Selected second quarter financial highlights:
-
Closed on the acquisition of Marquette Financial Companies on May 31,
2015, adding assets with an acquired value of $1.3 billion to the
balance sheet
-
Loans at June 30, 2015, increased 28.8 percent to $8.9 billion with
legacy UMB loans having increased 14.4 percent to $7.9 billion
compared to June 30, 2014
-
Total deposits at June 30, 2015, increased 19.1 percent to $14.5
billion with legacy UMB deposits having increased 11.5 percent to
$13.6 billion compared to June 30, 2014
-
Noninterest income decreased 10.8 percent from the second quarter 2014
to $119.6 million, and was 55.1 percent of total revenue
-
Total assets under management stood at $42.5 billion at June 30, 2015
-
Tier 1 capital ratio remains strong at 12.77 percent
KANSAS CITY, Mo.--(BUSINESS WIRE)--
UMB Financial Corporation (Nasdaq: UMBF), a diversified financial
holding company, announced earnings for the three months ended June 30,
2015 of $30.2 million or $0.65 per share ($0.65 diluted). This is a
decrease of $4.5 million, or 12.9 percent, compared to second quarter
2014 earnings of $34.7 million or $0.77 per share ($0.76 diluted).
Earnings for the six months ended June 30, 2015, were $64.0 million or
$1.40 per share ($1.39 diluted). This is an increase of $5.9 million, or
10.1 percent, compared to the earnings for the six months ended June 30,
2014 of $58.1 million or $1.30 per share ($1.28 diluted).
On May 31, 2015, the company completed its previously announced
acquisition of Marquette Financial Companies (Marquette). This
acquisition resulted in assets with an acquired value of $1.3 billion
being added to the company’s balance sheet on that date.
“The highlight of the second quarter was closing on our acquisition of
Marquette Financial Companies,” said Mariner Kemper, Chairman and Chief
Executive Officer. “The combination is already producing positive
results, helping drive a $2.0 billion, or 28.8 percent, end-of-period
increase in total loan balances compared to the second quarter of 2014.
At June 30, the acquired loans plus production in the legacy Marquette
channels comprised $1.0 billion of the increase in total loan balances.
The remaining increase of $1.0 billion was generated by legacy UMB
lenders, for a year-over-year increase of 14.4 percent, and a
linked-quarter increase of 5.6 percent. This is a testament to the
strength of our commercial-lending franchise.
“While we experienced solid net-interest-income growth in the second
quarter, noninterest income contracted, primarily due to continued
revenue headwinds from Scout Investments. To address ongoing revenue and
expense pressures, we remain focused on revenue growth but have
increased attention on our expense structure as well. In the second
quarter, we consolidated several customer-facing lines of
business—primarily in the bank—to more efficiently deliver our
customer-service strategy. Additionally, we reorganized our technology,
operations, and related support groups. These and related actions are a
strategic first step to improve our efficiency ratio and are expected to
provide an annualized cost savings of approximately $3.6 million. We
have already begun to engage in additional planning and are committed to
sharing details later in 2015.”
Net Interest Income and Margin
Net interest income for the second quarter of 2015 increased $11.2
million, or 13.0 percent, compared to the same period in 2014. Average
earning assets increased $1.4 billion, or 10.0 percent, compared to the
second quarter of 2014. This increase was primarily due to a $1.2
billion, or 17.0 percent, increase in average loans. Marquette added
earning assets with an acquired value of $1.3 billion including loan
balances with an acquired value of $980.3 million on May 31, 2015. Net
interest margin increased six basis points to 2.59 percent for the three
months ended June 30, 2015, compared to the same quarter in 2014.
Noninterest Income and Expense
Noninterest income decreased $14.5 million, or 10.8 percent, for the
three months ended June 30, 2015, compared to the same period in 2014.
This decrease is largely attributable to decreased trust and securities
processing income of $6.0 million, or 8.1 percent, for the three months
ended June 30, 2015, compared to the same period in 2014. This decrease
in trust and securities processing income was primarily due to an $8.5
million, or 34.9 percent, decrease in advisory fee income from the Scout
Funds. This decrease was offset by an increase in fees related to
institutional and personal investment management services of $1.5
million, or 6.6 percent, an increase in fund administration and custody
services of $0.5 million, or 2.2 percent, and an increase in corporate
trust fees of $0.5 million, or 15.8 percent. Equity earnings on
alternative investments decreased $4.6 million due to a decline in
unrealized gains on Prairie Capital Management (PCM) equity method
investments for the three months ended June 30, 2015, compared to the
same period in 2014. Other noninterest income decreased $3.0 million
primarily driven by a gain on the sale of a branch property of $2.8
million that was recorded in the second quarter of 2014.
Noninterest expense increased $5.8 million, or 3.5 percent, for the
three months ended June 30, 2015, compared to the same period in 2014.
Salary and benefits expense increased $10.1 million, or 11.2 percent,
due to increases in salaries and wages of $7.4 million, or 13.4 percent,
a $1.9 million, or 9.9 percent, increase in commissions and bonuses, and
a $0.8 million, or 5.0 percent, increase in employee benefits expense.
The acquisition of Marquette added approximately $3.4 million of salary
and benefits expense for the second quarter of 2015. Equipment expense
increased $2.5 million, or 19.3 percent, due to increased computer and
hardware costs related to investments for regulatory requirements, cyber
security and the ongoing modernization of our core systems. These
increases were offset by a decrease in processing fees of $2.2 million,
or 14.6 percent, due to decreased fees paid by the advisor to
distributors of the Scout Funds. The second quarter of 2014 included an
additional $5.3 million of contingency reserve expense related to the
earn-out amount and related incentive bonus compensation for the
employees of PCM that was not repeated in the second quarter of 2015.
Total acquisition expenses recognized in noninterest expense during the
second quarter totaled $0.7 million.
