M&T Bank Corporation Announces Third Quarter Results

October 18, 2017 6:52 AM EDT

BUFFALO, N.Y., Oct. 18, 2017 /PRNewswire/ -- M&T Bank Corporation ("M&T")(NYSE: MTB) today reported its results of operations for the quarter ended September 30, 2017.

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the third quarter of 2017 were $2.21, up 5% from $2.10 in the year-earlier period. GAAP-basis net income in the recently completed quarter totaled $356 million, 2% above $350 million in the third quarter of 2016. Diluted earnings per common share and GAAP-basis net income for the second quarter of 2017 were $2.35 and $381 million, respectively. GAAP-basis net income for the third quarter of 2017 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.18% and 8.89%, respectively, compared with 1.12% and 8.68%, respectively, in the year-earlier quarter and 1.27% and 9.67%, respectively, in the second quarter of 2017.

On October 9, 2017, Wilmington Trust Corporation, a wholly owned subsidiary of M&T, reached an agreement with the U.S. Attorney's Office for the District of Delaware related to alleged conduct that took place between 2009 and 2010 prior to the acquisition of Wilmington Trust Corporation by M&T. Under terms of the agreement, Wilmington Trust Corporation was required to pay $60 million and settled the government's claims. The settlement amount included $16 million previously payed to the U.S. Securities and Exchange Commission in a related action. The result was a payment of $44 million that is not deductible for income tax purposes. Wilmington Trust did not admit any liability.

Commenting on M&T's financial results for the recent quarter, Darren J. King, Executive Vice President and Chief Financial Officer, stated, "Once again, M&T has delivered very strong financial results through its core businesses producing solid returns for shareholders. Performance in the third quarter benefited from a widening of the net interest margin, lower credit costs and continued strong fee income and well-controlled expenses. We believe the recently announced agreement between Wilmington Trust Corporation and the U.S. Attorney's Office for the District of Delaware is in the Company's best interest and we are pleased to have that legal proceeding behind us."

 

Earnings Highlights

Change 3Q17 vs.

($ in millions, except per share data)

3Q17

3Q16

2Q17

3Q16

2Q17

Net income

$

356

$

350

$

381

2

%

-7

%

Net income available to common shareholders - diluted

$

336

$

327

$

361

3

%

-7

%

Diluted earnings per common share

$

2.21

$

2.10

$

2.35

5

%

-6

%

Annualized return on average assets

1.18

%

1.12

%

1.27

%

Annualized return on average common equity

8.89

%

8.68

%

9.67

%

 

For the nine-month period ended September 30, 2017, diluted earnings per common share were $6.69, up 15% from $5.80 in the corresponding 2016 period.  GAAP-basis net income for the first nine months of 2017 totaled $1.09 billion, 10% higher than $985 million in the year-earlier period.  Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income in the nine-month period ended September 30, 2017 was 1.20% and 9.15%, respectively, compared with 1.06% and 8.17%, respectively, in the similar 2016 period.

Supplemental Reporting of Non-GAAP Results of Operations.  M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill, 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" expense 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 $2.24 in the recent quarter, compared with $2.13 and $2.38 in 2016's third quarter and the second quarter of 2017, respectively. Net operating income was $361 million in the third quarter of 2017, compared with $356 million in the corresponding quarter of 2016 and $386 million in the second quarter of 2017. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.25% and 13.03%, respectively, in the third quarter of 2017, compared with 1.18% and 12.77%, respectively, in the year-earlier quarter and 1.33% and 14.18%, respectively, in the second quarter of 2017.

Diluted net operating earnings per common share in the first nine months of 2017 increased 12% to $6.78 from $6.07 in the year-earlier period. Net operating income during the nine-month period ended September 30, 2017 was $1.10 billion, up 7% from $1.03 billion in the like-2016 period.  Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.26% and 13.42%, respectively, in the first nine months of 2017, compared with 1.15% and 12.36%, respectively, in the nine-month period ended September 30, 2016.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis totaled $966 million in the third quarter of 2017, an increase of $101 million, or 12%, from $865 million in the year-earlier quarter.  That improvement resulted predominantly from a widening of the net interest margin to 3.53% in the recent quarter from 3.05% in the third quarter of 2016. Taxable-equivalent net interest income in the recent quarter rose 2% from $947 million in the second quarter of 2017.  That growth was primarily due to an 8 basis point widening of the net interest margin from 3.45% in the second quarter of 2017.

