KANSAS CITY, Mo.--(BUSINESS WIRE)--
UMB Financial Corporation (Nasdaq: UMBF), a diversified financial
holding company, announced net income for the first quarter 2017 of
$44.2 million or $0.89 per diluted share, compared to $42.9 million or
$0.87 per diluted share in the fourth quarter 2016 (linked quarter) and
$36.4 million or $0.74 per diluted share in the first quarter 2016. Such
reported GAAP net income represents an increase of 2.9 percent on a
linked-quarter basis and 21.4 percent compared to the first quarter 2016.
Net operating income, a non-GAAP financial measure which is reconciled
to the nearest comparable GAAP measure later in this release, was $44.5
million or $0.89 per diluted share for the first quarter 2017, compared
to $45.3 million or $0.91 per diluted share for the linked quarter and
$38.7 million or $0.79 per diluted share for the first quarter 2016.
These results represent a decrease of 1.8 percent on a linked-quarter
basis and an increase of 14.9 percent compared to the first quarter 2016.
| Summary of financial results |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
| |
| | | Q1 |
|
| Q4 |
|
| Q1 |
| | | 2017 |
|
| 2016 |
|
| 2016 |
GAAP | | | | | | | | | | | | |
|
Net income
| |
|
$
|
44,181
|
| | |
$
|
42,934
|
| | |
$
|
36,403
| |
|
Earnings per share (diluted)
| | | |
0.89
| | | | |
0.87
| | | | |
0.74
| |
|
Return on average assets
| | | |
0.89
|
%
| | | |
0.86
|
%
| | | |
0.76
|
%
|
|
Return on average equity
| | | |
9.04
| | | | |
8.58
| | | | |
7.54
| |
|
Efficiency ratio
| | | |
70.45
|
%
| | | |
71.51
|
%
| | | |
74.41
|
%
|
| | | | | | | | | | | |
|
Non-GAAP | | | | | | | | | | | | |
|
Net operating income
| |
|
$
|
44,486
|
| | |
$
|
45,294
|
| | |
$
|
38,729
| |
|
Operating earnings per share (diluted)
| | | |
0.89
| | | | |
0.91
| | | | |
0.79
| |
|
Operating return on average assets
| | | |
0.89
|
%
| | | |
0.90
|
%
| | | |
0.81
|
%
|
|
Operating return on average equity
| | | |
9.10
| | | | |
9.05
| | | | |
8.02
| |
|
Operating efficiency ratio
| | | |
70.27
|
%
| | | |
70.07
|
%
| | | |
72.89
|
%
|
| | | | | | | | | | | | | | |
|
“2017 is off to a solid start for UMB,” said Mariner Kemper, chairman
and chief executive officer. “We continue to post double-digit
year-over-year loan growth, with average loans increasing 10.6 percent
compared to the same period in 2016. This growth, along with our efforts
to achieve an optimal mix of earning assets and increased loan yields,
drove a 13.9 percent increase in net interest income. We are pleased
with this continued growth, as well as our progress toward improved
profitability.
“In addition, we announced last week an agreement to sell our Scout
Investments business to Carillon Tower Advisers. This was a strategic
business decision that will allow us to invest time, energy and capital
resources into growing our core banking businesses.”
| Summary of revenue |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
| |
|
| |
|
| |
|
| |
| | | Q1 | | | Q4 | | | Q1 | | | CQ vs. |
|
| CQ vs. |
| | | 2017 |
|
| 2016 |
|
| 2016 |
|
| LQ |
|
| PY |
| | | | | | | | | | | | | | |
|
|
Net interest income
| | |
$
|
134,315
| | | |
$
|
131,456
| | | |
$
|
117,892
| | | |
$
|
2,859
| | | |
$
|
16,423
| |
|
Noninterest income:
| | | | | | | | | | | | | | | |
|
Trust and securities processing
| | | |
60,404
| | | | |
60,431
| | | | |
59,485
| | | | |
(27
|
)
| | | |
919
| |
|
Trading and investment banking
| | | |
7,542
| | | | |
5,040
| | | | |
4,630
| | | | |
2,502
| | | | |
2,912
| |
|
Service charges on deposit accounts
| | | |
22,075
| | | | |
20,949
| | | | |
21,461
| | | | |
1,126
| | | | |
614
| |
Insurance fees and commissions
| | | |
646
| | | | |
833
| | | | |
1,497
| | | | |
(187
|
)
| | | |
(851
|
)
|
|
Brokerage fees
| | | |
5,377
| | | | |
4,674
| | | | |
4,185
| | | | |
703
| | | | |
1,192
| |
|
Bankcard fees
| | | |
17,752
| | | | |
16,113
| | | | |
18,016
| | | | |
1,639
| | | | |
(264
|
)
|
|
Gains on sales of securities available for sale, net
| | | |
468
| | | | |
-
| | | | |
2,933
| | | | |
468
| | | | |
(2,465
|
)
|
|
Equity (losses) earnings on alternative investments
| | | |
(614
|
)
| | | |
504
| | | | |
(381
|
)
| | | |
(1,118
|
)
| | | |
(233
|
)
|
|
Other
| | |
|
7,130
|
|
|
|
|
7,786
|
|
|
|
|
4,524
|
|
|
|
|
(656
|
)
|
|
|
|
2,606
|
|
|
Total noninterest income
| | |
$
|
120,780
|
|
|
|
$
|
116,330
|
|
|
|
$
|
116,350
|
|
|
|
$
|
4,450
|
|
|
|
$
|
4,430
|
|
| | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
| | |
$
|
255,095
|
|
|
|
$
|
247,786
|
|
|
|
$
|
234,242
|
|
|
|
$
|
7,309
|
|
|
|
$
|
20,853
|
|
| | | | | | | | | | | | | | |
|
|
Net interest margin (FTE)
| | | |
3.09
|
%
| | | |
3.00
|
%
| | | |
2.79
|
%
| | | | | | |
| | | | | | | | | | | | | | |
|
|
Total noninterest income as a % of total revenue
| | | |
47.40
|
%
| | | |
46.90
|
%
| | | |
49.70
|
%
| | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
Net interest income
-
On a linked quarter basis, the increase in net interest income was
driven by a nine basis point improvement in net interest margin,
coupled with a 2.1 percent, or $214.1 million, increase in average
loans.
-
Earning asset yields improved 14 basis points from the linked quarter,
which was partially offset by an increase in the cost of
interest-bearing liabilities of nine basis points. Average loan yields
improved 13 basis points from the linked quarter to 4.09 percent,
driven, in part, by favorable re-pricing and mix changes within the
loan portfolio.
-
On a year-over-year basis, the increase in net interest income was
driven by a 10.6 percent or $1.0 billion increase in average loans as
well as higher average loan yields, which increased 28 basis points
from a year ago, primarily driven by favorable pricing and mix changes.
-
For the first quarter 2017, average earning assets stood at $18.9
billion, an increase of 1.6 percent over the linked quarter and 4.7
percent over the first quarter 2016.
Noninterest income
-
First quarter 2017 noninterest income increased $4.5 million, or 3.8
percent, on a linked quarter basis largely due to:
-
a $2.4 million increase in unrealized gains on the company’s seed
investments in certain Scout funds;
-
a $1.1 million increase in deposit service charges primarily
driven by the company’s healthcare business;
-
a $0.7 million increase in interchange income and a $0.6 million
decrease in retail and commercial card program rewards and rebates
expense recorded within bankcard fees;
-
which were partially offset by a $1.1 million decrease in equity
earnings on alternative investments.