Balance Sheet
Average total assets for the three months ended June 30, 2015 were $17.4
billion compared to $15.6 billion for the same period in 2014, an
increase of $1.8 billion, or 11.5 percent. Average earning assets
increased by $1.4 billion for the period, or 10.0 percent.
Average loan balances for the three months ended June 30, 2015,
increased $1.2 billion, or 17.0 percent, to $8.1 billion compared to the
same period in 2014. Actual loan balances on June 30, 2015, were $8.9
billion, an increase of $2.0 billion, or 28.8 percent, compared to June
30, 2014. The overall actual loan increase at June 30, 2015 was driven
by an increase in commercial real estate loans of $658.2 million, or
38.1 percent, a $593.3 million, or 16.8 percent, increase in commercial
loans, a $211.3 million, or 100.0 percent, increase in asset-based
loans, a $163.9 million, or 70.7 percent, increase in construction real
estate loans, a $134.2 million, or 44.9 percent, increase in residential
real estate loans, and a $109.2 million, or 100.0 percent, increase in
factoring loans. A significant driver in the increase in loans was the
acquisition of Marquette and its loan portfolio with an acquired value
of $980.3 million at May 31, 2015. These acquired Marquette loans and
loans originated through the legacy Marquette channels had an actual
balance at June 30, 2015 of $1.0 billion. This total includes $343.4
million in commercial real estate loans, $211.3 million in asset-based
loans, $109.2 million in factoring loans, $105.7 million in commercial
loans, and $98.3 million in residential real estate loans. The remaining
increase in loans of $1.0 billion compared to June 30, 2014 is comprised
of loans originated through the legacy UMB channels. This increase was
primarily driven by an increase in commercial loans of $487.6 million
and a $314.8 million increase in commercial real estate loans.
Nonperforming loans increased to $37.6 million on June 30, 2015, from
$27.2 million on June 30, 2014. Nonperforming loans are defined as
nonaccrual loans and restructured loans. As a percentage of loans,
nonperforming loans increased to 0.42 percent as of June 30, 2015,
compared to 0.39 percent on June 30, 2014. The company’s allowance for
loan losses totaled $77.7 million, or 0.87 percent of loans, as of June
30, 2015, compared to $76.8 million, or 1.11 percent of loans, as of
June 30, 2014.
For the three months ended June 30, 2015, average securities, including
trading securities, totaled $7.4 billion. This is an increase of $442.3
million, or 6.3 percent, from the same period in 2014.
Average total deposits increased $1.1 billion, or 9.4 percent, to $13.4
billion for the three months ended June 30, 2015, compared to the same
period in 2014. Deposit balances with an acquired value of $944.1
million at May 31, 2015 were acquired as part of the Marquette
acquisition. Average noninterest-bearing demand deposits increased
$351.4 million, or 6.8 percent, in the period compared to the same one
in 2014. Average interest-bearing deposits increased by $798.1 million,
or 11.2 percent, in the second quarter of 2015 as compared to the same
period in 2014. Total actual deposits as of June 30, 2015, were $14.5
billion, compared to $12.2 billion as of June 30, 2014, a 19.1 percent
increase. Also, for the three months ended June 30, 2015, average
noninterest-bearing demand deposits were 41.0 percent of average total
deposits.
As of June 30, 2015, UMB had total shareholders’ equity of $1.9 billion,
an increase of 16.0 percent as compared to June 30, 2014. This increase
is primarily attributable to the common stock issuance associated with
the acquisition of Marquette of $179.7 million at May 31, 2015.
“The acquisition of Marquette furthers our strategy to shift the mix of
earning assets,” said Brian Walker, Chief Financial Officer. “This
continued shift, along with solid loan growth across our footprint,
resulted in a 60.1 percent average loan-to-deposit ratio compared to
56.2 percent for the quarter ended June 30, 2014, and a net interest
margin of 2.59 percent, an increase from 2.53 percent a year ago.”
Year-to-Date
Earnings for the six months ended June 30, 2015, were $64.0 million or
$1.40 per share ($1.39 diluted). This is an increase of $5.9 million, or
10.1 percent, compared to earnings for the six months ended June 30,
2014, of $58.1 million or $1.30 per share ($1.28 diluted).
Net interest income for the six months ended June 30, 2015, increased
$16.1 million, or 9.4 percent, compared to the same period in 2014. Net
interest margin increased to 2.53 percent for the six months ended June
30, 2015, as compared to 2.45 percent for the same period in 2014.
Noninterest income decreased $12.2 million, or 4.8 percent, to $244.8
million for the six months ended June 30, 2015, as compared to the same
period in 2014. The decrease in noninterest income is primarily driven
by decreased trust and securities processing income of $10.2 million, or
7.1 percent. The decrease in trust and securities processing income was
primarily due to a $17.4 million, or 35.2 percent, decrease in advisory
fee income from the Scout Funds, partially offset by an increase of $3.7
million, or 8.1 percent, in fees related to institutional and personal
investment management services and a $2.6 million, or 5.9 percent,
increase in fund administration and custody services. Equity earnings on
alternative investments decreased $8.0 million compared to the same
period in 2014. Gains on securities available for sale of $8.3 million
were recognized in the first six months of 2015 compared to $4.0 million
for the same period in 2014, a $4.3 million increase.
Noninterest expense decreased $1.8 million, or 0.5 percent, for the six
months ended June 30, 2015, compared to the same period in 2014. This
decrease was driven by a $20.3 million contingency reserve expense
recognized in 2014 in conjunction with the settlement agreement entered
into on June 30, 2014, to resolve the PCM dispute. Of this amount $15.0
million was recognized in the first quarter of 2014 and $5.3 million was
recognized in the second quarter of 2014. This decrease was largely
offset by an increase in salaries and employee benefits of $19.7
million, or 11.0 percent, compared to the same period in 2014. The
drivers of this increase include an increase in salary and wage expense
of $12.2 million, or 11.3 percent, an increase in bonus and commission
expense of $5.1 million, or 13.7 percent, and an increase in employee
benefits expense of $2.4 million, or 7.2 percent. The acquisition of
Marquette added approximately $3.4 million of salary and benefits
expense for the first six months of 2015. Total acquisition expenses
recognized in noninterest expense during the first six months of 2015
totaled $1.5 million.
