M&T Bank Corporation Announces First Quarter Results

BUFFALO, N.Y., April 19, 2021 M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended March 31, 2021.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $3.33 in the first quarter of 2021, compared with $1.93 in the year-earlier quarter and $3.52 in the fourth quarter of 2020. GAAP-basis net income was $447 million in the recent quarter, $269 million in the first quarter of 2020 and $471 million in the final 2020 quarter. GAAP-basis net income in the initial 2021 quarter expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.22% and 11.57%, respectively, compared with .90% and 7.00%, respectively, in the corresponding 2020 period and 1.30% and 12.07%, respectively, in the fourth quarter of 2020.  Included in noninterest expenses in the recent quarter were merger-related expenses associated with M&T's proposed acquisition of People's United Financial, Inc. of $10 million ($8 million after tax-effect, or $.06 of diluted earnings per common share).

Commenting on M&T's results for the recent quarter, Darren J. King, Executive Vice President and Chief Financial Officer, stated, "We are pleased with our results for the first three months of the year.  The residential mortgage banking and trust businesses had strong revenue growth and expense levels were well-contained after considering the usual seasonal increase in salaries and employee benefits expenses.  Our outlook on forecasted credit losses improved considerably.  M&T's capital position remains solid, with the Common Equity Tier 1 Capital Ratio growing to 10.4% at March 31, 2021 from 10.0% at the end of 2020."

Earnings Highlights

 
                                         
                           

Change 1Q21 vs.

 

($ in millions, except per share data)

 

1Q21

   

1Q20

   

4Q20

   

1Q20

   

4Q20

 
                                         

Net income

 

$

447

   

$

269

   

$

471

     

66

%

   

-5

%

Net income available to common shareholders  ̶  diluted

 

$

428

   

$

251

   

$

452

     

71

%

   

-5

%

Diluted earnings per common share

 

$

3.33

   

$

1.93

   

$

3.52

     

73

%

   

-5

%

Annualized return on average assets

   

1.22

%

   

.90

%

   

1.30

%

               

Annualized return on average common equity

   

11.57

%

   

7.00

%

   

12.07

%

               

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 and core deposit and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with merging acquired operations into M&T (when incurred), since such items are considered by management to be "nonoperating" in nature.  The amounts of such "nonoperating" expenses are presented in the tables that accompany this release.  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 $3.41 in the first quarter of 2021, compared with $1.95 and $3.54 in the first and fourth quarters of 2020, respectively.  Net operating income aggregated $457 million in the recent quarter, $272 million in the first quarter of 2020 and $473 million in 2020's final quarter.  Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income in the recent quarter was 1.29% and 17.05%, respectively, .94% and 10.39%, respectively, in the similar quarter of 2020 and 1.35% and 17.53%, respectively, in the fourth quarter of 2020.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis totaled $985 million in the recent quarter, up from $982 million in the first quarter of 2020.  The impact of a $26.1 billion or 24% increase in average earning assets to $134.4 billion in the recent quarter from $108.2 billion in the first quarter of 2020 was substantially offset by a 68 basis point narrowing of the net interest margin to 2.97% in the first quarter of 2021 from 3.65% in the year-earlier quarter.  In the fourth quarter of 2020, taxable-equivalent net interest income was $993 million, the net interest margin was 3.00% and average earning assets were $131.9 billion.  The lower net interest income in the recent quarter as compared with 2020's fourth quarter reflects the fewer number of days in the first quarter of 2021, while the decline in the net interest margin was attributable to higher balances held in low yielding accounts at the Federal Reserve Bank of New York.

                                         

Taxable-equivalent Net Interest Income

 
                                         
                           

Change 1Q21 vs.

 

($ in millions)

 

1Q21

   

1Q20

   

4Q20

   

1Q20

   

4Q20

 
                                         

Average earning assets

 

$

134,355

   

$

108,226

   

$

131,916

     

24

%

   

2

%

Net interest income  ̶  taxable-equivalent

 

$

985

   

$

982

   

$

993

   

     

-1

%

Net interest margin

   

2.97

%

   

3.65

%

   

3.00

%

               

Provision for Credit Losses/Asset Quality.  The Company recorded a provision for credit losses recapture of $25 million in the first quarter of 2021, compared with provisions of $250 million in the year-earlier quarter and $75 million in 2020's fourth quarter.  The provision recapture reflects improvements in macroeconomic forecasts at March 31, 2021 as compared with previous forecasts. Nevertheless, the impact of those improvements was cautiously evaluated given the somewhat uneven and incomplete recovery evident in the economy through the recent quarter-end. The level of the provisions in the 2020 quarters reflected then projections of expected credit losses that were based on economic forecasts at those times.  Net loan charge-offs were $75 million during the recent quarter, compared with $49 million in the first quarter of 2020 and $97 million in the fourth quarter of 2020. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .31% and .22% in the first quarters of 2021 and 2020, respectively, and .39% in the fourth quarter of 2020.

Loans classified as nonaccrual totaled $1.96 billion or 1.97% of total loans outstanding at March 31, 2021, compared with $1.89 billion or 1.92% of total loans at December 31, 2020 and $1.06 billion or 1.13% at March 31, 2020.  The increase in nonaccrual loans from March 31, 2020 to the two most recent quarter-ends reflects the continuing impact of the pandemic on borrowers' ability to make contractual payments on their loans, most notably loans in the hospitality sector.  Assets taken in foreclosure of defaulted loans were $30 million at March 31, 2021, $84 million a year earlier and $35 million at December 31, 2020.