 

Taxable-equivalent Net Interest Income

Change 3Q17 vs.

($ in millions)

3Q17

3Q16

2Q17

3Q16

2Q17

Average earning assets

$

108,642

$

112,864

$

109,987

-4

%

-1

%

Net interest income - taxable-equivalent

$

966

$

865

$

947

12

%

2

%

Net interest margin

3.53

%

3.05

%

3.45

%

 

Provision for Credit Losses/Asset Quality.  The provision for credit losses was $30 million in the third quarter of 2017, compared with $47 million in 2016's third quarter and $52 million in the second quarter of 2017.  Net charge-offs of loans were $25 million during the recent quarter, compared with $41 million in the third quarter of 2016 and $45 million in the second quarter of 2017.  Expressed as an annualized percentage of average loans outstanding, net charge-offs were .11% and .19% in the third quarter of 2017 and 2016, respectively, and .20% in the second 2017 quarter.

Loans classified as nonaccrual totaled $869 million, or .99% of total loans outstanding at September 30, 2017, compared with $872 million or .98% at June 30, 2017 and $837 million or .93% at September 30, 2016. The higher levels of nonaccrual loans at the two most recent quarter-ends as compared with September 30, 2016 reflect the migration of previously performing loans obtained in the acquisition of Hudson City Bancorp, Inc. ("Hudson City") that became over 90 days past due after September 30, 2016.  Nonaccrual Hudson City-related residential real estate loans totaled $211 million at each of September 30, 2017 and June 30, 2017, compared with $149 million at September 30, 2016. Assets taken in foreclosure of defaulted loans were $111 million at September 30, 2017, compared with $160 million at September 30, 2016 and $105 million at June 30, 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 $1.01 billion at each of September 30, 2017 and June 30, 2017, compared with $976 million at September 30, 2016.  The allowance expressed as a percentage of outstanding loans was 1.15% at September 30, 2017, compared with 1.09% at September 30, 2016 and 1.13% at June 30, 2017. 

 

Asset Quality Metrics

Change 3Q17 vs.

($ in millions)

3Q17

3Q16

2Q17

3Q16

2Q17

At end of quarter

Nonaccrual loans

$

869

$

837

$

872

4

%

—

Real estate and other foreclosed assets

$

111

$

160

$

105

-31

%

6

%

Total nonperforming assets

$

980

$

997

$

977

-2

%

—

Accruing loans past due 90 days or more (1)

$

261

$

317

$

265

-18

%

-2

%

Nonaccrual loans as % of loans outstanding

.99

%

.93

%

.98

%

Allowance for credit losses

$

1,013

$

976

$

1,008

4

%

1

%

Allowance for credit losses as % of loans outstanding

1.15

%

1.09

%

1.13

%

For the period

Provision for credit losses

$

30

$

47

$

52

-36

%

-42

%

Net charge-offs

$

25

$

41

$

45

-40

%

-45

%

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

.11

%

.19

%

.20

%

__________

(1)

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

 

Noninterest Income and Expense.  Noninterest income aggregated $459 million in the recent quarter, compared with $491 million in the third quarter of 2016 and $461 million in the second quarter of 2017. The decline in noninterest income in the recent quarter as compared with the corresponding quarter of 2016 was predominantly the result of $28 million of gains on investment securities recognized during that 2016 quarter. Higher trust income in the third quarter of 2017 was offset by lower mortgage banking revenues as compared with the year-earlier period. As compared with 2017's second quarter, a 12% rise in mortgage banking revenues during the recent quarter was offset by a decline in credit-related fees.

 

Noninterest Income

Change 3Q17 vs.

($ in millions)

3Q17

3Q16

2Q17

3Q16

2Q17

Mortgage banking revenues

$

97

$

104

$

86

-7

%

12

%

Service charges on deposit accounts

109

108

106

1

%

3

%

Trust income

125

119

127

5

%

-1

%

Brokerage services income

15

16

17

-8

%

-12

%

Trading account and foreign exchange gains

7

13

8

-45

%

-13

%

Gain on bank investment securities

—

28

—

-100

%

—

Other revenues from operations

106

103

117

3

%

-9

%

Total other income

$

459

$

491

$

461

-6

%

—

 

Noninterest expense in the third quarter of 2017 totaled $806 million, compared with $752 million in the year-earlier quarter and $751 million in the second 2017 quarter.  Excluding expenses considered to be nonoperating in nature, such as amortization of core deposit and other intangible assets and merger-related expenses, noninterest operating expenses were $798 million in the recent quarter, compared with $743 million in each of the third quarter of 2016 and the second quarter of 2017. As of September 30, 2017, M&T increased its reserve for legal matters by $50 million. Higher professional services costs also contributed to the rise in operating expenses in the recent quarter as compared with the noted earlier quarters.

