100.2 Million and Record Full-Year Earnings of $431.7 Million

UMBF

Fourth Quarter 2022 Financial Highlights

  • GAAP net income of $100.2 million, or $2.06 per diluted share.
  • Average loan balances increased $3.6 billion, or 21.6%, compared to the fourth quarter of 2021.
  • Average loans increased 21.0% on a linked-quarter, annualized basis.
  • Average deposits grew 21.2% on a linked-quarter, annualized basis.
  • Net interest income increased 5.0% from the linked quarter.
  • Noninterest income increased 5.7% as compared to the fourth quarter of 2021, equal to 33.9% of total revenue.
  • Net interest margin expanded seven basis points from the linked quarter.
  • Credit quality remained strong, with net charge-offs of just 0.04% of average loans.

UMB Financial Corporation (Nasdaq: UMBF), a financial services company, announced net income for the fourth quarter of 2022 of $100.2 million, or $2.06 per diluted share, compared to $88.0 million, or $1.81 per diluted share, in the third quarter of 2022 (linked quarter) and $78.5 million, or $1.61 per diluted share, in the fourth quarter of 2021.

Net operating income, a non-GAAP financial measure reconciled later in this release to net income, the nearest comparable GAAP measure, was $101.1 million, or $2.07 per diluted share, for the fourth quarter of 2022, compared to $88.3 million, or $1.82 per diluted share, for the linked quarter and $78.9 million, or $1.62 per diluted share, for the fourth quarter of 2021. Operating pre-tax, pre-provision income (Operating PTPP), a non-GAAP measure reconciled later in this release to the components of net income before taxes, the nearest comparable GAAP measure, was $134.1 million, or $2.75 per diluted share, for the fourth quarter of 2022, compared to $131.2 million, or $2.70 per diluted share, for the linked quarter, and $107.4 million, or $2.20 per diluted share, for the fourth quarter of 2021. These operating PTPP results represent increases of 2.2% on a linked-quarter basis and 24.8%, compared to the fourth quarter of 2021.

“As we enter the 110th year of business, our strong balance sheet and differentiated business mix position us well to deliver solid returns across all economic cycles, driven by our basic tenet of providing the Unparalleled Customer Experience to all our key constituents,” said Mariner Kemper, chairman, president and chief executive officer. “Our fourth quarter results capped off another year of record earnings, facilitated by strong balance sheet growth, stable credit metrics and contributions from our differentiated fee income sources. Revenue increased 14.4% over the prior year to $1.5 billion, driven by a 13.2% increase in average loans, 8.3% increase in average deposits, and an 18.6% percent increase in noninterest income. In 2022, we generated actual loan growth of nearly $4 billion, or more than three times the $1.1 billion we added in the prior calendar year. Our asset quality metrics remained solid as reflected in net loan charge-off rate of 21 basis points for the year. Nonperforming assets comprised a modest five basis points of total assets. We’ve long focused on operating leverage, and for the full year, we generated positive leverage of 6.7%.”

Fourth Quarter 2022 earnings discussion

Summary of quarterly financial results

UMB Financial Corporation

(unaudited, dollars in thousands, except per share data)

Q4

Q3

Q4

2022

2022

2021

Net income (GAAP)

$

100,173

$

87,990

$

78,496

Earnings per share (diluted)

2.06

1.81

1.61

Operating pre-tax, pre-provision income (Non-GAAP)

134,054

131,166

107,415

Operating pre-tax, pre-provision earnings per share (diluted)

2.75

2.70

2.20

Operating pre-tax, pre-provision income - FTE (Non-GAAP)

140,717

137,620

113,898

Operating pre-tax, pre-provision earnings per share - FTE (diluted)

2.89

2.83

2.33

Net operating income (Non-GAAP)

101,092

88,259

78,921

Operating earnings per share (diluted)

2.07

1.82

1.62

GAAP

Return on average assets

1.06

%

0.96

%

0.82

%

Return on average equity

15.16

12.90

9.91

Efficiency ratio

63.72

63.58

67.78

Non-GAAP

Operating return on average assets

1.07

%

0.96

%

0.82

%

Operating return on average equity

15.30

12.94

9.97

Operating efficiency ratio

63.39

63.49

67.61

Summary of revenue

UMB Financial Corporation

(unaudited, dollars in thousands)

Q4

Q3

Q4

CQ vs.

CQ vs.

2022

2022

2021

LQ

PY

Net interest income

$

245,166

$

233,485

$

210,570

$

11,681

$

34,596

Noninterest income:

Trust and securities processing

59,207

59,586

58,515

(379

)

692

Trading and investment banking

5,251

5,387

6,977

(136

)

(1,726

)

Service charges on deposit accounts

19,758

19,932

21,607

(174

)

(1,849

)

Insurance fees and commissions

459

375

359

84

100

Brokerage fees

13,332

13,840

3,346

(508

)

9,986

Bankcard fees

19,597

19,379

16,642

218

2,955

Investment securities (losses) gains, net

(409

)

(1,345

)

1,448

936

(1,857

)

Other

8,302

11,569

9,888

(3,267

)

(1,586

)

Total noninterest income

$

125,497

$

128,723

$

118,782

$

(3,226

)

$

6,715

Total revenue

$

370,663

$

362,208

$

329,352

$

8,455

$

41,311

Net interest income (FTE)

$

251,829

$

239,939

$

217,053

Net interest margin (FTE)