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. As a result of those analyses, the allowance for credit losses totaled $1.64 billion or 1.65% of loans outstanding at March 31, 2021, compared with $1.38 billion or 1.47% at March 31, 2020 and $1.74 billion or 1.76% at December 31, 2020. The allowance at March 31, 2021 and December 31, 2020 represented 1.75% and 1.86%, respectively, of total loans on those dates, excluding outstanding balances of Paycheck Protection Program ("PPP") loans.

Asset Quality Metrics

 
                           

Change 1Q21 vs.

 

($ in millions)

 

1Q21

   

1Q20

   

4Q20

   

1Q20

   

4Q20

 
                                         

At end of quarter

                                       

Nonaccrual loans

 

$

1,957

   

$

1,062

   

$

1,893

     

84

%

   

3

%

Real estate and other foreclosed assets

 

$

30

   

$

84

   

$

35

     

-64

%

   

-14

%

Total nonperforming assets

 

$

1,987

   

$

1,146

   

$

1,928

     

73

%

   

3

%

Accruing loans past due 90 days or more (1)

 

$

1,085

   

$

530

   

$

859

     

105

%

   

26

%

Nonaccrual loans as % of loans outstanding

   

1.97

%

   

1.13

%

   

1.92

%

               
                                         

Allowance for credit losses

 

$

1,636

   

$

1,384

   

$

1,736

     

18

%

   

-6

%

Allowance for credit losses as % of loans outstanding

   

1.65

%

   

1.47

%

   

1.76

%

               
                                         

For the period

                                       

Provision for credit losses

 

$

(25)

   

$

250

   

$

75

     

     

 

Net charge-offs

 

$

75

   

$

49

   

$

97

     

53

%

   

-23

%

Net charge-offs as % of average loans (annualized)

   

.31

%

   

.22

%

   

.39

%

               

__________________

(1)

Predominantly government-guaranteed residential real estate loans.

 

 

 

Noninterest Income and Expense.  Noninterest income was $506 million in the first quarter of 2021, compared with $529 million in the year-earlier quarter and $551 million in the fourth quarter of 2020. The lower level of noninterest income when compared with the first 2020 quarter resulted largely from declines in service charges on deposit accounts, trading account and foreign exchange gains and a $23 million distribution from Bayview Lending Group LLC ("BLG") in the initial 2020 quarter. Partially offsetting those factors were increased mortgage banking revenues and trust income, as well as lower unrealized losses on investment securities. The decreased income in the recent quarter as compared with the final quarter of 2020 predominantly reflects a fourth quarter 2020 distribution of $30 million from BLG that was made in lieu of a first quarter 2021 distribution and unrealized losses on investment securities.

Noninterest Income

 
                                         
                           

Change 1Q21 vs.

 

($ in millions)

 

1Q21

   

1Q20

   

4Q20

   

1Q20

   

4Q20

 
                                         

Mortgage banking revenues

 

$

139

   

$

128

   

$

140

     

8

%

   

-1

%

Service charges on deposit accounts

   

93

     

106

     

96

     

-13

%

   

-3

%

Trust income

   

156

     

149

     

151

     

5

%

   

3

%

Brokerage services income

   

13

     

13

     

12

   

     

7

%

Trading account and foreign exchange gains

   

6

     

21

     

7

     

-70

%

   

-13

%

Gain (loss) on bank investment securities

   

(12)

     

(21)

     

2

   

   

 

Other revenues from operations

   

111

     

133

     

143

     

-17

%

   

-22

%

Total

 

$

506

   

$

529

   

$

551

     

-4

%

   

-8

%

Noninterest expense totaled $919 million in the first quarter of 2021, compared with $906 million in the corresponding quarter of 2020 and $845 million in the fourth quarter of 2020.  Excluding expenses considered to be nonoperating in nature, such as amortization of core deposit and other intangible assets and merger-related expenses, noninterest operating expenses were $907 million in the recent quarter, $903 million in the first quarter of 2020 and $842 million in 2020's final quarter. Factors contributing to the modest increase in noninterest operating expenses in the recent quarter as compared with the year-earlier quarter were higher costs for salaries and employee benefits and professional services. Partially offsetting those factors were a recent quarter reduction of the valuation allowance for capitalized residential mortgage servicing rights of $9 million. When compared with the fourth quarter of 2020, the recent quarter increase in noninterest operating expenses resulted from higher costs for salaries and employee benefits, reflecting seasonally higher stock-based compensation and employee benefits expenses during the recent quarter that totaled $69 million, and increased professional services expenses, partially offset by the recent quarter reduction of the valuation allowance for capitalized residential mortgage servicing rights.

Noninterest Expense

 
                                         
                           

Change 1Q21 vs.

 

($ in millions)

 

1Q21

   

1Q20

   

4Q20

   

1Q20

   

4Q20

 
                                         

Salaries and employee benefits

 

$

541

   

$

537

   

$

476

     

1

%

   

14

%

Equipment and net occupancy

   

82

     

80

     

84

     

4

%

   

-2

%

Outside data processing and software

   

66

     

64

     

68

     

2

%

   

-3

%

FDIC assessments

   

14

     

12

     

15

     

16

%

   

-7

%

Advertising and marketing

   

15

     

22

     

18

     

-35

%

   

-18

%

Printing, postage and supplies

   

9

     

11

     

9

     

-14

%

   

12

%

Amortization of core deposit and other intangible assets

   

3

     

4

     

3

     

-30

%

   

-12

%

Other costs of operations

   

189

     

176

     

172

     

7

%

   

10

%

Total

 

$

919

   

$

906

   

$

845

     

1

%

   

9

%

                                         

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 60.3% in the first quarter of 2021, 58.9% in the year-earlier quarter and 54.6% in the fourth quarter of 2020.

