M&T Bank Corporation Announces 2012 Fourth Quarter And Full-Year Profits
BUFFALO, N.Y., Jan. 16, 2013 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for 2012.
GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the fourth quarter of 2012 rose 108% to $2.16 from $1.04 in the year-earlier quarter and were comparable to $2.17 in the third quarter of 2012. GAAP-basis net income in the recent quarter totaled $296 million, up from $148 million and $293 million in the fourth quarter of 2011 and the third quarter of 2012, respectively. Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income for the recent quarter was 1.45% and 12.10%, respectively, compared with .75% and 6.12%, respectively, in the year-earlier quarter and 1.45% and 12.40%, respectively, in the third quarter of 2012.
For the year ended December 31, 2012, diluted earnings per common share were $7.54, up 19% from $6.35 in 2011. Net income rose to $1.03 billion in 2012 from $859 million in the previous year. Expressed as a rate of return on average assets and average common shareholders' equity, net income in 2012 was 1.29% and 10.96%, respectively, compared with 1.16% and 9.67%, respectively, in 2011.
Commenting on M&T's performance, Rene F. Jones, Executive Vice President and Chief Financial Officer, noted, "This was a year of tremendous accomplishment, in which M&T recorded record levels of net income and earnings per share. Revenues were up in most major categories, led by exceptional growth in mortgage banking. We continued to extend credit throughout the communities we serve, and as a result, loans rose an impressive $6.5 billion or 11% from the end of 2011, all while improving our capital base and expanding the services we offer our customers. The fourth quarter was a continuation of those trends, positioning us well for continued success in 2013. As we await shareholder and regulatory approvals for our proposed acquisition of Hudson City Bancorp, Inc., we are working diligently to prepare to welcome our new employees and customers to M&T."
While there were no unusual items included in M&T's results during the recent quarter, the fourth quarter of 2011 included several items of note: a $79 million (pre-tax effect) other-than-temporary impairment charge related to M&T's 20% investment in Bayview Lending Group LLC ("BLG"); $55 million of income in full settlement of a lawsuit arising from a 2007 investment in collateralized debt obligations; and a $30 million tax-deductible cash contribution to The M&T Charitable Foundation. The after-tax impact of those three items reduced the previous year's fourth quarter net income by $33 million, or $.26 of diluted earnings per common share.
Supplemental Reporting of Non-GAAP Results of Operations. M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill, core deposit intangible and other intangible asset balances, net of applicable deferred tax amounts) and expenses and gains associated with merging acquired operations into M&T, since such amounts are considered by management to be "nonoperating" in nature. Although "net operating income" as defined by M&T is not a GAAP measure, M&T's management believes that this information helps investors understand the effect of acquisition activity in reported results. Reconciliations of GAAP to non-GAAP measures are provided in the financial tables included herein.
Diluted net operating earnings per common share, which exclude the impact of amortization of core deposit and other intangible assets and merger-related gains and expenses, were $2.23 in the recent quarter, compared with $1.20 in the year-earlier period and $2.24 in the third quarter of 2012. Net operating income for the fourth quarter of 2012 was $305 million, improved from $168 million in the year-earlier quarter and $302 million in the third quarter of 2012. For the three months ended December 31, 2012, net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.56% and 20.46%, respectively, compared with .89% and 12.36% in the corresponding 2011 period and 1.56% and 21.53%, respectively, in the third quarter of 2012.
Diluted net operating earnings per common share rose 20% to $7.88 in 2012 from $6.55 in 2011. Net operating income for 2012 and 2011 totaled $1.07 billion and $884 million, respectively. Net operating income in 2012 expressed as a rate of return on average tangible assets and average tangible common shareholders' equity was 1.40% and 19.42%, respectively, compared with 1.26% and 17.96%, respectively, in 2011.
Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income aggregated $674 million in the recent quarter, up from $669 million in the third quarter of 2012. That improvement resulted from an increase in average earning assets, most notably a $1.6 billion rise in average loans and leases, partially offset by a 3 basis point narrowing of the net interest margin to 3.74% in the fourth quarter, compared with 3.77% in the immediately preceding quarter. Taxable-equivalent net interest income in the recent quarter increased $49 million from $625 million in the fourth quarter of 2011 reflecting a $2.9 billion rise in average earning assets and a 14 basis point widening of the net interest margin. For the year ended December 31, 2012, net interest income on a taxable-equivalent basis rose 9% to $2.62 billion from $2.42 billion in 2011 as a result of a 12%, or $6.5 billion, increase in average loans and leases. Significantly, the net interest margin held steady at 3.73% in 2012 as compared with the prior year despite a challenging low interest rate environment.
Provision for Credit Losses/Asset Quality. Credit quality remained strong. The provision for credit losses was $49 million during the fourth quarter of 2012, compared with $74 million in the year-earlier quarter and $46 million in the third quarter of 2012. Net charge-offs of loans were $44 million in the recent quarter, representing an annualized .27% of average loans outstanding, compared with $74 million or .50% in the final quarter of 2011 and $42 million or .26% in 2012's third quarter. The provision for credit losses declined 24% to $204 million for the year ended December 31, 2012 from $270 million in 2011. Net loan charge-offs for the year totaled $186 million, or .30% of average loans outstanding, compared with $265 million, or .47% of average loans in 2011.
Loans classified as nonaccrual totaled $1.01 billion, or 1.52% of total loans at December 31, 2012, compared with $1.10 billion or 1.83% a year earlier and $925 million or 1.44% at September 30, 2012. The increase in nonaccrual loans from September 30, 2012 resulted largely from the addition of $64 million of loans to a single borrower that are fully secured by residential real estate.
Assets taken in foreclosure of defaulted loans were $104 million at December 31, 2012, down from $157 million and $112 million at December 31, 2011 and September 30, 2012, respectively.
Allowance for Credit Losses. M&T regularly performs detailed analyses of individual borrowers and portfolios for purposes of assessing the adequacy of the allowance for credit losses. Reflecting those analyses, the allowance for credit losses was $926 million at December 31, 2012, compared with $908 million a year earlier and $921 million at September 30, 2012. The allowance expressed as a percentage of outstanding loans was 1.39% at the recent quarter-end, compared with 1.51% at December 31, 2011 and 1.44% at September 30, 2012.
Noninterest Income and Expense. Noninterest income totaled $453 million in the recently completed quarter, compared with $398 million and $446 million in the final quarter of 2011 and the third quarter of 2012, respectively. Reflected in those amounts were net losses from investment securities of $14 million, $25 million and $5 million, each predominantly due to other-than-temporary impairment charges. Also included in noninterest income in the fourth quarter of 2011 was the $55 million favorable litigation settlement related to M&T's 2007 investment in certain collateralized debt obligations, as previously noted.
Excluding the specific items referred to in the preceding paragraph, noninterest income was $468 million in the recent quarter, increasing from $368 million in the year-earlier quarter and $451 million in the third quarter of 2012. The rise in noninterest income in the recent quarter as compared with those earlier quarters was predominantly due to higher mortgage banking revenues.