-
Noninterest income improved $4.4 million, or 3.8 percent, compared to
the same quarter in 2016 driven by:
-
a $1.4 million increase in unrealized gains on the company’s seed
investments in certain Scout funds and $0.7 million increase in
bond underwriting fees, both recorded in trading and investment
banking income;
-
an increase in other noninterest income due to a $2.0 million
increase in the fair value of company-owned life insurance;
-
a $1.3 million increase in 12b-1 income recorded in brokerage fees;
-
which were partially offset by a $2.5 million decrease in gains on
available-for-sale securities.
| Summary of noninterest expense |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
| |
|
| |
|
| |
|
| |
|
| |
| | | Q1 | | | Q4 | | | Q1 | | | CQ vs. | | | CQ vs. |
| | | 2017 |
|
| 2016 |
|
| 2016 |
|
| LQ |
|
| PY |
| | | | | | | | | | | | | | |
|
|
Salaries and employee benefits
| | |
$
|
113,834
| | |
$
|
107,538
| | |
$
|
106,850
| | |
$
|
6,296
| | | |
$
|
6,984
| |
|
Occupancy, net
| | | |
11,148
| | | |
11,421
| | | |
10,972
| | | |
(273
|
)
| | | |
176
| |
|
Equipment
| | | |
17,668
| | | |
17,726
| | | |
16,282
| | | |
(58
|
)
| | | |
1,386
| |
|
Supplies and services
| | | |
4,281
| | | |
4,788
| | | |
4,949
| | | |
(507
|
)
| | | |
(668
|
)
|
|
Marketing and business development
| | | |
4,503
| | | |
6,256
| | | |
4,441
| | | |
(1,753
|
)
| | | |
62
| |
|
Processing fees
| | | |
11,301
| | | |
11,045
| | | |
11,462
| | | |
256
| | | | |
(161
|
)
|
|
Legal and consulting
| | | |
5,300
| | | |
7,056
| | | |
4,799
| | | |
(1,756
|
)
| | | |
501
| |
|
Bankcard
| | | |
4,903
| | | |
4,558
| | | |
5,815
| | | |
345
| | | | |
(912
|
)
|
|
Amortization of other intangible assets
| | | |
2,869
| | | |
2,928
| | | |
3,226
| | | |
(59
|
)
| | | |
(357
|
)
|
|
Regulatory fees
| | | |
3,833
| | | |
3,687
| | | |
3,429
| | | |
146
| | | | |
404
| |
|
Other
| | |
|
9,126
|
|
|
|
9,321
|
|
|
|
8,219
|
|
|
|
(195
|
)
|
|
|
|
907
|
|
|
Total noninterest expense
| | |
$
|
188,766
|
|
|
$
|
186,324
|
|
|
$
|
180,444
|
|
|
$
|
2,442
|
|
|
|
$
|
8,322
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
Noninterest expense
-
On a non-GAAP basis, operating noninterest expense, which excludes the
impact of acquisition expenses and other items as reconciled later in
this release, was $188.3 million for the first quarter 2017, an
increase of $5.7 million, or 3.1 percent, compared to the linked
quarter, and $11.5 million, or 6.5 percent, compared to the first
quarter 2016.
-
On a linked quarter GAAP basis, the $2.4 million, or 1.3 percent,
increase in noninterest expense was driven by expected increases in
payroll taxes, 401(k) benefits, and medical insurance expense, offset,
in part, by decreases in marketing and business development and legal
and consulting expenses from elevated fourth quarter levels.
-
The increase in noninterest expense of $8.3 million, or 4.6 percent,
compared to the first quarter 2016 was primarily driven by:
-
a $1.9 million increase in salary and wage expense, a $1.9 million
increase in bonus and commission expense, and a $3.1 million
increase in employee benefits partially driven by a $1.6 million
increase in fair value adjustments on the company’s deferred
compensation plan; and
-
higher equipment expense for computer and hardware costs related
to investments for regulatory requirements, cyber security, and
the ongoing modernization of the company’s core systems.
Income Taxes
-
The Company’s effective tax rate was 22.9 percent for the quarter
ended March 31, 2017 compared to 25.4 percent for the same period a
year earlier. The decrease is primarily a result of an increase in
excess tax benefits associated with stock compensation recorded in the
first quarter of 2017 compared to the same period a year earlier.
Balance Sheet
-
Average total assets for the first quarter 2017 were $20.2 billion
compared to $19.9 billion for the linked quarter, and $19.3 billion
for the same period in 2016.
| Summary of average loans and leases |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
| |
|
| |
|
| |
|
| |
|
| |
| | | Q1 | | | Q4 | | | Q1 | | | CQ vs. | | | CQ vs. |
| | | 2017 |
|
| 2016 |
|
| 2016 |
|
| LQ |
|
| PY |
| | | | | | | | | | | | | | |
|
| Averages: | | | | | | | | | | | | | | | |
|
Commercial
| | |
$
|
4,397,675
| | |
$
|
4,369,173
| | |
$
|
4,252,016
| | |
$
|
28,502
| | | |
$
|
145,659
| |
|
Asset based loans
| | | |
225,818
| | | |
231,035
| | | |
222,483
| | | |
(5,217
|
)
| | | |
3,335
| |
|
Factoring loans
| | | |
148,356
| | | |
110,866
| | | |
85,704
| | | |
37,490
| | | | |
62,652
| |
|
Commercial credit card
| | | |
157,864
| | | |
150,630
| | | |
147,121
| | | |
7,234
| | | | |
10,743
| |
|
Real estate - construction
| | | |
793,892
| | | |
674,367
| | | |
457,448
| | | |
119,525
| | | | |
336,444
| |
|
Real estate - commercial
| | | |
3,157,363
| | | |
3,089,946
| | | |
2,730,483
| | | |
67,417
| | | | |
426,880
| |
|
Real estate - residential
| | | |
567,611
| | | |
553,770
| | | |
472,711
| | | |
13,841
| | | | |
94,900
| |
|
Real estate - HELOC
| | | |
697,010
| | | |
713,528
| | | |
733,755
| | | |
(16,518
|
)
| | | |
(36,745
|
)
|
|
Consumer credit card
| | | |
249,489
| | | |
271,909
| | | |
270,965
| | | |
(22,420
|
)
| | | |
(21,476
|
)
|
|
Consumer other
| | | |
125,835
| | | |
146,779
| | | |
135,400
| | | |
(20,944
|
)
| | | |
(9,565
|
)
|
|
Leases
| | |
|
39,221
|
|
|
|
34,020
|
|
|
|
42,205
|
|
|
|
5,201
|
|
|
|
|
(2,984
|
)
|
|
Total loans
| | |
$
|
10,560,134
|
|
|
$
|
10,346,023
|
|
|
$
|
9,550,291
|
|
|
$
|
214,111
|
|
|
|
$
|
1,009,843
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
-
Average loans for the first quarter 2017 increased 2.1 percent, on a
linked-quarter basis, and 10.6 percent, compared to first quarter 2016.
