M&T Bank Corporation Announces First Quarter Results

April 16, 2018 6:48 AM EDT

BUFFALO, N.Y., April 16, 2018 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for quarter ended March 31, 2018.

M&T Bank Corporation

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the initial quarter of 2018 were $2.23, up from $2.12 in the similar 2017 quarter and $2.01 in the fourth quarter of 2017.  GAAP-basis net income in the recent quarter aggregated $353 million, compared with $349 million in the first quarter of 2017 and $322 million recorded in the final 2017 quarter. GAAP-basis net income for the first quarter of 2018 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.22% and 9.15%, respectively, compared with 1.15% and 8.89%, respectively, in the year-earlier quarter and 1.06% and 8.03%, respectively, in the fourth quarter of 2017.

During the recent quarter, M&T increased its reserve for litigation matters by $135 million to reflect the status of pre-existing litigation. That increase, on an after-tax basis, reduced net income by $102 million, or $.68 of diluted earnings per common share. In addition, income tax expense in the first quarter of 2018 reflects the reduction of the corporate Federal income tax rate from 35% to 21% by the Tax Cuts and Jobs Act ("the Tax Act") that was enacted on December 22, 2017. Incremental income tax expense recorded in the fourth quarter of 2017 related to provisions of the Tax Act was $85 million, representing $.56 of diluted earnings per common share.

Darren J. King, Executive Vice President and Chief Financial Officer, commented on M&T's financial performance, "M&T's results for the first quarter reflected several positive factors – a continued widening of the net interest margin, favorable credit results, and limited core expense growth. We continued with our capital plan by repurchasing $721 million of common stock during the quarter, while maintaining our regulatory capital levels far in excess of minimum requirements. M&T is off to a good start in 2018."

Earnings Highlights

Change 1Q18 vs.

($ in millions, except per share data)

1Q18

1Q17

4Q17

1Q17

4Q17

Net income

$

353

$

349

$

322

1

%

9

%

Net income available to common shareholders - diluted

$

333

$

329

$

302

1

%

10

%

Diluted earnings per common share

$

2.23

$

2.12

$

2.01

5

%

11

%

Annualized return on average assets

1.22

%

1.15

%

1.06

%

Annualized return on average common equity

9.15

%

8.89

%

8.03

%

 

Supplemental Reporting of Non-GAAP Results of Operations.  M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill, core deposit intangible and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with merging acquired operations into M&T, since such items are considered by management to be "nonoperating" in nature.  The amounts of such "nonoperating" expenses are presented in the tables that accompany this release.  Although "net operating income" as defined by M&T is not a GAAP measure, M&T's management believes that this information helps investors understand the effect of acquisition activity in reported results.

Diluted net operating earnings per common share were $2.26 in the first quarter of 2018, $2.15 in the year-earlier quarter and $2.04 in the fourth quarter of 2017.  Net operating income for the first three months of 2018 was $357 million, compared with $354 million in the year-earlier period and $327 million in the final quarter of 2017. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.28% and 13.51%, respectively, in the recent quarter, compared with 1.21% and 13.05%, respectively, in the initial quarter of  2017 and 1.12% and 11.77%, respectively, in the fourth quarter of 2017.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis aggregated $980 million in the first quarter of 2018, up 6% from $922 million in the first three months of 2017. That growth resulted from a widening of the net interest margin to 3.71% in the recent quarter from 3.34% in the initial 2017 quarter. The widening was offset, in part, by lower average earning assets of $4.8 billion, including a decline in average loans and leases of $2.0 billion, as compared with the year-earlier quarter.  Taxable-equivalent net interest income in the fourth quarter of 2017 was also $980 million. A 15 basis point widening of the net interest margin in the recent quarter was offset by a decline in average earning assets of $2.2 billion as compared with the final 2017 quarter. Average loans and leases in the recent quarter were little changed from the fourth quarter of 2017.

Taxable-equivalent Net Interest Income

Change 1Q18 vs.

($ in millions)

1Q18

1Q17

4Q17

1Q17

4Q17

Average earning assets

$

107,231

$

112,008

$

109,412

-4

%

-2

%

Net interest income - taxable-equivalent

$

980

$

922

$

980

6

%

—

Net interest margin

3.71

%

3.34

%

3.56

%

Provision for Credit Losses/Asset Quality.  The provision for credit losses was $43 million in the initial 2018 quarter, compared with $55 million in the corresponding 2017 quarter and $31 million in 2017's fourth quarter. Net charge-offs of loans were $41 million during the recent quarter, compared with $43 million and $27 million in the first and fourth quarters of 2017, respectively.  Expressed as an annualized percentage of average loans outstanding, net charge-offs were .19% in each of the first quarters of 2018 and 2017 and .12% in the fourth quarter of 2017.

