1000 Walnut Street / Suite 700 / Kansas City, Missouri 64106 / 816.234.2000
FOR IMMEDIATE RELEASE:
Tuesday, April 16, 2024
COMMERCE BANCSHARES, INC. REPORTS
FIRST QUARTER EARNINGS PER SHARE OF $.86
Commerce Bancshares, Inc. announced earnings of $.86 per share for the three months ended March 31, 2024, compared to $.91 per share in the same quarter last year and $.84 per share in the fourth quarter of 2023. Net income for the first quarter of 2024 amounted to $112.7 million, compared to $119.5 million in the first quarter of 2023 and $109.2 million in the prior quarter.
“Commerce delivered a strong financial performance for the first quarter,” said John Kemper, President and Chief Executive Officer. “Our results are a reflection of fundamental strength and a diversified business model, and evidence of our ability to perform well through economic cycles.
“Although interest rates continue to be elevated and put downward pressure on bank balance sheets, Commerce's net interest income grew slightly over the previous quarter and our net interest margin expanded 16 basis points. Interest-bearing deposit costs increased just four basis points over the previous quarter, a product of our high-quality deposit franchise. Non-interest income comprised 37.4% of total revenue.
"Our liquidity and capital levels remain robust, and credit performance remains excellent, with non-accrual loans at .03% of total loans, down from .05% from the first quarter of last year."
First Quarter 2024 Financial Highlights:
•Net interest income was $249.0 million, a $578 thousand increase over the prior quarter. The net yield on interest earning assets increased 16 basis points to 3.33%.
•Non-interest income totaled $148.8 million, an increase of $11.2 million compared to the same quarter last year.
•Trust fees grew $5.8 million, or 12.7% compared to the same period last year, mostly due to higher private client fees.
•Non-interest expense totaled $245.7 million, an increase of $21.6 million compared to the same quarter last year and included a $10.0 million litigation settlement expense and a $4.0 million accrual adjustment to the FDIC's insurance special assessment.
•Average loan balances totaled $17.1 billion and were flat compared to the prior quarter.
•Total average available for sale debt securities decreased $116.6 million from the prior quarter to $9.5 billion, at fair value. During the first quarter of 2024, the unrealized loss on available for sale debt securities increased $27.2 million to $1.2 billion, at period end.
1
Exhibit 99.1
•Total average deposits decreased $759.5 million, or 3.0%, compared to the prior quarter, and included $225.4 million of lower average brokered deposits, which paid off last quarter. The average rate paid on interest bearing deposits in the current quarter was 1.97%.
•The ratio of annualized net loan charge-offs to average loans was .21% compared to .19% in the prior quarter.
•The allowance for credit losses on loans decreased $1.9 million during the first quarter to $160.5 million, and the ratio of the allowance for credit losses on loans to total loans was .93% at March 31, 2024, compared to .94% at December 31, 2023.
•Total assets at March 31, 2024 were $30.4 billion, a decrease of $1.3 billion, or 4.2%, compared to the prior quarter.
•For the quarter, the return on average assets was 1.48%, the return on average equity was 15.39%, and the efficiency ratio was 61.7%.
Commerce Bancshares, Inc. is a regional bank holding company offering a full line of banking services through its subsidiaries, including payment solutions, investment management and securities brokerage. One of its subsidiaries, Commerce Bank, leverages nearly 160 years of proven strength and experience to help individuals and businesses solve financial challenges. In addition to offering payment solutions across the U.S., Commerce Bank currently operates full-service banking facilities across the Midwest including the St. Louis and Kansas City metropolitan areas, Springfield, Central Missouri, Central Illinois, Wichita, Tulsa, Oklahoma City, and Denver. Beyond the Midwest, Commerce also maintains commercial offices in Dallas, Houston, Cincinnati, Nashville, Des Moines, Indianapolis, and Grand Rapids and wealth offices in Dallas, Houston, and Naples. Commerce delivers high-touch service and sophisticated financial solutions at regional branches, commercial and wealth offices, ATMs, online, mobile and through a 24/7 customer service line.
This financial news release and the supplementary Earnings Highlights presentation are available on the Company’s website at https://investor.commercebank.com/news-info/financial-news-releases/default.aspx.
