UMB Financial Corporation Reports Third Quarter Net Income of $109.6 Million and Net Operating Income(i) of $110.4 Million.
UMB Financial (UMBF) reported strong Q3 2024 financial results with net income of $109.6 million, or $2.23 per diluted share, up from $101.3 million in Q2 2024 and $96.6 million in Q3 2023. The company showed robust growth with average loans increasing 9.8% on a linked-quarter annualized basis to $24.4 billion, and average deposits growing 11.1% to $35.3 billion. Credit quality remained strong with net charge-offs of just 0.08% of average loans. The company is on track to complete its pending acquisition of Heartland Financial in Q1 2025.
UMB Financial (UMBF) ha riportato risultati finanziari solidi per il terzo trimestre del 2024 con un utile netto di 109,6 milioni di dollari, ovvero 2,23 dollari per azione diluita, in aumento rispetto ai 101,3 milioni di dollari nel secondo trimestre del 2024 e ai 96,6 milioni di dollari nel terzo trimestre del 2023. L'azienda ha mostrato una crescita robusta con un aumento medio dei prestiti del 9,8% su base annualizzata collegata al trimestre, raggiungendo 24,4 miliardi di dollari, e aumenti medi dei depositi dell'11,1% fino a 35,3 miliardi di dollari. La qualità del credito è rimasta solida con una perdita netta di appena lo 0,08% dei prestiti medi. L'azienda è sulla buona strada per completare l'acquisizione in sospeso di Heartland Financial nel primo trimestre del 2025.
UMB Financial (UMBF) informó sobre sólidos resultados financieros para el tercer trimestre de 2024, con un ingreso neto de 109.6 millones de dólares, o 2.23 dólares por acción diluida, un aumento respecto a los 101.3 millones de dólares del segundo trimestre de 2024 y a los 96.6 millones de dólares del tercer trimestre de 2023. La compañía mostró un crecimiento robusto, con un aumento promedio de préstamos del 9.8% en una base anualizada intertrimestral hasta 24.4 mil millones de dólares, y un crecimiento promedio de depósitos del 11.1% hasta 35.3 mil millones de dólares. La calidad crediticia se mantuvo fuerte, con cargos netos de solo el 0.08% de los préstamos promedio. La empresa está en camino de completar su adquisición pendiente de Heartland Financial en el primer trimestre de 2025.
UMB Financial (UMBF)는 2024년 3분기 강력한 재무 실적을 보고했으며, 순이익 1억 0960만 달러, 즉 희석 주당 2.23달러로, 2024년 2분기의 1억 0130만 달러와 2023년 3분기의 9천660만 달러에 비해 증가했습니다. 회사는 평균 대출이 9.8% 증가하여 244억 달러에 달하고, 평균 예금이 11.1% 증가하여 353억 달러에 도달하면서 강력한 성장을 보였습니다. 신용 품질은 평균 대출의 순 손실이 0.08%에 불과하여 여전히 강력하게 유지되었습니다. 회사는 2025년 1분기에 Heartland Financial의 인수를 완료할 계획입니다.
UMB Financial (UMBF) a annoncé de solides résultats financiers pour le troisième trimestre de 2024 avec un revenu net de 109,6 millions de dollars, soit 2,23 dollars par action diluée, en hausse par rapport à 101,3 millions de dollars au deuxième trimestre de 2024 et 96,6 millions de dollars au troisième trimestre de 2023. L'entreprise a affiché une solide croissance avec une augmentation moyenne des prêts de 9,8% sur une base annualisée par rapport au trimestre, atteignant 24,4 milliards de dollars, et une croissance moyenne des dépôts de 11,1% pour atteindre 35,3 milliards de dollars. La qualité du crédit est restée forte, avec des annulations nettes représentant seulement 0,08% des prêts moyens. L'entreprise est en bonne voie pour finaliser son acquisition en attente de Heartland Financial au premier trimestre de 2025.
UMB Financial (UMBF) berichtete über starke Finanzergebnisse für das 3. Quartal 2024 mit einem Nettoeinkommen von 109,6 Millionen US-Dollar, oder 2,23 US-Dollar pro verwässerter Aktie, ein Anstieg gegenüber 101,3 Millionen US-Dollar im 2. Quartal 2024 und 96,6 Millionen US-Dollar im 3. Quartal 2023. Das Unternehmen zeigte ein robustes Wachstum mit einem Durchschnitt der Kredite, der um 9,8% auf annualisierter Basis auf 24,4 Milliarden US-Dollar gestiegen ist, und Durchschnittseinlagen, die um 11,1% auf 35,3 Milliarden US-Dollar gewachsen sind. Die Kreditqualität blieb stark mit Nettoausfällen von nur 0,08% der durchschnittlichen Kredite. Das Unternehmen ist auf dem Weg, die ausstehende Übernahme von Heartland Financial im 1. Quartal 2025 abzuschließen.
- Net income increased to $109.6 million, up from $101.3 million in Q2 2024
- Average loans grew 9.8% annualized to $24.4 billion
- Average deposits increased 11.1% annualized to $35.3 billion
- Strong credit quality with low net charge-offs of 0.08%
- Fee income increased 9.5% compared to linked quarter
- Net interest margin decreased 5 basis points sequentially
- Noninterest-bearing demand deposits decreased 5.9% from linked quarter
- Total cost of funds increased 10 basis points from linked quarter to 3.16%
Insights
UMB Financial delivered strong Q3 2024 results with
- Robust loan growth of
9.8% annualized to$24.4 billion - Healthy deposit growth of
11.1% annualized to$35.3 billion - Strong credit quality with minimal net charge-offs of
0.08% - Net interest margin slightly compressed by 5bps to
2.46% due to funding mix shift
The pending Heartland Financial acquisition remains on track for Q1 2025 completion, which should add scale and diversification. Asset quality metrics and capital levels remain solid, positioning UMB well for continued growth.
The results demonstrate UMB's successful execution across multiple revenue streams. Fee income grew
Third Quarter 2024 Financial Highlights
-
GAAP net income of
, or$109.6 million per diluted share.$2.23 -
Net operating income(i) of
, or$110.4 million per diluted share.$2.25 -
Average loans increased
9.8% on a linked-quarter, annualized basis, to .$24.4 billion -
Average loans increased
, or$1.6 billion 7.2% , as compared to the third quarter of 2023. -
Average deposits increased
11.1% on a linked-quarter, annualized basis, to .$35.3 billion -
Credit quality remained strong, with net charge-offs of just
0.08% of average loans for the nine months ended September 30, 2024.
Net operating income, a non-GAAP financial measure reconciled later in this release to net income, the nearest comparable GAAP measure, was
“We are pleased with another quarter of solid financial performance across the board,” said Mariner Kemper, UMB Financial Corporation chairman and chief executive officer. “Strong institutional banking activity contributed to the
“We are on track to complete our pending acquisition of Heartland Financial, subject to regulatory and other approvals, in the first quarter of 2025. Our preparations for legal day one of the acquisition are well underway, with many cross-functional workstreams collaborating with personnel from Heartland Financial. This financially and strategically compelling combination will add further diversity and scale to our already well-diversified financial model. We look forward to serving our prospective clients and geographies as well as welcoming new associates to our UMB family.”
