M&T BANK CORPORATION ANNOUNCES SECOND QUARTER RESULTS

BUFFALO, N.Y., July 20,2022 -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended June 30, 2022.

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $1.08 in the second quarter of 2022, compared with $3.41 in the year-earlier quarter and $2.62 in the first quarter of 2022. GAAP-basis net income was $218 million in the recent quarter, $458 million in the second quarter of 2021 and $362 million in the first 2022 quarter. GAAP-basis net income in the second quarter of 2022 expressed as an annualized rate of return on average assets and average common shareholders' equity was .42% and 3.21%, respectively, compared with 1.22% and 11.55%, respectively, in the similar 2021 period and .97% and 8.55%, respectively, in the first quarter of 2022. M&T's second quarter 2022 results reflect a full-quarter impact of its April 1, 2022 acquisition of People's United Financial, Inc. ("People's United"). However, the results reflect non-operating merger-related expenses associated with the acquisition of $465 million ($346 million after-tax effect, or $1.94 of diluted earnings per common share) in the recent quarter, compared with $4 million ($3 million after-tax effect, or $.02 of diluted earnings per common share) in the year-earlier quarter and $17 million ($13 million after-tax effect, or $.10 of diluted earnings per share) in the initial quarter of 2022.

The closing of the acquisition of People's United resulted in the issuance of 50.3 million common shares. Pursuant to the terms of the merger agreement, People's United shareholders received consideration valued at .118 of an M&T common share in exchange for each common share of People's United. Additionally, People's United outstanding preferred stock was converted into shares of Series H preferred stock of M&T (NYSE: MTBPrH). The fair value of assets acquired in the transaction totaled approximately $64.2 billion, including $35.8 billion of loans and leases, while liabilities assumed were approximately $55.5 billion, including $53.0 billion of deposits. The purchase price totaled approximately $8.4 billion (with the price based on M&T's close price of $164.66 per share as of April 1, 2022). The transaction resulted in approximately $3.9 billion of goodwill recorded on M&T's balance sheet. The company anticipates transferring financial records of People's United to M&T's core operating systems by the end of the third quarter.

Darren J. King, Chief Financial Officer, commented on M&T's results, "We were extremely pleased with the second quarter results and our continued momentum following the acquisition of People's United. Higher average earning assets and the benefits from an increased net interest margin helped drive revenue growth, while expenses remained well controlled. Although financial results for the recent quarter reflect significant merger-related expenses, the acquisition has already had a positive impact on M&T's net operating results. In addition, our capital position remains very strong with an estimated Common Equity Tier 1 ratio of 10.9%."

Earnings Highlights

 
                                         
                           

Change 2Q22 vs.

 

($ in millions, except per share data)

 

2Q22

   

2Q21

   

1Q22

   

2Q21

   

1Q22

 
                                         

Net income

 

$

218

   

$

458

   

$

362

     

-53

%

   

-40

%

Net income available to common shareholders  ̶  diluted

 

$

192

   

$

439

   

$

340

     

-56

%

   

-43

%

Diluted earnings per common share

 

$

1.08

   

$

3.41

   

$

2.62

     

-68

%

   

-59

%

Annualized return on average assets

   

.42

%

   

1.22

%

   

.97

%

               

Annualized return on average common equity

   

3.21

%

   

11.55

%

   

8.55

%

               

 

For the first six-months of 2022, diluted earnings per common share were $3.45, compared with $6.73 in the year-earlier period. GAAP-basis net income was $580 million and $905 million in the first half of 2022 and 2021, respectively.  Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income in the six-month period ended June 30, 2022 was .65% and 5.34%, respectively, compared with 1.22% and 11.56%, respectively, in the similar 2021 period.

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.

Reflected in merger-related expenses in the second quarter of 2022 was a provision for credit losses of $242 million. GAAP requires that acquired loans be recorded at estimated fair value, which includes the use of interest rate and expected credit loss assumptions to forecast estimated cash flows. GAAP also provides that an allowance for credit losses on loans acquired, but not classified as purchased credit deteriorated ("PCD") also be recognized. Accordingly, M&T recorded a $242 million provision related to such loans obtained in the People's United acquisition. Given the requirement to recognize such losses above and beyond the impact of forecasted losses used in determining the fair value of acquired loans, M&T considers that provision to be a merger-related expense. Other merger-related expenses generally consist of professional services and other temporary help fees associated with actual or planned conversions of systems and/or integration of operations, costs related to terminations of existing contractual arrangements to purchase various services, severance and travel costs. 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 $3.10 in the second quarter of 2022, compared with $3.45 in the year-earlier quarter and $2.73 in the first quarter of 2022. Net operating income aggregated $578 million in the recent quarter, $463 million in the second quarter of 2021 and $376 million in 2022's first quarter. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income in the second quarter of 2022 was 1.16% and 14.41%, respectively, 1.27% and 16.68%, respectively, in the similar quarter of 2021 and 1.04% and 12.44%, respectively, in the first quarter of 2022.

Diluted net operating earnings per common share in the first six months of 2022 totaled $5.88, compared with $6.84 in the similar 2021 period. Net operating income during the first half of 2022 was $954 million, up from $920 million in the six-month period ended June 30, 2021. Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.11% and 13.57%, respectively, in the initial six months of 2022, compared with 1.28% and 16.86%, respectively, in the similar 2021 period.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis totaled $1.42 billion in the recent quarter, compared with $946 million in the second quarter of 2021 and $907 million in the first quarter of 2022. The increase compared with the earlier quarters reflects a higher net interest margin and the impact of earning assets obtained in the acquisition of People's United that totaled approximately $56.6 billion on April 1, 2022. Average earning assets rose to $189.8 billion in the recent quarter, 39% above the $136.9 billion average in the second quarter of 2021 and 37% higher than $138.6 billion in 2022's first quarter. Average loans outstanding were $127.6 billion in the second quarter of 2022, compared with $98.6 billion in the year earlier quarter and $92.2 billion in the first quarter of 2022. Reflecting the impact of rising interest rates, the net interest margin increased to 3.01% in the second quarter of 2022, up from 2.77% in the corresponding quarter of 2021 and 2.65% in the first quarter of 2022. 

                                         

Taxable-equivalent Net Interest Income

 
                                         
                           

Change 2Q22 vs.