 

Noninterest Expense

Change 3Q17 vs.

($ in millions)

3Q17

3Q16

2Q17

3Q16

2Q17

Salaries and employee benefits

$

399

$

400

$

399

—

—

Equipment and net occupancy

75

75

74

—

2

%

Outside data processing and software

46

43

45

7

%

3

%

FDIC assessments

24

28

25

-16

%

-5

%

Advertising and marketing

17

22

16

-21

%

7

%

Printing, postage and supplies

9

9

9

-3

%

-3

%

Amortization of core deposit and other intangible assets

8

10

8

-20

%

-4

%

Other costs of operations

228

165

175

38

%

30

%

Total other expense

$

806

$

752

$

751

7

%

7

%

 

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 56.0%, 55.9% and 52.7% in the quarters ended September 30, 2017, September 30, 2016 and June 30, 2017, respectively.

Balance Sheet.  M&T had total assets of $120.4 billion at September 30, 2017, compared with $126.8 billion at September 30, 2016 and $120.9 billion at June 30, 2017. Loans and leases, net of unearned discount, totaled $87.9 billion at the recent quarter-end, compared with $89.6 billion at September 30, 2016 and $89.1 billion at June 30, 2017.  Investment securities were $15.1 billion, $14.7 billion and $15.8 billion at September 30, 2017, September 30, 2016, and June 30, 2017, respectively.  Total deposits were $93.5 billion at each of September 30, 2017 and June 30, 2017, compared with $98.1 billion at September 30, 2016.

Total shareholders' equity at each of September 30, 2017, September 30, 2016 and June 30, 2017 was $16.3 billion, representing 13.55%, 12.88% and 13.47% of total assets, respectively. Common shareholders' equity was $15.1 billion at each of those dates, or $99.70 per share at September 30, 2017, $97.47 per share at September 30, 2016 and $98.66 per share at June 30, 2017.  Tangible equity per common share rose to $69.02 at the recent quarter-end from $67.42 a year earlier and $68.20 at June 30, 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 10.98% as of September 30, 2017. 

In accordance with its 2017 capital plan, M&T repurchased 1,382,746 shares of common stock during the recent quarter at an average cost per share of $162.52, for a total cost of $225 million.  In the aggregate, during the first nine months of 2017, M&T repurchased 6,025,749 shares of common stock under the 2017 and 2016 capital plans at a total cost of $982 million.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss third 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# 87313424. 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 Wednesday, October 25, 2017 by calling (800) 585-8367, or (404) 537-3406 for international participants, and by making reference to ID# 87313424.  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

Nine months ended

September 30

September 30

Amounts in thousands, except per share

2017

2016

Change

2017

2016

Change

Performance

Net income

$

355,923

349,984

2

%

$

1,085,903

984,543

10

%

Net income available to common shareholders

335,804

326,998

3

%

1,025,023

915,686

12

%

Per common share:

Basic earnings

$

2.22

2.10

6

%

$

6.71

5.82

15

%

Diluted earnings

2.21

2.10

5

%

6.69

5.80

15

%

Cash dividends

$

.75

.70

7

%

$

2.25

2.10

7

%

Common shares outstanding:

Average - diluted (1)

151,691

156,026

-3

%

153,293

157,843

-3

%

Period end (2)

151,291

154,987

-2

%

151,291

154,987

-2

%

Return on (annualized):

Average total assets

1.18

%

1.12

%

1.20

%

1.06

%

Average common shareholders' equity

8.89

%

8.68

%

9.15

%

8.17

%

Taxable-equivalent net interest income

$

965,962

865,065

12

%

$

2,835,157

2,613,702

8

%

Yield on average earning assets

3.89

%

3.44

%

3.79

%

3.50

%

Cost of interest-bearing liabilities

.57

%

.59

%

.54

%

.56

%

Net interest spread

3.32

%

2.85

%

3.25

%

2.94

%

Contribution of interest-free funds

.21

%

.20

%

.19

%

.18

%

Net interest margin

3.53

%

3.05

%

3.44

%

3.12

%

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

.11

%

.19

%

.17

%

.16

%

Net operating results (3)