(i) |
A non-GAAP financial measure reconciled later in this release to net income, the nearest comparable GAAP measure. |
Third Quarter 2024 earnings discussion
Summary of quarterly financial results |
|
UMB Financial Corporation |
||||||||||
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
||||||
|
|
Q3 |
|
Q2 |
|
Q3 |
||||||
|
|
2024 |
|
2024 |
|
2023 |
||||||
Net income (GAAP) |
|
$ |
109,643 |
|
|
$ |
101,345 |
|
|
$ |
96,554 |
|
Earnings per share - diluted (GAAP) |
|
|
2.23 |
|
|
|
2.07 |
|
|
|
1.98 |
|
|
|
|
|
|
|
|
||||||
Operating pre-tax, pre-provision income (Non-GAAP)(i) |
|
|
154,594 |
|
|
|
146,840 |
|
|
|
126,592 |
|
Operating pre-tax, pre-provision earnings per share - diluted (Non-GAAP)(i) |
|
|
3.15 |
|
|
|
3.00 |
|
|
|
2.60 |
|
|
|
|
|
|
|
|
||||||
Operating pre-tax, pre-provision income - FTE (Non-GAAP)(i) |
|
|
161,195 |
|
|
|
153,247 |
|
|
|
133,151 |
|
Operating pre-tax, pre-provision earnings per share - FTE - diluted (Non-GAAP)(i) |
|
|
3.28 |
|
|
|
3.13 |
|
|
|
2.73 |
|
|
|
|
|
|
|
|
||||||
Net operating income (Non-GAAP)(i) |
|
|
110,358 |
|
|
|
105,873 |
|
|
|
98,400 |
|
Operating earnings per share - diluted (Non-GAAP)(i) |
|
|
2.25 |
|
|
|
2.16 |
|
|
|
2.02 |
|
|
|
|
|
|
|
|
||||||
GAAP |
|
|
|
|
|
|
||||||
Return on average assets |
|
|
1.01 |
% |
|
|
0.96 |
% |
|
|
0.97 |
% |
Return on average equity |
|
|
12.63 |
|
|
|
12.73 |
|
|
|
13.25 |
|
Efficiency ratio |
|
|
61.69 |
|
|
|
63.37 |
|
|
|
64.51 |
|
|
|
|
|
|
|
|
||||||
Non-GAAP(i) |
|
|
|
|
|
|
||||||
Operating return on average assets |
|
|
1.01 |
% |
|
|
1.00 |
% |
|
|
0.99 |
% |
Operating return on average equity |
|
|
12.71 |
|
|
|
13.30 |
|
|
|
13.50 |
|
Operating efficiency ratio |
|
|
61.46 |
|
|
|
61.86 |
|
|
|
63.83 |
|
(i) |
See reconciliation of Non-GAAP measures to their nearest comparable GAAP measures later in this release. |
Summary of year-to-date financial results |
|
UMB Financial Corporation |
||||||
(unaudited, dollars in thousands, except per share data) |
|
September |
|
September |
||||
|
|
YTD |
|
YTD |
||||
|
|
2024 |
|
2023 |
||||
Net income (GAAP) |
|
$ |
321,246 |
|
|
$ |
279,101 |
|
Earnings per share - diluted (GAAP) |
|
|
6.56 |
|
|
|
5.73 |
|
|
|
|
|
|
||||
Operating pre-tax, pre-provision income (Non-GAAP)(i) |
|
|
458,885 |
|
|
|
389,890 |
|
Operating pre-tax, pre-provision earnings per share - diluted (Non-GAAP)(i) |
|
|
9.37 |
|
|
|
8.00 |
|
|
|
|
|
|
||||
Operating pre-tax, pre-provision income - FTE (Non-GAAP)(i) |
|
|
478,409 |
|
|
|
409,579 |
|
Operating pre-tax, pre-provision earnings per share - FTE - diluted (Non-GAAP)(i) |
|
|
9.76 |
|
|
|
8.40 |
|
|
|
|
|
|
||||
Net operating income (Non-GAAP)(i) |
|
|
336,943 |
|
|
|
285,077 |
|
Operating earnings per share - diluted (Non-GAAP)(i) |
|
|
6.88 |
|
|
|
5.85 |
|
|
|
|
|
|
||||
GAAP |
|
|
|
|
||||
Return on average assets |
|
|
1.01 |
% |
|
|
0.95 |
% |
Return on average equity |
|
|
13.13 |
|
|
|
13.18 |
|
Efficiency ratio |
|
|
62.82 |
|
|
|
64.40 |
|
|
|
|
|
|
||||
Non-GAAP(i) |
|
|
|
|
||||
Operating return on average assets |
|
|
1.06 |
% |
|
|
0.97 |
% |
Operating return on average equity |
|
|
13.77 |
|
|
|
13.46 |
|
Operating efficiency ratio |
|
|
61.12 |
|
|
|
63.68 |
|
Summary of revenue |
|
UMB Financial Corporation |
||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Q3 |
|
Q2 |
|
Q3 |
|
CQ vs. |
|
CQ vs. |
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
LQ |
|
PY |
||||||||||
Net interest income |
|
$ |
247,376 |
|
|
$ |
245,108 |
|
|
$ |
222,287 |
|
|
$ |
2,268 |
|
|
$ |
25,089 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Trust and securities processing |
|
|
74,222 |
|
|
|
70,010 |
|
|
|
66,668 |
|
|
|
4,212 |
|
|
|
7,554 |
|
Trading and investment banking |
|
|
7,118 |
|
|
|
5,461 |
|
|
|
3,771 |
|
|
|
1,657 |
|
|
|
3,347 |
|
Service charges on deposit accounts |
|
|
20,089 |
|
|
|
22,261 |
|
|
|
21,080 |
|
|
|
(2,172 |
) |
|
|
(991 |
) |
Insurance fees and commissions |
|
|
282 |
|
|
|
267 |
|
|
|
272 |
|
|
|
15 |
|
|
|
10 |
|
Brokerage fees |
|
|
15,749 |
|
|
|
14,020 |
|
|
|
13,400 |
|
|
|
1,729 |
|
|
|
2,349 |
|
Bankcard fees |
|
|
22,394 |
|
|
|
22,346 |
|
|
|
19,296 |
|
|
|
48 |
|
|
|
3,098 |
|
Investment securities gains (losses), net |
|
|
2,623 |
|
|
|
(1,867 |
) |
|
|
271 |
|
|
|
4,490 |
|
|
|
2,352 |
|
Other |
|
|
16,266 |
|
|
|
12,421 |
|
|
|
8,559 |
|
|
|
3,845 |
|
|
|
7,707 |
|
Total noninterest income |
|
$ |
158,743 |
|
|
$ |
144,919 |
|
|
$ |
133,317 |
|
|
$ |
13,824 |
|
|
$ |
25,426 |
|
Total revenue |
|
$ |
406,119 |
|
|
$ |
390,027 |
|
|
$ |
355,604 |
|
|
$ |
16,092 |
|
|
$ |
50,515 |
|
Net interest income (FTE) |
|
$ |
253,977 |
|
|
$ |
251,515 |
|
|
$ |
228,846 |
|
|
|
|
|
||||
Net interest margin (FTE) |
|
|
2.46 |
% |
|
|
2.51 |
% |
|
|
2.43 |
% |
|
|
|
|
||||
Total noninterest income as a % of total revenue |
|
|
39.1 |
|
|
|
37.2 |
|
|
|
37.5 |
|
|
|
|
|
Net interest income
-
Third quarter 2024 net interest income totaled
, an increase of$247.4 million , or$2.3 million 0.9% , from the linked quarter, driven primarily by continued growth in average loans and higher levels of liquidity, partially offset by higher interest expense driven by a mix shift in the funding composition. -
Average earning assets increased
, or$783.1 million 1.9% , from the linked quarter, largely driven by an increase of in average loans, an increase of$581.3 million in federal funds sold and resell agreements, and an increase of$82.1 million in interest-bearing due from banks.$75.8 million -
Average interest-bearing liabilities increased
, or$1.1 billion 4.0% , from the linked quarter, primarily driven by an increase of in interest-bearing deposits, partially offset by a decrease of$1.6 billion in borrowed funds. Average noninterest-bearing demand deposits decreased$280.1 million , or$600.9 million 5.9% , as compared to the linked quarter, driven by net cash disbursements within the asset servicing and other corporate trust lines of business. Compared to the linked quarter, average commercial demand deposit balances increased2.8% during the quarter. -
Net interest margin for the third quarter was
2.46% , a decrease of five basis points from the linked quarter, driven by the increased cost of interest-bearing liabilities due to mix shift in the funding composition, partially offset by increased loan yields and earning asset mix changes. The cost of interest-bearing liabilities increased three basis points to4.18% . Total cost of funds increased 10 basis points from the linked quarter to3.16% . Average loan yields increased two basis points while earning asset yields increased three basis points from the linked quarter. -
On a year-over-year basis, net interest income increased
, or$25.1 million 11.3% , driven by a , or$1.6 billion 7.2% , increase in average loans, partially offset by higher interest costs due to unfavorable mix shift in the composition of liabilities as well as the impact of higher short-term interest rates. -
Compared to the third quarter of 2023, average earning assets increased
, or$3.7 billion 9.8% , largely driven by an increase of in interest-bearing due from banks and the increase in average loans noted above.$2.0 billion -
Average deposits increased
12.6% compared to the third quarter of 2023. Average noninterest-bearing demand deposit balances decreased5.1% compared to the third quarter of 2023, driven by net cash disbursements within the commercial and institutional segments. Average demand deposit balances comprised26.9% of total deposits, compared to29.4% in the linked quarter and32.0% in the third quarter of 2023. -
Average borrowed funds decreased
as compared to the linked quarter and$280.1 million as compared to the third quarter of 2023, driven by short-term borrowings with the Federal Home Loan Bank and the Federal Reserve.$1.1 billion
Noninterest income
-
Third quarter 2024 noninterest income increased
, or$13.8 million 9.5% , on a linked-quarter basis, largely due to:-
in investment securities gains, primarily driven by increased valuations in the company's non-marketable securities compared to a$2.6 million loss in the linked quarter.$1.9 million -
Increases of
in fund services income and$2.8 million in corporate trust income, both recorded in trust and securities processing.$1.6 million -
An increase of
in company-owned life insurance and a gain of$2.7 million on the sale of a building during the third quarter of 2024, both recorded in other income. The increase in company-owned life insurance was offset by a proportionate increase in deferred compensation expense as noted below.$1.1 million -
Increases of
in both brokerage income and trading and investment banking, primarily driven by higher 12b-1 fees and money market income and increased trading volume, respectively.$1.7 million -
These increases were partially offset by a decrease of
in service charges on deposit accounts primarily due to lower healthcare income related to customer transfer and conversion.$2.2 million
-
-
Compared to the prior year, noninterest income in the third quarter of 2024 increased
, or$25.4 million 19.1% , primarily driven by:-
An increase of
in other income, primarily driven by an increase of$7.7 million in company-owned life insurance income, a$4.0 million gain on the sale of a building during the third quarter of 2024, and an increase of$1.1 million in bank-owned life insurance income. The increase in company-owned life insurance was offset by a proportionate increase in deferred compensation expense as noted below.$0.7 million -
Increases of
in fund services income,$5.2 million in corporate trust income, and$1.8 million in trust income, all recorded in trust and securities processing.$0.6 million -
Increases of
in trading and investment banking, driven by higher trading volume and$3.3 million in bankcard income, driven by increased interchange income.$3.1 million -
