Exhibit 99.1

| | | | |
UMB Financial Corporation 1010 Grand Boulevard Kansas City, MO 64106 816.860.7000 umb.com | | | | News Release |
//FOR IMMEDIATE RELEASE//
Media Contact: Kelli Christman: 816.860.5088
Investor Relations Contact: Abby Wendel: 816.860.1685
UMB Financial Corporation Reports Third Quarter 2014 Earnings of $35.6 million, or $0.78 per Diluted Share
Selected third quarter financial highlights:
| • | | Net loans for the three months ended September 30, 2014 increased 9.2 percent to $7.0 billion compared to the three months ended September 30, 2013 |
| • | | Nonperforming loans decreased to 0.46 percent of loans as of September 30, 2014, from 0.48 percent of loans as of September 30, 2013 |
| • | | Total assets under management stood at $42.1 billion as of September 30, 2014, an increase of 7.9 percent compared to the third quarter of 2013 |
| • | | Company-wide noninterest income was 59.1 percent of total revenue |
| • | | Tier 1 capital ratio remains strong at 13.72 percent |
KANSAS CITY, Mo.(October 28, 2014) – UMB Financial Corporation (Nasdaq: UMBF), a diversified financial holding company, announced earnings for the three months ended September 30, 2014 of $35.6 million or $0.79 per share ($0.78 diluted). This is an increase of $1.2 million, or 3.5 percent, compared to third quarter 2013 earnings of $34.4 million or $0.85 per share ($0.83 diluted). Earnings for the nine months ended September 30, 2014, were $93.7 million or $2.09 per share ($2.06 diluted) or a decrease of $5.6 million, or 5.6 percent, compared to the prior year-to-date earnings of $99.3 million or $2.47 per share ($2.44 diluted).
“In the third quarter, UMB delivered sound results against our business model that emphasizes diverse revenue sources, high quality credit, a strong balance sheet and low-cost funding,” said Mariner Kemper, Chairman and Chief Executive Officer. “Noninterest income growth was diversified across our lines of business, allowing us to remain well-positioned in the existing low interest rate environment.
“Average loans and deposits grew, profit margins for our nonbank segments improved, and total company revenue expanded in the third quarter, year-over-year,” continued Kemper. “Our strategy to shift our earning asset mix to loans remains a top priority. Commercial lending teams in Kansas City, Dallas/Ft. Worth and Phoenix led the way with loan growth resulting in an average loan-to-deposit ratio of 55.9 percent for the third quarter compared to 54.4 percent in the third quarter 2013. Margin was flat on a linked quarter basis.”
Net Interest Income and Margin
Net interest income for the third quarter of 2014 increased $2.0 million, or 2.3 percent, compared to the same period in 2013. Average earning assets increased by $719.9 million, or 5.2 percent, compared to the third quarter of 2013. This increase was due to a $578.0 million, or 9.0 percent, increase in average loans, and a $158.9 million, or 46.4 percent, increase in interest-bearing due from banks. Net interest margin decreased eight basis points to 2.53 percent for the three months ended September 30, 2014, compared to the same quarter in 2013.
Noninterest Income and Expense
Noninterest income increased $4.9 million, or 4.0 percent, for the three months ended September 30, 2014, compared to the same period in 2013. This increase is attributable to increased trust and securities processing income of $5.6 million, or 8.2 percent, for the three months ended September 30, 2014, compared to the same period in 2013. The increase in trust and securities processing income was primarily due to a $4.1 million, or 20.0 percent, increase in fees related to institutional and personal investment management services, and a $2.3 million, or 11.1 percent, increase in fund administration and custody services, offset by a $1.6 million, or 6.6 percent decrease, in advisory fee income from the Scout Funds. Bankcard fees increased $1.9 million, or 12.7 percent, due to an increase in interchange income. These increases were offset by a decrease in gains on sales of securities available for sale of $1.1 million, a decrease in equity earnings on alternative investments related to Prairie Capital Management (“PCM”) equity method investments of $1.4 million, and a decrease in other noninterest income of $1.2 million for the three months ended September 30, 2014, compared to the same period in 2013.
In discussing fee businesses, Kemper said, “total assets under management grew to $42.1 billion, assets under administration totaled $210.6 billion, and card purchase volume topped $2.1 billion. Our differentiated business model – with more than half of revenue coming from fee businesses – provides us an enviable position among our peers and the industry.”
Noninterest expense increased $8.4 million, or 5.5 percent, for the three months ended September 30, 2014, compared to the same period in 2013. This increase is driven by higher salaries and employee benefits expense of $6.3 million due to increases in salaries and wages of $3.2 million, or 5.9 percent, and an increase in commissions and bonuses of $3.2 million or 20.3 percent. Equipment expense increased by $1.2 million, or 9.9 percent, due to an increase in computer hardware and software expenses.
Balance Sheet
Average total assets for the three months ended September 30, 2014, were $15.6 billion compared to $14.9 billion for the same period in 2013, an increase of $0.7 billion, or 4.8 percent. Average earning assets increased by $0.7 billion for the period, or 5.2 percent.
