M&T BANK CORPORATION ANNOUNCES SECOND QUARTER RESULTS

BUFFALO, N.Y., July 19, 2023 -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended June 30, 2023.

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $5.05 in the second quarter of 2023, up from $1.08 in the year-earlier quarter and $4.01 in the first quarter of 2023. GAAP-basis net income was $867 million in the recent quarter, $218 million in the second quarter of 2022 and $702 million in the initial 2023 quarter. GAAP-basis net income expressed as an annualized rate of return on average assets and average common shareholders' equity increased to 1.70% and 14.27%, respectively, in the second quarter of 2023 from .42% and 3.21%, respectively, in the corresponding 2022 period and 1.40% and 11.74%, respectively, in the first quarter of 2023. Non-operating merger-related expenses associated with the April 1, 2022 acquisition of People's United Financial, Inc. ("People's United") totaled $465 million ($346 million after-tax effect, or $1.94 of diluted earnings per common share) in 2022's second quarter. No merger-related expenses were incurred in the first half of 2023.

In April 2023 M&T completed the divestiture of its Collective Investment Trust ("CIT") business to a private equity firm. The sale of this business resulted in a pre-tax gain of $225 million ($157 million after tax, or $0.94 of diluted earnings per common share) in the second quarter of 2023 results of operations.

Daryl N. Bible, Chief Financial Officer, commenting on M&T's results noted, "The strong performance of our second quarter exemplifies the commitment of M&T to our operating principles and our purpose. Bolstered by the successful sale of the CIT business and healthy growth in commercial loans, we have further fortified our capital levels. Our dedication to our customers is evident through the resilience of our core deposit and funding levels. Moreover, our credit costs in the first half of 2023 were consistent with our long-term historical averages. As we move forward into the second half of 2023, our primary focus remains on serving the evolving needs of our diverse customer base by offering an extensive array of innovative products and services. I am proud of how our colleagues continue to care for our customers and make a difference in people's lives and in our communities."

Earnings Highlights

 
                               
                     

Change 2Q23 vs.

 

($ in millions, except per share data)

 

2Q23

   

2Q22

   

1Q23

   

2Q22

   

1Q23

 
                               

Net income

 

$

867

   

$

218

   

$

702

     

299

%

   

24

%

Net income available to common shareholders  ̶  diluted

 

$

841

   

$

192

   

$

676

     

337

%

   

24

%

Diluted earnings per common share

 

$

5.05

   

$

1.08

   

$

4.01

     

368

%

   

26

%

Annualized return on average assets

   

1.70

%

   

.42

%

   

1.40

%

           

Annualized return on average common equity

   

14.27

%

   

3.21

%

   

11.74

%

           

 

For the first six months of 2023, diluted earnings per common share rose 163% to $9.06 from $3.45 in the year-earlier period. GAAP-basis net income for the first half of 2023 increased to $1.57 billion from $580 million in the corresponding 2022 period. 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, 2023 was 1.55% and 13.02%, respectively, improved from .65% and 5.34%, respectively, in the similar 2022 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.

Merger-related expenses associated with the People's United acquisition in 2022 generally consisted of professional services, temporary help fees and other costs associated with actual or planned conversions of systems and/or integration of operations and the introduction of M&T to its new customers, costs related to terminations of existing contractual arrangements to purchase various services, severance, travel costs and, in the second quarter of 2022, an initial provision for credit losses of $242 million on loans not deemed to be purchased credit deteriorated ("PCD") on the April 1, 2022 acquisition date of People's United. Given the requirement under GAAP 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 initial provision to be a merger-related expense. 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. The amounts of merger-related expenses in 2022 are presented in the tables that accompany this release. No merger-related expenses were incurred in the first half of 2023.

Diluted net operating earnings per common share were $5.12 in the second quarter of 2023, $3.10 in the year-earlier quarter and $4.09 in 2023's first quarter. Net operating income was $879 million in the recent quarter, up from $578 million in the second quarter of 2022 and $715 million in the initial 2023 quarter. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.80% and 22.73%, respectively, in the second quarter of 2023, compared with 1.16% and 14.41%, respectively, in the corresponding 2022 period and 1.49% and 19.00%, respectively, in the first quarter of 2023.

Diluted net operating earnings per common share in the first six months of 2023 were $9.21, improved from $5.88 in the similar 2022 period. Net operating income during the first half of 2023 was $1.59 billion, 67% higher than $954 million recorded in the six-month period ended June 30, 2022. Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.65% and 20.90%, respectively, in the initial six months of 2023, improved from 1.11% and 13.57%, respectively, in the similar 2022 period.

Taxable-equivalent Net Interest Income.  Expressed on a taxable-equivalent basis, net interest income totaled $1.81 billion in the recent quarter, compared with $1.42 billion in the second quarter of 2022 and $1.83 billion in the initial 2023 quarter. The increase from the year-earlier quarter reflects a 90 basis point widening of the net interest margin to 3.91% in the second quarter of 2023, that was damped by higher levels of borrowings. The modestly lower taxable-equivalent net interest income in the recent quarter as compared with 2023's first quarter reflects a 13 basis point narrowing of the net interest margin and a $7.09 billion rise in interest-bearing liabilities, partially offset by a $1.87 billion increase in average earning assets and by one additional day of taxable-equivalent net interest income. The decreased net interest margin predominantly resulted from higher rates paid on interest-bearing deposits.

                               

Taxable-equivalent Net Interest Income

 
                               
                     

Change 2Q23 vs.

 

($ in millions)

 

2Q23

   

2Q22

   

1Q23

   

2Q22

   

1Q23

 
                               

Average earning assets

 

$

185,936

   

$

189,755

   

$

184,069

     

-2

%

   

1

%

Net interest income  ̶  taxable-equivalent

 

$

1,813

   

$

1,422

   

$

1,832

     

27

%

   

-1

%

Net interest margin

   

3.91

%

   

3.01

%

   

4.04

%

           

 

Provision for Credit Losses/Asset Quality.  M&T recorded a provision for credit losses of $150 million in the second quarter of 2023, compared with $302 million in the year-earlier quarter and $120 million in the first quarter of 2023. The decline in provision as compared with the 2022's second quarter is primarily due to the $242 million provision recorded in the year-earlier quarter for non-PCD loans obtained in the acquisition of People's United, partially offset by lower forecasted commercial real estate values and other loan growth. The increase in provision in the recent quarter compared with the first quarter of 2023 also reflects a decline in forecasted commercial real estate values. Net loan charge-offs were $127 million in the second quarter of 2023, $50 million in the second quarter of 2022 and $70 million in 2023's first quarter. The higher level of charge-offs in recent quarter as compared with earlier quarters reflects higher charge-offs of commercial real estate loans including office and healthcare facilities. Net loan charge-offs expressed as an annualized percentage of average loans outstanding were .38% and .16% in the second quarters of 2023 and 2022, respectively, compared with .22% in the initial 2023 quarter.