Dividend Declaration
The Board of Directors declared during the company’s quarterly board
meeting a $0.235 quarterly cash dividend, payable on Oct. 1, 2015, to
shareholders of record at the close of business on Sept. 10, 2015.
Conference Call
The company plans to host a conference call to discuss its 2015 second
quarter earnings results on July 29, 2015, at 8:30 a.m. (CDT).
Interested parties may access the call by dialing (toll-free)
877-267-8760 or (U.S.) 412-542-4148 and requesting to join the UMB
Financial call. The live call can also be accessed by visiting the
investor relations area of umbfinancial.com
or by using the following the link:
UMB
Financial 2Q 2015 Conference Call
A replay of the conference call may be heard through August 12, 2015, by
calling (toll-free) 877-344-7529 or (U.S.) 412-317-0088. The replay pass
code required for playback is 10068556. The call replay may also be
accessed via the company's website umbfinancial.com
by visiting the investor relations area.
Forward-Looking Statements and Non-GAAP
Reconciliation:
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.
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, 2014, our subsequent
Quarterly Reports on Form 10-Q or Current Reports on Form 8-K, or other
applicable documents that are filed or furnished with the SEC. Any
forward-looking statement made by us or on our behalf speaks only as of
the date that it was made. We do not undertake to update any
forward-looking statement to reflect the impact of events,
circumstances, or results that arise after the date that the statement
was made. You, however, should consult further disclosures (including
disclosures of a forward-looking nature) that we may make in any
subsequent Annual Report on Form 10-K, Quarterly Report on Form 10-Q,
Current Report on Form 8-K, or other applicable document that is filed
or furnished with the SEC.
In this release, we provide information using the tangible book value
(TBV) of Marquette Financial Companies (MFC). This table is being
provided as an update to materials furnished on December 15, 2014 in
relation to our announcement of the agreement to acquire MFC. 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 difference
between the TBV of MFC and the comparable GAAP measure is reconciled
later in this release. We believe that this information and the
reconciliation may be useful to investors because TBV is commonly used
by investors as an additional measure of a company’s total value and the
strength and adequacy of its capital-management strategies.
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.
|
| | |
| Consolidated Balance Sheets |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
| | | |
| | |
| | | June 30, |
Assets | |
| 2015 |
|
|
| 2014 |
|
| | | | | |
|
|
Loans
| |
$
|
8,916,128
| | |
$
|
6,920,683
| |
|
Allowance for loan losses
| |
|
(77,721
|
)
|
|
|
(76,802
|
)
|
|
Net loans
| |
|
8,838,407
|
|
|
|
6,843,881
|
|
|
Loans held for sale
| | |
2,819
| | | |
3,156
| |
|
Investment securities:
| | | | | | |
|
Available for sale
| | |
6,925,115
| | | |
6,700,623
| |
|
Held to maturity
| | |
446,881
| | | |
238,799
| |
|
Trading securities
| | |
36,616
| | | |
26,484
| |
|
Other securities
| |
|
77,800
|
|
|
|
67,527
|
|
|
Total investment securities
| |
|
7,486,412
|
|
|
|
7,033,433
|
|
|
Federal funds and resell agreements
| | |
91,326
| | | |
82,652
| |
|
Interest-bearing due from banks
| | |
698,940
| | | |
255,453
| |
|
Cash and due from banks
| | |
490,171
| | | |
639,878
| |
|
Bank premises and equipment, net
| | |
279,996
| | | |
250,655
| |
|
Accrued income
| | |
84,979
| | | |
73,805
| |
|
Goodwill
| | |
228,217
| | | |
209,758
| |
|
Other intangibles
| | |
53,649
| | | |
49,888
| |
|
Other assets
| |
|
163,811
|
|
|
|
120,131
|
|
|
Total assets
| |
$
|
18,418,727
|
|
|
$
|
15,562,690
|
|
| | | | | |
|
| | | | | |
|
Liabilities | | | | | | |
|
Deposits:
| | | | | | |
|
Noninterest-bearing demand
| |
$
|
5,887,525
| | |
$
|
5,399,733
| |
|
Interest-bearing demand and savings
| | |
7,303,306
| | | |
5,754,573
| |
|
Time deposits under $100,000 | | |
479,820
| | | |
442,361
| |
|
Time deposits of $100,000 or more
| |
|
825,995
|
|
|
|
577,622
|
|
|
Total deposits
| |
|
14,496,646
|
|
|
|
12,174,289