Average loan balances for the three months ended September 30, 2014, increased $578.0 million, or 9.0 percent, to $7.0 billion compared to the same period in 2013. Actual loan balances on September 30, 2014, were $7.1 billion, an increase of $0.6 billion, or 9.2 percent, compared to September 30, 2013. This increase was primarily driven by an increase in commercial real estate loans of $171.7 million, or 10.5 percent, an increase in commercial loans of $162.9 million, or 4.8 percent, and an increase in construction loans of $123.2 million. Nonperforming loans, defined as nonaccrual loans and restructured loans, increased to $32.7 million on September 30, 2014, from $31.3 million on September 30, 2013. As a percentage of loans, nonperforming loans decreased to 0.46 percent as of September 30, 2014, compared to 0.48 percent as of September 30, 2013. The company’s allowance for loan losses totaled $77.3 million, or 1.09 percent of loans, as of September 30, 2014, compared to $74.9 million, or 1.15 percent of loans, as of September 30, 2013.
For the three months ended September 30, 2014, average securities, including trading securities, totaled $7.0 billion. This is a decrease of $31.5 million, or 0.4 percent, from the same period in 2013.
Average total deposits increased $717.1 million, or 6.1 percent, to $12.5 billion for the three months ended September 30, 2014, compared to the same period in 2013. Average noninterest-bearing demand deposits increased $390.9 million, or 8.4 percent, compared to 2013. Average interest-bearing deposits increased by $326.2 million, or 4.6 percent, in 2014 as compared to 2013. Total deposits as of September 30, 2014, were $12.8 billion, compared to $13.0 billion as of September 30, 2013, a 2.2 percent decrease. Also, as of September 30, 2014, noninterest-bearing demand deposits were 42.9 percent of total deposits, compared to 43.2 percent as of September 30, 2014.
As of September 30, 2014, UMB had total shareholders’ equity of $1.6 billion, an increase of 10.4 percent as compared to the same period in 2013.
Year-to-Date
Earnings for the nine months ended September 30, 2014, were $93.7 million or $2.09 per share ($2.06 diluted). This is a decrease of $5.6 million, or 5.6 percent, compared to the prior year-to-date earnings of $99.3 million or $2.47 per share ($2.44 diluted).
Net interest income for the nine months ended September 30, 2014, increased $11.8 million, or 4.8 percent, compared to the same period in 2013. Average earning assets increased by $1.1 billion, or 7.7 percent, compared to the same period in 2013. This increase was due to a $726.0 million, or 11.8 percent, increase in average loans, and a $354.2 million, or 61.0 percent, increase in interest-bearing due from banks. Net interest margin decreased eight basis points to 2.48 percent for the nine months ended September 30, 2014, compared to the same period in 2013.
Noninterest income increased $27.2 million, or 7.6 percent, to $383.4 million for the nine months ended September 30, 2014, as compared to the same period in 2013. The increase in noninterest income is primarily driven by increased trust and securities processing income of $24.7 million, or 12.7 percent. The increase in trust and securities processing income was primarily due to a $10.9 million, or 18.1 percent, increase in fees related to institutional and personal investment management services, a $6.7 million, or 11.4 percent, increase in fund administration and custody services, and a $4.8 million, or 7.1 percent, increase in advisory fee income from the Scout Funds. Additional increases in noninterest income include a $4.6 million increase in equity earnings on alternative investments due to unrealized gains on PCM equity method investments and a $2.9 million, or 28.1 percent, increase in other noninterest income. The increase in other noninterest income is driven by a $2.8 million gain on the sale of a branch property during the first nine months of 2014 compared to the same period in 2013. These increases were offset by a decrease in gains on sales of securities available for sale of $4.5 million in the first nine months of 2014 compared to the same period in 2013.
Noninterest expense increased $46.5 million, or 10.2 percent, for the nine months ended September 30, 2014, compared to the same period in 2013. This increase is driven by an increase in salaries and employee benefits expense of $17.5 million, or 7.0 percent, a $20.3 million increase in the contingency reserve, and a $5.0 million, or 24.1 percent, increase in other noninterest expense. Other noninterest expense increased $3.0 million due to fair value adjustments on contingent consideration liabilities on acquisitions and $1.3 million due to fair value adjustments on interest rate swap transactions.
Dividend Declaration
At the company’s quarterly board meeting, the Board of Directors declared a $0.235 quarterly cash dividend, which represents a 4.4 percent increase compared to the last quarterly dividend, payable on January 2, 2015, to shareholders of record at the close of business on December 10, 2014.
Conference Call
The company plans to host a conference call to discuss its 2014 third quarter earnings results on Oct. 29, 2014, at 8:30 a.m. (CT).