2.83

%

2.76

%

2.37

%

Total noninterest income as a % of total revenue

33.9

35.5

36.1

Net interest income

  • Fourth quarter 2022 net interest income totaled $245.2 million, an increase of $11.7 million, or 5.0% from the linked quarter, driven by an increase of $1.0 billion in average loans and the impact from higher short-term and long-term interest rates.
  • Average earning assets increased $831.6 million, or 2.4% from the linked quarter, largely driven by the increase in average loans noted above, an increase of $502.8 million in interest-bearing due from banks, partially offset by a decrease of $488.8 million in average securities.
  • Average interest-bearing liabilities increased $987.5 million, or 4.8% from the linked quarter, primarily driven by an increase of $1.5 billion in interest-bearing deposits, partially offset by a decrease of $631.0 million in federal funds purchased and repurchase agreements.
  • Net interest margin for the fourth quarter was 2.83%, an increase of seven basis points from the linked quarter, driven by benefits of higher short-term interest rates, loan fees, favorable earning asset mix changes, and the benefit of free funds, partially offset by increased cost of interest-bearing liabilities. Average loan yields increased 89 basis points while earning asset yields increased 67 basis points from the linked quarter. The cost of interest-bearing liabilities increased 94 basis points to 2.22%.
  • On a year-over-year basis, net interest income increased $34.6 million, or 16.4%, driven by a $3.6 billion, or 21.6% increase in average loans, coupled with a $402.7 million, or 3.1% increase in average securities. These increases were driven by organic loan growth and a reduction in excess liquidity.
  • Average earning assets decreased $1.0 billion, or 2.8%, largely driven by a decrease of $4.6 billion in interest-bearing due from banks, partially offset by the increases in average loans and securities noted above.
  • Average deposits increased 5.3% on a linked-quarter basis and decreased 0.8% compared to the fourth quarter of 2021. Average noninterest-bearing demand deposit balances increased 0.5% on a linked-quarter basis and decreased 5.1% compared to the fourth quarter of 2021. Demand deposit balances comprised 39.7% of total deposits, compared to 41.6% in the linked quarter and 41.5% in the fourth quarter of 2021.

Noninterest income

  • Fourth quarter 2022 noninterest income decreased $3.2 million, or 2.5%, on a linked-quarter basis, largely due to:
    • Decreases of $2.3 million in company-owned life insurance income and $0.9 million in derivative income, both recorded in other income. The decrease in company-owned life insurance is offset by a proportionate decrease in deferred compensation expense as noted below.
    • A decrease of $0.5 million in brokerage income, largely driven by a decrease in money market income.
    • These decreases were partially offset by an increase of $0.9 million in investment securities gains.
  • Compared to the prior year, noninterest income in the fourth quarter of 2022 increased $6.7 million, or 5.7%, primarily driven by:
    • An increase of $10.0 million in brokerage income, largely driven by increases in 12b-1 fees and money market income.
    • An increase of $3.0 million in bankcard income, driven by increased interchange income and reduced rewards expense.
    • An increase of $1.0 million in company-owned life insurance income, recorded in other income. The increase in company-owned life insurance is offset by a proportionate increase in deferred compensation expense as noted below.
    • These increases were partially offset by the following decreases:
      • A decrease of $1.9 million in investment securities gains, largely driven by $2.7 million in gains on sales of available-for-sale securities in the prior year, offset by an increase of $0.9 million in the valuation of the company’s equity investments.
      • A decrease of $1.8 million in service charges on deposits primarily due to reduced corporate service charge income and decreased healthcare services income related to customer transfer and conversion fees.
      • Decreases of $2.0 million in derivative income, recorded in other income, and $1.7 million in trading and investment banking due to decreased trading volume.

Noninterest expense

Summary of noninterest expense

UMB Financial Corporation

(unaudited, dollars in thousands)

Q4

Q3

Q4

CQ vs.

CQ vs.

2022

2022

2021

LQ

PY

Salaries and employee benefits

$

135,940

$

136,467

$

131,360

$

(527

)

$

4,580

Occupancy, net

12,409

12,231

10,907

178

1,502

Equipment

18,969

18,811

19,886

158

(917

)

Supplies and services

3,697

3,139

4,646

558

(949

)

Marketing and business development

8,788

6,671

6,528

2,117

2,260

Processing fees

23,545

20,901

19,083

2,644

4,462

Legal and consulting

10,664

10,255

10,858

409

(194

)

Bankcard

7,369

6,551

4,865

818

2,504

Amortization of other intangible assets

1,649

1,092

1,110

557

539

Regulatory fees

4,232

4,200

3,393

32

839

Other

10,556

11,078

9,847

(522

)

709

Total noninterest expense

$

237,818

$

231,396

$

222,483

$

6,422

$

15,335

  • Noninterest expense for the fourth quarter of 2022 was $237.8 million, an increase of $6.4 million, or 2.8%, from the linked quarter and an increase of $15.3 million, or 6.9%, from the fourth quarter of 2021.
  • The linked-quarter increase in noninterest expense was driven by:
    • Increases of $2.6 million in processing fees and $2.1 million in marketing and business development expense due to the ongoing modernization of the company’s core systems and timing of multiple projects, respectively. The increase in marketing and business development expense was also partially driven by an increase in advertising for various projects and an increase in travel and entertainment expense.
    • Increases of $0.8 million, $0.6 million, and $0.6 million in bankcard expense, supplies expense, and intangible amortization expense, respectively. The increase in amortization expense is related to the acquisition of the healthcare savings account business from Old National Bank, completed in the fourth quarter of 2022.
    • These increases were partially offset by a decrease of $0.5 million in salaries and employee benefits expense. This decrease was driven by a decrease of $2.7 million in employee benefits expense, partially offset by an increase of $2.2 million in salaries and bonus expense. The decrease in employee benefits expense was driven by a $1.5 million decrease in deferred compensation expense and a $1.0 million decrease in payroll taxes, insurance, and 401(k) expense as employee maximums were reached during the quarter. This decrease in deferred compensation expense was offset by the decrease in company-owned life insurance income noted above.
  • The year-over-year increase in noninterest expense was driven by:
    • An increase of $4.6 million in salaries and employee benefits expense, driven primarily by increases of $7.7 million in salaries and wage expense and $2.3 million in employee benefits expense, primarily due to an increase of $1.1 million in payroll taxes, insurance, and 401(k) expense, and an increase of $0.7 million in deferred compensation expense. These increases were partially offset by a decrease of $5.4 million in bonus and commission expense. The increase in deferred compensation expense was offset by the increase in company-owned life insurance income noted above.
    • Increases of $4.5 million and $2.3 million in processing fees and marketing and business development expense, respectively, due to the ongoing modernization of the company’s core systems and timing of multiple projects, respectively. The increase in marketing and business development expense was also partially driven by an increase in advertising for various projects and an increase in travel and entertainment expense.
    • Increases of $2.5 million and $1.5 million in bankcard expense and occupancy expense, respectively.