Nonaccrual loans were $2.44 billion or 1.83% of loans outstanding at June 30, 2023, compared with $2.56 billion or 1.92% at March 31, 2023 and $2.63 billion or 2.05% at June 30, 2022. The balance of nonaccrual loans at the end of the recent quarter as compared with March 31, 2023 and June 30, 2022 reflects lower levels of hospitality-related loans. Assets taken in foreclosure of defaulted loans were $43 million at June 30, 2023, $29 million at June 30, 2022 and $45 million at March 31, 2023.

Allowance for Credit Losses.  For purposes of determining the adequacy of the allowance for credit losses M&T regularly performs comprehensive analyses of its loan portfolios and assesses forecasted economic conditions. As a result of those procedures and reflecting the impact of loan growth, the allowance for credit losses totaled $2.00 billion or 1.50% of loans outstanding at June 30, 2023, compared with $1.82 billion or 1.42% of loans outstanding at June 30, 2022 and $1.98 billion or 1.49% at March 31, 2023. 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.

Asset Quality Metrics

 
                     

Change 2Q23 vs.

 

($ in millions)

 

2Q23

   

2Q22

   

1Q23

   

2Q22

   

1Q23

 
                               

At end of quarter

                             

Nonaccrual loans

 

$

2,435

   

$

2,633

   

$

2,557

     

-7

%

   

-5

%

Real estate and other foreclosed assets

 

$

43

   

$

29

   

$

44

     

49

%

   

-4

%

Total nonperforming assets

 

$

2,478

   

$

2,662

   

$

2,601

     

-7

%

   

-5

%

Accruing loans past due 90 days or more (1)

 

$

380

   

$

524

   

$

407

     

-27

%

   

-7

%

Nonaccrual loans as % of loans outstanding

   

1.83

%

   

2.05

%

   

1.92

%

           
                               

Allowance for credit losses

 

$

1,998

   

$

1,824

   

$

1,975

     

10

%

   

1

%

Allowance for credit losses as % of loans outstanding

   

1.50

%

   

1.42

%

   

1.49

%

           
                               

For the period

                             

Provision for credit losses

 

$

150

   

$

302

   

$

120

     

-50

%

   

25

%

Net charge-offs (2)

   

127

   

$

50

   

$

70

     

156

%

   

80

%

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

   

.38

%

   

.16

%

   

.22

%

           
   

(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 $803 million in the second quarter of 2023, improved from $571 million in the year-earlier quarter. The increase in the recent quarter is predominantly due to a $225 million gain on the sale of the CIT business, a rise in mortgage banking revenues of $24 million reflecting higher gains on sale of residential mortgages and favorable trading and non-hedging derivative gains. Those increases were partially offset by an $18 million decline in trust income reflecting the sale of the CIT business and a $9 million decrease in insurance revenues predominantly due to the sale of M&T Insurance Agency in 2022's fourth quarter. Noninterest income was $587 million in 2023's first quarter. The comparative increase in the recent quarter was driven by the gain recorded on the sale of the CIT business in the second quarter of 2023, a $22 million increase in mortgage banking revenues resulting largely from the bulk purchase of residential mortgage loan servicing rights at the end of the first quarter of 2023, higher service charges on deposit accounts and favorable trading and non-hedging derivative gains, partially offset by lower trust income of $21 million, reflecting the sale of the CIT business, and a $20 million distribution from Bayview Lending Group LLC received in the first quarter of 2023.

Noninterest Income

 
                               
                     

Change 2Q23 vs.

 

($ in millions)

 

2Q23

   

2Q22

   

1Q23

   

2Q22

   

1Q23

 
                               

Mortgage banking revenues

 

$

107

   

$

83

   

$

85

     

29

%

   

26

%

Service charges on deposit accounts

   

119

     

124

     

113

     

-4

%

   

5

%

Trust income

   

172

     

190

     

194

     

-9

%

   

-11

%

Brokerage services income

   

25

     

24

     

24

     

4

%

   

5

%

Trading account and non-hedging derivative gains

   

17

     

2

     

12

     

631

%

   

44

%

Gain (loss) on bank investment securities

   

1

     

     

     

     

 

Other revenues from operations

   

362

     

148

     

159

     

145

%

   

127

%

Total

 

$

803

   

$

571

   

$

587

     

41

%

   

37

%

 

Noninterest expense aggregated $1.29 billion in the second quarter of 2023, down from $1.40 billion in the similar quarter of 2022 and $1.36 billion in the first quarter of 2023. 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 $1.28 billion in the recent quarter, $1.16 billion in the second quarter of 2022 and $1.34 billion in 2023's initial quarter. The higher level of operating expenses in the recent quarter as compared with the year-earlier quarter reflects increased salaries and employee benefits expense, resulting from higher staffing levels and annual merit increases, and increases in outside data processing and software costs, expenses related to the bulk purchase of residential mortgage loan servicing rights and check fraud losses. Those higher costs were partially offset by a decline in professional services expenses reflecting lower sub-advisory fees as a result of the sale of the CIT business. The decline of operating expenses in the recent quarter as compared with the first quarter of 2023 reflects a decrease in salaries and employee benefits expense, predominantly due to seasonal stock compensation and employee benefits expenses recorded in the first quarter of 2023, partially offset by higher average staffing levels and the full quarter impact of merit increases. In addition, a decline in professional services expenses in the recent quarter, reflecting lower sub-advisory fees as a result of the sale of the CIT business, was partially offset by an increase in expenses related to the bulk purchase of residential mortgage loan servicing rights.

Noninterest Expense

 
                               
                     

Change 2Q23 vs.