Balance Sheet.  M&T had total assets of $150.5 billion at March 31, 2021, compared with $124.6 billion and $142.6 billion at March 31, 2020 and December 31, 2020, respectively. Loans and leases, net of unearned discount, were $99.3 billion at March 31, 2021, up from $94.1 billion at March 31, 2020 and $98.5 billion at December 31, 2020. The increase in total loans and leases at the recent quarter-end as compared with the first quarter of 2020 was driven largely by growth in commercial loans of $1.6 billion, residential real estate loans of $1.7 billion and consumer loans of $1.1 billion. The commercial loan growth reflects loans originated as part of the PPP which totaled $6.2 billion at March 31, 2021, as compared with $5.4 billion at December 31, 2020. The PPP was initiated during the second quarter of 2020. The rise in residential real estate loans was attributable to purchased government-guaranteed loans and the consumer loan increase reflects higher balances of recreational finance and automobile loans.  Total deposits rose to $128.5 billion at the recent quarter-end, compared with $100.2 billion at March 31, 2020 and $119.8 billion at December 31, 2020. The increased levels of deposits at the two most recent quarter-ends as compared with March 31, 2020 reflect higher levels of liquidity being maintained by many commercial and consumer customers.

Total shareholders' equity was $16.4 billion, or 10.93% of total assets at March 31, 2021, $15.8 billion, or 12.70% at March 31, 2020 and $16.2 billion, or 11.35% at December 31, 2020. Common shareholders' equity was $15.2 billion, or $118.12 per share, at March 31, 2021, compared with $14.6 billion, or $113.54 per share, a year-earlier and $14.9 billion, or $116.39 per share, at December 31, 2020. Tangible equity per common share was $82.35 at March 31, 2021, $77.60 at March 31, 2020 and $80.52 at December 31, 2020. 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 regulatory capital rules was approximately 10.4% at March 31, 2021, up from 10.0% three months earlier.

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 #1019927.  The conference call will be webcast live through M&T's website at https://ir.mtb.com/events-presentations. A replay of the call will be available through Monday, April 26, 2021 by calling (800) 585-8367, or (404) 537-3406 for international participants, and by making reference to the ID #1019927.  The event will also be archived and available by 3:00 p.m. today on M&T's website at https://ir.mtb.com/events-presentations.

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, Maryland, New Jersey, Pennsylvania, Delaware, Connecticut, Virginia, West Virginia 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 and related conference call may contain 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.  Any statement that does not describe historical or current facts is a forward-looking statement.

Statements regarding the potential effects of the Coronavirus Disease 2019 ("COVID-19") pandemic on M&T's business, financial condition, liquidity and results of operations may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond M&T's control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on customers, clients, third parties and M&T.

Also as described further below, statements regarding M&T's expectations or predictions regarding the proposed transaction between M&T and People's United Financial, Inc. ("People's United") are forward-looking statements, including statements regarding the expected timing, completion and effects of the proposed transaction as well as M&T's and People's United's expected financial results, prospects, targets, goals and outlook.  

Forward-looking statements are typically identified by words such as "believe," "expect," "anticipate," "intend," "target," "estimate," "continue," or "potential," by future conditional verbs such as "will," "would," "should," "could," or "may," or by variations of such words or by similar expressions.  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; risks, predictions and uncertainties relating to the impact of the COVID-19 pandemic and the People's United transaction; the impact of changes in market values on trust-related revenues; legislation or regulations affecting the financial services industry as a whole, and M&T and its subsidiaries individually or collectively, including tax legislation or regulation; 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, regulatory agencies or legislation; 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.

In addition, Future Factors related to the proposed transaction between M&T and People's United, include, among others: the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between M&T and People's United; the outcome of any legal proceedings that may be instituted against M&T or People's United; the possibility that the proposed transaction will not close when expected or at all because required regulatory, shareholder or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated; the risk that any announcements relating to the proposed combination could have adverse effects on the market price of the common stock of either or both parties to the combination; the possibility that the anticipated benefits of the transaction will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where M&T and People's United do business; certain restrictions during the pendency of the merger that may impact the parties' ability to pursue certain business opportunities or strategic transactions; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management's attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; M&T's and People's United's success in executing their respective business plans and strategies and managing the risks involved in the foregoing; and other factors that may affect future results of M&T and People's United; the business, economic and political conditions in the markets in which the parties operate; the risk that the proposed combination and its announcement could have an adverse effect on either or both parties' ability to retain customers and retain or hire key personnel and maintain relationships with customers; the risk that the proposed combination may be more difficult or time-consuming than anticipated, including in areas such as sales force, cost containment, asset realization, systems integration and other key strategies; revenues following the proposed combination may be lower than expected, including for possible reasons such as unexpected costs, charges or expenses resulting from the transactions; the unforeseen risks relating to liabilities of M&T or People's United that may exist; and uncertainty as to the extent of the duration, scope, and impacts of the COVID-19 pandemic on People's United, M&T and the proposed combination.

 

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 provides further detail regarding these risks and uncertainties in its 2020 Form 10-K, including in the Risk Factors section of such report, as well as in certain other SEC filings. Forward-looking statements speak only as of the date made, and M&T does not assume any duty and does not undertake to update forward-looking statements.   

Additional Information and Where to Find It. In connection with the proposed transaction with People's United, M&T filed with the SEC a registration statement (Registration No. 333-254962) on Form S-4 to register the shares of M&T's capital stock to be issued in connection with the proposed transaction. The registration statement includes a joint proxy statement of M&T and People's United which will be sent to the shareholders of M&T and People's United seeking their approval of the proposed transaction.