* * * * * * * * * * * * * * *
For additional information, contact
Matt Burkemper, Investor Relations
(314) 746-7485
www.commercebank.com
matthew.burkemper@commercebank.com
2
Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
FINANCIAL HIGHLIGHTS
For the Three Months Ended
(Unaudited) (Dollars in thousands, except per share data)
Mar. 31, 2024
Dec. 31, 2023
Mar. 31, 2023
FINANCIAL SUMMARY
Net interest income
$248,999
$248,421
$251,623
Non-interest income
148,848
144,879
137,612
Total revenue
397,847
393,300
389,235
Investment securities gains (losses)
(259)
7,601
(306)
Provision for credit losses
4,787
5,879
11,456
Non-interest expense
245,697
251,254
224,107
Income before taxes
147,104
143,768
153,366
Income taxes
31,652
32,307
32,813
Non-controlling interest expense
2,789
2,238
1,101
Net income attributable to Commerce Bancshares, Inc.
$112,663
$109,223
$119,452
Earnings per common share:
Net income — basic
$0.87
$0.84
$0.91
Net income — diluted
$0.86
$0.84
$0.91
Effective tax rate
21.93
%
22.83
%
21.55
%
Fully-taxable equivalent net interest income
$251,312
$250,547
$253,411
Average total interest earning assets (1)
$30,365,774
$31,340,958
$31,568,594
Diluted wtd. average shares outstanding
129,185,903
129,608,322
130,471,930
RATIOS
Average loans to deposits (2)
69.87
%
67.69
%
64.99
%
Return on total average assets
1.48
1.38
1.54
Return on average equity (3)
15.39
16.48
18.75
Non-interest income to total revenue
37.41
36.84
35.35
Efficiency ratio (4)
61.67
63.80
57.49
Net yield on interest earning assets
3.33
3.17
3.26
EQUITY SUMMARY
Cash dividends per share
$.270
$.257
$.257
Cash dividends on common stock
$35,140
$33,574
$33,759
Book value per share (5)
$22.70
$22.77
$20.49
Market value per share (5)
$53.20
$53.41
$55.57
High market value per share
$55.64
$56.75
$66.86
Low market value per share
$49.44
$40.91
$53.07
Common shares outstanding (5)
129,694,606
130,176,048
130,956,746
Tangible common equity to tangible assets (6)
9.24
%
8.85
%
7.92
%
Tier I leverage ratio
11.75
%
11.25
%
10.61
%
OTHER QTD INFORMATION
Number of bank/ATM locations
254
257
275
Full-time equivalent employees
4,721
4,718
4,636
(1) Excludes allowance for credit losses on loans and unrealized gains/(losses) on available for sale debt securities.
(2) Includes loans held for sale.
(3) Annualized net income attributable to Commerce Bancshares, Inc. divided by average total equity.
(4) The efficiency ratio is calculated as non-interest expense (excluding intangibles amortization) as a percent of total revenue.
(5) As of period end.
(6) The tangible common equity ratio is a non-gaap ratio and is calculated as stockholders’ equity reduced by goodwill and other intangible assets (excluding mortgage servicing rights) divided by total assets reduced by goodwill and other intangible assets (excluding mortgage servicing rights).
All share and per share amounts have been restated to reflect the 5% stock dividend distributed in December 2023.
3
Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited) (In thousands, except per share data)
For the Three Months Ended
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Interest income
$358,721
$362,609
$361,162
$348,663
$308,857
Interest expense
109,722
114,188
112,615
99,125
57,234
Net interest income
248,999
248,421
248,547
249,538
251,623
Provision for credit losses
4,787
5,879
11,645
6,471
11,456
Net interest income after credit losses
244,212
242,542
236,902
243,067
240,167
NON-INTEREST INCOME
Trust fees
51,105
49,154
49,207
47,265
45,328
Bank card transaction fees
46,930
47,878
46,899
49,725
46,654
Deposit account charges and other fees
24,151
23,517
23,090
22,633
21,752
Consumer brokerage services
4,408
3,641
3,820
4,677
5,085
Capital market fees
3,892
4,269
3,524
2,945
3,362
Loan fees and sales
3,141
2,875
2,966
2,735
2,589
Other
15,221
13,545
13,443
17,625
12,842
Total non-interest income
148,848
144,879
142,949
147,605
137,612
INVESTMENT SECURITIES GAINS (LOSSES), NET
(259)
7,601
4,298
3,392
(306)
NON-INTEREST EXPENSE
Salaries and employee benefits
151,801
147,456
146,805
145,429
144,373
Data processing and software
31,153
31,141
30,744
28,719
28,154
Net occupancy
13,574
13,927
13,948
12,995
12,759
Deposit insurance
8,017
20,304
4,029
4,187
4,643
Equipment
5,010
5,137
4,697
4,864
4,850
Supplies and communication
4,744
5,242
4,963
4,625
4,590
Marketing
4,036
6,505
6,167
6,368
5,471
Other
27,362
21,542
16,657
20,424
19,267
Total non-interest expense
245,697
251,254
228,010
227,611
224,107
Income before income taxes
147,104
143,768
156,139
166,453
153,366
Less income taxes
31,652
32,307
33,439
35,990
32,813
Net income
115,452
111,461
122,700
130,463
120,553
Less non-controlling interest expense (income)
2,789
2,238
2,104
2,674
1,101
Net income attributable to Commerce Bancshares, Inc.
