EX-99.1 2 cbsh6302024ex991.htm EX-99.1 Document
Exhibit 99.1
Exhibit 99.1
commercebancshares914a01a05.jpg
CBSH
                   1000 Walnut Street / Suite 700 / Kansas City, Missouri 64106 / 816.234.2000
FOR IMMEDIATE RELEASE:
Thursday, July 18, 2024

COMMERCE BANCSHARES, INC. REPORTS
SECOND QUARTER EARNINGS PER SHARE OF $1.07

Commerce Bancshares, Inc. announced earnings of $1.07 per share for the three months ended June 30, 2024, compared to $.97 per share in the same quarter last year and $.86 per share in the first quarter of 2024. Net income for the second quarter of 2024 amounted to $139.6 million, compared to $127.8 million in the second quarter of 2023 and $112.7 million in the prior quarter.

For the six months ended June 30, 2024, earnings per share totaled $1.93, compared to $1.88 for the first six months of 2023. Net income amounted to $252.2 million for the six months ended June 30, 2024, compared to $247.2 million in the comparable period last year. For the year to date, the return on average assets was 1.67%, and the return on average equity was 16.98%.

In announcing these results, John Kemper, President and Chief Executive Officer, said, “Our earnings remained strong this quarter, driven by an expanding net interest margin, solid fee income, and well-controlled expenses. Our net interest margin expanded 22 basis points this quarter, attributable to a repositioning of some of our available for sale securities, continued benefit from asset repricing and inflation income on treasury bonds. Interest-bearing deposit costs continue to flatten, increasing just two basis points this quarter. Trust fees and deposit account fees were up 10.6% and 11.9%, respectively, over the same period last year.

“We continue to maintain strong capital and liquidity levels. Credit quality across our entire loan portfolio remains excellent, with non-accrual loans at just 11 basis points of total loans.”

Kemper added, “We are pleased to announce that the Company contributed $5.0 million to the Commerce Bancshares Foundation during the second quarter. This donation underscores our commitment to supporting and empowering the growth and prosperity of our communities. Through our contribution to the Foundation, we look forward to maintaining a lasting positive impact on the organizations who do so much for the areas we serve.”

Second Quarter 2024 Financial Highlights:

Net interest income was $262.2 million, a $13.3 million increase over the prior quarter. The net yield on interest earning assets increased 22 basis points to 3.55%.

Non-interest income totaled $152.2 million, an increase of $4.6 million compared to the same quarter last year.

Trust fees grew $5.0 million, or 10.6%, compared to the same period last year, mostly due to higher private client fees.

1

Exhibit 99.1
Non-interest expense totaled $232.2 million, an increase of $4.6 million, or 2.0%, compared to the same quarter last year and included a $5.0 million donation to a related charitable foundation.

Average loan balances totaled $17.2 billion, an increase of .6% compared to the prior quarter.

Total average available for sale debt securities decreased $695.1 million from the prior quarter to $8.8 billion, at fair value. During the second quarter of 2024, the unrealized loss on available for sale debt securities decreased $173.4 million to $1.1 billion, at period end.

Investment securities gains included a $177.0 million gain on Visa Inc. stock and a $179.1 million loss on the repositioning of a portion of the Company’s available for sale debt securities portfolio.

Total average deposits decreased $164.5 million, or .7%, compared to the prior quarter. The average rate paid on interest bearing deposits in the current quarter was 1.99%.

The ratio of annualized net loan charge-offs to average loans was .23% compared to .21% in the prior quarter.

The allowance for credit losses on loans decreased $1.9 million during the second quarter to $158.6 million, and the ratio of the allowance for credit losses on loans to total loans was .92%, at June 30, 2024, compared to .93% at March 31, 2024.

Total assets at June 30, 2024 were $30.6 billion, an increase of $197.3 million, or .6%, compared to the prior quarter.

For the quarter, the return on average assets was 1.86%, the return on average equity was 18.52%, and the efficiency ratio was 55.9%.