 

($ in millions)

 

2Q23

   

2Q22

   

1Q23

   

2Q22

   

1Q23

 
                               

Salaries and employee benefits

 

$

738

   

$

776

   

$

808

     

-5

%

   

-9

%

Equipment and net occupancy

   

129

     

125

     

127

     

3

%

   

1

%

Outside data processing and software

   

106

     

94

     

106

     

13

%

   

1

%

FDIC assessments

   

28

     

22

     

30

     

24

%

   

-6

%

Advertising and marketing

   

28

     

21

     

31

     

37

%

   

-9

%

Printing, postage and supplies

   

14

     

16

     

14

     

-9

%

   

 

Amortization of core deposit and other intangible assets

   

15

     

18

     

17

     

-19

%

   

-13

%

Other costs of operations

   

235

     

331

     

226

     

-29

%

   

4

%

Total

 

$

1,293

   

$

1,403

   

$

1,359

     

-8

%

   

-5

%

                               

 

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 48.9% in the second quarter of 2023, 58.3% in the year-earlier quarter and 55.5% in the first quarter of 2023.

Balance Sheet.  M&T had total assets of $207.7 billion at June 30, 2023, compared with $204.0 billion and $203.0 billion at June 30, 2022 and March 31, 2023, respectively. Loans and leases, net of unearned discount, were $133.3 billion at June 30, 2023, compared with $128.5 billion at June 30, 2022 and $132.9 billion at March 31, 2023. The higher balance of loans and leases at June 30, 2023 as compared with June 30, 2022 and March 31, 2023 predominantly reflects higher outstanding balances of commercial loans, partially offset by lower commercial real estate loans. Total deposits were $162.1 billion at the recent quarter-end and $159.1 billion at March 31, 2023, compared with $170.4 billion at June 30, 2022. The increase in deposits in the recent quarter as compared with March 31, 2023 reflects an increase in time deposits and savings and interest-checking deposits, partially offset by a decline in noninterest-bearing deposits. The lower deposit levels at June 30, 2023 as compared with the June 30, 2022 reflect lower noninterest-bearing deposits and savings and interest-checking deposits, partially offset by higher time deposits as customers shifted funds to higher yielding deposit products.

Total shareholders' equity was $25.8 billion or 12.42% of total assets at June 30, 2023, $25.8 billion or 12.64% at June 30, 2022 and $25.4 billion or 12.50% at March 31, 2023. Common shareholders' equity was $23.8 billion, or $143.41 per share, at June 30, 2023, compared with $23.8 billion, or $135.16 per share, a year earlier and $23.4 billion, or $140.88 per share, at March 31, 2023. Tangible equity per common share was $91.58 at June 30, 2023, $85.78 at June 30, 2022 and $88.81 at March 31, 2023. 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 10.58% at June 30, 2023, compared with 10.16% three months earlier.

M&T repurchased 3,505,946 shares at an average cost per share of $171.14 resulting in a total cost of $600 million in 2022's second quarter and 3,838,157 shares at an average cost per share of $154.76 resulting in a total cost, including the share repurchase excise tax, of $600 million in the first quarter of 2023. There were no share repurchases in the second quarter of 2023.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss second quarter financial results today at 8:00 a.m. Eastern Time. Those wishing to participate in the call may dial (800) 225-9448. International participants, using any applicable international calling codes, may dial (203) 518-9708. Callers should reference M&T Bank Corporation or the conference ID #MTBQ223. 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 26, 2023 by calling (800) 839-5642, or (402) 220-2564 for international participants. No conference ID or passcode 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.

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, management's beliefs and assumptions made by management.

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, including economic conditions, on M&T's business, financial condition, liquidity and results of operations may constitute forward-looking statements. Such statements 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.

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.

Examples of Future Factors include: the impact of M&T's acquisition of People's United (as described in the next paragraph); events and developments in the financial services industry, including legislation, regulations and other governmental actions as well as business conditions affecting the industry and/or M&T and its subsidiaries, individually or collectively; economic conditions, including inflation and market volatility; 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; regulatory supervision and oversight, including monetary policy and capital requirements; domestic or international political developments and other geopolitical events, including international conflicts; governmental and public policy changes, including tax policy; 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, divestment 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 possibility that the anticipated benefits of the transaction will not be realized when expected or at all; potential adverse reactions or changes to business, customer or employee relationships; M&T's success in executing its business plans and strategies and managing the risks involved in the foregoing; the results and costs of integration efforts; the business, economic and political conditions in the markets in which M&T and its subsidiaries operate; the outcome of any legal proceedings that may be instituted against M&T or its subsidiaries; and other factors related to the acquisition 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, as noted, 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, 2022, 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

2023

   

2022

   

Change

   

2023

   

2022

   

Change

 

Performance

                                 

Net income

$

867,034

     

217,522

     

299

%

 

$

1,568,658

     

579,696

     

171

%

Net income available to common shareholders

 

840,524

     

192,236

     

337

%

   

1,516,052

     

531,916

     

185

%

Per common share:

                                 

Basic earnings

$

5.07

     

1.08

     

369

%

 

$

9.09

     

3.47

     

162

%

Diluted earnings

 

5.05

     

1.08

     

368

%

   

9.06

     

3.45

     

163

%

Cash dividends

$

1.30

     

1.20

     

8

%

 

$

2.60

     

2.40

     

8

%

Common shares outstanding:

                                 

Average - diluted (1)

 

166,320

     

178,277

     

-7

%

   

167,359

     

153,981

     

9

%

Period end (2)

 

165,894

     

175,969

     

-6

%

   

165,894

     

175,969

     

-6

%

Return on (annualized):

                                 

Average total assets

 

1.70

%

   

.42

%

         

1.55

%

   

.65

%

     

Average common shareholders' equity

 

14.27

%

   

3.21

%

         

13.02

%

   

5.34

%

     

Taxable-equivalent net interest income

$

1,813,015

     

1,422,443

     

27

%

 

$

3,644,741

     

2,329,851

     

56

%

Yield on average earning assets

 

5.46

%

   

3.12

%

         

5.31

%

   

2.96

%

     

Cost of interest-bearing liabilities

 

2.43

%

   

.20

%

         

2.15

%

   

.18

%

     

Net interest spread

 

3.03

%

   

2.92

%

         

3.16

%

   

2.78

%

     

Contribution of interest-free funds

 

.88

%

   

.09

%

         

.81

%

   

.08

%

     

Net interest margin

 

3.91

%

   

3.01

%

         

3.97

%

   

2.86

%

     

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

 

.38

%

   

.16

%

         

.30

%

   

.10

%

     

Net operating results (3)

                                 

Net operating income

$

878,661

     

577,622

     

52

%

 

$

1,593,596

     

953,621

     

67

%

Diluted net operating earnings per common share

 

5.12

     

3.10

     

65

%

   

9.21

     

5.88

     

57

%

Return on (annualized):

                                 

Average tangible assets

 

1.80

%

   

1.16

%

         

1.65

%

   

1.11

%

     

Average tangible common equity

 