| Summary of average securities |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
| |
|
| |
|
| |
|
| |
|
| |
| | | Q1 | | | Q4 | | | Q1 | | | CQ vs. | | | CQ vs. |
| | | 2017 |
|
| 2016 |
|
| 2016 |
|
| LQ |
|
| PY |
| | | | | | | | | | | | | | |
|
|
Securities available for sale:
| | | | | | | | | | | | | | | |
| U.S.Treasury | | |
$
|
83,302
| | |
$
|
182,891
| | |
$
|
353,501
| | |
$
|
(99,589
|
)
| | |
$
|
(270,199
|
)
|
| U.S. Agencies
| | | |
144,166
| | | |
248,329
| | | |
643,129
| | | |
(104,163
|
)
| | | |
(498,963
|
)
|
|
Mortgage-backed
| | | |
3,753,733
| | | |
3,586,040
| | | |
3,606,221
| | | |
167,693
| | | | |
147,512
| |
|
State and political subdivisions
| | | |
2,412,351
| | | |
2,362,178
| | | |
2,153,059
| | | |
50,173
| | | | |
259,292
| |
|
Corporates
| | |
|
66,840
|
|
|
|
67,100
|
|
|
|
80,082
|
|
|
|
(260
|
)
|
|
|
|
(13,242
|
)
|
|
Total securities available for sale
| | |
$
|
6,460,392
| | |
$
|
6,446,538
| | |
$
|
6,835,992
| | |
$
|
13,854
| | | |
$
|
(375,600
|
)
|
|
Securities held to maturity:
| | | | | | | | | | | | | | | |
|
State and political subdivisions
| | | |
1,157,871
| | | |
1,073,509
| | | |
732,137
| | | |
84,362
| | | | |
425,734
| |
|
Trading securities
| | | |
60,462
| | | |
50,925
| | | |
26,358
| | | |
9,537
| | | | |
34,104
| |
|
Other securities
| | |
|
67,988
|
|
|
|
66,567
|
|
|
|
64,207
|
|
|
|
1,421
|
|
|
|
|
3,781
|
|
|
Total securities
| | |
$
|
7,746,713
|
|
|
$
|
7,637,539
|
|
|
$
|
7,658,694
|
|
|
$
|
109,174
|
|
|
|
$
|
88,019
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
-
The growth in the company’s held to maturity securities portfolio is
attributed to increased activity in private placement bonds, primarily
used to refinance existing revenue bonds in the healthcare and
education sectors.
| Summary of average deposits |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
| |
|
| |
|
| |
|
| |
|
| |
| | | Q1 | | | Q4 | | | Q1 | | | CQ vs. | | | CQ vs. |
| | | 2017 |
|
| 2016 |
|
| 2016 |
|
| LQ |
|
| PY |
| | | | | | | | | | | | | | |
|
|
Deposits:
| | | | | | | | | | | | | | | |
|
Noninterest-bearing demand
| | |
$
|
5,998,943
| | | |
$
|
6,193,787
| | | |
$
|
6,014,820
| | | |
$
|
(194,845
|
)
| | |
$
|
(15,878
|
)
|
|
Interest-bearing demand and savings
| | | |
8,564,059
| | | | |
8,439,920
| | | | |
8,201,591
| | | | |
124,139
| | | | |
362,468
| |
|
Time deposits
| | |
|
1,079,946
|
|
|
|
|
1,112,781
|
|
|
|
|
1,228,183
|
|
|
|
|
(32,834
|
)
|
|
|
|
(148,236
|
)
|
|
Total deposits
| | |
$
|
15,642,948
|
|
|
|
$
|
15,746,488
|
|
|
|
$
|
15,444,594
|
|
|
|
$
|
(103,540
|
)
|
|
|
$
|
198,354
|
|
| | | | | | | | | | | | | | |
|
|
Non-interest bearing deposits as % of total
| | | |
38.3
|
%
| | | |
39.3
|
%
| | | |
38.9
|
%
| | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
-
The cost of interest-bearing liabilities for the first quarter 2017
was 35 basis points, and total cost of funds including
noninterest-bearing deposits was 23 basis points.
| Capital information |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands, except per share data)
|
|
| |
|
| |
|
| |
| | | March 31, | | | December 31, | | | March 31, |
| | | 2017 |
|
| 2016 |
|
| 2016 |
| | | | | | | | |
|
|
Total equity
| | |
$
|
2,010,878
| | | |
$
|
1,962,384
| | | |
$
|
1,948,333
| |
|
Book value per common share
| | | |
40.34
| | | | |
39.51
| | | | |
39.39
| |
| | | | | | | | |
|
| Regulatory capital: | | | | | | | | | |
|
Common equity Tier 1 capital
| | |
$
|
1,821,915
| | | |
$
|
1,789,581
| | | |
$
|
1,675,854
| |
|
Tier 1 capital
| | | |
1,821,915
| | | | |
1,789,581
| | | | |
1,675,854
| |
|
Total capital
| | | |
1,985,231
| | | | |
1,951,078
| | | | |
1,825,867
| |
| | | | | | | | |
|
| Regulatory capital ratios: | | | | | | | | | |
|
Common equity Tier 1 capital ratio
| | | |
11.89
|
%
| | | |
11.80
|
%
| | | |
11.80
|
%
|
|
Tier 1 risk-based capital ratio
| | | |
11.89
| | | | |
11.80
| | | | |
11.80
| |
|
Total risk-based capital ratio
| | | |
12.96
| | | | |
12.87
| | | | |
12.85
| |
|
Tier 1 leverage ratio
| | | |
9.11
| | | | |
9.09
| | | | |
8.78
| |
| | | | | | | | | | | | | | |
|
|
|
| | | |
| | | |
| | | |
| | | |
| | | |
Credit quality | UMB Financial Corporation |
|
|
(unaudited, dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | |
| | | | Q1 | | | | Q4 | | | | Q3 | | | | Q2 | | | | Q1 | |
| | | | 2017 |
|
|
| 2016 |
|
|
| 2016 |
|
|
| 2016 |
|
|
| 2016 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
Net charge-offs (recoveries) - Commercial loans
| | |
$
|
5,283
| | |
$
|
1,127
| | |
$
|
5,538
| | |
$
|
(59)
| | |
$
|
2,586
| |
|
Net charge-offs (recoveries) - Real estate loans
| | | |
125
| | | |
3,373
| | | |
(67)
| | | |
1,164
| | | |
1,301
| |
|
Net charge-offs - Consumer credit card loans
| | | |
1,815
| | | |
1,692
| | | |
1,658
| | | |
1,575
| | | |
1,781
| |
|
Net charge-offs - Consumer other loans
| | | |
103
|
|
|
|
63
|
|
|
|
133
|
|
|
|
52
|
|
|
|
77
| |
|
Net charge-offs - Total loans
| | | |
7,326
| | | |
6,255
| | | |
7,262
| | | |
2,732
| | | |
5,745
| |
|
Net loan charge-offs as a % of total average loans
| | | |
0.28
|
%
| |
|
0.24
|
%
| |
|
0.28
|
%
| |
|
0.11
|
%
| |
|
0.24
|
%
|
|
Loans over 90 days past due
| | |
$
|
3,369
| | |
$
|
3,365
| | |
$
|
2,678
| | |
$
|
4,700
| | |
$
|
3,334
| |
|
Loans over 90 days past due as a % of total loans
| | | |
0.03
|
%
| |
|
0.03
|
%
| |
|
0.03
|
%
| |
|
0.05
|
%
| |
|
0.03
|
%
|
|
Nonaccrual and restructured loans
| | |
$
|
56,594
| | |
$
|
70,259
| | |
$
|
79,607
| | |
$
|
58,423
| | |
$
|
54,933
| |
|
Nonaccrual and restructured loans as a % of total loans
| | | |
0.53
|
%
| |
|
0.67
|
%
| |
|
0.77
|
%
| |
|
0.58
|
%
| |
|
0.57
|
%
|
|
Provision for loan losses
| | |
$
|
9,000
| | |
$
|
7,500
| | |
$
|
13,000
| | |
$
|
7,000
| | |
$
|
5,000
| |
| | | | | | | | | | | | | | | | | | | | |
|
-
Nonperforming loans, defined as restructured loans on nonaccrual and
all other nonaccrual loans, decreased $13.7 million from the linked
quarter and increased $1.7 million from the prior year.