 

($ in millions)

 

2Q22

   

2Q21

   

1Q22

   

2Q21

   

1Q22

 
                                         

Average earning assets

 

$

189,755

   

$

136,951

   

$

138,624

     

39

%

   

37

%

Net interest income  ̶  taxable-equivalent

 

$

1,422

   

$

946

   

$

907

     

50

%

   

57

%

Net interest margin

   

3.01

%

   

2.77

%

   

2.65

%

               

 

Provision for Credit Losses/Asset Quality.  The provision for credit losses was $302 million in the second quarter of 2022. As already noted, included in that amount was a $242 million provision, recorded in accordance with GAAP, related to loans obtained in the People's United acquisition that were considered non-PCD. GAAP provides that an allowance for credit losses on such loans be recorded beyond the recognition of the fair value of the loans at the acquisition date. In addition to that merger-related provision, M&T recorded a provision for credit losses of $60 million in the recent quarter. A $10 million provision was recorded in the initial quarter of 2022 and a $15 million provision recovery in the second quarter of 2021. Net loan charge-offs were $50 million in the second quarter of 2022, $46 million in the second quarter of 2021 and $7 million in 2022's first quarter. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .16% and .19% in the second quarters of 2022 and 2021, respectively, and .03% in the first quarter of 2022.

Loans classified as nonaccrual totaled $2.63 billion at June 30, 2022, up from $2.24 billion at June 30, 2021 and $2.13 billion at March 31, 2022. The increase in the balance of nonaccrual loans resulted from loans obtained in the acquisition of People's United. Nonaccrual loans as a percentage of total loans declined to 2.05% at the recent quarter-end from 2.31% a year earlier and 2.32% at March 31, 2022. Assets taken in foreclosure of defaulted loans were $29 million at June 30, 2022, $28 million a year earlier and $24 million at March 31, 2022.

Allowance for Credit Losses.  M&T regularly performs comprehensive analyses of its loan portfolios and assesses forecasted economic conditions for purposes of determining the adequacy of the allowance for credit losses. As a result of those procedures, the allowance for credit losses totaled $1.82 billion or 1.42% of loans outstanding at June 30, 2022. The acquisition of People's United loans and leases resulted in a $341 million increase in the allowance for credit losses as of April 1, 2022, including $99 million related to PCD loans and $242 million related to non-PCD loans. Including the impact of the acquisition, M&T's allowance for credit losses was $1.81 billion on April 1, 2022, or 1.42% of then outstanding loans. The allowance for credit losses was $1.58 billion or 1.62% of loans outstanding at June 30, 2021 and $1.47 billion or 1.60% at March 31, 2022.

Asset Quality Metrics

 
                           

Change 2Q22 vs.

 

($ in millions)

 

2Q22

   

2Q21

   

1Q22

   

2Q21

   

1Q22

 
                                         

At end of quarter

                                       

Nonaccrual loans

 

$

2,633

   

$

2,242

   

$

2,134

     

17

%

   

23

%

Real estate and other foreclosed assets

 

$

29

   

$

28

   

$

24

     

3

%

   

22

%

Total nonperforming assets

 

$

2,662

   

$

2,270

   

$

2,158

     

17

%

   

23

%

Accruing loans past due 90 days or more (1)

 

$

524

   

$

1,077

   

$

777

     

-51

%

   

-33

%

Nonaccrual loans as % of loans outstanding

   

2.05

%

   

2.31

%

   

2.32

%

               
                                         

Allowance for credit losses

 

$

1,824

   

$

1,575

   

$

1,472

     

16

%

   

24

%

Allowance for credit losses as % of loans outstanding

   

1.42

%

   

1.62

%

   

1.60

%

               
                                         

For the period

                                       

Provision for credit losses

 

$

302

   

$

(15)

   

$

10

     

     

 

Net charge-offs (2)

 

$

50

   

$

46

   

$

7

     

8

%

   

 

Net charge-offs as % of average loans (annualized) (2)

   

.16

%

   

.19

%

   

.03

%

               

_________________________

(1)

Predominantly government-guaranteed residential real estate loans.

(2)

For the quarter-ended June 30, 2022, net charge-offs and related data do not reflect $33 million of charge-offs related to PCD acquired loans.

 

Noninterest Income and Expense.  Noninterest income totaled $571 million in the second quarter of 2022, up from $514 million in the year-earlier quarter. People's United-related revenues in the recent quarter added approximately $79 million to noninterest income, including $33 million in service charges on deposit accounts and $14 million in trust income. Excluding People's United-related revenues, the lower level of noninterest income in the most recent quarter as compared with the second quarter of 2021 reflects decreased mortgage banking revenues impacted by M&T's decision to retain recently originated mortgage loans in portfolio rather than sell such loans while still selling select lower-yielding mortgage loans, partially offset by higher trust income and brokerage services income. Noninterest income was $541 million in this year's first quarter. The comparative decline in the recent quarter, excluding People's United-related revenues, was predominantly the result of decreased mortgage banking revenues and receipt of a $30 million distribution resulting from M&T's investment in Bayview Lending Group in 2022's initial quarter, whereas no similar distribution was received in the recent quarter. Those declines were partially offset by higher trust income and increased merchant discount and credit card fees included in other revenues from operations.

Noninterest Income

 
                                         
                           

Change 2Q22 vs.

 

($ in millions)

 

2Q22

   

2Q21

   

1Q22

   

2Q21

   

1Q22

 
                                         

Mortgage banking revenues

 

$

83

   

$

133

   

$

109

     

-38

%

   

-24

%

Service charges on deposit accounts

   

124

     

99

     

102

     

26

%

   

22

%

Trust income

   

190

     

163

     

169

     

17

%

   

12

%

Brokerage services income

   

24

     

10

     

20

     

135

%

   

20

%

Trading account and foreign exchange gains

   

2

     

7

     

5

     

-65

%

   

-57

%

Gain (loss) on bank investment securities

   

     

(11)

     

(1)

     

     

 

Other revenues from operations

   

148

     

113

     

137

     

31

%

   

8

%

Total

 

$

571

   

$

514

   

$

541

     

11

%

   

6

%

 

Noninterest expense totaled $1.40 billion in the second quarter of 2022, compared with $865 million in the similar quarter of 2021 and $960 million in the first quarter of 2022. 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 $1.16 billion in the recent quarter, $859 million in the second quarter of 2021 and $941 million in 2022's first quarter. The most significant factor for the higher level of operating expenses in the recent quarter was the impact of operations obtained in the People's United acquisition.

Noninterest Expense

 
                                         
                           

Change 2Q22 vs.

 

($ in millions)

 

2Q22

   

2Q21

   

1Q22

   

2Q21

   

1Q22

 
                                         

Salaries and employee benefits

 

$

776

   

$

479

   

$

578

     

62

%

   

34

%

Equipment and net occupancy

   

125

     

81

     

86

     

54

%

   

45

%

Outside data processing and software

   

94

     

74

     

80

     

26

%

   

18

%

FDIC assessments

   

22

     

18

     

16

     

26

%

   

45

%

Advertising and marketing

   

21

     

13

     

16

     

54

%

   

29

%

Printing, postage and supplies

   

16

     

11

     

10

     

40

%

   

53

%

Amortization of core deposit and other intangible assets

   

18

     

3

     

1

     

     

 

Other costs of operations

   

331

     

186

     

173

     

78

%

   

91

%

Total

 

$

1,403

   

$

865

   

$

960

     

62

%

   

46

%

                                         

 

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 58.3% in the second quarter of 2022, 58.4% in the year-earlier quarter and 64.9% in the first quarter of 2022. The higher ratio in 2022's first quarter reflects seasonally higher salaries and employee benefits expenses in that quarter.