Increases of
in investment securities gains, primarily driven by increased valuations in the company's non-marketable securities and$2.4 million in brokerage income, driven by higher 12b-1 fees and money market income.$2.3 million
-
An increase of
Noninterest expense
Summary of noninterest expense |
|
UMB Financial Corporation |
||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Q3 |
|
Q2 |
|
Q3 |
|
CQ vs. |
|
CQ vs. |
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
LQ |
|
PY |
||||||||||
Salaries and employee benefits |
|
$ |
146,984 |
|
$ |
142,861 |
|
$ |
133,380 |
|
$ |
4,123 |
|
|
$ |
13,604 |
|
|||
Occupancy, net |
|
|
12,274 |
|
|
|
11,723 |
|
|
|
12,283 |
|
|
|
551 |
|
|
|
(9 |
) |
Equipment |
|
|
15,988 |
|
|
|
15,603 |
|
|
|
17,204 |
|
|
|
385 |
|
|
|
(1,216 |
) |
Supplies and services |
|
|
4,967 |
|
|
|
3,404 |
|
|
|
3,213 |
|
|
|
1,563 |
|
|
|
1,754 |
|
Marketing and business development |
|
|
6,817 |
|
|
|
6,598 |
|
|
|
6,631 |
|
|
|
219 |
|
|
|
186 |
|
Processing fees |
|
|
29,697 |
|
|
|
29,701 |
|
|
|
26,016 |
|
|
|
(4 |
) |
|
|
3,681 |
|
Legal and consulting |
|
|
9,518 |
|
|
|
16,566 |
|
|
|
7,230 |
|
|
|
(7,048 |
) |
|
|
2,288 |
|
Bankcard |
|
|
12,482 |
|
|
|
11,818 |
|
|
|
8,852 |
|
|
|
664 |
|
|
|
3,630 |
|
Amortization of other intangible assets |
|
|
1,917 |
|
|
|
1,911 |
|
|
|
2,124 |
|
|
|
6 |
|
|
|
(207 |
) |
Regulatory fees |
|
|
4,686 |
|
|
|
2,568 |
|
|
|
6,153 |
|
|
|
2,118 |
|
|
|
(1,467 |
) |
Other |
|
|
7,124 |
|
|
|
6,314 |
|
|
|
8,355 |
|
|
|
810 |
|
|
|
(1,231 |
) |
Total noninterest expense |
|
$ |
252,454 |
|
|
$ |
249,067 |
|
|
$ |
231,441 |
|
|
$ |
3,387 |
|
|
$ |
21,013 |
|
-
GAAP noninterest expense for the third quarter of 2024 was
, an increase of$252.5 million , or$3.4 million 1.4% , from the linked quarter and an increase of , or$21.0 million 9.1% from the third quarter of 2023. Operating noninterest expense, a non-GAAP financial measure reconciled later in this release to noninterest expense, the nearest comparable GAAP measure, was for the third quarter of 2024, an increase of$251.5 million , or$8.3 million 3.4% , from the linked quarter and an increase of , or$22.5 million 9.8% , from the third quarter of 2023. -
The linked-quarter increase in GAAP noninterest expense was driven by:
-
An increase of
in regulatory fees expense, driven primarily by changes in loss estimates related to the industry-wide FDIC special assessment levied on banks to recoup the losses related to two of the bank failures in March 2023. The results for the third quarter of 2024 include a reduction of$2.1 million in pre-tax FDIC special assessment expense while the second quarter included a reduction of$1.7 million .$3.8 million -
Increases of
in deferred compensation expense,$1.9 million in salary and wage expense, and$1.9 million in bonus and commission expense, tied to improved company performance, all recorded in salaries and employee benefits. The increase in deferred compensation expense was offset by the increase in company-owned life insurance income noted above.$1.3 million -
Increases of
in supplies driven by purchases of computers during the third quarter,$1.6 million in other expense, and$0.8 million in bankcard expense driven by higher administrative expense.$0.7 million -
These increases were partially offset by a decrease of
in legal and consulting expense driven by expense related to the announced acquisition of Heartland Financial USA, Inc. during the linked quarter.$7.0 million
-
An increase of
-
The year-over-year increase in GAAP noninterest expense was driven by:
-
Increases of
in salary and wage expense,$5.4 million in bonus and commission expense tied to improved company performance, and$3.6 million in deferred compensation expense, all recorded in salaries and employee benefits. The increase in deferred compensation expense was offset by the increase in company-owned life insurance income noted above.$2.7 million -
Increases of
in processing fees expense due to increased software subscription costs and$3.7 million in bankcard expense driven by higher administrative expense.$3.6 million -
Increases of
in legal and consulting expense related to the announced acquisition of Heartland Financial USA, Inc. and$2.3 million in supplies driven by purchases of computers during the third quarter of 2024.$1.8 million -
These increases were partially offset by the following decreases:
-
A decrease of
in regulatory fees expense driven by the aforementioned reduction of$1.5 million in FDIC special assessment expense recorded in the third quarter of 2024.$1.7 million -
A decrease of
in operational losses, recorded in other expense, driven by lower activity in the current period.$1.9 million
-
A decrease of
-
Increases of
Income taxes
-
The company’s effective tax rate was
19.0% for the nine months ended September 30, 2024, compared to18.1% for the same period in 2023. The increase in the effective tax rate in 2024 is primarily attributable to a smaller portion of income being earned from tax-exempt municipal securities and higher non-deductible acquisition costs in 2024.
Balance sheet
-
Average total assets for the third quarter of 2024 were
compared to$43.3 billion for the linked quarter and$42.5 billion for the same period in 2023.$39.5 billion
Summary of average loans and leases - QTD Average |
UMB Financial Corporation |
|||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Q3 |
|
Q2 |
|
Q3 |
|
CQ vs. |
|
CQ vs. |
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
LQ |
|
PY |
||||||||||
Commercial and industrial |
|
$ |
10,176,502 |
|
$ |
9,926,855 |
|
$ |
9,852,335 |
|
$ |
249,647 |
|
$ |
324,167 |
|
||||
Specialty lending |
|
|
508,957 |
|
|
|
502,646 |
|
|
|
526,711 |
|
|
|
6,311 |
|
|
(17,754 |
) |
|
Commercial real estate |
|
|
9,669,076 |
|
|
|
9,360,991 |
|
|
|
8,545,206 |
|
|
|
308,085 |
|
|
1,123,870 |
|
|
Consumer real estate |
|
|
3,045,229 |
|
|
|
2,998,560 |
|
|
|
2,922,753 |
|
|
|
46,669 |
|
|
122,476 |
|
|
Consumer |
|
|
164,105 |
|
|
|
159,743 |
|
|
|
139,384 |
|
|
|
4,362 |
|
|
24,721 |
|
|
Credit cards |
|
|
613,663 |
|
|
|
617,502 |
|
|
|
477,904 |
|
|
|
(3,839 |
) |
|
135,759 |
|
|
Leases and other |
|
|
209,631 |
|
|
|
239,532 |
|
|
|
287,174 |
|
|
|
(29,901 |
) |
|
(77,543 |
) |
|
Total loans |
|
$ |
24,387,163 |
|
|
$ |
23,805,829 |
|
|
$ |
22,751,467 |
|
|
$ |
581,334 |
|
$ |
1,635,696 |
|
-
Average loans for the third quarter of 2024 increased
, or$581.3 million 2.4% , on a linked-quarter basis and , or$1.6 billion 7.2% , compared to the third quarter of 2023.
Summary of average securities - QTD Average |
UMB Financial Corporation |
|||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Q3 |
|
Q2 |
|
Q3 |
|
CQ vs. |
|
CQ vs. |
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
LQ |
|
PY |
||||||||||
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
$ |
821,308 |
|
$ |
900,348 |
|
$ |
786,136 |
|
$ |
(79,040 |
) |
|
$ |
35,172 |
|
|||
|
|
|
166,250 |
|
|
|
210,151 |
|
|
|
172,832 |
|
|
|
(43,901 |
) |
|
|
(6,582 |
) |
Mortgage-backed |
|
|
3,888,879 |
|
|
|
3,667,289 |
|
|
|
3,611,305 |
|
|
|
221,590 |
|
|
|
277,574 |
|
State and political subdivisions |
|
|
1,240,199 |
|
|
|
1,213,000 |
|
|
|
1,275,591 |
|
|
|
27,199 |
|
|
|
(35,392 |
) |
Corporates |
|
|
320,570 |
|
|
|
323,751 |
|
|
|
345,026 |
|
|
|
(3,181 |
) |
|
|
(24,456 |
) |
Collateralized loan obligations |
|
|
340,604 |
|
|
|
336,273 |
|
|
|
346,426 |
|
|
|
4,331 |
|
|
|
(5,822 |
) |
Total securities available for sale |
|
$ |
6,777,810 |
|
|
$ |
6,650,812 |
|
|
$ |
6,537,316 |
|
|
$ |
126,998 |
|
|
$ |
240,494 |
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
$ |
116,286 |
|
|
$ |
120,563 |
|
|
$ |
123,165 |
|
|
$ |
(4,277 |
) |
|
$ |
(6,879 |
) |
Mortgage-backed |
|
|
2,597,430 |
|
|
|
2,656,096 |
|
|
|
2,814,467 |
|
|
|
(58,666 |
) |
|
|
(217,037 |
) |
State and political subdivisions |
|
|
2,785,138 |
|
|
|
2,798,371 |
|
|
|
2,828,029 |
|
|
|
(13,233 |
) |
|
|
(42,891 |
) |
Total securities held to maturity |
|
$ |
5,498,854 |
|
|
$ |
5,575,030 |
|
|
$ |
5,765,661 |
|
|
$ |
(76,176 |
) |
|
$ |
(266,807 |
) |
Trading securities |
|
$ |
19,743 |
|
|
$ |
26,381 |
|
|
$ |
17,327 |
|
|
$ |
(6,638 |
) |
|
$ |
2,416 |
|
Other securities |
|
|
447,698 |
|
|
|
448,015 |
|
|
|
445,380 |
|
|
|
(317 |
) |
|
|
2,318 |
|
Total securities |
|
$ |
12,744,105 |
|
|
$ |
12,700,238 |
|
|
$ |
12,765,684 |
|
|
$ |
43,867 |
|
|
$ |
(21,579 |
) |
-
Average total securities increased
0.3% on a linked-quarter basis and decreased0.2% compared to the third quarter of 2023. -
At September 30, 2024, the unrealized pre-tax net loss on the available-for-sale securities portfolio was
, or$449.4 million 6.0% of the amortized cost balance. At September 30, 2024, the unrealized pre-tax net loss on the securities designated as held to maturity was$7.5 billion , or$563.5 million 10.3% of the amortized cost value.$5.5 billion
Summary of average deposits - QTD Average |
UMB Financial Corporation |
|||||||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Q3 |
|
Q2 |
|
Q3 |
|
CQ vs. |
|
CQ vs. |
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
LQ |
|
PY |
||||||||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest-bearing demand |
|
$ |
9,502,106 |
|
|
$ |
10,103,035 |
|
|
$ |
10,014,686 |
|
|
$ |
(600,929 |
) |
|
$ |
(512,580 |
) |
Interest-bearing demand and savings |
|
|
23,779,651 |
|
|
|
21,914,116 |
|
|
|
18,142,212 |
|
|
|
1,865,535 |
|
|
|
5,637,439 |
|
Time deposits |
|
|
2,010,199 |
|
|
|
2,323,610 |
|
|
|
3,173,549 |
|
|
|
(313,411 |
) |
|
|
(1,163,350 |
) |
Total deposits |
|
$ |
35,291,956 |
|
|
$ |
34,340,761 |
|
|
$ |
31,330,447 |
|
|
$ |
951,195 |
|
|
$ |
3,961,509 |
|
Noninterest bearing deposits as % of total |
|
|
26.9 |
% |
|
|
29.4 |
% |
|
|
32.0 |
% |
|
|
|
|
-
Average deposits increased
2.8% on a linked-quarter basis and12.6% compared to the third quarter of 2023.
