Attached files

file filename
8-K - FORM 8-K - UMB FINANCIAL CORPd87989d8k.htm
EX-99.2 - EX-99.2 - UMB FINANCIAL CORPd87989dex992.htm

Exhibit 99.1

 

LOGO

 

UMB Financial Corporation      News Release
1010 Grand Boulevard     
Kansas City, MO 64106     

816.860.7000

umb.com

    

//FOR IMMEDIATE RELEASE//

Media Contact: Kelli Christman: 816.860.5088

Investor Relations Contact: Kay Gregory: 816.860.7106

UMB Financial Corporation Reports Second Quarter 2015 Earnings of $30.2 million, or $0.65 per Diluted Share

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. (July 28, 2015) – 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,  
     2015     2014  

Assets

    

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,  
     2015     2014      2015     2014  

Interest Income

         

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)

 

     Common
Stock
     Capital
Surplus
    Retained
Earnings
    Accumulated
Other
Comprehensive
Income (Loss)
    Treasury
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
Balance
    Average
Yield/Rate
    Average
Balance
    Average
Yield/Rate
 

Assets

        

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
Balance
    Average
Yield/Rate
    Average
Balance
    Average
Yield/Rate
 

Assets

        

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.