22.73

%

   

14.41

%

         

20.90

%

   

13.57

%

     

Efficiency ratio

 

48.9

%

   

58.3

%

         

52.0

%

   

61.1

%

     
                                   
 

At June 30

                     

Loan quality

2023

   

2022

   

Change

                   

Nonaccrual loans

$

2,435,581

     

2,633,005

     

-7

%

                 

Real estate and other foreclosed assets

 

42,720

     

28,692

     

49

%

                 

Total nonperforming assets

$

2,478,301

     

2,661,697

     

-7

%

                 

Accruing loans past due 90 days or more (4)

$

380,079

     

523,662

     

-27

%

                 

Government guaranteed loans included in totals above:

                                 

Nonaccrual loans

$

39,846

     

46,937

     

-15

%

                 

Accruing loans past due 90 days or more

 

294,184

     

467,834

     

-37

%

                 

Nonaccrual loans to total net loans

 

1.83

%

   

2.05

%

                       

Allowance for credit losses to total loans

 

1.50

%

   

1.42

%

                       
   

(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

2023

   

2023

   

2022

   

2022

   

2022

 

Performance

                           

Net income

$

867,034

     

701,624

     

765,371

     

646,596

     

217,522

 

Net income available to common shareholders

 

840,524

     

675,511

     

739,126

     

620,554

     

192,236

 

Per common share:

                           

Basic earnings

$

5.07

     

4.03

     

4.32

     

3.55

     

1.08

 

Diluted earnings

 

5.05

     

4.01

     

4.29

     

3.53

     

1.08

 

Cash dividends

$

1.30

     

1.30

     

1.20

     

1.20

     

1.20

 

Common shares outstanding:

                           

Average - diluted (1)

 

166,320

     

168,410

     

172,149

     

175,682

     

178,277

 

Period end (2)

 

165,894

     

165,865

     

169,285

     

172,900

     

175,969

 

Return on (annualized):

                           

Average total assets

 

1.70

%

   

1.40

%

   

1.53

%

   

1.28

%

   

.42

%

Average common shareholders' equity

 

14.27

%

   

11.74

%

   

12.59

%

   

10.43

%

   

3.21

%

Taxable-equivalent net interest income

$

1,813,015

     

1,831,726

     

1,840,759

     

1,690,518

     

1,422,443

 

Yield on average earning assets

 

5.46

%

   

5.16

%

   

4.60

%

   

3.90

%

   

3.12

%

Cost of interest-bearing liabilities

 

2.43

%

   

1.86

%

   

.98

%

   

.41

%

   

.20

%

Net interest spread

 

3.03

%

   

3.30

%

   

3.62

%

   

3.49

%

   

2.92

%

Contribution of interest-free funds

 

.88

%

   

.74

%

   

.44

%

   

.19

%

   

.09

%

Net interest margin

 

3.91

%

   

4.04

%

   

4.06

%

   

3.68

%

   

3.01

%

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

 

.38

%

   

.22

%

   

.12

%

   

.20

%

   

.16

%

Net operating results (3)

                           

Net operating income

$

878,661

     

714,935

     

812,359

     

700,030

     

577,622

 

Diluted net operating earnings per common share

 

5.12

     

4.09

     

4.57

     

3.83

     

3.10

 

Return on (annualized):

                           

Average tangible assets

 

1.80

%

   

1.49

%

   

1.70

%

   

1.44

%

   

1.16

%

Average tangible common equity

 

22.73

%

   

19.00

%

   

21.29

%

   

17.89

%

   

14.41

%

Efficiency ratio

 

48.9

%

   

55.5

%

   

53.3

%

   

53.6

%

   

58.3

%

                             
 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Loan quality

2023

   

2023

   

2022

   

2022

   

2022

 

Nonaccrual loans

$

2,435,581

     

2,556,799

     

2,438,435

     

2,429,326

     

2,633,005

 

Real estate and other foreclosed assets

 

42,720

     

44,567

     

41,375

     

37,031

     

28,692

 

Total nonperforming assets

$

2,478,301

     

2,601,366

     

2,479,810

     

2,466,357

     

2,661,697

 

Accruing loans past due 90 days or more (4)

$

380,079

     

407,457

     

491,018

     

476,503

     

523,662

 

Government guaranteed loans included in totals above:

                           

Nonaccrual loans

$

39,846

     

42,102

     

43,536

     

44,797

     

46,937

 

Accruing loans past due 90 days or more

 

294,184

     

306,049

     

363,409

     

423,371

     

467,834

 

Nonaccrual loans to total net loans

 

1.83

%

   

1.92

%

   

1.85

%

   

1.89

%

   

2.05

%

Allowance for credit losses to total loans

 

1.50

%

   

1.49

%

   

1.46

%

   

1.46

%

   

1.42

%

   

(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

 

2023

   

2022

   

Change

   

2023

   

2022

   

Change

 

Interest income

 

$

2,515,625

     

1,465,142

     

72

%

 

$

4,842,610

     

2,393,398

     

102

%

Interest expense

   

716,496

     

53,425

     

     

1,225,217

     

77,507

     

 

Net interest income

   

1,799,129

     

1,411,717

     

27

     

3,617,393

     

2,315,891

     

56

 

Provision for credit losses

   

150,000

     

302,000

     

-50

     

270,000

     

312,000

     

-13

 

Net interest income after provision for credit losses

   

1,649,129

     

1,109,717

     

49

     

3,347,393

     

2,003,891

     

67

 

Other income

                                   

Mortgage banking revenues

   

107,112

     

82,926

     

29

     

192,097

     

192,074

     

 

Service charges on deposit accounts

   

118,697

     

124,170

     

-4

     

232,243

     

225,677

     

3

 

Trust income

   

172,463

     

190,084

     

-9

     

366,265

     

359,297

     

2

 

Brokerage services income

   

25,126

     

24,138

     

4

     

49,167

     

44,328

     

11

 

Trading account and non-hedging
     derivative gains

   

16,754

     

2,293

     

631

     

28,429

     

7,662

     

271

 

Gain (loss) on bank investment securities

   

1,004

     

(62)

     

     

588

     

(805)

     

 

Other revenues from operations

   

362,015

     

147,551

     

145

     

521,515

     

283,754

     

84

 

Total other income

   

803,171

     

571,100

     

41

     

1,390,304

     

1,111,987

     

25

 

Other expense

                                   

Salaries and employee benefits

   

737,665

     

776,201

     

-5

     

1,545,607

     

1,353,721

     

14

 

Equipment and net occupancy

   

