Sign In  |  Register  |  About Los Altos  |  Contact Us

Los Altos, CA
September 01, 2020 1:26pm
7-Day Forecast | Traffic
  • Search Hotels in Los Altos

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

UMB Financial Corporation Reports Third Quarter Net Income of $94.5 Million

Third quarter 2021 Financial Highlights (all comparisons to prior year unless otherwise noted)

  • GAAP net income of $94.5 million, or $1.94 per diluted share; net operating income of $95.1 million, or $1.95 per diluted share.
  • Pre-tax, pre-provision (PTPP) income of $108.8 million, an increase of $9.4 million.
  • Quarterly average loan balances increased $1.0 billion, or 6.5%.
  • Excluding Paycheck Protection Program (PPP) balances, average loans increased 15.3% on a linked-quarter, annualized basis.
  • Quarterly average deposits grew 22.0% to $29.4 billion.

UMB Financial Corporation (Nasdaq: UMBF), a financial services company, announced net income for the third quarter of 2021 of $94.5 million, or $1.94 per diluted share, compared to $87.4 million, or $1.79 per diluted share, in the second quarter of 2021 (linked quarter) and $73.1 million, or $1.52 per diluted share, in the third quarter of 2020.

Net operating income, a non-GAAP financial measure reconciled to net income, the nearest comparable GAAP measure, later in this release, was $95.1 million, or $1.95 per diluted share, for the third quarter of 2021, compared to $87.6 million, or $1.80 per diluted share, for the linked quarter and $76.4 million, or $1.59 per diluted share, for the third quarter of 2020. Pre-tax, pre-provision income on a fully tax equivalent basis (PTPP-FTE), a non-GAAP measure reconciled to the components of net income before taxes, the nearest comparable GAAP measure, later in this release, was $115.3 million, or $2.37 per diluted share, for the third quarter of 2021, compared to $138.0 million, or $2.83 per diluted share, for the linked quarter, and $106.2 million, or $2.21 per diluted share, for the third quarter of 2020. These PTPP-FTE results represent a decrease of 16.4% on a linked-quarter basis and an increase of 8.6% compared to the third quarter of 2020.

Summary of quarterly financial results

 

UMB Financial Corporation

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

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q3

 

 

2021

 

2021

 

2020

Net income (GAAP)

 

$

94,467

 

 

$

87,412

 

 

$

73,092

 

Earnings per share (diluted)

 

 

1.94

 

 

 

1.79

 

 

 

1.52

 

 

 

 

 

 

 

 

 

 

 

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

 

 

108,803

 

 

 

131,322

 

 

 

99,385

 

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

 

 

2.23

 

 

 

2.70

 

 

 

2.07

 

 

 

 

 

 

 

 

 

 

 

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

 

 

115,347

 

 

 

137,951

 

 

 

106,182

 

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

 

 

2.37

 

 

 

2.83

 

 

 

2.21

 

 

 

 

 

 

 

 

 

 

 

Net operating income (Non-GAAP)

 

 

95,112

 

 

 

87,634

 

 

 

76,434

 

Operating earnings per share (diluted)

 

 

1.95

 

 

 

1.80

 

 

 

1.59

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.04

%

 

 

1.02

%

 

 

0.99

%

Return on average equity

 

 

11.89

 

 

 

11.43

 

 

 

10.23

 

Efficiency ratio

 

 

65.62

 

 

 

60.41

 

 

 

66.14

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

 

Operating return on average assets

 

 

1.05

%

 

 

1.03

%

 

 

1.03

%

Operating return on average equity

 

 

11.97

 

 

 

11.46

 

 

 

10.70

 

Operating efficiency ratio

 

 

65.36

 

 

 

60.33

 

 

 

64.69

 

Summary of year-to-date financial results

 

UMB Financial Corporation

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

 

September

 

September

 

 

YTD

 

YTD

 

 

2021

 

2020

Net income (GAAP)

 

$

274,522

 

 

$

130,182

 

Earnings per share (diluted)

 

 

5.64

 

 

 

2.69

 

 

 

 

 

 

 

 

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

 

 

342,191

 

 

 

273,283

 

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

 

 

7.03

 

 

5.65

 

 

 

 

 

 

 

 

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

 

 

362,042

 

 

 

293,162

 

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

 

 

7.44

 

 

6.06

 

 

 

 

 

 

 

 

Net operating income (Non-GAAP)

 

 

275,526

 

 

 

138,388

 

Operating earnings per share (diluted)

 

 

5.66

 

 

 

2.86

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

Return on average assets

 

 

1.07

%

 

 

0.62

%

Return on average equity

 

 

11.95

 

 

 

6.30

 

Efficiency ratio

 

 

64.06

 

 

 

68.40

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

Operating return on average assets

 

 

1.07

%

 

 

0.66

%

Operating return on average equity

 

 

11.99

 

 

 

6.69

 

Operating efficiency ratio

 

 

63.93

 

 

 

67.18

 

“Our market share gains continue to differentiate us from our peers as evidenced in our third quarter 2021 results,” said Mariner Kemper, chairman, president and chief executive officer. “Excluding PPP, average loans increased 15.3% on a linked quarter annualized basis, driven by solid performance in commercial and industrial lending, as well as in both commercial and residential real estate. Asset quality remained strong in the quarter, with net charge offs of just seven basis points and a $5.0 million reduction in provision for credit losses. Additionally, on a year-to-date basis, total revenue increased 9.8% compared to 2020 despite a challenging interest rate environment, highlighting the resilience of our business model.”

Summary of revenue

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q3

 

CQ vs.

 

CQ vs.

 

 

2021

 

2021

 

2020

 

LQ

 

PY

Net interest income

 

$

209,765

 

 

$

201,071

 

 

$

184,384

 

 

$

8,694

 

 

$

25,381

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and securities processing

 

 

56,914

 

 

 

53,863

 

 

 

50,552

 

 

 

3,051

 

 

 

6,362

 

Trading and investment banking

 

 

5,936

 

 

 

8,670

 

 

 

8,678

 

 

 

(2,734

)

 

 

(2,742

)

Service charges on deposit accounts

 

 

19,881

 

 

 

22,592

 

 

 

19,650

 

 

 

(2,711

)

 

 

231

 

Insurance fees and commissions

 

 

285

 

 

 

245

 

 

 

259

 

 

 

40

 

 

 

26

 

Brokerage fees

 

 

2,899

 

 

 

2,592

 

 

 

4,819

 

 

 

307

 

 

 

(1,920

)

Bankcard fees

 

 

17,198

 

 

 

16,063

 

 

 

15,295

 

 

 

1,135

 

 

 

1,903

 

Investment securities (losses) gains, net

 

 

(3,510

)

 

 

15,455

 

 

 

(475

)

 

 

(18,965

)

 

 

(3,035

)

Other

 

 

8,304

 

 

 

12,109

 

 

 

14,218

 

 

 

(3,805

)

 

 

(5,914

)

Total noninterest income

 

$

107,907

 

 

$

131,589

 

 

$

112,996

 

 

$

(23,682

)

 

$

(5,089

)

Total revenue

 

$

317,672

 

 

$

332,660

 

 

$

297,380

 

 