Net operating income

$

360,658

355,929

1

%

$

1,100,667

1,026,597

7

%

Diluted net operating earnings per common share

2.24

2.13

5

%

6.78

6.07

12

%

Return on (annualized):

Average tangible assets

1.25

%

1.18

%

1.26

%

1.15

%

Average tangible common equity

13.03

%

12.77

%

13.42

%

12.36

%

Efficiency ratio

56.00

%

55.92

%

55.21

%

55.99

%

At September 30

Loan quality

2017

2016

Change

Nonaccrual loans

$

869,362

837,362

4

%

Real estate and other foreclosed assets

110,515

159,881

-31

%

Total nonperforming assets

$

979,877

997,243

-2

%

Accruing loans past due 90 days or more (4)

$

261,288

317,282

-18

%

Government guaranteed loans included in totals above:

Nonaccrual loans

$

34,687

47,130

-26

%

Accruing loans past due 90 days or more

252,072

282,077

-11

%

Renegotiated loans

$

226,672

217,559

4

%

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

$

56,225

65,182

-14

%

Purchased impaired loans (6):

Outstanding customer balance

$

779,340

981,105

-21

%

Carrying amount

466,943

616,991

-24

%

Nonaccrual loans to total net loans

.99

%

.93

%

Allowance for credit losses to total loans

1.15

%

1.09

%

__________

(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

September 30,

June 30,

March 31,

December 31,

September 30,

Amounts in thousands, except per share

2017

2017

2017

2016

2016

Performance

Net income

$

355,923

381,053

348,927

330,571

349,984

Net income available to common shareholders

335,804

360,662

328,567

307,797

326,998

Per common share:

Basic earnings

$

2.22

2.36

2.13

1.98

2.10

Diluted earnings

2.21

2.35

2.12

1.98

2.10

Cash dividends

$

.75

.75

.75

.70

.70

Common shares outstanding:

Average - diluted (1)

151,691

153,276

154,949

155,700

156,026

Period end (2)

151,291

152,539

153,781

156,213

154,987

Return on (annualized):

Average total assets

1.18

%

1.27

%

1.15

%

1.05

%

1.12

%

Average common shareholders' equity

8.89

%

9.67

%

8.89

%

8.13

%

8.68

%

Taxable-equivalent net interest income

$

965,962

946,936

922,259

883,147

865,065

Yield on average earning assets

3.89

%

3.79

%

3.67

%

3.45

%

3.44

%

Cost of interest-bearing liabilities

.57

%

.52

%

.52

%

.57

%

.59

%

Net interest spread

3.32

%

3.27

%

3.15

%

2.88

%

2.85

%

Contribution of interest-free funds

.21

%

.18

%

.19

%

.20

%

.20

%

Net interest margin

3.53

%

3.45

%

3.34

%

3.08

%

3.05

%

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

.11

%

.20

%

.19

%

.22

%

.19

%

Net operating results (3)

Net operating income

$

360,658

385,974

354,035

336,095

355,929

Diluted net operating earnings per common share

2.24

2.38

2.15

2.01

2.13

Return on (annualized):

Average tangible assets

1.25

%

1.33

%

1.21

%

1.10

%

1.18

%

Average tangible common equity

13.03

%

14.18

%

13.05

%

11.93

%

12.77

%

Efficiency ratio

56.00

%

52.74

%

56.93

%

56.42

%

55.92

%

September 30,

June 30,

March 31,

December 31,

September 30,

Loan quality

2017

2017

2017

2016

2016

Nonaccrual loans

$

869,362

872,374

926,675

920,015

837,362

Real estate and other foreclosed assets

110,515

104,424

119,155

139,206

159,881

Total nonperforming assets

$

979,877

976,798

1,045,830

1,059,221

997,243

Accruing loans past due 90 days or more (4)

$

261,288

265,461

280,019

300,659

317,282

Government guaranteed loans included in totals above:

Nonaccrual loans

$

34,687

39,296

39,610

40,610

47,130

Accruing loans past due 90 days or more

252,072

235,227

252,552

282,659

282,077

Renegotiated loans

$

226,672

221,892

191,343

190,374

217,559

Accruing loans acquired at a discount past due 90 days or

  more (5)

$

56,225

57,498

63,732

61,144

65,182

Purchased impaired loans (6):

Outstanding customer balance

$

779,340

838,476

890,431

927,446

981,105

Carrying amount

466,943

512,393

552,935

578,032

616,991

Nonaccrual loans to total net loans

.99

%

.98

%

1.04

%

1.01

%

.93

%

Allowance for credit losses to total loans

1.15

%

1.13

%

1.12

%

1.09

%

1.09

%

__________

(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

Nine months ended

September 30

September 30

Dollars in thousands

2017

2016

Change

2017

2016

Change

Interest income

$

1,057,210

969,515

9

%

$

3,093,656

2,912,970

6

%

Interest expense

100,076

111,175

-10

284,062

318,847

-11

Net interest income

957,134

858,340

12

2,809,594

2,594,123

8

Provision for credit losses

30,000

47,000

-36

137,000

128,000

7

Net interest income after provision for credit losses

927,134

811,340

14

2,672,594

2,466,123

8

Other income

Mortgage banking revenues

96,737

103,747

-7

267,592

275,193

-3

Service charges on deposit accounts

109,356

107,935

1

319,589

314,212

2

Trust income

124,900

118,654

5

371,712

350,181

6

Brokerage services income

14,676

15,914

-8

48,677

48,190

1

Trading account and foreign exchange gains

7,058

12,754

-45

24,833

33,434

-26

Gain (loss) on bank investment securities

—

28,480

-100

(17)

28,748

-100

Other revenues from operations

106,702

103,866

3

334,704

310,579

8

Total other income

459,429

491,350

-6

1,367,090

1,360,537

—

Other expense

Salaries and employee benefits

399,089

399,786

—

1,247,851

1,230,246

1

Equipment and net occupancy

75,558

75,263

—

223,721

225,165

-1

Outside data processing and software

45,761

42,878

7

134,637

128,402

5

FDIC assessments

23,969

28,459

-16

78,149

76,054

3

Advertising and marketing

17,403

21,996

-21

49,837

66,063

-25

Printing, postage and supplies

8,732

8,972

-3

27,397

30,865

-11

Amortization of core deposit and other   intangible assets

7,808

9,787

-20

24,341

33,524

-27

Other costs of operations

227,705

165,251

38

558,579

488,063

14

Total other expense

806,025

752,392

7

2,344,512

2,278,382

3

Income before income taxes

580,538

550,298

5

1,695,172

1,548,278

9

Applicable income taxes

224,615

200,314

12

609,269

563,735

8

Net income

$

355,923

349,984

2

%

$

1,085,903

984,543

10

%

 

 

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

September 30,

June 30,

March 31,

December 31,

September 30,

Dollars in thousands

2017

2017

2017

2016

2016

Interest income

$

1,057,210

1,030,413

1,006,033

982,901

969,515

Interest expense

100,076

92,213

91,773

107,137

111,175

Net interest income

957,134

938,200

914,260

875,764

858,340

Provision for credit losses

30,000

52,000

55,000

62,000

47,000

Net interest income after provision for credit losses

927,134

886,200

859,260

813,764

811,340

Other income

Mortgage banking revenues

96,737

86,163

84,692

98,504

103,747

Service charges on deposit accounts

109,356

106,057

104,176

104,890

107,935

Trust income

124,900

126,797

120,015

122,003

118,654

Brokerage services income

14,676

16,617

17,384

15,233

15,914

Trading account and foreign exchange gains

7,058

8,084

9,691

7,692

12,754

Gain (loss) on bank investment securities

—

(17)