|
|
|
Federal funds and repurchase agreements
| | |
1,774,435
| | | |
1,607,294
| |
|
Long-term debt
| | |
88,346
| | | |
5,745
| |
|
Accrued expenses and taxes
| | |
155,246
| | | |
131,996
| |
|
Other liabilities
| |
|
46,998
|
|
|
|
42,024
|
|
|
Total liabilities
| |
|
16,561,671
|
|
|
|
13,961,348
|
|
| | | | | |
|
Shareholders' Equity | | | | | | |
|
Common stock
| | |
55,057
| | | |
55,057
| |
|
Capital surplus
| | |
1,009,965
| | | |
887,086
| |
|
Retained earnings
| | |
1,005,563
| | | |
922,268
| |
|
Accumulated other comprehensive (loss) income
| | |
(2,141
|
)
| | |
16,901
| |
|
Treasury stock
| |
|
(211,388
|
)
|
|
|
(279,970
|
)
|
|
Total shareholders' equity
| |
|
1,857,056
|
|
|
|
1,601,342
|
|
|
Total liabilities and shareholders' equity
| |
$
|
18,418,727
|
|
|
$
|
15,562,690
|
|
| | | | | |
|
|
| | |
| | |
| | |
| Consolidated Statements of Income |
|
|
|
|
|
|
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands except share and per share data)
| | | | | | | | | |
| | |
| | | Three Months Ended | | | Six Months Ended |
| | | June 30, | | | June 30, |
Interest Income | |
| 2015 |
|
|
| 2014 |
|
| 2015 |
|
|
| 2014 |
|
Loans
| |
$
|
71,396
| | |
$
|
60,309
| |
$
|
135,628
| | |
$
|
119,209
|
|
Securities:
| | | | | | | | | | | | |
|
Taxable interest
| | |
19,163
| | | |
19,021
| | |
37,971
| | | |
37,982
|
|
Tax-exempt interest
| | |
10,607
|
|
|
|
9,798
|
|
|
20,522
|
|
|
|
19,705
|
|
Total securities income
| | |
29,770
| | | |
28,819
| | |
58,493
| | | |
57,687
|
|
Federal funds and resell agreements
| | |
151
| | | |
46
| | |
202
| | | |
79
|
|
Interest-bearing due from banks
| | |
434
| | | |
466
| | |
1,286
| | | |
1,589
|
|
Trading securities
| | |
133
|
|
|
|
149
|
|
|
228
|
|
|
|
272
|
|
Total interest income
| | |
101,884
|
|
|
|
89,789
|
|
|
195,837
|
|
|
|
178,836
|
| | | | | | | | | | | |
|
Interest Expense | | | | | | | | | | | | |
|
Deposits
| | |
3,522
| | | |
3,092
| | |
6,570
| | | |
6,151
|
|
Federal funds and repurchase agreements
| | |
470
| | | |
454
| | |
962
| | | |
935
|
|
Other
| | |
532
|
|
|
|
73
|
|
|
587
|
|
|
|
135
|
|
Total interest expense
| | |
4,524
|
|
|
|
3,619
|
|
|
8,119
|
|
|
|
7,221
|
|
Net interest income
| | |
97,360
| | | |
86,170
| | |
187,718
| | | |
171,615
|
|
Provision for loan losses
| | |
5,000
|
|
|
|
5,000
|
|
|
8,000
|
|
|
|
9,500
|
|
Net interest income after provision for loan losses
| | |
92,360
|
|
|
|
81,170
|
|
|
179,718
|
|
|
|
162,115
|
| | | | | | | | | | | |
|
Noninterest Income | | | | | | | | | | | | |
|
Trust and securities processing
| | |
67,381
| | | |
73,357
| | |
134,680
| | | |
144,920
|
|
Trading and investment banking
| | |
5,568
| | | |
6,409
| | |
11,690
| | | |
10,732
|
|
Service charges on deposits
| | |
21,625
| | | |
20,627
| | |
43,166
| | | |
42,185
|
|
Insurance fees and commissions
| | |
586
| | | |
732
| | |
1,156
| | | |
1,335
|
|
Brokerage fees
| | |
2,936
| | | |
3,075
| | |
5,790
| | | |
4,890
|
|
Bankcard fees
| | |
18,035
| | | |
17,185
| | |
34,218
| | | |
32,808
|
|
Gains on sale of securities available for sale, net
| | |
967
| | | |
2,569
| | |
8,303
| | | |
4,039
|
|
Equity (loss) earnings on alternative investments
| | |
(1,125
|
)
| | |
3,462
| | |
(1,967
|
)
| | |
5,992
|
|
Other
| | |
3,577
|
|
|
|
6,585
|
|
|
7,721
|
|
|
|
10,064
|
|
Total noninterest income
| | |
119,550
|
|
|
|
134,001
|
|
|
244,757
|
|
|
|
256,965
|
| | | | | | | | | | | |
|
Noninterest Expense | | | | | | | | | | | | |
|
Salaries and employee benefits
| | |
99,585
| | | |
89,532
| | |
198,122
| | | |
178,413
|
|
Occupancy, net
| | |
10,312
| | | |
9,705
| | |
20,322
| | | |
19,410
|
|
Equipment
| | |
15,410
| | | |
12,920
| | |
29,582
| | | |
25,583
|
|
Supplies, postage and telephone
| | |
4,603
| | | |
5,554
| | |
8,928
| | | |
10,191
|
|
Marketing and business development
| | |
6,530
| | | |
6,307
| | |
11,148
| | | |
10,909
|
|
Processing fees
| | |
12,654
| | | |
14,817
| | |
25,437
| | | |
28,468
|
|
Legal and consulting
| | |
5,917
| | | |
4,632
| | |
10,295
| | | |
8,004
|
|
Bankcard
| | |
4,953
| | | |
4,997
| | |
9,721
| | | |
8,685
|
|
Amortization of other intangibles
| | |
2,569
| | | |
3,074
| | |
5,324
| | | |
6,176
|
|
Regulatory fees
| | |
2,873
| | | |
2,709
| | |
