BUFFALO, N.Y., April 20, 2015 -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended March 31, 2015.
GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the initial quarter of 2015 were $1.65, up from $1.61 in the first quarter of 2014. GAAP-basis net income in the recent quarter was $242 million, 6% higher than the $229 million earned in the year-earlier quarter. Net income for the first three months of 2015 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.02% and 7.99%, respectively, compared with 1.07% and 8.22%, respectively, in the corresponding 2014 period.
Commenting on M&T's results for the recent quarter, René F. Jones, Vice Chairman and Chief Financial Officer, noted, "Significantly higher mortgage banking revenues in the recent quarter helped M&T record a 6% increase in net income from the first quarter of last year. Higher origination activity led to improvement in both residential and commercial mortgage banking revenues. Credit quality remained strong during the quarter with net charge-offs continuing to be well below M&T's historical norm. We also contained expense growth while making significant investments in our overall risk management infrastructure. Capital levels continued to strengthen and during the quarter we received a non-objection to our capital plan and proposed capital actions from the Federal Reserve."
Diluted earnings per common share and net income in the fourth quarter of 2014 were $1.92 and $278 million, respectively. The annualized returns on average assets and average common shareholders' equity in the final 2014 quarter were 1.12% and 9.10%, respectively.
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 gains and expenses associated with merging acquired operations into M&T, since such items 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.
Diluted net operating earnings per common share were $1.68 in the first three months of 2015, compared with $1.66 and $1.95 in the first and fourth quarters of 2014, respectively. Net operating income for the first quarter of 2015 was $246 million, compared with $235 million and $282 million in the quarters ended March 31 and December 31, 2014, respectively. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.08% and 11.90%, respectively, in the first quarter of 2015. The comparable returns were 1.15% and 12.76% in the year-earlier quarter and 1.18% and 13.55% in the fourth quarter of 2014.
Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income totaled $665 million in the initial quarter of 2015, up from $662 million in the year-earlier period. Growth in average earning assets, reflecting increases of $4.1 billion in average investment securities, $2.8 billion or 4% in average loan balances and $2.0 billion in average balances of interest-bearing deposits at banks, was largely offset by a 35 basis point (hundredths of one percent) narrowing of the net interest margin to 3.17% in the recent quarter from 3.52% in the first quarter of 2014. The growth in investment securities resulted from continued progress made in response to regulatory liquidity requirements that will become effective for M&T in January 2016. The growth in the loan portfolio reflects higher average balances of commercial loans, commercial real estate loans and consumer loans. The decline in the net interest margin was largely attributable to the higher balances of investment securities and interest-bearing deposits at banks that have substantially lower yields than loans. Net interest income and the net interest margin in the fourth quarter of 2014 were $688 million and 3.10%, respectively. The recent quarter's decline in net interest income as compared with the immediately preceding quarter resulted largely from two less days in 2015's initial quarter, lower average balances of interest-bearing deposits at banks and the net impact of actions taken in response to the liquidity requirements that take effect in 2016. The 7 basis point improvement in net interest margin as compared with the final 2014 quarter was largely due to the lower average balances of interest-bearing deposits at banks, partially offset by higher average balances of investment securities and long-term borrowings.
Provision for Credit Losses/Asset Quality. The provision for credit losses was $38 million in the first quarter of 2015, compared with $32 million and $33 million in the first and fourth quarters of 2014, respectively. Net charge-offs of loans during the recent quarter aggregated $36 million, compared with $32 million in each of the first and fourth quarters of 2014. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .22% during the first three months of 2015, compared with .20% and .19% in the initial and final quarters of 2014, respectively.
Loans classified as nonaccrual totaled $791 million or 1.18% of total loans outstanding at March 31, 2015, improved from $891 million or 1.39% a year earlier and $799 million or 1.20% at December 31, 2014. Assets taken in foreclosure of defaulted loans totaled $63 million at March 31, 2015, compared with $59 million and $64 million at March 31, 2014 and December 31, 2014, respectively.
Allowance for Credit Losses. M&T regularly performs detailed analyses of individual borrowers and portfolios for purposes of determining the allowance for credit losses. As a result of those analyses, the allowance totaled $921 million or 1.37% of loans outstanding at March 31, 2015, compared with $917 million or 1.43% a year earlier and $920 million or 1.38% at December 31, 2014.
Noninterest Income and Expense. Noninterest income totaled $440 million in the recent quarter, $420 million in the year-earlier quarter and $452 million in the fourth quarter of 2014. The improvement as compared with the initial 2014 quarter resulted from higher residential and commercial mortgage banking revenues while the decline as compared with the final quarter of 2014 reflects a decrease in loan syndication fees and seasonally lower trust income and service charges on deposit accounts, partially offset by higher residential mortgage banking revenues.