This communication does not constitute an offer to sell or a solicitation of an offer to buy any securities or a solicitation of any vote or approval. INVESTORS AND SHAREHOLDERS OF M&T AND PEOPLE'S UNITED AND THEIR RESPECTIVE AFFILIATES ARE URGED TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE JOINT PROXY STATEMENT/PROSPECTUS TO BE INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED OR TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT M&T, PEOPLE'S UNITED AND THE PROPOSED TRANSACTION. Investors will be able to obtain a free copy of the registration statement, including the joint proxy statement/prospectus, as well as other relevant documents filed with the SEC containing information about M&T and People's United, without charge, at the SEC's website (http://www.sec.gov). Copies of the registration statement, including the joint proxy statement/prospectus, and the filings with the SEC that will be incorporated by reference in the joint proxy statement/prospectus can also be obtained, without charge, by directing a request to Investor Relations, M&T Bank Corporation, One M&T Plaza, Buffalo, New York 14203, telephone (716) 635-4000, or  Steven Bodakowski, People's United Financial, Inc., 850 Main Street, Bridgeport, Connecticut 06604, telephone (203) 338-4202.

Participants in the Solicitation of Proxies in Connection with Proposed Transaction. M&T, People's United and certain of their respective directors, executive officers and employees may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction under the rules of the SEC. Information regarding M&T's directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on March 8, 2021, and certain of its Current Reports on Form 8-K.  Information regarding People's United's directors and executive officers is available in its Annual Report on Form 10-K for the year ended December 31, 2020, which was filed with the SEC on March 1, 2021, as amended by an amendment to the Form 10-K filed with the SEC on March 30, 2021, and certain of its Current Reports on Form 8-K. Other information regarding the participants in the solicitation of proxies in respect of the proposed transaction and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials to be filed with the SEC. Free copies of these documents, when available, may be obtained as described in the preceding paragraph.

 

 

Financial Highlights

             
   

Three months ended

         
   

March 31

         

Amounts in thousands, except per share

 

2021

   

2020

   

Change

 

Performance

                       

Net income

 

$

447,249

     

268,822

     

66

%

Net income available to common shareholders

   

428,093

     

250,701

     

71

%

Per common share:

                       

Basic earnings

 

$

3.33

     

1.93

     

73

%

Diluted earnings

   

3.33

     

1.93

     

73

%

Cash dividends

 

$

1.10

     

1.10

     

 

Common shares outstanding:

                       

Average - diluted (1)

   

128,669

     

129,755

     

-1

%

Period end (2)

   

128,658

     

128,282

   

 

Return on (annualized):

                       

Average total assets

   

1.22

%

   

.90

%

       

Average common shareholders' equity

   

11.57

%

   

7.00

%

       

Taxable-equivalent net interest income

 

$

985,128

     

981,868

   

 

Yield on average earning assets

   

3.08

%

   

4.18

%

       

Cost of interest-bearing liabilities

   

.18

%

   

.83

%

       

Net interest spread

   

2.90

%

   

3.35

%

       

Contribution of interest-free funds

   

.07

%

   

.30

%

       

Net interest margin

   

2.97

%

   

3.65

%

       

Net charge-offs to average total net loans (annualized)

   

.31

%

   

.22

%

       

Net operating results (3)

                       

Net operating income

 

$

457,372

     

271,705

     

68

%

Diluted net operating earnings per common share

   

3.41

     

1.95

     

75

%

Return on (annualized):

                       

Average tangible assets

   

1.29

%

   

.94

%

       

Average tangible common equity

   

17.05

%

   

10.39

%

       

Efficiency ratio

   

60.3

%

   

58.9

%

       
                         
   

At March 31

     

Loan quality

 

2021

   

2020

   

Change

 

Nonaccrual loans

 

$

1,957,106

     

1,061,748

     

84

%

Real estate and other foreclosed assets

   

29,797

     

83,605

     

-64

%

Total nonperforming assets

 

$

1,986,903

     

1,145,353

     

73

%

Accruing loans past due 90 days or more (4)

 

$

1,084,553

     

530,317

     

105

%

Government guaranteed loans included in totals above:

                       

Nonaccrual loans

 

$

51,668

     

50,561

     

2

%

Accruing loans past due 90 days or more

   

1,044,599

     

464,243

     

125

%

Renegotiated loans

 

$

242,121

     

232,439

     

4

%

Nonaccrual loans to total net loans

   

1.97

%

   

1.13

%

       

Allowance for credit losses to total loans

   

1.65

%

   

1.47

%

       

__________________

(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)

Predominantly residential real estate loans.

 

Financial Highlights, Five Quarter Trend

 
   

Three months ended

 
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

Amounts in thousands, except per share

 

2021

   

2020

   

2020

   

2020

   

2020

 

Performance

                                       

Net income

 

$

447,249

     

471,140

     

372,136

     

241,054

     

268,822

 

Net income available to common shareholders

   

428,093

     

451,869

     

353,400

     

223,099

     

250,701

 

Per common share:

                                       

Basic earnings

 

$

3.33

     

3.52

     

2.75

     

1.74

     

1.93

 

Diluted earnings

   

3.33

     

3.52

     

2.75

     

1.74

     

1.93

 

Cash dividends

 

$

1.10

     

1.10

     

1.10

     

1.10

     

1.10

 

Common shares outstanding:

                                       

Average - diluted (1)

   

128,669

     

128,379

     

128,355

     

128,333

     

129,755

 

Period end (2)

   

128,658

     

128,333

     

128,303

     

128,294

     

128,282

 

Return on (annualized):

                                       

Average total assets

   

1.22

%

   

1.30

%

   