5,629
| | | |
5,225
|
|
Contingency reserve
| | |
-
| | | |
5,272
| | |
-
| | | |
20,272
|
|
Other
| | |
6,558
|
|
|
|
6,682
|
|
|
11,869
|
|
|
|
16,796
|
|
Total noninterest expense
| | |
171,964
| | | |
166,201
| | |
336,377
| | | |
338,132
|
| | | | | | | | | | | |
|
|
Income before income taxes
| | |
39,946
| | | |
48,970
| | |
88,098
| | | |
80,948
|
|
Income tax provision
| | |
9,732
|
|
|
|
14,298
|
|
|
24,119
|
|
|
|
22,863
|
| Net income | |
$
|
30,214
|
|
|
$
|
34,672
|
|
$
|
63,979
|
|
|
$
|
58,085
|
| | | | | | | | | | | |
|
Per Share Data | | | | | | | | | | | | |
|
Net income - basic
| |
$
|
0.65
| | |
$
|
0.77
| |
$
|
1.40
| | |
$
|
1.30
|
|
Net income – diluted
| | |
0.65
| | | |
0.76
| | |
1.39
| | | |
1.28
|
|
Dividends
| | |
0.235
| | | |
0.225
| | |
0.470
| | | |
0.450
|
|
Weighted average shares outstanding
| | |
46,240,869
| | | |
44,823,370
| | |
45,624,276
| | | |
44,782,944
|
|
Weighted average shares outstanding - diluted
| | |
46,611,096
| | | |
45,421,148
| | |
46,029,978
| | | |
45,409,289
|
| | | | | | | | | | | |
|
|
| |
Consolidated Statements of Comprehensive Income |
| UMB Financial Corporation |
|
(unaudited, dollars in thousands, except per share data)
| | |
|
| |
| | |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2015 |
|
| 2014 |
|
| 2015 |
|
| 2014 |
|
|
Net Income
| |
$
|
30,214
| |
|
$
|
34,672
| | |
$
|
63,979
| | |
$
|
58,085
| |
|
Other comprehensive income, net of tax:
| | | | | | | | | | | | |
|
Unrealized (losses) gains on securities:
| | | | | | | | | | | | |
|
Change in unrealized holding (losses) gains, net
| | |
(45,553
|
)
| | |
50,910
| | | |
(12,877
|
)
| | |
83,369
| |
|
Less: Reclassifications adjustment for gains included in net income
| |
|
(967
|
)
|
|
|
(2,569
|
)
|
|
|
(8,303
|
)
|
|
|
(4,039
|
)
|
|
Change in unrealized (losses) gains on securities during the period
| | |
(46,520
|
)
| | |
48,341
| | | |
(21,180
|
)
| | |
79,330
| |
|
Income tax benefit (expense)
| |
|
17,569
|
|
|
|
(18,143
|
)
|
|
|
8,033
|
|
|
|
(29,789
|
)
|
|
Other comprehensive (loss) income
| |
|
(28,951
|
)
|
|
|
30,198
|
|
|
|
(13,147
|
)
|
|
|
49,541
|
|
|
Comprehensive income
| |
$
|
1,263
|
|
|
$
|
64,870
|
|
|
$
|
50,832
|
|
|
$
|
107,626
|
|
| | | | | | | | | | | |
|
|
| | |
| | |
| | |
| | |
| | |
| | |
| 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, 2014 | |
$
|
55,057
| |
$
|
882,407
| | |
$
|
884,630
| | |
$
|
(32,640
|
)
| |
$
|
(283,389
|
)
| |
$
|
1,506,065
| |
|
Total comprehensive income
| | |
-
| | |
-
| | | |
58,085
| | | |
49,541
| | | |
-
| | | |
107,626
| |
|
Cash dividends ($0.45 per share)
| | |
-
| | |
-
| | | |
(20,447
|
)
| | |
-
| | | |
-
| | | |
(20,447
|
)
|
|
Purchase of treasury stock
| | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
(3,165
|
)
| | |
(3,165
|
)
|
|
Issuance of equity awards
| | |
-
| | |
(3,395
|
)
| | |
-
| | | |
-
| | | |
3,865
| | | |
470
| |
|
Recognition of equity based compensation
| | |
-
| | |
4,733
| | | |
-
| | | |
-
| | | |
-
| | | |
4,733
| |
|
Net tax benefit related to equity compensation plans
| | |
-
| | |
1,202
| | | |
-
| | | |
-
| | | |
-
| | | |
1,202
| |
|
Sale of treasury stock
| | |
-
| | |
300
| | | |
-
| | | |
-
| | | |
159
| | | |
459
| |
|
Exercise of stock options
| |
|
-
|
|
|
1,839
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,560
|
|
|
|
4,399
|
|
|
Balance – June 30, 2014 | |
$
|
55,057
|
|
$
|
887,086
|
|
|
$
|
922,268
|
|
|
$
|
16,901
|
|
|
$
|
(279,970
|
)
|
|
$
|
1,601,342
|
|
| | | | | | | | | | | | | | | | | |
|
|
Balance - January 1, 2015 | |
$
|
55,057
| |
$
|
894,602
| | |
$
|
963,911
| | |
$
|
11,006
| | |
$
|
(280,818
|
)
| |
$
|
1,643,758
| |
|
Total comprehensive income (loss)
| | |
-
| | |
-
| | | |
63,979
| | | |
(13,147
|
)
| | |
-
| | | |
50,832
| |
|
Cash dividends ($0.47 per share)
| | |
-
| | |
-
| | | |
(22,327
|
)
| | |
-
| | | |
-
| | | |
(22,327
|
)
|
|
Purchase of treasury stock
| | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
(5,379
|
)
| | |
(5,379
|
)
|
|
Issuance of equity awards
| | |
-
| | |
(5,509
|
)
| | |
-
| | | |
-
| | | |
5,969
| | | |
460
| |
|
Recognition of equity based compensation
| | |
-
| | |
5,779
| | | |
-
| | | |
-
| | | |
-
| | | |
5,779
| |
|
Net tax benefit related to equity compensation plans