$112,663
$109,223
$120,596
$127,789
$119,452
Net income per common share — basic
$0.87
$0.84
$0.92
$0.97
$0.91
Net income per common share — diluted
$0.86
$0.84
$0.92
$0.97
$0.91
OTHER INFORMATION
Return on total average assets
1.48
%
1.38
%
1.49
%
1.56
%
1.54
%
Return on average equity (1)
15.39
16.48
17.73
18.81
18.75
Efficiency ratio (2)
61.67
63.80
58.15
57.22
57.49
Effective tax rate
21.93
22.83
21.71
21.97
21.55
Net yield on interest earning assets
3.33
3.17
3.11
3.12
3.26
Fully-taxable equivalent net interest income
$251,312
$250,547
$250,962
$251,757
$253,411
(1) Annualized net income attributable to Commerce Bancshares, Inc. divided by average total equity.
(2) The efficiency ratio is calculated as non-interest expense (excluding intangibles amortization) as a percent of total revenue.
The income statement above reflects the reclassification of non-interest income of $406 thousand and $1.1 million from other non-interest income to capital market fees for the second and third quarters of 2023.
4
Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS - PERIOD END
(Unaudited) (In thousands)
Mar. 31, 2024
Dec. 31, 2023
Mar. 31, 2023
ASSETS
Loans
Business
$
5,994,974
$
6,019,036
$
5,704,467
Real estate — construction and land
1,497,647
1,446,764
1,437,419
Real estate — business
3,711,602
3,719,306
3,486,543
Real estate — personal
3,039,885
3,026,041
2,952,042
Consumer
2,119,308
2,077,723
2,094,389
Revolving home equity
322,523
319,894
295,478
Consumer credit card
564,388
589,913
558,669
Overdrafts
48,513
6,802
6,515
Total loans
17,298,840
17,205,479
16,535,522
Allowance for credit losses on loans
(160,465)
(162,395)
(159,317)
Net loans
17,138,375
17,043,084
16,376,205
Loans held for sale
2,328
4,177
6,162
Investment securities:
Available for sale debt securities
9,141,695
9,684,760
11,228,616
Trading debt securities
56,716
28,830
41,584
Equity securities
12,852
12,701
12,528
Other securities
229,146
222,473
268,417
Total investment securities
9,440,409
9,948,764
11,551,145
Federal funds sold
—
5,025
27,060
Securities purchased under agreements to resell
225,000
450,000
825,000
Interest earning deposits with banks
1,609,614
2,239,010
1,341,854
Cash and due from banks
291,040
443,147
351,210
Premises and equipment — net
467,377
469,059
428,169
Goodwill
146,539
146,539
138,921
Other intangible assets — net
13,918
14,179
14,918
Other assets
1,037,508
938,077
944,212
Total assets
$
30,372,108
$
31,701,061
$
32,004,856
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Non-interest bearing
$
7,513,464
$
7,975,935
$
8,685,234
Savings, interest checking and money market
14,463,211
14,512,273
14,419,741
Certificates of deposit of less than $100,000
997,979
930,432
468,667
Certificates of deposit of $100,000 and over
1,465,541
1,945,258
1,109,818
Total deposits
24,440,195
25,363,898
24,683,460
Federal funds purchased and securities sold under agreements to repurchase
2,505,576
2,908,815
2,784,559
Other borrowings
2,359
1,404
1,507,776
Other liabilities
460,089
462,714
346,649
Total liabilities
27,408,219
28,736,831
