M&T Bank Corporation (NYSE:MTB) announces third quarter 2024 results

BUFFALO, N.Y., Oct. 17, 2024 -- M&T Bank Corporation ("M&T" or "the Company") reports quarterly net income of $721 million or $4.02 of diluted earnings per common share.

(Dollars in millions, except per share data)

 

3Q24

 

2Q24

 

3Q23

Earnings Highlights

Net interest income

 

$        1,726

 

$        1,718

 

$        1,775

Taxable-equivalent adjustment

 

13

 

13

 

15

Net interest income - taxable-equivalent

 

1,739

 

1,731

 

1,790

Provision for credit losses

 

120

 

150

 

150

Noninterest income

 

606

 

584

 

560

Noninterest expense

 

1,303

 

1,297

 

1,278

Net income

 

721

 

655

 

690

Net income available to common shareholders - diluted

 

674

 

626

 

664

Diluted earnings per common share

 

4.02

 

3.73

 

3.98

Return on average assets - annualized

 

1.37 %

 

1.24 %

 

1.33 %

Return on average common shareholders' equity - annualized

 

10.26

 

9.95

 

10.99

Average Balance Sheet

Total assets

 

$     209,581

 

$     211,981

 

$     205,791

Interest-bearing deposits at banks

 

25,491

 

29,294

 

26,657

Investment securities

 

31,023

 

29,695

 

27,993

Loans and leases, net of unearned discount

 

134,751

 

134,588

 

132,617

Deposits

 

161,505

 

163,491

 

162,688

Borrowings

 

15,428

 

16,452

 

12,585

Selected Ratios

(Amounts expressed as a percent, except per share data)

           

Net interest margin

 

3.62 %

 

3.59 %

 

3.79 %

Efficiency ratio (1)

 

55.0

 

55.3

 

53.7

Net charge-offs to average total loans - annualized

 

.35

 

.41

 

.29

Allowance for credit losses to total loans

 

1.62

 

1.63

 

1.55

Nonaccrual loans to total loans

 

1.42

 

1.50

 

1.77

Common equity Tier 1 ("CET1") capital ratio (2)

 

11.54

 

11.45

 

10.95

Common shareholders' equity per share

 

$      159.38

 

$      153.57

 

$      145.72

 

(1) A reconciliation of non-GAAP measures is included in the tables that accompany this release

(2) September 30, 2024 CET1 capital ratio is estimated.

 

Financial Highlights

  • M&T's capital position continues to strengthen as the CET1 capital ratio rose for the sixth consecutive quarter to an estimated 11.54% at September 30, 2024, representing a 9 basis point increase from 11.45% at June 30, 2024. M&T repurchased shares of its common stock for a total cost of $200 million, including the share repurchase excise tax, in the third quarter of 2024.
  • Net interest margin of 3.62% in the recent quarter widened from 3.59% in the second quarter of 2024 reflecting higher yields on investment securities and lower funding costs led by a decline in brokered time deposits.
  • Growth in average commercial and industrial loans and average consumer loans in the recent quarter was largely offset by a decline in average commercial real estate loans.
  • A decline in average deposits in the third quarter of 2024 as compared with the second quarter of 2024 reflects lower average brokered time deposits. The decrease in average borrowings in the recent quarter from the second quarter of 2024 primarily reflects lower average short-term borrowings from the Federal Home Loan Bank ("FHLB") of New York.
  • The decline in provision for credit losses in the recent quarter from the second quarter of 2024 reflects lower levels of criticized commercial real estate and commercial and industrial loans, partially offset by commercial and industrial and consumer loan growth.
  • The level of nonaccrual loans improved to 1.42% of loans outstanding at September 30, 2024 from 1.50% at June 30, 2024.

 

Chief Financial Officer Commentary

"M&T's positive earnings momentum, strong capital position and unyielding focus on delivering for our customers and the communities we serve have positioned the franchise for a strong finish to 2024. I am proud of how our employees have exhibited our core values as we execute on our strategic priorities."

- Daryl N. Bible, M&T's Chief Financial Officer

 

Contact:

Investor Relations:

Brian Klock

 716.842.5138

Media Relations:

Frank Lentini

 929.651.0447

 

 Non-GAAP Measures (1)

                     
           

Change
3Q24 vs.

     

Change
3Q24 vs.

(Dollars in millions, except per share data)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

Net operating income

 

$            731

 

$            665

 

10 %

 

$            702

 

4 %

Diluted net operating earnings per common share

 

4.08

 

3.79

 

8

 

4.05

 

1

Annualized return on average tangible assets

 

1.45 %

 

1.31 %

     

1.41 %

   

Annualized return on average tangible common equity

 

15.47

 

15.27

     

17.41

   

Efficiency ratio

 

55.0

 

55.3

     

53.7

   

Tangible equity per common share

 

$       107.97

 

$       102.42

 

5

 

$         93.99

 

15

__________

(1)

A reconciliation of non-GAAP measures is included in the tables that accompany this release.

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.

 Taxable-equivalent Net Interest Income

                     
           

Change
3Q24 vs.

     

Change
3Q24 vs.

(Dollars in millions)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

Average earning assets

 

$     191,366

 

$     193,676

 

-1 %

 

$     187,403

 

2 %

Average interest-bearing liabilities

 

130,775

 

132,209

 

-1

 

121,388

 

8

Net interest income - taxable-equivalent

 

1,739

 

1,731

 

1

 

1,790

 

-3

Yield on average earning assets

 

5.82 %

 

5.82 %

     

5.62 %

   

Cost of interest-bearing liabilities

 

3.22

 

3.26

     

2.83

   

Net interest spread

 

2.60

 

2.56

     

2.79

   

Net interest margin

 

3.62

 

3.59

     

3.79

   

Taxable-equivalent net interest income increased $8 million, or 1%, from the second quarter of 2024.

  • Average loans and leases increased $163 million and the yield on those loans and leases was unchanged.
  • Average investment securities increased $1.3 billion and the rates earned on those securities increased 9 basis points.
  • Average interest-bearing deposits decreased $410 million and the rates paid on such deposits declined 2 basis points. Average brokered deposits declined $1.1 billion in the recent quarter.
  • Average borrowings declined $1.0 billion and the rates paid on such borrowings were flat.
  • Average interest-bearing deposits at banks decreased $3.8 billion.