| | |
-
| | |
664
| | | |
-
| | | |
-
| | | |
-
| | | |
664
| |
|
Sale of treasury stock
| | |
-
| | |
306
| | | |
-
| | | |
-
| | | |
197
| | | |
503
| |
|
Exercise of stock options
| | |
-
| | |
1,488
| | | |
-
| | | |
-
| | | |
1,541
| | | |
3,029
| |
|
Common stock issuance for
acquisition
| |
|
-
|
|
|
112,635
|
|
|
|
-
|
|
|
|
-
|
|
|
|
67,102
|
|
|
|
179,737
|
|
|
Balance – June 30, 2015 | |
$
|
55,057
|
|
$
|
1,009,965
|
|
|
$
|
1,005,563
|
|
|
$
|
(2,141
|
)
|
|
$
|
(211,388
|
)
|
|
$
|
1,857,056
|
|
| | | | | | | | | | | | | | | | | |
|
|
| | |
| | | |
| Average Balances / Yields and Rates |
|
|
|
|
| UMB Financial Corporation |
|
|
(tax - equivalent basis)
| | | | | | |
| | |
| | |
|
(unaudited, dollars in thousands)
| | | Three Months Ended June 30, |
| |
| 2015 |
|
| 2014 |
| | | Average | | Average | | | | Average | | Average | |
| Assets | |
| Balance |
| Yield/Rate |
|
|
| Balance |
| Yield/Rate |
|
|
Loans, net of unearned interest
| |
$
|
8,071,991
| | |
3.55
|
%
| |
$
|
6,897,840
| | |
3.51
|
%
|
|
Securities:
| | | | | | | | | | | | |
|
Taxable
| | |
4,974,668
| | |
1.55
| | | |
4,836,080
| | |
1.58
| |
|
Tax-exempt
| | |
2,407,759
|
|
|
2.72
| | | |
2,104,368
|
|
|
2.88
| |
|
Total securities
| | |
7,382,427
| | |
1.93
| | | |
6,940,448
| | |
1.97
| |
|
Federal funds and resell agreements
| | |
69,053
| | |
0.88
| | | |
32,692
| | |
0.56
| |
|
Interest-bearing due from banks
| | |
414,446
| | |
0.42
| | | |
619,094
| | |
0.30
| |
|
Trading securities
| | |
37,063
|
|
|
1.70
| | | |
36,785
|
|
|
1.80
| |
|
Total earning assets
| | |
15,974,980
| | |
2.70
| | | |
14,526,859
| | |
2.63
| |
|
Allowance for loan losses
| | |
(77,667
|
)
| | | | | |
(75,929
|
)
| | | |
|
Other assets
| |
|
1,515,687
|
| | | | |
|
1,167,262
|
| | | |
|
Total assets
| |
$
|
17,413,000
|
| | | | |
$
|
15,618,192
|
| | | |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| Liabilities and Shareholders' Equity | | | | | | | | | | | | |
|
Interest-bearing deposits
| |
$
|
7,924,696
| | |
0.18
|
%
| |
$
|
7,126,614
| | |
0.17
|
%
|
|
Federal funds and repurchase agreements
| | |
1,715,836
| | |
0.11
| | | |
1,592,986
| | |
0.11
| |
|
Borrowed funds
| | |
49,827
|
|
|
4.28
| | | |
5,771
|
|
|
5.07
| |
|
Total interest-bearing liabilities
| | |
9,690,359
| | |
0.19
| | | |
8,725,371
| | |
0.17
| |
|
Noninterest-bearing demand deposits
| | |
5,504,333
| | | | | | |
5,152,980
| | | | |
|
Other liabilities
| | |
473,676
| | | | | | |
154,229
| | | | |
|
Shareholders' equity
| |
|
1,744,632
|
| | | | |
|
1,585,612
|
| | | |
|
Total liabilities and shareholders' equity
| |
$
|
17,413,000
|
| | | | |
$
|
15,618,192
|
| | | |
|
Net interest spread
| | | | |
2.51
|
%
| | | | |
2.46
|
%
|
|
Net interest margin
| | | | |
2.59
| | | | | |
2.53
| |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| | | Six Months Ended June 30, |
| |
| 2015 |
|
| 2014 |
| | | Average | | Average | | | | Average | | Average | |
| Assets | |
| Balance |
| Yield/Rate |
|
|
| Balance |
| Yield/Rate |
|
|
Loans, net of unearned interest
| |
$
|
7,772,709
| | |
3.52
|
%
| |
$
|
6,788,991
| | |
3.54
|
%
|
|
Securities:
| | | | | | | | | | | | |
|
Taxable
| | |
4,921,907
| | |
1.56
| | | |
4,861,475
| | |
1.58
| |
|
Tax-exempt
| | |
2,331,422
|
|
|
2.73
| | | |
2,107,119
|
|
|
2.90
| |
|
Total securities
| | |
7,253,329
| | |
1.93
| | | |
6,968,594
| | |
1.98
| |
|
Federal funds and resell agreements
| | |
51,793
| | |
0.79
| | | |
29,939
| | |
0.53
| |
|
Interest-bearing due from banks
| | |
759,238
| | |
0.34
| | | |
1,154,811
| | |
0.28
| |
|
Trading securities
| | |
33,661
|
|
|
1.76
| | | |
37,682
|
|
|
1.63
| |
|
Total earning assets
| | |
15,870,730
| | |
2.63
| | | |
14,980,017
| | |
2.55
| |
|
Allowance for loan losses
| | |
(77,124
|
)
| | | | | |
(75,466
|
)
| | | |
|
Other assets
| |
|
1,330,476
|
| | | | |
|
1,160,124
|
| | | |
|
Total assets
| |
$
|
17,124,082
|
| | | | |
$
|
16,064,675
|
| | | |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| Liabilities and Shareholders' Equity | | | | | | | | | | | | |
|
Interest-bearing deposits
| |
$
|
7,764,368
| | |
0.17
|
%
| |
$
|
7,545,182
| | |
0.16
|
%
|
|
Federal funds and repurchase agreements
| | |
1,713,386
| | |
0.11
| | | |
1,630,169
| | |