Noninterest income aggregated $1.67 billion and $1.58 billion during the years ended December 31, 2012 and 2011, respectively. The most significant contributors to the rise in noninterest income in 2012 as compared with 2011 were higher mortgage banking revenues and trust income, the latter reflecting the full-year impact of the acquisition of Wilmington Trust Corporation ("Wilmington Trust"). Partially offsetting those factors were net gains from investment securities, the previously noted litigation settlement and merger-related gains, all reflected in M&T's 2011 results.
Noninterest expense in the fourth quarter of 2012 totaled $626 million, compared with $740 million in the year-earlier quarter and $616 million in 2012's third quarter. Included in such amounts are expenses considered to be nonoperating in nature consisting of amortization of core deposit and other intangible assets and merger-related expenses. Exclusive of those expenses, noninterest operating expenses were $612 million in the recent quarter, compared with $706 million and $602 million in the fourth quarter of 2011 and the third quarter of 2012, respectively. Reflected in noninterest expense in the fourth quarter of 2011 was the aforementioned $79 million impairment charge related to BLG and the $30 million charitable contribution.
For the year ended December 31, 2012, noninterest expense aggregated $2.51 billion, compared with $2.48 billion in the previous year. Excluding those previously noted expenses considered to be nonoperating in nature, noninterest operating expenses were $2.44 billion in 2012 and $2.33 billion in 2011. That increase was largely attributable to the full-year impact of the operations obtained in the Wilmington Trust acquisition.
The efficiency ratio, or noninterest operating expenses divided by the sum of taxable-equivalent net interest income and noninterest income (exclusive of gains and losses from bank investment securities and merger-related gains), measures the relationship of operating expenses to revenues. As a result of revenue growth that has outpaced increases in operating expenses, M&T's efficiency ratio improved to 53.6% in the recent quarter from 67.4% in the year-earlier quarter and 53.7% in the third quarter of 2012. The efficiency ratio for the year ended December 31, 2012 was 56.2%, also improved, from 60.4% in 2011. The improved efficiency ratio reflects the significant progress made in the integration of the operations obtained in the May 2011 acquisition of Wilmington Trust.
Balance Sheet. M&T had total assets of $83.0 billion at December 31, 2012, up from $77.9 billion a year earlier. Loans and leases, net of unearned discount, totaled $66.6 billion at the 2012 year-end, $6.5 billion or 11% higher than $60.1 billion at December 31, 2011. The pace of growth in outstanding loans and leases during 2012's final quarter remained robust, increasing $2.5 billion, or 4%, from $64.1 billion at September 30, 2012. That growth reflects increases in commercial loans, commercial real estate loans and residential real estate loans. Total deposits were $65.6 billion at December 31, 2012, $6.2 billion or 10% higher than $59.4 billion a year earlier and $1.6 billion or 3% above $64.0 billion at September 30, 2012.
Total shareholders' equity rose 10% to $10.2 billion at December 31, 2012 from $9.3 billion a year earlier, representing 12.29% and 11.90% respectively, of total assets. Common shareholders' equity was $9.3 billion, or $72.73 per share at December 31, 2012, compared with $8.4 billion, or $66.82 per share, a year earlier. Tangible equity per common share rose 18% to $44.61 at December 31, 2012 from $37.79 a year earlier. In the calculation of tangible equity per common share, common shareholders' equity is reduced by the carrying values of goodwill and core deposit and other intangible assets, net of applicable deferred tax balances. M&T's tangible common equity to tangible assets ratio was 7.20% at December 31, 2012, compared with 6.40% and 7.04% at December 31, 2011 and September 30, 2012, respectively. M&T's estimated Tier 1 common ratio was 7.57% at December 31, 2012, compared with 6.86% and 7.46% at December 31, 2011 and September 30, 2012, respectively.
Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss fourth quarter and full-year financial results today at 10:30 a.m. Eastern Time. Those wishing to participate in the call may dial (877)780-2276. International participants, using any applicable international calling codes, may dial (973)582-2700. Callers should reference M&T Bank Corporation or the conference ID #86834125. The conference call will be webcast live on M&T's website at http://ir.mandtbank.com/events.cfm. A replay of the call will be available until January 19, 2013 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to ID #86834125. The event will also be archived and available by 7:00 p.m. today on M&T's website at http://ir.mandtbank.com/events.cfm.
M&T is a financial holding company headquartered in Buffalo, New York. M&T's principal banking subsidiary, M&T Bank, operates banking offices in New York, Pennsylvania, Maryland, Virginia, West Virginia, Delaware and the District of Columbia. Trust-related services are provided by M&T's Wilmington Trust-affiliated companies and by M&T Bank.
Forward-Looking Statements. This news release contains forward-looking statements that are based on current expectations, estimates and projections about M&T's business, management's beliefs and assumptions made by management. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("Future Factors") which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements.
Future Factors include changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; common shares outstanding; common stock price volatility; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on trust-related revenues; legislation affecting the financial services industry as a whole, and M&T and its subsidiaries individually or collectively, including tax legislation; regulatory supervision and oversight, including monetary policy and capital requirements; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies; increasing price and product/service competition by competitors, including new entrants; rapid technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; the mix of products/services; containing costs and expenses; governmental and public policy changes; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; the outcome of pending and future litigation and governmental proceedings, including tax-related examinations and other matters; continued availability of financing; financial resources in the amounts, at the times and on the terms required to support M&T and its subsidiaries' future businesses; and material differences in the actual financial results of merger, acquisition and investment activities compared with M&T's initial expectations, including the full realization of anticipated cost savings and revenue enhancements.
These are representative of the Future Factors that could affect the outcome of the forward-looking statements. In addition, such statements could be affected by general industry and market conditions and growth rates, general economic and political conditions, either nationally or in the states in which M&T and its subsidiaries do business, including interest rate and currency exchange rate fluctuations, changes and trends in the securities markets, and other Future Factors.