Divestiture Subsequent Event
On April 20, 2017, the company announced the execution of an agreement
to sell 100 percent of the stock of Scout Investments, Inc. (Scout), its
institutional investment management subsidiary, with $27.9 billion in
assets under management as of March 31, 2017, to Carillon Tower
Advisers, a unit of Raymond James Financial, for $172.5 million in cash,
subject to purchase price adjustments at closing. The company plans to
use the proceeds from the transaction to support its current growth
strategies. See the company’s current report Form 8-K filed with the
Securities and Exchange Commission on April 20, 2017 for additional
information. The transaction did not meet the requirements to be
accounted for as a discontinued operation for the March 31, 2017
reporting period but will be presented as a discontinued operation
prospectively. The following table shows the company’s income statement
components from continuing operations and income from discontinued
operations (Scout) for the previous financial periods listed below on a
supplemental basis to give effect to the sale of Scout.
Consolidated condensed supplemental information |
| UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
| |
| |
| |
| |
| |
| |
| |
| |
| | | | | | | | | | | | | | | |
|
| | Full Year | | Q1 | | Q2 | | Q3 | | Q4 | | Q1 |
| | 2014 |
| 2015 |
| 2016 | | 2016 |
| 2016 |
| 2016 |
| 2016 |
| 2017 |
|
From continuing operations:
| | | | | | | | | | | | | | | | |
|
Net interest income
| |
$
|
350,055
| |
$
|
412,067
| |
$
|
495,323
| |
$
|
117,892
| |
$
|
121,210
| |
$
|
124,765
| |
$
|
131,456
| | |
$
|
134,315
|
|
Provision for loan losses
| | |
17,000
| | |
15,500
| | |
32,500
| | |
5,000
| | |
7,000
| | |
13,000
| | |
7,500
| | | |
9,000
|
|
Noninterest income
| | |
368,235
| | |
370,659
| | |
402,511
| | |
97,965
| | |
102,774
| | |
103,542
| | |
98,230
| | | |
102,917
|
|
Noninterest expense
| |
|
582,942
|
|
|
639,437
|
|
|
667,297
|
|
|
165,406
|
|
|
168,556
|
|
|
165,350
|
|
|
167,985
|
|
|
|
173,950
|
|
Income before taxes
| | |
118,348
| | |
127,789
| | |
198,037
| | |
45,451
| | |
48,428
| | |
49,957
| | |
54,201
| | | |
54,282
|
|
Income tax expense
| |
|
27,502
|
|
|
31,549
|
|
|
44,755
| |
|
11,190
|
|
|
12,052
|
|
|
10,624
|
|
|
10,889
|
|
|
|
12,407
|
| Income - continuing operations | |
| 90,846 |
|
| 96,240 |
|
| 153,282 | |
| 34,261 |
|
| 36,376 |
|
| 39,333 |
|
| 43,312 |
|
|
| 41,875 |
|
Income before taxes - discontinued ops
| | |
47,715
| | |
31,496
| | |
8,967
| | |
3,347
| | |
1,886
| | |
3,973
| | |
(239
|
)
| | |
3,047
|
|
Income tax expense - discontinued ops
| |
|
17,906
|
|
|
11,663
|
|
|
3,448
| |
|
1,205
|
|
|
744
|
|
|
1,360
|
|
|
139
|
|
|
|
741
|
|
Income - discontinued operations
| |
|
29,809
|
|
|
19,833
|
|
|
5,519
| |
|
2,142
|
|
|
1,142
|
|
|
2,613
|
|
|
(378
|
)
|
|
|
2,306
|
| Net Income | | $ | 120,655 |
| $ | 116,073 |
| $ | 158,801 | | $ | 36,403 |
| $ | 37,518 |
| $ | 41,946 |
| $ | 42,934 |
|
| $ | 44,181 |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Conference Call
The company plans to host a conference call to discuss its first quarter
2017 earnings results on Wednesday, April 26, 2017, at 8:30 a.m. (CT).
Interested parties may access the call by dialing (toll-free)
877-267-8760 or (U.S.) 412-542-4148 and requesting to join the UMB
Financial call. The live call can also be accessed by visiting the
investor relations area of umbfinancial.com
or by using the following the link:
UMB
Financial 1Q 2017 Conference Call
A replay of the conference call may be heard through May 10, 2017, by
calling (toll-free) 877-344-7529 or (U.S.) 412-317-0088. The replay pass
code required for playback is 10103480. The call replay may also be
accessed via the company's website umbfinancial.com
by visiting the investor relations area.
Non-GAAP Financial Information
In this release, we provide information about net operating income,
operating earnings per share - diluted (operating EPS), operating return
on average equity (operating ROE), operating return on average assets
(operating ROA), operating noninterest expense, and operating efficiency
ratio, all of which are non-GAAP financial measures. This information
supplements the results that are reported according to generally
accepted accounting principles (GAAP) and should not be viewed in
isolation from, or as a substitute for, GAAP results. The differences
between the non-GAAP financial measures—net operating income, operating
EPS, operating ROE, operating ROA, operating noninterest expense and
operating efficiency ratio—and the nearest comparable GAAP financial
measures are reconciled later in this release. The company believes that
these non-GAAP financial measures and the reconciliations may be useful
to investors because they adjust for fair value adjustments,
acquisition- and severance-related items and one-time marketing agent
termination costs that management does not believe reflect the company’s
fundamental operating performance.
Net operating income for the relevant period is defined as GAAP net
income, adjusted to reflect the impact of excluding the following: (i)
fair value adjustments on contingent consideration for the acquisitions
of Reams Asset Management Company (Reams), (ii) expenses related to
acquisitions, (iii) non-acquisition related severance expense, (iv)
expenses related to the buy-out and termination of certain marketing and
referral agreements in the company’s institutional investment management
business, and (v) the cumulative tax impact of the previous adjustments.
The company believes that the financial impact of excluding
non-acquisition related severance expense will be immaterial in the near
future. It is excluded from certain GAAP financial measures as it has an
unusually large impact on the company’s financial statements.
Operating EPS (basic and diluted) is calculated as earnings per share as
reported, adjusted to reflect, on a per share basis, the impact of
excluding the non-GAAP adjustments described in clauses (i)-(v) above
for the relevant period. Operating ROE is calculated as net operating
income, divided by the company’s average total shareholders’ equity for
the relevant period. Operating ROA is calculated as net operating
income, divided by the company’s average assets for the relevant period.