Taxable-equivalent net interest income decreased $51 million, or 3%, compared with the year-earlier third quarter.

  • Average interest-bearing deposits rose $6.5 billion and the rates paid on those deposits increased 34 basis points. Average brokered deposits declined $2.0 billion.
  • Average borrowings increased $2.8 billion and rates paid on such borrowings increased 40 basis points.
  • Average interest bearing deposits at banks decreased $1.2 billion.
  • Average investment securities and average loans and leases increased $3.0 billion and $2.1 billion, respectively.
  • The yields earned on average investment securities and average loans and leases increased 56 basis points and 19 basis points, respectively.

 Average Earning Assets

                     
           

Change
3Q24 vs.

     

Change
3Q24 vs.

(Dollars in millions)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

Interest-bearing deposits at banks

 

$      25,491

 

$      29,294

 

-13 %

 

$      26,657

 

-4 %

Trading account

 

101

 

99

 

2

 

136

 

-26

Investment securities

 

31,023

 

29,695

 

4

 

27,993

 

11

Loans and leases, net of unearned discount

                   

Commercial and industrial

 

59,779

 

58,152

 

3

 

54,567

 

10

Real estate - commercial

 

29,075

 

31,458

 

-8

 

34,288

 

-15

Real estate - consumer

 

22,994

 

23,006

 

 

23,573

 

-2

Consumer

 

22,903

 

21,972

 

4

 

20,189

 

13

Total loans and leases, net

 

134,751

 

134,588

 

 

132,617

 

2

Total earning assets

 

$    191,366

 

$    193,676

 

-1

 

$    187,403

 

2

Average earning assets decreased $2.3 billion, or 1%, from the second quarter of 2024.

  • Average interest-bearing deposits at banks decreased $3.8 billion reflecting purchases of investment securities and the run-off of brokered time deposits and short-term FHLB advances.
  • Average investment securities increased $1.3 billion primarily due to purchases of fixed rate agency mortgage-backed and U.S. Treasury securities during the third quarter of 2024.
  • Average loans and leases increased $163 million primarily reflective of growth in average commercial and industrial loans and leases of $1.6 billion and consumer loans of $931 million, partially offset by a decline in average commercial real estate loans of $2.4 billion. The growth in commercial and industrial loans spanned most industry types.

Average earning assets increased $4.0 billion, or 2%, from the year-earlier third quarter.

  • Average interest-bearing deposits at banks decreased $1.2 billion reflecting purchases of investment securities, loan growth and a decline in average deposits, partially offset by higher levels of average borrowings.
  • Average investment securities increased $3.0 billion reflecting purchases of fixed rate agency mortgage-backed and U.S. Treasury securities over the past nine months.
  • Average loans and leases increased $2.1 billion predominantly due to higher average commercial and industrial loans and leases of $5.2 billion, reflecting lending activities to financial and insurance industry customers, motor vehicle and recreational finance dealers and to the services industry, and consumer loans of $2.7 billion reflecting higher average recreational finance and automobile loans, partially offset by a $5.2 billion and a $579 million decline in average commercial real estate loans and residential real estate loans, respectively.

 Average Interest-bearing Liabilities

                     
           

Change
3Q24 vs.

     

Change
3Q24 vs.

(Dollars in millions)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

Interest-bearing deposits

                   

Savings and interest-checking deposits

 

$          98,295

 

$          95,955

 

2 %

 

$          89,274

 

10 %

Time deposits

 

17,052

 

19,802

 

-14

 

19,528

 

-13

Total interest-bearing deposits

 

115,347

 

115,757

 

 

108,802

 

6

Short-term borrowings

 

4,034

 

4,962

 

-19

 

5,346

 

-25

Long-term borrowings

 

11,394

 

11,490

 

-1

 

7,240

 

57

Total interest-bearing liabilities

 

$        130,775

 

$        132,209

 

-1

 

$        121,388

 

8

                     

Brokered savings and interest-checking
   deposits

 

$             8,831

 

$             8,193

 

8 %

 

$             4,554

 

94 %

Brokered time deposits

 

2,114

 

3,826

 

-45

 

8,398

 

-75

Total brokered deposits

 

$          10,945

 

$          12,019

 

-9

 

$          12,952

 

-15

Average interest-bearing liabilities decreased $1.4 billion, or 1%, from the second quarter of 2024.

  • Average borrowings decreased $1.0 billion predominantly due to lower average short-term borrowings from the FHLB of New York in the recent quarter.
  • Average interest-bearing deposits decreased $410 million, reflective of a $1.1 billion decrease in average brokered deposits, partially offset by a $664 million increase in average non-brokered deposits.

Average interest-bearing liabilities increased $9.4 billion, or 8%, from the third quarter of 2023.

  • Average interest-bearing deposits rose $6.5 billion reflecting an $8.5 billion increase in average non-brokered deposits as customers shifted funds into interest-bearing products amidst the rate environment, partially offset by a $2.0 billion decrease in average brokered deposits.
  • Average borrowings increased $2.8 billion reflecting the issuances of senior notes and other long-term debt from the third quarter of 2023 through the third quarter of 2024, partially offset by lower average short-term borrowings.

Provision for Credit Losses/Asset Quality

                     
           

Change

3Q24 vs.

     

Change

3Q24 vs.

(Dollars in millions)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

At end of quarter

                   

Nonaccrual loans

 

$         1,926

 

$         2,024

 

-5 %

 

$         2,342

 

-18 %

Real estate and other foreclosed assets

 

37

 

33

 

14

 

37

 

Total nonperforming assets

 

1,963

 

2,057

 

-5

 

2,379

 

-17

Accruing loans past due 90 days or more (1)

 

288

 

233

 

24

 

354

 

-19

Nonaccrual loans as % of loans outstanding

 

1.42 %

 

1.50 %

     

1.77 %

   
                     

Allowance for credit losses

 

$         2,204

 

$         2,204

 

 

$         2,052

 

7

Allowance for credit losses as % of loans outstanding

 

1.62 %

 

1.63 %

     

1.55 %

   
                     

For the period

                   

Provision for credit losses

 

$             120

 

$             150

 

-20

 

$             150

 

-20

Net charge-offs

 

120

 

137

 

-12

 

96

 

24

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

 

.35 %

 

.41 %

     

.29 %

   

__________

(1)

Predominantly government-guaranteed residential real estate loans.