Interested parties may access the call by dialing (toll-free) 888-337-8169 or (U.S.) 719-325-2144 and entering conference identification number 8835300. The live call can also be accessed by visiting the investor relations area ofumb.com or by using the following the link:
http://event.on24.com/r.htm?e=861949&s=1&k=BF04BE655704A30A88C6CEEF87C86D48
A replay of the conference call may be heard until Nov. 12, 2014, by calling (toll-free) 888-203-1112 or (U.S.) 719-457-0820. The replay pass code required for playback is 8835300. The call replay may also be accessed via the company’s websiteumb.com by visiting the investor relations area.
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. 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, 2013, 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 Quarterly Report on Form 10-Q, Current Report on Form 8-K, or other applicable document that is filed or furnished with the SEC.
About UMB:
UMB Financial Corporation (Nasdaq: UMBF) is a diversified financial holding company headquartered in Kansas City, Mo., offering complete banking services, payment solutions, asset servicing and institutional investment management to customers. UMB operates banking and wealth management centers throughout Missouri, Illinois, Colorado, Kansas, Oklahoma, Nebraska, Arizona and Texas. 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, visitumb.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) | | |
| | | | | | | | |
| | September 30, | |
| | 2014 | | | 2013 | |
Assets | | | | | | | | |
Loans | | $ | 7,103,163 | | | $ | 6,506,902 | |
Allowance for loan losses | | | (77,316 | ) | | | (74,938 | ) |
| | | | | | | | |
Net loans | | | 7,025,847 | | | | 6,431,964 | |
| | | | | | | | |
Loans held for sale | | | 1,718 | | | | 3,033 | |
Investment securities: | | | | | | | | |
Available for sale | | | 6,759,803 | | | | 6,697,997 | |
Held to maturity | | | 237,961 | | | | 175,993 | |
Trading securities | | | 31,790 | | | | 54,994 | |
Federal Reserve Bank Stock and other | | | 71,192 | | | | 31,478 | |
| | | | | | | | |
Total investment securities | | | 7,100,746 | | | | 6,960,462 | |
| | | | | | | | |
Federal funds and resell agreements | | | 65,255 | | | | 54,434 | |
Interest-bearing due from banks | | | 986,428 | | | | 1,357,881 | |
Cash and due from banks | | | 395,956 | | | | 604,592 | |
Bank premises and equipment, net | | | 257,341 | | | | 247,827 | |
Accrued income | | | 77,263 | | | | 72,030 | |
Goodwill | | | 209,758 | | | | 209,758 | |
Other intangibles | | | 46,966 | | | | 58,749 | |
Other assets | | | 116,750 | | | | 183,503 | |
| | | | | | | | |
Total assets | | $ | 16,284,028 | | | $ | 16,184,233 | |
| | | | | | | | |
Liabilities | | | | | | | | |
Deposits: | | | | | | | | |
Noninterest-bearing demand | | $ | 5,467,810 | | | $ | 5,628,258 | |
Interest-bearing demand and savings | | | 6,324,535 | | | | 6,248,189 | |
Time deposits under $100,000 | | | 434,863 | | | | 593,275 | |
Time deposits of $100,000 or more | | | 526,229 | | | | 571,322 | |
| | | | | | | | |
Total deposits | | | 12,753,437 | | | | 13,041,044 | |
| | | | | | | | |
Federal funds and repurchase agreements | | | 1,711,809 | | | | 1,527,964 | |
Short-term debt | | | — | | | | 211 | |
Long-term debt | | | 7,067 | | | | 5,130 | |
Accrued expenses and taxes | | | 161,194 | | | | 130,398 | |
Other liabilities | | | 35,172 | | | | 15,831 | |
| | | | | | | | |
Total liabilities | | | 14,668,679 | | | | 14,720,578 | |
| | | | | | | | |
Shareholders’ Equity | | | | | | | | |
Common stock | | | 55,057 | | | | 55,057 | |
Capital surplus | | | 891,353 | | | | 862,153 | |
Retained earnings | | | 947,664 | | | | 860,138 | |
Accumulated other comprehensive income (loss) | | | 1,827 | | | | (15,678 | ) |
Treasury stock | | | (280,552 | ) | | | (298,015 | ) |
| | | | | | | | |
Total shareholders’ equity | | | 1,615,349 | | | | 1,463,655 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 16,284,028 | | | $ | 16,184,233 | |
| | | | | | | | |
| | |
Consolidated Statements of Income | | UMB Financial Corporation |