Balance Sheet.  M&T had total assets of $204.0 billion at June 30, 2022, compared with $150.6 billion and $149.9 billion at June 30, 2021 and March 31, 2022, respectively. Loans and leases, net of unearned discount, were $128.5 billion at June 30, 2022, compared with $97.1 billion at June 30, 2021 and $91.8 billion at March 31, 2022. The higher level of loans and leases at the recent quarter-end as compared with the earlier dates noted is largely a reflection of balances associated with the acquisition of People's United. Also reflective of that acquisition, total deposits rose to $170.4 billion at the recent quarter-end, compared with $128.3 billion a year earlier and $126.3 billion at March 31, 2022.

Total shareholders' equity was $25.8 billion or 12.64% of total assets at June 30, 2022, $16.7 billion or 11.10% at June 30, 2021 and $17.9 billion or 11.93% at March 31, 2022. Common shareholders' equity was $23.8 billion, or $135.16 per share, at June 30, 2022, compared with $15.5 billion, or $120.22 per share, a year-earlier and $16.1 billion, or $124.93 per share, at March 31, 2022. Tangible equity per common share was $85.78 at June 30, 2022, $84.47 at June 30, 2021 and $89.33 at March 31, 2022. 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 10.9% at June 30, 2022, compared with 11.7% three months earlier and 10.7% at June 30, 2021.

In accordance with its capital plan, M&T repurchased 3,505,946 shares of its common stock during the recent quarter at an average cost per share of $171.14 resulting in a total cost of $600 million.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss second quarter financial results today at 10:00 a.m. Eastern Time. Those wishing to participate in the call may dial (888) 632-3384. International participants, using any applicable international calling codes, may dial (785) 830-1914. Callers should reference M&T Bank Corporation or the conference ID #MTBQ222. 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 Wednesday July 27, 2022 by calling (800) 925-9346, or (402) 220-5380 for international participants. No conference ID is required. 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.

About M&T. M&T is a financial holding company headquartered in Buffalo, New York. M&T's principal banking subsidiary, M&T Bank, provides banking products and services in 12 states across the eastern U.S. from Maine to Virginia and Washington, D.C. Trust-related services are provided in select markets in the U.S. and abroad by M&T's Wilmington Trust-affiliated companies and by M&T Bank. For more information on M&T Bank, visit www.mtb.com.

Upon closing the acquisition of People's United, M&T and The M&T Charitable Foundation launched a series of investments and activities to support communities across New England and New York. Among those efforts was the announcement of the Amplify Fund – a philanthropic investment to drive sustainable impact across the legacy People's United region. The Fund will be deployed over three years to benefit historically under-represented, low- and moderate-income communities using a racial equity and justice lens.

Last month, the company also launched a Multicultural Small Business Innovation Lab in Bridgeport, Connecticut. This follows successful initiatives in Buffalo and Harrisburg. The seven-week program is designed to help local multicultural business owners thrive, grow and pursue new ideas by providing guidance and skills to expand and operate their businesses. It will accept as many as 50 entrepreneurs and is part of M&T Bank's mission to build a culturally fluent bank that understands the needs of the communities it serves and provide the resources to address those needs.

Forward-Looking Statements.  This news release and related conference call may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the rules and regulations of the SEC.  Any statement that does not describe historical or current facts is a forward-looking statement, including statements based on current expectations, estimates and projections about M&T's business, and management's beliefs and assumptions.

Statements regarding the potential effects of events or factors specific to M&T and/or the financial industry as a whole, as well as national and global events generally, 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. As described further below, statements regarding M&T's expectations or predictions regarding the acquisition of People's United are also forward-looking statements, including statements regarding the 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 the impact of the People's United transaction (as described in the next paragraph); the impact of the war in Ukraine; the impact of the COVID-19 pandemic; economic conditions including inflation and supply chain issues; 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 or regulations affecting the financial services industry and/or M&T and its subsidiaries individually or collectively, including tax policy; regulatory supervision and oversight, including monetary policy and capital requirements; governmental and public policy changes; the outcome of pending and future litigation and governmental proceedings, including tax-related examinations and other matters; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board, regulatory agencies or legislation; increasing price, product and 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 and services; containing costs and expenses; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; 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 acquisition of People's United include, among others: the outcome of any legal proceedings that may be instituted against M&T; 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 does business; diversion of management's attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships; M&T's success in executing its business plans and strategies and managing the risks involved in the foregoing; the business, economic and political conditions in the markets in which M&T operates; and other factors that may affect future results of M&T. 

Future factors related to the acquisition also include risks, such as, among others: that there could be an adverse effect on M&T's ability to retain customers and retain or hire key personnel and maintain relationships with customers; that integration efforts 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; that profitability following the combination may be lower than expected including for possible reasons such as lower than expected revenues or higher or unexpected costs, charges or expenses resulting from the transaction; unforeseen risks that may exist; and other factors that may affect future results of M&T.

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 Form 10-K for the year-ended December 31, 2021, including in the Risk Factors section of such report, as well as in 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.

INVESTOR CONTACT:

Brian Klock

 

(716) 842-5138

   

MEDIA CONTACT:

Maya Dillon

 

(646) 735-1958

 

Financial Highlights

 
   

Three months ended

           

Six months ended

         
   

June 30

           

June 30

         

Amounts in thousands, except per share

 

2022

   

2021

   

Change

   

2022

   

2021

   

Change

 

Performance

                                               

Net income

 

$

217,522

     

458,069

     

-53

%

 

$

579,696

     

905,318

     

-36

%

Net income available to common shareholders

   

192,236

     

438,759

     

-56

%

   

531,916

     

866,852

     

-39

%

Per common share:

                                               

Basic earnings

 

$

1.08

     

3.41

     

-68

%

 

$

3.47

     

6.74

     

-49

%

Diluted earnings

   

1.08

     

3.41

     

-68

%

   

3.45

     

6.73

     

-49

%

Cash dividends

 

$

1.20

     

1.10

     

9

%

 

$

2.40

     

2.20

     

9

%

Common shares outstanding:

                                               

Average - diluted (1)

   

178,277

     

128,842

     

38

%

   

153,981

     

128,756

     

20

%

Period end (2)

   

175,969

     

128,686

     

37

%

   

175,969

     

128,686

     

37

%

Return on (annualized):

                                               

Average total assets

   

.42

%

   

1.22

%

           

.65

%

   

1.22

%

       

Average common shareholders' equity

   

3.21

%

   

11.55

%

           

5.34

%

   

11.56

%

       