128,689

     

124,655

     

3

     

255,593

     

210,467

     

21

 

Outside data processing and software

   

106,438

     

93,820

     

13

     

212,218

     

173,539

     

22

 

FDIC assessments

   

27,932

     

22,585

     

24

     

57,690

     

38,161

     

51

 

Advertising and marketing

   

28,353

     

20,635

     

37

     

59,416

     

36,659

     

62

 

Printing, postage and supplies

   

14,199

     

15,570

     

-9

     

28,382

     

25,720

     

10

 

Amortization of core deposit and other
     intangible assets

   

14,945

     

18,384

     

-19

     

32,153

     

19,640

     

64

 

Other costs of operations

   

234,338

     

331,304

     

-29

     

460,730

     

504,988

     

-9

 

Total other expense

   

1,292,559

     

1,403,154

     

-8

     

2,651,789

     

2,362,895

     

12

 

Income before income taxes

   

1,159,741

     

277,663

     

318

     

2,085,908

     

752,983

     

177

 

Applicable income taxes

   

292,707

     

60,141

     

387

     

517,250

     

173,287

     

198

 

Net income

 

$

867,034

     

217,522

     

299

%

 

$

1,568,658

     

579,696

     

171

%

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
       
   

Three months ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Dollars in thousands

 

2023

   

2023

   

2022

   

2022

   

2022

 

Interest income

 

$

2,515,625

     

2,326,985

     

2,072,209

     

1,781,513

     

1,465,142

 

Interest expense

   

716,496

     

508,721

     

244,835

     

102,822

     

53,425

 

Net interest income

   

1,799,129

     

1,818,264

     

1,827,374

     

1,678,691

     

1,411,717

 

Provision for credit losses

   

150,000

     

120,000

     

90,000

     

115,000

     

302,000

 

Net interest income after provision for credit losses

   

1,649,129

     

1,698,264

     

1,737,374

     

1,563,691

     

1,109,717

 

Other income

                             

Mortgage banking revenues

   

107,112

     

84,985

     

81,521

     

83,041

     

82,926

 

Service charges on deposit accounts

   

118,697

     

113,546

     

105,714

     

115,213

     

124,170

 

Trust income

   

172,463

     

193,802

     

194,843

     

186,577

     

190,084

 

Brokerage services income

   

25,126

     

24,041

     

22,463

     

21,086

     

24,138

 

Trading account and non-hedging
     derivative gains

   

16,754

     

11,675

     

14,043

     

5,081

     

2,293

 

Gain (loss) on bank investment securities

   

1,004

     

(416)

     

(3,773)

     

(1,108)

     

(62)

 

Other revenues from operations

   

362,015

     

159,500

     

266,726

     

153,189

     

147,551

 

Total other income

   

803,171

     

587,133

     

681,537

     

563,079

     

571,100

 

Other expense

                             

Salaries and employee benefits

   

737,665

     

807,942

     

697,276

     

736,354

     

776,201

 

Equipment and net occupancy

   

128,689

     

126,904

     

136,732

     

127,117

     

124,655

 

Outside data processing and software

   

106,438

     

105,780

     

107,886

     

95,068

     

93,820

 

FDIC assessments

   

27,932

     

29,758

     

24,008

     

28,105

     

22,585

 

Advertising and marketing

   

28,353

     

31,063

     

32,691

     

21,398

     

20,635

 

Printing, postage and supplies

   

14,199

     

14,183

     

15,082

     

14,768

     

15,570

 

Amortization of core deposit and other
     intangible assets

   

14,945

     

17,208

     

17,600

     

18,384

     

18,384

 

Other costs of operations

   

234,338

     

226,392

     

377,013

     

238,059

     

331,304

 

Total other expense

   

1,292,559

     

1,359,230

     

1,408,288

     

1,279,253

     

1,403,154

 

Income before income taxes

   

1,159,741

     

926,167

     

1,010,623

     

847,517

     

277,663

 

Applicable income taxes

   

292,707

     

224,543

     

245,252

     

200,921

     

60,141

 

Net income

 

$

867,034

     

701,624

     

765,371

     

646,596

     

217,522

 

 

Condensed Consolidated Balance Sheet

 
   

June 30

         

Dollars in thousands

 

2023

   

2022

   

Change

   

ASSETS

                   

Cash and due from banks

 

$

1,848,386

     

1,688,274

     

9

 

%

Interest-bearing deposits at banks

   

27,106,899

     

33,437,454

     

-19

   

Federal funds sold and agreements to resell securities

   

     

250,250

     

-100

   

Trading account

   

137,240

     

133,855

     

3

   

Investment securities

   

27,916,455

     

22,801,717

     

22

   

Loans and leases:

                   

Commercial, financial, etc.

   

44,683,549

     

39,108,676

     

14

   

Real estate - commercial

   

44,648,711

     

46,795,139

     

-5

   

Real estate - consumer

   

23,762,217

     

22,767,107

     

4

   

Consumer

   

20,249,252

     

19,815,198

     

2

   

Total loans and leases, net of unearned discount

   

133,343,729

     

128,486,120

     

4

   

Less: allowance for credit losses

   

1,998,366

     

1,823,790

     

10

   

Net loans and leases

   

131,345,363

     

126,662,330

     

4

   

Goodwill

   

8,465,089

     

8,501,357

     

   

Core deposit and other intangible assets

   

177,221

     

245,358

     

-28

   

Other assets

   

10,675,076

     

10,312,294

     

4

   

Total assets

 

$

207,671,729

     

204,032,889

     

2

 

%

                     

LIABILITIES AND SHAREHOLDERS' EQUITY

                   

Noninterest-bearing deposits

 

$

54,937,913

     

72,375,515

     

-24

 

%

Interest-bearing deposits

   

107,120,467

     

97,982,881

     

9

   

Total deposits

   

162,058,380

     

170,358,396

     

-5

   

Short-term borrowings

   

7,907,884

     

1,119,321

     

606

   

Accrued interest and other liabilities

   

4,487,894

     

3,743,278

     

20

   

Long-term borrowings

   

7,416,638

     

3,017,363

     

146

   

Total liabilities

   

181,870,796

     

178,238,358

     

2

   

Shareholders' equity:

                   

Preferred

   

2,010,600

     

2,010,600

     

   

Common

   

23,790,333

     

23,783,931

     

   

Total shareholders' equity

   

25,800,933

     

25,794,531

     

   

Total liabilities and shareholders' equity

 

$

207,671,729

     

204,032,889

     

2

 

%

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

 
     
 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

Dollars in thousands

2023

   

2023

   

2022

   

2022

   

2022

 

ASSETS

                           

Cash and due from banks

$

1,848,386

     

1,817,740

     

1,517,244

     

2,255,810

     

1,688,274

 

Interest-bearing deposits at banks

 

27,106,899

     

22,306,425

     

24,958,719

     

25,391,528

     

33,437,454

 

Federal funds sold and agreements to resell
     securities

 

     

     

3,000

     

     

250,250

 

Trading account

 

137,240

     

165,216

     

117,847

     

129,672

     

133,855

 

Investment securities

 

27,916,455

     

28,443,209

     

25,210,871

     

24,603,765

     

22,801,717

 

Loans and leases:

                           

Commercial, financial, etc.