$

(14,988

)

 

$

20,292

 

Net interest income (FTE)

 

$

216,309

 

 

$

207,700

 

 

$

191,181

 

 

 

 

 

 

 

Net interest margin (FTE)

 

 

2.52

%

 

 

2.56

%

 

 

2.73

%

 

 

 

 

 

 

Total noninterest income as a % of total revenue

 

 

33.97

 

 

 

39.56

 

 

 

38.00

 

 

 

 

 

 

 

Net interest income

  • Net interest income totaled $209.8 million, which is an increase of $8.7 million as compared to the linked quarter. The benefit from growth in average earning assets was partially offset by reduced income from PPP loans. Average earning assets increased $1.5 billion, or 4.7%, driven by an increase in liquidity and investment securities, while interest-bearing liabilities increased $799.2 million, or 4.0%.
  • Net interest margin for the third quarter was 2.52%, a decrease of four basis points from the linked quarter, driven in large part by earning asset mix shift. Earning asset yields declined five basis points from the linked quarter, driven by a three-basis-point decline in securities yields and mix changes. The cost of interest-bearing liabilities decreased one basis point to 0.22%. Net interest spread decreased four basis points to 2.43% from the linked quarter and was 20 basis points lower than the third quarter of 2020.
  • On a year-over-year basis, net interest income increased $25.4 million, or 13.8%, driven by a $2.1 billion, or 21.3% increase in average securities, coupled with a $1.0 billion, or 6.5%, increase in average loans. These increases were driven by organic loan growth, excess liquidity, and the company’s PPP participation.
  • Average deposits increased 5.9% on a linked-quarter basis and 22.0% compared to the third quarter of 2020. Average noninterest-bearing demand deposit balances increased 6.5% on a linked-quarter basis and 38.0% compared to the third quarter of 2020.

Noninterest income

  • Third quarter 2021 noninterest income decreased $23.7 million, or 18.0%, on a linked-quarter basis, largely due to:
    • A decrease of $19.0 million in investment securities gains, driven by a mark-to-market decline of $13.2 million on the company’s marketable investments, primarily in Tattooed Chef, Inc. (TTCF), as well as $5.6 million in lower gains on other equity investments that benefited the prior quarter.
    • A decrease of $3.5 million in derivative income, recorded in other income.
    • Decreases of $2.7 million in both trading and investment banking and service charges on deposits due to lower trading volume and reduced healthcare income related to customer transfer and conversion fees realized in the prior quarter, respectively.
    • These decreases were offset by increases of $3.1 million in trust and securities processing income and $1.1 million in bankcard fees. The increase in trust and securities processing income is primarily driven by increases of $2.6 million in fund services income and $0.3 million in trust services income. The increase in bankcard income is due to increased interchange income and reduced rebates expense.
  • Compared to the prior year, noninterest income in the third quarter of 2021 decreased $5.1 million, or 4.5%, primarily driven by:
    • A decrease of $4.0 million and $3.4 million in company-owned life insurance income and derivative income, respectively, both recorded in other income. The decrease in company-owned life insurance is offset by a proportionate decrease in deferred compensation expense as noted below.
    • A decrease of $3.0 million in investment securities gains, primarily due to mark-to-market valuations on the company’s equity investment in TTCF.
    • A $2.7 million decrease in trading and investment banking due to decreased trading volumes.
    • These decreases were offset by an increase of $6.4 million in trust and securities processing income and an increase of $1.1 million in bank-owned life insurance, recorded in other income. The increase in trust and securities processing was driven by increases of $7.2 million and $1.3 million in fund services income and corporate trust income, respectively, partially offset by a decrease of $2.2 million trust services income.

Noninterest expense

Summary of noninterest expense

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q3

 

CQ vs.

 

CQ vs.

 

 

2021

 

2021

 

2020

 

LQ

 

PY

Salaries and employee benefits

 

$

124,986

 

$

120,415

 

$

124,194

 

$

4,571

 

 

$

792

 

Occupancy, net

 

 

12,207

 

 

12,296

 

 

12,027

 

 

(89

)

 

 

180

 

Equipment

 

 

19,701

 

 

19,196

 

 

20,968

 

 

505

 

 

 

(1,267

)

Supplies and services

 

 

3,379

 

 

3,469

 

 

3,442

 

 

(90

)

 

 

(63

)

Marketing and business development

 

 

4,863

 

 

4,797

 

 

3,038

 

 

66

 

 

 

1,825

 

Processing fees

 

 

16,562

 

 

16,501

 

 

12,812

 

 

61

 

 

 

3,750

 

Legal and consulting

 

 

7,646

 

 

8,147

 

 

7,244

 

 

(501

)

 

 

402

 

Bankcard

 

 

4,795

 

 

4,529

 

 

4,834

 

 

266

 

 

 

(39

)

Amortization of other intangible assets

 

 

1,110

 

 

1,157

 

 

1,524

 

 

(47

)

 

 

(414

)

Regulatory fees

 

 

3,186

 

 

2,769

 

 

2,309

 

 

417

 

 

 

877

 

Other

 

 

10,434

 

 

8,062

 

 

5,603

 

 

2,372

 

 

 

4,831

 

Total noninterest expense

 

$

208,869

 

$

201,338

 

$

197,995

 

$

7,531

 

 

$

10,874

 

  • Noninterest expense for the third quarter of 2021 was $208.9 million, an increase of $7.5 million, or 3.7%, from the linked quarter and an increase of $10.9 million, or 5.5%, from the third quarter of 2020.
  • The linked-quarter increase in noninterest expense was driven by:
    • An increase of $4.6 million in salaries and employee benefits, driven primarily by increased bonus expense from higher company performance.
    • An increase of $2.7 million in operational losses, recorded in other expense.
  • The year-over-year increase in noninterest expense was driven by:
    • An increase of $3.8 million in processing fees, due to timing of software projects.
    • Increases of $3.0 million in operational losses and $1.3 million in charitable contributions expense, both recorded in other expense.
    • Increases of $1.2 million in travel and entertainment expense and $0.7 million in advertising expense, both recorded in marketing and business development.
    • An increase of $0.8 million in salary and benefit expense, driven by an increase of $4.5 million in salary and bonus expense, partially offset by a decrease of $3.7 million in employee benefit expense. The decline in employee benefit expense was primarily driven by a decrease of $2.7 million in deferred compensation expense. The decrease in deferred compensation expense was offset by the decrease in company-owned life insurance income noted above.

Income taxes

  • The company’s effective tax rate was 17.0% for the nine months ended September 30, 2021, compared to 11.9% for the same period in 2020. The increase in the effective tax rate for 2021 is primarily attributable to a smaller portion of income being earned from tax-exempt municipal securities.

Balance sheet

  • Average total assets for the third quarter of 2021 were $35.9 billion compared to $34.3 billion for the linked quarter and $29.5 billion for the same period in 2020.

Summary of average loans and leases - QTD Average

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q3

 

CQ vs.

 

CQ vs.