Operating noninterest expense for the relevant period is defined as GAAP
noninterest expense, adjusted to reflect the pre-tax impact of non-GAAP
adjustments described in clauses (i)-(iv) above. Operating efficiency
ratio is calculated as the company’s operating noninterest expense, net
of amortization of other intangibles, divided by the company’s total
revenue (tax equivalent net interest income plus noninterest income less
gains on sales of securities available for sale, net).
Forward-Looking Statements:
This release contains, and our other communications may contain,
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. These statements can be identified by the
fact that they do not relate strictly to historical or current
facts—such as our statements about expected cost savings and other
results of efficiency initiatives and our statements about reduced
regulation, tax reform and our ability to capitalize on changes.
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, 2016, our subsequent
Quarterly Reports on Form 10-Q or Current Reports on Form 8-K, or other
applicable documents that are filed or furnished with the U.S.
Securities and Exchange Commission (SEC). Any forward-looking statement
made by us or on our behalf speaks only as of the date that it was made.
We do not undertake to update any forward-looking statement to reflect
the impact of events, circumstances, or results that arise after the
date that the statement was made. You, however, should consult further
disclosures (including disclosures of a forward-looking nature) that we
may make in any subsequent Annual Report on Form 10-K, Quarterly Report
on Form 10-Q, Current Report on Form 8-K, or other applicable document
that is filed or furnished with the SEC.
About UMB:
UMB Financial Corporation (Nasdaq: UMBF) is a diversified financial
holding company headquartered in Kansas City, Mo., offering complete
banking services, 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 |
|
(dollars in thousands)
|
|
|
|
| |
| | | | | March 31, |
Assets | | | | | 2017 |
|
| 2016 |
| | | | |
(unaudited)
|
|
|
(unaudited)
|
|
Loans
| | | | |
$
|
10,757,236
| | | |
$
|
9,699,631
| |
|
Allowance for loan losses
| | | | |
|
(93,323
|
)
|
|
|
|
(80,398
|
)
|
|
Net loans
| | | | |
|
10,663,913
|
|
|
|
|
9,619,233
|
|
|
Loans held for sale
| | | | | |
1,934
| | | | |
4,830
| |
|
Investment securities:
| | | | | | | | | | |
|
Available for sale
| | | | | |
6,551,593
| | | | |
6,883,312
| |
|
Held to maturity
| | | | | |
1,206,639
| | | | |
804,652
| |
|
Trading securities
| | | | | |
75,494
| | | | |
26,779
| |
|
Other securities
| | | | |
|
67,910
|
|
|
|
|
64,591
|
|
|
Total investment securities
| | | | |
|
7,901,636
|
|
|
|
|
7,779,334
|
|
|
Federal funds and resell agreements
| | | | | |
196,467
| | | | |
170,824
| |
|
Interest-bearing due from banks
| | | | | |
374,570
| | | | |
401,961
| |
|
Cash and due from banks
| | | | | |
373,671
| | | | |
325,446
| |
|
Premises and equipment, net
| | | | | |
282,398
| | | | |
279,079
| |
|
Accrued income
| | | | | |
97,035
| | | | |
90,002
| |
| Goodwill | | | | | |
228,396
| | | | |
228,396
| |
|
Other intangibles, net
| | | | | |
31,622
| | | | |
43,556
| |
|
Other assets
| | | | |
|
424,495
|
|
|
|
|
360,252
|
|
|
Total assets
| | | | |
$
|
20,576,137
|
|
|
|
$
|
19,302,913
|
|
| | | | | | | | | |
|
Liabilities | | | | | | | | | | |
|
Deposits:
| | | | | | | | | | |
|
Noninterest-bearing demand
| | | | |
$
|
6,202,246
| | | |
$
|
6,202,026
| |
|
Interest-bearing demand and savings
| | | | | |
8,622,219
| | | | |
8,178,712
| |
|
Time deposits under $250,000 | | | | | |
594,967
| | | | |
727,709
| |
|
Time deposits of $250,000 or more
| | | | |
|
475,752
|
|
|
|
|
309,926
|
|
|
Total deposits
| | | | |
|
15,895,184
|
|
|
|
|
15,418,373
|
|
|
Federal funds and repurchase agreements
| | | | | |
2,390,364
| | | | |
1,681,723
| |
|
Short-term debt
| | | | | |
-
| | | | |
5,006
| |
|
Long-term debt
| | | | | |
76,104
| | | | |
85,238
| |
|
Accrued expenses and taxes
| | | | | |
142,987
| | | | |
116,034
| |
|
Other liabilities
| | | | |
|
60,620
|
|
|
|
|
48,206
|
|
|
Total liabilities
| | | | |
|
18,565,259
|
|
|
|
|
17,354,580
|
|
| | | | | | | | | |
|
Shareholders' Equity | | | | | | | | | | |
|
Common stock
| | | | | |
55,057
| | | | |
55,057
| |
|
Capital surplus
| | | | | |
1,033,225
| | | | |
1,018,492
| |
|
Retained earnings
| | | | | |
1,174,587
| | | | |
1,057,433
| |
|
Accumulated other comprehensive (loss) income, net
| | | | | |
(44,159
|
)
| | | |
32,468
| |
| Treasury stock
| | | | |
|
(207,832
|
)
|
|
|
|
(215,117
|
)
|
|
Total shareholders' equity
| | | | |
|
2,010,878
|
|
|
|
|
1,948,333
|
|
|
Total liabilities and shareholders' equity
| | | | |
$
|
20,576,137
|
|
|
|
$
|
19,302,913
|
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| Consolidated Statements of Income |
|
|
|
| UMB Financial Corporation |
|
(dollars in thousands except share and per share data)
|
|
|
|
| |
|
| |
| | | | | Three Months Ended |
| | | | | March 31, |
Interest Income | | | | | 2017 |
|
| 2016 |
| | | | |
(unaudited)
| | |
(unaudited)
|
|
Loans
| | | | |
$
|
106,560
| | | |
$
|
90,544
| |
|
Securities:
| | | | | | | | |
|
Taxable interest
| | | | | |
19,190
| | | | |
19,357
| |
|
Tax-exempt interest
| | | | |
|
17,183
|
|
|
|
|
12,735
|
|
|
Total securities income
| | | | | |
36,373
| | | | |
32,092
| |
|
Federal funds and resell agreements
| | | | | |
919
| | | | |
507
| |
|
Interest-bearing due from banks
| | | | | |
551
| | | | |
891
| |
|