 

44,683,549

     

43,758,361

     

41,850,566

     

38,807,949

     

39,108,676

 

Real estate - commercial

 

44,648,711

     

45,072,541

     

45,364,571

     

46,138,665

     

46,795,139

 

Real estate - consumer

 

23,762,217

     

23,789,945

     

23,755,947

     

23,074,280

     

22,767,107

 

Consumer

 

20,249,252

     

20,316,845

     

20,593,079

     

20,204,693

     

19,815,198

 

Total loans and leases, net of unearned discount

 

133,343,729

     

132,937,692

     

131,564,163

     

128,225,587

     

128,486,120

 

Less: allowance for credit losses

 

1,998,366

     

1,975,110

     

1,925,331

     

1,875,591

     

1,823,790

 

Net loans and leases

 

131,345,363

     

130,962,582

     

129,638,832

     

126,349,996

     

126,662,330

 

Goodwill

 

8,465,089

     

8,490,089

     

8,490,089

     

8,501,357

     

8,501,357

 

Core deposit and other intangible assets

 

177,221

     

192,166

     

209,374

     

226,974

     

245,358

 

Other assets

 

10,675,076

     

10,578,980

     

10,583,865

     

10,496,377

     

10,312,294

 

Total assets

$

207,671,729

     

202,956,407

     

200,729,841

     

197,955,479

     

204,032,889

 
                             

LIABILITIES AND SHAREHOLDERS' EQUITY

                           

Noninterest-bearing deposits

$

54,937,913

     

59,955,033

     

65,501,860

     

73,023,271

     

72,375,515

 

Interest-bearing deposits

 

107,120,467

     

99,120,207

     

98,013,008

     

90,822,117

     

97,982,881

 

Total deposits

 

162,058,380

     

159,075,240

     

163,514,868

     

163,845,388

     

170,358,396

 

Short-term borrowings

 

7,907,884

     

6,995,302

     

3,554,951

     

917,806

     

1,119,321

 

Accrued interest and other liabilities

 

4,487,894

     

4,045,804

     

4,377,495

     

4,476,456

     

3,743,278

 

Long-term borrowings

 

7,416,638

     

7,462,890

     

3,964,537

     

3,459,336

     

3,017,363

 

Total liabilities

 

181,870,796

     

177,579,236

     

175,411,851

     

172,698,986

     

178,238,358

 

Shareholders' equity:

                           

Preferred

 

2,010,600

     

2,010,600

     

2,010,600

     

2,010,600

     

2,010,600

 

Common

 

23,790,333

     

23,366,571

     

23,307,390

     

23,245,893

     

23,783,931

 

Total shareholders' equity

 

25,800,933

     

25,377,171

     

25,317,990

     

25,256,493

     

25,794,531

 

Total liabilities and shareholders' equity

$

207,671,729

     

202,956,407

     

200,729,841

     

197,955,479

     

204,032,889

 

 

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, 2023 from

     

June 30

   

Change

 

Dollars in millions

   

2023

   

2022

   

2023

   

June 30,

   

March 31,

     

2023

   

2022

   

in

 
     

Balance

   

Rate

   

Balance

   

Rate

   

Balance

   

Rate

   

2022

   

2023

     

Balance

   

Rate

   

Balance

   

Rate

   

balance

 

ASSETS

                                                                                 
                                                                                   

Interest-bearing deposits at banks

 

$

23,617

   

5.14

%

 

39,386

   

.82

%

 

24,312

   

4.64

%

 

-40

%

 

-3

%

 

$

23,963

   

4.89

%

 

39,041

   

.51

%

 

-39

%

Federal funds sold and agreements to resell
      securities

   

   

5.53

   

250

   

.41

   

   

4.89

   

-100

   

125

     

   

5.34

   

126

   

.41

   

-100

 

Trading account

   

151

   

2.66

   

136

   

.59

   

123

   

2.32

   

10

   

22

     

136

   

2.50

   

92

   

.85

   

48

 

Investment securities

   

28,623

   

3.09

   

22,384

   

2.55

   

27,622

   

3.00

   

28

   

4

     

28,126

   

3.04

   

15,095

   

2.42

   

86

 

Loans and leases, net of unearned discount

                                                       

Commercial, financial, etc.

   

44,531

   

6.79

   

37,818

   

3.96

   

42,428

   

6.46

   

18

   

5

     

43,486

   

6.63

   

30,602

   

3.83

   

42

 

Real estate - commercial

   

44,944

   

6.25

   

47,227

   

3.87

   

45,327

   

5.82

   

-5

   

-1

     

45,134

   

6.03

   

41,126

   

3.86

   

10

 

Real estate - consumer

   

23,781

   

4.10

   

22,761

   

3.64

   

23,770

   

3.96

   

4

   

     

23,775

   

4.03

   

19,334

   

3.60

   

23

 

Consumer

   

20,289

   

5.88

   

19,793

   

4.26

   

20,487

   

5.67

   

3

   

-1

     

20,388

   

5.77

   

18,915

   

4.25

   

8

 

Total loans and leases, net

   

133,545

   

6.02

   

127,599

   

3.94

   

132,012

   

5.70

   

5

   

1

     

132,783

   

5.87

   

109,977

   

3.90

   

21

 

Total earning assets

   

185,936

   

5.46

   

189,755

   

3.12

   

184,069

   

5.16

   

-2

   

1

     

185,008

   

5.31

   

164,331

   

2.96

   

13

 

Goodwill

   

8,473

       

8,501

       

8,490

       

   

     

8,482

       

6,560

       

29

 

Core deposit and other intangible assets

   

185

       

254

       

201

       

-27

   

-8

     

192

       

130

       

49

 

Other assets

   

9,782

       

10,355

       

9,839

       

-6

   

-1

     

9,810

       

9,393

       