Effective January 1, 2015, M&T adopted amended guidance from the Financial Accounting Standards Board for investments in qualified affordable housing projects under which the initial cost of such investments is amortized to income tax expense in proportion to the tax benefits received. The adoption of this accounting guidance did not have a significant effect on M&T's financial position or results of operations, but did result in the restatement of the consolidated financial statements for 2014 and earlier years to remove net costs associated with qualified affordable housing projects from noninterest expense and include the amortization of the investments in income tax expense.
Reflecting the application of the new accounting guidance, noninterest expense in the first quarter of 2015 aggregated $686 million, compared with $690 million and $666 million in the first and fourth quarters of 2014, respectively. Included in such amounts are expenses considered to be nonoperating in nature consisting of amortization of core deposit and other intangible assets. Exclusive of those expenses, noninterest operating expenses were $680 million in each of the first quarters of 2015 and 2014 and $659 million in the fourth quarter of 2014. Operating expenses in the recent quarter as compared with the year-earlier period reflected lower costs for professional services, FDIC assessments and equipment and net occupancy expenses that were offset by higher salaries and employee benefits expenses. The rise in operating expenses from the fourth quarter of 2014 to the initial 2015 quarter was predominantly the result of seasonally higher stock-based compensation and employee benefits expenses offset, in part, by lower professional services costs.
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), measures the relationship of operating expenses to revenues. M&T's efficiency ratio was 61.5% in the first quarter of 2015, 62.8% in the year-earlier quarter and 57.8% in the fourth quarter of 2014.
Balance Sheet. M&T had total assets of $98.4 billion at March 31, 2015, up 11% from $88.5 billion a year earlier. Investment securities at March 31, 2015 were $14.4 billion, up $4.0 billion or 39% from March 31, 2014. Loans and leases, net of unearned discount, rose 5% to $67.1 billion at March 31, 2015 from $64.1 billion a year earlier. Total deposits were $73.6 billion at the recent quarter-end, up 7% from $68.7 billion at March 31, 2014.
Total shareholders' equity rose 5% to $12.5 billion at March 31, 2015 from $11.9 billion at March 31, 2014, representing 12.73% and 13.43%, respectively, of total assets. Common shareholders' equity was $11.3 billion, or $84.95 per share at March 31, 2015, up from $10.7 billion, or $81.05 per share, a year earlier. Tangible equity per common share rose 8% to $58.29 at March 31, 2015 from $53.92 a year earlier. Common shareholders' equity per share and tangible equity per common share were $83.88 and $57.06, respectively, at December 31, 2014. 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 estimates that the ratio of Common Equity Tier 1 to risk-weighted assets under the transitional capital rules that became effective for M&T on January 1, 2015 was approximately 9.78% as of March 31, 2015. M&T's estimated Tier 1 common ratio under previously effective regulatory capital rules would have been 9.98% at March 31, 2015, compared with 9.45% and 9.83% at March 31, 2014 and December 31, 2014, respectively.
Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss first quarter financial results today at 11:00 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 #24457680. The conference call will be webcast live through M&T's website at http://ir.mandtbank.com/events.cfm. A replay of the call will be available until Thursday, April 23, 2015 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to the ID #24457680. 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 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.