 

 

2021

 

2021

 

2020

 

LQ

 

PY

Commercial and industrial

 

$

7,097,248

 

$

7,402,653

 

$

7,043,780

 

$

(305,405

)

 

$

53,468

 

Specialty lending

 

 

486,021

 

 

505,687

 

 

456,847

 

 

(19,666

)

 

 

29,174

 

Commercial real estate

 

 

6,285,348

 

 

6,165,780

 

 

5,744,344

 

 

119,568

 

 

 

541,004

 

Consumer real estate

 

 

2,178,010

 

 

2,068,663

 

 

1,755,249

 

 

109,347

 

 

 

422,761

 

Consumer

 

 

115,702

 

 

122,439

 

 

150,814

 

 

(6,737

)

 

 

(35,112

)

Credit cards

 

 

400,189

 

 

386,032

 

 

371,444

 

 

14,157

 

 

 

28,745

 

Leases and other

 

 

194,235

 

 

166,420

 

 

209,238

 

 

27,815

 

 

 

(15,003

)

Total loans

 

$

16,756,753

 

$

16,817,674

 

$

15,731,716

 

$

(60,921

)

 

$

1,025,037

 

  • Average loans for the third quarter of 2021 decreased 0.4% on a linked-quarter basis and increased 6.5% compared to the third quarter of 2020 primarily due to the company’s participation in the PPP. Excluding PPP balances, average loans increased 3.8% on a linked-quarter basis.

Summary of average securities - QTD Average

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q3

 

CQ vs.

 

CQ vs.

 

 

2021

 

2021

 

2020

 

LQ

 

PY

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

$

17,903

 

$

40,013

 

$

30,881

 

$

(22,110

)

 

$

(12,978

)

U.S. Agencies

 

 

94,049

 

 

94,794

 

 

242,504

 

 

(745

)

 

 

(148,455

)

Mortgage-backed

 

 

6,766,619

 

 

6,096,099

 

 

4,829,586

 

 

670,520

 

 

 

1,937,033

 

State and political subdivisions

 

 

3,530,031

 

 

3,565,443

 

 

3,407,508

 

 

(35,412

)

 

 

122,523

 

Commercial Paper

 

 

 

 

 

 

3,478

 

 

 

 

 

(3,478

)

Corporates

 

 

158,326

 

 

127,581

 

 

58,866

 

 

30,745

 

 

 

99,460

 

Total securities available for sale

 

$

10,566,928

 

$

9,923,930

 

$

8,572,823

 

$

642,998

 

 

$

1,994,105

 

Securities held to maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and political subdivisions

 

$

1,073,133

 

$

1,057,091

 

$

1,085,297

 

$

16,042

 

 

$

(12,164

)

Trading securities

 

 

25,392

 

 

21,409

 

 

32,894

 

 

3,983

 

 

 

(7,502

)

Other securities

 

 

262,453

 

 

302,981

 

 

156,816

 

 

(40,528

)

 

 

105,637

 

Total securities

 

$

11,927,906

 

$

11,305,411

 

$

9,847,830

 

$

622,495

 

 

$

2,080,076

 

  • Average securities available for sale increased 6.5% on a linked-quarter basis and 23.3% compared to the third quarter of 2020.

Summary of average deposits - QTD Average

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q3

 

CQ vs.

 

CQ vs.

 

 

2021

 

2021

 

2020

 

LQ

 

PY

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

 

$

11,400,143

 

 

$

10,701,656

 

 

$

8,260,170

 

 

$

698,487

 

 

$

3,139,973

 

Interest-bearing demand and savings

 

 

17,376,135

 

 

 

16,421,742

 

 

 

15,125,267

 

 

 

954,393

 

 

 

2,250,868

 

Time deposits

 

 

651,727

 

 

 

659,228

 

 

 

741,750

 

 

 

(7,501

)

 

 

(90,023

)

Total deposits

 

$

29,428,005

 

 

$

27,782,626

 

 

$

24,127,187

 

 

$

1,645,379

 

 

$

5,300,818

 

Noninterest bearing deposits as % of total

 

 

38.74

%

 

 

38.52

%

 

 

34.24

%

 

 

 

 

 

 

  • Average deposits increased 5.9% on a linked-quarter basis and 22.0% compared to the third quarter of 2020.
  • Average noninterest-bearing demand deposits increased 6.5% on a linked-quarter basis to $11.4 billion.

Capital

Capital information

 

UMB Financial Corporation

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

 

 

 

 

 

 

 

 

 

 

 

September 30,

2021

 

June 30,

2021

 

September 30,

2020

Total equity

 

$

3,112,840

 

 

$

3,090,244

 

 

$

2,854,180

 

Book value per common share

 

 

64.37

 

 

 

63.92

 

 

 

59.43

 

Tangible book value per common share

 

 

60.44

 

 

 

59.96

 

 

 

55.19

 

 

 

 

 

 

 

 

 

 

 

Regulatory capital:

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital

 

$

2,811,117

 

 

$

2,730,062

 

 

$

2,402,785

 

Tier 1 capital

 

 

2,811,117

 

 

 

2,730,062

 

 

 

2,402,785

 

Total capital

 

 

3,248,869

 

 

 

3,172,878

 

 

 

2,854,598

 

 

 

 

 

 

 

 

 

 

 

Regulatory capital ratios:

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital ratio

 

 

12.26

%

 

 

11.91

%

 

 

11.93

%

Tier 1 risk-based capital ratio

 

 

12.26

 

 

 

11.91

 

 

 

11.93

 

Total risk-based capital ratio

 

 

14.17

 

 

 

13.84

 

 

 

14.17

 

Tier 1 leverage ratio

 

 

7.87

 

 

 

8.00

 

 

 

8.19

 

  • At September 30, 2021, the regulatory capital ratios presented in the foregoing table exceeded all “well-capitalized” regulatory thresholds.

Asset Quality

Credit quality

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q3

 

Q2

 

Q1

 

Q4

 

Q3

 

 

2021

 

2021

 

2021

 

2020

 

2020

Net charge-offs - Total loans

 

$

3,127

 

 

$

28,374

 

 

$

5,310

 

 

$

1,801

 

 

$

5,111

 

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

 

 

0.07

%

 

 

0.68

%

 

 

0.13

%

 

 

0.04

%

 

 

0.13

%

Loans over 90 days past due

 

$

2,319

 

 

$

1,265

 

 

$

1,773

 

 

$

1,952

 

 

$

1,372

 

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

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

 

 

0.01

%

Nonaccrual and restructured loans

 

$

96,536

 

 

$

58,219

 

 

$

76,706

 

 

$

87,823

 

 

$

93,695

 

Nonaccrual and restructured loans as a % of total loans

 

 

0.59

%

 

 

0.34

%

 

 

0.46

%

 

 

0.55

%

 

 

0.59

%

Provision for credit losses

 

$

(5,000

)

 

$

24,000

 

 

$

(7,500

)

 

$

5,000

 

 

$

16,000

 

  • Provision for credit losses for the third quarter decreased $29.0 million from the linked quarter and $21.0 million from the third quarter of 2020. Provision expense in the second quarter of 2021 included the impact to the Allowance for Credit Losses (ACL) of a large charge-off, offset by the impacts of positive macro-economic metrics. The decline in provision expense in the third quarter represents a release of ACL based on positive macro-economic data and portfolio credit metrics.
  • Net charge-offs for the third quarter totaled $3.1 million, or 0.07%, of average loans, compared to $28.4 million, or 0.68%, of average loans in the linked quarter, and $5.1 million, or 0.13%, of average loans for the third quarter of 2020.