Loans classified as nonaccrual totaled $865 million or .99% of total loans outstanding at March 31, 2018, improved from $927 million or 1.04% a year earlier and $883 million or 1.00% at December 31, 2017. Assets taken in foreclosure of defaulted loans were $101 million at March 31, 2018, compared with $119 million at March 31, 2017 and $112 million at December 31, 2017.

Allowance for Credit Losses.  M&T regularly performs detailed analyses of individual borrowers and portfolios for purposes of assessing the adequacy of the allowance for credit losses.  As a result of those analyses, the allowance for credit losses totaled $1.02 billion or 1.16% of loans outstanding at each of March 31, 2018 and December 31, 2017, compared with $1.00 billion or 1.12% at March 31, 2017.

Asset Quality Metrics

Change 1Q18 vs.

($ in millions)

1Q18

1Q17

4Q17

1Q17

4Q17

At end of quarter

Nonaccrual loans

$

865

$

927

$

883

-7

%

-2

%

Real estate and other foreclosed assets

$

101

$

119

$

112

-15

%

-9

%

Total nonperforming assets

$

966

$

1,046

$

995

-8

%

-3

%

Accruing loans past due 90 days or more (1)

$

235

$

280

$

244

-16

%

-4

%

Nonaccrual loans as % of loans outstanding

.99

%

1.04

%

1.00

%

Allowance for credit losses

$

1,020

$

1,001

$

1,017

2

%

—

Allowance for credit losses as % of loans outstanding

1.16

%

1.12

%

1.16

%

For the period

Provision for credit losses

$

43

$

55

$

31

-22

%

39

%

Net charge-offs

$

41

$

43

$

27

-5

%

49

%

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

.19

%

.19

%

.12

%

_______________

(1)      Excludes loans acquired at a discount.  Predominantly residential real estate loans.

 

Noninterest Income and Expense.  Noninterest income totaled $459 million in the recent quarter, compared with $447 million in the first quarter of 2017 and $484 million in the final quarter of 2017.  The recent quarter's improvement as compared with the initial 2017 quarter reflects higher trust income and a $23 million distribution from Bayview Lending Group LLC ("BLG"), partially offset by unrealized losses on investments in equity securities that, beginning in 2018, are reflected in the income statement. As compared with the fourth quarter of 2017, the recent quarter's distribution from BLG was more than offset by a decline in mortgage banking revenues and gains realized from the sale of investment securities in 2017.

Noninterest Income

Change 1Q18 vs.

($ in millions)

1Q18

1Q17

4Q17

1Q17

4Q17

Mortgage banking revenues

$

87

$

85

$

96

3

%

-9

%

Service charges on deposit accounts

105

104

108

1

%

-2

%

Trust income

131

120

130

9

%

1

%

Brokerage services income

13

17

13

-23

%

5

%

Trading account and foreign exchange gains

5

10

10

-52

%

-56

%

Gain (loss) on bank investment securities

(9)

—

21

—

—

Other revenues from operations

127

111

106

14

%

19

%

Total other income

$

459

$

447

$

484

3

%

-5

%

Noninterest expense totaled $933 million in the first quarter of 2018, $788 million in the year-earlier quarter and $796 million in the fourth quarter of 2017.  Excluding expenses considered to be nonoperating in nature, such as amortization of core deposit and other intangible assets, noninterest operating expenses were $927 million in the recent quarter, $779 million in the year-earlier period and $789 million in 2017's final quarter. The most significant factor associated with the rise in noninterest operating expenses in the recent quarter as compared with the earlier quarters was a $135 million increase in the reserve for litigation matters. The increase in noninterest operating expenses from the fourth quarter of 2017 also reflected seasonally higher stock-based compensation and employee benefits expenses, partially offset by a decrease in contributions to The M&T Charitable Foundation.

 

Noninterest Expense

Change 1Q18 vs.