M&T BANK CORPORATION |
|||||||||
Financial Highlights |
|||||||||
Three months ended |
|||||||||
Amounts in thousands, |
March 31 |
||||||||
except per share |
2015 |
2014 |
Change |
||||||
Performance |
|||||||||
Net income |
$ |
241,613 |
229,017 |
6 |
% |
||||
Net income available to common shareholders |
218,837 |
211,731 |
3 |
% |
|||||
Per common share: |
|||||||||
Basic earnings |
$ |
1.66 |
1.63 |
2 |
% |
||||
Diluted earnings |
1.65 |
1.61 |
2 |
% |
|||||
Cash dividends |
$ |
.70 |
.70 |
- |
|||||
Common shares outstanding: |
|||||||||
Average - diluted (1) |
132,769 |
131,126 |
1 |
% |
|||||
Period end (2) |
132,946 |
131,431 |
1 |
% |
|||||
Return on (annualized): |
|||||||||
Average total assets |
1.02 |
% |
1.07 |
% |
|||||
Average common shareholders' equity |
7.99 |
% |
8.22 |
% |
|||||
Taxable-equivalent net interest income |
$ |
665,426 |
662,378 |
- |
|||||
Yield on average earning assets |
3.54 |
% |
3.87 |
% |
|||||
Cost of interest-bearing liabilities |
.57 |
% |
.55 |
% |
|||||
Net interest spread |
2.97 |
% |
3.32 |
% |
|||||
Contribution of interest-free funds |
.20 |
% |
.20 |
% |
|||||
Net interest margin |
3.17 |
% |
3.52 |
% |
|||||
Net charge-offs to average total |
|||||||||
net loans (annualized) |
.22 |
% |
.20 |
% |
|||||
Net operating results (3) |
|||||||||
Net operating income |
$ |
245,776 |
235,162 |
5 |
% |
||||
Diluted net operating earnings per common share |
1.68 |
1.66 |
1 |
% |
|||||
Return on (annualized): |
|||||||||
Average tangible assets |
1.08 |
% |
1.15 |
% |
|||||
Average tangible common equity |
11.90 |
% |
12.76 |
% |
|||||
Efficiency ratio |
61.46 |
% |
62.83 |
% |
|||||
At March 31 |
|||||||||
Loan quality |
2015 |
2014 |
Change |
||||||
Nonaccrual loans |
$ |
790,586 |
890,893 |
-11 |
% |
||||
Real estate and other foreclosed assets |
62,578 |
59,407 |
5 |
% |
|||||
Total nonperforming assets |
$ |
853,164 |
950,300 |
-10 |
% |
||||
Accruing loans past due 90 days or more (4) |
$ |
236,621 |
307,017 |
-23 |
% |
||||
Government guaranteed loans included in totals |
|||||||||
above: |
|||||||||
Nonaccrual loans |
$ |
60,508 |
75,959 |
-20 |
% |
||||
Accruing loans past due 90 days or more |
193,618 |
291,418 |
-34 |
% |
|||||
Renegotiated loans |
$ |
198,911 |
257,889 |
-23 |
% |
||||
Acquired accruing loans past due 90 |
|||||||||
days or more (5) |
$ |
80,110 |
120,996 |
-34 |
% |
||||
Purchased impaired loans (6): |
|||||||||
Outstanding customer balance |
$ |
335,079 |
534,331 |
||||||
Carrying amount |
184,018 |
303,388 |
|||||||
Nonaccrual loans to total net loans |
1.18 |
% |
1.39 |
% |
|||||
Allowance for credit losses to total loans |
1.37 |
% |
1.43 |
% |
|||||
(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 |
|||||||||
(4) Excludes acquired loans. |
|||||||||
(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired |
|||||||||
(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, |
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
||||||||||||||
except per share |
2015 |
2014 |
2014 |
2014 |
2014 |
||||||||||||||
Performance |
|||||||||||||||||||
Net income |
$ |
241,613 |
277,549 |
275,344 |
284,336 |
229,017 |
|||||||||||||
Net income available to common shareholders |
218,837 |
254,239 |
251,917 |
260,695 |
211,731 |
||||||||||||||
Per common share: |
|||||||||||||||||||
Basic earnings |
$ |
1.66 |
1.93 |
1.92 |
1.99 |
1.63 |
|||||||||||||
Diluted earnings |
1.65 |
1.92 |
1.91 |
1.98 |
1.61 |
||||||||||||||
Cash dividends |
$ |
.70 |
.70 |
.70 |
.70 |
.70 |
|||||||||||||
Common shares outstanding: |
|||||||||||||||||||
Average - diluted (1) |
132,769 |
132,278 |
132,128 |
131,828 |
131,126 |
||||||||||||||
Period end (2) |
132,946 |
132,354 |
132,142 |
131,953 |
131,431 |
||||||||||||||
Return on (annualized): |
|||||||||||||||||||
Average total assets |
1.02 |
% |
1.12 |
% |
1.17 |
% |
1.27 |
% |
1.07 |
% |
|||||||||