Taxable-equivalent net interest income

 

$

1,422,443

     

946,072

     

50

%

 

$

2,329,851

     

1,931,200

     

21

%

Yield on average earning assets

   

3.12

%

   

2.85

%

           

2.96

%

   

2.97

%

       

Cost of interest-bearing liabilities

   

.20

%

   

.14

%

           

.18

%

   

.17

%

       

Net interest spread

   

2.92

%

   

2.71

%

           

2.78

%

   

2.80

%

       

Contribution of interest-free funds

   

.09

%

   

.06

%

           

.08

%

   

.07

%

       

Net interest margin

   

3.01

%

   

2.77

%

           

2.86

%

   

2.87

%

       

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

   

.16

%

   

.19

%

           

.10

%

   

.25

%

       

Net operating results (3)

                                               

Net operating income

 

$

577,622

     

462,959

     

25

%

 

$

953,621

     

920,331

     

4

%

Diluted net operating earnings per common share

   

3.10

     

3.45

     

-10

%

   

5.88

     

6.84

     

-14

%

Return on (annualized):

                                               

Average tangible assets

   

1.16

%

   

1.27

%

           

1.11

%

   

1.28

%

       

Average tangible common equity

   

14.41

%

   

16.68

%

           

13.57

%

   

16.86

%

       

Efficiency ratio

   

58.3

%

   

58.4

%

           

61.1

%

   

59.4

%

       
                                                 
   

At June 30

                             

Loan quality

 

2022

   

2021

   

Change

                         

Nonaccrual loans

 

$

2,633,005

     

2,242,057

     

17

%

                       

Real estate and other foreclosed assets

   

28,692

     

27,902

     

3

%

                       

Total nonperforming assets

 

$

2,661,697

     

2,269,959

     

17

%

                       

Accruing loans past due 90 days or more (4)

 

$

523,662

     

1,077,227

     

-51

%

                       

Government guaranteed loans included in totals above:

                                               

Nonaccrual loans

 

$

46,937

     

49,796

     

-6

%

                       

Accruing loans past due 90 days or more

   

467,834

     

1,029,331

     

-55

%

                       

Renegotiated loans

 

$

276,584

     

236,377

     

17

%

                       

Nonaccrual loans to total net loans

   

2.05

%

   

2.31

%

                               

Allowance for credit losses to total loans

   

1.42

%

   

1.62

%

                               

_________________________

(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

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Amounts in thousands, except per share

 

2022

   

2022

   

2021

   

2021

   

2021

 

Performance

                                       

Net income

 

$

217,522

     

362,174

     

457,968

     

495,460

     

458,069

 

Net income available to common shareholders

   

192,236

     

339,590

     

434,171

     

475,961

     

438,759

 

Per common share:

                                       

Basic earnings

 

$

1.08

     

2.63

     

3.37

     

3.70

     

3.41

 

Diluted earnings

   

1.08

     

2.62

     

3.37

     

3.69

     

3.41

 

Cash dividends

 

$

1.20

     

1.20

     

1.20

     

1.10

     

1.10

 

Common shares outstanding:

                                       

Average - diluted (1)

   

178,277

     

129,416

     

128,888

     

128,844

     

128,842

 

Period end (2)

   

175,969

     

129,080

     

128,705

     

128,699

     

128,686

 

Return on (annualized):

                                       

Average total assets

   

.42

%

   

.97

%

   

1.15

%

   

1.28

%

   

1.22

%

Average common shareholders' equity

   

3.21

%

   

8.55

%

   

10.91

%

   

12.16

%

   

11.55

%

Taxable-equivalent net interest income

 

$

1,422,443

     

907,408

     

937,356

     

970,953

     

946,072

 

Yield on average earning assets

   

3.12

%

   

2.72

%

   

2.64

%

   

2.82

%

   

2.85

%

Cost of interest-bearing liabilities

   

.20

%

   

.13

%

   

.12

%

   

.14

%

   

.14

%

Net interest spread

   

2.92

%

   

2.59

%

   

2.52

%

   

2.68

%

   

2.71

%

Contribution of interest-free funds

   

.09

%

   

.06

%

   

.06

%

   

.06

%

   

.06

%

Net interest margin

   

3.01

%

   

2.65

%

   

2.58

%

   

2.74

%

   

2.77

%

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

   

.16

%

   

.03

%

   

.13

%

   

.17

%

   

.19

%

Net operating results (3)

                                       

Net operating income

 

$

577,622

     

375,999

     

475,477

     

504,030

     

462,959

 

Diluted net operating earnings per common share

   

3.10

     

2.73

     

3.50

     

3.76

     

3.45

 

Return on (annualized):

                                       

Average tangible assets

   

1.16

%

   

1.04

%

   

1.23

%

   

1.34

%

   

1.27

%

Average tangible common equity

   

14.41

%

   

12.44

%

   

15.98

%

   

17.54

%

   

16.68

%

Efficiency ratio

   

58.3

%

   

64.9

%

   

59.7

%

   

57.7

%

   

58.4

%

                                         
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Loan quality

 

2022

   

2022

   

2021

   

2021

   

2021

 

Nonaccrual loans

 

$

2,633,005

     

2,134,231

     

2,060,083

     

2,242,263

     

2,242,057

 

Real estate and other foreclosed assets

   

28,692

     

23,524

     

23,901

     

24,786

     

27,902

 

Total nonperforming assets

 

$

2,661,697

     

2,157,755

     

2,083,984

     

2,267,049

     

2,269,959

 

Accruing loans past due 90 days or more (4)

 

$

523,662

     

776,751

     

963,399

     

1,026,080

     

1,077,227

 

Government guaranteed loans included in totals above:

                                       

Nonaccrual loans

 

$

46,937

     

46,151

     

51,429

     

47,358

     

49,796

 

Accruing loans past due 90 days or more

   

467,834

     

689,831

     

927,788

     

947,091

     

1,029,331

 

Renegotiated loans

 

$

276,584

     

242,108

     

230,408

     

242,955

     

236,377

 

Nonaccrual loans to total net loans

   

2.05

%

   

2.32

%

   

2.22

%

   

2.40

%

   

2.31

%

Allowance for credit losses to total loans

   

1.42

%

   

1.60

%

   

1.58

%

   

1.62

%

   

1.62

%

____________________________

(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

           

Six months ended

         
   

June 30

           

June 30

         

Dollars in thousands

 

2022

   

2021

   

Change

   

2022

   

2021

   

Change

 

Interest income

 

$

1,465,142

     

970,358

     

51

%

 

$

2,393,398

     

1,987,320

     

20

%

Interest expense

   

53,425

     

28,018

     

91

     

77,507

     

63,585

     

22

 

Net interest income

   

1,411,717

     

942,340

     

50

     

2,315,891

     

1,923,735

     

20

 

Provision for credit losses

   