M&T recorded a provision for credit losses of $120 million in the third quarter of 2024 and $150 million in each of 2024's second quarter and 2023's third quarter. The lower provision for credit losses in the most recent quarter as compared with the second quarter of 2024 reflects a decline in commercial real estate and commercial and industrial criticized loans, partially offset by growth in certain sectors of M&T's commercial and industrial and consumer loan portfolios. Net charge-offs totaled $120 million in 2024's third quarter as compared with $137 million in 2024's second quarter and $96 million in the year-earlier quarter.

Nonaccrual loans were $1.9 billion at September 30, 2024, $98 million lower than at June 30, 2024 and $416 million lower than at September 30, 2023. The lower level of nonaccrual loans at the recent quarter end as compared with June 30, 2024 and September 30, 2023 was predominantly attributable to a decrease in commercial real estate nonaccrual loans.

 Noninterest Income

                     
           

Change
3Q24 vs.

     

Change
3Q24 vs.

(Dollars in millions)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

Mortgage banking revenues

 

$            109

 

$            106

 

3 %

 

$            105

 

4 %

Service charges on deposit accounts

 

132

 

127

 

3

 

121

 

9

Trust income

 

170

 

170

 

 

155

 

9

Brokerage services income

 

32

 

30

 

2

 

27

 

16

Trading account and other non-hedging
     derivative gains

 

13

 

7

 

109

 

9

 

46

Gain (loss) on bank investment securities

 

(2)

 

(8)

 

 

 

Other revenues from operations

 

152

 

152

 

 

143

 

7

Total

 

$            606

 

$            584

 

4

 

$            560

 

8

Noninterest income in the third quarter of 2024 increased $22 million, or 4%, from 2024's second quarter.

  • Service charges on deposit accounts increased $5 million reflecting a rise in consumer and commercial service charges.
  • Trading account and other non-hedging derivative gains increased $6 million reflecting an increase in the market value of supplemental executive retirement plan assets from favorable market conditions and increased activity related to interest rate swap agreements with commercial customers.
  • The lower loss on bank investment securities of $6 million in the third quarter of 2024 as compared with the second quarter of 2024 reflected realized losses on sales of certain non-agency investment securities during the second quarter of 2024.

Noninterest income rose $46 million, or 8%, as compared with the year-earlier third quarter.

  • Service charges on deposit accounts increased $11 million reflecting higher commercial service charges from pricing changes and increased customer usage of sweep products and a rise in consumer service charges.
  • Trust income increased $15 million predominantly due to higher sales and fees from the Company's global capital markets business and improved market performance in the wealth management business.
  • Brokerage services income rose $5 million predominantly due to higher annuity sales.
  • Other revenues from operations rose $9 million reflecting higher letter of credit and other credit-related fees.

 Noninterest Expense

                     
           

Change
3Q24 vs.

     

Change
3Q24 vs.

(Dollars in millions)

 

3Q24

 

2Q24

 

2Q24

 

3Q23

 

3Q23

Salaries and employee benefits

 

$          775

 

$          764

 

1 %

 

$          727

 

7 %

Equipment and net occupancy

 

125

 

125

 

 

131

 

-5

Outside data processing and software

 

123

 

124

 

-1

 

111

 

11

Professional and other services

 

88

 

91

 

-4

 

89

 

-2

FDIC assessments

 

25

 

37

 

-32

 

29

 

-14

Advertising and marketing

 

27

 

27

 

 

23

 

18

Amortization of core deposit and other intangible assets

 

12

 

13

 

 

15

 

-15

Other costs of operations

 

128

 

116

 

10

 

153

 

-16

Total

 

$       1,303

 

$       1,297

 

 

$       1,278

 

2

Noninterest expense rose $6 million from the second quarter of 2024.

  • Salaries and employee benefits expense increased $11 million predominantly reflecting the impact of one additional working day in the recent quarter.
  • FDIC assessments decreased $12 million reflecting estimated special assessment expense of $5 million recorded in the second quarter of 2024, related to the FDIC's updated loss estimates associated with certain failed banks.
  • Other costs of operations increased $12 million predominantly due to the Company's obligation under various agreements to share in losses stemming from certain litigation of Visa, Inc.

Noninterest expense increased $25 million, or 2%, from the third quarter of 2023.

  • Salaries and employee benefits expense increased $48 million reflecting higher salaries expense from annual merit and other increases and a rise in incentive compensation, partially offset by lower employee staffing levels.
  • Outside data processing and software rose $12 million due to higher software licensing fees and software maintenance expenses.
  • Other costs of operations decreased $25 million as a result of lower losses associated with certain retail banking activities.

Income Taxes

The Company's effective income tax rate was 20.7% in the third quarter of 2024, compared with 23.4% and 24.0% in the second quarter of 2024 and third quarter of 2023, respectively. The recent quarter income tax expense reflects a discrete tax benefit related to certain tax credits claimed on a prior year tax return.

Capital

             
   

3Q24

 

2Q24

 

3Q23

CET1

 

11.54 %

(1)

11.45 %

 

10.95 %

Tier 1 capital

 

13.08

(1)

13.23

 

12.27

Total capital

 

14.66

(1)

14.88

 

13.99

Tangible capital – common

 

8.83

 

8.55

 

7.78

__________

(1)

September 30, 2024 capital ratios are estimated.

M&T's capital ratios remained well above the minimum set forth by regulatory requirements. Cash dividends declared on M&T's common and preferred stock totaled $226 million and $47 million, respectively, for the quarter ended September 30, 2024. On August 15, 2024, M&T redeemed all outstanding shares of its Perpetual Fixed-to-Floating Rate Non-Cumulative Preferred Stock (Series E) at a redemption price of $350 million. The Company issued $750 million par value of Perpetual 7.5% Non-Cumulative Preferred Stock (Series J) in May 2024. In June 2024, the Federal Reserve released the results of its most recent supervisory stress tests. Based on those results, on October 1, 2024, M&T's stress capital buffer of 3.8% became effective.