Full year 2022 earnings discussion

Net income for the year ended December 31, 2022 was $431.7 million, or $8.86 per diluted share, compared to $353.0 million, or $7.24 per diluted share in 2021. Net operating income, a non-GAAP financial measure reconciled to net income, the nearest comparable GAAP measure, later in this release, was $433.0 million, or $8.88 per diluted share, compared to $354.4 million, or $7.27 per diluted share in 2021. These results represent increases of 22.3% and 22.2%, respectively. Operating PTPP, a non-GAAP measure reconciled later in this release to the components of net income before taxes, the nearest comparable GAAP measure, was $571.7 million, or $11.73 per diluted share, compared to $450.9 million, or $9.26 per diluted share, for 2021. These results represent an increase of 26.8% as compared to 2021.

Summary of year-to-date financial results

UMB Financial Corporation

(unaudited, dollars in thousands, except per share data)

December

December

YTD

YTD

2022

2021

Net income (GAAP)

$

431,682

$

353,018

Earnings per share (diluted)

8.86

7.24

Operating pre-tax, pre-provision income (Non-GAAP)

571,671

450,896

Operating pre-tax, pre-provision earnings per share (diluted)

11.73

9.26

Operating pre-tax, pre-provision income - FTE (Non-GAAP)

597,465

477,230

Operating pre-tax, pre-provision earnings per share - FTE (diluted)

12.26

9.79

Net operating income (Non-GAAP)

433,020

354,446

Operating earnings per share (diluted)

8.88

7.27

GAAP

Return on average assets

1.15

%

1.00

%

Return on average equity

15.83

11.43

Efficiency ratio

60.84

65.02

Non-GAAP

Operating return on average assets

1.15

%

1.00

%

Operating return on average equity

15.88

11.47

Operating efficiency ratio

60.72

64.87

  • Net interest income increased $98.3 million, or 12.1%, year-over-year due to a $2.1 billion increase in earning assets and the impact from increased short-term and long-term interest rates. The increase in earning assets was primarily driven by a $2.2 billion, or 13.2%, increase in average loans, and an increase of $1.8 billion, or 15.7% in average securities. This growth was partially offset by a decrease of $1.7 billion in interest-bearing due from banks. Average interest-bearing liabilities increased $583.1 million, while noninterest-bearing demand deposits increased $2.0 billion, or 17.9%. The yield on earning assets increased 62 basis points, while the cost of interest-bearing liabilities increased 84 basis points. Net interest margin for 2022 was 2.63%, an increase of 13 basis points from 2021.
  • Full-year noninterest income increased $87.1 million, or 18.6%, due to:
    • An increase of $53.4 million in investment securities gains, largely driven by the gain on the sale of the company’s Visa Inc. Class B common shares during the second quarter of 2022.
    • An increase of $30.8 million in brokerage fees, primarily driven by higher 12b-1 and money market income.
    • An increase of $13.1 million in trust and securities processing, due to increases of $12.9 million and $6.5 million in fund services income and corporate trust income, respectively, partially offset by a decrease of $6.3 million in trust income.
    • These increases were partially offset by a decrease of $10.1 million in company-owned life insurance income, recorded in other income. The decrease in company-owned life insurance is offset by a proportionate decrease in deferred compensation expense as noted below.
  • Full-year noninterest expense increased $64.5 million, or 7.7%, primarily due to:
    • An increase of $20.0 million in salaries and employee benefits expense, driven by an increase of $21.8 million in salaries and bonus expense, partially offset by a decrease of $1.9 million in employee benefits expense. The increase in salaries and bonus expense was driven by higher salaries and improved company performance. The decrease in employee benefits expense was due to a decrease of $9.5 million in deferred compensation expense, partially offset by an increase of $5.0 million in payroll taxes, insurance, and 401(k) expense. This decrease in deferred compensation expense was offset by the decrease in company-owned life insurance income noted above.
    • An increase of $14.7 million in processing fees due to the ongoing modernization of the company’s core systems and timing of multiple projects.
    • Increases of $7.2 million and $6.7 million in marketing and business development and legal and consulting expense, respectively, due to the timing of multiple projects. The increase in marketing and business development expense was also partially driven by an increase in advertising for various projects and an increase in travel and entertainment expense.
    • An increase of $7.2 million in bankcard expense primarily due to higher processing expense and bankcard fraud losses.
    • Increases of $6.1 million in operational losses and $2.4 million in charitable contributions, both recorded in other expense.

Income taxes

  • The company’s effective tax rate was 18.9% for the year ended December 31, 2022, compared to 17.7% for the same period in 2021. The increase in the effective rate in 2022 is primarily attributable to a smaller portion of income being earned from tax-exempt municipal securities.

Balance sheet

  • Average total assets for the fourth quarter of 2022 were $37.3 billion compared to $36.3 billion for the linked quarter and $38.1 billion for the same period in 2021.

Summary of average loans and leases - QTD Average

UMB Financial Corporation

(unaudited, dollars in thousands)

Q4

Q3

Q4

CQ vs.

CQ vs.

2022

2022

2021

LQ

PY

Commercial and industrial

$

8,891,356

$

8,417,174

$

6,994,935

$

474,182

$

1,896,421

Specialty lending

559,200

559,797

484,552

(597

)

74,648

Commercial real estate

7,323,877

6,892,484

6,218,138

431,393

1,105,739

Consumer real estate

2,678,771

2,574,926

2,272,498

103,845

406,273

Consumer

145,811

142,348

107,841

3,463

37,970

Credit cards

457,043

438,235

414,267

18,808

42,776

Leases and other

238,603

259,298

200,417

(20,695

)

38,186

Total loans

$

20,294,661

$

19,284,262

$

16,692,648

$

1,010,399

$

3,602,013

  • Average loans for the fourth quarter of 2022 increased 5.2% on a linked-quarter basis and 21.6% compared to the fourth quarter of 2021.

Summary of average securities - QTD Average

UMB Financial Corporation

(unaudited, dollars in thousands)

Q4

Q3

Q4

CQ vs.

CQ vs.