Capital
Capital information |
|
UMB Financial Corporation |
||||||||||
(unaudited, dollars in thousands, except per share data) |
|
|
|
|
|
|
||||||
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
||||||
Total equity |
|
$ |
3,535,489 |
|
|
$ |
3,227,347 |
|
|
$ |
2,806,659 |
|
Accumulated other comprehensive loss, net |
|
|
(395,856 |
) |
|
|
(605,634 |
) |
|
|
(792,371 |
) |
Book value per common share |
|
|
72.45 |
|
|
|
66.21 |
|
|
|
57.83 |
|
Tangible book value per common share (Non-GAAP)(i) |
|
|
66.86 |
|
|
|
60.58 |
|
|
|
52.06 |
|
|
|
|
|
|
|
|
||||||
Regulatory capital: |
|
|
|
|
|
|
||||||
Common equity Tier 1 capital |
|
$ |
3,691,874 |
|
|
$ |
3,591,755 |
|
|
$ |
3,357,986 |
|
Tier 1 capital |
|
|
3,691,874 |
|
|
|
3,591,755 |
|
|
|
3,357,986 |
|
Total capital |
|
|
4,324,890 |
|
|
|
4,214,712 |
|
|
|
3,955,093 |
|
|
|
|
|
|
|
|
||||||
Regulatory capital ratios: |
|
|
|
|
|
|
||||||
Common equity Tier 1 capital ratio |
|
|
11.22 |
% |
|
|
11.14 |
% |
|
|
10.77 |
% |
Tier 1 risk-based capital ratio |
|
|
11.22 |
|
|
|
11.14 |
|
|
|
10.77 |
|
Total risk-based capital ratio |
|
|
13.14 |
|
|
|
13.08 |
|
|
|
12.68 |
|
Tier 1 leverage ratio |
|
|
8.58 |
|
|
|
8.50 |
|
|
|
8.55 |
|
(i) |
See reconciliation of Non-GAAP measures to their nearest comparable GAAP measures later in this release. |
- At September 30, 2024, 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 |
||||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||
Net charge-offs - total loans |
|
$ |
8,454 |
|
|
$ |
2,856 |
|
|
$ |
3,017 |
|
|
$ |
1,352 |
|
|
$ |
4,618 |
|
Net loan charge-offs as a % of total average loans |
|
|
0.14 |
% |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.02 |
% |
|
|
0.08 |
% |
Loans over 90 days past due |
|
$ |
7,133 |
|
|
$ |
5,644 |
|
|
$ |
3,076 |
|
|
$ |
3,111 |
|
|
$ |
3,044 |
|
Loans over 90 days past due as a % of total loans |
|
|
0.03 |
% |
|
|
0.02 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
|
|
0.01 |
% |
Nonaccrual and restructured loans |
|
$ |
19,291 |
|
|
$ |
13,743 |
|
|
$ |
17,756 |
|
|
$ |
13,212 |
|
|
$ |
17,042 |
|
Nonaccrual and restructured loans as a % of total loans |
|
|
0.08 |
% |
|
|
0.06 |
% |
|
|
0.08 |
% |
|
|
0.06 |
% |
|
|
0.07 |
% |
Provision for credit losses |
|
$ |
18,000 |
|
|
$ |
14,050 |
|
|
$ |
10,000 |
|
|
$ |
— |
|
|
$ |
4,977 |
|
-
Provision for credit losses for the third quarter increased
from the linked quarter and$4.0 million from the third quarter of 2023. These changes are driven largely by provision tied to the$13.0 million and$793.3 million increases, respectively, in period-end loans from the prior periods, as well as general portfolio trends in the current period as compared to the prior periods.$2.1 billion -
Net charge-offs for the third quarter totaled
, or$8.5 million 0.14% of average loans, compared to , or$2.9 million 0.05% of average loans in the linked quarter, and , or$4.6 million 0.08% of average loans for the third quarter of 2023.
Dividend Declaration
At the company’s quarterly board meeting, the Board of Directors approved a
Conference Call
The company will host a conference call to discuss its third quarter 2024 earnings results on Wednesday, October 30, 2024, at 8:30 a.m. (CT).
Interested parties may access the call by dialing (toll-free) 833-470-1428 or (international) 404-975-4839 and requesting to join the UMB Financial call with access code 961896. The live call may also be accessed by visiting investorrelations.umb.com or by using the following link:
UMB Financial 3Q 2024 Conference Call
A replay of the conference call may be heard through November 13, 2024, by calling (toll-free) 866-813-9403 or (international) 929-458-6194. The replay access code required for playback is 489413. 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, operating pre-tax, pre-provision income (operating PTPP), operating pre-tax, pre-provision earnings per share – diluted (operating PTPP EPS), operating pre-tax, pre-provision income on a fully tax equivalent basis (operating PTPP-FTE), operating pre-tax, pre-provision FTE earnings per share – diluted (operating 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, the FDIC special assessment, 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).
Operating PTPP income for the relevant period is defined as GAAP net interest income plus GAAP noninterest income, less noninterest expense, adjusted to reflect the impact of excluding expenses related to acquisitions and severance, and the FDIC special assessment.
Operating PTPP-FTE for the relevant period is defined as GAAP net interest income on a fully tax equivalent basis plus GAAP noninterest income, less noninterest expense, adjusted to reflect the impact of excluding expenses related to acquisitions and severance, and the FDIC special assessment.
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, 2023, 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
About UMB:
UMB Financial Corporation (Nasdaq: UMBF) is a financial services company headquartered in
Consolidated Balance Sheets |
|
UMB Financial Corporation |
||||||
(unaudited, dollars in thousands) |
|
|
|
|
||||
|
|
September 30, |
||||||
|
|
2024 |
|
2023 |
||||
ASSETS |
|
|
|
|
||||
Loans |
|
$ |
24,990,791 |
|
|
$ |
22,881,689 |
|
Allowance for credit losses on loans |
|
|
(248,907 |
) |
|
|
(221,462 |
) |
Net loans |
|
|
24,741,884 |
|
|
|
22,660,227 |
|
Loans held for sale |
|
|
5,176 |
|
|
|
2,824 |
|
Securities: |
|
|
|
|
||||
Available for sale |
|
|
7,015,998 |
|
|
|
6,330,699 |
|
Held to maturity, net of allowance for credit losses |
|
|
5,474,710 |
|
|
|
5,729,697 |
|
Trading securities |
|
|
35,839 |
|
|
|
24,509 |
|
Other securities |
|
|
465,477 |
|
|
|
473,255 |
|
Total securities |
|
|
12,992,024 |
|
|
|
12,558,160 |
|
Federal funds sold and resell agreements |
|
|
399,234 |
|
|
|
248,203 |
|
Interest-bearing due from banks |
|
|
6,601,866 |
|
|
|
3,556,076 |
|
Cash and due from banks |
|
|
778,069 |
|
|
|
454,705 |
|
Premises and equipment, net |
|
|
222,056 |
|
|
|
249,037 |
|
Accrued income |
|
|
218,651 |
|
|
|
208,594 |
|
Goodwill |
|
|
207,385 |
|
|
|
207,385 |
|
Other intangibles, net |
|
|
65,564 |
|
|
|
73,060 |
|
Other assets |
|
|
1,264,519 |
|
|
|
1,246,411 |
|
Total assets |
|
$ |
47,496,428 |
|
|
$ |
41,464,682 |
|
|
|
|
|
|
||||
LIABILITIES |
|
|
|
|
||||
Deposits: |
|
|
|
|
||||
Noninterest-bearing demand |
|
$ |
12,840,940 |
|
|
$ |
11,254,885 |
|
Interest-bearing demand and savings |
|
|
24,798,869 |
|
|
|
18,833,614 |
|
Time deposits under |
|
|
1,245,532 |
|
|
|
2,834,181 |
|
Time deposits of |
|
|
817,251 |
|
|
|
509,072 |
|
Total deposits |
|
|
39,702,592 |
|
|
|