The CET1 capital ratio for M&T was estimated at 11.54% as of September 30, 2024. M&T's total risk-weighted assets at September 30, 2024 are estimated to be $156 billion.

M&T repurchased 1,190,054 shares of its common stock in accordance with its capital plan during the recent quarter at an average cost per share of $166.40 resulting in a total cost, including the share repurchase excise tax, of $200 million. No share repurchases occurred in the second quarter of 2024 or third quarter of 2023.

Conference Call

Investors will have an opportunity to listen to M&T's conference call to discuss third quarter financial results today at 8:00 a.m. Eastern Time. Those wishing to participate in the call may dial (800) 347-7315. International participants, using any applicable international calling codes, may dial (785) 424-1755. Callers should reference M&T Bank Corporation or the conference ID #MTBQ324. 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 Thursday October 24, 2024 by calling (800) 757-4764, or (402) 220-7226 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 predominantly 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, 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. 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 which are difficult to predict and may cause actual outcomes to differ materially from what is expressed or forecasted.

While there can be no assurance that any list of risks and uncertainties is complete, important factors that could cause actual outcomes and results to differ materially from those contemplated by forward-looking statements include the following, without limitation: economic conditions and growth rates, including inflation and market volatility; events and developments in the financial services industry, including industry conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, loan concentrations by type and industry, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; levels of client deposits; ability to contain costs and expenses; changes in M&T's credit ratings; the impact of the People's United Financial, Inc. acquisition; domestic or international political developments and other geopolitical events, including international conflicts and hostilities; changes and trends in the securities markets; common shares outstanding and 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; federal, state or local legislation and/or regulations affecting the financial services industry, 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; political conditions, either nationally or in the states in which M&T and its subsidiaries do business; 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; 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; 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.

These are representative of the 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, and other factors.

M&T provides further detail regarding these risks and uncertainties in its Form 10-K for the year ended December 31, 2023, 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 they are made, and M&T assumes no duty and does not undertake to update forward-looking statements.

Financial Highlights

 

Three months ended

     

Nine months ended

   
 

September 30,

     

September 30,

   

(Dollars in millions, except per share, shares in thousands)

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Performance

                     

Net income

$         721

 

$         690

 

5 %

 

$       1,907

 

$       2,259

 

-16 %

Net income available to common shareholders

674

 

664

 

2

 

1,805

 

2,180

 

-17

Per common share:

                     

Basic earnings

4.04

 

4.00

 

1

 

10.83

 

13.09

 

-17

Diluted earnings

4.02

 

3.98

 

1

 

10.78

 

13.05

 

-17

Cash dividends

1.35

 

1.30

 

4

 

4.00

 

3.90

 

3

Common shares outstanding:

                     

Average - diluted (1)

167,567

 

166,570

 

1

 

167,437

 

167,093

 

Period end (2)

166,157

 

165,970

 

 

166,157

 

165,970

 

Return on (annualized):

                     

Average total assets

1.37 %

 

1.33 %

     

1.21 %

 

1.48 %

   

Average common shareholders' equity

10.26

 

10.99

     

9.47

 

12.33

   

Taxable-equivalent net interest income

$       1,739

 

$       1,790

 

-3

 

$       5,162

 

$       5,434

 

-5

Yield on average earning assets

5.82 %

 

5.62 %

     

5.79 %

 

5.41 %

   

Cost of interest-bearing liabilities

3.22

 

2.83

     

3.24

 

2.39

   

Net interest spread

2.60

 

2.79

     

2.55

 

3.02

   

Contribution of interest-free funds

1.02

 

1.00

     

1.03

 

.89

   

Net interest margin

3.62

 

3.79

     

3.58

 

3.91

   

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

.35

 

.29

     

.39

 

.30

   

Net operating results (3)

                     

Net operating income

$         731

 

$         702

 

4

 

$       1,939

 

$       2,295

 

-16

Diluted net operating earnings per common share

4.08

 

4.05

 

1

 

10.97

 

13.26

 

-17

Return on (annualized):

                     

Average tangible assets

1.45 %

 

1.41 %

     

1.28 %

 

1.57 %

   

Average tangible common equity

15.47

 

17.41

     

14.51

 

19.70

   

Efficiency ratio

55.0

 

53.7

     

57.0

 

52.6

   
                       
 

At September 30,

         

Loan quality

2024

 

2023

 

Change

           

Nonaccrual loans

$       1,926

 

$       2,342

 

-18 %

           

Real estate and other foreclosed assets

37

 

37

 

           

Total nonperforming assets

$       1,963

 

$       2,379

 

-17

           

Accruing loans past due 90 days or more (4)

$         288

 

$         354

 

-19

           

Government guaranteed loans included in totals above:

                     

Nonaccrual loans

$           69

 

$           40

 

73

           

Accruing loans past due 90 days or more

269

 

269

 

           

Nonaccrual loans to total loans

1.42 %

 

1.77 %

               

Allowance for credit losses to total loans

1.62

 

1.55

               

Additional information

                     

Period end common stock price

$     178.12

 

$     126.45

 

41

           

Domestic banking offices

957

 

967

 

-1

           

Full time equivalent employees

21,986

 

22,424

 

-2

           

__________

(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

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

(Dollars in millions, except per share, shares in thousands)

2024

 

2024

 

2024

 

2023

 

2023

Performance

                 

Net income

$             721

 

$             655

 

$             531

 

$             482

 

$             690

Net income available to common shareholders

674

 

626

 

505

 

457

 

664

Per common share:

                 

Basic earnings

4.04

 

3.75

 

3.04

 

2.75

 

4.00

Diluted earnings

4.02

 

3.73

 

3.02

 

2.74

 

3.98

Cash dividends

1.35

 

1.35

 

1.30

 

1.30

 

1.30

Common shares outstanding:

                 

Average - diluted (1)

167,567

 

167,659

 

167,084

 

166,731

 

166,570

Period end (2)

166,157

 

167,225

 

166,724

 

166,149

 

165,970

Return on (annualized):