Trading securities
| | | | |
|
287
|
|
|
|
|
52
|
|
|
Total interest income
| | | | |
|
144,690
|
|
|
|
|
124,086
|
|
| | | | | | | |
|
Interest Expense | | | | | | | | |
|
Deposits
| | | | | |
5,966
| | | | |
4,055
| |
|
Federal funds and repurchase agreements
| | | | | |
3,469
| | | | |
1,230
| |
|
Other
| | | | |
|
940
|
|
|
|
|
909
|
|
|
Total interest expense
| | | | |
|
10,375
|
|
|
|
|
6,194
|
|
|
Net interest income
| | | | | |
134,315
| | | | |
117,892
| |
|
Provision for loan losses
| | | | |
|
9,000
|
|
|
|
|
5,000
|
|
|
Net interest income after provision for loan losses
| | | | |
|
125,315
|
|
|
|
|
112,892
|
|
| | | | | | | |
|
Noninterest Income | | | | | | | | |
|
Trust and securities processing
| | | | | |
60,404
| | | | |
59,485
| |
|
Trading and investment banking
| | | | | |
7,542
| | | | |
4,630
| |
|
Service charges on deposits
| | | | | |
22,075
| | | | |
21,461
| |
|
Insurance fees and commissions
| | | | | |
646
| | | | |
1,497
| |
|
Brokerage fees
| | | | | |
5,377
| | | | |
4,185
| |
|
Bankcard fees
| | | | | |
17,752
| | | | |
18,016
| |
|
Gains on sale of securities available for sale, net
| | | | | |
468
| | | | |
2,933
| |
|
Equity losses on alternative investments
| | | | | |
(614
|
)
| | | |
(381
|
)
|
|
Other
| | | | |
|
7,130
|
|
|
|
|
4,524
|
|
|
Total noninterest income
| | | | |
|
120,780
|
|
|
|
|
116,350
|
|
| | | | | | | |
|
Noninterest Expense | | | | | | | | |
|
Salaries and employee benefits
| | | | | |
113,834
| | | | |
106,850
| |
|
Occupancy, net
| | | | | |
11,148
| | | | |
10,972
| |
|
Equipment
| | | | | |
17,668
| | | | |
16,282
| |
|
Supplies, postage and telephone
| | | | | |
4,281
| | | | |
4,949
| |
|
Marketing and business development
| | | | | |
4,503
| | | | |
4,441
| |
|
Processing fees
| | | | | |
11,301
| | | | |
11,462
| |
|
Legal and consulting
| | | | | |
5,300
| | | | |
4,799
| |
|
Bankcard
| | | | | |
4,903
| | | | |
5,815
| |
|
Amortization of other intangibles
| | | | | |
2,869
| | | | |
3,226
| |
|
Regulatory fees
| | | | | |
3,833
| | | | |
3,429
| |
|
Other
| | | | |
|
9,126
|
|
|
|
|
8,219
|
|
|
Total noninterest expense
| | | | | |
188,766
| | | | |
180,444
| |
|
Income before income taxes
| | | | |
|
57,329
|
|
|
|
|
48,798
|
|
|
Income tax provision
| | | | |
|
13,148
|
|
|
|
|
12,395
|
|
| Net income | | | | |
$
|
44,181
|
|
|
|
$
|
36,403
|
|
| | | | | | | |
|
Per Share Data | | | | | | | | |
|
Net income - basic
| | | | |
$
|
0.90
| | | |
$
|
0.75
| |
|
Net income – diluted
| | | | | |
0.89
| | | | |
0.74
| |
|
Dividends
| | | | | |
0.255
| | | | |
0.245
| |
| | | | | | | |
|
|
Weighted average shares outstanding
| | | | | |
49,109,872
| | | | |
48,756,433
| |
|
Weighted average shares outstanding – diluted
| | | | | |
49,829,508
| | | | |
49,016,400
| |
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| Consolidated Statements of Comprehensive Income |
|
|
|
| UMB Financial Corporation |
|
(dollars in thousands)
|
|
|
|
| |
| | | | | Three Months Ended |
| | | | | March 31, |
| | | | | 2017 |
|
| 2016 |
| | | | |
(unaudited)
|
|
|
(unaudited)
|
|
Net Income
| | | | |
$
|
44,181
| | | |
$
|
36,403
| |
|
Other comprehensive income, net of tax:
| | | | | | | | | | |
|
Unrealized gains on securities:
| | | | | | | | | | |
|
Change in unrealized holding gains, net
| | | | | |
22,271
| | | | |
65,312
| |
|
Less: Reclassifications adjustment for gains included in net income
| | | | |
|
(468
|
)
|
|
|
|
(2,933
|
)
|
|
Change in unrealized gains on securities during the period
| | | | | |
21,803
| | | | |
62,379
| |
|
Change in unrealized gains (losses) on derivatives
| | | | | |
246
| | | | |
(4,140
|
)
|
|
Income tax expense
| | | | |
|
(8,666
|
)
|
|
|
|
(22,053
|
)
|
|
Other comprehensive income
| | | | |
|
13,383
|
|
|
|
|
36,186
|
|
|
Comprehensive income
| | | | |
$
|
57,564
|
|
|
|
$
|
72,589
|
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
| Consolidated Statements of Shareholders' Equity |
| UMB Financial Corporation |
|
(dollars in thousands, except per share data)
|
|
|
| | |
| | |
| | |
| Accumulated |
| | |
| | |
| | | | | | | | | | | | Other | | | | | | |
| | | Common | | Capital | | Retained | | Comprehensive | | Treasury | | | |
|
(unaudited)
| | | Stock |
| Surplus |
| Earnings |
| Income (Loss) |
| Stock |
| Total |
|
Balance - January 1, 2016 | | |
$
|
55,057
| |
$
|
1,019,889
| | |
$
|
1,033,990
| | |
$
|
(3,718
|
)
| |
$
|
(211,524
|
)
| |
$
|
1,893,694
| |
|
Total comprehensive income
| | | |
-
| | |
-
| | | |
36,403
| | | |
36,186
| | | |
-
| | | |
72,589
| |
|
Cash dividends ($0.245 per share)
| | | |
-
| | |
-
| | | |
(12,104
|
)
| | |
-
| | | |
-
| | | |
(12,104
|
)
|
|
Purchase of treasury stock
| | | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
(12,880
|
)
| | |
(12,880
|
)
|
|
Issuance of equity awards
| | | | | | |
(6,199
|
)
| | |
-
| | | |
-
| | | |
6,628
| | | |
429
| |
|
Recognition of equity based compensation
| | | |
-
| | |
2,047
| | | |
-
| | | |
-
| | | |
-
| | | |
2,047
| |
|
Sale of treasury stock
| | | |
-
| | |
123
| | | |
-
| | | |
-
| | | |
140
| | | |
263
| |
|
Exercise of stock options
| | | |
-
| | |
1,294
| | | |
-
| | | |
-
| | | |
2,519
| | | |
3,813
| |
|
Cumulative effect adjustment
| | |
|
-
|
|
|
1,338
|
|
|
|
(856
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
482
|
|
|
Balance – March 31, 2016 | | |
$
|
55,057
|
|
$
|
1,018,492
|
|
|
$
|
1,057,433
|
|
|
$
|
32,468
|
|
|
$
|
(215,117
|
)
|
|
$
|
1,948,333
|
|
| | | | | | | | | | | | | | | | | | |
|
|
(unaudited)
| | | | | | | | | | | | | | | | | | | |