Average common shareholders' equity |
7.99 |
% |
9.10 |
% |
9.18 |
% |
9.79 |
% |
8.22 |
% |
|||||||||
Taxable-equivalent net interest income |
$ |
665,426 |
687,847 |
674,900 |
674,963 |
662,378 |
|||||||||||||
Yield on average earning assets |
3.54 |
% |
3.44 |
% |
3.59 |
% |
3.73 |
% |
3.87 |
% |
|||||||||
Cost of interest-bearing liabilities |
.57 |
% |
.52 |
% |
.54 |
% |
.51 |
% |
.55 |
% |
|||||||||
Net interest spread |
2.97 |
% |
2.92 |
% |
3.05 |
% |
3.22 |
% |
3.32 |
% |
|||||||||
Contribution of interest-free funds |
.20 |
% |
.18 |
% |
.18 |
% |
.18 |
% |
.20 |
% |
|||||||||
Net interest margin |
3.17 |
% |
3.10 |
% |
3.23 |
% |
3.40 |
% |
3.52 |
% |
|||||||||
Net charge-offs to average total |
|||||||||||||||||||
net loans (annualized) |
.22 |
% |
.19 |
% |
.17 |
% |
.18 |
% |
.20 |
% |
|||||||||
Net operating results (3) |
|||||||||||||||||||
Net operating income |
$ |
245,776 |
281,929 |
279,838 |
289,974 |
235,162 |
|||||||||||||
Diluted net operating earnings per common share |
1.68 |
1.95 |
1.94 |
2.02 |
1.66 |
||||||||||||||
Return on (annualized): |
|||||||||||||||||||
Average tangible assets |
1.08 |
% |
1.18 |
% |
1.24 |
% |
1.35 |
% |
1.15 |
% |
|||||||||
Average tangible common equity |
11.90 |
% |
13.55 |
% |
13.80 |
% |
14.92 |
% |
12.76 |
% |
|||||||||
Efficiency ratio |
61.46 |
% |
57.84 |
% |
58.44 |
% |
58.20 |
% |
62.83 |
% |
|||||||||
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||||||||
Loan quality |
2015 |
2014 |
2014 |
2014 |
2014 |
||||||||||||||
Nonaccrual loans |
$ |
790,586 |
799,151 |
847,784 |
880,134 |
890,893 |
|||||||||||||
Real estate and other foreclosed assets |
62,578 |
63,635 |
67,629 |
59,793 |
59,407 |
||||||||||||||
Total nonperforming assets |
$ |
853,164 |
862,786 |
915,413 |
939,927 |
950,300 |
|||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
236,621 |
245,020 |
312,990 |
289,016 |
307,017 |
|||||||||||||
Government guaranteed loans included in totals |
|||||||||||||||||||
above: |
|||||||||||||||||||
Nonaccrual loans |
$ |
60,508 |
69,095 |
68,586 |
81,817 |
75,959 |
|||||||||||||
Accruing loans past due 90 days or more |
193,618 |
217,822 |
265,333 |
275,846 |
291,418 |
||||||||||||||
Renegotiated loans |
$ |
198,911 |
202,633 |
209,099 |
270,223 |
257,889 |
|||||||||||||
Acquired accruing loans past due 90 |
|||||||||||||||||||
days or more (5) |
$ |
80,110 |
110,367 |
132,147 |
134,580 |
120,996 |
|||||||||||||
Purchased impaired loans (6): |
|||||||||||||||||||
Outstanding customer balance |
$ |
335,079 |
369,080 |
429,915 |
504,584 |
534,331 |
|||||||||||||
Carrying amount |
184,018 |
197,737 |
236,662 |
282,517 |
303,388 |
||||||||||||||
Nonaccrual loans to total net loans |
1.18 |
% |
1.20 |
% |
1.29 |
% |
1.36 |
% |
1.39 |
% |
|||||||||
Allowance for credit losses to total loans |
1.37 |
% |
1.38 |
% |
1.40 |
% |
1.42 |
% |
1.43 |
% |
|||||||||
(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 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 |
||||||||
March 31 |
||||||||
Dollars in thousands |
2015 |
2014 |
Change |
|||||
Interest income |
$ |
738,087 |
722,952 |
2 |
% |
|||
Interest expense |
78,499 |
66,519 |
18 |
|||||
Net interest income |
659,588 |
656,433 |
- |
|||||
Provision for credit losses |
38,000 |
32,000 |
19 |
|||||
Net interest income after |
||||||||
provision for credit losses |
621,588 |
624,433 |
- |
|||||
Other income |
||||||||
Mortgage banking revenues |
101,601 |
80,049 |
27 |
|||||
Service charges on deposit accounts |
102,344 |
104,198 |
-2 |
|||||
Trust income |
123,734 |
121,252 |
2 |
|||||
Brokerage services income |
15,461 |
16,500 |
-6 |
|||||
Trading account and foreign exchange gains |
6,231 |
6,447 |
-3 |
|||||
Loss on bank investment securities |
(98) |
- |
- |
|||||
Equity in earnings of Bayview Lending Group LLC |
(4,191) |
(4,454) |
- |
|||||
Other revenues from operations |
95,121 |
96,115 |
-1 |
|||||
Total other income |
440,203 |