(unaudited, dollars in thousands except share and per share data) | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Nine Months Ended September 30, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
Interest Income | | | | | | | | | | | | | | | | |
Loans | | $ | 61,636 | | | $ | 59,125 | | | $ | 180,844 | | | $ | 170,459 | |
Securities: | | | | | | | | | | | | | | | | |
Taxable Interest | | | 18,884 | | | | 19,017 | | | | 56,866 | | | | 56,325 | |
Tax-exempt interest | | | 9,745 | | | | 10,338 | | | | 29,450 | | | | 30,216 | |
| | | | | | | | | | | | | | | | |
Total securities income | | | 28,629 | | | | 29,355 | | | | 86,316 | | | | 86,541 | |
Federal funds and resell agreements | | | 87 | | | | 62 | | | | 166 | | | | 126 | |
Interest bearing due from banks | | | 426 | | | | 276 | | | | 2,015 | | | | 1,276 | |
Trading securities | | | 39 | | | | 278 | | | | 311 | | | | 808 | |
| | | | | | | | | | | | | | | | |
Total interest income | | | 90,817 | | | | 89,096 | | | | 269,653 | | | | 259,210 | |
| | | | | | | | | | | | | | | | |
Interest Expense | | | | | | | | | | | | | | | | |
Deposits | | | 3,015 | | | | 3,097 | | | | 9,166 | | | | 10,222 | |
Federal funds and repurchase agreements | | | 358 | | | | 385 | | | | 1,293 | | | | 1,443 | |
Other | | | (82 | ) | | | 69 | | | | 53 | | | | 190 | |
| | | | | | | | | | | | | | | | |
Total interest expense | | | 3,291 | | | | 3,551 | | | | 10,512 | | | | 11,855 | |
| | | | | | | | | | | | | | | | |
Net interest income | | | 87,526 | | | | 85,545 | | | | 259,141 | | | | 247,355 | |
Provision for loan losses | | | 4,500 | | | | 6,500 | | | | 14,000 | | | | 13,500 | |
| | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 83,026 | | | | 79,045 | | | | 245,141 | | | | 233,855 | |
| | | | | | | | | | | | | | | | |
Noninterest Income | | | | | | | | | | | | | | | | |
Trust and securities processing | | | 74,062 | | | | 68,465 | | | | 218,982 | | | | 194,263 | |
Trading and investment banking | | | 3,826 | | | | 3,792 | | | | 14,558 | | | | 16,324 | |
Service charges on deposits | | | 21,634 | | | | 21,036 | | | | 63,819 | | | | 63,441 | |
Insurance fees and commissions | | | 911 | | | | 869 | | | | 2,246 | | | | 3,066 | |
Brokerage fees | | | 3,276 | | | | 2,895 | | | | 8,166 | | | | 8,727 | |
Bankcard fees | | | 17,121 | | | | 15,196 | | | | 49,929 | | | | 47,666 | |
Gains on sales of securities available for sale | | | 26 | | | | 1,140 | | | | 4,065 | | | | 8,552 | |
Equity earnings on alternative investments | | | 2,470 | | | | 3,876 | | | | 8,462 | | | | 3,876 | |
Other | | | 3,149 | | | | 4,356 | | | | 13,213 | | | | 10,311 | |
| | | | | | | | | | | | | | | | |
Total noninterest income | | | 126,475 | | | | 121,625 | | | | 383,440 | | | | 356,226 | |
| | | | | | | | | | | | | | | | |
Noninterest Expense | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 90,041 | | | | 83,733 | | | | 268,454 | | | | 251,000 | |
Occupancy, net | | | 10,475 | | | | 10,016 | | | | 29,885 | | | | 29,175 | |
Equipment | | | 13,408 | | | | 12,205 | | | | 38,991 | | | | 36,012 | |
Supplies, postage and telephone | | | 4,817 | | | | 4,761 | | | | 15,008 | | | | 14,611 | |
Marketing and business development | | | 6,057 | | | | 5,536 | | | | 16,966 | | | | 15,514 | |
Processing fees | | | 14,085 | | | | 14,471 | | | | 42,553 | | | | 42,854 | |
Legal and consulting | | | 4,496 | | | | 4,433 | | | | 12,500 | | | | 12,877 | |
Bankcard | | | 4,097 | | | | 4,561 | | | | 12,782 | | | | 13,817 | |
Amortization of other intangibles | | | 3,043 | | | | 3,245 | | | | 9,219 | | | | 10,054 | |
Regulatory fees | | | 2,577 | | | | 2,670 | | | | 7,802 | | | | 7,066 | |
Contingency Reserve | | | — | | | | — | | | | 20,272 | | | | — | |
Other | | | 8,365 | | | | 7,432 | | | | 25,781 | | | | 20,772 | |
| | | | | | | | | | | | | | | | |
Total noninterest expense | | | 161,461 | | | | 153,063 | | | | 500,213 | | | | 453,752 | |
Income before income taxes | | | 48,040 | | | | 47,607 | | | | 128,368 | | | | 136,329 | |
Income tax provision | | | 12,410 | | | | 13,175 | | | | 34,653 | | | | 37,027 | |
| | | | | | | | | | | | | | | | |