($ in millions)

1Q18

1Q17

4Q17

1Q17

4Q17

Salaries and employee benefits

$

463

$

450

$

403

3

%

15

%

Equipment and net occupancy

75

74

71

1

%

5

%

Outside data processing and software

49

44

50

9

%

-3

%

FDIC assessments

20

29

24

-30

%

-15

%

Advertising and marketing

16

16

19

1

%

-16

%

Printing, postage and supplies

9

10

9

-4

%

9

%

Amortization of core deposit and other intangible assets

7

9

7

-21

%

-6

%

Other costs of operations

294

156

213

88

%

38

%

Total other expense

$

933

$

788

$

796

18

%

17

%

 

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 64.0% in the first quarter of 2018, 56.9% in the year-earlier quarter and 54.7% in the fourth quarter of 2017.

Balance Sheet.  M&T had total assets of $118.6 billion at March 31, 2018, compared with $123.2 billion at March 31, 2017. Loans and leases, net of unearned discount, were $87.7 billion at March 31, 2018 and $89.3 billion a year earlier. That decrease reflects the continuing repayment of acquired residential mortgage loans. Loans and leases outstanding at December 31, 2017 were $88.0 billion. The decline from the 2017 year-end to March 31, 2018 reflected acquired residential mortgage loan repayments, partially offset by growth in commercial real estate loans. Total deposits were $90.9 billion at the recent quarter-end, compared with $97.0 billion at March 31, 2017, largely the result of lower time and trust-related deposits. Deposits outstanding at December 31, 2017 totaled $92.4 billion.

Total shareholders' equity was $15.7 billion at March 31, 2018 and $16.2 billion a year earlier, representing 13.24% and 13.16%, respectively, of total assets.  Common shareholders' equity was $14.5 billion, or $98.60 per share, at March 31, 2018, compared with $15.0 billion, or $97.40 per share, a year-earlier.  Tangible equity per common share was $66.99 at March 31, 2018, compared with $67.16 at March 31, 2017.  Common shareholders' equity per share and tangible equity per common share were $100.03 and $69.08, respectively, at December 31, 2017.  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 10.59% at March 31, 2018.

In accordance with its capital plan, M&T repurchased 3,783,282 shares of its common stock during the initial 2018 quarter at a total cost of $721 million.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss first quarter financial results today at 11:00 a.m. Eastern Time.  Those wishing to participate in the call may dial (877) 780-2276.  International participants, using any applicable international calling codes, may dial (973) 582-2700.  Callers should reference M&T Bank Corporation or the conference ID #4268699.  The conference call will be webcast live through M&T's website at http://ir.mandtbank.com/events.cfm. A replay of the call will be available through Friday, April 27, 2018 by calling (800) 585-8367, or (404) 537-3406 for international participants, and by making reference to ID #4268699.  The event will also be archived and available by 7:00 p.m. today on M&T's website at http://ir.mandtbank.com/events.cfm.

M&T is a financial holding company headquartered in Buffalo, New York.  M&T's principal banking subsidiary, M&T Bank, operates banking offices in New York, Maryland, New Jersey, Pennsylvania, Delaware, Connecticut, Virginia, West Virginia and the District of Columbia.  Trust-related services are provided by M&T's Wilmington Trust-affiliated companies and by M&T Bank.

Forward-Looking Statements.  This news release contains forward-looking statements that are based on current expectations, estimates and projections about M&T's business, management's beliefs and assumptions made by management.  These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("Future Factors") which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. 

Future Factors include changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; common shares outstanding; common stock price volatility; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on trust-related revenues; legislation affecting the financial services industry as a whole, and M&T and its subsidiaries individually or collectively, including tax legislation; regulatory supervision and oversight, including monetary policy and capital requirements; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or regulatory agencies; increasing price and product/service competition by competitors, including new entrants; rapid technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; the mix of products/services; containing costs and expenses; governmental and public policy changes; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; the outcome of pending and future litigation and governmental proceedings, including tax-related examinations and other matters; continued availability of financing; financial resources in the amounts, at the times and on the terms required to support M&T and its subsidiaries' future businesses; and material differences in the actual financial results of merger, acquisition and investment activities compared with M&T's initial expectations, including the full realization of anticipated cost savings and revenue enhancements.

These are representative of the Future Factors that could affect the outcome of the forward-looking statements.  In addition, such statements could be affected by general industry and market conditions and growth rates, general economic and political conditions, either nationally or in the states in which M&T and its subsidiaries do business, including interest rate and currency exchange rate fluctuations, changes and trends in the securities markets, and other Future Factors.