420,107 |
5 |
|||||
Other expense |
||||||||
Salaries and employee benefits |
389,893 |
371,326 |
5 |
|||||
Equipment and net occupancy |
66,470 |
71,167 |
-7 |
|||||
Printing, postage and supplies |
9,590 |
10,956 |
-12 |
|||||
Amortization of core deposit and other |
||||||||
intangible assets |
6,793 |
10,062 |
-32 |
|||||
FDIC assessments |
10,660 |
15,488 |
-31 |
|||||
Other costs of operations |
202,969 |
211,235 |
-4 |
|||||
Total other expense |
686,375 |
690,234 |
-1 |
|||||
Income before income taxes |
375,416 |
354,306 |
6 |
|||||
Applicable income taxes |
133,803 |
125,289 |
7 |
|||||
Net income |
$ |
241,613 |
229,017 |
6 |
% |
|||
M&T BANK CORPORATION |
|||||||||||||||
Condensed Consolidated Statement of Income, Five Quarter Trend |
|||||||||||||||
Three months ended |
|||||||||||||||
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||||
Dollars in thousands |
2015 |
2014 |
2014 |
2014 |
2014 |
||||||||||
Interest income |
$ |
738,087 |
756,612 |
743,023 |
734,290 |
722,952 |
|||||||||
Interest expense |
78,499 |
74,772 |
73,964 |
65,176 |
66,519 |
||||||||||
Net interest income |
659,588 |
681,840 |
669,059 |
669,114 |
656,433 |
||||||||||
Provision for credit losses |
38,000 |
33,000 |
29,000 |
30,000 |
32,000 |
||||||||||
Net interest income after |
|||||||||||||||
provision for credit losses |
621,588 |
648,840 |
640,059 |
639,114 |
624,433 |
||||||||||
Other income |
|||||||||||||||
Mortgage banking revenues |
101,601 |
93,675 |
93,532 |
95,656 |
80,049 |
||||||||||
Service charges on deposit accounts |
102,344 |
106,319 |
110,071 |
107,368 |
104,198 |
||||||||||
Trust income |
123,734 |
128,442 |
128,671 |
129,893 |
121,252 |
||||||||||
Brokerage services income |
15,461 |
15,809 |
17,416 |
17,487 |
16,500 |
||||||||||
Trading account and foreign exchange gains |
6,231 |
8,397 |
6,988 |
8,042 |
6,447 |
||||||||||
Loss on bank investment securities |
(98) |
- |
- |
- |
- |
||||||||||
Equity in earnings of Bayview Lending Group LLC |
(4,191) |
(4,049) |
(4,114) |
(4,055) |
(4,454) |
||||||||||
Other revenues from operations |
95,121 |
103,050 |
98,547 |
102,021 |
96,115 |
||||||||||
Total other income |
440,203 |
451,643 |
451,111 |
456,412 |
420,107 |
||||||||||
Other expense |
|||||||||||||||
Salaries and employee benefits |
389,893 |
345,135 |
348,776 |
339,713 |
371,326 |
||||||||||
Equipment and net occupancy |
66,470 |
62,335 |
67,713 |
68,084 |
71,167 |
||||||||||
Printing, postage and supplies |
9,590 |
8,881 |
9,184 |
9,180 |
10,956 |
||||||||||
Amortization of core deposit and other |
|||||||||||||||
intangible assets |
6,793 |
7,170 |
7,358 |
9,234 |
10,062 |
||||||||||
FDIC assessments |
10,660 |
11,695 |
13,193 |
15,155 |
15,488 |
||||||||||
Other costs of operations |
202,969 |
231,005 |
219,135 |
226,294 |
211,235 |
||||||||||
Total other expense |
686,375 |
666,221 |
665,359 |
667,660 |
690,234 |
||||||||||
Income before income taxes |
375,416 |
434,262 |
425,811 |
427,866 |
354,306 |
||||||||||
Applicable income taxes |
133,803 |
156,713 |
150,467 |
143,530 |
125,289 |
||||||||||
Net income |
$ |
241,613 |
277,549 |
275,344 |
284,336 |
229,017 |
M&T BANK CORPORATION |
||||||||
Condensed Consolidated Balance Sheet |
||||||||
March 31 |
||||||||
Dollars in thousands |
2015 |
2014 |
Change |
|||||
ASSETS |
||||||||
Cash and due from banks |
$ |
1,269,816 |
1,671,052 |
-24 |
% |
|||
Interest-bearing deposits at banks |
6,291,491 |
3,299,185 |
91 |
|||||
Federal funds sold |
97,037 |
92,066 |
5 |
|||||
Trading account assets |
363,085 |
314,807 |
15 |
|||||
Investment securities |
14,393,270 |
10,364,249 |
39 |
|||||
Loans and leases: |
||||||||
Commercial, financial, etc. |
19,775,494 |
18,896,070 |
5 |
|||||
Real estate - commercial |
27,845,710 |
26,104,086 |
7 |
|||||
Real estate - consumer |
8,504,119 |
8,774,095 |
-3 |
|||||
Consumer |
10,973,719 |
10,360,827 |
6 |
|||||
Total loans and leases, net of unearned discount |