Net income | | $ | 35,630 | | | $ | 34,432 | | | $ | 93,715 | | | $ | 99,302 | |
| | | | | | | | | | | | | | | | |
Per Share Data | | | | | | | | | | | | | | | | |
Net income- Basic | | $ | 0.79 | | | $ | 0.85 | | | $ | 2.09 | | | $ | 2.47 | |
Net income- Diluted | | | 0.78 | | | | 0.83 | | | | 2.06 | | | | 2.44 | |
Dividends | | | 0.225 | | | | 0.215 | | | | 0.675 | | | | 0.645 | |
Weighted average shares outstanding | | | 44,890,309 | | | | 40,698,700 | | | | 44,819,125 | | | | 40,185,351 | |
| | |
Statements of Consolidated Comprehensive Income (Loss) | | UMB Financial Corporation |
(unaudited, dollars in thousands, except per share data) | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | | Six Months Ended September 30, | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | |
Net Income | | $ | 35,630 | | | $ | 34,432 | | | $ | 93,715 | | | $ | 99,302 | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | | | | |
Unrealized (losses) gains on securities: | | | | | | | | | | | | | | | | |
Change in unrealized holding (losses) gains, net | | | (24,213 | ) | | | 11,694 | | | | 59,156 | | | | (151,721 | ) |
Less: Reclassifications adjustment for gains included in net income | | | (26 | ) | | | (1,140 | ) | | | (4,065 | ) | | | (8,552 | ) |
| | | | | | | | | | | | | | | | |
Change in unrealized (losses) gains on securities during the period | | | (24,239 | ) | | | 10,554 | | | | 55,091 | | | | (160,273 | ) |
Income tax expense (benefit) | | | 9,165 | | | | (4,005 | ) | | | (20,624 | ) | | | 59,007 | |
| | | | | | | | | | | | | | | | |
Other comprehensive (loss) income | | | (15,074 | ) | | | 6,549 | | | | 34,467 | | | | (101,266 | ) |
| | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 20,556 | | | $ | 40,981 | | | $ | 128,182 | | | $ | (1,964 | ) |
| | | | | | | | | | | | | | | | |
| | |
Consolidated Statements ofShareholders’ 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, 2013 | | $ | 55,057 | | | $ | 732,069 | | | $ | 787,015 | | | $ | 85,588 | | | $ | (380,384 | ) | | $ | 1,279,345 | |
Total comprehensive income (loss) | | | — | | | | — | | | | 99,302 | | | | (101,266 | ) | | | — | | | | (1,964 | ) |
Cash dividends ($0.645 per share) | | | — | | | | — | | | | (26,179 | ) | | | — | | | | — | | | | (26,179 | ) |
Purchase of treasury stock | | | — | | | | — | | | | — | | | | — | | | | (2,551 | ) | | | (2,551 | ) |
Issuance of equity awards | | | — | | | | (2,189 | ) | | | — | | | | — | | | | 2,638 | | | | 449 | |
Recognition of equity based compensation | | | — | | | | 6,319 | | | | — | | | | — | | | | — | | | | 6,319 | |
Net tax benefit related to equity compensation plans | | | — | | | | 963 | | | | — | | | | — | | | | — | | | | 963 | |
Sale of treasury stock | | | — | | | | 367 | | | | — | | | | — | | | | 172 | | | | 539 | |
Exercise of stock options | | | — | | | | 2,916 | | | | — | | | | — | | | | 2,641 | | | | 5,557 | |
Common stock issuance | | | — | | | | 121,708 | | | | — | | | | — | | | | 79,469 | | | | 201,177 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance – September 30, 2013 | | $ | 55,057 | | | $ | 862,153 | | | $ | 860,138 | | | $ | (15,678 | ) | | $ | (298,015 | ) | | $ | 1,463,655 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance—January 1, 2014 | | $ | 55,057 | | | $ | 882,407 | | | $ | 884,630 | | | $ | (32,640 | ) | | $ | (283,389 | ) | | $ | 1,506,065 | |
Total comprehensive income | | | — | | | | — | | | | 93,715 | | | | 34,467 | | | | — | | | | 128,182 | |
Cash dividends ($0.675 per share) | | | — | | | | — | | | | (30,681 | ) | | | — | | | | — | | | | (30,681 | ) |
Purchase of treasury stock | | | — | | | | — | | | | — | | | | — | | | | (3,858 | ) | | | (3,858 | ) |
Issuance of equity awards | | | — | | | | (2,624 | ) | | | — | | | | — | | | | 3,114 | | | | 490 | |
Recognition of equity based compensation | | | — | | | | 7,224 | | | | — | | | | — | | | | — | | | | 7,224 | |
Net tax benefit related to equity compensation plans | | | — | | | | 1,507 | | | | — | | | | — | | | | — | | | | 1,507 | |
Sale of treasury stock | | | — | | | | 455 | | | | — | | | | — | | | | 244 | | | | 699 | |