 

 

Financial Highlights

Three months ended

March 31

Amounts in thousands, except per share

2018

2017

Change

Performance

Net income

$

352,610

348,927

1

%

Net income available to common shareholders

332,749

328,567

1

%

Per common share:

Basic earnings                                 

$

2.24

2.13

5

%

Diluted earnings

2.23

2.12

5

%

Cash dividends

$

.75

.75

—

Common shares outstanding:

Average - diluted (1)

148,905

154,949

-4

%

Period end (2)

146,799

153,781

-5

%

Return on (annualized):

Average total assets

1.22

%

1.15

%

Average common shareholders' equity

9.15

%

8.89

%

Taxable-equivalent net interest income

$

980,326

922,259

6

%

Yield on average earning assets

4.11

%

3.67

%

Cost of interest-bearing liabilities

.64

%

.52

%

Net interest spread

3.47

%

3.15

%

Contribution of interest-free funds

.24

%

.19

%

Net interest margin

3.71

%

3.34

%

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

.19

%

.19

%

Net operating results (3)

Net operating income

$

357,498

354,035

1

%

Diluted net operating earnings per common share

2.26

2.15

5

%

Return on (annualized):

Average tangible assets

1.28

%

1.21

%

Average tangible common equity

13.51

%

13.05

%

Efficiency ratio

63.98

%

56.93

%

At March 31

Loan quality

2018

2017

Change

Nonaccrual loans

$

864,671

926,675

-7

%

Real estate and other foreclosed assets

101,514

119,155

-15

%

Total nonperforming assets

$

966,185

1,045,830

-8

%

Accruing loans past due 90 days or more (4)

$

235,325

280,019

-16

%

Government guaranteed loans included in totals above:

Nonaccrual loans

$

36,618

39,610

-8

%

Accruing loans past due 90 days or more

223,611

252,552

-11

%

Renegotiated loans

$

226,829

191,343

19

%

Accruing loans acquired at a discount past due 90 days or more (5)

$

49,349

63,732

-23

%

Purchased impaired loans (6):

Outstanding customer balance

$

643,124

890,431

-28

%

Carrying amount

378,000

552,935

-32

%

Nonaccrual loans to total net loans

.99

%

1.04

%

Allowance for credit losses to total loans

1.16

%

1.12

%

(1)

Includes common stock equivalents.

(2)

Includes common stock issuable under deferred compensation plans.

(3)

Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appear herein.

(4)

Excludes loans acquired at a discount.  Predominantly residential real estate loans.

(5)

Loans acquired at a discount that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.

(6)

Accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value.

 

 

Financial Highlights, Five Quarter Trend

Three months ended

March 31,

December 31,

September 30,

June 30,

March 31,

Amounts in thousands, except per share

2018

2017

2017

2017

2017

Performance

Net income

$

352,610

322,403

355,923

381,053

348,927

Net income available to common shareholders

332,749

302,486

335,804

360,662

328,567

Per common share:

Basic earnings

$

2.24

2.01

2.22

2.36

2.13

Diluted earnings

2.23

2.01

2.21

2.35

2.12

Cash dividends

$

.75

.75

.75

.75

.75

Common shares outstanding:

Average - diluted (1)

148,905

150,348

151,691

153,276

154,949

Period end (2)

146,799

150,112

151,291

152,539

153,781

Return on (annualized):

Average total assets

1.22

%

1.06

%

1.18

%

1.27

%

1.15

%

Average common shareholders' equity

9.15

%

8.03

%

8.89

%

9.67

%

8.89

%

Taxable-equivalent net interest income

$

980,326

980,457

965,962

946,936

922,259

Yield on average earning assets

4.11

%

3.93

%

3.89

%

3.79

%

3.67

%

Cost of interest-bearing liabilities

.64

%

.59

%

.57

%

.52

%

.52

%

Net interest spread

3.47

%

3.34

%

3.32

%

3.27

%

3.15

%

Contribution of interest-free funds

.24

%

.22

%

.21

%

.18

%

.19

%

Net interest margin

3.71

%

3.56

%

3.53

%

3.45

%

3.34

%

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

.19

%

.12

%

.11

%

.20

%

.19

%

Net operating results (3)