                 

Average total assets

1.37 %

 

1.24 %

 

1.01 %

 

.92 %

 

1.33 %

Average common shareholders' equity

10.26

 

9.95

 

8.14

 

7.41

 

10.99

Taxable-equivalent net interest income

$           1,739

 

$           1,731

 

$           1,692

 

$           1,735

 

$           1,790

Yield on average earning assets

5.82 %

 

5.82 %

 

5.74 %

 

5.73 %

 

5.62 %

Cost of interest-bearing liabilities

3.22

 

3.26

 

3.26

 

3.17

 

2.83

Net interest spread

2.60

 

2.56

 

2.48

 

2.56

 

2.79

Contribution of interest-free funds

1.02

 

1.03

 

1.04

 

1.05

 

1.00

Net interest margin

3.62

 

3.59

 

3.52

 

3.61

 

3.79

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

.35

 

.41

 

.42

 

.44

 

.29

Net operating results (3)

                 

Net operating income

$             731

 

$             665

 

$             543

 

$             494

 

$             702

Diluted net operating earnings per common share

4.08

 

3.79

 

3.09

 

2.81

 

4.05

Return on (annualized):

                 

Average tangible assets

1.45 %

 

1.31 %

 

1.08 %

 

.98 %

 

1.41 %

Average tangible common equity

15.47

 

15.27

 

12.67

 

11.70

 

17.41

Efficiency ratio

55.0

 

55.3

 

60.8

 

62.1

 

53.7

                   
 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

Loan quality

2024

 

2024

 

2024

 

2023

 

2023

Nonaccrual loans

$           1,926

 

$           2,024

 

$           2,302

 

$           2,166

 

$           2,342

Real estate and other foreclosed assets

37

 

33

 

38

 

39

 

37

Total nonperforming assets

$           1,963

 

$           2,057

 

$           2,340

 

$           2,205

 

$           2,379

Accruing loans past due 90 days or more (4)

$             288

 

$             233

 

$             297

 

$             339

 

$             354

Government guaranteed loans included in totals above:

                 

Nonaccrual loans

$               69

 

$               64

 

$               62

 

$               53

 

$               40

Accruing loans past due 90 days or more

269

 

215

 

244

 

298

 

269

Nonaccrual loans to total loans

1.42 %

 

1.50 %

 

1.71 %

 

1.62 %

 

1.77 %

Allowance for credit losses to total loans

1.62

 

1.63

 

1.62

 

1.59

 

1.55

Additional information

                 

Period end common stock price

$         178.12

 

$         151.36

 

$         145.44

 

$         137.08

 

$         126.45

Domestic banking offices

957

 

957

 

958

 

961

 

967

Full time equivalent employees

21,986

 

22,110

 

21,927

 

21,980

 

22,424

__________

(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

     

Nine months ended

   
 

September 30,

     

September 30,

   

(Dollars in millions)

2024

 

2023

 

Change

 

2024

 

2023

 

Change

Interest income

$     2,785

 

$     2,641

 

5 %

 

$     8,319

 

$     7,484

 

11 %

Interest expense

1,059

 

866

 

22

 

3,195

 

2,091

 

53

Net interest income

1,726

 

1,775

 

-3

 

5,124

 

5,393

 

-5

Provision for credit losses

120

 

150

 

-20

 

470

 

420

 

12

Net interest income after provision for credit losses

1,606

 

1,625

 

-1

 

4,654

 

4,973

 

-6

Other income

                     

Mortgage banking revenues

109

 

105

 

4

 

319

 

297

 

7

Service charges on deposit accounts

132

 

121

 

9

 

383

 

354

 

8

Trust income

170

 

155

 

9

 

500

 

521

 

-4

Brokerage services income

32

 

27

 

16

 

91

 

76

 

19

Trading account and other non-hedging
     derivative gains

13

 

9

 

46

 

29

 

38

 

-22

Gain (loss) on bank investment securities

(2)

 

 

 

(8)

 

 

Other revenues from operations

152

 

143

 

7

 

456

 

664

 

-31

Total other income

606

 

560

 

8

 

1,770

 

1,950

 

-9

Other expense

                     

Salaries and employee benefits

775

 

727

 

7

 

2,372

 

2,273

 

4

Equipment and net occupancy

125

 

131

 

-5

 

379

 

387

 

-2

Outside data processing and software

123

 

111

 

11

 

367

 

323

 

14

Professional and other services

88

 

89

 

-2

 

264

 

314

 

-16

FDIC assessments

25

 

29

 

-14

 

122

 

87

 

40

Advertising and marketing

27

 

23

 

18

 

74

 

82

 

-10

Amortization of core deposit and other
     intangible assets

12

 

15

 

-15

 

40

 

47

 

-14

Other costs of operations

128

 

153

 

-16

 

378

 

417

 

-9

Total other expense

1,303

 

1,278

 

2

 

3,996

 

3,930

 

2

Income before taxes

909

 

907

 

 

2,428

 

2,993

 

-19

Income taxes

188

 

217

 

-13

 

521

 

734

 

-29

Net income

$        721

 

$        690

 

5 %

 

$     1,907

 

$     2,259

 

-16 %

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 

Three months ended

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

(Dollars in millions)

2024

 

2024

 

2024

 

2023

 

2023

Interest income

$         2,785

 

$         2,789

 

$         2,745

 

$         2,740

 

$         2,641

Interest expense

1,059

 

1,071

 

1,065

 

1,018

 

866

Net interest income

1,726

 

1,718

 

1,680

 

1,722

 

1,775

Provision for credit losses

120

 

150

 

200

 

225

 

150

Net interest income after provision for credit losses

1,606

 

1,568

 

1,480

 

1,497

 

1,625

Other income

                 

Mortgage banking revenues

109

 

106

 

104

 

112

 

105

Service charges on deposit accounts

132

 

127

 

124

 

121

 

121

Trust income

170

 

170

 

160

 

159

 

155

Brokerage services income

32

 

30

 

29

 

26

 

27

Trading account and other non-hedging
     derivative gains

13

 

7

 

9

 

11

 

9

Gain (loss) on bank investment securities

(2)

 

(8)

 

2

 

4

 