0.12
| |
|
Borrowed funds
| | |
29,193
|
|
|
4.05
| | | |
5,738
|
|
|
4.74
| |
|
Total interest-bearing liabilities
| | |
9,506,947
| | |
0.17
| | | |
9,181,089
| | |
0.16
| |
|
Noninterest-bearing demand deposits
| | |
5,582,180
| | | | | | |
5,160,206
| | | | |
|
Other liabilities
| | |
325,066
| | | | | | |
156,608
| | | | |
|
Shareholders' equity
| |
|
1,709,889
|
| | | | |
|
1,566,772
|
| | | |
|
Total liabilities and shareholders' equity
| |
$
|
17,124,082
|
| | | | |
$
|
16,064,675
|
| | | |
|
Net interest spread
| | | | |
2.46
|
%
| | | | |
2.39
|
%
|
|
Net interest margin
| | | | |
2.53
| | | | | |
2.45
| |
| | | | | | | | | | | |
|
| | | | |
| | | |
| SECOND QUARTER 2015 | | | | | | | | |
| FINANCIAL HIGHLIGHTS |
|
| UMB Financial Corporation |
(unaudited, dollars in thousands, except share and per share data)
| | |
| | | | | | | |
|
| Six Months Ended June 30 | | 2015 | | 2014 |
|
Net interest income
| |
$
|
187,718
| | |
$
|
171,615
| |
|
Provision for loan losses
| | |
8,000
| | | |
9,500
| |
|
Noninterest income
| | |
244,757
| | | |
256,965
| |
|
Noninterest expense
| | |
336,377
| | | |
338,132
| |
|
Income before income taxes
| | |
88,098
| | | |
80,948
| |
|
Net income
| | |
63,979
| | | |
58,085
| |
|
Net income per share - Basic
| | |
1.40
| | | |
1.30
| |
|
Net income per share - Diluted
| | |
1.39
| | | |
1.28
| |
|
Return on average assets
| | |
0.75
|
%
| | |
0.73
|
%
|
|
Return on average equity
| | |
7.55
|
%
| | |
7.48
|
%
|
| | | | | | | |
|
| Three Months Ended June 30 | | | | | | | | |
|
Net interest income
| |
$
|
97,360
| | |
$
|
86,170
| |
|
Provision for loan losses
| | |
5,000
| | | |
5,000
| |
|
Noninterest income
| | |
119,550
| | | |
134,001
| |
|
Noninterest expense
| | |
171,964
| | | |
166,201
| |
|
Income before income taxes
| | |
39,946
| | | |
48,970
| |
|
Net income
| | |
30,214
| | | |
34,672
| |
|
Net income per share - Basic
| | |
0.65
| | | |
0.77
| |
|
Net income per share - Diluted
| | |
0.65
| | | |
0.76
| |
|
Return on average assets
| | |
0.70
|
%
| | |
0.89
|
%
|
|
Return on average equity
| | |
6.95
|
%
| | |
8.77
|
%
|
| | | | | | | |
|
| At June 30 | | | | | | | | |
|
Assets
| |
$
|
18,418,727
| | |
$
|
15,562,690
| |
|
Loans, net of unearned interest
| | |
8,916,128
| | | |
6,920,683
| |
|
Securities
| | |
7,486,412
| | | |
7,033,433
| |
|
Deposits
| | |
14,496,646
| | | |
12,174,289
| |
|
Shareholders' equity
| | |
1,857,056
| | | |
1,601,342
| |
|
Book value per share
| | |
37.68
| | | |
35.21
| |
|
Market price per share
| | |
57.02
| | | |
63.39
| |
|
Equity to assets
| | |
10.08
|
%
| | |
10.29
|
%
|
|
Allowance for loan losses
| |
$
|
77,721
| | |
$
|
76,802
| |
|
As a % of loans
| | |
0.87
|
%
| | |
1.11
|
%
|
|
Nonaccrual and restructured loans
| |
$
|
37,649
| | |
$
|
27,175
| |
|
As a % of loans
| | |
0.42
|
%
| | |
0.39
|
%
|
|
Loans over 90 days past due
| |
$
|
7,645
| | |
$
|
4,522
| |
|
As a % of loans
| | |
0.09
|
%
| | |
0.07
|
%
|
|
Other real estate owned
| |
$
|
2,553
| | |
$
|
1,455
| |
|
Net loan charge-offs quarter-to-date
| |
$
|
4,758
| | |
$
|
3,713
| |
|
As a % of average loans
| | |
0.24
|
%
| | |
0.22
|
%
|
|
Net loan charge-offs year-to-date
| |
$
|
6,419
| | |
$
|
7,449
| |
|
As a % of average loans
| | |
0.17
|
%
| | |
0.22
|
%
|
| | | | | | | |
|
|
Common shares outstanding
| | |
49,288,971
| | | |
45,475,197
| |
| Average Balances | | | | | | | | |
| | | | | | | |
|
| Six Months Ended June 30 | | | | | | | | |
|
Assets
| |
$
|
17,124,082
| | |
$
|
16,064,675
| |
|
Loans, net of unearned interest
| | |
7,772,709
| | | |
6,788,991
| |
|
Securities
| | |
7,286,990
| | | |
7,006,276
| |
|
Deposits
| | |
13,346,548
| | | |
12,705,388
| |
|
Shareholders' equity
| | |
1,709,889
| | | |
1,566,772
| |
| | | | | | | |
|
|
| |
| |
| |
| |
| Business Segment Information |
|
|
|
|
|
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
| | | | | | | | |
| |
| | Three Months Ended June 30, 2015 |
| | Bank |
| Payment Solutions |
| Institutional Investment Management |
| Asset Servicing |
| Total |
|
Net interest income
| |
$
|
82,758
| |
$
|
13,599
| |
$
|
-
| |
$
|
1,003
| |
$
|
97,360
|
|
Provision for loan losses
| | |
2,612
| | |
2,388
| | |
-
| | |
-
| | |
5,000
|
|
Noninterest income
| | |
47,548