Exercise of stock options | | | — | | | | 2,384 | | | | — | | | | — | | | | 3,337 | | | | 5,721 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance – September 30, 2014 | | $ | 55,057 | | | $ | 891,353 | | | $ | 947,664 | | | $ | 1,827 | | | $ | (280,552 | ) | | $ | 1,615,349 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Average Balances / Yields and Rates | | UMB Financial Corporation |
(tax—equivalent basis) (unaudited, dollars in thousands) | | |
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | |
| | 2014 | | | 2013 | |
| | Average Balance | | | Average Yield/Rate | | | Average Balance | | | Average Yield/Rate | |
Assets | | | | | | | | | | | | | | | | |
Loans, net of unearned interest | | $ | 6,996,363 | | | | 3.50 | % | | $ | 6,418,368 | | | | 3.65 | % |
Securities: | | | | | | | | | | | | | | | | |
Taxable | | | 4,864,337 | | | | 1.54 | | | | 4,835,235 | | | | 1.56 | |
Tax-exempt | | | 2,128,281 | | | | 2.80 | | | | 2,150,108 | | | | 2.95 | |
| | | | | | | | | | | | | | | | |
Total securities | | | 6,992,618 | | | | 1.92 | | | | 6,985,343 | | | | 1.99 | |
Federal funds and resell agreements | | | 61,161 | | | | 0.56 | | | | 46,593 | | | | 0.53 | |
Interest-bearing due from banks | | | 501,157 | | | | 0.34 | | | | 342,307 | | | | 0.32 | |
Trading securities | | | 24,550 | | | | 0.95 | | | | 63,302 | | | | 1.85 | |
| | | | | | | | | | | | | | | | |
Total earning assets | | | 14,575,849 | | | | 2.62 | | | | 13,855,913 | | | | 2.71 | |
Allowance for loan losses | | | (77,347 | ) | | | | | | | (72,792 | ) | | | | |
Other assets | | | 1,139,820 | | | | | | | | 1,140,648 | | | | | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 15,638,322 | | | | | | | $ | 14,923,769 | | | | | |
| | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | |
Interest-bearing deposits | | $ | 7,444,093 | | | | 0.16 | % | | $ | 7,117,927 | | | | 0.17 | % |
Federal funds and repurchase agreements | | | 1,347,665 | | | | 0.11 | | | | 1,764,082 | | | | 0.09 | |
Borrowed funds | | | 5,728 | | | | (5.68 | ) | | | 4,688 | | | | 5.84 | |
| | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 8,797,486 | | | | 0.15 | | | | 8,886,697 | | | | 0.16 | |
Noninterest-bearing demand deposits | | | 5,060,662 | | | | | | | | 4,669,742 | | | | | |
Other liabilities | | | 167,704 | | | | | | | | 107,000 | | | | | |
Shareholders’ equity | | | 1,612,470 | | | | | | | | 1,260,330 | | | | | |
| | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 15,638,322 | | | | | | | $ | 14,923,769 | | | | | |
| | | | | | | | | | | | | | | | |
Net interest spread | | | | | | | 2.47 | % | | | | | | | 2.55 | % |
Net interest margin | | | | | | | 2.53 | | | | | | | | 2.61 | |
| |
| | Nine Months Ended September 30, | |
| | 2014 | | | 2013 | |
| | Average Balance | | | Average Yield/Rate | | | Average Balance | | | Average Yield/Rate | |
Assets | | | | | | | | | | | | | | | | |
Loans, net of unearned interest | | $ | 6,858,874 | | | | 3.53 | % | | $ | 6,132,892 | | | | 3.72 | % |
Securities: | | | | | | | | | | | | | | | | |
Taxable | | | 4,862,439 | | | | 1.56 | | | | 4,894,956 | | | | 1.54 | |
Tax-exempt | | | 2,114,251 | | | | 2.87 | | | | 2,086,482 | | | | 2.99 | |
| | | | | | | | | | | | | | | | |
Total securities | | | 6,976,690 | | | | 1.96 | | | | 6,981,438 | | | | 1.97 | |
Federal funds and resell agreements | | | 40,461 | | | | 0.55 | | | | 31,519 | | | | 0.53 | |
Interest-bearing due from banks | | | 934,532 | | | | 0.29 | | | | 580,309 | | | | 0.29 | |
Trading securities | | | 33,257 | | | | 1.46 | | | | 62,470 | | | | 1.89 | |
| | | | | | | | | | | | | | | | |
Total earning assets | | | 14,843,814 | | | | 2.57 | | | | 13,788,628 | | | | 2.67 | |
Allowance for loan losses | | | (76,100 | ) | | | | | | | (71,438 | ) | | | | |
Other assets | | | 1,153,074 | | | | | | | | 1,144,064 | | | | | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 15,920,788 | | | | | | | $ | 14,861,254 | | | | | |
| | | | | | | | | | | | | | | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | |
Interest-bearing deposits | | $ | 7,511,115 | | | | 0.16 | % | | $ | 7,026,963 | | | | 0.19 | % |
Federal funds and repurchase agreements | | | 1,534,966 | | | | 0.11 | | | | 1,762,087 | | | | 0.11 | |
Borrowed funds | | | 5,735 | | | | 1.24 | | | | 4,888 | | | | 5.20 | |
| | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 9,051,816 | | | | 0.16 | | | | 8,793,938 | | | | 0.18 | |
Noninterest-bearing demand deposits | | | 5,126,660 | | | | | | | | 4,644,338 | | | | | |
Other liabilities | | | 160,140 | | | | | | | | 145,533 | | | | | |
Shareholders’ equity | | | 1,582,172 | | | | | | | | 1,277,445 | | | | | |
| | | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 15,920,788 | | | | | | | $ | 14,861,254 | | | | | |
| | | | | | | | | | | | | | | | |
Net interest spread | | | | | | | 2.41 | % | | | | | | | 2.49 | % |
Net interest margin | | | | | | | 2.48 | | | | | | | | 2.56 | |
| | |
THIRD QUARTER 2014 FINANCIAL HIGHLIGHTS | | UMB Financial Corporation |
(unaudited, dollars in thousands, except share and per share data) | | |
| | | | | | | | |
Nine Months Ended September 30 | | 2014 | | | 2013 | |
Net interest income | | $ | 259,141 | | | $ | 247,355 | |
Provision for loan losses | | | 14,000 | | | | 13,500 | |
Noninterest income | | | 383,440 | | | | 356,226 | |
Noninterest expense | | | 500,213 | | | | 453,752 | |
Income before income taxes | | | 128,368 | | | | 136,329 | |
Net income | | | 93,715 | | | | 99,302 | |
Net income per share—Basic | | | 2.09 | | | | 2.47 | |
Net income per share—Diluted | | | 2.06 | | | | 2.44 | |
Return on average assets | | | 0.79 | % | | | 0.89 | % |
Return on average equity | | | 7.92 | % | | | 10.39 | % |
| | |
Three Months Ended September 30 | | | | | | |
Net interest income | | $ | 87,526 | | | $ | 85,545 | |
Provision for loan losses | | | 4,500 | | | | 6,500 | |
Noninterest income | | | 126,475 | | | | 121,625 | |
Noninterest expense | | | 161,461 | | | | 153,063 | |
Income before income taxes | | | 48,040 | | | | 47,607 | |
Net income | | | 35,630 | | | | 34,432 | |
Net income per share—Basic | | | 0.79 | | | | 0.85 | |
Net income per share—Diluted | | | 0.78 | | | | 0.83 | |
Return on average assets | | | 0.90 | % | | | 0.92 | % |
Return on average equity | | | 8.77 | % | | | 10.84 | % |
| | |
At September 30 | | | | | | |
Assets | | $ | 16,284,028 | | | $ | 16,184,233 | |
Loans, net of unearned interest | | | 7,103,163 | | | | 6,506,902 | |
Securities | | | 7,100,746 | | | | 6,960,462 | |
Deposits | | | 12,753,437 | | | | 13,041,044 | |
Shareholders’ equity | | | 1,615,349 | | | | 1,463,655 | |
Book value per share | | | 35.51 | | | | 32.85 | |
Market price per share | | | 54.55 | | | | 54.34 | |
Equity to assets | | | 9.92 | % | | | 9.04 | % |
Allowance for loan losses | | $ | 77,316 | | | $ | 74,938 | |
As a % of loans | | | 1.09 | % | | | 1.15 | % |
Nonaccrual and restructured loans | | $ | 32,662 | | | $ | 31,260 | |
As a % of loans | | | 0.46 | % | | | 0.48 | % |
Loans over 90 days past due | | $ | 4,678 | | | $ | 3,780 | |
As a % of loans | | | 0.07 | % | | | 0.06 | % |
Other real estate owned | | $ | 1,369 | | | $ | 1,441 | |
Net loan charge-offs quarter-to-date | | $ | 3,985 | | | $ | 3,209 | |
As a % of average loans | | | 0.23 | % | | | 0.20 | % |
Net loan charge-offs year-to-date | | $ | 11,434 | | | $ | 9,988 | |
As a % of average loans | | | 0.22 | % | | | 0.22 | % |
Common shares outstanding | | | 45,485,313 | | | | 44,554,834 | |
| | |
Average Balances Nine Months Ended September 30 | | | | | | |
Assets | | $ | 15,920,788 | | | $ | 14,861,254 | |
Loans, net of unearned interest | | | 6,858,874 | | | | 6,132,892 | |
Securities | | | 7,009,947 | | | | 7,043,908 | |
Deposits | | | 12,637,775 | | | | 11,671,301 | |
Shareholders’ equity | | | 1,582,172 | | | | 1,277,445 | |
| | |
Business Segment Information | | UMB Financial Corporation |
(unaudited, dollars in thousands) | | |
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2014 | |
| | Bank | | | Payment Solutions | | | Institutional Investment Management | | | Asset Servicing | | | Total | |