Other revenues from operations

152

 

152

 

152

 

145

 

143

Total other income

606

 

584

 

580

 

578

 

560

Other expense

                 

Salaries and employee benefits

775

 

764

 

833

 

724

 

727

Equipment and net occupancy

125

 

125

 

129

 

134

 

131

Outside data processing and software

123

 

124

 

120

 

114

 

111

Professional and other services

88

 

91

 

85

 

99

 

89

FDIC assessments

25

 

37

 

60

 

228

 

29

Advertising and marketing

27

 

27

 

20

 

26

 

23

Amortization of core deposit and other
     intangible assets

12

 

13

 

15

 

15

 

15

Other costs of operations

128

 

116

 

134

 

110

 

153

Total other expense

1,303

 

1,297

 

1,396

 

1,450

 

1,278

Income before taxes

909

 

855

 

664

 

625

 

907

Income taxes

188

 

200

 

133

 

143

 

217

Net income

$            721

 

$            655

 

$            531

 

$            482

 

$            690

 

Condensed Consolidated Balance Sheet

 

September 30,

   

(Dollars in millions)

2024

 

2023

 

Change

ASSETS

         

Cash and due from banks

$         2,216

 

$         1,769

 

25 %

Interest-bearing deposits at banks

24,417

 

30,114

 

-19

Trading account

102

 

137

 

-25

Investment securities

32,327

 

27,336

 

18

Loans and leases, net of unearned discount:

         

Commercial and industrial

61,012

 

54,891

 

11

Real estate - commercial

28,683

 

33,741

 

-15

Real estate - consumer

23,019

 

23,448

 

-2

Consumer

23,206

 

20,275

 

14

Total loans and leases, net

135,920

 

132,355

 

3

Less: allowance for credit losses

2,204

 

2,052

 

7

Net loans and leases

133,716

 

130,303

 

3

Goodwill

8,465

 

8,465

 

Core deposit and other intangible assets

107

 

162

 

-34

Other assets

10,435

 

10,838

 

-4

Total assets

$     211,785

 

$     209,124

 

1 %

           

LIABILITIES AND SHAREHOLDERS' EQUITY

         

Noninterest-bearing deposits

$       47,344

 

$       53,787

 

-12 %

Interest-bearing deposits

117,210

 

110,341

 

6

Total deposits

164,554

 

164,128

 

Short-term borrowings

2,605

 

6,731

 

-61

Accrued interest and other liabilities

4,167

 

4,946

 

-16

Long-term borrowings

11,583

 

7,123

 

63

Total liabilities

182,909

 

182,928

 

Shareholders' equity:

         

Preferred

2,394

 

2,011

 

19

Common

26,482

 

24,185

 

9

Total shareholders' equity

28,876

 

26,196

 

10

Total liabilities and shareholders' equity

$     211,785

 

$     209,124

 

1 %

 

Condensed Consolidated Balance Sheet, Five Quarter Trend  

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

(Dollars in millions)

2024

 

2024

 

2024

 

2023

 

2023

ASSETS

                 

Cash and due from banks

$         2,216

 

$         1,778

 

$         1,695

 

$         1,731

 

$         1,769

Interest-bearing deposits at banks

24,417

 

24,792

 

32,144

 

28,069

 

30,114

Trading account

102

 

99

 

99

 

106

 

137

Investment securities

32,327

 

29,894

 

28,496

 

26,897

 

27,336

Loans and leases, net of unearned discount:

                 

Commercial and industrial

61,012

 

60,027

 

57,897

 

57,010

 

54,891

Real estate - commercial

28,683

 

29,532

 

32,416

 

33,003

 

33,741

Real estate - consumer

23,019

 

23,003

 

23,076

 

23,264

 

23,448

Consumer

23,206

 

22,440

 

21,584

 

20,791

 

20,275

Total loans and leases, net

135,920

 

135,002

 

134,973

 

134,068

 

132,355

Less: allowance for credit losses

2,204

 

2,204

 

2,191

 

2,129

 

2,052

Net loans and leases

133,716

 

132,798

 

132,782

 

131,939

 

130,303

Goodwill

8,465

 

8,465

 

8,465

 

8,465

 

8,465

Core deposit and other intangible assets

107

 

119

 

132

 

147

 

162

Other assets

10,435

 

10,910

 

11,324

 

10,910

 

10,838

Total assets

$     211,785

 

$     208,855

 

$     215,137

 

$     208,264

 

$     209,124

                   

LIABILITIES AND SHAREHOLDERS' EQUITY

                 

Noninterest-bearing deposits

$       47,344

 

$       47,729

 

$       50,578

 

$       49,294

 

$       53,787

Interest-bearing deposits

117,210

 

112,181

 

116,618

 

113,980

 

110,341

Total deposits

164,554

 

159,910

 

167,196

 

163,274

 

164,128

Short-term borrowings

2,605

 

4,764

 

4,795

 

5,316

 

6,731

Accrued interest and other liabilities

4,167

 

4,438

 

4,527

 

4,516

 

4,946

Long-term borrowings

11,583

 

11,319

 

11,450

 

8,201

 

7,123

Total liabilities

182,909

 

180,431

 

187,968

 

181,307

 

182,928

Shareholders' equity:

                 

Preferred

2,394

 

2,744

 

2,011

 

2,011

 

2,011

Common

26,482

 

25,680

 

25,158

 

24,946

 

24,185

Total shareholders' equity

28,876

 

28,424

 

27,169

 

26,957

 

26,196

Total liabilities and shareholders' equity

$     211,785

 

$     208,855

 

$     215,137

 

$     208,264

 

$     209,124

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 

Three months ended

 

Change in balance

 

Nine months ended

   
 

September 30,

 

June 30,

 

September 30,

 

September 30, 2024 from

 

September 30,

 

Change

(Dollars in millions)

2024

 

2024

 

2023

 

June 30,

 

September 30,

 

2024

 

2023

 

in

 

Balance

 

Rate

 

Balance

 

Rate

 

Balance

 

Rate

 

2024

 

2023

 

Balance

 

Rate

 

Balance

 

Rate

 

balance

ASSETS

                                                 

Interest-bearing deposits at banks

$   25,491

 