4

 

Total assets

 

$

204,376

       

208,865

       

202,599

       

-2

%

 

1

%

 

$

203,492

       

180,414

       

13

%

                                                         

LIABILITIES AND SHAREHOLDERS'
EQUITY

                                                       

Interest-bearing deposits

                                                       

Savings and interest-checking deposits

 

$

87,210

   

1.69

   

95,149

   

.12

   

88,053

   

1.28

   

-8

%

 

-1

%

 

$

87,629

   

1.49

   

81,285

   

.09

   

8

%

Time deposits

   

16,009

   

3.77

   

5,480

   

.09

   

11,630

   

3.11

   

192

   

38

     

13,832

   

3.49

   

4,071

   

.13

   

240

 

Total interest-bearing deposits

   

103,219

   

2.02

   

100,629

   

.12

   

99,683

   

1.49

   

3

   

4

     

101,461

   

1.76

   

85,356

   

.09

   

19

 

Short-term borrowings

   

7,539

   

5.11

   

1,126

   

1.22

   

4,994

   

4.69

   

570

   

51

     

6,273

   

4.94

   

594

   

1.16

   

957

 

Long-term borrowings

   

7,516

   

5.43

   

3,282

   

2.55

   

6,511

   

5.27

   

129

   

15

     

7,017

   

5.36

   

3,362

   

2.21

   

109

 

Total interest-bearing liabilities

   

118,274

   

2.43

   

105,037

   

.20

   

111,188

   

1.86

   

13

   

6

     

114,751

   

2.15

   

89,312

   

.18

   

28

 

Noninterest-bearing deposits

   

56,180

       

74,054

       

61,854

       

-24

   

-9

     

59,001

       

66,141

       

-11

 

Other liabilities

   

4,237

       

3,684

       

4,180

       

15

   

1

     

4,208

       

2,946

       

43

 

Total liabilities

   

178,691

       

182,775

       

177,222

       

-2

   

1

     

177,960

       

158,399

       

12

 

Shareholders' equity

   

25,685

       

26,090

       

25,377

       

-2

   

1

     

25,532

       

22,015

       

16

 

Total liabilities and shareholders' equity

 

$

204,376

       

208,865

       

202,599

       

-2

%

 

1

%

 

$

203,492

       

180,414

       

13

%

                                                         

Net interest spread

       

3.03

       

2.92

       

3.30

                 

3.16

       

2.78

     

Contribution of interest-free funds

       

.88

       

.09

       

.74

                 

.81

       

.08

     

Net interest margin

       

3.91

%

     

3.01

%

     

4.04

%

               

3.97

%

     

2.86

%

   

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
   

Three months ended

   

Six months ended

 
   

June 30

   

June 30

 
   

2023

   

2022

   

2023

   

2022

 

Income statement data

                       

In thousands, except per share

                       

Net income

                       

Net income

 

$

867,034

     

217,522

     

1,568,658

     

579,696

 

Amortization of core deposit and other intangible assets (1)

   

11,627

     

14,138

     

24,938

     

15,071

 

Merger-related expenses (1)

   

     

345,962

     

     

358,854

 

Net operating income

 

$

878,661

     

577,622

     

1,593,596

     

953,621

 
                         

Earnings per common share

                       

Diluted earnings per common share

 

$

5.05

     

1.08

     

9.06

     

3.45

 

Amortization of core deposit and other intangible assets (1)

   

.07

     

.08

     

.15

     

.10

 

Merger-related expenses (1)

   

     

1.94

     

     

2.33

 

Diluted net operating earnings per common share

 

$

5.12

     

3.10

     

9.21

     

5.88

 
                         

Other expense

                       

Other expense

 

$

1,292,559

     

1,403,154

     

2,651,789

     

2,362,895

 

Amortization of core deposit and other intangible assets

   

(14,945)

     

(18,384)

     

(32,153)

     

(19,640)

 

Merger-related expenses

   

     

(222,809)

     

     

(240,181)

 

Noninterest operating expense

 

$

1,277,614

     

1,161,961

     

2,619,636

     

2,103,074

 

Merger-related expenses

                       

Salaries and employee benefits

 

$

     

85,299

     

     

85,386

 

Equipment and net occupancy

   

     

502

     

     

2,309

 

Outside data processing and software

   

     

716

     

     

968

 

Advertising and marketing

   

     

1,199

     

     

1,827

 

Printing, postage and supplies

   

     

2,460

     

     

3,182

 

Other costs of operations

   

     

132,633

     

     

146,509

 

Other expense

   

     

222,809

     

     

240,181

 

Provision for credit losses

   

     

242,000

     

     

242,000

 

Total

 

$

     

464,809

     

     

482,181

 

Efficiency ratio

                       

Noninterest operating expense (numerator)

 

$

1,277,614

     

1,161,961

     

2,619,636

     

2,103,074

 

Taxable-equivalent net interest income

 

$

1,813,015

     

1,422,443

     

3,644,741

     

2,329,851

 

Other income

   

803,171

     

571,100

     

1,390,304

     

1,111,987

 

Less:  Gain (loss) on bank investment securities

   

1,004

     

(62)

     

588

     

(805)

 

Denominator

 

$

2,615,182

     

1,993,605

     

5,034,457

     

3,442,643

 

Efficiency ratio

   

48.9

%

   

58.3

%

   

52.0

%

   

61.1

%

Balance sheet data

                       

In millions

                       

Average assets

                       

Average assets

 

$

204,376

     

208,865

     

203,492

     

180,414

 

Goodwill

   

(8,473)

     

(8,501)

     

(8,482)

     

(6,560)

 

Core deposit and other intangible assets

   

(185)

     

(254)

     

(192)

     

(130)

 

Deferred taxes

   

46

     

60

     

47

     

31

 

Average tangible assets

 

$

195,764

     

200,170

     

194,865

     

173,755

 

Average common equity

                       

Average total equity

 

$

25,685

     

26,090

     

25,532

     

22,015

 

Preferred stock

   

(2,011)

     

(2,011)

     

(2,011)

     

(1,881)

 

Average common equity

   

23,674

     

24,079

     

23,521

     

20,134

 

Goodwill

   

(8,473)

     

(8,501)

     

(8,482)

     

(6,560)

 

Core deposit and other intangible assets

   

(185)

     

(254)

     

(192)

     

(130)

 

Deferred taxes

   

46

     

60

     

47

     

31

 

Average tangible common equity

 

$

15,062

     

15,384

   

$

14,894

     

13,475

 

At end of quarter

                       