67,099,042 |
64,135,078 |
5 |
|||||
Less: allowance for credit losses |
921,373 |
916,768 |
1 |
|||||
Net loans and leases |
66,177,669 |
63,218,310 |
5 |
|||||
Goodwill |
3,524,625 |
3,524,625 |
- |
|||||
Core deposit and other intangible assets |
28,234 |
58,789 |
-52 |
|||||
Other assets |
6,232,556 |
5,987,277 |
4 |
|||||
Total assets |
$ |
98,377,783 |
88,530,360 |
11 |
% |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Noninterest-bearing deposits |
$ |
27,181,120 |
25,244,200 |
8 |
% |
|||
Interest-bearing deposits |
46,234,455 |
43,207,286 |
7 |
|||||
Deposits at Cayman Islands office |
178,545 |
247,880 |
-28 |
|||||
Total deposits |
73,594,120 |
68,699,366 |
7 |
|||||
Short-term borrowings |
193,495 |
230,209 |
-16 |
|||||
Accrued interest and other liabilities |
1,552,724 |
1,462,725 |
6 |
|||||
Long-term borrowings |
10,509,143 |
6,251,197 |
68 |
|||||
Total liabilities |
85,849,482 |
76,643,497 |
12 |
|||||
Shareholders' equity: |
||||||||
Preferred |
1,231,500 |
1,231,500 |
- |
|||||
Common (1) |
11,296,801 |
10,655,363 |
6 |
|||||
Total shareholders' equity |
12,528,301 |
11,886,863 |
5 |
|||||
Total liabilities and shareholders' equity |
$ |
98,377,783 |
88,530,360 |
11 |
% |
|||
(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $152.5 million |
||||||||
at March 31, 2015 and $25.3 million at March 31, 2014. |
||||||||
M&T BANK CORPORATION |
|||||||||||||||||
Condensed Consolidated Balance Sheet, Five Quarter Trend |
|||||||||||||||||
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||||||
Dollars in thousands |
2015 |
2014 |
2014 |
2014 |
2014 |
||||||||||||
ASSETS |
|||||||||||||||||
Cash and due from banks |
$ |
1,269,816 |
1,289,965 |
1,445,877 |
1,827,197 |
1,671,052 |
|||||||||||
Interest-bearing deposits at banks |
6,291,491 |
6,470,867 |
7,676,064 |
3,032,530 |
3,299,185 |
||||||||||||
Federal funds sold |
97,037 |
83,392 |
77,766 |
90,239 |
92,066 |
||||||||||||
Trading account assets |
363,085 |
308,175 |
296,913 |
313,325 |
314,807 |
||||||||||||
Investment securities |
14,393,270 |
12,993,542 |
13,348,368 |
12,120,195 |
10,364,249 |
||||||||||||
Loans and leases: |
|||||||||||||||||
Commercial, financial, etc. |
19,775,494 |
19,461,292 |
19,112,009 |
19,105,892 |
18,896,070 |
||||||||||||
Real estate - commercial |
27,845,710 |
27,567,569 |
26,942,847 |
26,374,274 |
26,104,086 |
||||||||||||
Real estate - consumer |
8,504,119 |
8,657,301 |
8,663,408 |
8,656,766 |
8,774,095 |
||||||||||||
Consumer |
10,973,719 |
10,982,794 |
10,854,095 |
10,610,761 |
10,360,827 |
||||||||||||
Total loans and leases, net of unearned discount |
67,099,042 |
66,668,956 |
65,572,359 |
64,747,693 |
64,135,078 |
||||||||||||
Less: allowance for credit losses |
921,373 |
919,562 |
918,633 |
917,666 |
916,768 |
||||||||||||
Net loans and leases |
66,177,669 |
65,749,394 |
64,653,726 |
63,830,027 |
63,218,310 |
||||||||||||
Goodwill |
3,524,625 |
3,524,625 |
3,524,625 |
3,524,625 |
3,524,625 |
||||||||||||
Core deposit and other intangible assets |
28,234 |
35,027 |
42,197 |
49,555 |
58,789 |
||||||||||||
Other assets |
6,232,556 |
6,230,548 |
6,162,806 |
6,047,309 |
5,987,277 |
||||||||||||
Total assets |
$ |
98,377,783 |
96,685,535 |
97,228,342 |
90,835,002 |
88,530,360 |
|||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||
Noninterest-bearing deposits |
$ |
27,181,120 |
26,947,880 |
27,440,524 |
26,088,763 |
25,244,200 |
|||||||||||
Interest-bearing deposits |
46,234,455 |
46,457,591 |
46,659,442 |
43,502,602 |
43,207,286 |
||||||||||||
Deposits at Cayman Islands office |
178,545 |
176,582 |
241,536 |
237,890 |
247,880 |
||||||||||||
Total deposits |
73,594,120 |
73,582,053 |
74,341,502 |
69,829,255 |
68,699,366 |
||||||||||||
Short-term borrowings |
193,495 |
192,676 |
164,609 |
161,631 |
230,209 |
||||||||||||
Accrued interest and other liabilities |
1,552,724 |
1,567,951 |
1,327,524 |
1,283,430 |
1,462,725 |
||||||||||||
Long-term borrowings |