Dividend Declaration

At the company’s quarterly board meeting, the Board of Directors declared a $0.37 per share quarterly cash dividend, payable on January 3, 2022, to shareholders of record at the close of business on December 10, 2021.

Conference Call

The company plans to host a conference call to discuss its third quarter 2021 earnings results on Wednesday, October 27, 2021, at 8:30 a.m. (CT).

Interested parties may access the call by dialing (toll-free) 877-267-8760 or (international) 412-542-4148 and requesting to join the UMB Financial call. The live call may also be accessed by visiting investorrelations.umb.com or by using the following link:

UMB Financial 3Q 2021 Conference Call

A replay of the conference call may be heard through November 10, 2021 by calling (toll-free) 877-344-7529 or (international) 412-317-0088. The replay access code required for playback is 10160723. The call replay may also be accessed at investorrelations.umb.com.

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, operating efficiency ratio, pre-tax, pre-provision income, pre-tax, pre-provision earnings per share – diluted (PTPP EPS), pre-tax, pre-provision income on a fully tax equivalent basis (PTPP-FTE), pre-tax, pre-provision FTE earnings per share – diluted (PTPP-FTE EPS), tangible shareholders’ equity, and tangible book value per share, all of which are non-GAAP financial measures. This information supplements the results that are reported according to generally accepted accounting principles in the United States (GAAP) and should not be viewed in isolation from, or as a substitute for, GAAP results. The differences between the non-GAAP financial measures – net operating income, operating EPS, operating ROE, operating ROA, operating noninterest expense, operating efficiency ratio, PTPP, PTPP EPS, PTPP-FTE, PTPP-FTE EPS, tangible shareholders’ equity, and tangible book value per share – and the nearest comparable GAAP financial measures are reconciled later in this release. The company believes that these non-GAAP financial measures and the reconciliations may be useful to investors because they adjust for acquisition-, severance-, and COVID-19 related items that management does not believe reflect the company’s fundamental operating performance. COVID-19 related expense includes hazard pay for branch associates, computer hardware expense to support associates working remotely, and additional equipment, cleaning, and janitorial supplies to protect the well-being of our associates and customers while on the company’s premises.

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

Operating EPS (diluted) is calculated as earnings per share as reported, adjusted to reflect, on a per share basis, the impact of excluding the non-GAAP adjustments described above for the relevant period. Operating ROE is calculated as net operating income, divided by the company’s average total shareholders’ equity for the relevant period. Operating ROA is calculated as net operating income, divided by the company’s average assets for the relevant period. Operating noninterest expense for the relevant period is defined as GAAP noninterest expense, adjusted to reflect the pre-tax impact of non-GAAP adjustments described above. Operating efficiency ratio is calculated as the company’s operating noninterest expense, net of amortization of other intangibles, divided by the company’s total non-GAAP revenue (calculated as net interest income plus noninterest income, less gains on sales of securities available for sale, net).

PTPP income for the relevant period is defined as GAAP net income, adjusted to reflect the impact of excluding income tax and provision expenses.

PTPP-FTE for the relevant period is defined as GAAP net interest income on a fully tax equivalent basis plus noninterest income, less noninterest expense.

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

Forward-Looking Statements:

This press release contains, and our other communications may contain, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts. Forward-looking statements often use words such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project,” “outlook,” “forecast,” “target,” “trend,” “plan,” “goal,” or other words of comparable meaning or future-tense or conditional verbs such as “may,” “will,” “should,” “would,” or “could.” Forward-looking statements convey our expectations, intentions, or forecasts about future events, circumstances, results, or aspirations. All forward-looking statements are subject to assumptions, risks, and uncertainties, which may change over time and many of which are beyond our control. You should not rely on any forward-looking statement as a prediction or guarantee about the future. Our actual future objectives, strategies, plans, prospects, performance, condition, or results may differ materially from those set forth in any forward-looking statement. Some of the factors that may cause actual results or other future events, circumstances, or aspirations to differ from those in forward-looking statements are described in our Annual Report on Form 10-K for the year ended December 31, 2020, our subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K, or other applicable documents that are filed or furnished with the U.S. Securities and Exchange Commission (SEC). In addition to such factors that have been disclosed previously, the COVID-19 pandemic (the pandemic) may also cause actual results or other future events, circumstances, or aspirations to differ from our forward-looking statements. The pandemic has created a global public-health crisis that has resulted in widespread volatility and deteriorations in household, business, economic, and market conditions. It is currently adversely affecting the company and its customers, counterparties, employees, and first-party service providers, and the continued adverse impacts on our business, financial position, results of operations, and prospects could be significant. We are not able to accurately predict the extent of the impact of the pandemic on our capital, liquidity, and other financial positions and on our business, results of operations, and prospects at this time, and we believe it will depend on a number of evolving factors, including: (i) the duration, extent and severity of the pandemic; (ii) the response of governmental and non-governmental authorities to the pandemic, which is rapidly changing and not always coordinated or consistent across jurisdictions; (iii) the effect of the pandemic on our customers, counterparties, employees and first-party service providers, which may vary widely, and which is generally expected to increase our credit, counterparty, operational, and other risks; and (iv) the effect of the pandemic on economies and markets, which in turn could adversely affect, among other things, the origination of new loans and the performance of our existing loans. Any forward-looking statement should be evaluated in light of these considerations. Any forward-looking statement made by us or on our behalf speaks only as of the date that it was made. We do not undertake to update any forward-looking statement to reflect the impact of events, circumstances, or results that arise after the date that the statement was made, except to the extent required by applicable securities laws. You, however, should consult further disclosures (including disclosures of a forward-looking nature) that we may make in any subsequent Annual Report on Form 10-K, Quarterly Report on Form 10-Q, Current Report on Form 8-K, or other applicable document that is filed or furnished with the SEC.

About UMB:

UMB Financial Corporation (Nasdaq: UMBF) is a financial services company headquartered in Kansas City, Missouri. UMB offers commercial banking, which includes comprehensive deposit, lending and investment services, personal banking, which includes wealth management and financial planning services, and institutional banking, which includes asset servicing, corporate trust solutions, investment banking, and healthcare services. UMB operates branches throughout Missouri, Illinois, Colorado, Kansas, Oklahoma, Nebraska, Arizona and Texas, and serves business and institutional clients nationwide. For more information, visit UMB.com, UMB Blog, UMB Facebook and UMB LinkedIn, or follow us on Twitter at @UMBBank. For information about UMB’s operations, approach and relief measures during the COVID-19 pandemic, please visit umb.com/COVID-19.