302,000

     

(15,000)

     

     

312,000

     

(40,000)

     

 

Net interest income after provision for credit losses

   

1,109,717

     

957,340

     

16

     

2,003,891

     

1,963,735

     

2

 

Other income

                                               

Mortgage banking revenues

   

82,926

     

133,313

     

-38

     

192,074

     

272,067

     

-29

 

Service charges on deposit accounts

   

124,170

     

98,518

     

26

     

225,677

     

191,295

     

18

 

Trust income

   

190,084

     

162,991

     

17

     

359,297

     

319,013

     

13

 

Brokerage services income

   

24,138

     

10,265

     

135

     

44,328

     

23,378

     

90

 

Trading account and foreign exchange gains

   

2,293

     

6,502

     

-65

     

7,662

     

12,786

     

-40

 

Gain (loss) on bank investment securities

   

(62)

     

(10,655)

     

     

(805)

     

(22,937)

     

 

Other revenues from operations

   

147,551

     

112,699

     

31

     

283,754

     

223,629

     

27

 

Total other income

   

571,100

     

513,633

     

11

     

1,111,987

     

1,019,231

     

9

 

Other expense

                                               

Salaries and employee benefits

   

776,201

     

479,134

     

62

     

1,353,721

     

1,020,212

     

33

 

Equipment and net occupancy

   

124,655

     

80,848

     

54

     

210,467

     

163,319

     

29

 

Outside data processing and software

   

93,820

     

74,492

     

26

     

173,539

     

140,243

     

24

 

FDIC assessments

   

22,585

     

17,876

     

26

     

38,161

     

32,064

     

19

 

Advertising and marketing

   

20,635

     

13,364

     

54

     

36,659

     

27,992

     

31

 

Printing, postage and supplies

   

15,570

     

11,133

     

40

     

25,720

     

20,450

     

26

 

Amortization of core deposit and other

   intangible assets

   

18,384

     

2,737

     

572

     

19,640

     

5,475

     

259

 

Other costs of operations

   

331,304

     

185,761

     

78

     

504,988

     

375,034

     

35

 

Total other expense

   

1,403,154

     

865,345

     

62

     

2,362,895

     

1,784,789

     

32

 

Income before income taxes

   

277,663

     

605,628

     

-54

     

752,983

     

1,198,177

     

-37

 

Applicable income taxes

   

60,141

     

147,559

     

-59

     

173,287

     

292,859

     

-41

 

Net income

 

$

217,522

     

458,069

     

-53

%

 

$

579,696

     

905,318

     

-36

%

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
   
   

Three months ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Dollars in thousands

 

2022

   

2022

   

2021

   

2021

   

2021

 

Interest income

 

$

1,465,142

     

928,256

     

958,518

     

992,946

     

970,358

 

Interest expense

   

53,425

     

24,082

     

24,725

     

25,696

     

28,018

 

Net interest income

   

1,411,717

     

904,174

     

933,793

     

967,250

     

942,340

 

Provision for credit losses

   

302,000

     

10,000

     

(15,000)

     

(20,000)

     

(15,000)

 

Net interest income after provision for credit losses

   

1,109,717

     

894,174

     

948,793

     

987,250

     

957,340

 

Other income

                                       

Mortgage banking revenues

   

82,926

     

109,148

     

139,267

     

159,995

     

133,313

 

Service charges on deposit accounts

   

124,170

     

101,507

     

105,392

     

105,426

     

98,518

 

Trust income

   

190,084

     

169,213

     

168,827

     

156,876

     

162,991

 

Brokerage services income

   

24,138

     

20,190

     

18,923

     

20,490

     

10,265

 

Trading account and foreign exchange gains

   

2,293

     

5,369

     

6,027

     

5,563

     

6,502

 

Gain (loss) on bank investment securities

   

(62)

     

(743)

     

1,426

     

291

     

(10,655)

 

Other revenues from operations

   

147,551

     

136,203

     

138,775

     

120,485

     

112,699

 

Total other income

   

571,100

     

540,887

     

578,637

     

569,126

     

513,633

 

Other expense

                                       

Salaries and employee benefits

   

776,201

     

577,520

     

515,043

     

510,422

     

479,134

 

Equipment and net occupancy

   

124,655

     

85,812

     

82,641

     

80,738

     

80,848

 

Outside data processing and software

   

93,820

     

79,719

     

78,814

     

72,782

     

74,492

 

FDIC assessments

   

22,585

     

15,576

     

18,830

     

18,810

     

17,876

 

Advertising and marketing

   

20,635

     

16,024

     

21,228

     

15,208

     

13,364

 

Printing, postage and supplies

   

15,570

     

10,150

     

8,140

     

7,917

     

11,133

 

Amortization of core deposit and other intangible assets

   

18,384

     

1,256

     

1,954

     

2,738

     

2,737

 

Other costs of operations

   

331,304

     

173,684

     

200,850

     

190,719

     

185,761

 

Total other expense

   

1,403,154

     

959,741

     

927,500

     

899,334

     

865,345

 

Income before income taxes

   

277,663

     

475,320

     

599,930

     

657,042

     

605,628

 

Applicable income taxes

   

60,141

     

113,146

     

141,962

     

161,582

     

147,559

 

Net income

 

$

217,522

     

362,174

     

457,968

     

495,460

     

458,069

 

 

Condensed Consolidated Balance Sheet

 
   

June 30

           

Dollars in thousands

 

2022

   

2021

   

Change

   

ASSETS

                         

Cash and due from banks

 

$

1,688,274

     

1,410,468

     

20

 

%

Interest-bearing deposits at banks

   

33,437,454

     

33,864,824

     

-1

   

Federal funds sold and agreements to resell securities

   

250,250

     

     

100

   

Trading account

   

278,696

     

712,558

     

-61

   

Investment securities

   

22,801,717

     

6,143,177

     

271

   

Loans and leases:

                         

Commercial, financial, etc.