1.06

%

   

.71

%

   

.90

%

Average common shareholders' equity

   

11.57

%

   

12.07

%

   

9.53

%

   

6.13

%

   

7.00

%

Taxable-equivalent net interest income

 

$

985,128

     

993,252

     

947,114

     

961,371

     

981,868

 

Yield on average earning assets

   

3.08

%

   

3.15

%

   

3.13

%

   

3.38

%

   

4.18

%

Cost of interest-bearing liabilities

   

.18

%

   

.25

%

   

.30

%

   

.40

%

   

.83

%

Net interest spread

   

2.90

%

   

2.90

%

   

2.83

%

   

2.98

%

   

3.35

%

Contribution of interest-free funds

   

.07

%

   

.10

%

   

.12

%

   

.15

%

   

.30

%

Net interest margin

   

2.97

%

   

3.00

%

   

2.95

%

   

3.13

%

   

3.65

%

Net charge-offs to average total net loans (annualized)

   

.31

%

   

.39

%

   

.12

%

   

.29

%

   

.22

%

Net operating results (3)

                                       

Net operating income

 

$

457,372

     

473,453

     

375,029

     

243,958

     

271,705

 

Diluted net operating earnings per common share

   

3.41

     

3.54

     

2.77

     

1.76

     

1.95

 

Return on (annualized):

                                       

Average tangible assets

   

1.29

%

   

1.35

%

   

1.10

%

   

.74

%

   

.94

%

Average tangible common equity

   

17.05

%

   

17.53

%

   

13.94

%

   

9.04

%

   

10.39

%

Efficiency ratio

   

60.3

%

   

54.6

%

   

56.2

%

   

55.7

%

   

58.9

%

                                         
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

Loan quality

 

2021

   

2020

   

2020

   

2020

   

2020

 

Nonaccrual loans

 

$

1,957,106

     

1,893,299

     

1,239,972

     

1,156,650

     

1,061,748

 

Real estate and other foreclosed assets

   

29,797

     

34,668

     

49,872

     

66,763

     

83,605

 

Total nonperforming assets

 

$

1,986,903

     

1,927,967

     

1,289,844

     

1,223,413

     

1,145,353

 

Accruing loans past due 90 days or more (4)

 

$

1,084,553

     

859,208

     

527,258

     

535,755

     

530,317

 

Government guaranteed loans included in totals above:

                                       

Nonaccrual loans

 

$

51,668

     

48,820

     

45,975

     

51,165

     

50,561

 

Accruing loans past due 90 days or more

   

1,044,599

     

798,121

     

505,446

     

454,269

     

464,243

 

Renegotiated loans

 

$

242,121

     

238,994

     

242,581

     

234,768

     

232,439

 

Nonaccrual loans to total net loans

   

1.97

%

   

1.92

%

   

1.26

%

   

1.18

%

   

1.13

%

Allowance for credit losses to total loans

   

1.65

%

   

1.76

%

   

1.79

%

   

1.68

%

   

1.47

%

__________________

(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)

Predominantly residential real estate loans.

 

 

Condensed Consolidated Statement of Income

             
               
   

Three months ended

         
   

March 31

         

Dollars in thousands

 

2021

   

2020

   

Change

 

Interest income

 

$

1,016,962

     

1,120,419

     

-9

%

Interest expense

   

35,567

     

143,614

     

-75

 

Net interest income

   

981,395

     

976,805

   

 

Provision for credit losses

   

(25,000)

     

250,000

   

 

Net interest income after provision for credit losses

   

1,006,395

     

726,805

     

38

 

Other income

                       

Mortgage banking revenues

   

138,754

     

127,909

     

8

 

Service charges on deposit accounts

   

92,777

     

106,161

     

-13

 

Trust income

   

156,022

     

148,751

     

5

 

Brokerage services income

   

13,113

     

13,129

   

 

Trading account and foreign exchange gains

   

6,284

     

21,016

     

-70

 

Loss on bank investment securities

   

(12,282)

     

(20,782)

     

 

Other revenues from operations

   

110,930

     

133,176

     

-17

 

Total other income

   

505,598

     

529,360

     

-4

 

Other expense

                       

Salaries and employee benefits

   

541,078

     

536,843

     

1

 

Equipment and net occupancy

   

82,471

     

79,640

     

4

 

Outside data processing and software

   

65,751

     

64,410

     

2

 

FDIC assessments

   

14,188

     

12,271

     

16

 

Advertising and marketing

   

14,628

     

22,375

     

-35

 

Printing, postage and supplies

   

9,317

     

10,852

     

-14

 

Amortization of core deposit and other

   intangible assets

   

2,738

     

3,913

     

-30

 

Other costs of operations

   

189,273

     

176,112

     

7

 

Total other expense

   

919,444

     

906,416

     

1

 

Income before income taxes

   

592,549

     

349,749

     

69

 

Applicable income taxes

   

145,300

     

80,927

     

80

 

Net income

 

$

447,249

     

268,822

     

66

%

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
   

Three months ended

 
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

Dollars in thousands

 

2021

   

2020

   

2020

   

2020

   

2020

 

Interest income

 

$

1,016,962

     

1,038,890

     

1,001,161

     

1,032,242

     

1,120,419

 

Interest expense

   

35,567

     

49,610

     

58,066

     

75,105

     

143,614

 

Net interest income

   

981,395

     

989,280

     

943,095

     

957,137

     

976,805

 

Provision for credit losses

   

(25,000)

     

75,000

     

150,000

     

325,000

     

250,000

 

Net interest income after provision for credit losses

   

1,006,395

     

914,280

     

793,095

     

632,137

     

726,805

 