Consolidated Balance Sheets

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

September 30,

 

 

2021

 

2020

ASSETS

 

 

 

 

 

 

Loans

 

$

16,469,463

 

 

$

15,950,177

 

Allowance for credit losses on loans

 

 

(194,156

)

 

 

(211,688

)

Net loans

 

 

16,275,307

 

 

 

15,738,489

 

Loans held for sale

 

 

4,645

 

 

 

10,978

 

Securities:

 

 

 

 

 

 

Available for sale

 

 

11,162,690

 

 

 

8,719,246

 

Held to maturity, net of allowance for credit losses

 

 

1,087,308

 

 

 

1,067,501

 

Trading securities

 

 

68,882

 

 

 

49,154

 

Other securities

 

 

274,645

 

 

 

159,994

 

Total securities

 

 

12,593,525

 

 

 

9,995,895

 

Federal funds sold and resell agreements

 

 

1,092,104

 

 

 

1,101,313

 

Interest-bearing due from banks

 

 

5,739,267

 

 

 

1,613,675

 

Cash and due from banks

 

 

426,843

 

 

 

440,659

 

Premises and equipment, net

 

 

273,378

 

 

 

295,090

 

Accrued income

 

 

122,798

 

 

 

132,574

 

Goodwill

 

 

174,518

 

 

 

180,867

 

Other intangibles, net

 

 

15,526

 

 

 

22,657

 

Other assets

 

 

836,374

 

 

 

718,775

 

Total assets

 

$

37,554,285

 

 

$

30,250,972

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Noninterest-bearing demand

 

$

13,189,739

 

 

$

8,752,882

 

Interest-bearing demand and savings

 

 

17,461,390

 

 

 

15,298,562

 

Time deposits under $250,000

 

 

415,068

 

 

 

491,378

 

Time deposits of $250,000 or more

 

 

169,613

 

 

 

195,085

 

Total deposits

 

 

31,235,810

 

 

 

24,737,907

 

Federal funds purchased and repurchase agreements

 

 

2,500,340

 

 

 

1,929,004

 

Short-term debt

 

 

 

 

 

15,000

 

Long-term debt

 

 

271,049

 

 

 

269,044

 

Accrued expenses and taxes

 

 

249,567

 

 

 

255,720

 

Other liabilities

 

 

184,679

 

 

 

190,117

 

Total liabilities

 

 

34,441,445

 

 

 

27,396,792

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Common stock

 

 

55,057

 

 

 

55,057

 

Capital surplus

 

 

1,102,818

 

 

 

1,085,375

 

Retained earnings

 

 

2,116,568

 

 

 

1,750,389

 

Accumulated other comprehensive income, net

 

 

164,307

 

 

 

299,103

 

Treasury stock

 

 

(325,910

)

 

 

(335,744

)

Total shareholders' equity

 

 

3,112,840

 

 

 

2,854,180

 

Total liabilities and shareholders' equity

 

$

37,554,285

 

 

$

30,250,972

 

Consolidated Statements of Income

 

UMB Financial Corporation

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

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2021

 

2020

 

2021

 

2020

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

159,242

 

 

$

142,441

 

 

$

463,949

 

$

433,471

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable interest

 

 

33,307

 

 

 

26,393

 

 

 

90,249

 

 

79,475

Tax-exempt interest

 

 

24,458

 

 

 

25,377

 

 

 

74,165

 

 

74,393

Total securities income

 

 

57,765

 

 

 

51,770

 

 

 

164,414

 

 

153,868

Federal funds and resell agreements

 

 

2,389

 

 

 

2,248

 

 

 

7,762

 

 

9,273

Interest-bearing due from banks

 

 

1,699

 

 

 

299

 

 

 

3,235

 

 

3,360

Trading securities

 

 

231

 

 

 

259

 

 

 

579

 

 

1,225

Total interest income

 

 

221,326

 

 

 

197,017

 

 

 

639,939

 

 

601,197

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

6,741

 

 

 

9,284

 

 

 

20,113

 

 

50,259

Federal funds and repurchase agreements

 

 

1,596

 

 

 

1,730

 

 

 

5,261

 

 

10,061

Other

 

 

3,224

 

 

 

1,619

 

 

 

9,614

 

 

4,323

Total interest expense

 

 

11,561

 

 

 

12,633

 

 

 

34,988

 

 

64,643

Net interest income

 

 

209,765

 

 

 

184,384

 

 

 

604,951

 

 

536,554

Provision for credit losses

 

 

(5,000

)

 

 

16,000

 

 

 

11,500

 

 

125,500

Net interest income after provision for credit losses

 

 

214,765

 

 

 

168,384

 

 

 

593,451

 

 

411,054

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Trust and securities processing

 

 

56,914

 

 

 

50,552

 

 

 

165,611

 

 

143,873

Trading and investment banking

 

 

5,936

 

 

 

8,678

 

 

 

23,962

 

 

23,252

Service charges on deposit accounts

 

 

19,881

 

 

 

19,650

 

 

 

64,449

 

 

63,805

Insurance fees and commissions

 

 

285

 

 

 

259

 

 

 

950

 

 

1,051

Brokerage fees

 

 

2,899

 

 

 

4,819

 

 

 

8,825

 

 

20,432

Bankcard fees

 

 

17,198

 

 

 

15,295

 

 

 

47,934

 

 

44,756

Investment securities (losses) gains, net

 

 

(3,510

)

 

 

(475

)

 

 

3,609

 

 

7,624

Other

 

 

8,304

 

 

 

14,218

 

 

 

33,053

 

 

27,083

Total noninterest income

 

 

107,907

 

 

 

112,996

 

 

 

348,393

 

 

331,876

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

124,986

 

 

 

124,194

 

 

 

373,082

 

 

366,192

Occupancy, net

 

 

12,207

 

 

 

12,027

 

 

 

36,438

 

 

35,618

Equipment

 

 

19,701

 

 

 

20,968

 

 

 

58,512

 

 

63,711

Supplies and services

 

 

3,379

 

 

 

3,442

 

 

 

10,340

 

 

11,412

Marketing and business development

 

 

4,863

 

 

 

3,038

 

 

 

12,005

 

 

10,962

Processing fees

 

 

16,562

 

 

 

12,812

 

 

 

48,480

 

 

39,805

Legal and consulting

 

 

7,646

 

 

 

7,244

 

 

 

21,548

 

 

19,574

Bankcard

 

 

4,795

 

 

 

4,834

 

 

 

14,280

 

 

14,243

Amortization of other intangible assets

 

 

1,110

 

 

 

1,524

 

 

 

3,647

 

 

4,916

Regulatory fees

 

 

3,186

 

 

 

2,309

 

 

 

8,501

 

 

7,886

Other

 

 

10,434

 

 

 

5,603

 

 

 

24,320

 

 

20,828

Total noninterest expense

 

 

208,869

 

 

 

197,995

 

 

 

611,153

 

 

595,147

Income before income taxes

 

 

113,803

 

 

 

83,385

 

 

 

330,691

 

 

147,783

Income tax expense

 

 

19,336

 

 

 

10,293

 

 

 

56,169

 

 

17,601

NET INCOME

 

$

94,467

 

 

$

73,092

 

 

$

274,522

 

$

130,182

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

Net income – basic

 

$

1.96

 

 

$

1.52

 

 

$

5.69

 

$

2.70

Net income – diluted

 

 

1.94

 

 

 

1.52

 

 

 

5.64

 

 

2.69

Dividends

 

 

0.37

 

 

 

0.31

 

 

 

1.01

 

 

0.93

Weighted average shares outstanding – basic

 

 

48,319,414

 

 

 

47,947,056

 

 

 

48,237,819

 

 

48,208,447

Weighted average shares outstanding – diluted

 

 

48,742,883

 

 

 

48,068,438

 

 

 

48,658,290

 

 

48,352,145

Consolidated Statements of Comprehensive Income

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

2021

 

2020

 

2021

 

2020

Net income

 

$

94,467

 

 

$

73,092

 

 

$

274,522

 

 

$

130,182

 

Other comprehensive (loss) income, before tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains and losses on debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized holding gains and losses, net

 

 

(75,717

)

 

 

20,975

 

 

 

(198,420

)

 

 

269,976

 

Less: Reclassification adjustment for gains included in net income

 

 

(1,058

)

 

 

(311

)

 

 

(5,078

)

 

 

(5,544

)

Change in unrealized gains and losses on debt securities

 

 

(76,775

)

 

 

20,664

 

 

 

(203,498

)

 

 

264,432

 

Unrealized gains and losses on derivative hedges:

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized gains and losses on derivative hedges, net

 

 

432

 

 

 

(122

)

 

 

3,513

 

 

 

19,015

 

Less: Reclassification adjustment for gains included in net income

 

 

(831

)

 

 

(1,123

)

 

 

(2,550

)

 

 

(869

)

Change in unrealized gains and losses on derivative hedges

 

 

(399

)

 

 

(1,245

)

 

 

963

 

 

 

18,146

 

Other comprehensive (loss) income, before tax

 

 

(77,174

)

 

 

19,419

 

 

 

(202,535

)

 

 

282,578

 

Income tax benefit (expense)

 

 

18,374

 

 

 

(4,578

)

 

 

48,502

 

 

 

(66,655

)

Other comprehensive (loss) income

 

 

(58,800

)

 

 

14,841

 

 

 

(154,033

)

 

 

215,923

 

Comprehensive income

 

$

35,667

 

 

$

87,933

 

 

$

120,489

 

 

$

346,105

 

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, 2020

 

$

55,057

 

$

1,073,764

 

 

$

1,672,438

 

 

$

83,180

 

 

$

(277,999

)

 

$

2,606,440

 

Total comprehensive income

 

 

 

 

 

 

 

130,182

 

 

 

215,923

 

 

 

 

 

 

346,105

 

Dividends ($0.93 per share)

 

 

 

 

 

 

 

(45,192

)

 

 

 

 

 

 

 

 

(45,192

)

Purchase of treasury stock

 

 

 

 

615

 

 

 

 

 

 

 

 

 

(60,180

)

 

 

(59,565

)

Forfeitures of equity awards, net of issuances

 

 

 

 

565

 

 

 

 

 

 

 

 

 

43

 

 

 

608

 

Recognition of equity-based compensation

 

 

 

 

9,834

 

 

 

 

 

 

 

 

 

 

 

 

9,834

 

Sale of treasury stock

 

 

 

 

158

 

 

 

 

 

 

 

 

 

311

 

 

 

469

 

Exercise of stock options

 

 

 

 

439

 

 

 

 

 

 

 

 

 

2,081

 

 

 

2,520

 

Cumulative effect adjustment

 

 

 

 

 

 

 

(7,039

)

 

 

 

 

 

 

 

 

(7,039

)

Balance - September 30, 2020

 

$

55,057

 

$

1,085,375

 

 

$

1,750,389

 

 

$

299,103

 

 

$

(335,744

)

 

$

2,854,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2021

 

$

55,057

 

$

1,090,450

 

 

$

1,891,246

 

 

$

318,340

 

 

$

(338,145

)

 

$

3,016,948

 

Total comprehensive income (loss)

 

 

 

 

 

 

 

274,522

 

 

 

(154,033

)

 

 

 

 

 

120,489

 

Dividends ($1.01 per share)

 

 

 

 

 

 

 

(49,200

)

 

 

 

 

 

 

 

 

(49,200

)

Purchase of treasury stock

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,269

)

 

 

(4,269

)

Issuances of equity awards, net of forfeitures

 

 

 

 

(4,374

)

 

 

 

 

 

 

 

 

5,069

 

 

 

695

 

Recognition of equity-based compensation

 

 

 

 

13,401

 

 

 

 

 

 

 

 

 

 

 

 

13,401

 

Sale of treasury stock

 

 

 

 

223

 

 

 

 

 

 

 

 

 

214

 

 

 

437

 

Exercise of stock options

 

 

 

 

3,118

 

 

 

 

 

 

 

 

 

11,221

 

 

 

14,339

 

Balance - September 30, 2021

 

$

55,057

 

$

1,102,818

 

 

$

2,116,568

 

 

$

164,307

 

 

$

(325,910

)

 

$

3,112,840

 

Average Balances / Yields and Rates

 

UMB Financial Corporation

(tax - equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

2021

 

2020

 

 

Average

 

Average

 

Average

 

Average

 

 

Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned interest

 

$

16,756,753

 

 

 

3.77

%

 

$

15,731,716

 

 

 

3.60

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

7,662,106

 

 

 

1.72

 

 

 

5,478,397

 

 

 

1.92

 

Tax-exempt

 

 

4,240,408

 

 

 

2.90

 

 

 

4,336,539

 

 

 

2.95

 

Total securities

 

 

11,902,514

 

 

 

2.14

 

 

 

9,814,936

 

 

 

2.37

 

Federal funds and resell agreements

 

 

1,092,266

 

 

 

0.87

 

 

 

1,177,590

 

 

 

0.76

 

Interest bearing due from banks

 

 

4,345,422

 

 

 

0.16

 

 

 

1,087,838

 

 

 

0.11

 

Trading securities

 

 

25,392

 

 

 

4.30

 

 

 

32,894

 

 

 

3.54

 

Total earning assets

 

 

34,122,347

 

 

 

2.65

 

 

 

27,844,974

 

 

 

2.91

 

Allowance for credit losses

 

 

(203,144

)

 

 

 

 

 

(211,221

)

 

 

 

Other assets

 

 

1,953,337

 

 

 

 

 

 

1,846,919

 

 

 

 

Total assets

 

$

35,872,540

 

 

 

 

 

$

29,480,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

18,027,862

 

 

 

0.15

%

 

$

15,867,017

 

 

 

0.23

%

Federal funds and repurchase agreements

 

 

2,596,326

 

 

 

0.24

 

 

 

1,964,161

 

 

 

0.35

 

Borrowed funds

 

 

270,795

 

 

 

4.72

 

 

 

115,943

 

 

 

5.56

 

Total interest-bearing liabilities

 

 

20,894,983

 

 

 

0.22

 

 

 

17,947,121

 

 

 

0.28

 

Noninterest-bearing demand deposits

 

 

11,400,143

 

 

 

 

 

 

8,260,170

 

 

 

 

Other liabilities

 

 

425,385

 

 

 

 

 

 

431,528

 

 

 

 

Shareholders' equity

 

 

3,152,029

 

 

 

 

 

 

2,841,853

 

 

 

 

Total liabilities and shareholders' equity

 

$

35,872,540

 

 

 

 

 

$

29,480,672

 

 

 

 

Net interest spread

 

 

 

 

 

2.43

%

 

 

 

 

 

2.63

%

Net interest margin

 

 

 

 

 

2.52

 

 

 

 

 

 

2.73

 

Average Balances / Yields and Rates

 

UMB Financial Corporation

(tax - equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

2021

 

2020

 

 

Average

 

Average

 

Average

 

Average

 

 

Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net of unearned interest

 

$

16,608,711

 

 

 

3.74

%

 

$

14,818,893

 

 

 

3.91

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

7,022,914

 

 

 

1.72

 

 

 

5,082,153

 

 

 

2.09

 

Tax-exempt

 

 

4,276,813

 

 

 

2.93

 

 

 

4,169,829

 

 

 

3.02

 

Total securities

 

 

11,299,727

 

 

 

2.18

 

 

 

9,251,982

 

 

 

2.51

 

Federal funds and resell agreements

 

 

1,280,177

 

 

 

0.81

 

 

 

1,070,071

 

 

 

1.16

 

Interest bearing due from banks

 

 

3,506,727

 

 

 

0.12

 

 

 

1,140,965

 

 

 

0.39

 

Trading securities

 

 

21,475

 

 

 

4.28

 

 

 

39,580

 

 

 

4.55

 

Total earning assets

 

 

32,716,817

 

 

 

2.70

 

 

 

26,321,491

 

 

 

3.15

 

Allowance for credit losses

 

 

(207,338

)

 

 

 

 

 

(173,254

)

 

 

 

Other assets

 

 

1,892,516

 

 

 

 

 

 

1,742,652

 

 

 

 

Total assets

 

$

34,401,995

 

 

 

 

 

$

27,890,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

17,397,225

 

 

 

0.15

%

 

$

15,107,688

 

 

 

0.44

%

Federal funds and repurchase agreements

 

 

2,620,354

 

 

 

0.27

 

 

 

2,043,942

 

 

 

0.66

 

Borrowed funds

 

 

270,230

 

 

 

4.76

 

 

 

90,849

 

 

 

6.36

 

Total interest-bearing liabilities

 

 

20,287,809

 

 

 

0.23

 

 

 

17,242,479

 

 

 

0.50

 

Noninterest-bearing demand deposits

 

 

10,624,524

 

 

 

 

 

 

7,475,746

 

 

 

 

Other liabilities

 

 

418,397

 

 

 

 

 

 

411,547

 

 

 

 

Shareholders' equity

 

 

3,071,265

 

 

 

 

 

 

2,761,117

 

 

 

 

Total liabilities and shareholders' equity

 

$

34,401,995

 

 

 

 

 

$

27,890,889

 

 

 

 

Net interest spread

 

 

 

 

 

2.47

%

 

 

 

 

 

2.65

%

Net interest margin

 

 

 

 

 

2.55

 

 

 

 

 

 

2.82

 

Business Segment Information

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2021

 

 

Commercial

Banking

 

Institutional

Banking

 

Personal

Banking

 

Total

Net interest income

 

$

143,935

 

 

$

21,203

 

$

44,627

 

 

$

209,765

 

Provision for credit losses

 

 

(5,720

)

 

 

172

 

 

548

 

 

 

(5,000

)

Noninterest income

 

 

16,523

 

 

 

65,551

 

 

25,833

 

 

 

107,907

 

Noninterest expense

 

 

74,359

 

 

 

73,354

 

 

61,156

 

 

 

208,869

 

Income before taxes

 

 

91,819

 

 

 

13,228

 

 

8,756

 

 

 

113,803

 

Income tax expense

 

 

15,601

 

 

 

2,248

 

 

1,487

 

 

 

19,336

 

Net income

 

$

76,218

 

 

$

10,980

 

$

7,269

 

 

$

94,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2020

 

 

Commercial

Banking

 

Institutional

Banking

 

Personal

Banking

 

Total

Net interest income

 

$

122,362

 

 

$

23,375

 

$

38,647

 

 

$

184,384

 

Provision for credit losses

 

 

14,032

 

 

 

193

 

 

1,775

 

 

 

16,000

 

Noninterest income

 

 

22,464

 

 

 

62,688

 

 

27,844

 

 

 

112,996

 

Noninterest expense

 

 

65,175

 

 

 

69,667

 

 

63,153

 

 

 

197,995

 

Income before taxes

 

 

65,619

 

 

 

16,203

 

 

1,563

 

 

 

83,385

 

Income tax expense

 

 

8,100

 

 

 

2,000

 

 

193

 

 

 

10,293

 

Net income

 

$

57,519

 

 

$

14,203

 

$

1,370

 

 

$

73,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2021

 

 

Commercial

Banking

 

Institutional

Banking

 

Personal

Banking

 

Total

Net interest income

 

$

412,622

 

 

$

64,599

 

$

127,730

 

 

$

604,951

 

Provision for credit losses

 

 

8,107

 

 

 

539

 

 

2,854

 

 

 

11,500

 

Noninterest income

 

 

60,294

 

 

 

202,718

 

 

85,381

 

 

 

348,393

 

Noninterest expense

 

 

209,144

 

 

 

217,211

 

 

184,798

 

 

 

611,153

 

Income before taxes

 

 

255,665

 

 

 

49,567

 

 

25,459

 

 

 

330,691

 

Income tax expense

 

 

43,427

 

 

 

8,419

 

 

4,323

 

 

 

56,169

 

Net income

 

$

212,238

 

 

$

41,148

 

$

21,136

 

 

$

274,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2020

 

 

Commercial

Banking

 

Institutional

Banking

 

Personal

Banking

 

Total

Net interest income

 

$

342,406

 

 

$

84,534

 

$

109,614

 

 

$

536,554

 

Provision for credit losses

 

 

115,533

 

 

 

766

 

 

9,201

 

 

 

125,500

 

Noninterest income

 

 

57,782

 

 

 

191,128

 

 

82,966

 

 

 

331,876

 

Noninterest expense

 

 

186,341

 

 

 

215,073

 

 

193,733

 

 

 

595,147

 

Income (loss) before taxes

 

 

98,314

 

 

 

59,823

 

 

(10,354

)

 

 

147,783

 

Income tax expense (benefit)

 

 

11,709

 

 

 

7,125

 

 

(1,233

)

 

 

17,601

 

Net income (loss)

 

$

86,605

 

 

$

52,698

 

$

(9,121

)

 

$

130,182

 

The company has strategically aligned its operations into the following three reportable segments: Commercial Banking, Institutional Banking, and Personal Banking. Senior executive officers regularly evaluate business segment financial results produced by the company’s internal reporting system in deciding how to allocate resources and assess performance for individual business segments. The company’s reportable segments include certain corporate overhead, technology and service costs that are allocated based on methodologies that are applied consistently between periods. For comparability purposes, amounts in all periods are based on methodologies in effect at September 30, 2021.

Non-GAAP Financial Measures

Net operating income Non-GAAP reconciliations:

 

UMB Financial Corporation

(unaudited, dollars in thousands except per share data)

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2021

 

2020

 

2021

 

2020

Net income (GAAP)

 

$

94,467

 

 

$

73,092

 

 

$

274,522

 

 

$

130,182

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition expense

 

 

 

 

 

78

 

 

 

 

 

 

324

 

Severance expense

 

 

639

 

 

 

2,859

 

 

 

763

 

 

 

4,648

 

COVID-19 related expense

 

 

190

 

 

 

1,358

 

 

 

527

 

 

 

5,575

 

Tax-impact of adjustments (i)

 

 

(184

)

 

 

(953

)

 

 

(286

)

 

 

(2,341

)

Total Non-GAAP adjustments (net of tax)

 

 

645

 

 

 

3,342

 

 

 

1,004

 

 

 

8,206

 

Net operating income (Non-GAAP)

 

$

95,112

 

 

$

76,434

 

 

$

275,526

 

 

$

138,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted (GAAP)

 

$

1.94

 

 

$

1.52

 

 

$

5.64

 

 

$

2.69

 

Acquisition expense

 

 

 

 

 

 

 

 

 

 

 

0.01

 

Severance expense

 

 

0.01

 

 

 

0.06

 

 

 

0.02

 

 

 

0.10

 

COVID-19 related expense

 

 

 

 

 

0.03

 

 

 

0.01

 

 

 

0.11

 

Tax-impact of adjustments (i)

 

 

 

 

 

(0.02

)

 

 

(0.01

)

 

 

(0.05

)

Operating earnings per share - diluted (Non-GAAP)

 

$

1.95

 

 

$

1.59

 

 

$

5.66

 

 

$

2.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.04

%

 

 

0.99

%

 

 

1.07

%

 

 

0.62

%

Return on average equity

 

 

11.89

 

 

 

10.23

 

 

 

11.95

 

 

 

6.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Operating return on average assets

 

 

1.05

%

 

 

1.03

%

 

 

1.07

%

 

 

0.66

%

Operating return on average equity

 

 

11.97

 

 

 

10.70

 

 

 

11.99

 

 

 

6.69

 

(i) Calculated using the company’s marginal tax rate of 22.2%.

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

 

UMB Financial Corporation

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2021

 

2020

 

2021

 

2020

Noninterest expense

 

$

208,869

 

 

$

197,995

 

 

$

611,153

 

 

$

595,147

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition expense

 

 

 

 

 

78

 

 

 

 

 

 

324

 

Severance expense

 

 

639

 

 

 

2,859

 

 

 

763

 

 

 

4,648

 

COVID-19 related expense

 

 

190

 

 

 

1,358

 

 

 

527

 

 

 

5,575

 

Total Non-GAAP adjustments (pre-tax)

 

 

829

 

 

 

4,295

 

 

 

1,290

 

 

 

10,547

 

Operating noninterest expense (Non-GAAP)

 

$

208,040

 

 

$

193,700

 

 

$

609,863

 

 

$

584,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

208,869

 

 

$

197,995

 

 

$

611,153

 

 

$

595,147

 

Less: Amortization of other intangibles

 

 

1,110

 

 

 

1,524

 

 

 

3,647

 

 

 

4,916

 

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

 

$

207,759

 

 

$

196,471

 

 

$

607,506

 

 

$

590,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating noninterest expense

 

$

208,040

 

 

$

193,700

 

 

$

609,863

 

 

$

584,600

 

Less: Amortization of other intangibles

 

 

1,110

 

 

 

1,524

 

 

 

3,647

 

 

 

4,916

 

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

 

$

206,930

 

 

$

192,176

 

 

$

606,216

 

 

$

579,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

209,765

 

 

$

184,384

 

 

$

604,951

 

 

$

536,554

 

Noninterest income

 

 

107,907

 

 

 

112,996

 

 

 

348,393

 

 

 

331,876

 

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

 

 

1,058

 

 

 

311

 

 

 

5,078

 

 

 

5,544

 

Total Non-GAAP Revenue (denominator A)

 

$

316,614

 

 

$

297,069

 

 

$

948,266

 

 

$

862,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (numerator A/denominator A)

 

 

65.62

%

 

 

66.14

%

 

 

64.06

%

 

 

68.40

%

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

 

 

65.36

 

 

 

64.69

 

 

 

63.93

 

 

 

67.18

 

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

UMB Financial Corporation

(unaudited, dollars in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2021

 

2020

 

2021

 

2020

Net income before taxes (GAAP)

 

$

113,803

 

 

$

83,385

 

$

330,691

 

$

147,783

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

(5,000

)

 

 

16,000

 

 

11,500

 

 

125,500

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

 

$

108,803

 

 

$

99,385

 

$

342,191

 

$

273,283

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax earnings per share - diluted (GAAP)

 

$

2.33

 

 

$

1.74

 

$

6.79

 

$

3.06

Provision for credit losses

 

 

(0.10

)

 

 

0.33

 

 

0.24

 

 

2.59

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

 

$

2.23

 

 

$

2.07

 

$

7.03

 

$

5.65

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

 

UMB Financial Corporation

(unaudited, dollars in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2021

 

2020

 

2021

 

2020

Net interest income

 

$

209,765

 

$

184,384

 

$

604,951

 

$

536,554

Adjustments to arrive at net interest income - FTE:

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent interest

 

 

6,544

 

 

6,797

 

 

19,851

 

 

19,879

Net interest income - FTE

 

$

216,309

 

$

191,181

 

$

624,802

 

$

556,433

Noninterest income

 

 

107,907

 

 

112,996

 

 

348,393

 

 

331,876

Less: Noninterest expense

 

 

208,869

 

 

197,995

 

 

611,153

 

 

595,147

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

 

$

115,347

 

$

106,182

 

$

362,042

 

$

293,162

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income earnings per share - diluted

 

$

4.30

 

$

3.84

 

$

12.43

 

$

11.10

Tax equivalent interest

 

 

0.14

 

 

0.14

 

 

0.41

 

 

0.41

Net interest income - FTE

 

 

4.44

 

 

3.98

 

 

12.84

 

 

11.51

Noninterest income

 

 

2.22

 

 

2.35

 

 

7.16

 

 

6.86

Less: Noninterest expense

 

 

4.29

 

 

4.12

 

 

12.56

 

 

12.31

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

 

$

2.37

 

$

2.21

 

$

7.44

 

$

6.06

Tangible book value non-GAAP reconciliations:

UMB Financial Corporation

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

 

 

 

 

 

 

 

 

As of September 30,

 

 

2021

 

2020

Total shareholders' equity (GAAP)

 

$

3,112,840

 

$

2,854,180

Less: Intangible assets

 

 

 

 

 

 

Goodwill

 

 

174,518

 

 

180,867

Other intangibles, net

 

 

15,526

 

 

22,657

Total intangibles, net

 

 

190,044

 

 

203,524

Total tangible shareholders' equity (Non-GAAP)

 

$

2,922,796

 

$

2,650,656

 

 

 

 

 

 

 

Total shares outstanding

 

 

48,355,373

 

 

48,028,679

 

 

 

 

 

 

 

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

 

$

64.37

 

$

59.43

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

 

 

60.44

 

 

55.19

 

Contacts

Media Contact: Stephanie Hague: 816.860.5088

Investor Relations Contact: Kay Gregory: 816.860.7106

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 LosAltos.com & California Media Partners, LLC. All rights reserved.