INVESTOR CONTACT: |
Donald J. MacLeod |
(716) 842-5138 |
|
MEDIA CONTACT: |
C. Michael Zabel |
(716) 842-5385 |
M&T BANK CORPORATION |
||||||||||||||||||
Financial Highlights |
||||||||||||||||||
Three months ended |
Year ended |
|||||||||||||||||
Amounts in thousands, |
December 31 |
December 31 |
||||||||||||||||
except per share |
2012 |
2011 |
Change |
2012 |
2011 |
Change |
||||||||||||
Performance |
||||||||||||||||||
Net income |
$ |
296,193 |
147,740 |
100 |
% |
$ |
1,029,498 |
859,479 |
20 |
% |
||||||||
Net income available to common shareholders |
276,605 |
129,804 |
113 |
953,429 |
781,765 |
22 |
||||||||||||
Per common share: |
||||||||||||||||||
Basic earnings |
$ |
2.18 |
1.04 |
110 |
% |
$ |
7.57 |
6.37 |
19 |
% |
||||||||
Diluted earnings |
2.16 |
1.04 |
108 |
7.54 |
6.35 |
19 |
||||||||||||
Cash dividends |
$ |
.70 |
.70 |
- |
$ |
2.80 |
2.80 |
- |
||||||||||
Common shares outstanding: |
||||||||||||||||||
Average - diluted (1) |
127,800 |
124,736 |
2 |
% |
126,405 |
123,079 |
3 |
% |
||||||||||
Period end (2) |
128,234 |
125,752 |
2 |
128,234 |
125,752 |
2 |
||||||||||||
Return on (annualized): |
||||||||||||||||||
Average total assets |
1.45 |
% |
.75 |
% |
1.29 |
% |
1.16 |
% |
||||||||||
Average common shareholders' equity |
12.10 |
% |
6.12 |
% |
10.96 |
% |
9.67 |
% |
||||||||||
Taxable-equivalent net interest income |
$ |
673,929 |
624,566 |
8 |
% |
$ |
2,624,907 |
2,415,632 |
9 |
% |
||||||||
Yield on average earning assets |
4.17 |
% |
4.17 |
% |
4.22 |
% |
4.35 |
% |
||||||||||
Cost of interest-bearing liabilities |
.67 |
% |
.82 |
% |
.74 |
% |
.87 |
% |
||||||||||
Net interest spread |
3.50 |
% |
3.35 |
% |
3.48 |
% |
3.48 |
% |
||||||||||
Contribution of interest-free funds |
.24 |
% |
.25 |
% |
.25 |
% |
.25 |
% |
||||||||||
Net interest margin |
3.74 |
% |
3.60 |
% |
3.73 |
% |
3.73 |
% |
||||||||||
Net charge-offs to average total |
||||||||||||||||||
net loans (annualized) |
.27 |
% |
.50 |
% |
.30 |
% |
.47 |
% |
||||||||||
Net operating results (3) |
||||||||||||||||||
Net operating income |
$ |
304,657 |
168,410 |
81 |
% |
$ |
1,072,510 |
884,253 |
21 |
% |
||||||||
Diluted net operating earnings per common share |
2.23 |
1.20 |
86 |
7.88 |
6.55 |
20 |
||||||||||||
Return on (annualized): |
||||||||||||||||||
Average tangible assets |
1.56 |
% |
.89 |
% |
1.40 |
% |
1.26 |
% |
||||||||||
Average tangible common equity |
20.46 |
% |
12.36 |
% |
19.42 |
% |
17.96 |
% |
||||||||||
Efficiency ratio |
53.63 |
% |
67.38 |
% |
56.19 |
% |
60.43 |
% |
||||||||||
At December 31 |
||||||||||||||||||
Loan quality |
2012 |
2011 |
Change |
|||||||||||||||
Nonaccrual loans |
$ |
1,013,176 |
1,097,581 |
-8 |
% |
|||||||||||||
Real estate and other foreclosed assets |
104,279 |
156,592 |
-33 |
% |
||||||||||||||
Total nonperforming assets |
$ |
1,117,455 |
1,254,173 |
-11 |
% |
|||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
358,397 |
287,876 |
24 |
% |
|||||||||||||
Government guaranteed loans included in totals |
||||||||||||||||||
above: |
||||||||||||||||||
Nonaccrual loans |
$ |
57,420 |
40,529 |
42 |
% |
|||||||||||||
Accruing loans past due 90 days or more |
316,403 |
252,503 |
25 |
% |
||||||||||||||
Renegotiated loans |
$ |
271,971 |
214,379 |
27 |
% |
|||||||||||||
Acquired accruing loans past due 90 days or more (5) |
$ |
166,554 |
163,738 |
2 |
% |
|||||||||||||
Purchased impaired loans (6): |
||||||||||||||||||
Outstanding customer balance |
$ |
828,571 |
1,267,762 |
-35 |
% |
|||||||||||||
Carrying amount |
447,114 |
653,362 |
-32 |
% |
||||||||||||||
Nonaccrual loans to total net loans |
1.52 |
% |
1.83 |
% |
||||||||||||||
Allowance for credit losses to total loans |
1.39 |
% |
1.51 |
% |
||||||||||||||
(1) Includes common stock equivalents. |
||||||||||||||||||
(2) Includes common stock issuable under deferred compensation plans. |
||||||||||||||||||
(3) Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related gains and expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appear herein. |
||||||||||||||||||
(4) Excludes acquired loans. |
||||||||||||||||||
(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately. |
||||||||||||||||||
(6) Accruing loans that were impaired at acquisition date and recorded at fair value. |
M&T BANK CORPORATION |
||||||||||||||||||
Financial Highlights, Five Quarter Trend |
||||||||||||||||||
Three months ended |
||||||||||||||||||
Amounts in thousands, |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||||
except per share |
2012 |
2012 |
2012 |
2012 |
2011 |
|||||||||||||
Performance |
||||||||||||||||||
Net income |
$ |
296,193 |
293,462 |
233,380 |
206,463 |
147,740 |
||||||||||||
Net income available to common shareholders |
276,605 |
273,896 |
214,716 |
188,241 |
129,804 |
|||||||||||||
Per common share: |
||||||||||||||||||
Basic earnings |
$ |
2.18 |
2.18 |
1.71 |
1.50 |
1.04 |
||||||||||||
Diluted earnings |
2.16 |
2.17 |
1.71 |
1.50 |
1.04 |
|||||||||||||
Cash dividends |
$ |
.70 |
.70 |
.70 |
.70 |
.70 |
||||||||||||
Common shares outstanding: |
||||||||||||||||||
Average - diluted (1) |
127,800 |
126,292 |
125,897 |
125,616 |
124,736 |
|||||||||||||
Period end (2) |
128,234 |
127,461 |
126,645 |
126,534 |
125,752 |
|||||||||||||
Return on (annualized): |
||||||||||||||||||
Average total assets |
1.45 |
% |
1.45 |
% |
1.17 |
% |
1.06 |
% |
.75 |
% |
||||||||
Average common shareholders' equity |
12.10 |
% |
12.40 |
% |
10.12 |
% |
9.04 |
% |
6.12 |
% |
||||||||
Taxable-equivalent net interest income |
$ |
673,929 |
669,256 |
654,628 |
627,094 |
624,566 |
||||||||||||