   

39,108,676

     

25,409,291

     

54

   

Real estate - commercial

   

46,795,139

     

37,558,775

     

25

   

Real estate - consumer

   

22,767,107

     

16,704,951

     

36

   

Consumer

   

19,815,198

     

17,440,415

     

14

   

Total loans and leases, net of unearned discount

   

128,486,120

     

97,113,432

     

32

   

Less: allowance for credit losses

   

1,823,790

     

1,575,128

     

16

   

Net loans and leases

   

126,662,330

     

95,538,304

     

33

   

Goodwill

   

8,501,357

     

4,593,112

     

85

   

Core deposit and other intangible assets

   

245,358

     

8,690

     

   

Other assets

   

10,167,453

     

8,351,574

     

22

   

Total assets

 

$

204,032,889

     

150,622,707

     

35

 

%

                           

LIABILITIES AND SHAREHOLDERS' EQUITY

                         

Noninterest-bearing deposits

 

$

72,375,515

     

55,621,230

     

30

 

%

Interest-bearing deposits

   

97,982,881

     

72,647,542

     

35

   

Total deposits

   

170,358,396

     

128,268,772

     

33

   

Short-term borrowings

   

1,119,321

     

91,235

     

   

Accrued interest and other liabilities

   

3,743,278

     

2,042,948

     

83

   

Long-term borrowings

   

3,017,363

     

3,499,448

     

-14

   

Total liabilities

   

178,238,358

     

133,902,403

     

33

   

Shareholders' equity:

                         

Preferred

   

2,010,600

     

1,250,000

     

61

   

Common

   

23,783,931

     

15,470,304

     

54

   

Total shareholders' equity

   

25,794,531

     

16,720,304

     

54

   

Total liabilities and shareholders' equity

 

$

204,032,889

     

150,622,707

     

35

 

%

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

 
       
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Dollars in thousands

 

2022

   

2022

   

2021

   

2021

   

2021

 

ASSETS

                                       

Cash and due from banks

 

$

1,688,274

     

1,411,460

     

1,337,577

     

1,479,712

     

1,410,468

 

Interest-bearing deposits at banks

   

33,437,454

     

36,025,382

     

41,872,304

     

38,445,788

     

33,864,824

 

Federal funds sold and agreements to resell securities

   

250,250

     

     

     

     

 

Trading account

   

278,696

     

197,558

     

468,031

     

624,556

     

712,558

 

Investment securities

   

22,801,717

     

9,356,832

     

7,155,860

     

6,447,622

     

6,143,177

 

Loans and leases:

                                       

Commercial, financial, etc.

   

39,108,676

     

23,496,017

     

23,473,324

     

22,514,940

     

25,409,291

 

Real estate - commercial

   

46,795,139

     

34,553,558

     

35,389,730

     

37,023,952

     

37,558,775

 

Real estate - consumer

   

22,767,107

     

15,595,879

     

16,074,445

     

16,209,354

     

16,704,951

 

Consumer

   

19,815,198

     

18,162,938

     

17,974,953

     

17,834,648

     

17,440,415

 

Total   loans   and   leases,   net   of   unearned   discount

   

128,486,120

     

91,808,392

     

92,912,452

     

93,582,894

     

97,113,432

 

Less: allowance for credit losses

   

1,823,790

     

1,472,359

     

1,469,226

     

1,515,024

     

1,575,128

 

Net loans and leases

   

126,662,330

     

90,336,033

     

91,443,226

     

92,067,870

     

95,538,304

 

Goodwill

   

8,501,357

     

4,593,112

     

4,593,112

     

4,593,112

     

4,593,112

 

Core deposit and other intangible assets

   

245,358

     

2,742

     

3,998

     

5,952

     

8,690

 

Other assets

   

10,167,453

     

7,940,433

     

8,233,052

     

8,236,582

     

8,351,574

 

Total assets

 

$

204,032,889

     

149,863,552

     

155,107,160

     

151,901,194

     

150,622,707

 
                                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                                       

Noninterest-bearing deposits

 

$

72,375,515

     

58,520,366

     

60,131,480

     

56,542,309

     

55,621,230

 

Interest-bearing deposits

   

97,982,881

     

67,798,347

     

71,411,929

     

72,158,987

     

72,647,542

 

Total deposits

   

170,358,396

     

126,318,713

     

131,543,409

     

128,701,296

     

128,268,772

 

Short-term borrowings

   

1,119,321

     

50,307

     

47,046

     

103,548

     

91,235

 

Accrued interest and other liabilities

   

3,743,278

     

2,174,925

     

2,127,931

     

2,067,188

     

2,042,948

 

Long-term borrowings

   

3,017,363

     

3,443,587

     

3,485,369

     

3,500,391

     

3,499,448

 

Total liabilities

   

178,238,358

     

131,987,532

     

137,203,755

     

134,372,423

     

133,902,403

 

Shareholders' equity:

                                       

Preferred

   

2,010,600

     

1,750,000

     

1,750,000

     

1,750,000

     

1,250,000

 

Common

   

23,783,931

     

16,126,020

     

16,153,405

     

15,778,771

     

15,470,304

 

Total shareholders' equity

   

25,794,531

     

17,876,020

     

17,903,405

     

17,528,771

     

16,720,304

 

Total liabilities and shareholders' equity

 

$

204,032,889

     

149,863,552

     

155,107,160

     

151,901,194

     

150,622,707

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

                                     
     

Three months ended

     

Change in balance

         

Six months ended

         
     

June 30,

     

 June 30, 

     

March 31,

     

June 30, 2022 from

         

June 30,

     

Change

   

Dollars in millions

   

2022

     

2021

     

2022

     

June 30,

     

March 31,

         

2022

     

2021

     

in

   
     

Balance

     

Rate

     

Balance

     

Rate

     

Balance

     

Rate

     

2021

     

2022

         

Balance

     

Rate

     

Balance

     

Rate

     

balance

   

ASSETS

                                                                                                             

Interest-bearing deposits at banks

 

$

39,386

     

.82

 

%

 

32,081

     

.11

 

%

 

38,693

     

.19

 

%

 

23

 

%

 

2

 

%

   

$

39,041

     

.51

 

%

 

29,886

     

.11

 

%

 

31

 

%

Federal funds sold and agreements to resell
securities

   

250

     

.41

     

     

.48

     

     

.71

     

100

     

100

         

126

     

.41

     

337

     

.12

     

-63

   

Trading account

   

136

     

.59

     

49

     

1.76

     

48

     

1.61

     

175

     

182

         

92

     

.85

     

49

     

1.60

     

86

   

Investment securities

   

22,384

     

2.55

     

6,211

     

2.23

     

7,724

     

2.06

     

260

     

190

         

15,095

     

2.42

     

6,407

     

2.25

     

136

   

Loans and leases, net of unearned discount

                                                                                                             

Commercial, financial, etc.