Net operating income

$

357,498

326,664

360,658

385,974

354,035

Diluted net operating earnings per common share

2.26

2.04

2.24

2.38

2.15

Return on (annualized):

Average tangible assets

1.28

%

1.12

%

1.25

%

1.33

%

1.21

%

Average tangible common equity

13.51

%

11.77

%

13.03

%

14.18

%

13.05

%

Efficiency ratio

63.98

%

54.65

%

56.00

%

52.74

%

56.93

%

March 31,

December 31,

September 30,

June 30,

March 31,

Loan quality

2018

2017

2017

2017

2017

Nonaccrual loans

$

864,671

882,598

869,362

872,374

926,675

Real estate and other foreclosed assets

101,514

111,910

110,515

104,424

119,155

Total nonperforming assets

$

966,185

994,508

979,877

976,798

1,045,830

Accruing loans past due 90 days or more (4)

$

235,325

244,405

261,288

265,461

280,019

Government guaranteed loans included in totals above:

Nonaccrual loans

$

36,618

35,677

34,687

39,296

39,610

Accruing loans past due 90 days or more

223,611

235,489

252,072

235,227

252,552

Renegotiated loans

$

226,829

221,513

226,672

221,892

191,343

Accruing loans acquired at a discount past due 90 days or

     more (5)

$

49,349

47,418

56,225

57,498

63,732

Purchased impaired loans (6):

Outstanding customer balance

$

643,124

688,091

779,340

838,476

890,431

Carrying amount

378,000

410,015

466,943

512,393

552,935

Nonaccrual loans to total net loans

.99

%

1.00

%

.99

%

.98

%

1.04

%

Allowance for credit losses to total loans

1.16

%

1.16

%

1.15

%

1.13

%

1.12

%

(1)

Includes common stock equivalents.

(2)

Includes common stock issuable under deferred compensation plans.

(3)

Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appear herein.

(4)

Excludes loans acquired at a discount.  Predominantly residential real estate loans.

(5)

Loans acquired at a discount that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.

(6)

Accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value. 

 

 

Condensed Consolidated Statement of Income

Three months ended

March 31

Dollars in thousands

2018

2017

Change

Interest income

$

1,082,150

1,006,033

8

%

Interest expense

106,633

91,773

16

Net interest income

975,517

914,260

7

Provision for credit losses

43,000

55,000

-22

Net interest income after provision for credit losses

932,517

859,260

9

Other income

Mortgage banking revenues

87,306

84,692

3

Service charges on deposit accounts

105,115

104,176

1

Trust income

131,375

120,015

9

Brokerage services income

13,392

17,384

-23

Trading account and foreign exchange gains

4,637

9,691

-52

Gain (loss) on bank investment securities

(9,431)

—

—

Other revenues from operations

126,302

110,887

14

Total other income

458,696

446,845

3

Other expense

Salaries and employee benefits

463,428

449,741

3

Equipment and net occupancy

74,797

74,366

1

Outside data processing and software

48,429

44,301

9

FDIC assessments

20,280

28,827

-30

Advertising and marketing

16,248

16,110

1

Printing, postage and supplies

9,319

9,708

-4

Amortization of core deposit and other intangible assets

6,632

8,420

-21

Other costs of operations

294,211

156,379

88

Total other expense

933,344

787,852

18

Income before income taxes

457,869

518,253

-12

Applicable income taxes

105,259

169,326

-38

Net income

$

352,610

348,927

1

%

 

 

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

March 31,

December 31,

September 30,

June 30,

March 31,

Dollars in thousands

2018

2017

2017

2017

2017

Interest income

$

1,082,150

1,074,139

1,057,210

1,030,413

1,006,033

Interest expense

106,633

102,689

100,076

92,213

91,773

Net interest income

975,517

971,450

957,134

938,200

914,260

Provision for credit losses

43,000

31,000

30,000

52,000

55,000

Net interest income after provision for credit losses

932,517

940,450

927,134

886,200

859,260

Other income

Mortgage banking revenues

87,306

96,235

96,737

86,163

84,692

Service charges on deposit accounts

105,115

107,783

109,356

106,057

104,176

Trust income

131,375

129,669

124,900

126,797

120,015

Brokerage services income

13,392

12,768

14,676

16,617

17,384

Trading account and foreign exchange gains

4,637

10,468

7,058

8,084

9,691

Gain (loss) on bank investment securities

(9,431)