|
Balance - January 1, 2017 | | |
$
|
55,057
| |
$
|
1,033,419
| | |
$
|
1,142,887
| | |
$
|
(57,542
|
)
| |
$
|
(211,437
|
)
| |
$
|
1,962,384
| |
|
Total comprehensive income
| | | |
-
| | |
-
| | | |
44,181
| | | |
13,383
| | | |
-
| | | |
57,564
| |
|
Cash dividends ($0.255 per share)
| | | |
-
| | |
-
| | | |
(12,481
|
)
| | |
-
| | | |
-
| | | |
(12,481
|
)
|
|
Purchase of treasury stock
| | | |
-
| | |
-
| | | |
-
| | | |
-
| | | |
(4,028
|
)
| | |
(4,028
|
)
|
|
Issuance of equity awards
| | | |
-
| | |
(4,140
|
)
| | |
-
| | | |
-
| | | |
4,611
| | | |
471
| |
|
Recognition of equity based compensation
| | | |
-
| | |
2,861
| | | |
-
| | | |
-
| | | |
-
| | | |
2,861
| |
|
Sale of treasury stock
| | | |
-
| | |
150
| | | |
-
| | | |
-
| | | |
117
| | | |
267
| |
|
Exercise of stock options
| | |
|
-
|
|
|
935
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,905
|
|
|
|
3,840
|
|
|
Balance – March 31, 2017 | | |
$
|
55,057
|
|
$
|
1,033,225
|
|
|
$
|
1,174,587
|
|
|
$
|
(44,159
|
)
|
|
$
|
(207,832
|
)
|
|
$
|
2,010,878
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
| Average Balances / Yields and Rates |
|
| UMB Financial Corporation |
|
(tax - equivalent basis)
|
|
| |
|
(unaudited, dollars in thousands)
| | | Three Months Ended March 31, |
| | | 2017 |
|
| 2016 |
| | | Average |
|
| Average | | | Average |
|
| Average |
Assets | | | Balance |
|
| Yield/Rate | | | Balance |
|
| Yield/Rate |
|
Loans, net of unearned interest
| | |
$
|
10,560,134
| | | |
4.09
|
%
| | |
$
|
9,550,291
| | | |
3.81
|
%
|
|
Securities:
| | | | | | | | | | | | | | | | |
|
Taxable
| | | |
4,198,795
| | | |
1.85
| | | | |
4,826,822
| | | |
1.61
| |
|
Tax-exempt
| | |
|
3,487,456
|
|
|
|
3.07
| | | |
|
2,805,514
|
|
|
|
2.81
|
|
|
Total securities
| | | |
7,686,251
| | | |
2.40
| | | | |
7,632,336
| | | |
2.05
| |
|
Federal funds and resell agreements
| | | |
238,201
| | | |
1.56
| | | | |
146,791
| | | |
1.39
| |
|
Interest-bearing due from banks
| | | |
309,125
| | | |
0.72
| | | | |
648,635
| | | |
0.55
| |
|
Trading securities
| | |
|
60,462
|
|
|
|
2.45
| | | |
|
26,358
|
|
|
|
1.01
|
|
|
Total earning assets
| | | |
18,854,173
| | | |
3.31
| | | | |
18,004,411
| | | |
2.93
| |
|
Allowance for loan losses
| | | |
(93,106
|
)
| | | | | | | |
(80,820
|
)
| | | | |
|
Other assets
| | |
|
1,473,282
|
| | | | | | |
|
1,411,260
|
| | | | |
|
Total assets
| | |
$
|
20,234,349
|
| | | | | | |
$
|
19,334,851
|
| | | | |
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
Liabilities and Shareholders' Equity | | | | | | | | | | | | | | | | |
|
Interest-bearing deposits
| | |
$
|
9,644,005
| | | |
0.25
|
%
| | |
$
|
9,429,774
| | | |
0.17
|
%
|
|
Federal funds and repurchase agreements
| | | |
2,329,630
| | | |
0.60
| | | | |
1,696,555
| | | |
0.29
| |
|
Borrowed funds
| | |
|
76,468
|
|
|
|
4.99
| | | |
|
92,558
|
|
|
|
3.95
|
|
|
Total interest-bearing liabilities
| | | |
12,050,103
| | | |
0.35
| | | | |
11,218,887
| | | |
0.22
| |
|
Noninterest-bearing demand deposits
| | | |
5,998,943
| | | | | | | | |
6,014,820
| | | | | |
|
Other liabilities
| | | |
202,248
| | | | | | | | |
159,883
| | | | | |
|
Shareholders' equity
| | |
|
1,983,055
|
| | | | | | |
|
1,941,261
|
| | | | |
|
Total liabilities and shareholders' equity
| | |
$
|
20,234,349
|
| | | | | | |
$
|
19,334,851
|
| | | | |
|
Net interest spread
| | | | | | |
2.96
|
%
| | | | | | |
2.71
|
%
|
|
Net interest margin
| | | | | | |
3.09
| | | | | | | |
2.79
| |
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
| Business Segment Information | UMB Financial Corporation |
|
(unaudited, dollars in thousands)
|
|
|
| Three Months Ended March 31, 2017 |
| | | Bank |
|
| Institutional Investment Management |
|
| Asset Servicing |
|
| Total |
|
Net interest income
| | |
$
|
131,663
|
|
|
$
|
-
|
|
|
$
|
2,652
|
|
|
$
|
134,315
|
|
Provision for loan losses
| | | |
9,000
| | | |
-
| | | |
-
| | | |
9,000
|
|
Noninterest income
| | | |
79,215
| | | |
19,254
| | | |
22,311
| | | |
120,780
|
|
Noninterest expense
| | |
|
150,251
|
|
|
|
17,676
|
|
|
|
20,839
|
|
|
|
188,766
|
Income before taxes
| | | |
51,627
| | | |
1,578
| | | |
4,124
| | | |
57,329
|
Income tax expense
| | |
|
11,861
|
|
|
|
345
|
|
|
|
942
|
|
|
|
13,148
|
Net income
| | |
$
|
39,766
|
|
|
$
|
1,233
|
|
|
$
|
3,182
|
|
|
$
|
44,181
|
| | | | | | | | | | | | | | | |
|
|
Average assets
| | |
$
|
19,341,000
| | |
$
|
61,000
| | |
$
|
832,000
| | |
$
|
20,234,000
|
| | |
|
| | | Three Months Ended March 31, 2016 |
| | | Bank |
|
| Institutional Investment Management |
|
| Asset Servicing |
|
| Total |
|
Net interest income
| | |
$
|
115,271
| | |
$
|
-
| | |
$
|
2,621
| | |
$
|
117,892
|
|
Provision for loan losses
| | | |
5,000
| | | |
-
| | | |
-
| | | |
5,000
|
|
Noninterest income
| | | |
75,417
| | | |
18,425
| | | |
22,508
| | | |
116,350
|
|
Noninterest expense
| | |
|
142,967
|
|
|
|
17,266
|
|
|
|
20,211
|
|
|
|
180,444
|
|
Income before taxes
| | | |
42,721
| | | |
1,159
| | | |
4,918
| | | |
48,798
|
|
Income tax expense
| | |
|
10,855
|
|
|
|
287
|
|
|
|
1,253
|
|
|
|
12,395
|
|
Net income
| | |
$
|
31,866
|
|
|
$
|
872
|
|
|
$
|
3,665
|
|
|
$
|
36,403
|
| | | | | | | | | | | | | | | |
|
|
Average assets
| | |
$
|
17,885,000
| | |
$
|
63,000
| | |
$
|
1,387,000
| | |
$
|
19,335,000
|
| | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
|
| Non-GAAP Financial Measures |
|
| UMB Financial Corporation |
| Net operating income and operating earnings per share non-GAAP
reconciliations: |
|