29,322,444
Stockholders’ equity:
Common stock
655,322
655,322
629,319
Capital surplus
3,148,649
3,162,622
2,919,060
Retained earnings
130,706
53,183
117,313
Treasury stock
(59,674)
(35,599)
(59,670)
Accumulated other comprehensive income (loss)
(931,027)
(891,412)
(940,498)
Total stockholders’ equity
2,943,976
2,944,116
2,665,524
Non-controlling interest
19,913
20,114
16,888
Total equity
2,963,889
2,964,230
2,682,412
Total liabilities and equity
$
30,372,108
$
31,701,061
$
32,004,856
5
Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
AVERAGE BALANCE SHEETS
(Unaudited) (In thousands)
For the Three Months Ended
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
ASSETS:
Loans:
Business
$
5,873,525
$
5,861,229
$
5,849,227
$
5,757,388
$
5,656,104
Real estate — construction and land
1,472,554
1,523,682
1,508,850
1,450,196
1,410,835
Real estate — business
3,727,643
3,644,589
3,642,010
3,540,851
3,478,382
Real estate — personal
3,031,193
3,027,664
2,992,500
2,960,962
2,933,750
Consumer
2,082,490
2,117,268
2,102,281
2,098,523
2,067,385
Revolving home equity
322,074
310,282
304,055
300,623
296,748
Consumer credit card
562,892
568,112
564,039
555,875
556,223
Overdrafts
7,696
5,258
5,341
4,630
4,449
Total loans
17,080,067
17,058,084
16,968,303
16,669,048
16,403,876
Allowance for credit losses on loans
(161,891)
(161,932)
(158,335)
(159,068)
(150,117)
Net loans
16,918,176
16,896,152
16,809,968
16,509,980
16,253,759
Loans held for sale
2,149
5,392
5,714
5,957
5,708
Investment securities:
U.S. government and federal agency obligations
851,656
889,390
986,284
1,035,651
1,099,067
Government-sponsored enterprise obligations
55,652
55,661
55,676
55,751
87,086
State and municipal obligations
1,330,808
1,363,649
1,391,541
1,532,519
1,793,756
Mortgage-backed securities
5,902,328
6,022,502
6,161,348
6,316,224
6,454,408
Asset-backed securities
2,085,050
2,325,089
2,553,562
2,827,911
3,233,757
Other debt securities
503,204
510,721
514,787
519,988
528,941
Unrealized gain (loss) on debt securities
(1,274,125)
(1,595,845)
(1,458,141)
(1,331,002)
(1,387,196)
Total available for sale debt securities
9,454,573
9,571,167
10,205,057
10,957,042
11,809,819
Trading debt securities
40,483
37,234
35,044
46,493
45,757
Equity securities
12,768
12,249
12,230
12,335
12,458
Other securities
221,695
222,378
237,518
273,587
229,867
Total investment securities
9,729,519
9,843,028
10,489,849
11,289,457
12,097,901
Federal funds sold
599
1,194
2,722
7,484
38,978
Securities purchased under agreements to resell
340,934
450,000
712,472
824,974
825,000
Interest earning deposits with banks
1,938,381
2,387,415
2,337,744
2,284,162
809,935
Other assets
1,715,716
1,797,849
1,750,222
1,941,340
1,376,551
Total assets
$
30,645,474
$
31,381,030
$
32,108,691
$
32,863,354
$
31,407,832
LIABILITIES AND EQUITY:
Non-interest bearing deposits
$
7,328,603
$
7,748,654
$
7,939,190
$
8,224,475
$
9,114,512
Savings
1,333,983
1,357,733
1,436,149
1,516,887
1,550,215
Interest checking and money market
13,215,270
13,166,783
13,048,199
12,918,399
13,265,485
Certificates of deposit of less than $100,000