2022

2022

2021

LQ

PY

Securities available for sale:

U.S. Treasury

$

752,339

$

746,429

$

69,398

$

5,910

$

682,941

U.S. Agencies

171,171

173,980

93,619

(2,809

)

77,552

Mortgage-backed

4,027,120

4,363,838

7,395,528

(336,718

)

(3,368,408

)

State and political subdivisions

1,353,307

1,600,043

3,437,841

(246,736

)

(2,084,534

)

Corporates

366,131

381,151

236,743

(15,020

)

129,388

Collateralized loan obligations

328,475

300,475

38,099

28,000

290,376

Total securities available for sale

$

6,998,543

$

7,565,916

$

11,271,228

$

(567,373

)

$

(4,272,685

)

Securities held to maturity:

U.S. Agencies

$

123,077

$

123,048

$

$

29

$

123,077

Mortgage-backed

2,983,489

3,039,998

105,622

(56,509

)

2,877,867

State and political subdivisions

2,765,717

2,621,633

1,089,587

144,084

1,676,130

Total securities held to maturity

$

5,872,283

$

5,784,679

$

1,195,209

$

87,604

$

4,677,074

Trading securities

11,799

5,651

29,426

6,148

(17,627

)

Other securities

315,748

330,950

299,829

(15,202

)

15,919

Total securities

$

13,198,373

$

13,687,196

$

12,795,692

$

(488,823

)

$

402,681

  • Average total securities decreased 3.6% on a linked-quarter basis and increased 3.1% compared to the fourth quarter of 2021.

Summary of average deposits - QTD Average

UMB Financial Corporation

(unaudited, dollars in thousands)

Q4

Q3

Q4

CQ vs.

CQ vs.

2022

2022

2021

LQ

PY

Deposits:

Noninterest-bearing demand

$

12,454,413

$

12,394,251

$

13,124,918

$

60,162

$

(670,505

)

Interest-bearing demand and savings

17,952,568

16,723,205

17,809,817

1,229,363

142,751

Time deposits

966,969

679,994

701,836

286,975

265,133

Total deposits

$

31,373,950

$

29,797,450

$

31,636,571

$

1,576,500

$

(262,621

)

Noninterest bearing deposits as % of total

39.7

%

41.6

%

41.5

%

  • Average deposits increased 5.3% on a linked-quarter basis and decreased 0.8% compared to the fourth quarter of 2021.

Capital

Capital information

UMB Financial Corporation

(unaudited, dollars in thousands, except per share data)

December 31, 2022

September 30, 2022

December 31, 2021

Total equity

$

2,667,093

$

2,523,545

$

3,145,424

Book value per common share

55.20

52.24

64.95

Tangible book value per common share (Non-GAAP)

49.28

48.19

61.05

Regulatory capital:

Common equity Tier 1 capital

$

3,129,030

$

3,132,209

$

2,885,576

Tier 1 capital

3,129,030

3,132,209

2,885,576

Total capital

3,682,619

3,679,116

3,324,284

Regulatory capital ratios:

Common equity Tier 1 capital ratio

10.62

%

11.18

%

12.05

%

Tier 1 risk-based capital ratio

10.62

11.18

12.05

Total risk-based capital ratio

12.50

13.13

13.88

Tier 1 leverage ratio

8.43

8.66

7.61

  • At December 31, 2022, the regulatory capital ratios presented in the foregoing table exceeded all “well-capitalized” regulatory thresholds.

Asset Quality

Credit quality

UMB Financial Corporation

(unaudited, dollars in thousands)

Q4

Q3

Q2

Q1

Q4

2022

2022

2022

2022

2021

Net charge-offs - total loans

$

2,189

$

1,173

$

28,128

$

8,378

$

8,061

Net loan charge-offs as a % of total average loans

0.04

%

0.02

%

0.62

%

0.20

%

0.19

%

Loans over 90 days past due

$

1,617

$

2,513

$

3,446

$

3,600

$

2,633

Loans over 90 days past due as a % of total loans

0.01

%

0.01

%

0.02

%

0.02

%

0.02

%

Nonaccrual and restructured loans

$

19,269

$

19,817

$

18,117

$

110,356

$

92,300

Nonaccrual and restructured loans as a % of total loans

0.09

%

0.10

%

0.10

%

0.62

%

0.54

%

Provision for credit losses

$

9,000

$

22,000

$

13,400

$

(6,500

)

$

8,500

  • Provision for credit losses for the fourth quarter decreased $13.0 million from the linked quarter and increased $0.5 million from the fourth quarter of 2021. These changes are driven by loan growth, portfolio credit metric changes, and changes in macro-economic metrics in the current period as compared to the prior periods.
  • Net charge-offs for the fourth quarter totaled $2.2 million, or 0.04%, of average loans, compared to $1.2 million, or 0.02%, of average loans in the linked quarter, and $8.1 million, or 0.19%, of average loans for the fourth quarter of 2021. On a year-to-date basis, net charge-offs totaled $39.9 million, or 0.21%, of average loans, compared to $44.9 million, or 0.27%, of average loans, for the same period in 2021.

Dividend Declaration

At the company’s quarterly board meeting, the Board of Directors declared a $0.38 per share quarterly cash dividend, payable on April 3, 2023, to shareholders of record at the close of business on March 10, 2023.

Conference Call

The company plans to host a conference call to discuss its fourth quarter 2022 earnings results on Wednesday, January 25, 2023, at 8:30 a.m. (CT).

Interested parties may access the call by dialing (toll-free) 844-200-6205 or (international) 646-904-5544 and requesting to join the UMB Financial call with access code 216125. The live call may also be accessed by visiting investorrelations.umb.com or by using the following link:

UMB Financial 4Q 2022 Conference Call

A replay of the conference call may be heard through February 8, 2023 by calling (toll-free) 866-813-9403 or (international) 929-458-6194. The replay access code required for playback is 239596. The call replay may also be accessed at investorrelations.umb.com.

Non-GAAP Financial Information

In this release, we may provide information about net operating income, operating earnings per share – diluted (operating EPS), operating return on average equity (operating ROE), operating return on average assets (operating ROA), operating noninterest expense, operating efficiency ratio, operating pre-tax, pre-provision income (operating PTPP), operating pre-tax, pre-provision earnings per share – diluted (operating PTPP EPS), operating pre-tax, pre-provision income on a fully tax equivalent basis (operating PTPP-FTE), operating pre-tax, pre-provision FTE earnings per share – diluted (operating PTPP-FTE EPS), tangible shareholders’ equity, and tangible book value per share, all of which are non-GAAP financial measures. This information supplements the results that are reported according to generally accepted accounting principles in the United States (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, operating efficiency ratio, operating PTPP, operating PTPP EPS, operating PTPP-FTE, operating PTPP-FTE EPS, tangible shareholders’ equity, and tangible book value per share – 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-, severance-, and COVID-19 related items that management does not believe reflect the company’s fundamental operating performance. COVID-19 related expense includes hazard pay for branch associates, computer hardware expense to support associates working remotely, and additional equipment, cleaning, and janitorial supplies to protect the well-being of our associates and customers while on the company’s premises.