| | |
23,293
| | |
25,684
| | |
23,025
| | |
119,550
|
|
Noninterest expense
| |
|
107,293
|
|
|
26,399
|
|
|
18,285
|
|
|
19,987
|
|
|
171,964
|
|
Income before taxes
| | |
20,401
| | |
8,105
| | |
7,399
| | |
4,041
| | |
39,946
|
|
Income tax expense
| |
|
4,915
|
|
|
2,046
|
|
|
1,785
|
|
|
986
|
|
|
9,732
|
|
Net income
| |
$
|
15,486
|
|
$
|
6,059
|
|
$
|
5,614
|
|
$
|
3,055
|
|
$
|
30,214
|
| | | | | | | | | |
|
|
Average assets
| |
$
|
13,423,000
| |
$
|
2,980,000
| |
$
|
70,000
| |
$
|
940,000
| |
$
|
17,413,000
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | Three Months Ended June 30, 2014 |
| | Bank |
| Payment Solutions |
| Institutional Investment Management |
| Asset Servicing |
| Total |
|
Net interest income
| |
$
|
72,481
| |
$
|
12,390
| |
$
|
(1)
| |
$
|
1,300
| |
$
|
86,170
|
|
Provision for loan losses
| | |
2,686
| | |
2,314
| | |
-
| | |
-
| | |
5,000
|
|
Noninterest income
| | |
56,024
| | |
21,201
| | |
33,999
| | |
22,777
| | |
134,001
|
|
Noninterest expense
| |
|
100,788
|
|
|
24,506
|
|
|
22,053
|
|
|
18,854
|
|
|
166,201
|
|
Income before taxes
| | |
25,031
| | |
6,771
| | |
11,945
| | |
5,223
| | |
48,970
|
|
Income tax expense
| |
|
7,482
|
|
|
1,931
|
|
|
3,389
|
|
|
1,496
|
|
|
14,298
|
|
Net income
| |
$
|
17,549
|
|
$
|
4,840
|
|
$
|
8,556
|
|
$
|
3,727
|
|
$
|
34,672
|
| | | | | | | | | |
|
|
Average assets
| |
$
|
12,008,000
| |
$
|
2,148,000
| |
$
|
69,000
| |
$
|
1,393,000
| |
$
|
15,618,000
|
| | | | | | | | | |
|
| | | | | | | | | |
|
| | Six Months Ended June 30, 2015 |
| | Bank |
| Payment Solutions |
| Institutional Investment Management |
| Asset Servicing |
| Total |
|
Net interest income
| |
$
|
158,085
| |
$
|
27,632
| |
$
|
1
| |
$
|
2,000
| |
$
|
187,718
|
|
Provision for loan losses
| | |
4,211
| | |
3,789
| | |
-
| | |
-
| | |
8,000
|
|
Noninterest income
| | |
99,099
| | |
46,432
| | |
52,768
| | |
46,458
| | |
244,757
|
|
Noninterest expense
| |
|
207,861
| |
|
51,062
|
|
|
36,227
|
|
|
41,227
|
|
|
336,377
|
|
Income before taxes
| | |
45,112
| | |
19,213
| | |
16,542
| | |
7,231
| | |
88,098
|
|
Income tax expense
| |
|
12,313
|
|
|
5,373
|
|
|
4,511
|
|
|
1,922
|
|
|
24,119
|
|
Net income
| |
$
|
32,799
|
|
$
|
13,840
|
|
$
|
12,031
|
|
$
|
5,309
|
|
$
|
63,979
|
| | | | | | | | | |
|
|
Average assets
| |
$
|
13,089,000
| |
$
|
3,031,000
| |
$
|
72,000
| |
$
|
932,000
| |
$
|
17,124,000
|
| | | | | | | | | |
|
| | Six Months Ended June 30, 2014 |
| | Bank |
| Payment Solutions |
| Institutional Investment Management |
| Asset Servicing |
| Total |
|
Net interest income
| |
$
|
143,602
| |
$
|
24,778
| |
$
|
(3)
| |
$
|
3,238
| |
$
|
171,615
|
|
Provision for loan losses
| | |
5,112
| | |
4,388
| | |
-
| | |
-
| | |
9,500
|
|
Noninterest income
| | |
103,458
| | |
41,420
| | |
68,094
| | |
43,993
| | |
256,965
|
|
Noninterest expense
| |
|
208,337
|
|
|
45,453
|
|
|
47,943
|
|
|
36,399
|
|
|
338,132
|
|
Income before taxes
| | |
33,611
| | |
16,357
| | |
20,148
| | |
10,832
| | |
80,948
|
|
Income tax expense
| |
|
9,801
|
|
|
4,524
|
|
|
5,532
|
|
|
3,006
|
|
|
22,863
|
|
Net income
| |
$
|
23,810
|
|
$
|
11,833
|
|
$
|
14,616
|
|
$
|
7,826
|
|
$
|
58,085
|
| | | | | | | | | |
|
|
Average assets
| |
$
|
12,204,000
| |
$
|
2,023,000
| |
$
|
71,000
| |
$
|
1,767,000
| |
$
|
16,065,000
|
| | | | | | | | | | | | | | |
|
|
|
| |
| Non-GAAP Reconciliation Schedule | UMB Financial Corporation |
|
(unaudited, dollars in thousands)
| |
|
|
| Price to MFC Tangible Book Value at May 31, 2015 |
|
|
|
GAAP Total Shareholders' Equity (1)
| | | $127,277 |
|
Deduct: Goodwill and Other Intangibles
| | | (7,626) |
|
Tangible Book Value
| | | $119,651 |
Total Consideration (2)
| | | $179,737 |
|
Price to Tangible Book Value
| | |
150%
|
|
Price to GAAP Total Shareholders’ Equity
| | |
141%
|
|
(1) Source: MFC financial statements as of May 31, 2015.
|
|
(2) Based on UMBF 05/29/15 closing price per share of $51.79 and
consideration of 3.47 million shares
|
of UMBF stock, subject to post-closing adjustments.
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20150728006396/en/
UMB Financial Corporation
Media Contact:
Kelli
Christman, 816-860-5088
or
Investor Relations Contact:
Kay
Gregory, 816-860-7106
Source: UMB Financial Corporation