Net interest income | | $ | 72,906 | | | $ | 13,442 | | | $ | — | | | $ | 1,178 | | | $ | 87,526 | |
Provision for loan losses | | | 2,446 | | | | 2,054 | | | | — | | | | — | | | | 4,500 | |
Noninterest income | | | 48,385 | | | | 21,579 | | | | 33,919 | | | | 22,592 | | | | 126,475 | |
Noninterest expense | | | 99,307 | | | | 22,056 | | | | 20,910 | | | | 19,188 | | | | 161,461 | |
| | | | | | | | | | | | | | | | | | | | |
Income before taxes | | | 19,538 | | | | 10,911 | | | | 13,009 | | | | 4,582 | | | | 48,040 | |
Income tax expense | | | 5,081 | | | | 2,795 | | | | 3,350 | | | | 1,184 | | | | 12,410 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 14,457 | | | $ | 8,116 | | | $ | 9,659 | | | $ | 3,398 | | | $ | 35,630 | |
| | | | | | | | | | | | | | | | | | | | |
Average assets | | $ | 11,639,000 | | | $ | 2,823,000 | | | $ | 74,000 | | | $ | 1,102,000 | | | $ | 15,638,000 | |
| |
| | Three Months Ended September 30, 2013 | |
| | Bank | | | Payment Solutions | | | Institutional Investment Management | | | Asset Servicing | | | Total | |
Net interest income | | $ | 73,419 | | | $ | 11,587 | | | $ | (11 | ) | | $ | 550 | | | $ | 85,545 | |
Provision for loan losses | | | 1,833 | | | | 4,667 | | | | — | | | | — | | | | 6,500 | |
Noninterest income | | | 48,945 | | | | 18,409 | | | | 33,842 | | | | 20,429 | | | | 121,625 | |
Noninterest expense | | | 93,150 | | | | 21,658 | | | | 21,054 | | | | 17,201 | | | | 153,063 | |
| | | | | | | | | | | | | | | | | | | | |
Income before taxes | | | 27,381 | | | | 3,671 | | | | 12,777 | | | | 3,778 | | | | 47,607 | |
Income tax expense | | | 6,922 | | | | 1,283 | | | | 3,506 | | | | 1,464 | | | | 13,175 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 20,459 | | | $ | 2,388 | | | $ | 9,271 | | | $ | 2,314 | | | $ | 34,432 | |
| | | | | | | | | | | | | | | | | | | | |
Average assets | | $ | 11,128,000 | | | $ | 1,727,000 | | | $ | 76,000 | | | $ | 1,993,000 | | | $ | 14,924,000 | |
| |
| | Nine Months Ended September 30, 2014 | |
| | Bank | | | Payment Solutions | | | Institutional Investment Management | | | Asset Servicing | | | Total | |
Net interest income | | $ | 216,508 | | | $ | 38,220 | | | $ | (3 | ) | | $ | 4,416 | | | $ | 259,141 | |
Provision for loan losses | | | 7,558 | | | | 6,442 | | | | — | | | | — | | | | 14,000 | |
Noninterest income | | | 151,843 | | | | 62,998 | | | | 102,014 | | | | 66,585 | | | | 383,440 | |
Noninterest expense | | | 308,013 | | | | 67,680 | | | | 68,848 | | | | 55,672 | | | | 500,213 | |
| | | | | | | | | | | | | | | | | | | | |
Income before taxes | | | 52,780 | | | | 27,096 | | | | 33,163 | | | | 15,329 | | | | 128,368 | |
Income tax expense | | | 14,326 | | | | 7,272 | | | | 8,887 | | | | 4,168 | | | | 34,653 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 38,454 | | | $ | 19,824 | | | $ | 24,276 | | | $ | 11,161 | | | $ | 93,715 | |
| | | | | | | | | | | | | | | | | | | | |
Average assets | | $ | 11,914,000 | | | $ | 2,350,000 | | | $ | 74,000 | | | $ | 1,583,000 | | | $ | 15,921,000 | |
| |
| | Nine Months Ended September 30, 2013 | |
| | Bank | | | Payment Solutions | | | Institutional Investment Management | | | Asset Servicing | | | Total | |
Net interest income | | $ | 211,238 | | | $ | 34,327 | | | $ | (22 | ) | | $ | 1,812 | | | $ | 247,355 | |
Provision for loan losses | | | 3,770 | | | | 9,730 | | | | — | | | | — | | | | 13,500 | |
Noninterest income | | | 148,129 | | | | 56,486 | | | | 91,550 | | | | 60,061 | | | | 356,226 | |
Noninterest expense | | | 277,226 | | | | 63,626 | | | | 58,754 | | | | 54,146 | | | | 453,752 | |
| | | | | | | | | | | | | | | | | | | | |
Income before taxes | | | 78,371 | | | | 17,457 | | | | 32,774 | | | | 7,727 | | | | 136,329 | |
Income tax expense | | | 19,629 | | | | 5,464 | | | | 8,880 | | | | 3,054 | | | | 37,027 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 58,742 | | | $ | 11,993 | | | $ | 23,894 | | | $ | 4,673 | | | $ | 99,302 | |
| | | | | | | | | | | | | | | | | | | | |
Average assets | | $ | 11,145,000 | | | $ | 1,770,000 | | | $ | 79,000 | | | $ | 1,867,000 | | | $ | 14,861,000 | |