5.43 %

 

$   29,294

 

5.50 %

 

$   26,657

 

5.40 %

 

-13 %

 

-4 %

 

$   28,467

 

5.48 %

 

$   24,871

 

5.07 %

 

14 %

Trading account

101

 

3.40

 

99

 

3.47

 

136

 

4.05

 

2

 

-26

 

102

 

3.43

 

136

 

3.02

 

-25

Investment securities

31,023

 

3.70

 

29,695

 

3.61

 

27,993

 

3.14

 

4

 

11

 

29,773

 

3.54

 

28,081

 

3.08

 

6

Loans and leases, net of unearned      discount:

     

                                                 

Commercial and industrial

59,779

 

7.01

 

58,152

 

7.04

 

54,567

 

6.86

 

3

 

10

 

58,256

 

7.01

 

53,877

 

6.60

 

8

Real estate - commercial

29,075

 

6.27

 

31,458

 

6.38

 

34,288

 

6.50

 

-8

 

-15

 

31,069

 

6.34

 

34,823

 

6.26

 

-11

Real estate - consumer

22,994

 

4.41

 

23,006

 

4.32

 

23,573

 

4.14

 

 

-2

 

23,045

 

4.33

 

23,707

 

4.06

 

-3

Consumer

22,903

 

6.72

 

21,972

 

6.61

 

20,189

 

6.16

 

4

 

13

 

22,009

 

6.63

 

20,320

 

5.90

 

8

Total loans and leases, net

134,751

 

6.38

 

134,588

 

6.38

 

132,617

 

6.19

 

 

2

 

134,379

 

6.36

 

132,727

 

5.98

 

1

Total earning assets

191,366

 

5.82

 

193,676

 

5.82

 

187,403

 

5.62

 

-1

 

2

 

192,721

 

5.79

 

185,815

 

5.41

 

4

Goodwill

8,465

     

8,465

     

8,465

     

 

 

8,465

     

8,476

     

Core deposit and other intangible assets

113

     

126

     

170

     

-10

 

-33

 

126

     

185

     

-32

Other assets

9,637

     

9,714

     

9,753

     

-1

 

-1

 

9,696

     

9,790

     

-1

Total assets

$ 209,581

     

$ 211,981

     

$ 205,791

     

-1 %

 

2 %

 

$ 211,008

     

$ 204,266

     

3 %

                                                   

LIABILITIES AND SHAREHOLDERS' EQUITY

                                               

Interest-bearing deposits

                                                 

Savings and interest-checking

     deposits

$   98,295

 

2.65 %

 

$   95,955

 

2.59 %

 

$   89,274

 

2.20 %

 

2 %

 

10 %

 

$   96,379

 

2.62 %

 

$   88,184

 

1.73 %

 

9 %

Time deposits

17,052

 

4.19

 

19,802

 

4.41

 

19,528

 

4.09

 

-14

 

-13

 

19,138

 

4.34

 

15,751

 

3.74

 

22

Total interest-bearing deposits

115,347

 

2.88

 

115,757

 

2.90

 

108,802

 

2.54

 

 

6

 

115,517

 

2.90

 

103,935

 

2.03

 

11

Short-term borrowings

4,034

 

5.60

 

4,962

 

5.62

 

5,346

 

5.16

 

-19

 

-25

 

5,071

 

5.53

 

5,961

 

5.01

 

-15

Long-term borrowings

11,394

 

5.83

 

11,490

 

5.83

 

7,240

 

5.52

 

-1

 

57

 

10,887

 

5.82

 

7,092

 

5.42

 

54

Total interest-bearing liabilities

130,775

 

3.22

 

132,209

 

3.26

 

121,388

 

2.83

 

-1

 

8

 

131,475

 

3.24

 

116,988

 

2.39

 

12

Noninterest-bearing deposits

46,158

     

47,734

     

53,886

     

-3

 

-14

 

47,498

     

57,277

     

-17

Other liabilities

3,923

     

4,293

     

4,497

     

-9

 

-13

 

4,202

     

4,305

     

-2

Total liabilities

180,856

     

184,236

     

179,771

     

-2

 

1

 

183,175

     

178,570

     

3

Shareholders' equity

28,725

     

27,745

     

26,020

     

4

 

10

 

27,833

     

25,696

     

8

Total liabilities and shareholders' equity

$ 209,581

     

$ 211,981

     

$ 205,791

     

-1 %

 

2 %

 

$ 211,008

     

$ 204,266

     

3 %

Net interest spread

   

2.60

     

2.56

     

2.79

             

2.55

     

3.02

   

Contribution of interest-free funds

   

1.02

     

1.03

     

1.00

             

1.03

     

0.89

   

Net interest margin

   

3.62 %

     

3.59 %

     

3.79 %

             

3.58 %

     

3.91 %

   

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 

Three months ended

 

Nine months ended

 

September 30,

 

September 30,

 

2024

 

2023

 

2024

 

2023

(Dollars in millions, except per share)

             

Income statement data

             

Net income

             

Net income

$       721

 

$       690

 

$    1,907

 

$    2,259

Amortization of core deposit and other intangible assets (1)

10

 

12

 

32

 

36

Net operating income

$       731

 

$       702

 

$    1,939

 

$    2,295

Earnings per common share

             

Diluted earnings per common share

$      4.02

 

$      3.98

 

$    10.78

 

$    13.05

Amortization of core deposit and other intangible assets (1)

.06

 

.07

 

.19

 

.21

Diluted net operating earnings per common share

$      4.08

 

$      4.05

 

$    10.97

 

$    13.26

Other expense

             

Other expense

$    1,303

 

$    1,278

 

$    3,996

 

$    3,929

Amortization of core deposit and other intangible assets

(12)

 

(15)

 

(40)

 

(47)

Noninterest operating expense

$    1,291

 

$    1,263

 

$    3,956

 

$    3,882

Efficiency ratio

             

Noninterest operating expense (numerator)

$    1,291

 

$    1,263

 

$    3,956

 

$    3,882

Taxable-equivalent net interest income

$    1,739

 

$    1,790

 

$    5,162

 

$    5,434

Other income

606

 

560

 

1,770

 