Net operating income for the relevant period is defined as GAAP net income, adjusted to reflect the impact of excluding expenses related to acquisitions, severance expense, COVID-19 related expense, and the cumulative tax impact of these adjustments.

Operating EPS (diluted) is calculated as earnings per share as reported, adjusted to reflect, on a per share basis, the impact of excluding the non-GAAP adjustments described 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 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 non-GAAP revenue (calculated as net interest income plus noninterest income, less gains on sales of securities available for sale, net).

Operating PTPP income for the relevant period is defined as GAAP net interest income plus GAAP noninterest income, less noninterest expense, adjusted to reflect the impact of excluding expenses related to acquisitions, severance expense, and COVID-19 related expense.

Operating PTPP-FTE for the relevant period is defined as GAAP net interest income on a fully tax equivalent basis plus GAAP noninterest income, less noninterest expense, adjusted to reflect the impact of excluding expenses related to acquisitions, severance expense and COVID-19 related expense.

Tangible shareholders’ equity for the relevant period is defined as GAAP shareholders’ equity, net of intangible assets. Tangible book value per share is defined as tangible shareholders’ equity divided by the Company’s total shares outstanding.

Forward-Looking Statements:

This press 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. 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, 2021, 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). In addition to such factors that have been disclosed previously: macroeconomic and other challenges and uncertainties related to the COVID-19 pandemic, such as the impacts to the U.S. and global economies; sustained levels of high inflation and the potential for an economic recession on the heels of aggressive quantitative tightening by the Federal Reserve, and impacts related to or resulting from Russia’s military action in Ukraine, such as the broader impacts to financial markets and the global macroeconomic and geopolitical environments, may also cause actual results or other future events, circumstances, or aspirations to differ from our forward-looking statements. 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, except to the extent required by applicable securities laws. 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 financial services company headquartered in Kansas City, Missouri. UMB offers commercial banking, which includes comprehensive deposit, lending and investment services, personal banking, which includes wealth management and financial planning services, and institutional banking, which includes asset servicing, corporate trust solutions, investment banking, and healthcare services. UMB operates branches throughout Missouri, Illinois, Colorado, Kansas, Oklahoma, Nebraska, Arizona and Texas. As the company’s reach continues to grow, it also serves business clients nationwide and institutional clients in several countries. For more information, visit UMB.com, UMB Blog,UMB Facebook and UMB LinkedIn.

Consolidated Balance Sheets

UMB Financial Corporation

(dollars in thousands)

December 31,

2022

2021

(unaudited)

(audited)

ASSETS

Loans

$

21,031,189

$

17,170,871

Allowance for credit losses on loans

(191,836

)

(194,771

)

Net loans

20,839,353

16,976,100

Loans held for sale

1,978

1,277

Securities:

Available for sale

7,006,347

11,976,514

Held to maturity, net of allowance for credit losses

5,859,192

1,478,476

Trading securities

17,980

31,875

Other securities

349,758

327,098

Total securities

13,233,277

13,813,963

Federal funds sold and resell agreements

958,597

1,216,357

Interest-bearing due from banks

1,179,105

8,841,906

Cash and due from banks

500,682

413,821

Premises and equipment, net

263,649

270,933

Accrued income

189,231

131,102

Goodwill

207,385

174,518

Other intangibles, net

78,724

14,416

Other assets

1,060,480

839,091

Total assets

$

38,512,461

$

42,693,484

LIABILITIES

Deposits:

Noninterest-bearing demand

$

13,260,363

$

16,342,642

Interest-bearing demand and savings

18,461,632

18,405,644

Time deposits under $250,000

379,087

403,660

Time deposits of $250,000 or more

538,051

447,981

Total deposits

32,639,133

35,599,927

Federal funds purchased and repurchase agreements

2,222,167

3,238,435

Long-term debt

381,311

271,544

Accrued expenses and taxes

239,624

249,492

Other liabilities

363,133

188,662

Total liabilities

35,845,368

39,548,060

SHAREHOLDERS' EQUITY

Common stock

55,057

55,057

Capital surplus

1,125,949

1,110,520

Retained earnings

2,536,086

2,176,998

Accumulated other comprehensive (loss) income, net

(702,735

)

126,314

Treasury stock

(347,264

)

(323,465

)

Total shareholders' equity

2,667,093

3,145,424

Total liabilities and shareholders' equity

$

38,512,461

$

42,693,484

Consolidated Statements of Income

UMB Financial Corporation

(dollars in thousands except share and per share data)

Three Months Ended

Year Ended

December 31,

December 31,

2022

2021

2022

2021

(unaudited)

(unaudited)

(unaudited)

(audited)

INTEREST INCOME

Loans

$

273,648

$

155,324

$

810,007

$

619,273

Securities:

Taxable interest

51,441

37,376

192,121

127,625

Tax-exempt interest

25,105

24,140

97,190

98,305

Total securities income

76,546

61,516

289,311

225,930

Federal funds and resell agreements

7,106

2,286

19,109

10,048

Interest-bearing due from banks

9,373

2,182

18,582

5,417

Trading securities

139

275

511

854

Total interest income

366,812

221,583

1,137,520

861,522

INTEREST EXPENSE

Deposits

97,484

6,299

167,553

26,412

Federal funds and repurchase agreements

18,848

1,673

40,703

6,934

Other

5,314

3,041

15,467

12,655

Total interest expense

121,646

11,013

223,723

46,001

Net interest income

245,166

210,570

913,797

815,521

Provision for credit losses

9,000

8,500

37,900

20,000

Net interest income after provision for credit losses

236,166

202,070

875,897

795,521

NONINTEREST INCOME

Trust and securities processing

59,207

58,515

237,207

224,126

Trading and investment banking

5,251

6,977

23,201

30,939

Service charges on deposit accounts

19,758

21,607

85,167

86,056

Insurance fees and commissions

459

359

1,338

1,309

Brokerage fees

13,332

3,346

43,019

12,171

Bankcard fees

19,597

16,642

73,451

64,576

Investment securities (losses) gains, net

(409

)