(unaudited, dollars in thousands, except share and per share data)
|
|
|
|
|
| Three Months Ended |
| | | March 31, |
|
| December 31, |
|
| March 31, |
| | | 2017 |
|
| 2016 |
|
| 2016 |
| Net income (GAAP) | | |
$
|
44,181
| | | |
$
|
42,934
| | | |
$
|
36,403
| |
| Adjustments: | | | | | | | | | |
|
Fair value adjustments on contingent consideration (i)
| | | |
-
| | | | |
-
| | | | |
67
| |
|
Acquisition expenses (ii)
| | | |
-
| | | | |
547
| | | | |
3,043
| |
|
Non-acquisition severance expense (iii)
| | | |
476
| | | | |
415
| | | | |
524
| |
|
Marketing agent termination costs (iv)
| | | |
-
| | | | |
2,725
| | | | |
-
| |
|
Tax-impact of adjustments (v)
| | |
|
(171
|
)
|
|
|
|
(1,327
|
)
|
|
|
|
(1,308
|
)
|
|
Total Non-GAAP adjustments (net of tax)
| | |
|
305
|
|
|
|
|
2,360
|
|
|
|
|
2,326
|
|
| Net operating income (Non-GAAP) | | |
$
|
44,486
|
|
|
|
$
|
45,294
|
|
|
|
$
|
38,729
|
|
| | | | | | | | |
|
| Earnings per share as reported - diluted | | |
$
|
0.89
| | | |
$
|
0.87
| | | |
$
|
0.74
| |
|
Fair value adjustments on contingent consideration (i)
| | | |
-
| | | | |
-
| | | | |
-
| |
|
Acquisition expenses (ii)
| | | |
-
| | | | |
0.01
| | | | |
0.07
| |
|
Non-acquisition severance expense (iii)
| | | |
0.01
| | | | |
0.01
| | | | |
0.01
| |
|
Marketing agent termination costs (iv)
| | | |
-
| | | | |
0.05
| | | | |
-
| |
|
Tax-impact of adjustments (v)
| | |
|
(0.01
|
)
|
|
|
|
(0.03
|
)
|
|
|
|
(0.03
|
)
|
| Operating earnings per share - diluted | | |
$
|
0.89
|
|
|
|
$
|
0.91
|
|
|
|
$
|
0.79
|
|
| | | | | | | | |
|
GAAP | | | | | | | | | |
|
Return on average assets
| | | |
0.89
|
%
| | | |
0.86
|
%
| | | |
0.76
|
%
|
|
Return on average equity
| | | |
9.04
| | | | |
8.58
| | | | |
7.54
| |
| | | | | | | | |
|
Non-GAAP | | | | | | | | | |
|
Operating return on average assets
| | | |
0.89
|
%
| | | |
0.90
|
%
| | | |
0.81
|
%
|
|
Operating return on average equity
| | | |
9.10
| | | | |
9.05
| | | | |
8.02
| |
| | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | |
|
| Operating noninterest expense and operating efficiency ratio
non-GAAP reconciliations: |
|
| UMB Financial Corporation |
|
(unaudited, dollars in thousands except share and per share data)
|
|
| |
| | | Three Months Ended |
| | | March 31, |
|
| December 31, |
|
| March 31, |
| | | 2017 |
|
| 2016 |
|
| 2016 |
|
Noninterest expense
| | |
$
|
188,766
| | | |
$
|
186,324
| | | |
$
|
180,444
| |
|
Adjustments to arrive at operating noninterest expense (pre-tax):
| | | | | | | | | | | | |
|
Fair value adjustments on contingent consideration (i)
| | | |
-
| | | | |
-
| | | | |
67
| |
|
Acquisition expenses (ii)
| | | |
-
| | | | |
547
| | | | |
3,043
| |
|
Non-acquisition severance expense (iii)
| | | |
476
| | | | |
415
| | | | |
524
| |
|
Marketing agent termination costs (iv)
| | |
|
-
|
|
|
|
|
2,725
|
|
|
|
|
-
|
|
|
Total Non-GAAP adjustments (pre-tax)
| | |
|
476
|
|
|
|
|
3,687
|
|
|
|
|
3,634
|
|
|
Operating noninterest expense
| | |
$
|
188,290
|
|
|
|
$
|
182,637
|
|
|
|
$
|
176,810
|
|
| | | | | | | | | | | |
|
|
Noninterest expense
| | |
$
|
188,766
| | | |
$
|
186,324
| | | |
$
|
180,444
| |
|
Less: Amortization of other intangibles
| | |
|
2,869
|
|
|
|
|
2,928
|
|
|
|
|
3,226
|
|
|
Noninterest expense, net of amortization of other intangibles
(numerator A)
| | |
$
|
185,897
|
|
|
|
$
|
183,396
|
|
|
|
$
|
177,218
|
|
| | | | | | | | | | | |
|
|
Operating noninterest expense
| | |
$
|
188,290
| | | |
$
|
182,637
| | | |
$
|
176,810
| |
|
Less: Amortization of other intangibles
| | |
|
2,869
|
|
|
|
|
2,928
|
|
|
|
|
3,226
|
|
|
Operating expense, net of amortization of other intangibles
(numerator B)
| | |
$
|
185,421
|
|
|
|
$
|
179,709
|
|
|
|
$
|
173,584
|
|
| | | | | | | | | | | |
|
|
Net interest income (tax equivalent) (vi)
| | |
$
|
143,572
| | | |
$
|
140,147
| | | |
$
|
124,744
| |
|
Noninterest income
| | | |
120,780
| | | | |
116,330
| | | | |
116,350
| |
|
Less: Gains on sales of securities available for sale, net
| | |
|
468
|
|
|
|
|
-
|
|
|
|
|
2,933
|
|
|
Total (denominator A)
| | |
$
|
263,884
|
|
|
|
$
|
256,477
|
|
|
|
$
|
238,161
|
|
| | | | | | | | | | | |
|
|
Efficiency ratio (numerator A/denominator A)
| | | |
70.45
|
%
| | |
|
71.51
|
%
| | |
|
74.41
|
%
|
|
Operating efficiency ratio (numerator B/denominator A)
| | | |
70.27
| | | | |
70.07
| | | | |
72.89
| |
|
(i)
|
|
Represents fair value adjustments to contingent consideration for
the acquisitions of Reams.
|
|
(ii)
| |
Represents expenses related to acquisitions.
|
|
(iii)
| |
Represents non-acquisition severance expense related to UMB-legacy
employees as management excludes severance expense from its internal
evaluation of company performance. Severance expense for
Marquette-legacy employees is included in item (ii).
|
|
(iv)
| |
Represents expenses related to the buy-out and termination of
certain marketing and referral agreements in the company’s
institutional investment management business.
|
|
(v)
| |
Calculated using the company's marginal tax rate of 36%.
|
|
(vi)
| |
Tax-exempt interest income has been adjusted to a tax equivalent
basis. The amount of such adjustment was an addition to net interest
income of $9.3 million, $8.7 million, and $6.9 million for the three
months ended March 31, 2017, December 31, 2016, and March 31, 2016,
respectively.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170425005387/en/
UMB Financial Corporation
Media Contact:
Rachael
Crocker, 816-860-7775
or
Investor Relations Contact:
Kay
Gregory, 816-860-7106
Source: UMB Financial Corporation