1,950

Less:  Gain (loss) on bank investment securities

(2)

 

 

(8)

 

Denominator

$    2,347

 

$    2,350

 

$    6,940

 

$    7,384

Efficiency ratio

55.0 %

 

53.7 %

 

57.0 %

 

52.6 %

Balance sheet data

             

Average assets

             

Average assets

$ 209,581

 

$ 205,791

 

$ 211,008

 

$ 204,266

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,476)

Core deposit and other intangible assets

(113)

 

(170)

 

(126)

 

(185)

Deferred taxes

28

 

43

 

30

 

46

Average tangible assets

$ 201,031

 

$ 197,199

 

$ 202,447

 

$ 195,651

Average common equity

             

Average total equity

$  28,725

 

$  26,020

 

$  27,833

 

$  25,696

Preferred stock

(2,565)

 

(2,011)

 

(2,328)

 

(2,011)

Average common equity

26,160

 

24,009

 

25,505

 

23,685

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,476)

Core deposit and other intangible assets

(113)

 

(170)

 

(126)

 

(185)

Deferred taxes

28

 

43

 

30

 

46

Average tangible common equity

$  17,610

 

$  15,417

 

$  16,944

 

$  15,070

At end of quarter

             

Total assets

             

Total assets

$ 211,785

 

$ 209,124

       

Goodwill

(8,465)

 

(8,465)

       

Core deposit and other intangible assets

(107)

 

(162)

       

Deferred taxes

30

 

41

       

Total tangible assets

$ 203,243

 

$ 200,538

       

Total common equity

             

Total equity

$  28,876

 

$  26,197

       

Preferred stock

(2,394)

 

(2,011)

       

Common equity

26,482

 

24,186

       

Goodwill

(8,465)

 

(8,465)

       

Core deposit and other intangible assets

(107)

 

(162)

       

Deferred taxes

30

 

41

       

Total tangible common equity

$  17,940

 

$  15,600

       

___________

(1)

After any related tax effect.

 

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

 

Three months ended

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

2024

 

2024

 

2024

 

2023

 

2023

(Dollars in millions, except per share)

                 

Income statement data

                 

Net income

                 

Net income

$                     721

 

$                     655

 

$                     531

 

$                     482

 

$                     690

Amortization of core deposit and other intangible assets (1)

10

 

10

 

12

 

12

 

12

Net operating income

$                     731

 

$                     665

 

$                     543

 

$                     494

 

$                     702

Earnings per common share

                 

Diluted earnings per common share

$                    4.02

 

$                    3.73

 

$                    3.02

 

$                    2.74

 

$                    3.98

Amortization of core deposit and other intangible assets (1)

.06

 

.06

 

.07

 

.07

 

.07

Diluted net operating earnings per common share

$                    4.08

 

$                    3.79

 

$                    3.09

 

$                    2.81

 

$                    4.05

Other expense

                 

Other expense

$                  1,303

 

$                  1,297

 

$                  1,396

 

$                  1,450

 

$                  1,278

Amortization of core deposit and other intangible assets

(12)

 

(13)

 

(15)

 

(15)

 

(15)

Noninterest operating expense

$                  1,291

 

$                  1,284

 

$                  1,381

 

$                  1,435

 

$                  1,263

Efficiency ratio

                 

Noninterest operating expense (numerator)

$                  1,291

 

$                  1,284

 

$                  1,381

 

$                  1,435

 

$                  1,263

Taxable-equivalent net interest income

$                  1,739

 

$                  1,731

 

$                  1,692

 

$                  1,735

 

$                  1,790

Other income

606

 

584

 

580

 

578

 

560

Less:  Gain (loss) on bank investment securities

(2)

 

(8)

 

2

 

4

 

Denominator

$                  2,347

 

$                  2,323

 

$                  2,270

 

$                  2,309

 

$                  2,350

Efficiency ratio

55.0 %

 

55.3 %

 

60.8 %

 

62.1 %

 

53.7 %

Balance sheet data

                 

Average assets

                 

Average assets

$             209,581

 

$             211,981

 

$             211,478

 

$             208,752

 

$             205,791

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

Core deposit and other intangible assets

(113)

 

(126)

 

(140)

 

(154)

 

(170)

Deferred taxes

28

 

30

 

33

 

39

 

43

Average tangible assets

$             201,031

 

$             203,420

 

$             202,906

 

$             200,172

 

$             197,199

Average common equity

                 

Average total equity

$               28,725

 

$               27,745

 

$               27,019

 

$               26,500

 

$               26,020

Preferred stock

(2,565)

 

(2,405)

 

(2,011)

 

(2,011)

 

(2,011)

Average common equity

26,160

 

25,340

 

25,008

 

24,489

 

24,009

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

Core deposit and other intangible assets

(113)

 

(126)

 

(140)

 

(154)

 

(170)

Deferred taxes

28

 

30

 

33

 

39

 

43

Average tangible common equity

$               17,610

 

$               16,779

 

$               16,436

 

$               15,909

 

$               15,417

At end of quarter

                 

Total assets

                 

Total assets

$             211,785

 

$             208,855

 

$             215,137

 

$             208,264

 

$             209,124

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

Core deposit and other intangible assets

(107)

 

(119)

 

(132)

 

(147)

 

(162)

Deferred taxes

30

 

31

 

34

 

37

 

41

Total tangible assets

$             203,243

 

$             200,302

 

$             206,574

 

$             199,689

 

$             200,538

Total common equity

                 

Total equity

$               28,876

 

$               28,424

 

$               27,169

 

$               26,957

 

$               26,197

Preferred stock

(2,394)

 

(2,744)

 

(2,011)

 

(2,011)

 

(2,011)

Common equity

26,482

 

25,680

 

25,158

 

24,946

 

24,186

Goodwill

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

 

(8,465)

Core deposit and other intangible assets

(107)

 

(119)

 

(132)

 

(147)

 

(162)

Deferred taxes

30

 

31

 

34

 

37

 

41

Total tangible common equity

$               17,940

 

$               17,127

 

$               16,595

 

$               16,371

 

$               15,600

__________

(1)

After any related tax effect.

 

MTB Logo (PRNewsfoto/M&T Bank)