1,448

58,444

5,057

Other

8,302

9,888

32,406

42,941

Total noninterest income

125,497

118,782

554,233

467,175

NONINTEREST EXPENSE

Salaries and employee benefits

135,940

131,360

524,431

504,442

Occupancy, net

12,409

10,907

48,848

47,345

Equipment

18,969

19,886

74,259

78,398

Supplies and services

3,697

4,646

13,590

14,986

Marketing and business development

8,788

6,528

25,699

18,533

Processing fees

23,545

19,083

82,227

67,563

Legal and consulting

10,664

10,858

39,095

32,406

Bankcard

7,369

4,865

26,367

19,145

Amortization of other intangible assets

1,649

1,110

5,037

4,757

Regulatory fees

4,232

3,393

15,378

11,894

Other

10,556

9,847

43,188

34,167

Total noninterest expense

237,818

222,483

898,119

833,636

Income before income taxes

123,845

98,369

532,011

429,060

Income tax expense

23,672

19,873

100,329

76,042

NET INCOME

$

100,173

$

78,496

$

431,682

$

353,018

PER SHARE DATA

Net income – basic

$

2.07

$

1.62

$

8.93

$

7.31

Net income – diluted

2.06

1.61

8.86

7.24

Dividends

0.38

0.37

1.49

1.38

Weighted average shares outstanding – basic

48,310,993

48,371,296

48,340,922

48,271,462

Weighted average shares outstanding – diluted

48,735,088

48,854,383

48,747,399

48,738,292

Consolidated Statements of Comprehensive Income

UMB Financial Corporation

(dollars in thousands)

Three Months Ended

Year Ended

December 31,

December 31,

2022

2021

2022

2021

(unaudited)

(unaudited)

(unaudited)

(audited)

Net income

$

100,173

$

78,496

$

431,682

$

353,018

Other comprehensive income (loss), before tax:

Unrealized gains and losses on debt securities:

Change in unrealized holding gains and losses, net

64,924

(46,275

)

(1,137,417

)

(244,695

)

Less: Reclassification adjustment for gains included in net income

(2,739

)

(7,817

)

Amortization of net unrealized loss on securities transferred from available-for-sale to held-to-maturity

11,186

36,894

Change in unrealized gains and losses on debt securities

76,110

(49,014

)

(1,100,523

)

(252,512

)

Unrealized gains and losses on derivative hedges:

Change in unrealized gains and losses on derivative hedges, net

170

(407

)

12,608

3,106

Less: Reclassification adjustment for gains included in net income

(1,942

)

(802

)

(5,353

)

(3,352

)

Change in unrealized gains and losses on derivative hedges

(1,772

)

(1,209

)

7,255

(246

)

Other comprehensive income (loss), before tax

74,338

(50,223

)

(1,093,268

)

(252,758

)

Income tax (expense) benefit

(17,813

)

12,230

264,219

60,732

Other comprehensive income (loss)

56,525

(37,993

)

(829,049

)

(192,026

)

Comprehensive income (loss)

$

156,698

$

40,503

$

(397,367

)

$

160,992

Consolidated Statements of Shareholders' Equity

UMB Financial Corporation

(dollars in thousands except per share data)

(audited)

Common

Stock

Capital

Surplus

Retained

Earnings

Accumulated

Other

Comprehensive

Income (Loss)

Treasury

Stock

Total

Balance - January 1, 2021

$

55,057

$

1,090,450

$

1,891,246

$

318,340

$

(338,145

)

$

3,016,948

Total comprehensive income (loss)

353,018

(192,026

)

160,992

Dividends ($1.38 per share)

(67,266

)

(67,266

)

Purchase of treasury stock

(5,506

)

(5,506

)

Issuances of equity awards, net of forfeitures

(4,605

)

5,299

694

Recognition of equity-based compensation

20,514

20,514

Sale of treasury stock

316

283

599

Exercise of stock options

3,845

14,604

18,449

Balance - December 31, 2021

$

55,057

$

1,110,520

$

2,176,998

$

126,314

$

(323,465

)

$

3,145,424

(unaudited)

Balance - January 1, 2022

$

55,057

$

1,110,520

$

2,176,998

$

126,314

$

(323,465

)

$

3,145,424

Total comprehensive income (loss)

431,682

(829,049

)

(397,367

)

Dividends ($1.49 per share)

(72,594

)

(72,594

)

Purchase of treasury stock

(31,997

)

(31,997

)

Issuances of equity awards, net of forfeitures

(6,143

)

6,822

679

Recognition of equity-based compensation

20,812

20,812

Sale of treasury stock

351

245

596

Exercise of stock options

409

1,131

1,540

Balance - December 31, 2022

$

55,057

$

1,125,949

$

2,536,086

$

(702,735

)

$

(347,264

)

$

2,667,093

Average Balances / Yields and Rates

UMB Financial Corporation

(tax - equivalent basis)

(unaudited, dollars in thousands)

Three Months Ended December 31,

2022

2021

Average

Average

Average

Average

Balance

Yield/Rate

Balance

Yield/Rate

Assets

Loans, net of unearned interest

$

20,294,661

5.35

%

$

16,692,648

3.69

%

Securities:

Taxable

9,382,837

2.18

8,607,960

1.72

Tax-exempt

3,803,737

3.31

4,158,306

2.92

Total securities

13,186,574

2.50

12,766,266

2.11

Federal funds and resell agreements

656,092

4.30

1,099,090

0.83

Interest bearing due from banks

1,135,356

3.28

5,712,993

0.15

Trading securities

11,799

5.31

29,426

4.41

Total earning assets

35,284,482

4.20

36,300,423

2.49

Allowance for credit losses

(188,299

)

(196,891

)