   

37,818

     

3.96

     

27,055

     

3.26

     

23,305

     

3.61

     

40

     

62

         

30,602

     

3.83

     

27,387

     

3.39

     

12

   

Real estate - commercial

   

47,227

     

3.87

     

37,419

     

3.92

     

34,957

     

3.86

     

26

     

35

         

41,126

     

3.86

     

37,513

     

4.04

     

10

   

Real estate - consumer

   

22,761

     

3.64

     

17,022

     

3.54

     

15,870

     

3.55

     

34

     

43

         

19,334

     

3.60

     

17,212

     

3.54

     

12

   

Consumer

   

19,793

     

4.26

     

17,114

     

4.44

     

18,027

     

4.23

     

16

     

10

         

18,915

     

4.25

     

16,869

     

4.53

     

12

   

Total loans and leases, net

   

127,599

     

3.94

     

98,610

     

3.79

     

92,159

     

3.85

     

29

     

38

         

109,977

     

3.90

     

98,981

     

3.89

     

11

   

Total earning assets

   

189,755

     

3.12

     

136,951

     

2.85

     

138,624

     

2.72

     

39

     

37

         

164,331

     

2.96

     

135,660

     

2.97

     

21

   

Goodwill

   

8,501

             

4,593

             

4,593

             

85

     

85

         

6,560

             

4,593

             

43

   

Core deposit and other intangible assets

   

254

             

10

             

3

             

     

         

130

             

11

             

   

Other assets

   

10,355

             

9,087

             

8,428

             

14

     

23

         

9,393

             

9,142

             

3

   

Total assets

 

$

208,865

             

150,641

             

151,648

             

39

 

%

 

38

 

%

   

$

180,414

             

149,406

             

21

 

%

                                                                                                               

LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                                             

Interest-bearing deposits

                                                                                                             

Savings and interest-checking deposits

 

$

95,149

     

.12

     

71,561

     

.05

     

67,267

     

.04

     

33

 

%

 

41

 

%

   

$

81,285

     

.09

     

71,013

     

.06

     

14

 

%

Time deposits

   

5,480

     

.09

     

3,358

     

.61

     

2,647

     

.21

     

63

     

107

         

4,071

     

.13

     

3,544

     

.69

     

15

   

Deposits at Cayman Islands office

   

     

     

50

     

.12

     

     

     

-100

     

         

     

     

365

     

.11

     

-100

   

Total interest-bearing deposits

   

100,629

     

.12

     

74,969

     

.07

     

69,914

     

.05

     

34

     

44

         

85,356

     

.09

     

74,922

     

.09

     

14

   

Short-term borrowings

   

1,126

     

1.22

     

61

     

.01

     

56

     

.01

     

     

         

594

     

1.16

     

61

     

.01

     

   

Long-term borrowings

   

3,282

     

2.55

     

3,429

     

1.74

     

3,442

     

1.88

     

-4

     

-5

         

3,362

     

2.21

     

3,639

     

1.76

     

-8

   

Total interest-bearing liabilities

   

105,037

     

.20

     

78,459

     

.14

     

73,412

     

.13

     

34

     

43

         

89,312

     

.18

     

78,622

     

.17

     

14

   

Noninterest-bearing deposits

   

74,054

             

53,444

             

58,141

             

39

     

27

         

66,141

             

52,159

             

27

   

Other liabilities

   

3,684

             

2,167

             

2,201

             

70

     

67

         

2,946

             

2,175

             

35

   

Total liabilities

   

182,775

             

134,070

             

133,754

             

36

     

37

         

158,399

             

132,956

             

19

   

Shareholders' equity

   

26,090

             

16,571

             

17,894

             

57

     

46

         

22,015

             

16,450

             

34

   

Total liabilities and shareholders' equity

 

$

208,865

             

150,641

             

151,648

             

39

 

%

 

38

 

%

   

$

180,414

             

149,406

             

21

 

%

                                                                                                               

Net interest spread

           

2.92

             

2.71

             

2.59

                                 

2.78

             

2.80

           

Contribution of interest-free funds

           

.09

             

.06

             

.06

                                 

.08

             

.07

           

Net interest margin

           

3.01

 

%

         

2.77

 

%

         

2.65

 

%

                             

2.86

 

%

         

2.87

 

%

       

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
   
   

Three months ended

   

Six months ended

 
   

June 30

   

June 30

 
   

2022

   

2021

   

2022

   

2021

 

Income statement data

                               

In thousands, except per share

                               

Net income

                               

Net income

 

$

217,522

     

458,069

     

579,696

     

905,318

 

Amortization of core deposit and other intangible assets (1)

   

14,138

     

2,023

     

15,071

     

4,057

 

Merger-related expenses (1)

   

345,962

     

2,867

     

358,854

     

10,956

 

Net operating income

 

$

577,622

     

462,959

     

953,621

     

920,331

 
                                 

Earnings per common share

                               

Diluted earnings per common share

 

$

1.08

     

3.41

     

3.45

     

6.73

 

Amortization of core deposit and other intangible assets (1)

   

.08

     

.02

     

.10

     

.03

 

Merger-related expenses (1)

   

1.94

     

.02

     

2.33

     

.08

 

Diluted net operating earnings per common share

 

$

3.10

     

3.45

     

5.88

     

6.84

 
                                 

Other expense

                               

Other expense

 

$

1,403,154

     

865,345

     

2,362,895

     

1,784,789

 

Amortization of core deposit and other intangible assets

   

(18,384)

     

(2,737)

     

(19,640)

     

(5,475)

 

Merger-related expenses

   

(222,809)

     

(3,893)

     

(240,181)

     

(13,844)

 

Noninterest operating expense

 

$

1,161,961

     

858,715

     

2,103,074

     

1,765,470

 

Merger-related expenses

                               

Salaries and employee benefits

 

$

85,299

     

4

     

85,386

     

4

 

Equipment and net occupancy

   

502

     

     

2,309

     

 

Outside data processing and software

   

716

     

244

     

968

     

244

 

Advertising and marketing

   

1,199

     

24

     

1,827

     

24

 

Printing, postage and supplies

   

2,460

     

2,049

     

3,182

     

2,049

 

Other costs of operations

   

132,633

     

1,572

     

146,509

     

11,523

 

Other expense

   

222,809

     

3,893

     

240,181

     

13,844

 

Provision for credit losses

   

242,000

     

     

242,000

     

 

Total

 

$

464,809

   

$

3,893

   

$

482,181

   

$

13,844

 

Efficiency ratio

                               

Noninterest operating expense (numerator)

 

$

1,161,961

     

858,715

     

2,103,074

     

1,765,470

 

Taxable-equivalent net interest income

 

$

1,422,443

     

946,072

     

2,329,851

     

1,931,200

 

Other income

   

571,100

     

513,633

     

1,111,987

     

1,019,231

 

Less:  Gain (loss) on bank investment securities

   

(62)

     

(10,655)

     

(805)

     

(22,937)

 

Denominator

 

$

1,993,605

     

1,470,360

     

3,442,643

     

2,973,368

 

Efficiency ratio

   

58.3

%

   

58.4

%

   

61.1

%

   

59.4

%

Balance sheet data

                               

In millions

                               

Average assets

                               

Average assets

 

$

208,865

     

150,641

     

180,414

     

149,406

 

Goodwill

   

(8,501)

     

(4,593)

     

(6,560)

     

(4,593)

 

Core deposit and other intangible assets

   

(254)

     

(10)

     

(130)

     

(11)

 

Deferred taxes

   

60

     

3

     

31

     

3

 

Average tangible assets

 

$

200,170

     

146,041

     

173,755

     

144,805

 

Average common equity

                               

Average total equity

 

$

26,090

     

16,571

     

22,015

     