33,431,752 |
|
Federal funds purchased and repurchase agreements |
|
|
2,023,297 |
|
|
|
1,757,602 |
|
Short-term debt |
|
|
1,050,000 |
|
|
|
2,300,000 |
|
Long-term debt |
|
|
384,758 |
|
|
|
382,768 |
|
Accrued expenses and taxes |
|
|
387,223 |
|
|
|
319,283 |
|
Other liabilities |
|
|
413,069 |
|
|
|
466,618 |
|
Total liabilities |
|
|
43,960,939 |
|
|
|
38,658,023 |
|
|
|
|
|
|
||||
SHAREHOLDERS' EQUITY |
|
|
|
|
||||
Common stock |
|
|
55,057 |
|
|
|
55,057 |
|
Capital surplus |
|
|
1,138,350 |
|
|
|
1,128,239 |
|
Retained earnings |
|
|
3,074,617 |
|
|
|
2,759,415 |
|
Accumulated other comprehensive loss, net |
|
|
(395,856 |
) |
|
|
(792,371 |
) |
Treasury stock |
|
|
(336,679 |
) |
|
|
(343,681 |
) |
Total shareholders' equity |
|
|
3,535,489 |
|
|
|
2,806,659 |
|
Total liabilities and shareholders' equity |
|
$ |
47,496,428 |
|
|
$ |
41,464,682 |
|
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, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
||||||||
Loans |
|
$ |
416,400 |
|
$ |
367,485 |
|
$ |
1,202,317 |
|
$ |
1,018,920 |
||||
Securities: |
|
|
|
|
|
|
|
|
||||||||
Taxable interest |
|
|
63,466 |
|
|
|
53,455 |
|
|
|
186,159 |
|
|
|
161,091 |
|
Tax-exempt interest |
|
|
24,578 |
|
|
|
25,704 |
|
|
|
74,988 |
|
|
|
76,560 |
|
Total securities income |
|
|
88,044 |
|
|
|
79,159 |
|
|
|
261,147 |
|
|
|
237,651 |
|
Federal funds and resell agreements |
|
|
4,990 |
|
|
|
4,567 |
|
|
|
11,726 |
|
|
|
14,107 |
|
Interest-bearing due from banks |
|
|
47,969 |
|
|
|
20,551 |
|
|
|
139,831 |
|
|
|
70,923 |
|
Trading securities |
|
|
291 |
|
|
|
214 |
|
|
|
1,020 |
|
|
|
502 |
|
Total interest income |
|
|
557,694 |
|
|
|
471,976 |
|
|
|
1,616,041 |
|
|
|
1,342,103 |
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
||||||||
Deposits |
|
|
262,599 |
|
|
|
191,919 |
|
|
|
726,999 |
|
|
|
490,368 |
|
Federal funds and repurchase agreements |
|
|
27,070 |
|
|
|
23,076 |
|
|
|
82,813 |
|
|
|
71,123 |
|
Other |
|
|
20,649 |
|
|
|
34,694 |
|
|
|
74,311 |
|
|
|
91,018 |
|
Total interest expense |
|
|
310,318 |
|
|
|
249,689 |
|
|
|
884,123 |
|
|
|
652,509 |
|
Net interest income |
|
|
247,376 |
|
|
|
222,287 |
|
|
|
731,918 |
|
|
|
689,594 |
|
Provision for credit losses |
|
|
18,000 |
|
|
|
4,977 |
|
|
|
42,050 |
|
|
|
41,227 |
|
Net interest income after provision for credit losses |
|
|
229,376 |
|
|
|
217,310 |
|
|
|
689,868 |
|
|
|
648,367 |
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
||||||||
Trust and securities processing |
|
|
74,222 |
|
|
|
66,668 |
|
|
|
213,710 |
|
|
|
190,616 |
|
Trading and investment banking |
|
|
7,118 |
|
|
|
3,771 |
|
|
|
18,041 |
|
|
|
13,879 |
|
Service charges on deposit accounts |
|
|
20,089 |
|
|
|
21,080 |
|
|
|
63,107 |
|
|
|
63,620 |
|
Insurance fees and commissions |
|
|
282 |
|
|
|
272 |
|
|
|
832 |
|
|
|
771 |
|
Brokerage fees |
|
|
15,749 |
|
|
|
13,400 |
|
|
|
42,929 |
|
|
|
40,680 |
|
Bankcard fees |
|
|
22,394 |
|
|
|
19,296 |
|
|
|
66,708 |
|
|
|
56,047 |
|
Investment securities gains (losses), net |
|
|
2,623 |
|
|
|
271 |
|
|
|
10,127 |
|
|
|
(4,153 |
) |
Other |
|
|
16,266 |
|
|
|
8,559 |
|
|
|
47,452 |
|
|
|
40,139 |
|
Total noninterest income |
|
|
158,743 |
|
|
|
133,317 |
|
|
|
462,906 |
|
|
|
401,599 |
|
NONINTEREST EXPENSE |
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits |
|
|
146,984 |
|
|
|
133,380 |
|
|
|
432,851 |
|
|
|
419,190 |
|
Occupancy, net |
|
|
12,274 |
|
|
|
12,283 |
|
|
|
36,267 |
|
|
|
36,206 |
|
Equipment |
|
|
15,988 |
|
|
|
17,204 |
|
|
|
48,094 |
|
|
|
52,139 |
|
Supplies and services |
|
|
4,967 |
|
|
|
3,213 |
|
|
|
11,672 |
|
|
|
11,283 |
|
Marketing and business development |
|
|
6,817 |
|
|
|
6,631 |
|
|
|
19,440 |
|
|
|
19,090 |
|
Processing fees |
|
|
29,697 |
|
|
|
26,016 |
|
|
|
87,334 |
|
|
|
75,828 |
|
Legal and consulting |
|
|
9,518 |
|
|
|
7,230 |
|
|
|
33,978 |
|
|
|
21,574 |
|
Bankcard |
|
|
12,482 |
|
|
|
8,852 |
|
|
|
34,867 |
|
|
|
24,292 |
|
Amortization of other intangible assets |
|
|
1,917 |
|
|
|
2,124 |
|
|
|
5,788 |
|
|
|
6,539 |
|
Regulatory fees |
|
|
4,686 |
|
|
|
6,153 |
|
|
|
26,649 |
|
|
|
17,827 |
|
Other |
|
|
7,124 |
|
|
|
8,355 |
|
|
|
19,385 |
|
|
|
25,198 |
|
Total noninterest expense |
|
|
252,454 |
|
|
|
231,441 |
|
|
|
756,325 |
|
|
|
709,166 |
|
Income before income taxes |
|
|
135,665 |
|
|
|
119,186 |
|
|
|
396,449 |
|
|
|
340,800 |
|
Income tax expense |
|
|
26,022 |
|
|
|
22,632 |
|
|
|
75,203 |
|
|
|
61,699 |
|
NET INCOME |
|
$ |
109,643 |
|
|
$ |
96,554 |
|
|
$ |
321,246 |
|
|
$ |
279,101 |
|
|
|
|
|
|
|
|
|
|
||||||||
PER SHARE DATA |
|
|
|
|
|
|
|
|
||||||||
Net income – basic |
|
$ |
2.25 |
|
|
$ |
1.99 |
|
|
$ |
6.59 |
|
|
$ |
5.76 |
|
Net income – diluted |
|
|
2.23 |
|
|
|
1.98 |
|
|
|
6.56 |
|
|
|
5.73 |
|
Dividends |
|
|
0.39 |
|
|
|
0.38 |
|
|
|
1.17 |
|
|
|
1.14 |
|
Weighted average shares outstanding – basic |
|
|
48,775,072 |
|
|
|
48,525,776 |
|
|
|
48,727,914 |
|
|
|
48,492,022 |
|
Weighted average shares outstanding – diluted |
|
|
49,078,497 |
|
|
|
48,762,696 |
|
|
|
48,993,581 |
|
|
|
48,737,065 |
|
Consolidated Statements of Comprehensive Income |
UMB Financial Corporation |
|||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
September 30, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net income |
|
$ |
109,643 |
|
|
$ |
96,554 |
|
|
$ |
321,246 |
|
|
$ |
279,101 |
|
Other comprehensive income (loss), before tax: |
|
|
|
|
|
|
|
|
||||||||
Unrealized gains and losses on debt securities: |
|
|
|
|
|
|
|
|
||||||||
Change in unrealized holding gains and losses, net |
|
|
229,285 |
|
|
|
(151,753 |
) |
|
|
175,005 |
|
|
|
(145,601 |
) |
Less: Reclassification adjustment for net (gains) losses included in net income |
|
|
— |
|
|
|
(154 |
) |
|
|
(139 |
) |
|
|
279 |
|
Amortization of net unrealized loss on securities transferred from available-for-sale to held-to-maturity |
|
|
9,618 |
|
|
|
10,268 |
|
|
|
27,345 |
|
|
|
30,563 |
|
Change in unrealized gains and losses on debt securities |
|
|
238,903 |
|
|
|
(141,639 |
) |
|
|
202,211 |
|
|
|
(114,759 |
) |
Unrealized gains and losses on derivative hedges: |
|
|
|
|
|
|
|
|
||||||||
Change in unrealized gains and losses on derivative hedges, net |
|
|
40,445 |
|
|
|
3,927 |
|
|
|
18,012 |
|
|
|
4,248 |
|
Less: Reclassification adjustment for net gains included in net income |
|
|
(1,666 |
) |
|
|
(2,844 |
) |
|
|
(7,392 |
) |
|
|
(8,065 |
) |
Change in unrealized gains and losses on derivative hedges |
|
|
38,779 |
|
|
|
1,083 |
|
|
|
10,620 |
|
|
|
(3,817 |
) |
Other comprehensive income (loss), before tax |
|
|
277,682 |
|
|
|
(140,556 |
) |
|
|
212,831 |
|
|
|
(118,576 |
) |
Income tax (expense) benefit |
|
|
(67,904 |
) |
|
|
34,016 |
|
|
|
(51,752 |
) |
|
|
28,940 |
|
Other comprehensive income (loss) |
|
|
209,778 |
|
|
|
(106,540 |
) |
|
|
161,079 |
|
|
|
(89,636 |
) |
Comprehensive income (loss) |
|
$ |
319,421 |
|
|
$ |
(9,986 |
) |
|
$ |
482,325 |
|
|
$ |
189,465 |
|
Consolidated Statements of Shareholders' Equity |
UMB Financial Corporation |
|||||||||||||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Common
|
|
Capital
|
|
Retained
|
|
Accumulated
|
|
Treasury
|
|
Total |
||||||||||||
Balance - January 1, 2023 |
|
$ |
55,057 |
|
$ |
1,125,949 |
|
|
$ |
2,536,086 |
|
|
$ |
(702,735 |
) |
|
$ |
(347,264 |
) |
|
$ |
2,667,093 |
|
|
Total comprehensive income (loss) |
|
|
— |
|
|
|
— |
|
|
|
279,101 |
|
|
|
(89,636 |
) |
|
|
— |
|
|
|
189,465 |
|
Dividends ( |
|
|
— |
|
|
|
— |
|
|
|
(55,772 |
) |
|
|
— |
|
|
|
— |
|
|
|
(55,772 |
) |
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,096 |
) |
|
|
(8,096 |
) |
Issuances of equity awards, net of forfeitures |
|
|
— |
|
|
|
(10,115 |
) |
|
|
— |
|
|
|
— |
|
|
|
10,834 |
|
|
|
719 |
|
Recognition of equity-based compensation |
|
|
— |
|
|
|
11,983 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,983 |
|
Sale of treasury stock |
|
|
— |
|
|
|
167 |
|
|
|
— |
|
|
|
— |
|
|
|
216 |
|
|
|
383 |
|
Exercise of stock options |
|
|
— |
|
|
|
255 |
|
|
|
— |
|
|
|
— |
|
|
|
629 |
|
|
|
884 |
|
Balance - September 30, 2023 |
|
$ |
55,057 |
|
|
$ |
1,128,239 |
|
|
$ |
2,759,415 |
|
|
$ |
(792,371 |
) |
|
$ |
(343,681 |
) |
|
$ |
2,806,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Balance - January 1, 2024 |
|
$ |
55,057 |
|
|
$ |
1,134,363 |
|
|
$ |
2,810,824 |
|
|
$ |
(556,935 |
) |
|
$ |
(342,890 |
) |
|
$ |
3,100,419 |
|
Total comprehensive income |
|
|
— |
|
|
|
— |
|
|
|
321,246 |
|
|
|
161,079 |
|
|
|
— |
|
|
|
482,325 |
|
Dividends ( |
|
|
— |
|
|
|
— |
|
|
|
(57,453 |
) |
|
|
— |
|
|
|
— |
|
|
|
(57,453 |
) |
Purchase of treasury stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,738 |
) |
|
|
(7,738 |
) |
Issuances of equity awards, net of forfeitures |
|
|
— |
|
|
|
(11,220 |
) |
|
|
— |
|
|
|
— |
|
|
|
11,923 |
|
|
|
703 |
|
Recognition of equity-based compensation |
|
|
— |
|
|
|
14,886 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,886 |
|
Sale of treasury stock |
|
|
— |
|
|
|
237 |
|
|
|
— |
|
|
|
— |
|
|
|
184 |
|
|
|
421 |
|
Exercise of stock options |
|
|
— |
|
|
|
1,433 |
|
|
|
— |
|
|
|
— |
|
|
|
1,842 |
|
|
|
3,275 |
|
Common stock issuance costs |
|
|
— |
|
|
|
(1,349 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,349 |
) |
Balance - September 30, 2024 |
|
$ |
55,057 |
|
|
$ |
1,138,350 |
|
|
$ |
3,074,617 |
|
|
$ |
(395,856 |
) |
|
$ |
(336,679 |
) |
|
$ |
3,535,489 |
|
Average Balances / Yields and Rates |
|
UMB Financial Corporation |
||||||||||||||
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30, |
||||||||||||||
|
|
2024 |
|
2023 |
||||||||||||
|
|
Average |
|
Average |
|
Average |
|
Average |
||||||||
|
|
Balance |
|
Yield/Rate |
|
Balance |
|
Yield/Rate |
||||||||
Assets |
|
|
|
|
|
|
|
|
||||||||
Loans, net of unearned interest |
|
$ |
24,387,163 |
|
|
|
6.79 |
% |
|
$ |
22,751,467 |
|
|
|
6.41 |
% |
Securities: |
|
|
|
|
|
|
|
|
||||||||
Taxable |
|
|
9,122,386 |
|
|
|
2.77 |
|
|
|
8,964,467 |
|
|
|
2.37 |
|
Tax-exempt |
|
|
3,601,976 |
|
|
|
3.43 |
|
|
|
3,783,890 |
|
|
|
3.37 |
|
Total securities |
|
|
12,724,362 |
|
|
|
2.96 |
|
|
|
12,748,357 |
|
|
|
2.66 |
|
Federal funds and resell agreements |
|
|
328,240 |
|
|
|
6.05 |
|
|
|
303,864 |
|
|
|
5.96 |
|
Interest bearing due from banks |
|
|
3,562,746 |
|
|
|
5.36 |
|
|
|
1,548,867 |
|
|
|
5.26 |
|
Trading securities |
|
|
19,743 |
|
|
|
6.37 |
|
|
|
17,327 |
|
|
|
5.31 |
|
Total earning assets |
|
|
41,022,254 |
|
|
|
5.47 |
|
|
|
37,369,882 |
|
|
|
5.08 |
|
Allowance for credit losses |
|
|
(239,950 |
) |
|
|
|
|
(227,878 |
) |
|
|
||||
Other assets |
|
|
2,484,538 |
|
|
|
|
|
2,381,496 |
|
|
|
||||
Total assets |
|
$ |
43,266,842 |
|
|
|
|
$ |
39,523,500 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
||||||||
Interest-bearing deposits |
|
$ |
25,789,850 |
|
|
|
4.05 |
% |
|
$ |
21,315,761 |
|
|
|
3.57 |
% |
Federal funds and repurchase agreements |
|
|
2,298,240 |
|
|
|
4.69 |
|
|
|
2,027,382 |
|
|
|
4.52 |
|
Borrowed funds |
|
|
1,464,393 |
|
|
|
5.61 |
|
|
|
2,605,897 |
|
|
|
5.28 |
|
Total interest-bearing liabilities |
|
|
29,552,483 |
|
|
|
4.18 |
|
|
|
25,949,040 |
|
|
|
3.82 |
|
Noninterest-bearing demand deposits |
|
|
9,502,106 |
|
|
|
|
|
10,014,686 |
|
|
|
||||
Other liabilities |
|
|
757,379 |
|
|
|
|
|
667,920 |
|
|
|
||||
Shareholders' equity |
|
|
3,454,874 |
|
|
|
|
|
2,891,854 |
|
|
|
||||
Total liabilities and shareholders' equity |
|
$ |
43,266,842 |
|
|
|
|
$ |
39,523,500 |
|
|
|
||||
Net interest spread |
|
|
|
|
1.29 |
% |
|
|
|
|
1.26 |
% |
||||
Net interest margin |
|
|
|
|
2.46 |
|
|
|
|
|
2.43 |
|
Average Balances / Yields and Rates |
|
UMB Financial Corporation |
||||||||||||||
(tax - equivalent basis) |
|
|
|
|
|
|
|
|
||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
|
Nine Months Ended September 30, |
||||||||||||||
|
|
2024 |
|
2023 |
||||||||||||
|
|
Average |
|
Average |
|
Average |
|
Average |
||||||||
|
|
Balance |
|
Yield/Rate |
|
Balance |
|
Yield/Rate |
||||||||
Assets |
|
|
|
|
|
|
|
|
||||||||
Loans, net of unearned interest |
|
$ |
23,850,976 |
|
|
|
6.73 |
% |
|
$ |
22,076,977 |
|
|
|
6.17 |
% |
Securities: |
|
|
|
|
|
|
|
|
||||||||
Taxable |
|
|
9,140,270 |
|
|
|
2.72 |
|
|
|
9,179,230 |
|
|
|
2.35 |
|
Tax-exempt |
|
|
3,657,837 |
|
|
|
3.44 |
|
|
|
3,816,122 |
|
|
|
3.36 |
|
Total securities |
|
|
12,798,107 |
|
|
|
2.93 |
|
|
|
12,995,352 |
|
|
|
2.64 |
|
Federal funds and resell agreements |
|
|
260,520 |
|
|
|
6.01 |
|
|
|
343,297 |
|
|
|
5.49 |
|
Interest bearing due from banks |
|
|
3,451,537 |
|
|
|
5.41 |
|
|
|
1,935,029 |
|
|
|
4.90 |
|
Trading securities |
|
|
21,333 |
|
|
|
6.88 |
|
|
|
13,071 |
|
|
|
5.56 |
|
Total earning assets |
|
|
40,382,473 |
|
|
|
5.41 |
|
|
|
37,363,726 |
|
|
|
4.87 |
|
Allowance for credit losses |
|
|
(230,181 |
) |
|
|
|
|
(213,744 |
) |
|
|
||||
Other assets |
|
|
2,433,597 |
|
|
|
|
|
2,322,171 |
|
|
|
||||
Total assets |
|
$ |
42,585,889 |
|
|
|
|
$ |
39,472,153 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
||||||||
Interest-bearing deposits |
|
$ |
24,500,489 |
|
|
|
3.96 |
% |
|
$ |
20,638,982 |
|
|
|
3.18 |
% |
Federal funds and repurchase agreements |
|
|
2,367,985 |
|
|
|
4.67 |
|
|
|
2,273,826 |
|
|
|
4.18 |
|
Borrowed funds |
|
|
1,796,230 |
|
|
|
5.53 |
|
|
|
2,319,652 |
|
|
|
5.25 |
|
Total interest-bearing liabilities |
|
|
28,664,704 |
|
|
|
4.12 |
|
|
|
25,232,460 |
|
|
|
3.46 |
|
Noninterest-bearing demand deposits |
|
|
9,889,099 |
|
|
|
|
|
10,816,120 |
|
|
|
||||
Other liabilities |
|
|
764,733 |
|
|
|
|
|
591,919 |
|
|
|
||||
Shareholders' equity |
|
|
3,267,353 |
|
|
|
|
|
2,831,654 |
|
|
|
||||
Total liabilities and shareholders' equity |
|
$ |
42,585,889 |
|
|
|
|
$ |
39,472,153 |
|
|
|
||||
Net interest spread |
|
|
|
|
1.29 |
% |
|
|
|
|
1.41 |
% |
||||
Net interest margin |
|
|
|
|
2.49 |
|
|
|
|
|
2.54 |
|
Business Segment Information |
|
UMB Financial Corporation |
||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30, 2024 |
||||||||||||||
|
|
Commercial
|
|
Institutional
|
|
Personal
|
|
Total |
||||||||
Net interest income |
|
$ |
167,769 |
|
$ |
45,341 |
|
$ |
34,266 |
|
|
$ |
247,376 |
|||
Provision for credit losses |
|
|
15,764 |
|
|
|
435 |
|
|
|
1,801 |
|
|
|
18,000 |
|
Noninterest income |
|
|
30,223 |
|
|
|
100,687 |
|
|
|
27,833 |
|
|
|
158,743 |
|
Noninterest expense |
|
|
85,198 |
|
|
|
102,565 |
|
|
|
64,691 |
|
|
|
252,454 |
|
Income (loss) before taxes |
|
|
97,030 |
|
|
|
43,028 |
|
|
|
(4,393 |
) |
|
|
135,665 |
|
Income tax expense (benefit) |
|
|
18,527 |
|
|
|
8,147 |
|
|
|
(652 |
) |
|
|
26,022 |
|
Net income (loss) |
|
$ |
78,503 |
|
|
$ |
34,881 |
|
|
$ |
(3,741 |
) |
|
$ |
109,643 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended September 30, 2023 |
||||||||||||||
|
|
Commercial
|
|
Institutional
|
|
Personal
|
|
Total |
||||||||
Net interest income |
|
$ |
148,666 |
|
|
$ |
43,133 |
|
|
$ |
30,488 |
|
|
$ |
222,287 |
|
Provision for credit losses |
|
|
3,010 |
|
|
|
423 |
|
|
|
1,544 |
|
|
|
4,977 |
|
Noninterest income |
|
|
23,091 |
|
|
|
86,521 |
|
|
|
23,705 |
|
|
|
133,317 |
|
Noninterest expense |
|
|
81,767 |
|
|
|
87,502 |
|
|
|
62,172 |
|
|
|
231,441 |
|
Income (loss) before taxes |
|
|
86,980 |
|
|
|
41,729 |
|
|
|
(9,523 |
) |
|
|
119,186 |
|
Income tax expense (benefit) |
|
|
16,181 |
|
|
|
7,797 |
|
|
|
(1,346 |
) |
|
|
22,632 |
|
Net income (loss) |
|
$ |
70,799 |
|
|
$ |
33,932 |
|
|
$ |
(8,177 |
) |
|
$ |
96,554 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Nine Months Ended September 30, 2024 |
||||||||||||||
|
|
Commercial
|
|
Institutional
|
|
Personal
|
|
Total |
||||||||
Net interest income |
|
$ |
485,503 |
|
|
$ |
146,703 |
|
|
$ |
99,712 |
|
|
$ |
731,918 |
|
Provision for credit losses |
|
|
34,763 |
|
|
|
1,760 |
|
|
|
5,527 |
|
|
|
42,050 |
|
Noninterest income |
|
|
100,908 |
|
|
|
288,495 |
|
|
|
73,503 |
|
|
|
462,906 |
|
Noninterest expense |
|
|
263,397 |
|
|
|
298,472 |
|
|
|
194,456 |
|
|
|
756,325 |
|
Income (loss) before taxes |
|
|
288,251 |
|
|
|
134,966 |
|
|
|
(26,768 |
) |
|
|
396,449 |
|
Income tax expense (benefit) |
|
|
53,747 |
|
|
|
25,016 |
|
|
|
(3,560 |
) |
|
|
75,203 |
|
Net income (loss) |
|
$ |
234,504 |
|
|
$ |
109,950 |
|
|
$ |
(23,208 |
) |
|
$ |
321,246 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Nine Months Ended September 30, 2023 |
||||||||||||||
|
|
Commercial
|
|
Institutional
|
|
Personal
|
|
Total |
||||||||
Net interest income |
|
$ |
444,083 |
|
|
$ |
148,615 |
|
|
$ |
96,896 |
|
|
$ |
689,594 |
|
Provision for credit losses |
|
|
35,110 |
|
|
|
754 |
|
|
|
5,363 |
|
|
|
41,227 |
|
Noninterest income |
|
|
71,658 |
|
|
|
257,573 |
|
|
|
72,368 |
|
|
|
401,599 |
|
Noninterest expense |
|
|
251,667 |
|
|
|
268,464 |
|
|
|
189,035 |
|
|
|
709,166 |
|
Income (loss) before taxes |
|
|
228,964 |
|
|
|
136,970 |
|
|
|
(25,134 |
) |
|
|
340,800 |
|
Income tax expense (benefit) |
|
|
40,727 |
|
|
|
24,405 |
|
|
|
(3,433 |
) |
|
|
61,699 |
|
Net income (loss) |
|
$ |
188,237 |
|
|
$ |
112,565 |
|
|
$ |
(21,701 |
) |
|
$ |
279,101 |
|
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, 2024.
Non-GAAP Financial Measures
Net operating income Non-GAAP reconciliations: |
|
UMB Financial Corporation |
||||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net income (GAAP) |
|
$ |
109,643 |
|
|
$ |
96,554 |
|
|
$ |
321,246 |
|
|
$ |
279,101 |
|
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Acquisition expense |
|
|
2,611 |
|
|
|
70 |
|
|
|
12,592 |
|
|
|
127 |
|
Severance expense |
|
|
48 |
|
|
|
2,359 |
|
|
|
324 |
|
|
|
7,736 |
|
FDIC special assessment |
|
|
(1,730 |
) |
|
|
— |
|
|
|
7,470 |
|
|
|
— |
|
Tax-impact of adjustments (i) |
|
|
(214 |
) |
|
|
(583 |
) |
|
|
(4,689 |
) |
|
|
(1,887 |
) |
Total Non-GAAP adjustments (net of tax) |
|
|
715 |
|
|
|
1,846 |
|
|
|
15,697 |
|
|
|
5,976 |
|
Net operating income (Non-GAAP) |
|
$ |
110,358 |
|
|
$ |
98,400 |
|
|
$ |
336,943 |
|
|
$ |
285,077 |
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share - diluted (GAAP) |
|
$ |
2.23 |
|
|
$ |
1.98 |
|
|
$ |
6.56 |
|
|
$ |
5.73 |
|
Acquisition expense |
|
|
0.06 |
|
|
|
— |
|
|
|
0.26 |
|
|
|
— |
|
Severance expense |
|
|
— |
|
|
|
0.05 |
|
|
|
0.01 |
|
|
|
0.16 |
|
FDIC special assessment |
|
|
(0.04 |
) |
|
|
— |
|
|
|
0.15 |
|
|
|
— |
|
Tax-impact of adjustments (i) |
|
|
— |
|
|
|
(0.01 |
) |
|
|
(0.10 |
) |
|
|
(0.04 |
) |
Operating earnings per share - diluted (Non-GAAP) |
|
$ |
2.25 |
|
|
$ |
2.02 |
|
|
$ |
6.88 |
|
|
$ |
5.85 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP |
|
|
|
|
|
|
|
|
||||||||
Return on average assets |
|
|
1.01 |
% |
|
|
0.97 |
% |
|
|
1.01 |
% |
|
|
0.95 |
% |
Return on average equity |
|
|
12.63 |
|
|
|
13.25 |
|
|
|
13.13 |
|
|
|
13.18 |
|
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP |
|
|
|
|
|
|
|
|
||||||||
Operating return on average assets |
|
|
1.01 |
% |
|
|
0.99 |
% |
|
|
1.06 |
% |
|
|
0.97 |
% |
Operating return on average equity |
|
|
12.71 |
|
|
|
13.50 |
|
|
|
13.77 |
|
|
|
13.46 |
|
(i) |
Calculated using the company’s marginal tax rate of |
Operating noninterest expense and operating efficiency ratio
|
UMB Financial Corporation |
|||||||||||||||
(unaudited, dollars in thousands) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Noninterest expense |
|
$ |
252,454 |
|
|
$ |
231,441 |
|
|
$ |
756,325 |
|
|
$ |
709,166 |
|
Adjustments to arrive at operating noninterest expense (pre-tax): |
|
|
|
|
|
|
|
|
||||||||
Acquisition expense |
|
|
2,611 |
|
|
|
70 |
|
|
|
12,592 |
|
|
|
127 |
|
Severance expense |
|
|
48 |
|
|
|
2,359 |
|
|
|
324 |
|
|
|
7,736 |
|
FDIC special assessment |
|
|
(1,730 |
) |
|
|
— |
|
|
|
7,470 |
|
|
|
— |
|
Total Non-GAAP adjustments (pre-tax) |
|
|
929 |
|
|
|
2,429 |
|
|
|
20,386 |
|
|
|
7,863 |
|
Operating noninterest expense (Non-GAAP) |
|
$ |
251,525 |
|
|
$ |
229,012 |
|
|
$ |
735,939 |
|
|
$ |
701,303 |
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest expense |
|
$ |
252,454 |
|
|
$ |
231,441 |
|
|
$ |
756,325 |
|
|
$ |
709,166 |
|
Less: Amortization of other intangibles |
|
|
1,917 |
|
|
|
2,124 |
|
|
|
5,788 |
|
|
|
6,539 |
|
Noninterest expense, net of amortization of other intangibles (Non-GAAP) (numerator A) |
|
$ |
250,537 |
|
|
$ |
229,317 |
|
|
$ |
750,537 |
|
|
$ |
702,627 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating noninterest expense |
|
$ |
251,525 |
|
|
$ |
229,012 |
|
|
$ |
735,939 |
|
|
$ |
701,303 |
|
Less: Amortization of other intangibles |
|
|
1,917 |
|
|
|
2,124 |
|
|
|
5,788 |
|
|
|
6,539 |
|
Operating expense, net of amortization of other intangibles (Non-GAAP) (numerator B) |
|
$ |
249,608 |
|
|
$ |
226,888 |
|
|
$ |
730,151 |
|
|
$ |
694,764 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income |
|
$ |
247,376 |
|
|
$ |
222,287 |
|
|
$ |
731,918 |
|
|
$ |
689,594 |
|
Noninterest income |
|
|
158,743 |
|
|
|
133,317 |
|
|
|
462,906 |
|
|
|
401,599 |
|
Less: Gains on sales of securities available for sale, net |
|
|
— |
|
|
|
154 |
|
|
|
139 |
|
|
|
152 |
|
Total Non-GAAP Revenue (denominator A) |
|
$ |
406,119 |
|
|
$ |
355,450 |
|
|
$ |
1,194,685 |
|
|
$ |
1,091,041 |
|
|
|
|
|
|
|
|
|
|
||||||||
Efficiency ratio (numerator A/denominator A) |
|
|
61.69 |
% |
|
|
64.51 |
% |
|
|
62.82 |
% |
|
|
64.40 |
% |
Operating efficiency ratio (Non-GAAP) (numerator B/denominator A) |
|
|
61.46 |
|
|
|
63.83 |
|
|
|
61.12 |
|
|
|
63.68 |
|
Operating pre-tax, pre-provision income non-GAAP reconciliations: |
UMB Financial Corporation |
|||||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net interest income (GAAP) |
|
$ |
247,376 |
|
|
$ |
222,287 |
|
$ |
731,918 |
|
$ |
689,594 |
|||
Noninterest income (GAAP) |
|
|
158,743 |
|
|
|
133,317 |
|
|
|
462,906 |
|
|
|
401,599 |
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest expense (GAAP) |
|
|
252,454 |
|
|
|
231,441 |
|
|
|
756,325 |
|
|
|
709,166 |
|
Adjustments to arrive at operating noninterest expense: |
|
|
|
|
|
|
|
|
||||||||
Acquisition expense |
|
|
2,611 |
|
|
|
70 |
|
|
|
12,592 |
|
|
|
127 |
|
Severance expense |
|
|
48 |
|
|
|
2,359 |
|
|
|
324 |
|
|
|
7,736 |
|
FDIC special assessment |
|
|
(1,730 |
) |
|
|
— |
|
|
|
7,470 |
|
|
|
— |
|
Total Non-GAAP adjustments |
|
|
929 |
|
|
|
2,429 |
|
|
|
20,386 |
|
|
|
7,863 |
|
Operating noninterest expense (Non-GAAP) |
|
|
251,525 |
|
|
|
229,012 |
|
|
|
735,939 |
|
|
|
701,303 |
|
Operating pre-tax, pre-provision income (Non-GAAP) |
|
$ |
154,594 |
|
|
$ |
126,592 |
|
|
$ |
458,885 |
|
|
$ |
389,890 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income earnings per share - diluted (GAAP) |
|
$ |
5.04 |
|
|
$ |
4.56 |
|
|
$ |
14.94 |
|
|
$ |
14.15 |
|
Noninterest income (GAAP) |
|
|
3.24 |
|
|
|
2.73 |
|
|
|
9.45 |
|
|
|
8.24 |
|
Noninterest expense (GAAP) |
|
|
5.15 |
|
|
|
4.74 |
|
|
|
15.44 |
|
|
|
14.55 |
|
Acquisition expense |
|
|
0.06 |
|
|
|
— |
|
|
|
0.26 |
|
|
|
— |
|
Severance expense |
|
|
— |
|
|
|
0.05 |
|
|
|
0.01 |
|
|
|
0.16 |
|
FDIC special assessment |
|
|
(0.04 |
) |
|
|
— |
|
|
|
0.15 |
|
|
|
— |
|
Operating pre-tax, pre-provision earnings per share - diluted (Non-GAAP) |
|
$ |
3.15 |
|
|
$ |
2.60 |
|
|
$ |
9.37 |
|
|
$ |
8.00 |
|
Operating pre-tax, pre-provision income - FTE Non-GAAP reconciliations: |
|
UMB Financial Corporation |
||||||||||||||
(unaudited, dollars in thousands except per share data) |
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net interest income (GAAP) |
|
$ |
247,376 |
|
|
$ |
222,287 |
|
$ |
731,918 |
|
$ |
689,594 |
|||
Adjustments to arrive at net interest income - FTE: |
|
|
|
|
|
|
|
|
||||||||
Tax equivalent interest |
|
|
6,601 |
|
|
|
6,559 |
|
|
|
19,524 |
|
|
|
19,689 |
|
Net interest income - FTE (Non-GAAP) |
|
|
253,977 |
|
|
|
228,846 |
|
|
|
751,442 |
|
|
|
709,283 |
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest income (GAAP) |
|
|
158,743 |
|
|
|
133,317 |
|
|
|
462,906 |
|
|
|
401,599 |
|
|
|
|
|
|
|
|
|
|
||||||||
Noninterest expense (GAAP) |
|
|
252,454 |
|
|
|
231,441 |
|
|
|
756,325 |
|
|
|
709,166 |
|
Adjustments to arrive at operating noninterest expense: |
|
|
|
|
|
|
|
|
||||||||
Acquisition expense |
|
|
2,611 |
|
|
|
70 |
|
|
|
12,592 |
|
|
|
127 |
|
Severance expense |
|
|
48 |
|
|
|
2,359 |
|
|
|
324 |
|
|
|
7,736 |
|
FDIC special assessment |
|
|
(1,730 |
) |
|
|
— |
|
|
|
7,470 |
|
|
|
— |
|
Total Non-GAAP adjustments |
|
|
929 |
|
|
|
2,429 |
|
|
|
20,386 |
|
|
|
7,863 |
|
Operating noninterest expense (Non-GAAP) |
|
|
251,525 |
|
|
|
229,012 |
|
|
|
735,939 |
|
|
|
701,303 |
|
Operating pre-tax, pre-provision income - FTE (Non-GAAP) |
|
$ |
161,195 |
|
|
$ |
133,151 |
|
|
$ |
478,409 |
|
|
$ |
409,579 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net interest income earnings per share - diluted (GAAP) |
|
$ |
5.04 |
|
|
$ |
4.56 |
|
|
$ |
14.94 |
|
|
$ |
14.15 |
|
Tax equivalent interest |
|
|
0.13 |
|
|
|
0.13 |
|
|
|
0.39 |
|
|
|
0.40 |
|
Net interest income - FTE (Non-GAAP) |
|
|
5.17 |
|
|
|
4.69 |
|
|
|
15.33 |
|
|
|
14.55 |
|
Noninterest income (GAAP) |
|
|
3.24 |
|
|
|
2.73 |
|
|
|
9.45 |
|
|
|
8.24 |
|
Noninterest expense (GAAP) |
|
|
5.15 |
|
|
|
4.74 |
|
|
|
15.44 |
|
|
|
14.55 |
|
Acquisition expense |
|
|
0.06 |
|
|
|
— |
|
|
|
0.26 |
|
|
|
— |
|
Severance expense |
|
|
— |
|
|
|
0.05 |
|
|
|
0.01 |
|
|
|
0.16 |
|
FDIC special assessment |
|
|
(0.04 |
) |
|
|
— |
|
|
|
0.15 |
|
|
|
— |
|
Operating pre-tax, pre-provision income - FTE earnings per share - diluted (Non-GAAP) |
|
$ |
3.28 |
|
|
$ |
2.73 |
|
|
$ |
9.76 |
|
|
$ |
8.40 |
|
Tangible book value non-GAAP reconciliations: |
UMB Financial Corporation |
|||||||
(unaudited, dollars in thousands except share and per share data) |
|
|
|
|
||||
|
|
As of September 30, |
||||||
|
|
2024 |
|
2023 |
||||
Total shareholders' equity (GAAP) |
|
$ |
3,535,489 |
|
$ |
2,806,659 |
||
Less: Intangible assets |
|
|
|
|
||||
Goodwill |
|
|
207,385 |
|
|
|
207,385 |
|
Other intangibles, net |
|
|
65,564 |
|
|
|
73,060 |
|
Total intangibles, net |
|
|
272,949 |
|
|
|
280,445 |
|
Total tangible shareholders' equity (Non-GAAP) |
|
$ |
3,262,540 |
|
|
$ |
2,526,214 |
|
|
|
|
|
|
||||
Total shares outstanding |
|
|
48,797,672 |
|
|
|
48,529,097 |
|
|
|
|
|
|
||||
Ratio of total shareholders' equity (book value) per share |
|
$ |
72.45 |
|
|
$ |
57.83 |
|
Ratio of total tangible shareholders' equity (tangible book value) per share (Non-GAAP) |
|
|
66.86 |
|
|
|
52.06 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241024169402/en/
Media Contact: Stephanie Hague: 816.729.1027
Investor Relations Contact: Kay Gregory: 816.860.7106
Source: UMB Financial Corporation
FAQ
What was UMB Financial's (UMBF) net income in Q3 2024?
How much did UMBF's average loans grow in Q3 2024?
What was UMBF's deposit growth in Q3 2024?