21,296

—

(17)

—

Other revenues from operations

126,302

105,834

106,702

117,115

110,887

Total other income

458,696

484,053

459,429

460,816

446,845

Other expense

Salaries and employee benefits

463,428

402,394

398,605

398,054

449,741

Equipment and net occupancy

74,797

71,363

75,558

73,797

74,366

Outside data processing and software

48,429

50,033

45,761

44,575

44,301

FDIC assessments

20,280

23,722

23,969

25,353

28,827

Advertising and marketing

16,248

19,366

17,403

16,324

16,110

Printing, postage and supplies

9,319

8,563

8,732

8,957

9,708

Amortization of core deposit and other      intangible assets

6,632

7,025

7,808

8,113

8,420

Other costs of operations

294,211

213,347

228,189

175,462

156,379

Total other expense

933,344

795,813

806,025

750,635

787,852

Income before income taxes

457,869

628,690

580,538

596,381

518,253

Applicable income taxes

105,259

306,287

224,615

215,328

169,326

Net income

$

352,610

322,403

355,923

381,053

348,927

 

 

Condensed Consolidated Balance Sheet

March 31

Dollars in thousands

2018

2017

Change

ASSETS

Cash and due from banks

$

1,291,664

1,286,962

—

%

Interest-bearing deposits at banks

6,135,434

6,945,149

-12

Federal funds sold

1,000

—

—

Trading account

141,134

174,854

-19

Investment securities

14,066,564

15,968,415

-12

Loans and leases:

Commercial, financial, etc.

21,697,522

22,295,376

-3

Real estate - commercial

33,753,506

33,071,654

2

Real estate - consumer

18,960,946

21,724,491

-13

Consumer

13,298,775

12,221,481

9

Total loans and leases, net of unearned discount

87,710,749

89,313,002

-2

Less: allowance for credit losses

1,019,671

1,001,430

2

Net loans and leases

86,691,078

88,311,572

-2

Goodwill

4,593,112

4,593,112

—

Core deposit and other intangible assets

64,957

94,535

-31

Other assets

5,637,881

5,848,652

-4

Total assets

$

118,622,824

123,223,251

-4

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

31,817,516

34,279,591

-7

%

Interest-bearing deposits

58,851,050

62,570,167

-6

Deposits at Cayman Islands office

278,064

192,763

44

Total deposits

90,946,630

97,042,521

-6

Short-term borrowings

1,626,129

185,102

—

Accrued interest and other liabilities

1,749,320

1,694,905

3

Long-term borrowings

8,591,051

8,087,619

6

Total liabilities

102,913,130

107,010,147

-4

Shareholders' equity:

Preferred

1,231,500

1,231,500

—

Common

14,478,194

14,981,604

-3

Total shareholders' equity

15,709,694

16,213,104

-3

Total liabilities and shareholders' equity

$

118,622,824

123,223,251

-4

%

 

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

March 31,

December 31,

September 30,

June 30,

March 31,

Dollars in thousands

2018

2017

2017

2017

2017

ASSETS

Cash and due from banks

$

1,291,664

1,420,888

1,368,252

1,344,478

1,286,962

Interest-bearing deposits at banks

6,135,434

5,078,903

6,306,484

5,023,829

6,945,149

Federal funds sold

1,000

—

—

1,000

—

Trading account

141,134

132,909

170,516

174,646

174,854

Investment securities

14,066,564

14,664,525

15,073,926

15,816,060

15,968,415

Loans and leases:

Commercial, financial, etc.