Total assets

                       

Total assets

 

$

207,672

     

204,033

             

Goodwill

   

(8,465)

     

(8,501)

             

Core deposit and other intangible assets

   

(177)

     

(245)

             

Deferred taxes

   

44

     

57

             

Total tangible assets

 

$

199,074

     

195,344

             

Total common equity

                       

Total equity

 

$

25,801

     

25,795

             

Preferred stock

   

(2,011)

     

(2,011)

             

Common equity

   

23,790

     

23,784

             

Goodwill

   

(8,465)

     

(8,501)

             

Core deposit and other intangible assets

   

(177)

     

(245)

             

Deferred taxes

   

44

     

57

             

Total tangible common equity

 

$

15,192

     

15,095

             
   

(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,

 
   

2023

   

2023

   

2022

   

2022

   

2022

 

Income statement data

                             

In thousands, except per share

                             

Net income

                             

Net income

 

$

867,034

     

701,624

     

765,371

     

646,596

     

217,522

 

Amortization of core deposit and other intangible assets (1)

   

11,627

     

13,311

     

13,559

     

14,141

     

14,138

 

Merger-related expenses (1)

   

     

     

33,429

     

39,293

     

345,962

 

Net operating income

 

$

878,661

     

714,935

     

812,359

     

700,030

     

577,622

 
                               

Earnings per common share

                             

Diluted earnings per common share

 

$

5.05

     

4.01

     

4.29

     

3.53

     

1.08

 

Amortization of core deposit and other intangible assets (1)

   

.07

     

.08

     

.08

     

.08

     

.08

 

Merger-related expenses (1)

   

     

     

.20

     

.22

     

1.94

 

Diluted net operating earnings per common share

 

$

5.12

     

4.09

     

4.57

     

3.83

     

3.10

 
                               

Other expense

                             

Other expense

 

$

1,292,559

     

1,359,230

     

1,408,288

     

1,279,253

     

1,403,154

 

Amortization of core deposit and other intangible assets

   

(14,945)

     

(17,208)

     

(17,600)

     

(18,384)

     

(18,384)

 

Merger-related expenses

   

     

     

(45,113)

     

(53,027)

     

(222,809)

 

Noninterest operating expense

 

$

1,277,614

     

1,342,022

     

1,345,575

     

1,207,842

     

1,161,961

 

Merger-related expenses

                             

Salaries and employee benefits

 

$

     

     

3,670

     

13,094

     

85,299

 

Equipment and net occupancy

   

     

     

2,294

     

2,106

     

502

 

Outside data processing and software

   

     

     

2,193

     

2,277

     

716

 

Advertising and marketing

   

     

     

5,258

     

2,177

     

1,199

 

Printing, postage and supplies

   

     

     

2,953

     

651

     

2,460

 

Other costs of operations

   

     

     

28,745

     

32,722

     

132,633

 

Other expense

   

     

     

45,113

     

53,027

     

222,809

 

Provision for credit losses

   

     

     

     

     

242,000

 

Total

 

$

     

     

45,113

     

53,027

     

464,809

 

Efficiency ratio

                             

Noninterest operating expense (numerator)

 

$

1,277,614

     

1,342,022

     

1,345,575

     

1,207,842

     

1,161,961

 

Taxable-equivalent net interest income

 

$

1,813,015

     

1,831,726

     

1,840,759

     

1,690,518

     

1,422,443

 

Other income

   

803,171

     

587,133

     

681,537

     

563,079

     

571,100

 

Less:  Gain (loss) on bank investment securities

   

1,004

     

(416)

     

(3,773)

     

(1,108)

     

(62)

 

Denominator

 

$

2,615,182

     

2,419,275

     

2,526,069

     

2,254,705

     

1,993,605

 

Efficiency ratio

   

48.9

%

   

55.5

%

   

53.3

%

   

53.6

%

   

58.3

%

Balance sheet data

                             

In millions

                             

Average assets

                             

Average assets

 

$

204,376

     

202,599

     

198,592

     

201,131

     

208,865

 

Goodwill

   

(8,473)

     

(8,490)

     

(8,494)

     

(8,501)

     

(8,501)

 

Core deposit and other intangible assets

   

(185)

     

(201)

     

(218)

     

(236)

     

(254)

 

Deferred taxes

   

46

     

49

     

54

     

56

     

60

 

Average tangible assets

 

$

195,764

     

193,957

     

189,934

     

192,450

     

200,170

 

Average common equity

                             

Average total equity

 

$

25,685

     

25,377

     

25,346

     

25,665

     

26,090

 

Preferred stock

   

(2,011)

     

(2,011)

     

(2,011)

     

(2,011)

     

(2,011)

 

Average common equity

   

23,674

     

23,366

     

23,335

     

23,654

     

24,079

 

Goodwill

   

(8,473)

     

(8,490)

     

(8,494)

     

(8,501)

     

(8,501)

 

Core deposit and other intangible assets

   

(185)

     

(201)

     

(218)

     

(236)

     

(254)

 

Deferred taxes

   

46

     

49

     

54

     

56

     

60

 

Average tangible common equity

 

$

15,062

     

14,724

     

14,677

     

14,973

     

15,384

 

At end of quarter

                             

Total assets

                             

Total assets

 

$

207,672

     

202,956

     

200,730

     

197,955

     

204,033

 

Goodwill

   

(8,465)

     

(8,490)

     

(8,490)

     

(8,501)

     

(8,501)

 

Core deposit and other intangible assets

   

(177)

     

(192)

     

(209)

     

(227)

     

(245)

 

Deferred taxes

   

44

     

47

     

51

     

54

     

57

 

Total tangible assets

 

$

199,074

     

194,321

     

192,082

     

189,281

     

195,344

 

Total common equity

                             

Total equity

 

$

25,801

     

25,377

     

25,318

     

25,256

     

25,795

 

Preferred stock

   

(2,011)

     

(2,011)

     

(2,011)

     

(2,011)

     

(2,011)

 

Common equity

   

23,790

     

23,366

     

23,307

     

23,245

     

23,784

 

Goodwill

   

(8,465)

     

(8,490)

     

(8,490)

     

(8,501)

     

(8,501)

 

Core deposit and other intangible assets

   

(177)

     

(192)

     

(209)

     

(227)

     

(245)

 

Deferred taxes

   

44

     

47

     

51

     

54

     

57

 

Total tangible common equity

 

$

15,192

     

14,731

     

14,659

     

14,571

     

15,095

 
   

(1)

After any related tax effect.

 

M&T Bank Corporation