976,804
1,097,224
1,423,965
1,075,110
415,367
Certificates of deposit of $100,000 and over
1,595,310
1,839,057
1,718,126
1,472,208
903,393
Total deposits
24,449,970
25,209,451
25,565,629
25,207,079
25,248,972
Borrowings:
Federal funds purchased
328,216
473,534
508,851
507,165
493,721
Securities sold under agreements to repurchase
2,511,959
2,467,118
2,283,020
2,206,612
2,418,726
Other borrowings
76
179,587
685,222
1,617,952
551,267
Total borrowings
2,840,251
3,120,239
3,477,093
4,331,729
3,463,714
Other liabilities
410,310
421,402
367,741
598,915
112,052
Total liabilities
27,700,531
28,751,092
29,410,463
30,137,723
28,824,738
Equity
2,944,943
2,629,938
2,698,228
2,725,631
2,583,094
Total liabilities and equity
$
30,645,474
$
31,381,030
$
32,108,691
$
32,863,354
$
31,407,832
6
Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
AVERAGE RATES
(Unaudited)
For the Three Months Ended
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
ASSETS:
Loans:
Business (1)
6.07
%
5.91
%
5.77
%
5.58
%
5.31
%
Real estate — construction and land
8.40
8.34
8.17
7.92
7.33
Real estate — business
6.26
6.18
6.13
5.96
5.65
Real estate — personal
3.95
3.85
3.73
3.68
3.61
Consumer
6.40
6.21
5.97
5.63
5.31
Revolving home equity
7.70
7.70
7.76
7.55
7.03
Consumer credit card
14.11
13.83
13.77
13.77
13.68
Overdrafts
—
—
—
—
—
Total loans
6.27
6.15
6.02
5.84
5.56
Loans held for sale
7.49
9.93
10.55
10.17
10.30
Investment securities:
U.S. government and federal agency obligations
2.08
2.32
2.31
3.42
1.90
Government-sponsored enterprise obligations
2.39
2.36
2.36
2.38
3.21
State and municipal obligations (1)
1.97
1.94
1.95
2.04
2.26
Mortgage-backed securities
2.19
2.05
2.06
2.09
2.06
Asset-backed securities
2.39
2.30
2.20
2.08
2.01
Other debt securities
1.93
1.85
1.75
1.86
1.93
Total available for sale debt securities
2.18
2.10
2.08
2.19
2.07
Trading debt securities (1)
5.30
5.05
5.11
4.53
4.59
Equity securities (1)
25.64
27.47
23.06
23.25
23.24
Other securities (1)
13.04
8.60
13.13
9.40
7.11
Total investment securities
2.44
2.27
2.33
2.37
2.18
Federal funds sold
6.71
6.65
6.56
5.63
5.09
Securities purchased under agreements to resell
1.93
1.64
2.08
1.99
1.94
Interest earning deposits with banks
5.48
5.47
5.39
5.14
4.67
Total interest earning assets
4.78
4.62
4.51
4.34
4.00
LIABILITIES AND EQUITY:
Interest bearing deposits:
Savings
.06
.05
.05
.05
.05
Interest checking and money market
1.69
1.57
1.33
.93
.61
Certificates of deposit of less than $100,000
4.20
4.21
4.32
3.78
1.39
Certificates of deposit of $100,000 and over
4.56
4.55
4.37
3.93
2.98
Total interest bearing deposits
1.97
1.93
1.76
1.29
.71
Borrowings:
Federal funds purchased
5.42
5.40
5.33
5.06
4.59
Securities sold under agreements to repurchase
3.43
3.25
3.20
3.09
2.93
Other borrowings
—
5.45
5.30
5.24
4.94
Total borrowings
3.66
3.71
3.93
4.13
3.49
Total interest bearing liabilities
2.21
%
2.20
%
2.12
%
1.87
%
1.20
%
Net yield on interest earning assets
3.33
%
3.17
%
3.11
%
3.12
%
3.26
%
(1) Stated on a fully taxable-equivalent basis using a federal income tax rate of 21%.