21,697,522

21,742,651

21,743,251

22,191,051

22,295,376

Real estate - commercial

33,753,506

33,366,373

32,914,288

33,348,991

33,071,654

Real estate - consumer

18,960,946

19,613,344

20,265,162

20,960,171

21,724,491

Consumer

13,298,775

13,266,615

13,002,433

12,580,342

12,221,481

Total loans and leases, net of unearned discount

87,710,749

87,988,983

87,925,134

89,080,555

89,313,002

Less: allowance for credit losses

1,019,671

1,017,198

1,013,326

1,008,225

1,001,430

Net loans and leases

86,691,078

86,971,785

86,911,808

88,072,330

88,311,572

Goodwill

4,593,112

4,593,112

4,593,112

4,593,112

4,593,112

Core deposit and other intangible assets

64,957

71,589

78,614

86,422

94,535

Other assets

5,637,881

5,659,776

5,899,092

5,784,690

5,848,652

Total assets

$

118,622,824

118,593,487

120,401,804

120,896,567

123,223,251

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

31,817,516

33,975,180

33,111,246

32,366,426

34,279,591

Interest-bearing deposits

58,851,050

58,278,970

60,170,133

60,978,895

62,570,167

Deposits at Cayman Islands office

278,064

177,996

232,014

195,617

192,763

Total deposits

90,946,630

92,432,146

93,513,393

93,540,938

97,042,521

Short-term borrowings

1,626,129

175,099

200,768

1,695,453

185,102

Accrued interest and other liabilities

1,749,320

1,593,993

1,791,946

1,727,059

1,694,905

Long-term borrowings

8,591,051

8,141,430

8,577,645

7,649,580

8,087,619

Total liabilities

102,913,130

102,342,668

104,083,752

104,613,030

107,010,147

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common

14,478,194

15,019,319

15,086,552

15,052,037

14,981,604

Total shareholders' equity

15,709,694

16,250,819

16,318,052

16,283,537

16,213,104

Total liabilities and shareholders' equity

$

118,622,824

118,593,487

120,401,804

120,896,567

123,223,251

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

Three months ended

Change in balance

March 31,

March 31,

December 31,

March 31, 2018 from

Dollars in millions

2018

2017

2017

March 31,

December 31,

Balance

Rate

Balance

Rate

Balance

Rate

2017

2017

ASSETS

Interest-bearing deposits at banks

$

4,941

1.53

%

6,152

.80

%

6,680

1.31

%

-20

%

-26

%

Federal funds sold

3

1.85

—

—

—

—

—

—

Trading account

54

3.00

60

2.20

87

1.31

-10

-38

Investment securities

14,467

2.33

15,999

2.43

14,808

2.30

-10

-2

Loans and leases, net of unearned discount

Commercial, financial, etc.

21,547

4.28

22,290

3.66

21,562

4.06

-3

—

Real estate - commercial

33,652

4.73

33,175

4.18

33,138

4.61

1

2

Real estate - consumer

19,274

4.06

22,179

3.92

19,974

4.03

-13

-4

Consumer

13,293

5.00

12,153

4.68

13,163

4.91

9

1

Total loans and leases, net

87,766

4.55

89,797

4.09

87,837

4.40

-2

—

Total earning assets

107,231

4.11

112,008

3.67

109,412

3.93

-4

-2

Goodwill

4,593

4,593

4,593

—

—

Core deposit and other intangible assets

68

98

75

-31

-9

Other assets

5,792

6,279

6,146

-8

-6

Total assets

$

117,684

122,978

120,226

-4

%

-2

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Savings and interest-checking deposits

$

52,504

.31

53,260

.20

53,436

.29

-1

%

-2

%

Time deposits

6,320

.70

9,561

.81

6,888

.70

-34

-8

Deposits at Cayman Islands office

248

.62

192

.56

215

.61

29

15

Total interest-bearing deposits

59,072

.36

63,013

.29

60,539

.34

-6

-2

Short-term borrowings

280

1.28

184

.48

178

.81

52

58

Long-term borrowings

8,606

2.54

8,423

2.25

8,464

2.37

2

2

Total interest-bearing liabilities

67,958

.64

71,620

.52

69,181

.59

-5

-2

Noninterest-bearing deposits

32,047

33,287

32,930

-4

-3

Other liabilities

1,620

1,748

1,844

-7

-12

Total liabilities

101,625

106,655

103,955

-5

-2

Shareholders' equity

16,059

16,323

16,271

-2

-1

Total liabilities and shareholders' equity

$

117,684

122,978

120,226

-4

%

-2

%

Net interest spread

3.47

3.15

3.34

Contribution of interest-free funds

.24

.19

.22

Net interest margin

3.71

%

3.34

%

3.56

%

 

 

Reconciliation of GAAP to Non-GAAP Measures

Three months ended

March 31

2018

2017

Income statement data

In thousands, except per share

Net income

Net income

$

352,610

348,927

Amortization of core deposit and other intangible assets (1)

4,888

5,108

Net operating income

$

357,498

354,035

Earnings per common share

Diluted earnings per common share

$

2.23

2.12

Amortization of core deposit and other intangible assets (1)