Yield on average earning assets |
4.17 |
% |
4.23 |
% |
4.25 |
% |
4.24 |
% |
4.17 |
% |
||||||||
Cost of interest-bearing liabilities |
.67 |
% |
.71 |
% |
.76 |
% |
.80 |
% |
.82 |
% |
||||||||
Net interest spread |
3.50 |
% |
3.52 |
% |
3.49 |
% |
3.44 |
% |
3.35 |
% |
||||||||
Contribution of interest-free funds |
.24 |
% |
.25 |
% |
.25 |
% |
.25 |
% |
.25 |
% |
||||||||
Net interest margin |
3.74 |
% |
3.77 |
% |
3.74 |
% |
3.69 |
% |
3.60 |
% |
||||||||
Net charge-offs to average total |
||||||||||||||||||
net loans (annualized) |
.27 |
% |
.26 |
% |
.34 |
% |
.32 |
% |
.50 |
% |
||||||||
Net operating results (3) |
||||||||||||||||||
Net operating income |
$ |
304,657 |
302,060 |
247,433 |
218,360 |
168,410 |
||||||||||||
Diluted net operating earnings per common share |
2.23 |
2.24 |
1.82 |
1.59 |
1.20 |
|||||||||||||
Return on (annualized): |
||||||||||||||||||
Average tangible assets |
1.56 |
% |
1.56 |
% |
1.30 |
% |
1.18 |
% |
.89 |
% |
||||||||
Average tangible common equity |
20.46 |
% |
21.53 |
% |
18.54 |
% |
16.79 |
% |
12.36 |
% |
||||||||
Efficiency ratio |
53.63 |
% |
53.73 |
% |
56.86 |
% |
61.09 |
% |
67.38 |
% |
||||||||
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||||||
Loan quality |
2012 |
2012 |
2012 |
2012 |
2011 |
|||||||||||||
Nonaccrual loans |
$ |
1,013,176 |
925,231 |
968,328 |
1,065,229 |
1,097,581 |
||||||||||||
Real estate and other foreclosed assets |
104,279 |
112,160 |
115,580 |
140,297 |
156,592 |
|||||||||||||
Total nonperforming assets |
$ |
1,117,455 |
1,037,391 |
1,083,908 |
1,205,526 |
1,254,173 |
||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
358,397 |
309,420 |
274,598 |
273,081 |
287,876 |
||||||||||||
Government guaranteed loans included in totals |
||||||||||||||||||
above: |
||||||||||||||||||
Nonaccrual loans |
$ |
57,420 |
54,583 |
48,712 |
44,717 |
40,529 |
||||||||||||
Accruing loans past due 90 days or more |
316,403 |
280,410 |
255,495 |
252,622 |
252,503 |
|||||||||||||
Renegotiated loans |
$ |
271,971 |
266,526 |
267,111 |
213,024 |
214,379 |
||||||||||||
Acquired accruing loans past due 90 days or more (5) |
$ |
166,554 |
161,424 |
162,487 |
165,163 |
163,738 |
||||||||||||
Purchased impaired loans (6): |
||||||||||||||||||
Outstanding customer balance |
$ |
828,571 |
978,731 |
1,037,458 |
1,158,829 |
1,267,762 |
||||||||||||
Carrying amount |
447,114 |
528,001 |
560,700 |
604,779 |
653,362 |
|||||||||||||
Nonaccrual loans to total net loans |
1.52 |
% |
1.44 |
% |
1.54 |
% |
1.75 |
% |
1.83 |
% |
||||||||
Allowance for credit losses to total loans |
1.39 |
% |
1.44 |
% |
1.46 |
% |
1.49 |
% |
1.51 |
% |
||||||||
(1) Includes common stock equivalents. |
||||||||||||||||||||
(2) Includes common stock issuable under deferred compensation plans. |
||||||||||||||||||||
(3) Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related gains and expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appear herein. |
||||||||||||||||||||
(4) Excludes acquired loans. |
||||||||||||||||||||
(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately. |
||||||||||||||||||||
(6) Accruing loans that were impaired at acquisition date and recorded at fair value. |
M&T BANK CORPORATION |
|||||||||||||||
Condensed Consolidated Statement of Income |
|||||||||||||||
Three months ended |
Year ended |
||||||||||||||
December 31 |
December 31 |
||||||||||||||
Dollars in thousands |
2012 |
2011 |
Change |
2012 |
2011 |
Change |
|||||||||
Interest income |
$ |
745,353 |
716,000 |
4 |
% |
$ |
2,941,685 |
2,792,087 |
5 |
% |
|||||
Interest expense |
77,931 |
97,969 |
-20 |
343,169 |
402,331 |
-15 |
|||||||||
Net interest income |
667,422 |
618,031 |
8 |
2,598,516 |
2,389,756 |
9 |
|||||||||
Provision for credit losses |
49,000 |
74,000 |
-34 |
204,000 |
270,000 |
-24 |
|||||||||
Net interest income after |
|||||||||||||||
provision for credit losses |
618,422 |
544,031 |
14 |
2,394,516 |
2,119,756 |
13 |
|||||||||
Other income |
|||||||||||||||
Mortgage banking revenues |
116,546 |
40,573 |
187 |
349,064 |
166,021 |
110 |
|||||||||
Service charges on deposit accounts |
112,364 |
104,071 |
8 |
446,698 |
455,095 |
-2 |
|||||||||
Trust income |
116,915 |
113,820 |
3 |
471,852 |
332,385 |
42 |
|||||||||
Brokerage services income |
14,872 |
13,341 |
11 |
59,059 |
56,470 |
5 |
|||||||||
Trading account and foreign exchange gains |
10,356 |
7,971 |
30 |
35,634 |
27,224 |
31 |
|||||||||
Gain on bank investment securities |
- |
1 |
- |
9 |
150,187 |
- |
|||||||||
Other-than-temporary impairment losses |
|||||||||||||||
recognized in earnings |
(14,491) |
(24,822) |
- |
(47,822) |
(77,035) |
- |
|||||||||
Equity in earnings of Bayview Lending Group LLC |
(4,941) |
(5,419) |
- |
(21,511) |
(24,231) |
- |
|||||||||
Other revenues from operations |
101,543 |
148,918 |
-32 |
374,287 |
496,796 |
-25 |
|||||||||
Total other income |
453,164 |
398,454 |
14 |
1,667,270 |
1,582,912 |
5 |
|||||||||
Other expense |
|||||||||||||||
Salaries and employee benefits |
323,010 |
312,528 |
3 |
1,314,540 |
1,203,993 |
9 |
|||||||||
Equipment and net occupancy |
62,884 |
65,080 |
-3 |
257,551 |
249,514 |
3 |
|||||||||
Printing, postage and supplies |
10,417 |
11,399 |
-9 |
41,929 |
40,917 |
2 |
|||||||||
Amortization of core deposit and other |
|||||||||||||||
intangible assets |
13,865 |
17,162 |
-19 |
60,631 |
61,617 |
-2 |
|||||||||
FDIC assessments |
23,398 |
27,826 |
-16 |
101,110 |
100,230 |
1 |
|||||||||
Other costs of operations |
192,572 |
305,588 |
-37 |
733,499 |
821,797 |
-11 |
|||||||||
Total other expense |
626,146 |
739,583 |
-15 |
2,509,260 |
2,478,068 |
1 |
|||||||||
Income before income taxes |
445,440 |
202,902 |
120 |
1,552,526 |
1,224,600 |
27 |
|||||||||
Applicable income taxes |
149,247 |
55,162 |
171 |
523,028 |
365,121 |
43 |
|||||||||
Net income |
$ |
296,193 |
147,740 |
100 |
% |
$ |
1,029,498 |
859,479 |
20 |
% |
|||||
M&T BANK CORPORATION |
|||||||||||||||
Condensed Consolidated Statement of Income, Five Quarter Trend |
|||||||||||||||
Three months ended |
|||||||||||||||
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||
Dollars in thousands |
2012 |
2012 |
2012 |
2012 |
2011 |
||||||||||
Interest income |
$ |
745,353 |
744,851 |
737,386 |
714,095 |
716,000 |
|||||||||
Interest expense |
77,931 |
82,129 |
89,403 |
93,706 |
97,969 |
||||||||||
Net interest income |
667,422 |
662,722 |
647,983 |
620,389 |
618,031 |
||||||||||
Provision for credit losses |
49,000 |
46,000 |
60,000 |
49,000 |
74,000 |
||||||||||
Net interest income after |
|||||||||||||||
provision for credit losses |
618,422 |
616,722 |
587,983 |
571,389 |
544,031 |
||||||||||
Other income |
|||||||||||||||
Mortgage banking revenues |
116,546 |
106,812 |
69,514 |
56,192 |
40,573 |
||||||||||
Service charges on deposit accounts |
112,364 |
114,463 |
110,982 |
108,889 |
104,071 |
||||||||||
Trust income |
116,915 |
115,709 |
122,275 |
116,953 |
113,820 |
||||||||||
Brokerage services income |
14,872 |
14,114 |
16,172 |
13,901 |
13,341 |
||||||||||
Trading account and foreign exchange gains |
10,356 |
8,469 |
6,238 |
10,571 |
7,971 |
||||||||||
Gain (loss) on bank investment securities |
- |
372 |
(408) |
45 |
1 |
||||||||||
Other-than-temporary impairment losses |
|||||||||||||||
recognized in earnings |
(14,491) |
(5,672) |
(16,173) |
(11,486) |
(24,822) |
||||||||||
Equity in earnings of Bayview Lending Group LLC |
(4,941) |
(5,183) |
(6,635) |
(4,752) |
(5,419) |
||||||||||
Other revenues from operations |
101,543 |
96,649 |
89,685 |
86,410 |
148,918 |
||||||||||
Total other income |
453,164 |
445,733 |
391,650 |
376,723 |
398,454 |
||||||||||
Other expense |
|||||||||||||||
Salaries and employee benefits |
323,010 |
321,746 |
323,686 |
346,098 |
312,528 |
||||||||||
Equipment and net occupancy |
62,884 |
64,248 |
65,376 |
65,043 |
65,080 |
||||||||||
Printing, postage and supplies |
10,417 |
8,272 |
11,368 |
11,872 |
11,399 |
||||||||||
Amortization of core deposit and other |
|||||||||||||||
intangible assets |
13,865 |
14,085 |
15,907 |
16,774 |
17,162 |
||||||||||
FDIC assessments |
23,398 |
23,801 |
24,962 |
28,949 |
27,826 |
||||||||||
Other costs of operations |
192,572 |
183,875 |
186,093 |
170,959 |
305,588 |
||||||||||
Total other expense |
626,146 |
616,027 |
627,392 |
639,695 |
739,583 |
||||||||||
Income before income taxes |
445,440 |
446,428 |
352,241 |
308,417 |
202,902 |
||||||||||
Applicable income taxes |
149,247 |
152,966 |
118,861 |
101,954 |
55,162 |
||||||||||
Net income |
$ |
296,193 |
293,462 |
233,380 |
206,463 |
147,740 |
|||||||||
M&T BANK CORPORATION |
||||||||
Condensed Consolidated Balance Sheet |
||||||||
December 31 |
||||||||
Dollars in thousands |
2012 |
2011 |
Change |
|||||
ASSETS |
||||||||
Cash and due from banks |
$ |
1,983,615 |
1,449,547 |
37 |
% |
|||
Interest-bearing deposits at banks |
129,945 |
154,960 |
-16 |
|||||
Federal funds sold and agreements |
||||||||
to resell securities |
3,000 |
2,850 |
5 |
|||||
Trading account assets |
488,966 |
561,834 |
-13 |
|||||
Investment securities |
6,074,361 |
7,673,154 |
-21 |
|||||
Loans and leases: |
||||||||
Commercial, financial, etc |
17,776,953 |
15,734,436 |
13 |
|||||
Real estate - commercial |
25,993,790 |
24,411,114 |
6 |
|||||
Real estate - consumer |
11,240,837 |
7,923,165 |
42 |
|||||
Consumer |
11,559,377 |
12,027,290 |
-4 |
|||||
Total loans and leases, net of unearned discount |
66,570,957 |
60,096,005 |
11 |
|||||
Less: allowance for credit losses |
925,860 |
908,290 |
2 |
|||||
Net loans and leases |
65,645,097 |
59,187,715 |
11 |
|||||
Goodwill |
3,524,625 |
3,524,625 |
- |
|||||
Core deposit and other intangible assets |
115,763 |
176,394 |
-34 |
|||||
Other assets |
5,043,431 |
5,193,208 |
-3 |
|||||
Total assets |
$ |
83,008,803 |
77,924,287 |
7 |
% |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Noninterest-bearing deposits |
$ |
24,240,802 |
20,017,883 |
21 |
% |
|||
Interest-bearing deposits |
40,325,932 |
39,020,839 |
3 |
|||||
Deposits at Cayman Islands office |
1,044,519 |
355,927 |
193 |
|||||
Total deposits |
65,611,253 |
59,394,649 |
10 |
|||||
Short-term borrowings |
1,074,482 |
782,082 |
37 |
|||||
Accrued interest and other liabilities |
1,512,717 |
1,790,121 |
-15 |
|||||
Long-term borrowings |
4,607,758 |
6,686,226 |
-31 |
|||||
Total liabilities |
72,806,210 |
68,653,078 |
6 |
|||||
Shareholders' equity: |
||||||||
Preferred |
872,500 |
864,585 |
1 |
|||||
Common (1) |
9,330,093 |
8,406,624 |
11 |
|||||
Total shareholders' equity |
10,202,593 |
9,271,209 |
10 |
|||||
Total liabilities and shareholders' equity |
$ |
83,008,803 |
77,924,287 |
7 |
% |
|||
(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $240.3 million |
||||||||
at December 31, 2012 and $356.4 million at December 31, 2011. |
||||||||
M&T BANK CORPORATION |
||||||||||||||||
Condensed Consolidated Balance Sheet, Five Quarter Trend |
||||||||||||||||
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||||
Dollars in thousands |
2012 |
2012 |
2012 |
2012 |
2011 |
|||||||||||
ASSETS |
||||||||||||||||
Cash and due from banks |
$ |
1,983,615 |
1,622,928 |
1,421,831 |
1,344,092 |
1,449,547 |
||||||||||
Interest-bearing deposits at banks |
129,945 |
411,994 |
1,069,717 |
1,282,040 |
154,960 |
|||||||||||
Federal funds sold and agreements |
||||||||||||||||
to resell securities |
3,000 |
− |
1,000 |
− |
2,850 |
|||||||||||
Trading account assets |
488,966 |
526,844 |
544,938 |
517,620 |
561,834 |
|||||||||||
Investment securities |
6,074,361 |
6,624,004 |
7,057,300 |
7,195,296 |
7,673,154 |
|||||||||||
Loans and leases: |
||||||||||||||||
Commercial, financial, etc |
17,776,953 |
16,704,575 |
16,395,587 |
15,938,672 |
15,734,436 |
|||||||||||
Real estate - commercial |
25,993,790 |
24,970,416 |
24,898,707 |
24,486,555 |
24,411,114 |
|||||||||||
Real estate - consumer |
11,240,837 |
10,808,220 |
9,811,525 |
8,696,594 |
7,923,165 |
|||||||||||
Consumer |
11,559,377 |
11,628,744 |
11,745,453 |
11,799,929 |
12,027,290 |
|||||||||||
Total loans and leases, net of unearned discount |
66,570,957 |
64,111,955 |
62,851,272 |
60,921,750 |
60,096,005 |
|||||||||||
Less: allowance for credit losses |
925,860 |
921,223 |
917,028 |
909,006 |
908,290 |
|||||||||||
Net loans and leases |
65,645,097 |
63,190,732 |
61,934,244 |
60,012,744 |
59,187,715 |
|||||||||||
Goodwill |
3,524,625 |
3,524,625 |
3,524,625 |
3,524,625 |
3,524,625 |
|||||||||||
Core deposit and other intangible assets |
115,763 |
129,628 |
143,713 |
159,619 |
176,394 |
|||||||||||
Other assets |
5,043,431 |
5,054,478 |
5,110,210 |
5,150,851 |
5,193,208 |
|||||||||||
Total assets |
$ |
83,008,803 |
81,085,233 |
80,807,578 |
79,186,887 |
77,924,287 |
||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||
Noninterest-bearing deposits |
$ |
24,240,802 |
22,968,401 |
22,854,794 |
20,648,970 |
20,017,883 |
||||||||||
Interest-bearing deposits |
40,325,932 |
39,636,104 |
39,327,849 |
39,868,782 |
39,020,839 |
|||||||||||
Deposits at Cayman Islands office |
1,044,519 |
1,402,753 |
366,164 |
395,191 |
355,927 |
|||||||||||
Total deposits |
65,611,253 |
64,007,258 |
62,548,807 |
60,912,943 |
59,394,649 |
|||||||||||
Short-term borrowings |
1,074,482 |
592,154 |
975,575 |
511,981 |
782,082 |
|||||||||||
Accrued interest and other liabilities |
1,512,717 |
1,570,758 |
1,965,421 |
1,856,749 |
1,790,121 |
|||||||||||
Long-term borrowings |
4,607,758 |
4,969,536 |
5,687,868 |
6,476,526 |
6,686,226 |
|||||||||||
Total liabilities |
72,806,210 |
71,139,706 |
71,177,671 |
69,758,199 |
68,653,078 |
|||||||||||
Shareholders' equity: |
||||||||||||||||
Preferred |
872,500 |
870,416 |
868,433 |
866,489 |
864,585 |
|||||||||||
Common (1) |
9,330,093 |
9,075,111 |
8,761,474 |
8,562,199 |
8,406,624 |
|||||||||||
Total shareholders' equity |
10,202,593 |
9,945,527 |
9,629,907 |
9,428,688 |
9,271,209 |
|||||||||||
Total liabilities and shareholders' equity |
$ |
83,008,803 |
81,085,233 |
80,807,578 |
79,186,887 |
77,924,287 |
||||||||||
(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $240.3 million at December 31, 2012, |
||||||||||||||||
M&T BANK CORPORATION |
|||||||||||||||||||||||||||||||
Condensed Consolidated Average Balance Sheet |
|||||||||||||||||||||||||||||||
and Annualized Taxable-equivalent Rates |
|||||||||||||||||||||||||||||||
Three months ended |
Change in balance |
Year ended |
|||||||||||||||||||||||||||||
December 31, |
December 31, |
September 30, |
December 31, 2012 from |
December 31, |
|||||||||||||||||||||||||||
Dollars in millions |
2012 |
2011 |
2012 |
December 31, |
September 30, |
2012 |
2011 |
Change in |
|||||||||||||||||||||||
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
2011 |
2012 |
Balance |
Rate |
Balance |
Rate |
balance |
|||||||||||||||||||
ASSETS |
|||||||||||||||||||||||||||||||
Interest-bearing deposits at banks |
$ |
273 |
.15 |
% |
1,973 |
.25 |
% |
298 |
.18 |
% |
-86 |
% |
-9 |
% |
$ |
528 |
.23 |
% |
1,195 |
.25 |
% |
-56 |
% |
||||||||
Federal funds sold and agreements |
|||||||||||||||||||||||||||||||
to resell securities |
3 |
.57 |
6 |
.38 |
4 |
.55 |
-51 |
-28 |
4 |
.55 |
180 |
.11 |
-98 |
||||||||||||||||||
Trading account assets |
97 |
1.45 |
82 |
1.30 |
94 |
1.13 |
18 |
3 |
96 |
1.45 |
94 |
1.50 |
2 |
||||||||||||||||||
Investment securities |
6,295 |
3.31 |
7,633 |
3.48 |
6,811 |
3.39 |
-18 |
-8 |
6,969 |
3.44 |
7,064 |
3.82 |
-1 |
||||||||||||||||||
Loans and leases, net of unearned discount |
|||||||||||||||||||||||||||||||
Commercial, financial, etc. |
16,995 |
3.68 |
15,392 |
3.78 |
16,504 |
3.73 |
10 |
3 |
16,336 |
3.71 |
14,655 |
3.85 |
11 |
||||||||||||||||||
Real estate - commercial |
25,332 |
4.50 |
24,108 |
4.47 |
24,995 |
4.61 |
5 |
1 |
24,907 |
4.50 |
22,901 |
4.59 |
9 |
||||||||||||||||||
Real estate - consumer |
11,087 |
4.10 |
7,480 |
4.77 |
10,296 |
4.29 |
48 |
8 |
9,727 |
4.33 |
6,778 |
4.93 |
43 |
||||||||||||||||||
Consumer |
11,597 |
4.69 |
12,097 |
4.87 |
11,660 |
4.76 |
-4 |
-1 |
11,732 |
4.77 |
11,865 |
4.99 |
-1 |
||||||||||||||||||
Total loans and leases, net |
65,011 |
59,077 |
4.39 |
63,455 |
4.34 |
10 |
2 |
62,702 |
56,199 |
4.53 |
12 |
||||||||||||||||||||
Total earning assets |
71,679 |
4.17 |
68,771 |
4.17 |
70,662 |
4.23 |
4 |
1 |
70,299 |
4.22 |
64,732 |
4.35 |
9 |
||||||||||||||||||
Goodwill |
3,525 |
3,525 |
3,525 |
- |
- |
3,525 |
3,525 |
- |
|||||||||||||||||||||||
Core deposit and other intangible assets |
122 |
185 |
136 |
-34 |
-10 |
144 |
168 |
-14 |
|||||||||||||||||||||||
Other assets |
6,040 |
5,912 |
6,109 |
2 |
-1 |
6,015 |
5,552 |
8 |
|||||||||||||||||||||||
Total assets |
$ |
81,366 |
78,393 |
80,432 |
4 |
% |
1 |
% |
$ |
79,983 |
73,977 |
8 |
% |
||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||||||||||||||
Interest-bearing deposits |
|||||||||||||||||||||||||||||||
NOW accounts |
$ |
881 |
.14 |
826 |
.15 |
875 |
.15 |
7 |
% |
1 |
% |
$ |
856 |
.16 |
753 |
.15 |
14 |
% |
|||||||||||||
Savings deposits |
34,587 |
.19 |
32,179 |
.27 |
33,298 |
.20 |
7 |
4 |
33,398 |
.20 |
30,403 |
.28 |
10 |
||||||||||||||||||
Time deposits |
4,727 |
.79 |
6,379 |
.93 |
5,164 |
.84 |
-26 |
-8 |
5,347 |
.86 |
6,480 |
1.10 |
-17 |
||||||||||||||||||
Deposits at Cayman Islands office |
763 |
.18 |
512 |
.15 |
702 |
.19 |
49 |
9 |
605 |
.19 |
779 |
.12 |
-22 |
||||||||||||||||||
Total interest-bearing deposits |
40,958 |
.26 |
39,896 |
.37 |
40,039 |
.28 |
3 |
2 |
40,206 |
.29 |
38,415 |
.41 |
5 |
||||||||||||||||||
Short-term borrowings |
677 |
.16 |
674 |
.10 |
976 |
.15 |
- |
-31 |
839 |
.15 |
827 |
.12 |
1 |
||||||||||||||||||
Long-term borrowings |
4,510 |
4.52 |
6,574 |
3.66 |
5,006 |
4.27 |
-31 |
-10 |
5,527 |
4.08 |
6,959 |
3.50 |
-21 |
||||||||||||||||||
Total interest-bearing liabilities |
46,145 |
.67 |
47,144 |
.82 |
46,021 |
.71 |
-2 |
- |
46,572 |
.74 |
46,201 |
.87 |
1 |
||||||||||||||||||
Noninterest-bearing deposits |
23,311 |
20,103 |
22,704 |
16 |
3 |
21,761 |
17,273 |
26 |
|||||||||||||||||||||||
Other liabilities |
1,805 |
1,733 |
1,918 |
4 |
-6 |
1,947 |
1,499 |
30 |
|||||||||||||||||||||||
Total liabilities |
71,261 |
68,980 |
70,643 |
3 |
1 |
70,280 |
64,973 |
8 |
|||||||||||||||||||||||
Shareholders' equity |
10,105 |
9,413 |
9,789 |
7 |
3 |
9,703 |
9,004 |
8 |
|||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
81,366 |
78,393 |
80,432 |
4 |
% |
1 |
% |
$ |
79,983 |
73,977 |
8 |
% |
||||||||||||||||||
Net interest spread |
3.50 |
3.35 |
3.52 |
3.48 |
3.48 |
||||||||||||||||||||||||||
Contribution of interest-free funds |
.24 |
.25 |
.25 |
.25 |
.25 |
||||||||||||||||||||||||||
Net interest margin |
3.74 |
% |
3.60 |
% |
3.77 |
% |
3.73 |
% |
3.73 |
% |
|||||||||||||||||||||
M&T BANK CORPORATION |
|||||||||||||
Reconciliation of GAAP to Non-GAAP Measures |
|||||||||||||
Three months ended |
Year ended |
||||||||||||
December 31 |
December 31 |
||||||||||||
2012 |
2011 |
2012 |
2011 |
||||||||||
Income statement data |
|||||||||||||
In thousands, except per share |
|||||||||||||
Net income |
|||||||||||||
Net income |
$ |
296,193 |
147,740 |
$ |
1,029,498 |
859,479 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets (1) |
8,464 |
10,476 |
37,011 |
37,550 |
|||||||||
Merger-related gain (1) |
- |
- |
- |
(64,930) |
|||||||||
Merger-related expenses (1) |
- |
10,194 |
6,001 |
52,154 |
|||||||||
Net operating income |
$ |
304,657 |
168,410 |
$ |
1,072,510 |
884,253 |
|||||||
Earnings per common share |
|||||||||||||
Diluted earnings per common share |
$ |
2.16 |
1.04 |
$ |
7.54 |
6.35 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets (1) |
.07 |
.08 |
.29 |
.30 |
|||||||||
Merger-related gain (1) |
- |
- |
- |
(.52) |
|||||||||
Merger-related expenses (1) |
- |
.08 |
.05 |
.42 |
|||||||||
Diluted net operating earnings per common share |
$ |
2.23 |
1.20 |
$ |
7.88 |
6.55 |
|||||||
Other expense |
|||||||||||||
Other expense |
$ |
626,146 |
739,583 |
$ |
2,509,260 |
2,478,068 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets |
(13,865) |
(17,162) |
(60,631) |
(61,617) |
|||||||||
Merger-related expenses |
- |
(16,393) |
(9,879) |
(83,687) |
|||||||||
Noninterest operating expense |
$ |
612,281 |
706,028 |
$ |
2,438,750 |
2,332,764 |
|||||||
Merger-related expenses |
|||||||||||||
Salaries and employee benefits |
$ |
- |
534 |
$ |
4,997 |
16,131 |
|||||||
Equipment and net occupancy |
- |
189 |
15 |
412 |
|||||||||
Printing, postage and supplies |
- |
1,475 |
- |
2,663 |
|||||||||
Other costs of operations |
- |
14,195 |
4,867 |
64,481 |
|||||||||
Total |
$ |
- |
16,393 |
$ |
9,879 |
83,687 |
|||||||
Efficiency ratio |
|||||||||||||
Noninterest operating expense (numerator) |
$ |
612,281 |
706,028 |
$ |
2,438,750 |
2,332,764 |
|||||||
Taxable-equivalent net interest income |
673,929 |
624,566 |
2,624,907 |
2,415,632 |
|||||||||
Other income |
453,164 |
398,454 |
1,667,270 |
1,582,912 |
|||||||||
Less: Gain (loss) on bank investment securities |
- |
1 |
9 |
150,187 |
|||||||||
Net OTTI losses recognized in earnings |
(14,491) |
(24,822) |
(47,822) |
(77,035) |
|||||||||
Merger-related gain |
- |
- |
- |
64,930 |
|||||||||
Denominator |
$ |
1,141,584 |
1,047,841 |
$ |
4,339,990 |
3,860,462 |
|||||||
Efficiency ratio |
53.63 |
% |
67.38 |
% |
56.19 |
% |
60.43 |
% |
|||||
Balance sheet data |
|||||||||||||
In millions |
|||||||||||||
Average assets |
|||||||||||||
Average assets |
$ |
81,366 |
78,393 |
$ |
79,983 |
73,977 |
|||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
|||||||||
Core deposit and other intangible assets |
(122) |
(185) |
(144) |
(168) |
|||||||||
Deferred taxes |
36 |
54 |
42 |
43 |
|||||||||
Average tangible assets |
$ |
77,755 |
74,737 |
$ |
76,356 |
70,327 |
|||||||
Average common equity |
|||||||||||||
Average total equity |
$ |
10,105 |
9,413 |
$ |
9,703 |
9,004 |
|||||||
Preferred stock |
(872) |
(864) |
(869) |
(797) |
|||||||||
Average common equity |
9,233 |
8,549 |
8,834 |
8,207 |
|||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
|||||||||
Core deposit and other intangible assets |
(122) |
(185) |
(144) |
(168) |
|||||||||
Deferred taxes |
36 |
54 |
42 |
43 |
|||||||||
Average tangible common equity |
$ |
5,622 |
4,893 |
$ |
5,207 |
4,557 |
|||||||
At end of quarter |
|||||||||||||
Total assets |
|||||||||||||
Total assets |
$ |
83,009 |
77,924 |
||||||||||
Goodwill |
(3,525) |
(3,525) |
|||||||||||