7
Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
CREDIT QUALITY
For the Three Months Ended
(Unaudited) (In thousands, except ratios)
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
ALLOWANCE FOR CREDIT LOSSES ON LOANS
Balance at beginning of period
$162,395
$162,244
$158,685
$159,317
$150,136
Provision for credit losses on loans
6,947
8,170
13,343
5,864
15,948
Net charge-offs (recoveries):
Commercial portfolio:
Business
23
96
2,613
165
230
Real estate — construction and land
—
—
—
(115)
—
Real estate — business
(141)
128
(15)
(5)
(4)
(118)
224
2,598
45
226
Personal banking portfolio:
Consumer credit card
6,435
5,325
4,716
4,687
4,325
Consumer
1,983
1,903
1,797
1,273
1,275
Overdraft
557
588
683
517
978
Real estate — personal
24
(11)
(9)
(6)
(11)
Revolving home equity
(4)
(10)
(1)
(20)
(26)
8,995
7,795
7,186
6,451
6,541
Total net loan charge-offs
8,877
8,019
9,784
6,496
6,767
Balance at end of period
$160,465
$162,395
$162,244
$158,685
$159,317
LIABILITY FOR UNFUNDED LENDING COMMITMENTS
$23,086
$25,246
$27,537
$29,235
$28,628
NET CHARGE-OFF RATIOS (1)
Commercial portfolio:
Business
—
%
.01
%
.18
%
.01
%
.02
%
Real estate — construction and land
—
—
—
(.03)
—
Real estate — business
(.02)
.01
—
—
—
—
.01
.09
—
.01
Personal banking portfolio:
Consumer credit card
4.60
3.72
3.32
3.38
3.15
Consumer
.38
.36
.34
.24
.25
Overdraft
29.11
44.37
50.73
44.79
89.15
Real estate — personal
—
—
—
—
—
Revolving home equity
—
(.01)
—
(.03)
(.04)
.60
.51
.48
.44
.45
Total
.21
%
.19
%
.23
%
.16
%
.17
%
CREDIT QUALITY RATIOS
Non-accrual loans to total loans
.03
%
.04
%
.05
%
.04
%
.05
%
Allowance for credit losses on loans to total loans
.93
.94
.95
.94
.96
NON-ACCRUAL AND PAST DUE LOANS
Non-accrual loans:
Business
$1,038
$3,622
$6,602
$4,732
$6,361
Real estate — business
1,246
60
76
153
171
Real estate — personal
1,523
1,653
1,531
1,276
1,269
Revolving home equity
1,977
1,977
—
—
—
Total
5,784
7,312
8,209
6,161
7,801
Loans past due 90 days and still accruing interest
$20,281
$21,864
$18,580
$15,351
$14,800
(1) Net charge-offs are annualized and calculated as a percentage of average loans (excluding loans held for sale).
8
Exhibit 99.1
COMMERCE BANCSHARES, INC.
Management Discussion of First Quarter Results
March 31, 2024
For the quarter ended March 31, 2024, net income amounted to $112.7 million, compared to $109.2 million in the previous quarter and $119.5 million in the same quarter last year. The increase in net income compared to the previous quarter was primarily the result of lower non-interest expense and higher non-interest income, partly offset by net losses on investment securities. The net yield on interest earning assets increased 16 basis points over the previous quarter to 3.33%. Average loans increased $22.0 million over the previous quarter, while average deposits, borrowings and available for sale debt securities, at fair value, declined $759.5 million, $280.0 million, and $116.6 million, respectively. For the quarter, the return on average assets was 1.48%, the return on average equity was 15.39%, and the efficiency ratio was 61.7%.
Balance Sheet Review
During the 1st quarter of 2024, average loans totaled $17.1 billion, an increase of $22.0 million over the prior quarter, and increased $676.2 million, or 4.1%, over the same quarter last year. Compared to the previous quarter, average balances of business real estate loans grew $83.1 million, while construction and consumer loans declined $51.1 million and $34.8 million, respectively. During the current quarter, the Company sold certain fixed rate personal real estate loans totaling $7.4 million, compared to $8.7 million in the prior quarter.
Total average available for sale debt securities decreased $116.6 million compared to the previous quarter to $9.5 billion, at fair value. The decrease in debt securities was mainly the result of lower average balances of asset-backed securities. During the 1st quarter of 2024, the unrealized loss on available for sale securities increased $27.2 million to $1.2 billion, at period end. Also during the 1st quarter of 2024, purchases of securities totaled $145.7 million with a weighted average yield of approximately 4.65%, and sales, maturities and pay downs were $655.0 million. At March 31, 2024, the duration of the available for sale investment portfolio was 4.2 years, and maturities and pay downs of approximately $1.6 billion are expected to occur during the next 12 months. The Company does not have any investment securities classified as held-to-maturity.
Total average deposits decreased $759.5 million this quarter compared to the previous quarter. The decrease in deposits mostly resulted from lower average demand deposits of $420.1 million and lower average certificates of deposit of $364.2 million, which included lower brokered deposits of $225.4 million. Compared to the previous quarter, total average commercial deposits declined $743.8 million, while consumer and wealth deposits increased $138.8 million and $71.8 million, respectively. The average loans to deposits ratio was 69.9% in the current quarter and 67.7% in the prior quarter. The Company’s average borrowings, which included average customer repurchase agreements of $2.5
billion, decreased $280.0 million to $2.8 billion in the 1st quarter of 2024, mostly due to a decline of $179.3 million in average Federal Home Loan Bank (FHLB) borrowings.
Net Interest Income
Net interest income in the 1st quarter of 2024 amounted to $249.0 million, an increase of $578 thousand compared to the previous quarter. On a fully taxable-equivalent (FTE) basis, net interest income for the current quarter increased $765 thousand over the previous quarter to $251.3 million. The increase in net interest income was mostly due to higher interest earned on loans and investment securities and lower interest expense on deposits and borrowings, partly offset by lower interest income earned on deposits with banks. The net yield (FTE) on earning assets increased to 3.33%, from 3.17% in the prior quarter.
Compared to the previous quarter, interest income on loans (FTE) increased $1.7 million, mostly due to higher average rates earned on business, consumer, and personal real estate loans. Interest income on loans also increased due to higher balances of business real estate loans, largely offset by lower balances of construction loans. The average yield (FTE) on the loan portfolio increased 12 basis points to 6.27% this quarter.
Interest income on investment securities (FTE) increased $1.3 million compared to the prior quarter, mostly due to higher rates earned on other debt securities, partly offset by lower average balances of available for sale debt securities. Interest on other debt securities included dividend payments of $3.4 million from the Company’s private equity investments. Interest income earned on U.S. government and federal agency securities decreased due to lower average balances and lower average rates, which included the impact of $1.7 million in lower inflation income from Treasury inflation-protected securities this quarter. Additionally, the Company recorded a $2.0 million adjustment to premium amortization at March 31, 2024, which increased interest income to reflect slower forward prepayment speed estimates on mortgage-backed securities and was higher than the $629 thousand adjustment that increased interest income in the prior quarter. The average yield (FTE) on total investment securities was 2.44% in the current quarter, compared to 2.27% in the previous quarter.
Compared to the previous quarter, interest income on deposits with banks decreased $6.5 million, mostly due to $449.0 million of lower average balances.
Interest expense decreased $4.5 million, mostly due to lower average balances of borrowings and deposits, partly offset by higher rates paid. The average rate paid on interest bearing deposits
9
Exhibit 99.1
COMMERCE BANCSHARES, INC.
Management Discussion of First Quarter Results
March 31, 2024
totaled 1.97% in the current quarter compared to 1.93% in the prior quarter. Interest expense on deposits decreased $1.2 million this quarter compared to the previous quarter. Interest expense on borrowings decreased $3.3 million, mostly due to a decline in average FHLB borrowings of $179.3 million and lower average balances of federal funds purchased. The overall rate paid on interest bearing liabilities was 2.21% in the current quarter compared to 2.20% in the prior quarter.
Non-Interest Income
In the 1st quarter of 2024, total non-interest income amounted to $148.8 million, an increase of $11.2 million compared to the same period last year and an increase of $4.0 million compared to the prior quarter. The increase in non-interest income compared to the same period last year was mainly due to higher trust fees, deposit account fees, and tax credit sales income. The increase in non-interest income compared to the prior quarter was mainly due to higher trust fees, brokerage fees, and tax credit sales income, partly offset by lower bank card fees.
Total net bank card fees in the current quarter increased $276 thousand, or .6%, compared to the same period last year, and decreased $948 thousand compared to the prior quarter. Net corporate card fees increased $164 thousand, or .6%, over the same quarter of last year mainly due to higher interchange fees, partly offset by higher rewards expense. Net debit card fees increased $118 thousand, or 1.1%, mostly due to lower network expense. Net merchant fees decreased $104 thousand, or 1.9%, while net credit card fees increased $98 thousand, or 2.7%. Total net bank card fees this quarter were comprised of fees on corporate card ($27.5 million), debit card ($10.4 million), merchant ($5.2 million) and credit card ($3.8 million) transactions.
In the current quarter, trust fees increased $5.8 million, or 12.7%, over the same period last year, mostly resulting from higher private client trust fees. Compared to the same period last year, deposit account fees increased $2.4 million, or 11.0%, mostly due to higher corporate cash management fees. Consumer brokerage fees decreased $677 thousand, or 13.3%.
Other non-interest income increased compared to the same period last year primarily due to higher tax credit sales income of $1.5 million and cash sweep fees of $731 thousand. For the 1st quarter of 2024, non-interest income comprised 37.4% of the Company’s total revenue.
Investment Securities Gains and Losses
The Company recorded net securities losses of $259 thousand in the current quarter, compared to gains of $7.6 million in the prior quarter and losses of $306 thousand in the 1st quarter of 2023. Net securities
losses in the current quarter primarily resulted from losses of $8.5 million realized on available for sale debt securities, partly offset by net fair value gains of $7.1 million in the Company’s portfolio of private equity investments.
Non-Interest Expense
Non-interest expense for the current quarter amounted to $245.7 million, compared to $224.1 million in the same period last year and $251.3 million in the prior quarter. The increase in non-interest expense compared to the same period last year was mainly due to litigation settlement expense as well as higher salaries and employee benefits expense, FDIC insurance expense, and data processing and software expense, partly offset by lower marketing expense. The decrease in non-interest expense compared to the prior quarter was mainly due to lower FDIC insurance expense and marketing expense, partly offset by higher litigation settlement expense and employee benefits expense.
Compared to the 1st quarter of last year, salaries and employee benefits expense increased $7.4 million, or 5.1%, mostly due to higher full-time salaries expense of $5.8 million and higher employee benefits expense of $1.3 million. Full-time equivalent employees totaled 4,721 and 4,636 at March 31, 2024 and 2023, respectively.
Compared to the same period last year, data processing and software expense increased $3.0 million due to higher bank card fees expense and increased costs for service providers. FDIC insurance expense increased $3.4 million, due to a $4.0 million accrual adjustment in the current quarter to the special assessment by the FDIC to replenish the Deposit Insurance Fund. These increases in expense were partly offset by lower marketing expense of $1.4 million. Other non-interest expense increased mainly due to $10.0 million in litigation settlement costs.
Income Taxes
The effective tax rate for the Company was 21.9% in the current quarter, 22.8% in the previous quarter, and 21.6% in the 1st quarter of 2023.
Credit Quality
Net loan charge-offs in the 1st quarter of 2024 amounted to $8.9 million, compared to $8.0 million in the prior quarter and $6.8 million in the same period last year. The ratio of annualized net loan charge-offs to total average loans was .21% in the current quarter, .19% in the previous quarter, and .17% in the 1st quarter of last year. Compared to the prior quarter, net loan charge-offs on personal banking loans increased $1.2 million to $9.0 million, mainly due to $1.1 million of higher consumer credit card loan net charge-offs.
In the 1st quarter of 2024, annualized net loan charge-offs on average consumer credit card loans were 4.60%, compared to 3.72% in the previous quarter, and
10
Exhibit 99.1
COMMERCE BANCSHARES, INC.
Management Discussion of First Quarter Results
March 31, 2024
3.15% in the same quarter last year. Consumer loan net charge-offs were .38% of average consumer loans in the current quarter, .36% in the prior quarter, and .25% in the same quarter last year.
At March 31, 2024, the allowance for credit losses on loans totaled $160.5 million, or .93% of total loans, and decreased $1.9 million compared to the prior quarter. Additionally, the liability for unfunded lending commitments at March 31, 2024 was $23.1 million, a decrease of $2.2 million compared to the liability at December 31, 2023.
At March 31, 2024, total non-accrual loans amounted to $5.8 million, a decrease of $1.5 million compared to the previous quarter. At March 31, 2024, the balance of non-accrual loans, which represented .03% of loans outstanding, included business loans of $1.0 million, revolving home equity loans of $2.0 million, personal real estate loans of $1.5 million, and business real estate loans of $1.2 million. Loans more than 90 days past due and still accruing interest totaled $20.3 million at March 31, 2024.
Other
During the 1st quarter of 2024, the Company paid a cash dividend of $.27 per common share, representing a 5.1% increase over the same period last year. The Company purchased 806,217 shares of treasury stock during the current quarter at an average price of $52.13.
The Company owns 823,447 shares of Visa Class B-1 common stock, carried at zero value on the Company’s balance sheet as of March 31, 2024. On April 8, 2024, Visa, Inc. (“Visa”) announced the commencement of a public offering to exchange Class B-1 common stock for a combination of shares of Class B-2 common stock and Class C common stock (“Exchange Offer”). The Company tendered all of its Visa Class B-1 shares and is awaiting notification of acceptance of that tender and the closing of the Exchange Offer. If the Company’s tendered shares are accepted and the exchange occurs in the second quarter of 2024, the Company expects to record a significant gain during the second quarter of 2024 based on the conversion privilege of the Class C common stock and the closing price of Visa Class A common stock. A full description of the terms of the Exchange Offer is set forth in Visa’s related Issuer Tender Offer Statement on Schedule TO and Prospectus, each dated April 8, 2024, publicly filed with the U. S. Securities and Exchange Commission.
Forward Looking Information
This information contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include future financial and operating results, expectations, intentions, and other statements that are not historical facts. Such statements are based on current beliefs and
expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements.