16,450

 

Preferred stock

   

(2,011)

     

(1,250)

     

(1,881)

     

(1,250)

 

Average common equity

   

24,079

     

15,321

     

20,134

     

15,200

 

Goodwill

   

(8,501)

     

(4,593)

     

(6,560)

     

(4,593)

 

Core deposit and other intangible assets

   

(254)

     

(10)

     

(130)

     

(11)

 

Deferred taxes

   

60

     

3

     

31

     

3

 

Average tangible common equity

 

$

15,384

     

10,721

     

13,475

     

10,599

 

At end of quarter

                               

Total assets

                               

Total assets

 

$

204,033

     

150,623

                 

Goodwill

   

(8,501)

     

(4,593)

                 

Core deposit and other intangible assets

   

(245)

     

(9)

                 

Deferred taxes

   

57

     

2

                 

Total tangible assets

 

$

195,344

     

146,023

                 

Total common equity

                               

Total equity

 

$

25,795

     

16,720

                 

Preferred stock

   

(2,011)

     

(1,250)

                 

Common equity

   

23,784

     

15,470

                 

Goodwill

   

(8,501)

     

(4,593)

                 

Core deposit and other intangible assets

   

(245)

     

(9)

                 

Deferred taxes

   

57

     

2

                 

Total tangible common equity

 

$

15,095

     

10,870

                 

________________________

(1)

After any related tax effect.

 

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

 
   
   

Three months ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Income statement data

                                       

In thousands, except per share

                                       

Net income

                                       

Net income

 

$

217,522

     

362,174

     

457,968

     

495,460

     

458,069

 

Amortization of core deposit and other intangible assets (1)

   

14,138

     

933

     

1,447

     

2,028

     

2,023

 

Merger-related expenses (1)

   

345,962

     

12,892

     

16,062

     

6,542

     

2,867

 

Net operating income

 

$

577,622

     

375,999

     

475,477

     

504,030

     

462,959

 
                                         

Earnings per common share

                                       

Diluted earnings per common share

 

$

1.08

     

2.62

     

3.37

     

3.69

     

3.41

 

Amortization of core deposit and other intangible assets (1)

   

.08

     

.01

     

.01

     

.02

     

.02

 

Merger-related expenses (1)

   

1.94

     

.10

     

.12

     

.05

     

.02

 

Diluted net operating earnings per common share

 

$

3.10

     

2.73

     

3.50

     

3.76

     

3.45

 
                                         

Other expense

                                       

Other expense

 

$

1,403,154

     

959,741

     

927,500

     

899,334

     

865,345

 

Amortization of core deposit and other intangible assets

   

(18,384)

     

(1,256)

     

(1,954)

     

(2,738)

     

(2,737)

 

Merger-related expenses

   

(222,809)

     

(17,372)

     

(21,190)

     

(8,826)

     

(3,893)

 

Noninterest operating expense

 

$

1,161,961

     

941,113

     

904,356

     

887,770

     

858,715

 

Merger-related expenses

                                       

Salaries and employee benefits

 

$

85,299

     

87

     

112

     

60

     

4

 

Equipment and net occupancy

   

502

     

1,807

     

340

     

1

     

 

Outside data processing and software

   

716

     

252

     

250

     

625

     

244

 

Advertising and marketing

   

1,199

     

628

     

337

     

505

     

24

 

Printing, postage and supplies

   

2,460

     

722

     

186

     

730

     

2,049

 

Other costs of operations

   

132,633

     

13,876

     

19,965

     

6,905

     

1,572

 

Other expense

   

222,809

     

17,372

     

21,190

     

8,826

     

3,893

 

Provision for credit losses

   

242,000

     

     

     

     

 

Total

 

$

464,809

     

17,372

     

21,190

     

8,826

     

3,893

 

Efficiency ratio

                                       

Noninterest operating expense (numerator)

 

$

1,161,961

     

941,113

     

904,356

     

887,770

     

858,715

 

Taxable-equivalent net interest income

 

$

1,422,443

     

907,408

     

937,356

     

970,953

     

946,072

 

Other income

   

571,100

     

540,887

     

578,637

     

569,126

     

513,633

 

Less:  Gain (loss) on bank investment securities

   

(62)

     

(743)

     

1,426

     

291

     

(10,655)

 

Denominator

 

$

1,993,605

     

1,449,038

     

1,514,567

     

1,539,788

     

1,470,360

 

Efficiency ratio

   

58.3

%

   

64.9

%

   

59.7

%

   

57.7

%

   

58.4

%

Balance sheet data

                                       

In millions

                                       

Average assets

                                       

Average assets

 

$

208,865

     

151,648

     

157,722

     

154,037

     

150,641

 

Goodwill

   

(8,501)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(254)

     

(3)

     

(5)

     

(7)

     

(10)

 

Deferred taxes

   

60

     

1

     

1

     

2

     

3

 

Average tangible assets

 

$

200,170

     

147,053

     

153,125

     

149,439

     

146,041

 

Average common equity

                                       

Average total equity

 

$

26,090

     

17,894

     

17,613

     

17,109

     

16,571

 

Preferred stock

   

(2,011)

     

(1,750)

     

(1,750)

     

(1,495)

     

(1,250)

 

Average common equity

   

24,079

     

16,144

     

15,863

     

15,614

     

15,321

 

Goodwill

   

(8,501)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(254)

     

(3)

     

(5)

     

(7)

     

(10)

 

Deferred taxes

   

60

     

1

     

1

     

2

     

3

 

Average tangible common equity

 

$

15,384

     

11,549

     

11,266

     

11,016

     

10,721

 

At end of quarter

                                       

Total assets

                                       

Total assets

 

$

204,033

     

149,864

     

155,107

     

151,901

     

150,623

 

Goodwill

   

(8,501)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(245)

     

(3)

     

(4)

     

(6)

     

(9)

 

Deferred taxes

   

57

     

1

     

1

     

2

     

2

 

Total tangible assets

 

$

195,344

     

145,269

     

150,511

     

147,304

     

146,023

 

Total common equity

                                       

Total equity

 

$

25,795

     

17,876

     

17,903

     

17,529

     

16,720

 

Preferred stock

   

(2,011)

     

(1,750)

     

(1,750)

     

(1,750)

     

(1,250)

 

Common equity

   

23,784

     

16,126

     

16,153

     

15,779

     

15,470

 

Goodwill

   

(8,501)

     

(4,593)

     

(4,593)

     

(4,593)

     

(4,593)

 

Core deposit and other intangible assets

   

(245)

     

(3)

     

(4)

     

(6)

     

(9)

 

Deferred taxes

   

57

     

1

     

1

     

2

     

2

 

Total tangible common equity

 

$

15,095

     

11,531

     

11,557

     

11,182

     

10,870

 

_______________________

(1)

After any related tax effect.

 

M&T Bank Corporation