Other income

                                       

Mortgage banking revenues

   

138,754

     

140,441

     

153,267

     

145,024

     

127,909

 

Service charges on deposit accounts

   

92,777

     

95,817

     

91,355

     

77,455

     

106,161

 

Trust income

   

156,022

     

151,314

     

149,937

     

151,882

     

148,751

 

Brokerage services income

   

13,113

     

12,234

     

11,602

     

10,463

     

13,129

 

Trading account and foreign exchange gains

   

6,284

     

7,204

     

4,026

     

8,290

     

21,016

 

Gain (loss) on bank investment securities

   

(12,282)

     

1,619

     

2,773

     

6,969

     

(20,782)

 

Other revenues from operations

   

110,930

     

142,621

     

107,601

     

87,190

     

133,176

 

Total other income

   

505,598

     

551,250

     

520,561

     

487,273

     

529,360

 

Other expense

                                       

Salaries and employee benefits

   

541,078

     

476,110

     

478,897

     

458,842

     

536,843

 

Equipment and net occupancy

   

82,471

     

84,228

     

81,080

     

77,089

     

79,640

 

Outside data processing and software

   

65,751

     

68,034

     

64,660

     

61,376

     

64,410

 

FDIC assessments

   

14,188

     

15,204

     

12,121

     

14,207

     

12,271

 

Advertising and marketing

   

14,628

     

17,832

     

11,855

     

9,842

     

22,375

 

Printing, postage and supplies

   

9,317

     

8,335

     

9,422

     

11,260

     

10,852

 

Amortization of core deposit and other intangible assets

   

2,738

     

3,129

     

3,914

     

3,913

     

3,913

 

Other costs of operations

   

189,273

     

172,136

     

164,825

     

170,513

     

176,112

 

Total other expense

   

919,444

     

845,008

     

826,774

     

807,042

     

906,416

 

Income before income taxes

   

592,549

     

620,522

     

486,882

     

312,368

     

349,749

 

Applicable income taxes

   

145,300

     

149,382

     

114,746

     

71,314

     

80,927

 

Net income

 

$

447,249

     

471,140

     

372,136

     

241,054

     

268,822

 

 

Condensed Consolidated Balance Sheet

           
     
   

March 31

           

Dollars in thousands

 

2021

   

2020

   

Change

   

ASSETS

                         

Cash and due from banks

 

$

1,258,989

     

1,298,192

     

-3

 

%

Interest-bearing deposits at banks

   

31,407,227

     

8,896,307

     

253

   

Federal funds sold

   

1,000

     

     

   

Trading account

   

687,359

     

1,224,291

     

-44

   

Investment securities

   

6,610,667

     

8,956,590

     

-26

   

Loans and leases:

                         

Commercial, financial, etc.

   

27,811,190

     

26,243,648

     

6

   

Real estate - commercial

   

37,425,974

     

36,684,106

     

2

   

Real estate - consumer

   

17,349,683

     

15,643,014

     

11

   

Consumer

   

16,712,233

     

15,571,507

     

7

   

Total loans and leases, net of unearned discount

   

99,299,080

     

94,142,275

     

5

   

Less: allowance for credit losses

   

1,636,206

     

1,384,366

     

18

   

Net loans and leases

   

97,662,874

     

92,757,909

     

5

   

Goodwill

   

4,593,112

     

4,593,112

     

   

Core deposit and other intangible assets

   

11,427

     

25,121

     

-55

   

Other assets

   

8,248,405

     

6,826,311

     

21

   

Total assets

 

$

150,481,060

     

124,577,833

     

21

 

%

                           

LIABILITIES AND SHAREHOLDERS' EQUITY

                         

Noninterest-bearing deposits

 

$

53,641,419

     

35,554,715

     

51

 

%

Interest-bearing deposits

   

74,193,255

     

63,410,672

     

17

   

Deposits at Cayman Islands office

   

641,691

     

1,217,921

     

-47

   

Total deposits

   

128,476,365

     

100,183,308

     

28

   

Short-term borrowings

   

58,957

     

59,180

   

   

Accrued interest and other liabilities

   

2,000,727

     

2,198,116

     

-9

   

Long-term borrowings

   

3,498,503

     

6,321,435

     

-45

   

Total liabilities

   

134,034,552

     

108,762,039

     

23

   

Shareholders' equity:

                         

Preferred

   

1,250,000

     

1,250,000

     

   

Common

   

15,196,508

     

14,565,794

     

4

   

Total shareholders' equity

   

16,446,508

     

15,815,794

     

4

   

Total liabilities and shareholders' equity

 

$

150,481,060

     

124,577,833

     

21

 

%

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

 
       
       
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

Dollars in thousands

 

2021

   

2020

   

2020

   

2020

   

2020

 

ASSETS

                                       

Cash and due from banks

 

$

1,258,989

     

1,552,743

     

1,489,232

     

1,354,815

     

1,298,192

 

Interest-bearing deposits at banks

   

31,407,227

     

23,663,810

     

20,197,937

     

20,888,341

     

8,896,307

 

Federal funds sold

   

1,000

     

     

     

     

 

Trading account

   

687,359

     

1,068,581

     

1,215,573

     

1,293,534

     

1,224,291

 

Investment securities

   

6,610,667

     

7,045,697

     

7,723,004

     

8,454,344

     

8,956,590

 

Loans and leases:

                                       

Commercial, financial, etc.

   

27,811,190

     

27,574,564

     

27,891,648

     

29,203,862

     

26,243,648

 

Real estate - commercial

   

37,425,974

     

37,637,889

     

37,582,084

     

37,159,451

     

36,684,106

 

Real estate - consumer

   

17,349,683

     

16,752,993

     

16,663,708

     

15,611,462

     

15,643,014

 

Consumer

   

16,712,233

     

16,570,421

     

16,309,608

     

15,782,773

     

15,571,507

 

Total loans and leases, net of unearned discount

   

99,299,080

     

98,535,867

     

98,447,048

     

97,757,548

     

94,142,275

 

Less: allowance for credit losses

   

1,636,206

     

1,736,387

     

1,758,505

     

1,638,236

     

1,384,366

 

Net loans and leases

   

97,662,874

     

96,799,480

     

96,688,543

     

96,119,312

     

92,757,909

 

Goodwill

   

4,593,112

     

4,593,112

     

4,593,112

     

4,593,112

     

4,593,112

 

Core deposit and other intangible assets

   

11,427

     

14,165

     

17,294

     

21,208

     

25,121

 

Other assets

   

8,248,405

     

7,863,517

     

6,702,048

     

6,812,303

     

6,826,311

 

Total assets

 

$

150,481,060

     

142,601,105

     

138,626,743

     

139,536,969

     

124,577,833

 
                                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                                       

Noninterest-bearing deposits

 

$

53,641,419

     

47,572,884

     

44,201,670

     

45,397,843

     

35,554,715

 

Interest-bearing deposits

   

74,193,255

     

71,580,750

     

70,061,680

     

68,701,832

     

63,410,672

 

Deposits at Cayman Islands office

   

641,691

     

652,104

     

899,989

     

868,284

     

1,217,921

 

Total deposits

   

128,476,365

     

119,805,738

     

115,163,339

     

114,967,959

     

100,183,308

 

Short-term borrowings

   

58,957

     

59,482

     

46,123

     

52,298

     

59,180

 

Accrued interest and other liabilities

   

2,000,727

     

2,166,409

     

1,857,383

     

2,250,316

     

2,198,116

 

Long-term borrowings

   

3,498,503

     

4,382,193

     

5,458,885

     

6,321,291

     

6,321,435

 

Total liabilities

   

134,034,552

     

126,413,822

     

122,525,730

     

123,591,864

     

108,762,039

 

Shareholders' equity:

                                       

Preferred

   

1,250,000

     

1,250,000

     

1,250,000

     

1,250,000

     

1,250,000

 

Common

   

15,196,508

     

14,937,283

     

14,851,013

     

14,695,105

     

14,565,794

 

Total shareholders' equity

   

16,446,508

     

16,187,283

     

16,101,013

     

15,945,105

     

15,815,794

 

Total liabilities and shareholders' equity

 

$

150,481,060

     

142,601,105

     

138,626,743

     

139,536,969

     

124,577,833

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 
   

Three months ended

   

Change in balance

   
   

March 31,

   

March 31,

   

December 31,

   

March 31, 2021 from

   

Dollars in millions

 

2021

   

2020

   

2020

   

March 31,

   

December 31,

   
   

Balance

   

Rate

   

Balance

   

Rate

   

Balance

   

Rate

   

2020

   

2020

   

ASSETS

                                                                 

Interest-bearing deposits at banks

 

$

27,666

     

.10

 

%

 

6,130

     

1.24

 

%

 

22,206

     

.10

 

%

 

351

 

%

 

25

 

%

Federal funds sold and agreements to resell securities

   

678

     

.12

     

1,224

     

1.34

     

3,799

     

.12

     

-45

     

-82

   

Trading account

   

50

     

1.44

     

64

     

2.64

     

50

     

1.97

     

-22

     

   

Investment securities

   

6,605

     

2.28

     

9,102

     

2.22

     

7,195

     

2.25

     

-27

     

-8

   

Loans and leases, net of unearned discount

                                                                 

Commercial, financial, etc.

   

27,723

     

3.53

     

24,290

     

4.10

     

27,713

     

3.56

     

14

     

   

Real estate - commercial

   

37,609

     

4.16

     

36,034

     

4.83

     

37,707

     

4.15

     

4

     

   

Real estate - consumer

   

17,404

     

3.54

     

15,931

     

4.03

     

16,761

     

3.56

     

9

     

4

   

Consumer

   

16,620

     

4.64

     

15,451

     

5.30

     

16,485

     

4.78

     

8

     

1

   

Total loans and leases, net

   

99,356

     

3.99

     

91,706

     

4.61

     

98,666

     

4.01

     

8

     

1

   

Total earning assets

   

134,355

     

3.08

     

108,226

     

4.18

     

131,916

     

3.15

     

24

     

2

   

Goodwill

   

4,593

             

4,593

             

4,593

             

     

   

Core deposit and other intangible assets

   

13

             

27

             

16

             

-53

     

-18

   

Other assets

   

9,196

             

7,739

             

8,038

             

19

     

14

   

Total assets

 

$

148,157

             

120,585

             

144,563

             

23

 

%

 

2

 

%

                                                                   

LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                 

Interest-bearing deposits

                                                                 

Savings and interest-checking deposits

 

$

70,458

     

.07

     

56,366

     

.56

     

69,133

     

.11

     

25

 

%

 

2

 

%

Time deposits

   

3,732

     

.76

     

5,672

     

1.55

     

4,113

     

.97

     

-34

     

-9

   

Deposits at Cayman Islands office

   

683

     

.11

     

1,672

     

.82

     

826

     

.11

     

-59

     

-17

   

Total interest-bearing deposits

   

74,873

     

.10

     

63,710

     

.65

     

74,072

     

.16

     

18

     

1

   

Short-term borrowings

   

62

     

.01

     

58

     

.16

     

64

     

.01

     

7

     

-4

   

Long-term borrowings

   

3,851

     

1.78

     

6,240

     

2.60

     

5,294

     

1.47

     

-38

     

-27

   

Total interest-bearing liabilities

   

78,786

     

.18

     

70,008

     

.83

     

79,430

     

.25

     

13

     

-1

   

Noninterest-bearing deposits

   

50,860

             

32,456

             

46,904

             

57

     

8

   

Other liabilities

   

2,184

             

2,401

             

2,016

             

-9

     

8

   

Total liabilities

   

131,830

             

104,865

             

128,350

             

26

     

3

   

Shareholders' equity

   

16,327

             

15,720

             

16,213

             

4

     

1

   

Total liabilities and shareholders' equity

 

$

148,157

             

120,585

             

144,563

             

23

 

%

 

2

 

%

                                                                   

Net interest spread

           

2.90

             

3.35

             

2.90

                   

Contribution of interest-free funds

           

.07

             

.30

             

.10

                   

Net interest margin

           

2.97

 

%

         

3.65

 

%

         

3.00

 

%

               

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend

 
   

Three months ended

 
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2021

   

2020

   

2020

   

2020

   

2020

 

Income statement data

                                       

In thousands, except per share

                                       

Net income

                                       

Net income

 

$

447,249

     

471,140

     

372,136

     

241,054

     

268,822

 

Amortization of core deposit and other intangible assets (1)

   

2,034

     

2,313

     

2,893

     

2,904

     

2,883

 

Merger-related expenses (1)

   

8,089

     

     

     

     

 

Net operating income

 

$

457,372

     

473,453

     

375,029

     

243,958

     

271,705

 
                                         

Earnings per common share

                                       

Diluted earnings per common share

 

$

3.33

     

3.52

     

2.75

     

1.74

     

1.93

 

Amortization of core deposit and other intangible assets (1)

   

.02

     

.02

     

.02

     

.02

     

.02

 

Merger-related expenses (1)

   

.06

     

     

     

     

 

Diluted net operating earnings per common share

 

$

3.41

     

3.54

     

2.77

     

1.76

     

1.95

 
                                         

Other expense

                                       

Other expense

 

$

919,444

     

845,008

     

826,774

     

807,042

     

906,416

 

Amortization of core deposit and other intangible assets

   

(2,738)

     

(3,129)

     

(3,914)

     

(3,913)

     

(3,913)

 

Merger-related expenses

   

(9,951)

     

     

     

     

 

Noninterest operating expense

 

$

906,755

     

841,879

     

822,860

     

803,129

     

902,503

 

Efficiency ratio

                                       

Noninterest operating expense (numerator)

 

$

906,755

     

841,879

     

822,860

     

803,129

     

902,503

 

Taxable-equivalent net interest income

 

$

985,128

     

993,252

     

947,114

     

961,371

     

981,868

 

Other income

   

505,598

     

551,250

     

520,561

     

487,273

     

529,360

 

Less:  Gain (loss) on bank investment securities

   

(12,282)

     

1,619

     

2,773

     

6,969

     

(20,782)

 

Denominator

 

$

1,503,008

     

1,542,883

     

1,464,902

     

1,441,675

     

1,532,010

 

Efficiency ratio

   

60.3

%

   

54.6

%

   

56.2

%

   

55.7

%

   

58.9

%

Balance sheet data

                                       

In millions

                                       

Average assets

                                       

Average assets

 

$

148,157

     

144,563

     

140,181

     

136,446

     

120,585

 

Goodwill

   

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(13)

     

(16)

     

(19)

     

(23)

     

(27)

 

Deferred taxes

   

3

     

4

     

5

     

6

     

7

 

Average tangible assets

 

$

143,554

     

139,958

     

135,574

     

131,836

     

115,972

 

Average common equity

                                       

Average total equity

 

$

16,327

     

16,213

     

16,073

     

15,953

     

15,720

 

Preferred stock

   

(1,250)

     

(1,250)

     

(1,250)

     

(1,250)

     

(1,250)

 

Average common equity

   

15,077

     

14,963

     

14,823

     

14,703

     

14,470

 

Goodwill

   

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(13)

     

(16)

     

(19)

     

(23)

     

(27)

 

Deferred taxes

   

3

     

4

     

5

     

6

     

7

 

Average tangible common equity

 

$

10,474

     

10,358

     

10,216

     

10,093

     

9,857

 

At end of quarter

                                       

Total assets

                                       

Total assets

 

$

150,481

     

142,601

     

138,627

     

139,537

     

124,578

 

Goodwill

   

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(12)

     

(14)

     

(17)

     

(21)

     

(25)

 

Deferred taxes

   

3

     

4

     

4

     

5

     

6

 

Total tangible assets

 

$

145,879

     

137,998

     

134,021

     

134,928

     

119,966

 

Total common equity

                                       

Total equity

 

$

16,447

     

16,187

     

16,101

     

15,945

     

15,816

 

Preferred stock

   

(1,250)

     

(1,250)

     

(1,250)

     

(1,250)

     

(1,250)

 

Common equity

   

15,197

     

14,937

     

14,851

     

14,695

     

14,566

 

Goodwill

   

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(12)

     

(14)

     

(17)

     

(21)

     

(25)

 

Deferred taxes

   

3

     

4

     

4

     

5

     

6

 

Total tangible common equity

 

$

10,595

     

10,334

     

10,245

     

10,086

     

9,954

 

_____________________

(1)

 After any related tax effect.

 

INVESTOR CONTACT:

Donald J. MacLeod

 

(716) 842-5138

   

MEDIA CONTACT:

Maya Dillon

 

(212) 415-0557

 

M&T Bank Corporation