Other assets

2,243,437

1,974,579

Total assets

$

37,339,620

$

38,078,111

Liabilities and Shareholders' Equity

Interest-bearing deposits

$

18,919,537

2.04

%

$

18,511,653

0.13

%

Federal funds and repurchase agreements

2,424,171

3.08

2,611,151

0.25

Borrowed funds

396,874

5.31

271,296

4.45

Total interest-bearing liabilities

21,740,582

2.22

21,394,100

0.20

Noninterest-bearing demand deposits

12,454,413

13,124,918

Other liabilities

522,932

417,015

Shareholders' equity

2,621,693

3,142,078

Total liabilities and shareholders' equity

$

37,339,620

$

38,078,111

Net interest spread

1.98

%

2.29

%

Net interest margin

2.83

2.37

Average Balances / Yields and Rates

UMB Financial Corporation

(tax - equivalent basis)

(unaudited, dollars in thousands)

Year Ended December 31,

2022

2021

Average

Average

Average

Average

Balance

Yield/Rate

Balance

Yield/Rate

Assets

Loans, net of unearned interest

$

18,823,810

4.30

%

$

16,629,867

3.72

%

Securities:

Taxable

9,616,691

2.00

7,422,432

1.72

Tax-exempt

3,885,153

3.16

4,246,943

2.93

Total securities

13,501,844

2.33

11,669,375

2.16

Federal funds and resell agreements

965,911

1.98

1,234,533

0.81

Interest bearing due from banks

2,408,468

0.77

4,063,089

0.13

Trading securities

12,076

4.96

23,480

4.33

Total earning assets

35,712,109

3.26

33,620,344

2.64

Allowance for credit losses

(184,072

)

(204,705

)

Other assets

2,050,976

1,912,911

Total assets

$

37,579,013

$

35,328,550

Liabilities and Shareholders' Equity

Interest-bearing deposits

$

18,063,498

0.93

%

$

17,678,122

0.15

%

Federal funds and repurchase agreements

2,777,089

1.47

2,618,034

0.26

Borrowed funds

309,204

5.00

270,498

4.68

Total interest-bearing liabilities

21,149,791

1.06

20,566,654

0.22

Noninterest-bearing demand deposits

13,264,146

11,254,761

Other liabilities

438,772

418,021

Shareholders' equity

2,726,304

3,089,114

Total liabilities and shareholders' equity

$

37,579,013

$

35,328,550

Net interest spread

2.20

%

2.42

%

Net interest margin

2.63

2.50

Business Segment Information

UMB Financial Corporation

(unaudited, dollars in thousands)

Three Months Ended December 31, 2022

Commercial

Banking

Institutional

Banking

Personal

Banking

Total

Net interest income

$

151,856

$

55,063

$

38,247

$

245,166

Provision for credit losses

7,668

93

1,239

9,000

Noninterest income

22,233

80,055

23,209

125,497

Noninterest expense

86,682

86,791

64,345

237,818

Income (loss) before taxes

79,739

48,234

(4,128

)

123,845

Income tax expense (benefit)

15,242

9,219

(789

)

23,672

Net income (loss)

$

64,497

$

39,015

$

(3,339

)

$

100,173

Three Months Ended December 31, 2021

Commercial

Banking

Institutional

Banking

Personal

Banking

Total

Net interest income

$

149,834

$

23,044

37,692

$

210,570

Provision for credit losses

7,446

90

964

8,500

Noninterest income

22,110

70,713

25,959

118,782

Noninterest expense

84,541

74,885

63,057

222,483

Income (loss) before taxes

79,957

18,782

(370

)

98,369

Income tax expense (benefit)

16,153

3,794

(74

)

19,873

Net income (loss)

$

63,804

$

14,988

$

(296

)

$

78,496

Year Ended December 31, 2022

Commercial

Banking

Institutional

Banking

Personal

Banking

Total

Net interest income

$

596,031

$

159,679

$

158,087

$

913,797

Provision for credit losses

32,851

495

4,554

37,900

Noninterest income

122,614

323,794

107,825

554,233

Noninterest expense

332,912

320,976

244,231

898,119

Income before taxes

352,882

162,002

17,127

532,011

Income tax expense

66,548

30,551

3,230

100,329

Net income

$

286,334

$

131,451

$

13,897

$

431,682

Year Ended December 31, 2021

Commercial

Banking

Institutional

Banking

Personal

Banking

Total

Net interest income

$

579,992

$

87,644

$

147,885

$

815,521

Provision for credit losses

15,543

630

3,827

20,000

Noninterest income

84,417

273,483

109,275

467,175

Noninterest expense

306,424

292,142

235,070

833,636

Income before taxes

342,442

68,355

18,263

429,060

Income tax expense

60,691

12,113

3,238

76,042

Net income

$

281,751

$

56,242

$

15,025

$

353,018

The company has strategically aligned its operations into the following three reportable segments: Commercial Banking, Institutional Banking, and Personal Banking. Senior executive officers regularly evaluate business segment financial results produced by the company’s internal reporting system in deciding how to allocate resources and assess performance for individual business segments. The company’s reportable segments include certain corporate overhead, technology and service costs that are allocated based on methodologies that are applied consistently between periods. For comparability purposes, amounts in all periods are based on methodologies in effect at December 31, 2022.

Non-GAAP Financial Measures

Net operating income Non-GAAP reconciliations:

UMB Financial Corporation

(unaudited, dollars in thousands except per share data)

Three Months Ended

December 31,

Year Ended

December 31,

2022

2021

2022

2021

Net income (GAAP)

$

100,173

$

78,496

$

431,682

$

353,018

Adjustments:

Acquisition expense

851

18

922

18

Severance expense

358

359

838

1,122

COVID-19 related expense

169

696

Tax-impact of adjustments (i)

(290

)

(121

)

(422

)

(408

)

Total Non-GAAP adjustments (net of tax)

919

425

1,338

1,428

Net operating income (Non-GAAP)

$

101,092

$

78,921

$

433,020

$

354,446

Earnings per share - diluted (GAAP)

$

2.06

$

1.61

$

8.86

$

7.24

Acquisition expense

0.02

0.02

Severance expense

0.01

0.01

0.02

0.02

COVID-19 related expense

0.02

Tax-impact of adjustments (i)

(0.02

)

(0.02

)

(0.01

)

Operating earnings per share - diluted (Non-GAAP)

$

2.07

$

1.62

$

8.88

$

7.27

GAAP

Return on average assets

1.06

%

0.82

%

1.15

%

1.00

%

Return on average equity

15.16

9.91

15.83

11.43

Non-GAAP

Operating return on average assets

1.07

%

0.82

%

1.15

%

1.00

%

Operating return on average equity

15.30

9.97

15.88

11.47

(i) Calculated using the company’s marginal tax rate of 24.0% in 2022 and 22.2% in 2021.

Operating noninterest expense and operating efficiency ratio Non-GAAP reconciliations:

UMB Financial Corporation

(unaudited, dollars in thousands)

Three Months Ended

December 31,

Year Ended

December 31,

2022

2021

2022

2021

Noninterest expense

$

237,818

$

222,483

$

898,119

$

833,636

Adjustments to arrive at operating noninterest expense (pre-tax):

Acquisition expense

851

18

922

18

Severance expense

358

359

838

1,122

COVID-19 related expense

169

696

Total Non-GAAP adjustments (pre-tax)

1,209

546

1,760

1,836

Operating noninterest expense (Non-GAAP)

$

236,609

$

221,937

$

896,359

$

831,800

Noninterest expense

$

237,818

$

222,483

$

898,119

$

833,636

Less: Amortization of other intangibles

1,649

1,110

5,037

4,757

Noninterest expense, net of amortization of other intangibles (Non-GAAP) (numerator A)

$

236,169

$

221,373

$

893,082

$

828,879

Operating noninterest expense

$

236,609

$

221,937

$

896,359

$

831,800

Less: Amortization of other intangibles

1,649

1,110

5,037

4,757

Operating expense, net of amortization of other intangibles (Non-GAAP) (numerator B)

$

234,960

$

220,827

$

891,322

$

827,043

Net interest income

$

245,166

$

210,570

$

913,797

$

815,521

Noninterest income

125,497

118,782

554,233

467,175

Less: Gains on sales of securities available for sale, net

2,739

7,817

Total Non-GAAP Revenue (denominator A)

$

370,663

$

326,613

$

1,468,030

$

1,274,879

Efficiency ratio (numerator A/denominator A)

63.72

%

67.78

%

60.84

%

65.02

%

Operating efficiency ratio (Non-GAAP) (numerator B/denominator A)

63.39

67.61

60.72

64.87

Operating pre-tax, pre-provision income non-GAAP reconciliations:

UMB Financial Corporation

(unaudited, dollars in thousands except per share data)

Three Months Ended

December 31,

Year Ended

December 31,

2022

2021

2022

2021

Net interest income (GAAP)

$

245,166

$

210,570

$

913,797

$

815,521

Noninterest income (GAAP)

125,497

118,782

554,233

467,175

Noninterest expense (GAAP)

237,818

222,483

898,119

833,636

Adjustments to arrive at operating noninterest expense:

Acquisition expense

851

18

922

18

Severance expense

358

359

838

1,122

COVID-19 related expense

169

696

Total Non-GAAP adjustments

1,209

546

1,760

1,836

Operating noninterest expense (Non-GAAP)

236,609

221,937

896,359

831,800

Operating pre-tax, pre-provision income (Non-GAAP)

$

134,054

$

107,415

$

571,671

$

450,896

Net interest income earnings per share - diluted (GAAP)

$

5.03

$

4.31

$

18.75

$

16.73

Noninterest income (GAAP)

2.57

2.43

11.37

9.59

Noninterest expense (GAAP)

4.88

4.55

18.43

17.10

Acquisition expense

0.02

0.02

Severance expense

0.01

0.01

0.02

0.02

COVID-19 related expense

0.02

Operating pre-tax, pre-provision earnings per share - diluted (Non-GAAP)

$

2.75

$

2.20

$

11.73

$

9.26

Operating pre-tax, pre-provision income - FTE Non-GAAP reconciliations:

UMB Financial Corporation

(unaudited, dollars in thousands except per share data)

Three Months Ended

December 31,

Year Ended

December 31,

2022

2021

2022

2021

Net interest income (GAAP)

$

245,166

$

210,570

$

913,797

$

815,521

Adjustments to arrive at net interest income - FTE:

Tax equivalent interest

6,663

6,483

25,794

26,334

Net interest income - FTE (Non-GAAP)

251,829

217,053

939,591

841,855

Noninterest income (GAAP)

125,497

118,782

554,233

467,175

Noninterest expense (GAAP)

237,818

222,483

898,119

833,636

Adjustments to arrive at operating noninterest expense:

Acquisition expense

851

18

922

18

Severance expense

358

359

838

1,122

COVID-19 related expense

169

696

Total Non-GAAP adjustments

1,209

546

1,760

1,836

Operating noninterest expense (Non-GAAP)

236,609

221,937

896,359

831,800

Operating pre-tax, pre-provision income - FTE (Non-GAAP)

$

140,717

$

113,898

$

597,465

$

477,230

Net interest income earnings per share - diluted (GAAP)

$

5.03

$

4.31

$

18.75

$

16.73

Tax equivalent interest

0.14

0.13

0.53

0.53

Net interest income - FTE (Non-GAAP)

5.17

4.44

19.28

17.26

Noninterest income (GAAP)

2.57

2.43

11.37

9.59

Noninterest expense (GAAP)

4.88

4.55

18.43

17.10

Acquisition expense

0.02

0.02

Severance expense

0.01

0.01

0.02

0.02

COVID-19 related expense

0.02

Operating pre-tax, pre-provision income - FTE earnings per share - diluted (Non-GAAP)

$

2.89

$

2.33

$

12.26

$

9.79

Tangible book value non-GAAP reconciliations:

UMB Financial Corporation

(unaudited, dollars in thousands except share and per share data)

As of December 31,

2022

2021

Total shareholders' equity (GAAP)

$

2,667,093

$

3,145,424

Less: Intangible assets

Goodwill

207,385

174,518

Other intangibles, net

78,724

14,416

Total intangibles, net

286,109

188,934

Total tangible shareholders' equity (Non-GAAP)

$

2,380,984

$

2,956,490

Total shares outstanding

48,319,404

48,430,805

Ratio of total shareholders' equity (book value) per share

$

55.20

$

64.95

Ratio of total tangible shareholders' equity (tangible book value) per share (Non-GAAP)

49.28

61.05



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today