.03

.03

Diluted net operating earnings per common share

$

2.26

2.15

Other expense

Other expense

$

933,344

787,852

Amortization of core deposit and other intangible assets

(6,632)

(8,420)

Noninterest operating expense

$

926,712

779,432

Efficiency ratio

Noninterest operating expense (numerator)

$

926,712

779,432

Taxable-equivalent net interest income

980,326

922,259

Other income

458,696

446,845

Less:  Gain (loss) on bank investment securities

(9,431)

—

Denominator

$

1,448,453

1,369,104

Efficiency ratio

63.98

%

56.93

%

Balance sheet data

In millions

Average assets

Average assets

$

117,684

122,978

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(68)

(98)

Deferred taxes

18

39

Average tangible assets

$

113,041

118,326

Average common equity

Average total equity

$

16,059

16,323

Preferred stock

(1,232)

(1,232)

Average common equity

14,827

15,091

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(68)

(98)

Deferred taxes

18

39

Average tangible common equity

$

10,184

10,439

At end of quarter

Total assets

Total assets

$

118,623

123,223

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(65)

(95)

Deferred taxes

17

38

Total tangible assets

$

113,982

118,573

Total common equity

Total equity

$

15,710

16,213

Preferred stock

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

Common equity, net of undeclared cumulative preferred dividends

14,475

14,978

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(65)

(95)

Deferred taxes

17

38

Total tangible common equity

$

9,834

10,328

(1)

After any related tax effect.

 

 

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

Three months ended

March 31,

December 31,

September 30,

June 30,

March 31,

2018

2017

2017

2017

2017

Income statement data

In thousands, except per share

Net income

Net income

$

352,610

322,403

355,923

381,053

348,927

Amortization of core deposit and other intangible assets (1)

4,888

4,261

4,735

4,921

5,108

Net operating income

$

357,498

326,664

360,658

385,974

354,035

Earnings per common share

Diluted earnings per common share

$

2.23

2.01

2.21

2.35

2.12

Amortization of core deposit and other intangible assets (1)

.03

.03

.03

.03

.03

Diluted net operating earnings per common share

$

2.26

2.04

2.24

2.38

2.15

Other expense

Other expense

$

933,344

795,813

806,025

750,635

787,852

Amortization of core deposit and other intangible assets

(6,632)

(7,025)

(7,808)

(8,113)

(8,420)

Noninterest operating expense

$

926,712

788,788

798,217

742,522

779,432

Efficiency ratio

Noninterest operating expense (numerator)

$

926,712

788,788

798,217

742,522

779,432

Taxable-equivalent net interest income

980,326

980,457

965,962

946,936

922,259

Other income

458,696

484,053

459,429

460,816

446,845

Less:  Gain (loss) on bank investment securities

(9,431)

21,296

—

(17)

—

Denominator

$

1,448,453

1,443,214

1,425,391

1,407,769

1,369,104

Efficiency ratio

63.98

%

54.65

%

56.00

%

52.74

%

56.93

%

Balance sheet data

In millions

Average assets

Average assets

$

117,684

120,226

119,515

120,765

122,978

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(68)

(75)

(82)

(90)

(98)

Deferred taxes

18

26

32

35

39

Average tangible assets

$

113,041

115,584

114,872

116,117

118,326

Average common equity

Average total equity

$

16,059

16,271

16,301

16,285

16,323

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Average common equity

14,827

15,039

15,069

15,053

15,091

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(68)

(75)

(82)

(90)

(98)

Deferred taxes

18

26

32

35

39

Average tangible common equity

$

10,184

10,397

10,426

10,405

10,439

At end of quarter

Total assets

Total assets

$

118,623

118,593

120,402

120,897

123,223

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(65)

(72)

(79)

(86)

(95)

Deferred taxes

17

19

31

33

38

Total tangible assets

$

113,982

113,947

115,761

116,251

118,573

Total common equity

Total equity

$

15,710

16,251

16,318

16,284

16,213

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

(3)

(3)

(3)

Common equity, net of undeclared cumulative preferred dividends

14,475

15,016

15,083

15,049

14,978

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(65)

(72)

(79)

(86)

(95)

Deferred taxes

17

19

31

33

38

Total tangible common equity

$

9,834

10,370

10,442

10,403

10,328

(1)

After any related tax effect.

 

 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/mt-bank-corporation-announces-first-quarter-results-300630176.html

SOURCE M&T Bank Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement