UMB Financial Corporation Reports Fourth Quarter Net Income of $78.5 Million and Record Full-Year Earnings of $353.0 Million
UMB Financial Corporation reported a Q4 2021 net income of $78.5 million, or $1.61 per diluted share, a decline from $94.5 million in Q3 2021 and $156.3 million in Q4 2020. Net operating income was $78.9 million, down from $95.1 million linked quarter. Average loans increased 5.7% and average deposits grew 26.7% year-over-year. However, noninterest income dropped 48% year-over-year due to reduced investment securities gains. The bank declared a dividend of $0.37 per share, payable April 1, 2022, signifying ongoing shareholder returns amidst fluctuating earnings.
- Average loans increased 5.7% linked-quarter, indicating strong lending activity.
- Average deposits grew 26.7% year-over-year, highlighting robust customer confidence.
- Quarterly noninterest income rose 10.1% linked-quarter, reflecting growth in fee-generating activities.
- Net income decreased significantly from $156.3 million in Q4 2020, affecting EPS performance.
- Noninterest income fell 48% year-over-year, primarily due to lower investment securities gains.
- Impaired loan metrics showed an increase in net charge-offs to $8.1 million.
Fourth Quarter 2021 Financial Highlights
-
GAAP net income of
, or$78.5 million per diluted share; net operating income (non-GAAP) of$1.61 , or$78.9 million per diluted share.$1.62 -
Pre-tax, pre-provision income on a fully tax equivalent basis (PTPP-FTE) of
.$113.4 million -
Excluding Paycheck Protection Program (PPP) balances, average loans increased
5.7% on a linked-quarter, annualized basis.-
Average Commercial & Industrial loan balances, excluding PPP, increased
11.9% on a linked-quarter, annualized basis. -
Period-end loan balances, excluding PPP, increased by
from the linked quarter.$882.6 million
-
Average Commercial & Industrial loan balances, excluding PPP, increased
-
Noninterest income increased
10.1% on a linked-quarter basis to , equal to$118.8 million 36.1% of total revenue. -
Quarterly average deposits grew
26.7% to compared to the fourth quarter of 2020.$31.6 billion -
Average demand deposit balances increased
60.5% on a linked-quarter annualized basis to .$13.1 billion
-
Average demand deposit balances increased
Net operating income, a non-GAAP financial measure reconciled to net income, the nearest comparable GAAP measure, later in this release, was
“Notwithstanding higher-than typical operating expenses tied to profitable business growth, charitable contributions, and timing of other investments in the fourth quarter, our teams executed and delivered exceptional operating and financial results in 2021 through strong growth on both sides of the balance sheet, strong asset quality metrics and continued build-out of our differentiated fee generation businesses,” said
Fourth Quarter 2021 earnings discussion
Summary of quarterly financial results |
|
|
|
|||||||||
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 |
|
|
Q3 |
|
|
Q4 |
|
|||
|
|
2021 |
|
|
2021 |
|
|
2020 |
|
|||
Net income (GAAP) |
|
$ |
78,496 |
|
|
$ |
94,467 |
|
|
$ |
156,320 |
|
Earnings per share (diluted) |
|
|
1.61 |
|
|
|
1.94 |
|
|
|
3.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax, pre-provision income (Non-GAAP) |
|
|
106,869 |
|
|
|
108,803 |
|
|
|
196,107 |
|
Pre-tax, pre-provision earnings per share (diluted) |
|
|
2.19 |
|
|
|
2.23 |
|
|
|
4.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax, pre-provision income - FTE (Non-GAAP) |
|
|
113,352 |
|
|
|
115,347 |
|
|
|
202,946 |
|
Pre-tax, pre-provision earnings per share - FTE (diluted) |
|
|
2.32 |
|
|
|
2.37 |
|
|
|
4.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (Non-GAAP) |
|
|
78,921 |
|
|
|
95,112 |
|
|
|
157,405 |
|
Operating earnings per share (diluted) |
|
|
1.62 |
|
|
|
1.95 |
|
|
|
3.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
0.82 |
% |
|
|
1.04 |
% |
|
|
2.03 |
% |
Return on average equity |
|
|
9.91 |
|
|
|
11.89 |
|
|
|
21.18 |
|
Efficiency ratio |
|
|
67.78 |
|
|
|
65.62 |
|
|
|
53.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
Operating return on average assets |
|
|
0.82 |
% |
|
|
1.05 |
% |
|
|
2.05 |
% |
Operating return on average equity |
|
|
9.97 |
|
|
|
11.97 |
|
|
|
21.33 |
|
Operating efficiency ratio |
|
|
67.61 |
|
|
|
65.36 |
|
|
|
53.11 |
|
Summary of revenue |
|
|
|
|||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Q4 |
|
Q3 |
|
Q4 |
|
|
|
|
||||||||||
|
|
2021 |
|
2021 |
|
2020 |
|
LQ |
|
PY |
||||||||||
Net interest income |
|
$ |
210,570 |
|
|
$ |
209,765 |
|
|
$ |
194,675 |
|
|
$ |
805 |
|
|
$ |
15,895 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Trust and securities processing |
|
|
58,515 |
|
|
|
56,914 |
|
|
|
50,773 |
|
|
|
1,601 |
|
|
|
7,742 |
|
Trading and investment banking |
|
|
6,977 |
|
|
|
5,936 |
|
|
|
9,693 |
|
|
|
1,041 |
|
|
|
(2,716 |
) |
Service charges on deposit accounts |
|
|
21,607 |
|
|
|
19,881 |
|
|
|
20,074 |
|
|
|
1,726 |
|
|
|
1,533 |
|
Insurance fees and commissions |
|
|
359 |
|
|
|
285 |
|
|
|
318 |
|
|
|
74 |
|
|
|
41 |
|
Brokerage fees |
|
|
3,346 |
|
|
|
2,899 |
|
|
|
3,918 |
|
|
|
447 |
|
|
|
(572 |
) |
Bankcard fees |
|
|
16,642 |
|
|
|
17,198 |
|
|
|
15,788 |
|
|
|
(556 |
) |
|
|
854 |
|
Investment securities gains (losses), net |
|
|
1,448 |
|
|
|
(3,510 |
) |
|
|
113,010 |
|
|
|
4,958 |
|
|
|
(111,562 |
) |
Other |
|
|
9,888 |
|
|
|
8,304 |
|
|
|
14,716 |
|
|
|
1,584 |
|
|
|
(4,828 |
) |
Total noninterest income |
|
$ |
118,782 |
|
|
$ |
107,907 |
|
|
$ |
228,290 |
|
|
$ |
10,875 |
|
|
$ |
(109,508 |
) |
Total revenue |
|
$ |
329,352 |
|
|
$ |
317,672 |
|
|
$ |
422,965 |
|
|
$ |
11,680 |
|
|
$ |
(93,613 |
) |
Net interest income (FTE) |
|
$ |
217,053 |
|
|
$ |
216,309 |
|
|
$ |
201,514 |
|
|
|
|
|
|
|
||
Net interest margin (FTE) |
|
|
2.37 |
% |
|
|
2.52 |
% |
|
|
2.78 |
% |
|
|
|
|
|
|
||
Total noninterest income as a % of total revenue |
|
|
36.07 |
|
|
|
33.97 |
|
|
|
53.97 |
|
|
|
|
|
|
|
Net interest income
-
Net interest income totaled
, which is an increase of$210.6 million as compared to the linked quarter. The benefit from growth in average earning assets was partially offset by$0.8 million in reduced income from PPP loans. Average earning assets increased$4.0 million , or$2.2 billion 6.4% , driven by an increase in liquidity and investment securities purchases, while noninterest-bearing deposits increased , or$1.7 billion 15.1% and interest-bearing liabilities increased , or$499.1 million 2.4% . -
Net interest margin for the fourth quarter was
2.37% , a decrease of 15 basis points from the linked quarter, driven in large part by earning asset mix shift in favor of lower-yielding liquidity balances. Earning asset yields declined 16 basis points from the linked quarter, driven by an eight-basis-point decline in loan yields and mix changes. The cost of interest-bearing liabilities decreased two basis points to0.20% . Net interest spread decreased 14 basis points to2.29% from the linked quarter and was 39 basis points lower than the fourth quarter of 2020. -
On a year-over-year basis, net interest income increased
, or$15.9 million 8.2% , driven by a , or$2.6 billion 25.5% increase in average securities, coupled with a , or$651.6 million 4.1% , increase in average loans. These increases were driven by organic loan growth, excess liquidity, and the company’s PPP participation. -
Average deposits increased
7.5% on a linked-quarter basis and26.7% compared to the fourth quarter of 2020. Average noninterest-bearing demand deposit balances increased15.1% on a linked-quarter basis and46.7% compared to the fourth quarter of 2020.
Noninterest income
-
Fourth quarter 2021 noninterest income increased
, or$10.9 million 10.1% , on a linked-quarter basis, largely due to:-
An increase of
in the company’s equity investments, and an increase of$3.3 million in gains on sales of available-for-sale securities, both recorded in investment securities gains.$1.7 million -
An increase of
in derivative income, recorded in other income.$3.2 million -
An increase of
in service charges on deposits primarily driven by an increase of$1.7 million in healthcare income related to customer transfer and conversion fees and increased corporate service charge income.$0.9 million -
Increases of
in trust and securities processing and$1.6 million in trading and investment banking. The increase in trust and securities processing income is primarily due to an increase of$1.0 million in fund services income driven by higher levels of assets administered and$1.0 million in corporate trust income. The increase in trading and investment banking income is driven by increased trading volume.$0.6 million -
These increases were partially offset by a decrease of
in company owned life insurance income, recorded in other income. The decrease in company-owned life insurance is offset by a proportionate decrease in deferred compensation expense as noted below.$1.6 million
-
An increase of
-
Compared to the prior year, noninterest income in the fourth quarter of 2021 decreased
, or$109.5 million 48.0% , primarily driven by:-
A decrease of
in investment securities gains, primarily due to mark-to-market valuations on the company’s equity investment in TTCF. The fourth quarter of 2020 included a pre-tax gain on TTCF of$111.6 million .$108.8 million -
A decrease of
in company-owned life insurance income, recorded in other income. The decrease in company-owned life insurance is offset by a proportionate decrease in deferred compensation expense as noted below.$6.4 million -
A
decrease in trading and investment banking due to decreased trading volumes.$2.7 million -
These decreases were partially offset by an increase of
in trust and securities processing income, an increase of$7.7 million in derivative income, recorded in other income, and an increase of$1.9 million in service charges on deposits. The increase in trust and securities processing was driven by an increase of$1.5 million in fund services income tied to higher levels of assets administered, and an increase of$8.6 million in corporate trust income, partially offset by a decrease of$1.3 million in trust services income.$2.1 million
-
A decrease of
Noninterest expense
Summary of noninterest expense |
|
|
|
|||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Q4 |
|
|
Q3 |
|
|
Q4 |
|
|
|
|
|
|||||||
|
|
2021 |
|
|
2021 |
|
|
2020 |
|
|
LQ |
|
PY |
|||||||
Salaries and employee benefits |
|
$ |
131,360 |
|
|
$ |
124,986 |
|
|
$ |
129,272 |
|
|
$ |
6,374 |
|
|
$ |
2,088 |
|
Occupancy, net |
|
|
10,907 |
|
|
|
12,207 |
|
|
|
11,858 |
|
|
|
(1,300 |
) |
|
|
(951 |
) |
Equipment |
|
|
19,886 |
|
|
|
19,701 |
|
|
|
22,008 |
|
|
|
185 |
|
|
|
(2,122 |
) |
Supplies and services |
|
|
4,646 |
|
|
|
3,379 |
|
|
|
4,125 |
|
|
|
1,267 |
|
|
|
521 |
|
Marketing and business development |
|
|
6,528 |
|
|
|
4,863 |
|
|
|
3,717 |
|
|
|
1,665 |
|
|
|
2,811 |
|
Processing fees |
|
|
19,083 |
|
|
|
16,562 |
|
|
|
14,408 |
|
|
|
2,521 |
|
|
|
4,675 |
|
Legal and consulting |
|
|
10,858 |
|
|
|
7,646 |
|
|
|
10,191 |
|
|
|
3,212 |
|
|
|
667 |
|
Bankcard |
|
|
4,865 |
|
|
|
4,795 |
|
|
|
4,711 |
|
|
|
70 |
|
|
|
154 |
|
Amortization of other intangible assets |
|
|
1,110 |
|
|
|
1,110 |
|
|
|
1,601 |
|
|
|
— |
|
|
|
(491 |
) |
Regulatory fees |
|
|
3,393 |
|
|
|
3,186 |
|
|
|
2,393 |
|
|
|
207 |
|
|
|
1,000 |
|
Other |
|
|
9,847 |
|
|
|
10,434 |
|
|
|
22,574 |
|
|
|
(587 |
) |
|
|
(12,727 |
) |
Total noninterest expense |
|
$ |
222,483 |
|
|
$ |
208,869 |
|
|
$ |
226,858 |
|
|
$ |
13,614 |
|
|
$ |
(4,375 |
) |
-
Noninterest expense for the fourth quarter of 2021 was
, an increase of$222.5 million , or$13.6 million 6.5% , from the linked quarter and a decrease of , or$4.4 million 1.9% , from the fourth quarter of 2020. -
The linked-quarter increase in noninterest expense was driven by:
-
An increase of
in salaries and bonus expense, recorded in salaries and employee benefits, driven primarily by increased incentive compensation tied to business growth and higher overall company performance.$7.3 million -
Increases of
in legal and consulting expense and$3.2 million in marketing and business development due to the timing of multiple projects.$1.7 million -
An increase of
in processing fees, due to timing of software projects and an increase of$2.5 million in charitable contributions expense, recorded in other expense.$2.1 million -
These increases were partially offset by decreases of
in operational losses, recorded in other expense, and$2.5 million in deferred compensation expense, recorded in salaries and employee benefits. The decrease in deferred compensation expense was offset by the decrease in company-owned life insurance income noted above.$0.9 million
-
An increase of
-
The year-over-year decrease in noninterest expense was driven by:
-
A decrease of
in operational losses, recorded in other expense.$13.8 million -
A decrease of
in deferred compensation expense, recorded in salaries and employee benefits. The decrease in deferred compensation expense was offset by the decrease in company-owned life insurance income noted above.$4.5 million -
These decreases were partially offset by the following increases:
-
Increases of
in processing fees and$4.7 million in marketing and business development due to the timing of multiple software projects and marketing campaigns, respectively.$2.8 million -
An increase of
in salaries and bonus expense, recorded in salaries and employee benefits, driven primarily by increased incentive compensation tied to business growth and higher overall company performance.$4.5 million -
An increase of
in charitable contributions expense, recorded in other expense.$2.1 million
-
Increases of
-
A decrease of
Full year 2021 earnings discussion
Net income for the year ended
Summary of year-to-date financial results |
|
|
|
|||||
(unaudited, dollars in thousands, except per share data) |
|
December |
|
|
December |
|
||
|
|
YTD |
|
|
YTD |
|
||
|
|
2021 |
|
|
2020 |
|
||
Net income (GAAP) |
|
$ |
353,018 |
|
|
$ |
286,502 |
|
Earnings per share (diluted) |
|
|
7.24 |
|
|
|
5.93 |
|
|
|
|
|
|
|
|
|
|
Pre-tax, pre-provision income (Non-GAAP) |
|
|
449,060 |
|
|
|
469,390 |
|
Pre-tax, pre-provision earnings per share (diluted) |
|
|
9.21 |
|
|
|
9.71 |
|
|
|
|
|
|
|
|
|
|
Pre-tax, pre-provision income - FTE (Non-GAAP) |
|
|
475,394 |
|
|
|
496,108 |
|
Pre-tax, pre-provision earnings per share - FTE (diluted) |
|
|
9.75 |
|
|
|
10.26 |
|
|
|
|
|
|
|
|
|
|
Net operating income (Non-GAAP) |
|
|
354,446 |
|
|
|
295,793 |
|
Operating earnings per share (diluted) |
|
|
7.27 |
|
|
|
6.12 |
|
|
|
|
|
|
|
|
|
|
GAAP |
|
|
|
|
|
|
|
|
Return on average assets |
|
|
1.00 |
% |
|
|
1.00 |
% |
Return on average equity |
|
|
11.43 |
|
|
|
10.21 |
|
Efficiency ratio |
|
|
65.02 |
|
|
|
63.49 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
Operating return on average assets |
|
|
1.00 |
% |
|
|
1.04 |
% |
Operating return on average equity |
|
|
11.47 |
|
|
|
10.55 |
|
Operating efficiency ratio |
|
|
64.87 |
|
|
|
62.56 |
|
-
Net interest income increased
, or$84.3 million 11.5% , year-over-year due to a increase in earning assets, primarily driven by increased volume in the company’s investment portfolio, strong organic loan growth and the company’s participation in the PPP. This growth was partially offset by the impact of lower short-term and long-term interest rates. In 2021, average securities increased$6.7 billion and average loan balances increased$2.2 billion . Average interest-bearing liabilities increased$1.5 billion , while the cost of interest-bearing liabilities declined 22 basis points.$3.1 billion -
Full-year noninterest income decreased
, or$93.0 million 16.6% , due to:-
A decrease of
in investment securities gains. 2020 included a pre-tax gain of$115.6 million on the company’s investment in TTCF, compared to a pre-tax loss of$108.8 million in 2021.$15.4 million -
A decrease of
in brokerage fees, primarily driven by lower 12b-1 and money market income.$12.2 million -
A decrease of
in trust income, recorded in trust and securities processing.$3.8 million -
These decreases were partially offset by the following increases:
-
Increases of
in fund services income driven by higher levels of assets administered and$27.5 million in corporate trust revenue, both recorded in trust and securities processing.$5.8 million -
An increase of
in bankcard income, due to higher interchange revenue, offset by increased rebates and rewards expense.$4.0 million
-
Increases of
-
A decrease of
-
Full-year noninterest expense increased
, or$11.6 million 1.4% , primarily due to:-
A
increase in processing fees driven by the timing of multiple software projects.$13.4 million -
An increase of
in salary and employee benefit expense driven primarily by increased bonus and sales commission expense tied to business volumes, revenue growth, and overall company performance.$9.0 million -
Increases of
and$3.9 million in marketing and business development and legal and consulting expense, respectively, due to the timing of multiple projects.$2.6 million -
An increase of
in charitable contributions expense, recorded in other expense.$3.9 million -
These increases were partially offset by a decrease of
in operational losses, recorded in other expense, and a decrease of$14.1 million in equipment expense due to lower software amortization expense.$7.3 million
-
A
Income taxes
-
The company’s effective tax rate was
17.7% for the year endedDecember 31, 2021 , compared to15.5% 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 and higher state and local income taxes.
Balance sheet
-
Average total assets for the fourth quarter of 2021 were
compared to$38.1 billion for the linked quarter and$35.9 billion for the same period in 2020.$30.6 billion
Summary of average loans and leases - QTD Average |
|
|
||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Q4 |
|
|
Q3 |
|
|
Q4 |
|
|
|
|
|
|||||||
|
|
2021 |
|
|
2021 |
|
|
2020 |
|
|
LQ |
|
PY |
|||||||
Commercial and industrial |
|
$ |
6,994,935 |
|
|
$ |
7,097,248 |
|
|
$ |
7,079,646 |
|
|
$ |
(102,313 |
) |
|
$ |
(84,711 |
) |
Specialty lending |
|
|
484,552 |
|
|
|
486,021 |
|
|
|
506,225 |
|
|
|
(1,469 |
) |
|
|
(21,673 |
) |
Commercial real estate |
|
|
6,218,138 |
|
|
|
6,285,348 |
|
|
|
5,847,439 |
|
|
|
(67,210 |
) |
|
|
370,699 |
|
Consumer real estate |
|
|
2,272,498 |
|
|
|
2,178,010 |
|
|
|
1,903,892 |
|
|
|
94,488 |
|
|
|
368,606 |
|
Consumer |
|
|
107,841 |
|
|
|
115,702 |
|
|
|
128,350 |
|
|
|
(7,861 |
) |
|
|
(20,509 |
) |
Credit cards |
|
|
414,267 |
|
|
|
400,189 |
|
|
|
382,166 |
|
|
|
14,078 |
|
|
|
32,101 |
|
Leases and other |
|
|
200,417 |
|
|
|
194,235 |
|
|
|
193,363 |
|
|
|
6,182 |
|
|
|
7,054 |
|
Total loans |
|
$ |
16,692,648 |
|
|
$ |
16,756,753 |
|
|
$ |
16,041,081 |
|
|
$ |
(64,105 |
) |
|
$ |
651,567 |
|
-
Average loans for the fourth quarter of 2021 decreased
0.4% on a linked-quarter basis and increased4.1% compared to the fourth quarter of 2020 primarily due to the company’s participation in the PPP. Excluding PPP balances, average loans increased1.4% on a linked-quarter basis.
Summary of average securities - QTD Average |
|
|
|
|||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Q4 |
|
|
Q3 |
|
|
Q4 |
|
|
|
|
|
|||||||
|
|
2021 |
|
|
2021 |
|
|
2020 |
|
|
LQ |
|
PY |
|||||||
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
$ |
69,398 |
|
|
$ |
17,903 |
|
|
$ |
30,778 |
|
|
$ |
51,495 |
|
|
$ |
38,620 |
|
|
|
|
93,619 |
|
|
|
94,049 |
|
|
|
96,082 |
|
|
|
(430 |
) |
|
|
(2,463 |
) |
Mortgage-backed |
|
|
7,395,528 |
|
|
|
6,766,619 |
|
|
|
5,053,821 |
|
|
|
628,909 |
|
|
|
2,341,707 |
|
State and political subdivisions |
|
|
3,437,841 |
|
|
|
3,530,031 |
|
|
|
3,600,704 |
|
|
|
(92,190 |
) |
|
|
(162,863 |
) |
Corporates |
|
|
236,743 |
|
|
|
158,326 |
|
|
|
76,870 |
|
|
|
78,417 |
|
|
|
159,873 |
|
Collateralized loan obligations |
|
|
38,099 |
|
|
|
— |
|
|
|
— |
|
|
|
38,099 |
|
|
|
38,099 |
|
Total securities available for sale |
|
$ |
11,271,228 |
|
|
$ |
10,566,928 |
|
|
$ |
8,858,255 |
|
|
$ |
704,300 |
|
|
$ |
2,412,973 |
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
State and political subdivisions |
|
$ |
1,089,587 |
|
|
$ |
1,073,133 |
|
|
$ |
1,045,640 |
|
|
$ |
16,454 |
|
|
$ |
43,947 |
|
Mortgage-backed |
|
|
105,622 |
|
|
|
— |
|
|
|
— |
|
|
|
105,622 |
|
|
|
105,622 |
|
Total securities held to maturity |
|
$ |
1,195,209 |
|
|
$ |
1,073,133 |
|
|
$ |
1,045,640 |
|
|
$ |
122,076 |
|
|
$ |
149,569 |
|
Trading securities |
|
|
29,426 |
|
|
|
25,392 |
|
|
|
29,659 |
|
|
|
4,034 |
|
|
|
(233 |
) |
Other securities |
|
|
299,829 |
|
|
|
262,453 |
|
|
|
267,445 |
|
|
|
37,376 |
|
|
|
32,384 |
|
Total securities |
|
$ |
12,795,692 |
|
|
$ |
11,927,906 |
|
|
$ |
10,200,999 |
|
|
$ |
867,786 |
|
|
$ |
2,594,693 |
|
-
Average securities available for sale increased
6.7% on a linked-quarter basis and27.2% compared to the fourth quarter of 2020.
Summary of average deposits - QTD Average |
|
|||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Q4 |
|
Q3 |
|
Q4 |
|
|
|
|
|
|||||||||
|
|
2021 |
|
2021 |
|
2020 |
|
LQ |
|
|
PY |
|||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noninterest-bearing demand |
|
$ |
13,124,918 |
|
|
$ |
11,400,143 |
|
|
$ |
8,947,389 |
|
|
$ |
1,724,775 |
|
|
$ |
4,177,529 |
|
Interest-bearing demand and savings |
|
|
17,809,817 |
|
|
|
17,376,135 |
|
|
|
15,250,236 |
|
|
|
433,682 |
|
|
|
2,559,581 |
|
Time deposits |
|
|
701,836 |
|
|
|
651,727 |
|
|
|
767,755 |
|
|
|
50,109 |
|
|
|
(65,919 |
) |
Total deposits |
|
$ |
31,636,571 |
|
|
$ |
29,428,005 |
|
|
$ |
24,965,380 |
|
|
$ |
2,208,566 |
|
|
$ |
6,671,191 |
|
Noninterest bearing deposits as % of total |
|
|
41.49 |
% |
|
|
38.74 |
% |
|
|
35.84 |
% |
|
|
|
|
|
|
|
-
Average deposits increased
7.5% on a linked-quarter basis and26.7% compared to the fourth quarter of 2020. -
Average noninterest-bearing demand deposits increased
15.1% on a linked-quarter basis to .$13.1 billion
Capital
Capital information |
|
|
|
|||||||||
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total equity |
|
$ |
3,145,424 |
|
|
$ |
3,112,840 |
|
|
$ |
3,016,948 |
|
Book value per common share |
|
|
64.95 |
|
|
|
64.37 |
|
|
|
62.84 |
|
Tangible book value per common share |
|
|
61.05 |
|
|
|
60.44 |
|
|
|
58.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory capital: |
|
|
|
|
|
|
|
|
|
|
|
|
Common equity Tier 1 capital |
|
$ |
2,885,576 |
|
|
$ |
2,811,117 |
|
|
$ |
2,547,634 |
|
Tier 1 capital |
|
|
2,885,576 |
|
|
|
2,811,117 |
|
|
|
2,547,634 |
|
Total capital |
|
|
3,324,284 |
|
|
|
3,248,869 |
|
|
|
3,002,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
Common equity Tier 1 capital ratio |
|
|
12.05 |
% |
|
|
12.26 |
% |
|
|
12.10 |
% |
Tier 1 risk-based capital ratio |
|
|
12.05 |
|
|
|
12.26 |
|
|
|
12.10 |
|
Total risk-based capital ratio |
|
|
13.88 |
|
|
|
14.17 |
|
|
|
14.26 |
|
Tier 1 leverage ratio |
|
|
7.61 |
|
|
|
7.87 |
|
|
|
8.37 |
|
-
At
December 31, 2021 , the regulatory capital ratios presented in the foregoing table exceeded all “well-capitalized” regulatory thresholds.
Asset Quality
Credit quality |
|
|
|
|||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 |
|
|
Q3 |
|
|
Q2 |
|
|
Q1 |
|
|
Q4 |
|
|||||
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2021 |
|
|
2020 |
|
|||||
Net charge-offs - Total loans |
|
$ |
8,061 |
|
|
$ |
3,127 |
|
|
$ |
28,374 |
|
|
$ |
5,310 |
|
|
$ |
1,801 |
|
Net loan charge-offs as a % of total average loans |
|
|
0.19 |
% |
|
|
0.07 |
% |
|
|
0.68 |
% |
|
|
0.13 |
% |
|
|
0.04 |
% |
Loans over 90 days past due |
|
$ |
2,633 |
|
|
$ |
2,319 |
|
|
$ |
1,265 |
|
|
$ |
1,773 |
|
|
$ |
1,952 |
|
Loans over 90 days past due as a % of total loans |
|
|
0.02 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
Nonaccrual and restructured loans |
|
$ |
92,300 |
|
|
$ |
96,536 |
|
|
$ |
58,219 |
|
|
$ |
76,706 |
|
|
$ |
87,823 |
|
Nonaccrual and restructured loans as a % of total loans |
|
|
0.54 |
% |
|
|
0.59 |
% |
|
|
0.34 |
% |
|
|
0.46 |
% |
|
|
0.55 |
% |
Provision for credit losses |
|
$ |
8,500 |
|
|
$ |
(5,000 |
) |
|
$ |
24,000 |
|
|
$ |
(7,500 |
) |
|
$ |
5,000 |
|
-
Provision for credit losses for the fourth quarter totaled
, an increase of$8.5 million from the linked quarter and an increase of$13.5 million from the fourth quarter of 2020. The fourth quarter provision expense is commensurate with the increases of$3.5 million and$701.4 million in period-end loan balances as compared to the linked quarter and the fourth quarter of 2020, respectively, as well as considerations for portfolio changes and various macro-economic factors. Provision expense in the third quarter of 2021 represented a release of the Allowance for Credit Losses (ACL) based on positive macro-economic data and portfolio credit metrics.$1.1 billion -
Net charge-offs for the fourth quarter totaled
, or$8.1 million 0.19% , of average loans, compared to , or$3.1 million 0.07% , of average loans in the linked quarter, and , or$1.8 million 0.04% , of average loans for the fourth quarter of 2020.
Dividend Declaration
At the company’s quarterly board meeting, the Board of Directors declared a
Conference Call
The company plans to host a conference call to discuss its fourth quarter 2021 earnings results on
Interested parties may access the call by dialing (toll-free) 877-267-8760 or (international) 412-542-4148 and requesting to join the
A replay of the conference call may be heard through
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
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
About UMB:
Consolidated Balance Sheets |
|
|
||||||
(dollars in thousands) |
|
|
|
|
|
|
||
|
|
|
||||||
|
|
2021 |
|
2020 |
||||
|
|
(unaudited) |
|
(audited) |
||||
ASSETS |
|
|
|
|
|
|
||
Loans |
|
$ |
17,170,871 |
|
|
$ |
16,103,651 |
|
Allowance for credit losses on loans |
|
|
(194,771 |
) |
|
|
(215,973 |
) |
Net loans |
|
|
16,976,100 |
|
|
|
15,887,678 |
|
Loans held for sale |
|
|
1,277 |
|
|
|
6,708 |
|
Securities: |
|
|
|
|
|
|
||
Available for sale |
|
|
11,976,514 |
|
|
|
9,299,688 |
|
Held to maturity, net of allowance for credit losses |
|
|
1,478,476 |
|
|
|
1,012,004 |
|
Trading securities |
|
|
31,875 |
|
|
|
35,020 |
|
Other securities |
|
|
327,098 |
|
|
|
296,053 |
|
Total securities |
|
|
13,813,963 |
|
|
|
10,642,765 |
|
Federal funds sold and resell agreements |
|
|
1,216,357 |
|
|
|
1,650,335 |
|
Interest-bearing due from banks |
|
|
8,841,906 |
|
|
|
3,110,042 |
|
Cash and due from banks |
|
|
413,821 |
|
|
|
430,638 |
|
Premises and equipment, net |
|
|
270,933 |
|
|
|
293,095 |
|
Accrued income |
|
|
131,102 |
|
|
|
139,892 |
|
|
|
|
174,518 |
|
|
|
180,867 |
|
Other intangibles, net |
|
|
14,416 |
|
|
|
21,056 |
|
Other assets |
|
|
839,091 |
|
|
|
764,428 |
|
Total assets |
|
$ |
42,693,484 |
|
|
$ |
33,127,504 |
|
|
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
|
|
||
Deposits: |
|
|
|
|
|
|
||
Noninterest-bearing demand |
|
$ |
16,342,642 |
|
|
$ |
9,879,970 |
|
Interest-bearing demand and savings |
|
|
18,405,644 |
|
|
|
16,295,186 |
|
Time deposits under |
|
|
403,660 |
|
|
|
477,748 |
|
Time deposits of |
|
|
447,981 |
|
|
|
398,347 |
|
Total deposits |
|
|
35,599,927 |
|
|
|
27,051,251 |
|
Federal funds purchased and repurchase agreements |
|
|
3,238,435 |
|
|
|
2,315,497 |
|
Long-term debt |
|
|
271,544 |
|
|
|
269,595 |
|
Accrued expenses and taxes |
|
|
249,492 |
|
|
|
319,676 |
|
Other liabilities |
|
|
188,662 |
|
|
|
154,537 |
|
Total liabilities |
|
|
39,548,060 |
|
|
|
30,110,556 |
|
|
|
|
|
|
|
|
||
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
Common stock |
|
|
55,057 |
|
|
|
55,057 |
|
Capital surplus |
|
|
1,110,520 |
|
|
|
1,090,450 |
|
Retained earnings |
|
|
2,176,998 |
|
|
|
1,891,246 |
|
Accumulated other comprehensive income, net |
|
|
126,314 |
|
|
|
318,340 |
|
|
|
|
(323,465 |
) |
|
|
(338,145 |
) |
Total shareholders' equity |
|
|
3,145,424 |
|
|
|
3,016,948 |
|
Total liabilities and shareholders' equity |
|
$ |
42,693,484 |
|
|
$ |
33,127,504 |
|
Consolidated Statements of Income |
|
|
|
|||||||||||||
(dollars in thousands except share and per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
|
|
|
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(audited) |
|
||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
155,324 |
|
|
$ |
152,486 |
|
|
$ |
619,273 |
|
|
$ |
585,957 |
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable interest |
|
|
37,376 |
|
|
|
26,226 |
|
|
|
127,625 |
|
|
|
105,701 |
|
Tax-exempt interest |
|
|
24,140 |
|
|
|
25,427 |
|
|
|
98,305 |
|
|
|
99,820 |
|
Total securities income |
|
|
61,516 |
|
|
|
51,653 |
|
|
|
225,930 |
|
|
|
205,521 |
|
Federal funds and resell agreements |
|
|
2,286 |
|
|
|
2,567 |
|
|
|
10,048 |
|
|
|
11,840 |
|
Interest-bearing due from banks |
|
|
2,182 |
|
|
|
384 |
|
|
|
5,417 |
|
|
|
3,744 |
|
Trading securities |
|
|
275 |
|
|
|
202 |
|
|
|
854 |
|
|
|
1,427 |
|
Total interest income |
|
|
221,583 |
|
|
|
207,292 |
|
|
|
861,522 |
|
|
|
808,489 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
6,299 |
|
|
|
7,955 |
|
|
|
26,412 |
|
|
|
58,214 |
|
Federal funds and repurchase agreements |
|
|
1,673 |
|
|
|
1,726 |
|
|
|
6,934 |
|
|
|
11,787 |
|
Other |
|
|
3,041 |
|
|
|
2,936 |
|
|
|
12,655 |
|
|
|
7,259 |
|
Total interest expense |
|
|
11,013 |
|
|
|
12,617 |
|
|
|
46,001 |
|
|
|
77,260 |
|
Net interest income |
|
|
210,570 |
|
|
|
194,675 |
|
|
|
815,521 |
|
|
|
731,229 |
|
Provision for credit losses |
|
|
8,500 |
|
|
|
5,000 |
|
|
|
20,000 |
|
|
|
130,500 |
|
Net interest income after provision for credit losses |
|
|
202,070 |
|
|
|
189,675 |
|
|
|
795,521 |
|
|
|
600,729 |
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust and securities processing |
|
|
58,515 |
|
|
|
50,773 |
|
|
|
224,126 |
|
|
|
194,646 |
|
Trading and investment banking |
|
|
6,977 |
|
|
|
9,693 |
|
|
|
30,939 |
|
|
|
32,945 |
|
Service charges on deposit accounts |
|
|
21,607 |
|
|
|
20,074 |
|
|
|
86,056 |
|
|
|
83,879 |
|
Insurance fees and commissions |
|
|
359 |
|
|
|
318 |
|
|
|
1,309 |
|
|
|
1,369 |
|
Brokerage fees |
|
|
3,346 |
|
|
|
3,918 |
|
|
|
12,171 |
|
|
|
24,350 |
|
Bankcard fees |
|
|
16,642 |
|
|
|
15,788 |
|
|
|
64,576 |
|
|
|
60,544 |
|
Investment securities gains, net |
|
|
1,448 |
|
|
|
113,010 |
|
|
|
5,057 |
|
|
|
120,634 |
|
Other |
|
|
9,888 |
|
|
|
14,716 |
|
|
|
42,941 |
|
|
|
41,799 |
|
Total noninterest income |
|
|
118,782 |
|
|
|
228,290 |
|
|
|
467,175 |
|
|
|
560,166 |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
131,360 |
|
|
|
129,272 |
|
|
|
504,442 |
|
|
|
495,464 |
|
Occupancy, net |
|
|
10,907 |
|
|
|
11,858 |
|
|
|
47,345 |
|
|
|
47,476 |
|
Equipment |
|
|
19,886 |
|
|
|
22,008 |
|
|
|
78,398 |
|
|
|
85,719 |
|
Supplies and services |
|
|
4,646 |
|
|
|
4,125 |
|
|
|
14,986 |
|
|
|
15,537 |
|
Marketing and business development |
|
|
6,528 |
|
|
|
3,717 |
|
|
|
18,533 |
|
|
|
14,679 |
|
Processing fees |
|
|
19,083 |
|
|
|
14,408 |
|
|
|
67,563 |
|
|
|
54,213 |
|
Legal and consulting |
|
|
10,858 |
|
|
|
10,191 |
|
|
|
32,406 |
|
|
|
29,765 |
|
Bankcard |
|
|
4,865 |
|
|
|
4,711 |
|
|
|
19,145 |
|
|
|
18,954 |
|
Amortization of other intangible assets |
|
|
1,110 |
|
|
|
1,601 |
|
|
|
4,757 |
|
|
|
6,517 |
|
Regulatory fees |
|
|
3,393 |
|
|
|
2,393 |
|
|
|
11,894 |
|
|
|
10,279 |
|
Other |
|
|
9,847 |
|
|
|
22,574 |
|
|
|
34,167 |
|
|
|
43,402 |
|
Total noninterest expense |
|
|
222,483 |
|
|
|
226,858 |
|
|
|
833,636 |
|
|
|
822,005 |
|
Income before income taxes |
|
|
98,369 |
|
|
|
191,107 |
|
|
|
429,060 |
|
|
|
338,890 |
|
Income tax expense |
|
|
19,873 |
|
|
|
34,787 |
|
|
|
76,042 |
|
|
|
52,388 |
|
NET INCOME |
|
$ |
78,496 |
|
|
$ |
156,320 |
|
|
$ |
353,018 |
|
|
$ |
286,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income – basic |
|
$ |
1.62 |
|
|
$ |
3.26 |
|
|
$ |
7.31 |
|
|
$ |
5.95 |
|
Net income – diluted |
|
|
1.61 |
|
|
|
3.24 |
|
|
|
7.24 |
|
|
|
5.93 |
|
Dividends |
|
|
0.37 |
|
|
|
0.320 |
|
|
|
1.38 |
|
|
|
1.25 |
|
Weighted average shares outstanding – basic |
|
|
48,371,296 |
|
|
|
47,927,358 |
|
|
|
48,271,462 |
|
|
|
48,137,791 |
|
Weighted average shares outstanding – diluted |
|
|
48,854,383 |
|
|
|
48,264,097 |
|
|
|
48,738,292 |
|
|
|
48,343,750 |
Consolidated Statements of Comprehensive Income |
|
|
||||||||||||||
(dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(audited) |
||||||||
Net income |
|
$ |
78,496 |
|
|
$ |
156,320 |
|
|
$ |
353,018 |
|
|
$ |
286,502 |
|
Other comprehensive (loss) income, before tax: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Unrealized gains and losses on debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in unrealized holding gains and losses, net |
|
|
(46,275 |
) |
|
|
25,576 |
|
|
|
(244,695 |
) |
|
|
295,552 |
|
Less: Reclassification adjustment for gains included in net income |
|
|
(2,739 |
) |
|
|
(1,436 |
) |
|
|
(7,817 |
) |
|
|
(6,980 |
) |
Change in unrealized gains and losses on debt securities |
|
|
(49,014 |
) |
|
|
24,140 |
|
|
|
(252,512 |
) |
|
|
288,572 |
|
Unrealized gains and losses on derivative hedges: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in unrealized gains and losses on derivative hedges, net |
|
|
(407 |
) |
|
|
1,964 |
|
|
|
3,106 |
|
|
|
20,979 |
|
Less: Reclassification adjustment for gains included in net income |
|
|
(802 |
) |
|
|
(1,036 |
) |
|
|
(3,352 |
) |
|
|
(1,905 |
) |
Change in unrealized gains and losses on derivative hedges |
|
|
(1,209 |
) |
|
|
928 |
|
|
|
(246 |
) |
|
|
19,074 |
|
Other comprehensive (loss) income, before tax |
|
|
(50,223 |
) |
|
|
25,068 |
|
|
|
(252,758 |
) |
|
|
307,646 |
|
Income tax benefit (expense) |
|
|
12,230 |
|
|
|
(5,831 |
) |
|
|
60,732 |
|
|
|
(72,486 |
) |
Other comprehensive (loss) income |
|
|
(37,993 |
) |
|
|
19,237 |
|
|
|
(192,026 |
) |
|
|
235,160 |
|
Comprehensive income |
|
$ |
40,503 |
|
|
$ |
175,557 |
|
|
$ |
160,992 |
|
|
$ |
521,662 |
|
Consolidated Statements of Shareholders' Equity |
|
|||||||||||||||||||||||
(dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(audited) |
|
Common Stock |
|
|
Capital Surplus |
|
Retained Earnings |
|
Accumulated
|
|
Stock |
|
Total |
|||||||||||
Balance - |
|
$ |
55,057 |
|
|
$ |
1,073,764 |
|
|
$ |
1,672,438 |
|
|
$ |
83,180 |
|
|
$ |
(277,999 |
) |
|
$ |
2,606,440 |
|
Total comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
286,502 |
|
|
|
235,160 |
|
|
|
— |
|
|
|
521,662 |
|
Dividends ( |
|
|
— |
|
|
|
— |
|
|
|
(60,655 |
) |
|
|
— |
|
|
|
— |
|
|
|
(60,655 |
) |
Purchase of treasury stock |
|
|
— |
|
|
|
616 |
|
|
|
— |
|
|
|
— |
|
|
|
(64,382 |
) |
|
|
(63,766 |
) |
Forfeitures of equity awards, net of issuances |
|
|
— |
|
|
|
624 |
|
|
|
— |
|
|
|
— |
|
|
|
(16 |
) |
|
|
608 |
|
Recognition of equity-based compensation |
|
|
— |
|
|
|
14,512 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,512 |
|
Sale of treasury stock |
|
|
— |
|
|
|
201 |
|
|
|
— |
|
|
|
— |
|
|
|
414 |
|
|
|
615 |
|
Exercise of stock options |
|
|
— |
|
|
|
733 |
|
|
|
— |
|
|
|
— |
|
|
|
3,838 |
|
|
|
4,571 |
|
Cumulative effect adjustment |
|
|
— |
|
|
|
— |
|
|
|
(7,039 |
) |
|
|
— |
|
|
|
— |
|
|
|
(7,039 |
) |
Balance - |
|
$ |
55,057 |
|
|
$ |
1,090,450 |
|
|
$ |
1,891,246 |
|
|
$ |
318,340 |
|
|
$ |
(338,145 |
) |
|
$ |
3,016,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance - |
|
$ |
55,057 |
|
|
$ |
1,090,450 |
|
|
$ |
1,891,246 |
|
|
$ |
318,340 |
|
|
$ |
(338,145 |
) |
|
$ |
3,016,948 |
|
Total comprehensive income (loss) |
|
|
— |
|
|
|
— |
|
|
|
353,018 |
|
|
|
(192,026 |
) |
|
|
— |
|
|
|
160,992 |
|
Dividends ( |
|
|
— |
|
|
|
— |
|
|
|
(67,266 |
) |
|
|
— |
|
|
|
— |
|
|
|
(67,266 |
) |
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,506 |
) |
|
|
(5,506 |
) |
Issuances of equity awards, net of forfeitures |
|
|
— |
|
|
|
(4,605 |
) |
|
|
— |
|
|
|
— |
|
|
|
5,299 |
|
|
|
694 |
|
Recognition of equity-based compensation |
|
|
— |
|
|
|
20,514 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20,514 |
|
Sale of treasury stock |
|
|
— |
|
|
|
316 |
|
|
|
— |
|
|
|
— |
|
|
|
283 |
|
|
|
599 |
|
Exercise of stock options |
|
|
— |
|
|
|
3,845 |
|
|
|
— |
|
|
|
— |
|
|
|
14,604 |
|
|
|
18,449 |
|
Balance - |
|
$ |
55,057 |
|
|
$ |
1,110,520 |
|
|
$ |
2,176,998 |
|
|
$ |
126,314 |
|
|
$ |
(323,465 |
) |
|
$ |
3,145,424 |
|
Average Balances / Yields and Rates |
|
|
||||||||||||||
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||
|
|
Average |
|
Average |
|
Average |
|
Average |
||||||||
|
|
Balance |
|
Yield/Rate |
|
Balance |
|
Yield/Rate |
||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, net of unearned interest |
|
$ |
16,692,648 |
|
|
|
3.69 |
% |
|
$ |
16,041,081 |
|
|
|
3.78 |
% |
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
|
8,607,960 |
|
|
|
1.72 |
|
|
|
5,776,606 |
|
|
|
1.81 |
|
Tax-exempt |
|
|
4,158,306 |
|
|
|
2.92 |
|
|
|
4,394,734 |
|
|
|
2.91 |
|
Total securities |
|
|
12,766,266 |
|
|
|
2.11 |
|
|
|
10,171,340 |
|
|
|
2.28 |
|
Federal funds and resell agreements |
|
|
1,099,090 |
|
|
|
0.83 |
|
|
|
1,186,939 |
|
|
|
0.86 |
|
Interest bearing due from banks |
|
|
5,712,993 |
|
|
|
0.15 |
|
|
|
1,443,979 |
|
|
|
0.11 |
|
Trading securities |
|
|
29,426 |
|
|
|
4.41 |
|
|
|
29,659 |
|
|
|
3.21 |
|
Total earning assets |
|
|
36,300,423 |
|
|
|
2.49 |
|
|
|
28,872,998 |
|
|
|
2.95 |
|
Allowance for credit losses |
|
|
(196,891 |
) |
|
|
|
|
|
(217,923 |
) |
|
|
|
||
Other assets |
|
|
1,974,579 |
|
|
|
|
|
|
1,930,559 |
|
|
|
|
||
Total assets |
|
$ |
38,078,111 |
|
|
|
|
|
$ |
30,585,634 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing deposits |
|
$ |
18,511,653 |
|
|
|
0.13 |
% |
|
$ |
16,017,991 |
|
|
|
0.20 |
% |
Federal funds and repurchase agreements |
|
|
2,611,151 |
|
|
|
0.25 |
|
|
|
1,963,865 |
|
|
|
0.35 |
|
Borrowed funds |
|
|
271,296 |
|
|
|
4.45 |
|
|
|
274,279 |
|
|
|
4.26 |
|
Total interest-bearing liabilities |
|
|
21,394,100 |
|
|
|
0.20 |
|
|
|
18,256,135 |
|
|
|
0.27 |
|
Noninterest-bearing demand deposits |
|
|
13,124,918 |
|
|
|
|
|
|
8,947,389 |
|
|
|
|
||
Other liabilities |
|
|
417,015 |
|
|
|
|
|
|
446,572 |
|
|
|
|
||
Shareholders' equity |
|
|
3,142,078 |
|
|
|
|
|
|
2,935,538 |
|
|
|
|
||
Total liabilities and shareholders' equity |
|
$ |
38,078,111 |
|
|
|
|
|
$ |
30,585,634 |
|
|
|
|
||
Net interest spread |
|
|
|
|
|
2.29 |
% |
|
|
|
|
|
2.68 |
% |
||
Net interest margin |
|
|
|
|
|
2.37 |
|
|
|
|
|
|
2.78 |
|
Average Balances / Yields and Rates |
|
|
||||||||||||||
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Year Ended |
||||||||||||||
|
|
2021 |
|
2020 |
||||||||||||
|
|
Average |
|
Average |
|
Average |
|
Average |
||||||||
|
|
Balance |
|
Yield/Rate |
|
Balance |
|
Yield/Rate |
||||||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loans, net of unearned interest |
|
$ |
16,629,867 |
|
|
|
3.72 |
% |
|
$ |
15,126,110 |
|
|
|
3.87 |
% |
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Taxable |
|
|
7,422,432 |
|
|
|
1.72 |
|
|
|
5,256,715 |
|
|
|
2.01 |
|
Tax-exempt |
|
|
4,246,943 |
|
|
|
2.93 |
|
|
|
4,226,363 |
|
|
|
2.99 |
|
Total securities |
|
|
11,669,375 |
|
|
|
2.16 |
|
|
|
9,483,078 |
|
|
|
2.45 |
|
Federal funds and resell agreements |
|
|
1,234,533 |
|
|
|
0.81 |
|
|
|
1,099,447 |
|
|
|
1.08 |
|
Interest bearing due from banks |
|
|
4,063,089 |
|
|
|
0.13 |
|
|
|
1,218,919 |
|
|
|
0.31 |
|
Trading securities |
|
|
23,480 |
|
|
|
4.33 |
|
|
|
37,086 |
|
|
|
4.28 |
|
Total earning assets |
|
|
33,620,344 |
|
|
|
2.64 |
|
|
|
26,964,640 |
|
|
|
3.10 |
|
Allowance for credit losses |
|
|
(204,705 |
) |
|
|
|
|
|
(184,482 |
) |
|
|
|
||
Other assets |
|
|
1,912,911 |
|
|
|
|
|
|
1,787,979 |
|
|
|
|
||
Total assets |
|
$ |
35,328,550 |
|
|
|
|
|
$ |
28,568,137 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing deposits |
|
$ |
17,678,122 |
|
|
|
0.15 |
% |
|
$ |
15,336,492 |
|
|
|
0.38 |
% |
Federal funds and repurchase agreements |
|
|
2,618,034 |
|
|
|
0.26 |
|
|
|
2,023,813 |
|
|
|
0.58 |
|
Borrowed funds |
|
|
270,498 |
|
|
|
4.68 |
|
|
|
136,957 |
|
|
|
5.30 |
|
Total interest-bearing liabilities |
|
|
20,566,654 |
|
|
|
0.22 |
|
|
|
17,497,262 |
|
|
|
0.44 |
|
Noninterest-bearing demand deposits |
|
|
11,254,761 |
|
|
|
|
|
|
7,845,667 |
|
|
|
|
||
Other liabilities |
|
|
418,021 |
|
|
|
|
|
|
420,247 |
|
|
|
|
||
Shareholders' equity |
|
|
3,089,114 |
|
|
|
|
|
|
2,804,961 |
|
|
|
|
||
Total liabilities and shareholders' equity |
|
$ |
35,328,550 |
|
|
|
|
|
$ |
28,568,137 |
|
|
|
|
||
Net interest spread |
|
|
|
|
|
2.42 |
% |
|
|
|
|
|
2.66 |
% |
||
Net interest margin |
|
|
|
|
|
2.50 |
|
|
|
|
|
|
2.81 |
|
Business Segment Information |
|
|
|
|||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|||||||||||||
|
|
Commercial
|
|
|
Institutional
|
|
|
Personal
|
|
Total |
|
|||||
Net interest income |
|
$ |
144,051 |
|
|
$ |
23,044 |
|
|
$ |
43,475 |
|
|
$ |
210,570 |
|
Provision for credit losses |
|
|
7,446 |
|
|
|
90 |
|
|
|
964 |
|
|
|
8,500 |
|
Noninterest income |
|
|
21,457 |
|
|
|
70,695 |
|
|
|
26,630 |
|
|
|
118,782 |
|
Noninterest expense |
|
|
79,895 |
|
|
|
74,869 |
|
|
|
67,719 |
|
|
|
222,483 |
|
Income before taxes |
|
|
78,167 |
|
|
|
18,780 |
|
|
|
1,422 |
|
|
|
98,369 |
|
Income tax expense |
|
|
15,791 |
|
|
|
3,794 |
|
|
|
288 |
|
|
|
19,873 |
|
Net income |
|
$ |
62,376 |
|
|
$ |
14,986 |
|
|
$ |
1,134 |
|
|
$ |
78,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|||||||||||||
|
|
Commercial
|
|
|
Institutional
|
|
|
Personal
|
|
Total |
|
|||||
Net interest income |
|
$ |
133,019 |
|
|
$ |
22,322 |
|
|
$ |
39,334 |
|
|
$ |
194,675 |
|
Provision for credit losses |
|
|
3,891 |
|
|
|
116 |
|
|
|
993 |
|
|
|
5,000 |
|
Noninterest income |
|
|
131,630 |
|
|
|
63,746 |
|
|
|
32,914 |
|
|
|
228,290 |
|
Noninterest expense |
|
|
85,942 |
|
|
|
71,562 |
|
|
|
69,354 |
|
|
|
226,858 |
|
Income before taxes |
|
|
174,816 |
|
|
|
14,390 |
|
|
|
1,901 |
|
|
|
191,107 |
|
Income tax expense |
|
|
31,821 |
|
|
|
2,620 |
|
|
|
346 |
|
|
|
34,787 |
|
Net income |
|
$ |
142,995 |
|
|
$ |
11,770 |
|
|
$ |
1,555 |
|
|
$ |
156,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|||||||||||||
|
|
Commercial
|
|
|
Institutional
|
|
|
Personal
|
|
Total |
|
|||||
Net interest income |
|
$ |
556,673 |
|
|
$ |
87,644 |
|
|
$ |
171,204 |
|
|
$ |
815,521 |
|
Provision for credit losses |
|
|
15,553 |
|
|
|
630 |
|
|
|
3,817 |
|
|
|
20,000 |
|
Noninterest income |
|
|
81,752 |
|
|
|
273,413 |
|
|
|
112,010 |
|
|
|
467,175 |
|
Noninterest expense |
|
|
289,039 |
|
|
|
292,080 |
|
|
|
252,517 |
|
|
|
833,636 |
|
Income before taxes |
|
|
333,833 |
|
|
|
68,347 |
|
|
|
26,880 |
|
|
|
429,060 |
|
Income tax expense |
|
|
59,165 |
|
|
|
12,113 |
|
|
|
4,764 |
|
|
|
76,042 |
|
Net income |
|
$ |
274,668 |
|
|
$ |
56,234 |
|
|
$ |
22,116 |
|
|
$ |
353,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|||||||||||||
|
|
Commercial
|
|
|
Institutional
|
|
|
Personal
|
|
Total |
|
|||||
Net interest income |
|
$ |
475,425 |
|
|
$ |
106,856 |
|
|
$ |
148,948 |
|
|
$ |
731,229 |
|
Provision for credit losses |
|
|
119,424 |
|
|
|
882 |
|
|
|
10,194 |
|
|
|
130,500 |
|
Noninterest income |
|
|
189,412 |
|
|
|
254,874 |
|
|
|
115,880 |
|
|
|
560,166 |
|
Noninterest expense |
|
|
272,283 |
|
|
|
286,635 |
|
|
|
263,087 |
|
|
|
822,005 |
|
Income (loss) before taxes |
|
|
273,130 |
|
|
|
74,213 |
|
|
|
(8,453 |
) |
|
|
338,890 |
|
Income tax expense (benefit) |
|
|
42,223 |
|
|
|
11,472 |
|
|
|
(1,307 |
) |
|
|
52,388 |
|
Net income (loss) |
|
$ |
230,907 |
|
|
$ |
62,741 |
|
|
$ |
(7,146 |
) |
|
$ |
286,502 |
|
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
Non-GAAP Financial Measures
Net operating income Non-GAAP reconciliations: |
|
|
||||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income (GAAP) |
|
$ |
78,496 |
|
|
$ |
156,320 |
|
|
$ |
353,018 |
|
|
$ |
286,502 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Acquisition expense |
|
|
18 |
|
|
|
— |
|
|
|
18 |
|
|
|
324 |
|
Severance expense |
|
|
359 |
|
|
|
109 |
|
|
|
1,122 |
|
|
|
4,757 |
|
COVID-19 related expense |
|
|
169 |
|
|
|
1,286 |
|
|
|
696 |
|
|
|
6,861 |
|
Tax-impact of adjustments (i) |
|
|
(121 |
) |
|
|
(310 |
) |
|
|
(408 |
) |
|
|
(2,651 |
) |
Total Non-GAAP adjustments (net of tax) |
|
|
425 |
|
|
|
1,085 |
|
|
|
1,428 |
|
|
|
9,291 |
|
Net operating income (Non-GAAP) |
|
$ |
78,921 |
|
|
$ |
157,405 |
|
|
$ |
354,446 |
|
|
$ |
295,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share - diluted (GAAP) |
|
$ |
1.61 |
|
|
$ |
3.24 |
|
|
$ |
7.24 |
|
|
$ |
5.93 |
|
Acquisition expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
Severance expense |
|
|
0.01 |
|
|
|
— |
|
|
|
0.02 |
|
|
|
0.10 |
|
COVID-19 related expense |
|
|
— |
|
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.14 |
|
Tax-impact of adjustments (i) |
|
|
— |
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
(0.06 |
) |
Operating earnings per share - diluted (Non-GAAP) |
|
$ |
1.62 |
|
|
$ |
3.26 |
|
|
$ |
7.27 |
|
|
$ |
6.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Return on average assets |
|
|
0.82 |
% |
|
|
2.03 |
% |
|
|
1.00 |
% |
|
|
1.00 |
% |
Return on average equity |
|
|
9.91 |
|
|
|
21.18 |
|
|
|
11.43 |
|
|
|
10.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating return on average assets |
|
|
0.82 |
% |
|
|
2.05 |
% |
|
|
1.00 |
% |
|
|
1.04 |
% |
Operating return on average equity |
|
|
9.97 |
|
|
|
21.33 |
|
|
|
11.47 |
|
|
|
10.55 |
|
(i) Calculated using the company’s marginal tax rate of |
Operating noninterest expense and operating efficiency ratio Non-GAAP reconciliations: |
|
|
|
|||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Noninterest expense |
|
$ |
222,483 |
|
|
$ |
226,858 |
|
|
$ |
833,636 |
|
|
$ |
822,005 |
|
Adjustments to arrive at operating noninterest expense (pre-tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition expense |
|
|
18 |
|
|
|
— |
|
|
|
18 |
|
|
|
324 |
|
Severance expense |
|
|
359 |
|
|
|
109 |
|
|
|
1,122 |
|
|
|
4,757 |
|
COVID-19 related expense |
|
|
169 |
|
|
|
1,286 |
|
|
|
696 |
|
|
|
6,861 |
|
Total Non-GAAP adjustments (pre-tax) |
|
|
546 |
|
|
|
1,395 |
|
|
|
1,836 |
|
|
|
11,942 |
|
Operating noninterest expense (Non-GAAP) |
|
$ |
221,937 |
|
|
$ |
225,463 |
|
|
$ |
831,800 |
|
|
$ |
810,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense |
|
$ |
222,483 |
|
|
$ |
226,858 |
|
|
$ |
833,636 |
|
|
$ |
822,005 |
|
Less: Amortization of other intangibles |
|
|
1,110 |
|
|
|
1,601 |
|
|
|
4,757 |
|
|
|
6,517 |
|
Noninterest expense, net of amortization of other intangibles (Non-GAAP) (numerator A) |
|
$ |
221,373 |
|
|
$ |
225,257 |
|
|
$ |
828,879 |
|
|
$ |
815,488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating noninterest expense |
|
$ |
221,937 |
|
|
$ |
225,463 |
|
|
$ |
831,800 |
|
|
$ |
810,063 |
|
Less: Amortization of other intangibles |
|
|
1,110 |
|
|
|
1,601 |
|
|
|
4,757 |
|
|
|
6,517 |
|
Operating expense, net of amortization of other intangibles (Non-GAAP) (numerator B) |
|
$ |
220,827 |
|
|
$ |
223,862 |
|
|
$ |
827,043 |
|
|
$ |
803,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
210,570 |
|
|
$ |
194,675 |
|
|
$ |
815,521 |
|
|
$ |
731,229 |
|
Noninterest income |
|
|
118,782 |
|
|
|
228,290 |
|
|
|
467,175 |
|
|
|
560,166 |
|
Less: Gains on sales of securities available for sale, net |
|
|
2,739 |
|
|
|
1,436 |
|
|
|
7,817 |
|
|
|
6,980 |
|
Total Non-GAAP Revenue (denominator A) |
|
$ |
326,613 |
|
|
$ |
421,529 |
|
|
$ |
1,274,879 |
|
|
$ |
1,284,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (numerator A/denominator A) |
|
|
67.78 |
% |
|
|
53.44 |
% |
|
|
65.02 |
% |
|
|
63.49 |
% |
Operating efficiency ratio (Non-GAAP) (numerator B/denominator A) |
|
|
67.61 |
|
|
|
53.11 |
|
|
|
64.87 |
|
|
|
62.56 |
|
Pre-tax, pre-provision income non-GAAP reconciliations: |
|
|
||||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income before taxes (GAAP) |
|
$ |
98,369 |
|
|
$ |
191,107 |
|
|
$ |
429,060 |
|
|
$ |
338,890 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit losses |
|
|
8,500 |
|
|
|
5,000 |
|
|
|
20,000 |
|
|
|
130,500 |
|
Pre-tax, pre-provision income (Non-GAAP) |
|
$ |
106,869 |
|
|
$ |
196,107 |
|
|
$ |
449,060 |
|
|
$ |
469,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax earnings per share - diluted (GAAP) |
|
$ |
2.01 |
|
|
$ |
3.96 |
|
|
$ |
8.80 |
|
|
$ |
7.01 |
|
Provision for credit losses |
|
|
0.18 |
|
|
|
0.10 |
|
|
|
0.41 |
|
|
|
2.70 |
|
Pre-tax, pre-provision earnings per share - diluted (Non-GAAP) |
|
$ |
2.19 |
|
|
$ |
4.06 |
|
|
$ |
9.21 |
|
|
$ |
9.71 |
|
Pre-tax, pre-provision income - FTE Non-GAAP reconciliations: |
|
|
|
|||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net interest income |
|
$ |
210,570 |
|
|
$ |
194,675 |
|
|
$ |
815,521 |
|
|
$ |
731,229 |
|
Adjustments to arrive at net interest income - FTE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent interest |
|
|
6,483 |
|
|
|
6,839 |
|
|
|
26,334 |
|
|
|
26,718 |
|
Net interest income - FTE |
|
$ |
217,053 |
|
|
$ |
201,514 |
|
|
$ |
841,855 |
|
|
$ |
757,947 |
|
Noninterest income |
|
|
118,782 |
|
|
|
228,290 |
|
|
|
467,175 |
|
|
|
560,166 |
|
Less: Noninterest expense |
|
|
222,483 |
|
|
|
226,858 |
|
|
|
833,636 |
|
|
|
822,005 |
|
Pre-tax, pre-provision income - FTE (Non-GAAP) |
|
$ |
113,352 |
|
|
$ |
202,946 |
|
|
$ |
475,394 |
|
|
$ |
496,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income earnings per share - diluted |
|
$ |
4.31 |
|
|
$ |
4.03 |
|
|
$ |
16.73 |
|
|
$ |
15.12 |
|
Tax equivalent interest |
|
|
0.13 |
|
|
|
0.14 |
|
|
|
0.53 |
|
|
|
0.55 |
|
Net interest income - FTE |
|
|
4.44 |
|
|
|
4.17 |
|
|
|
17.26 |
|
|
|
15.67 |
|
Noninterest income |
|
|
2.43 |
|
|
|
4.73 |
|
|
|
9.59 |
|
|
|
11.59 |
|
Less: Noninterest expense |
|
|
4.55 |
|
|
|
4.70 |
|
|
|
17.10 |
|
|
|
17.00 |
|
Pre-tax, pre-provision income - FTE earnings per share - diluted (Non-GAAP) |
|
$ |
2.32 |
|
|
$ |
4.20 |
|
|
$ |
9.75 |
|
|
$ |
10.26 |
|
Tangible book value non-GAAP reconciliations: |
|
|
||||||
(unaudited, dollars in thousands except share and per share data) |
|
|
|
|
|
|
|
|
|
|
As of |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Total shareholders' equity (GAAP) |
|
$ |
3,145,424 |
|
|
$ |
3,016,948 |
|
Less: Intangible assets |
|
|
|
|
|
|
|
|
|
|
|
174,518 |
|
|
|
180,867 |
|
Other intangibles, net |
|
|
14,416 |
|
|
|
21,056 |
|
Total intangibles, net |
|
|
188,934 |
|
|
|
201,923 |
|
Total tangible shareholders' equity (Non-GAAP) |
|
$ |
2,956,490 |
|
|
$ |
2,815,025 |
|
|
|
|
|
|
|
|
|
|
Total shares outstanding |
|
|
48,430,805 |
|
|
|
48,006,386 |
|
|
|
|
|
|
|
|
|
|
Ratio of total shareholders' equity (book value) per share |
|
$ |
64.95 |
|
|
$ |
62.84 |
|
Ratio of total tangible shareholders' equity (tangible book value) per share (Non-GAAP) |
|
|
61.05 |
|
|
|
58.64 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220125005049/en/
Media Contact:
Investor Relations Contact:
Source:
FAQ
What was UMB Financial Corporation's net income for Q4 2021?
What is UMBF's earnings per share for Q4 2021?
How did average deposits change in Q4 2021 for UMBF?
What dividend did UMBF declare for Q1 2022?