10,509,143 |
9,006,959 |
9,061,391 |
7,391,931 |
6,251,197 |
||||||||||||
Total liabilities |
85,849,482 |
84,349,639 |
84,895,026 |
78,666,247 |
76,643,497 |
||||||||||||
Shareholders' equity: |
|||||||||||||||||
Preferred |
1,231,500 |
1,231,500 |
1,231,500 |
1,231,500 |
1,231,500 |
||||||||||||
Common (1) |
11,296,801 |
11,104,396 |
11,101,816 |
10,937,255 |
10,655,363 |
||||||||||||
Total shareholders' equity |
12,528,301 |
12,335,896 |
12,333,316 |
12,168,755 |
11,886,863 |
||||||||||||
Total liabilities and shareholders' equity |
$ |
98,377,783 |
96,685,535 |
97,228,342 |
90,835,002 |
88,530,360 |
|||||||||||
(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $152.5 million at March 31, 2015, $181.0 million |
|||||||||||||||||
at December 31, 2014 and $25.3 million at March 31, 2014, and accumulated other comprehensive income, net of applicable income |
|||||||||||||||||
tax effect, of $12.5 million at September 30, 2014 and $40.3 million at June 30, 2014. |
|||||||||||||||||
M&T BANK CORPORATION |
|||||||||||||||||
Condensed Consolidated Average Balance Sheet |
|||||||||||||||||
and Annualized Taxable-equivalent Rates |
|||||||||||||||||
Three months ended |
Change in balance |
||||||||||||||||
March 31, |
March 31, |
December 31, |
March 31, 2015 from |
||||||||||||||
Dollars in millions |
2015 |
2014 |
2014 |
March 31, |
December 31, |
||||||||||||
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
2014 |
2014 |
||||||||||
ASSETS |
|||||||||||||||||
Interest-bearing deposits at banks |
$ |
5,073 |
.25 |
% |
3,089 |
.25 |
% |
9,054 |
.25 |
% |
64 |
% |
-44 |
% |
|||
Federal funds sold |
97 |
.10 |
100 |
.07 |
86 |
.08 |
-2 |
14 |
|||||||||
Trading account assets |
79 |
2.87 |
71 |
2.68 |
80 |
1.76 |
11 |
-1 |
|||||||||
Investment securities |
13,376 |
2.67 |
9,265 |
3.34 |
12,978 |
2.82 |
44 |
3 |
|||||||||
Loans and leases, net of unearned discount |
|||||||||||||||||
Commercial, financial, etc. |
19,457 |
3.21 |
18,476 |
3.37 |
19,117 |
3.25 |
5 |
2 |
|||||||||
Real estate - commercial |
27,596 |
4.18 |
26,143 |
4.40 |
27,064 |
4.24 |
6 |
2 |
|||||||||
Real estate - consumer |
8,572 |
4.15 |
8,844 |
4.19 |
8,654 |
4.19 |
-3 |
-1 |
|||||||||
Consumer |
10,962 |
4.49 |
10,300 |
4.59 |
10,932 |
4.49 |
6 |
- |
|||||||||
Total loans and leases, net |
66,587 |
3.97 |
63,763 |
4.14 |
65,767 |
4.01 |
4 |
1 |
|||||||||
Total earning assets |
85,212 |
3.54 |
76,288 |
3.87 |
87,965 |
3.44 |
12 |
-3 |
|||||||||
Goodwill |
3,525 |
3,525 |
3,525 |
- |
- |
||||||||||||
Core deposit and other intangible assets |
31 |
64 |
38 |
-50 |
-18 |
||||||||||||
Other assets |
7,124 |
6,788 |
7,116 |
5 |
- |
||||||||||||
Total assets |
$ |
95,892 |
86,665 |
98,644 |
11 |
% |
-3 |
% |
|||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||
Interest-bearing deposits |
|||||||||||||||||
NOW accounts |
$ |
1,121 |
.11 |
988 |
.12 |
1,083 |
.14 |
14 |
% |
4 |
% |
||||||
Savings deposits |
41,525 |
.10 |
38,358 |
.12 |
42,949 |
.10 |
8 |
-3 |
|||||||||
Time deposits |
3,017 |
.50 |
3,460 |
.46 |
3,128 |
.50 |
-13 |
-4 |
|||||||||
Deposits at Cayman Islands office |
224 |
.27 |
380 |
.22 |
265 |
.22 |
-41 |
-16 |
|||||||||
Total interest-bearing deposits |
45,887 |
.13 |
43,186 |
.15 |
47,425 |
.13 |
6 |
-3 |
|||||||||
Short-term borrowings |
196 |
.07 |
264 |
.05 |
195 |
.05 |
-26 |
1 |
|||||||||
Long-term borrowings |
9,835 |
2.64 |
5,897 |
3.47 |
8,954 |
2.62 |
67 |
10 |
|||||||||
Total interest-bearing liabilities |
55,918 |
.57 |
49,347 |
.55 |
56,574 |
.52 |
13 |
-1 |
|||||||||
Noninterest-bearing deposits |
25,811 |
24,141 |
28,090 |
7 |
-8 |
||||||||||||
Other liabilities |
1,704 |
1,529 |
1,538 |
11 |
11 |
||||||||||||
Total liabilities |
83,433 |
75,017 |
86,202 |
11 |
-3 |
||||||||||||
Shareholders' equity |
12,459 |
11,648 |
12,442 |
7 |
- |
||||||||||||
Total liabilities and shareholders' equity |
$ |
95,892 |
86,665 |
98,644 |
11 |
% |
-3 |
% |
|||||||||
Net interest spread |
2.97 |
3.32 |
2.92 |
||||||||||||||
Contribution of interest-free funds |
.20 |
.20 |
.18 |
||||||||||||||
Net interest margin |
3.17 |
% |
3.52 |
% |
3.10 |
% |
|||||||||||
M&T BANK CORPORATION |
|||||||||||||
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend |
|||||||||||||
Three months ended |
|||||||||||||
March 31, |
December 31, |
September 30, |
June 30, |
March 31, |
|||||||||
2015 |
2014 |
2014 |
2014 |
2014 |
|||||||||
Income statement data |
|||||||||||||
In thousands, except per share |
|||||||||||||
Net income |
|||||||||||||
Net income |
$ |
241,613 |
277,549 |
275,344 |
284,336 |
229,017 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets (1) |
4,163 |
4,380 |
4,494 |
5,638 |
6,145 |
||||||||
Net operating income |
$ |
245,776 |
281,929 |
279,838 |
289,974 |
235,162 |
|||||||
Earnings per common share |
|||||||||||||
Diluted earnings per common share |
$ |
1.65 |
1.92 |
1.91 |
1.98 |
1.61 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets (1) |
.03 |
.03 |
.03 |
.04 |
.05 |
||||||||
Diluted net operating earnings per common share |
$ |
1.68 |
1.95 |
1.94 |
2.02 |
1.66 |
|||||||
Other expense |
|||||||||||||
Other expense |
$ |
686,375 |
666,221 |
665,359 |
667,660 |
690,234 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets |
(6,793) |
(7,170) |
(7,358) |
(9,234) |
(10,062) |
||||||||
Noninterest operating expense |
$ |
679,582 |
659,051 |
658,001 |
658,426 |
680,172 |
|||||||
Efficiency ratio |
|||||||||||||
Noninterest operating expense (numerator) |
$ |
679,582 |
659,051 |
658,001 |
658,426 |
680,172 |
|||||||
Taxable-equivalent net interest income |
665,426 |
687,847 |
674,900 |
674,963 |
662,378 |
||||||||
Other income |
440,203 |
451,643 |
451,111 |
456,412 |
420,107 |
||||||||
Less: Loss on bank investment securities |
(98) |
- |
- |
- |
- |
||||||||
Denominator |
$ |
1,105,727 |
1,139,490 |
1,126,011 |
1,131,375 |
1,082,485 |
|||||||
Efficiency ratio |
61.46 |
% |
57.84 |
% |
58.44 |
% |
58.20 |
% |
62.83 |
% |
|||
Balance sheet data |
|||||||||||||
In millions |
|||||||||||||
Average assets |
|||||||||||||
Average assets |
$ |
95,892 |
98,644 |
93,245 |
89,873 |
86,665 |
|||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(31) |
(38) |
(45) |
(53) |
(64) |
||||||||
Deferred taxes |
10 |
12 |
14 |
16 |
20 |
||||||||
Average tangible assets |
$ |
92,346 |
95,093 |
89,689 |
86,311 |
83,096 |
|||||||
Average common equity |
|||||||||||||
Average total equity |
$ |
12,459 |
12,442 |
12,247 |
12,039 |
11,648 |
|||||||
Preferred stock |
(1,232) |
(1,231) |
(1,232) |
(1,231) |
(1,072) |
||||||||
Average common equity |
11,227 |
11,211 |
11,015 |
10,808 |
10,576 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(31) |
(38) |
(45) |
(53) |
(64) |
||||||||
Deferred taxes |
10 |
12 |
14 |
16 |
20 |
||||||||
Average tangible common equity |
$ |
7,681 |
7,660 |
7,459 |
7,246 |
7,007 |
|||||||
At end of quarter |
|||||||||||||
Total assets |
|||||||||||||
Total assets |
$ |
98,378 |
96,686 |
97,228 |
90,835 |
88,530 |
|||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(28) |
(35) |
(42) |
(49) |
(59) |
||||||||
Deferred taxes |
9 |
11 |
13 |
15 |
19 |
||||||||
Total tangible assets |
$ |
94,834 |
93,137 |
93,674 |
87,276 |
84,965 |
|||||||
Total common equity |
|||||||||||||
Total equity |
$ |
12,528 |
12,336 |
12,333 |
12,169 |
11,887 |
|||||||
Preferred stock |
(1,232) |
(1,231) |
(1,232) |
(1,232) |
(1,232) |
||||||||
Undeclared dividends - cumulative preferred stock |
(2) |
(3) |
(2) |
(3) |
(3) |
||||||||
Common equity, net of undeclared cumulative |
|||||||||||||
preferred dividends |
11,294 |
11,102 |
11,099 |
10,934 |
10,652 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(28) |
(35) |
(42) |
(49) |
(59) |
||||||||
Deferred taxes |
9 |
11 |
13 |
15 |
19 |
||||||||
Total tangible common equity |
$ |
7,750 |
7,553 |
7,545 |
7,375 |
7,087 |
|||||||
(1) After any related tax effect. |
|||||||||||||