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 EndedFor the Six Months Ended
(Unaudited)
(Dollars in thousands, except per share data)
Jun. 30, 2024Mar. 31, 2024Jun. 30, 2023Jun. 30, 2024Jun. 30, 2023
FINANCIAL SUMMARY
Net interest income$262,249 $248,999 $249,538 $511,248 $501,161 
Non-interest income152,244 148,848 147,605 301,092 285,217 
Total revenue414,493 397,847 397,143 812,340 786,378 
Investment securities gains (losses)3,233 (259)3,392 2,974 3,086 
Provision for credit losses5,468 4,787 6,471 10,255 17,927 
Non-interest expense232,214 245,697 227,611 477,911 451,718 
Income before taxes180,044 147,104 166,453 327,148 319,819 
Income taxes38,602 31,652 35,990 70,254 68,803 
Non-controlling interest expense 1,889 2,789 2,674 4,678 3,775 
Net income attributable to Commerce Bancshares, Inc.$139,553 $112,663 $127,789 $252,216 $247,241 
Earnings per common share:  
Net income — basic$1.07 $0.87 $0.97 $1.94 $1.88 
Net income — diluted$1.07 $0.86 $0.97 $1.93 $1.88 
Effective tax rate21.67 %21.93 %21.97 %21.79 %21.77 %
Fully-taxable equivalent net interest income$264,578 $251,312 $251,757 $515,890 $505,168 
Average total interest earning assets (1)
$30,016,060 $30,365,774 $32,412,084 $30,190,917 $31,992,669 
Diluted wtd. average shares outstanding128,610,693 129,185,903 130,207,664 128,898,298 130,339,067 
RATIOS  
Average loans to deposits (2)
70.73 %69.87 %66.15 %70.30 %65.57 %
Return on total average assets1.86 1.48 1.56 1.67 1.55 
Return on average equity (3)
18.52 15.39 18.81 16.98 18.78 
Non-interest income to total revenue36.73 37.41 37.17 37.06 36.27 
Efficiency ratio (4)
55.95 61.67 57.22 58.75 57.35 
Net yield on interest earning assets3.55 3.33 3.12 3.44 3.18 
EQUITY SUMMARY  
Cash dividends per share$.270 $.270 $.257 $.540 $.514 
Cash dividends on common stock$34,960 $35,140 $33,744 $70,100 $67,503 
Book value per share (5)
$24.48 $22.70 $20.50 
Market value per share (5)
$55.78 $53.20 $46.38 
High market value per share$57.48 $55.64 $56.16 
Low market value per share$50.92 $49.44 $43.38 
Common shares outstanding (5)
129,004,231 129,694,606 130,971,572 
Tangible common equity to tangible assets (6)
9.82 %9.24 %7.70 %
Tier I leverage ratio12.13 %11.75 %10.46 %
OTHER QTD INFORMATION 
Number of bank/ATM locations247 254 272 
Full-time equivalent employees4,724 4,721 4,680 
(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 EndedFor the Six Months Ended
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023Jun. 30, 2024Jun. 30, 2023
Interest income$369,363 $358,721 $362,609 $361,162 $348,663 $728,084 $657,520 
Interest expense107,114 109,722 114,188 112,615 99,125 216,836 156,359 
Net interest income262,249 248,999 248,421 248,547 249,538 511,248 501,161 
Provision for credit losses5,468 4,787 5,879 11,645 6,471 10,255 17,927 
Net interest income after credit losses256,781 244,212 242,542 236,902 243,067 500,993 483,234 
NON-INTEREST INCOME   
Trust fees52,291 51,105 49,154 49,207 47,265 103,396 92,593 
Bank card transaction fees47,477 46,930 47,878 46,899 49,725 94,407 96,379 
Deposit account charges and other fees25,325 24,151 23,517 23,090 22,633 49,476 44,385 
Consumer brokerage services4,478 4,408 3,641 3,820 4,677 8,886 9,762 
Capital market fees4,760 3,892 4,269 3,524 2,945 8,652 6,307 
Loan fees and sales3,431 3,141 2,875 2,966 2,735 6,572 5,324 
Other14,482 15,221 13,545 13,443 17,625 29,703 30,467 
Total non-interest income152,244 148,848 144,879 142,949 147,605 301,092 285,217 
INVESTMENT SECURITIES GAINS (LOSSES), NET3,233 (259)7,601 4,298 3,392 2,974 3,086 
NON-INTEREST EXPENSE   
Salaries and employee benefits149,120 151,801 147,456 146,805 145,429 300,921 289,802 
Data processing and software31,529 31,153 31,141 30,744 28,719 62,682 56,873 
Net occupancy12,544 13,574 13,927 13,948 12,995 26,118 25,754 
Deposit insurance2,354 8,017 20,304 4,029 4,187 10,371 8,830 
Equipment5,091 5,010 5,137 4,697 4,864 10,101 9,714 
Marketing5,356 4,036 6,505 6,167 6,368 9,392 11,839 
Supplies and communication4,636 4,744 5,242 4,963 4,625 9,380 9,215 
Other21,584 27,362 21,542 16,657 20,424 48,946 39,691 
Total non-interest expense232,214 245,697 251,254 228,010 227,611 477,911 451,718 
Income before income taxes180,044 147,104 143,768 156,139 166,453 327,148 319,819 
Less income taxes38,602 31,652 32,307 33,439 35,990 70,254 68,803 
Net income141,442 115,452 111,461 122,700 130,463 256,894 251,016 
Less non-controlling interest expense (income)1,889 2,789 2,238 2,104 2,674 4,678 3,775 
Net income attributable to Commerce Bancshares, Inc.$139,553 $112,663 $109,223 $120,596 $127,789 $252,216 $247,241 
Net income per common share — basic$1.07 $0.87 $0.84 $0.92 $0.97 $1.94 $1.88 
Net income per common share — diluted$1.07 $0.86 $0.84 $0.92 $0.97 $1.93 $1.88 
OTHER INFORMATION
Return on total average assets1.86 %1.48 %1.38 %1.49 %1.56 %1.67 %1.55 %
Return on average equity (1)
18.52 15.39 16.48 17.73 18.81 16.98 18.78 
Efficiency ratio (2)
55.95 61.67 63.80 58.15 57.22 58.75 57.35 
Effective tax rate21.67 21.93 22.83 21.71 21.97 21.79 21.77 
Net yield on interest earning assets3.55 3.33 3.17 3.11 3.12 3.44 3.18 
Fully-taxable equivalent net interest income$264,578 $251,312 $250,547 $250,962 $251,757 $515,890 $505,168 
(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, $1.1 million, and $406 thousand from other non-interest income to capital market fees for the second and third quarters of 2023 and the first six months of 2023, respectively.

4

Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS - PERIOD END

(Unaudited)
(In thousands)
Jun. 30, 2024Mar. 31, 2024Jun. 30, 2023
ASSETS   
Loans
     Business $6,090,724 $5,994,974 $5,906,493 
     Real estate — construction and land1,396,515 1,497,647 1,451,783 
     Real estate — business3,572,539 3,711,602 3,621,222 
     Real estate — personal3,055,182 3,039,885 2,980,599 
     Consumer2,145,609 2,119,308 2,110,605 
     Revolving home equity331,381 322,523 303,845 
     Consumer credit card566,925 564,388 574,755 
     Overdrafts4,190 48,513 7,237 
Total loans17,163,065 17,298,840 16,956,539 
Allowance for credit losses on loans(158,557)(160,465)(158,685)
Net loans17,004,508 17,138,375 16,797,854 
Loans held for sale2,930 2,328 6,776 
Investment securities:
Available for sale debt securities8,534,271 9,141,695 10,414,625 
Trading debt securities45,499 56,716 29,412 
Equity securities113,584 12,852 12,266 
Other securities223,798 229,146 258,045 
Total investment securities8,917,152 9,440,409 10,714,348 
Federal funds sold — 2,750 
Securities purchased under agreements to resell475,000 225,000 825,000 
Interest earning deposits with banks2,215,057 1,609,614 2,568,695 
Cash and due from banks329,692 291,040 366,699 
Premises and equipment — net467,256 467,377 451,568 
Goodwill146,539 146,539 146,371 
Other intangible assets — net13,801 13,918 14,666 
Other assets997,423 1,037,508 936,535 
Total assets$30,569,358 $30,372,108 $32,831,262 
LIABILITIES AND STOCKHOLDERS’ EQUITY   
Deposits:   
Non-interest bearing$7,492,751 $7,513,464 $8,198,849 
Savings, interest checking and money market14,367,710 14,463,211 14,418,974 
Certificates of deposit of less than $100,0001,010,251 997,979 1,543,424 
Certificates of deposit of $100,000 and over1,408,548 1,465,541 1,708,197 
Total deposits24,279,260 24,440,195 25,869,444 
Federal funds purchased and securities sold under agreements to repurchase2,551,399 2,505,576 2,878,021 
Other borrowings3,984 2,359 1,005,613 
Other liabilities576,380 460,089 392,956 
Total liabilities27,411,023 27,408,219 30,146,034 
Stockholders’ equity:   
Common stock655,322 655,322 629,319 
Capital surplus3,153,107 3,148,649 2,921,365 
Retained earnings235,299 130,706 211,358 
Treasury stock(98,176)(59,674)(58,389)
Accumulated other comprehensive income (loss)(807,817)(931,027)(1,036,295)
Total stockholders’ equity3,137,735 2,943,976 2,667,358 
Non-controlling interest20,600 19,913 17,870 
Total equity3,158,335 2,963,889 2,685,228 
Total liabilities and equity$30,569,358 $30,372,108 $32,831,262 

5

Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
AVERAGE BALANCE SHEETS

(Unaudited)
(In thousands)
For the Three Months Ended
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023
ASSETS:
Loans:
Business$5,980,364 $5,873,525 $5,861,229 $5,849,227 $5,757,388 
Real estate — construction and land1,471,504 1,472,554 1,523,682 1,508,850 1,450,196 
Real estate — business3,666,057 3,727,643 3,644,589 3,642,010 3,540,851 
Real estate — personal3,044,943 3,031,193 3,027,664 2,992,500 2,960,962 
Consumer2,127,650 2,082,490 2,117,268 2,102,281 2,098,523 
Revolving home equity326,204 322,074 310,282 304,055 300,623 
Consumer credit card552,896 562,892 568,112 564,039 555,875 
Overdrafts4,856 7,696 5,258 5,341 4,630 
Total loans
17,174,474 17,080,067 17,058,084 16,968,303 16,669,048 
Allowance for credit losses on loans(159,791)(161,891)(161,932)(158,335)(159,068)
Net loans17,014,683 16,918,176 16,896,152 16,809,968 16,509,980 
Loans held for sale2,455 2,149 5,392 5,714 5,957 
Investment securities:
U.S. government and federal agency obligations1,201,954 851,656 889,390 986,284 1,035,651 
Government-sponsored enterprise obligations55,634 55,652 55,661 55,676 55,751 
State and municipal obligations1,069,934 1,330,808 1,363,649 1,391,541 1,532,519 
Mortgage-backed securities5,553,656 5,902,328 6,022,502 6,161,348 6,316,224 
Asset-backed securities1,785,598 2,085,050 2,325,089 2,553,562 2,827,911 
Other debt securities
364,828 503,204 510,721 514,787 519,988 
Unrealized gain (loss) on debt securities(1,272,127)(1,274,125)(1,595,845)(1,458,141)(1,331,002)
Total available for sale debt securities8,759,477 9,454,573 9,571,167 10,205,057 10,957,042 
Trading debt securities
46,565 40,483 37,234 35,044 46,493 
Equity securities127,584 12,768 12,249 12,230 12,335 
Other securities 228,403 221,695 222,378 237,518 273,587 
Total investment securities9,162,029 9,729,519 9,843,028 10,489,849 11,289,457 
Federal funds sold1,612 599 1,194 2,722 7,484 
Securities purchased under agreements to resell303,586 340,934 450,000 712,472 824,974 
Interest earning deposits with banks2,099,777 1,938,381 2,387,415 2,337,744 2,284,162 
Other assets1,651,808 1,715,716 1,797,849 1,750,222 1,941,340 
Total assets$30,235,950 $30,645,474 $31,381,030 $32,108,691 $32,863,354 
LIABILITIES AND EQUITY:
Non-interest bearing deposits$7,297,955 $7,328,603 $7,748,654 $7,939,190 $8,224,475 
Savings1,328,989 1,333,983 1,357,733 1,436,149 1,516,887 
Interest checking and money market13,162,118 13,215,270 13,166,783 13,048,199 12,918,399 
Certificates of deposit of less than $100,0001,003,798 976,804 1,097,224 1,423,965 1,075,110 
Certificates of deposit of $100,000 and over1,492,592 1,595,310 1,839,057 1,718,126 1,472,208 
Total deposits24,285,452 24,449,970 25,209,451 25,565,629 25,207,079 
Borrowings:
Federal funds purchased265,042 328,216 473,534 508,851 507,165 
Securities sold under agreements to repurchase2,254,849 2,511,959 2,467,118 2,283,020 2,206,612 
Other borrowings838 76 179,587 685,222 1,617,952 
Total borrowings2,520,729 2,840,251 3,120,239 3,477,093 4,331,729 
Other liabilities399,080 410,310 421,402 367,741 598,915 
Total liabilities27,205,261 27,700,531 28,751,092 29,410,463 30,137,723 
Equity3,030,689 2,944,943 2,629,938 2,698,228 2,725,631 
Total liabilities and equity$30,235,950 $30,645,474 $31,381,030 $32,108,691 $32,863,354 

6

Exhibit 99.1
COMMERCE BANCSHARES, INC. and SUBSIDIARIES
AVERAGE RATES

(Unaudited)For the Three Months Ended
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023
ASSETS: 
Loans: 
Business (1)
6.11 %6.07 %5.91 %5.77 %5.58 %
Real estate — construction and land8.36 8.40 8.34 8.17 7.92 
Real estate — business6.26 6.26 6.18 6.13 5.96 
Real estate — personal4.04 3.95 3.85 3.73 3.68 
Consumer6.56 6.40 6.21 5.97 5.63 
Revolving home equity7.68 7.70 7.70 7.76 7.55 
Consumer credit card13.96 14.11 13.83 13.77 13.77 
Overdrafts — — — — 
Total loans6.30 6.27 6.15 6.02 5.84 
Loans held for sale7.54 7.49 9.93 10.55 10.17 
Investment securities: 
U.S. government and federal agency obligations5.04 2.08 2.32 2.31 3.42 
Government-sponsored enterprise obligations2.39 2.39 2.36 2.36 2.38 
State and municipal obligations (1)
2.00 1.97 1.94 1.95 2.04 
Mortgage-backed securities2.09 2.19 2.05 2.06 2.09 
Asset-backed securities2.50 2.39 2.30 2.20 2.08 
Other debt securities2.01 1.93 1.85 1.75 1.86 
Total available for sale debt securities2.50 2.18 2.10 2.08 2.19 
Trading debt securities (1)
4.95 5.30 5.05 5.11 4.53 
Equity securities (1)
2.82 25.64 27.47 23.06 23.25 
Other securities (1)
13.20 13.04 8.60 13.13 9.40 
Total investment securities2.75 2.44 2.27 2.33 2.37 
Federal funds sold6.74 6.71 6.65 6.56 5.63 
Securities purchased under agreements to resell3.21 1.93 1.64 2.08 1.99 
Interest earning deposits with banks5.48 5.48 5.47 5.39 5.14 
Total interest earning assets4.98 4.78 4.62 4.51 4.34 
LIABILITIES AND EQUITY: 
Interest bearing deposits: 
Savings.06 .06 .05 .05 .05 
Interest checking and money market1.73 1.69 1.57 1.33 .93 
Certificates of deposit of less than $100,0004.22 4.20 4.21 4.32 3.78 
Certificates of deposit of $100,000 and over4.55 4.56 4.55 4.37 3.93 
Total interest bearing deposits1.99 1.97 1.93 1.76 1.29 
Borrowings: 
Federal funds purchased5.42 5.42 5.40 5.33 5.06 
Securities sold under agreements to repurchase3.44 3.43 3.25 3.20 3.09 
Other borrowings3.84 — 5.45 5.30 5.24 
Total borrowings3.65 3.66 3.71 3.93 4.13 
Total interest bearing liabilities2.21 %2.21 %2.20 %2.12 %1.87 %
Net yield on interest earning assets3.55 %3.33 %3.17 %3.11 %3.12 %
(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 EndedFor the Six Months Ended
(Unaudited)
(In thousands, except ratios)
Jun. 30, 2024Mar. 31, 2024Dec. 31, 2023Sep. 30, 2023Jun. 30, 2023Jun. 30, 2024Jun. 30, 2023
ALLOWANCE FOR CREDIT LOSSES ON LOANS
Balance at beginning of period$160,465 $162,395 $162,244 $158,685 $159,317 $162,395 $150,136 
     Provision for credit losses on loans7,849 6,947 8,170 13,343 5,864 14,796 21,812 
     Net charge-offs (recoveries):
        Commercial portfolio:
     Business622 23 96 2,613 165 645 395 
     Real estate — construction and land  — — — (115) (115)
     Real estate — business(8)(141)128 (15)(5)(149)(9)
614 (118)224 2,598 45 496 271 
        Personal banking portfolio:
     Consumer credit card6,746 6,435 5,325 4,716 4,687 13,181 9,012 
     Consumer1,804 1,983 1,903 1,797 1,273 3,787 2,548 
     Overdraft521 557 588 683 517 1,078 1,495 
     Real estate — personal79 24 (11)(9)(6)103 (17)
     Revolving home equity(7)(4)(10)(1)(20)(11)(46)
9,143 8,995 7,795 7,186 6,451 18,138 12,992 
     Total net loan charge-offs 9,757 8,877 8,019 9,784 6,496 18,634 13,263 
Balance at end of period$158,557 $160,465 $162,395 $162,244 $158,685 $158,557 $158,685 
LIABILITY FOR UNFUNDED LENDING COMMITMENTS$20,705 $23,086 $25,246 $27,537 $29,235 
NET CHARGE-OFF RATIOS (1)
Commercial portfolio:
     Business.04 %— %.01 %.18 %.01 %.02 %.01 %
     Real estate — construction and land — — — (.03) (.02)
     Real estate — business (.02).01 — — (.01)— 
.02 — .01 .09 — .01 .01 
Personal banking portfolio:
     Consumer credit card4.91 4.60 3.72 3.32 3.38 4.75 3.27 
     Consumer.34 .38 .36 .34 .24 .36 .25 
     Overdraft43.15 29.11 44.37 50.73 44.79 34.54 66.40 
     Real estate — personal.01 — — — — .01 — 
     Revolving home equity(.01)— (.01)— (.03)(.01)(.03)
.61 .60 .51 .48 .44 .60 .44 
Total.23 %.21 %.19 %.23 %.16 %.22 %.16 %
CREDIT QUALITY RATIOS
Non-accrual loans to total loans.11 %.03 %.04 %.05 %.04 %
Allowance for credit losses on loans to total loans.92 .93 .94 .95 .94 
NON-ACCRUAL AND PAST DUE LOANS
  Non-accrual loans:
     Business$504 $1,038 $3,622 $6,602 $4,732 
     Real estate — business15,050 1,246 60 76 153 
     Real estate — personal1,772 1,523 1,653 1,531 1,276 
     Revolving home equity1,977 1,977 1,977 — — 
   Total 19,303 5,784 7,312 8,209 6,161 
Loans past due 90 days and still accruing interest$18,566 $20,281 $21,864 $18,580 $15,351 
(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 Second Quarter Results
June 30, 2024
For the quarter ended June 30, 2024, net income amounted to $139.6 million, compared to $112.7 million in the previous quarter and $127.8 million in the same quarter last year. The increase in net income compared to the previous quarter was primarily the result of higher net interest income and lower non-interest expense. The net yield on interest earning assets increased 22 basis points over the previous quarter to 3.55%. Average loans increased $94.4 million over the previous quarter, while average deposits, borrowings and available for sale debt securities, at fair value, declined $164.5 million, $319.5 million, and $695.1 million, respectively. For the quarter, the return on average assets was 1.86%, the return on average equity was 18.52%, and the efficiency ratio was 55.9%.

Balance Sheet Review
During the 2nd quarter of 2024, average loans totaled $17.2 billion, an increase of $94.4 million over the prior quarter, and increased $505.4 million, or 3.0%, over the same quarter last year. Compared to the previous quarter, average balances of business and consumer loans grew $106.8 million and $45.2 million, respectively, while business real estate loans declined $61.6 million. During the current quarter, the Company sold certain fixed rate personal real estate loans totaling $18.2 million, compared to $7.4 million in the prior quarter.

Total average available for sale debt securities decreased $695.1 million compared to the previous quarter to $8.8 billion, at fair value. The decrease in debt securities was mainly the result of lower average balances of mortgage-backed, asset-backed, state and municipal, and other debt securities, partly offset by higher average balances of U.S. government and federal agency obligations. Most of the changes in the debt securities balances resulted from the completion of a plan to reposition a portion of the portfolio, which was announced in May 2024. During the 2nd quarter of 2024, the unrealized loss on available for sale debt securities decreased $173.4 million to $1.1 billion, at period end. Also, during the 2nd quarter of 2024, purchases of securities totaled $928.8 million with a weighted average yield of approximately 4.60%, and sales, maturities and pay downs were $1.7 billion. At June 30, 2024, the duration of the available for sale investment portfolio was 4.0 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 $164.5 million this quarter compared to the previous quarter. The decrease in deposits mostly resulted from a decline of $102.7 million in average balances of certificates of deposit greater than $100,000. Compared to the previous quarter, total average commercial deposits declined $317.0 million, while average consumer deposits increased $136.3 million. The average loans
to deposits ratio was 70.7% in the current quarter and 69.9% in the prior quarter. The Company’s average borrowings, which included average customer repurchase agreements of $2.3 billion, decreased $319.5 million to $2.5 billion in the 2nd quarter of 2024.

Net Interest Income
Net interest income in the 2nd quarter of 2024 amounted to $262.2 million, an increase of $13.3 million over the previous quarter. On a fully taxable-equivalent (FTE) basis, net interest income for the current quarter increased $13.3 million over the previous quarter to $264.6 million. The increase in net interest income was mostly due to higher interest income on investment securities, loans, and deposits with banks, coupled with lower interest expense on borrowings. The net yield (FTE) on earning assets increased to 3.55%, from 3.33% in the prior quarter.

Compared to the previous quarter, interest income on loans (FTE) increased $2.9 million, due to higher average rates earned on business, consumer, and personal real estate loans. Interest income on loans also increased due to higher average balances of business and consumer loans, partly offset by lower average balances of business real estate loans. The average yield (FTE) on the loan portfolio increased three basis points to 6.30% this quarter.

Interest income on investment securities (FTE) increased $4.7 million over the prior quarter, mostly due to higher rates earned on available for sale debt securities, partly offset by lower average balances of available for sale debt securities. Interest income earned on U.S. government and federal agency securities increased due to higher average balances and rates, which included the impact of $5.9 million in higher inflation income from Treasury inflation-protected securities compared to previous quarter. Additionally, the Company recorded a $740 thousand adjustment to premium amortization at June 30, 2024, which increased interest income to reflect slower forward prepayment speed estimates on mortgage-backed securities but was lower than the $2.0 million adjustment that increased interest income in the prior quarter. The average yield (FTE) on total investment securities was 2.75% in the current quarter, compared to 2.44% in the previous quarter.

Compared to the previous quarter, interest income on deposits with banks increased $2.2 million, due to $161.4 million of higher average balances.

Interest expense decreased $2.6 million, mainly due to lower average borrowing balances, partly offset by higher interest expense on deposits. Interest expense on borrowings decreased $3.0 million due to lower average balances of customer repurchase agreements and federal funds purchased. Interest expense on deposits increased $377 thousand as higher rates paid on deposits were mostly offset by lower average balances. The average rate paid on
9

Exhibit 99.1
COMMERCE BANCSHARES, INC.                                
Management Discussion of Second Quarter Results
June 30, 2024
interest bearing deposits totaled 1.99% in the current quarter compared to 1.97% in the prior quarter. The overall rate paid on interest bearing liabilities was 2.21% in the current and prior quarter.

Non-Interest Income
In the 2nd quarter of 2024, total non-interest income amounted to $152.2 million, an increase of $4.6 million, or 3.1%, over the same period last year and an increase of $3.4 million over the prior quarter. The increase in non-interest income compared to the same period last year was mainly due to higher trust fees, capital market fees, and deposit account fees, partly offset by lower bank card fees and letter of credit fees. The increase in non-interest income compared to the prior quarter was mainly due to higher deposit account fees, trust fees, capital market fees and swap fees, partly offset by lower tax credit sales income. Additionally, a decrease of $1.1 million in fair value adjustments was recorded on the Company’s deferred compensation plan, which are held in a trust and recorded as both an asset and liability, affecting both other income and other expense.

Total net bank card fees in the current quarter decreased $2.2 million, or 4.5%, compared to the same period last year, and increased $547 thousand compared to the prior quarter. Net corporate card fees decreased $3.0 million, or 10.3%, compared to the same quarter of last year mainly due to lower interchange fees and higher rewards expense. Net merchant fees increased $506 thousand, or 9.4%, due to higher interchange fees, partly offset by higher network expense. Net debit card fees increased $43 thousand, or .4%, while net credit card fees increased $221 thousand, or 5.8%. Total net bank card fees this quarter were comprised of fees on corporate card ($26.2 million), debit card ($11.4 million), merchant ($5.9 million) and credit card ($4.0 million) transactions.

In the current quarter, trust fees increased $5.0 million, or 10.6%, over the same period last year, mostly resulting from higher private client fees. Compared to the same period last year, deposit account fees increased $2.7 million, or 11.9%, mostly due to higher corporate cash management fees, while capital market fees increased $1.8 million, or 61.6%, mostly due to higher underwriting fees.

Other non-interest income decreased compared to the same period last year primarily due to lower letter of credit fees and swap fees of $2.3 million and $919 thousand, respectively. For the 2nd quarter of 2024, non-interest income comprised 36.7% of the Company’s total revenue.

Investment Securities Gains and Losses
The Company recorded net securities gains of $3.2 million in the current quarter, compared to losses of $259 thousand in the prior quarter and gains of $3.4 million in the 2nd quarter of 2023. Net securities gains
in the current quarter resulted primarily from gains of $177.0 million recognized on Visa common stock. During the second quarter of 2024, the Company sold 436 thousand shares of Visa Class A common stock (converted from 109 thousand shares of Visa Class C common stock) at an average price of $274.91. As of June 30, 2024, the Company has sold approximately two thirds of the Visa Class C shares it received from the Visa exchange offer. In addition, net gains of $4.1 million were recorded on the Company’s portfolio of private equity investments. These net gains were mostly offset by losses of $179.1 million realized on sales of available for sale debt securities resulting from the completion of the Company’s plan to reposition a portion of its available for sale debt securities portfolio.

Non-Interest Expense
Non-interest expense for the current quarter amounted to $232.2 million, compared to $227.6 million in the same period last year and $245.7 million in the prior quarter. The increase in non-interest expense compared to the same period last year was mainly due to higher salaries expense, data processing and software expense, and other expense, partly offset by lower marketing and deposit insurance expense. The decrease in non-interest expense compared to the prior quarter was mainly due to lower deposit insurance expense, employee benefits expense, and litigation settlement expense recorded in the prior quarter that did not reoccur in the current quarter. These decreases were partly offset by higher salaries expense and a donation to a related charitable foundation.

Compared to the 2nd quarter of last year, salaries and employee benefits expense increased $3.7 million, or 2.5%, mostly due to higher full-time salaries expense of $3.8 million, and other salaries expense of $1.0 million, partly offset by lower medical expense of $1.5 million. Full-time equivalent employees totaled 4,724 and 4,680 at June 30, 2024 and 2023, respectively.

Compared to the same period last year, data processing and software expense increased $2.8 million due to increased costs for service providers. This increase was partly offset by a decrease in deposit insurance expense of $1.8 million, mostly due to a $1.2 million accrual adjustment to the FDIC’s special assessment and lower marketing expense of $1.0 million. Other expense included a $5.0 million donation to a related charitable foundation in the current quarter, partly offset by deconversion expense of $2.1 million recorded in the same period last year.

Income Taxes
The effective tax rate for the Company was 21.7% in the current quarter, 21.9% in the previous quarter, and 22.0% in the 2nd quarter of 2023.

10

Exhibit 99.1
COMMERCE BANCSHARES, INC.                                
Management Discussion of Second Quarter Results
June 30, 2024
Credit Quality
Net loan charge-offs in the 2nd quarter of 2024 amounted to $9.8 million, compared to $8.9 million in the prior quarter and $6.5 million in the same period last year. The ratio of annualized net loan charge-offs to total average loans was .23% in the current quarter, .21% in the previous quarter, and .16% in the 2nd quarter of last year. Compared to the prior quarter, net loan charge-offs on business and consumer credit card loans increased $599 thousand and $311 thousand, respectively.

In the 2nd quarter of 2024, annualized net loan charge-offs on average consumer credit card loans were 4.91%, compared to 4.60% in the previous quarter and 3.38% in the same quarter last year. Consumer loan net charge-offs were .34% of average consumer loans in the current quarter, .38% in the prior quarter, and .24% in the same quarter last year.

At June 30, 2024, the allowance for credit losses on loans totaled $158.6 million, or .92% of total loans, and decreased $1.9 million compared to the prior quarter. Additionally, the liability for unfunded lending commitments at June 30, 2024 was $20.7 million, a decrease of $2.4 million compared to the liability at March 31, 2024.

At June 30, 2024, total non-accrual loans amounted to $19.3 million, an increase of $13.5 million over the previous quarter. The increase in non-accrual loans was mostly due to a senior living business real estate loan that was moved to non-accrual status during the second quarter of 2024. At June 30, 2024, the balance of non-accrual loans, which represented .11% of loans outstanding, included business loans of $504 thousand, revolving home equity loans of $2.0 million, personal real estate loans of $1.8 million, and business real estate loans of $15.1 million. Loans more than 90 days past due and still accruing interest totaled $18.6 million at June 30, 2024.

Other
During the 2nd 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 685,685 shares of treasury stock during the current quarter at an average price of $55.21.

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. Additional information about risks and uncertainties is included
in the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections within the Company's Annual Report on Form 10-K.
11