Core deposit and other intangible assets |
(116) |
(176) |
|||||||||||
Deferred taxes |
34 |
51 |
|||||||||||
Total tangible assets |
$ |
79,402 |
74,274 |
||||||||||
Total common equity |
|||||||||||||
Total equity |
$ |
10,203 |
9,271 |
||||||||||
Preferred stock |
(873) |
(865) |
|||||||||||
Undeclared dividends - cumulative preferred stock |
(3) |
(3) |
|||||||||||
Common equity, net of undeclared cumulative |
|||||||||||||
preferred dividends |
9,327 |
8,403 |
|||||||||||
Goodwill |
(3,525) |
(3,525) |
|||||||||||
Core deposit and other intangible assets |
(116) |
(176) |
|||||||||||
Deferred taxes |
34 |
51 |
|||||||||||
Total tangible common equity |
$ |
5,720 |
4,753 |
||||||||||
(1) After any related tax effect. |
|||||||||||||
M&T BANK CORPORATION |
||||||||||||||
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend |
||||||||||||||
Three months ended |
||||||||||||||
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||
2012 |
2012 |
2012 |
2012 |
2011 |
||||||||||
Income statement data |
||||||||||||||
In thousands, except per share |
||||||||||||||
Net income |
||||||||||||||
Net income |
$ |
296,193 |
293,462 |
233,380 |
206,463 |
147,740 |
||||||||
Amortization of core deposit and other |
||||||||||||||
intangible assets (1) |
8,464 |
8,598 |
9,709 |
10,240 |
10,476 |
|||||||||
Merger-related expenses (1) |
- |
- |
4,344 |
1,657 |
10,194 |
|||||||||
Net operating income |
$ |
304,657 |
302,060 |
247,433 |
218,360 |
168,410 |
||||||||
Earnings per common share |
||||||||||||||
Diluted earnings per common share |
$ |
2.16 |
2.17 |
1.71 |
1.50 |
1.04 |
||||||||
Amortization of core deposit and other |
||||||||||||||
intangible assets (1) |
.07 |
.07 |
.08 |
.08 |
.08 |
|||||||||
Merger-related expenses (1) |
- |
- |
.03 |
.01 |
.08 |
|||||||||
Diluted net operating earnings per common share |
$ |
2.23 |
2.24 |
1.82 |
1.59 |
1.20 |
||||||||
Other expense |
||||||||||||||
Other expense |
$ |
626,146 |
616,027 |
627,392 |
639,695 |
739,583 |
||||||||
Amortization of core deposit and other |
||||||||||||||
intangible assets |
(13,865) |
(14,085) |
(15,907) |
(16,774) |
(17,162) |
|||||||||
Merger-related expenses |
- |
- |
(7,151) |
(2,728) |
(16,393) |
|||||||||
Noninterest operating expense |
$ |
612,281 |
601,942 |
604,334 |
620,193 |
706,028 |
||||||||
Merger-related expenses |
||||||||||||||
Salaries and employee benefits |
$ |
- |
- |
3,024 |
1,973 |
534 |
||||||||
Equipment and net occupancy |
- |
- |
- |
15 |
189 |
|||||||||
Printing, postage and supplies |
- |
- |
- |
- |
1,475 |
|||||||||
Other costs of operations |
- |
- |
4,127 |
740 |
14,195 |
|||||||||
Total |
$ |
- |
- |
7,151 |
2,728 |
16,393 |
||||||||
Efficiency ratio |
||||||||||||||
Noninterest operating expense (numerator) |
$ |
612,281 |
601,942 |
604,334 |
620,193 |
706,028 |
||||||||
Taxable-equivalent net interest income |
673,929 |
669,256 |
654,628 |
627,094 |
624,566 |
|||||||||
Other income |
453,164 |
445,733 |
391,650 |
376,723 |
398,454 |
|||||||||
Less: Gain (loss) on bank investment securities |
- |
372 |
(408) |
45 |
1 |
|||||||||
Net OTTI losses recognized in earnings |
(14,491) |
(5,672) |
(16,173) |
(11,486) |
(24,822) |
|||||||||
Denominator |
$ |
1,141,584 |
1,120,289 |
1,062,859 |
1,015,258 |
1,047,841 |
||||||||
Efficiency ratio |
53.63 |
% |
53.73 |
% |
56.86 |
% |
61.09 |
% |
67.38 |
% |
||||
Balance sheet data |
||||||||||||||
In millions |
||||||||||||||
Average assets |
||||||||||||||
Average assets |
$ |
81,366 |
80,432 |
80,087 |
78,026 |
78,393 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
|||||||||
Core deposit and other intangible assets |
(122) |
(136) |
(151) |
(168) |
(185) |
|||||||||
Deferred taxes |
36 |
39 |
44 |
48 |
54 |
|||||||||
Average tangible assets |
$ |
77,755 |
76,810 |
76,455 |
74,381 |
74,737 |
||||||||
Average common equity |
||||||||||||||
Average total equity |
$ |
10,105 |
9,789 |
9,536 |
9,376 |
9,413 |
||||||||
Preferred stock |
(872) |
(870) |
(868) |
(866) |
(864) |
|||||||||
Average common equity |
9,233 |
8,919 |
8,668 |
8,510 |
8,549 |
|||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
|||||||||
Core deposit and other intangible assets |
(122) |
(136) |
(151) |
(168) |
(185) |
|||||||||
Deferred taxes |
36 |
39 |
44 |
48 |
54 |
|||||||||
Average tangible common equity |
$ |
5,622 |
5,297 |
5,036 |
4,865 |
4,893 |
||||||||
At end of quarter |
||||||||||||||
Total assets |
||||||||||||||
Total assets |
$ |
83,009 |
81,085 |
80,808 |
79,187 |
77,924 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
|||||||||
Core deposit and other intangible assets |
(116) |
(129) |
(143) |
(160) |
(176) |
|||||||||
Deferred taxes |
34 |
38 |
41 |
46 |
51 |
|||||||||
Total tangible assets |
$ |
79,402 |
77,469 |
77,181 |
75,548 |
74,274 |
||||||||
Total common equity |
||||||||||||||
Total equity |
$ |
10,203 |
9,945 |
9,630 |
9,429 |
9,271 |
||||||||
Preferred stock |
(873) |
(870) |
(868) |
(867) |
(865) |
|||||||||
Undeclared dividends - cumulative preferred stock |
(3) |
(4) |
(4) |
(3) |
(3) |
|||||||||
Common equity, net of undeclared cumulative |
||||||||||||||
preferred dividends |
9,327 |
9,071 |
8,758 |
8,559 |
8,403 |
|||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
|||||||||
Core deposit and other intangible assets |
(116) |
(129) |
(143) |
(160) |
(176) |
|||||||||
Deferred taxes |
34 |
38 |
41 |
46 |
51 |
|||||||||
Total tangible common equity |
$ |
5,720 |
5,455 |
5,131 |
4,920 |
4,753 |
||||||||
(1) After any related tax effect. |
SOURCE M&T Bank Corporation
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article