—

1,566

28,480

Other revenues from operations

106,702

117,115

110,887

115,571

103,866

Total other income

459,429

460,816

446,845

465,459

491,350

Other expense

Salaries and employee benefits

399,089

398,900

449,862

393,354

399,786

Equipment and net occupancy

75,558

73,797

74,366

69,976

75,263

Outside data processing and software

45,761

44,575

44,301

43,987

42,878

FDIC assessments

23,969

25,353

28,827

28,991

28,459

Advertising and marketing

17,403

16,324

16,110

21,074

21,996

Printing, postage and supplies

8,732

8,957

9,708

8,681

8,972

Amortization of core deposit and other intangible assets

7,808

8,113

8,420

9,089

9,787

Other costs of operations

227,705

174,616

156,258

193,951

165,251

Total other expense

806,025

750,635

787,852

769,103

752,392

Income before income taxes

580,538

596,381

518,253

510,120

550,298

Applicable income taxes

224,615

215,328

169,326

179,549

200,314

Net income

$

355,923

381,053

348,927

330,571

349,984

 

 

Condensed Consolidated Balance Sheet

September 30

Dollars in thousands

2017

2016

Change

ASSETS

Cash and due from banks

$

1,368,252

1,332,202

3

%

Interest-bearing deposits at banks

6,306,484

10,777,636

-41

Trading account

170,516

488,588

-65

Investment securities

15,073,926

14,733,574

2

Loans and leases:

Commercial, financial, etc.

21,743,251

21,917,163

-1

Real estate - commercial

32,914,288

32,078,762

3

Real estate - consumer

20,265,162

23,584,420

-14

Consumer

13,002,433

12,066,147

8

Total loans and leases, net of unearned discount

87,925,134

89,646,492

-2

Less: allowance for credit losses

1,013,326

976,121

4

Net loans and leases

86,911,808

88,670,371

-2

Goodwill

4,593,112

4,593,112

—

Core deposit and other intangible assets

78,614

106,744

-26

Other assets

5,899,092

6,138,801

-4

Total assets

$

120,401,804

126,841,028

-5

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

33,111,246

33,127,627

—

%

Interest-bearing deposits

60,170,133

64,786,035

-7

Deposits at Cayman Islands office

232,014

223,183

4

Total deposits

93,513,393

98,136,845

-5

Short-term borrowings

200,768

213,846

-6

Accrued interest and other liabilities

1,791,946

1,938,201

-8

Long-term borrowings

8,577,645

10,211,160

-16

Total liabilities

104,083,752

110,500,052

-6

Shareholders' equity:

Preferred

1,231,500

1,231,500

—

Common (1)

15,086,552

15,109,476

—

Total shareholders' equity

16,318,052

16,340,976

—

Total liabilities and shareholders' equity

$

120,401,804

126,841,028

-5

%

__________

(1)

Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $247.9 million at September 30, 2017 and $114.6 million at September 30, 2016.

 

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

September 30,

June 30,

March 31,

December 31,

September 30,

Dollars in thousands

2017

2017

2017

2016

2016

ASSETS

Cash and due from banks

$

1,368,252

1,344,478

1,286,962

1,320,549

1,332,202

Interest-bearing deposits at banks

6,306,484

5,023,829

6,945,149

5,000,638

10,777,636

Federal funds sold

—

1,000

—

—

—

Trading account

170,516

174,646

174,854

323,867

488,588

Investment securities

15,073,926

15,816,060

15,968,415

16,250,468

14,733,574

Loans and leases:

Commercial, financial, etc.

21,743,251

22,191,051

22,295,376

22,610,047

21,917,163

Real estate - commercial

32,914,288

33,348,991

33,071,654

33,506,394

32,078,762

Real estate - consumer

20,265,162

20,960,171

21,724,491

22,590,912

23,584,420

Consumer

13,002,433

12,580,342

12,221,481

12,146,063

12,066,147

Total loans and leases, net of unearned discount

87,925,134

89,080,555

89,313,002

90,853,416

89,646,492

Less: allowance for credit losses

1,013,326

1,008,225

1,001,430

988,997

976,121

Net loans and leases

86,911,808

88,072,330

88,311,572

89,864,419

88,670,371

Goodwill

4,593,112

4,593,112

4,593,112

4,593,112

4,593,112

Core deposit and other intangible assets

78,614

86,422

94,535

97,655

106,744

Other assets

5,899,092

5,784,690

5,848,652

5,998,498

6,138,801

Total assets

$

120,401,804

120,896,567

123,223,251

123,449,206

126,841,028

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

33,111,246

32,366,426

34,279,591

32,813,896

33,127,627

Interest-bearing deposits

60,170,133

60,978,895

62,570,167

62,478,053

64,786,035

Deposits at Cayman Islands office

232,014

195,617

192,763

201,927

223,183

Total deposits

93,513,393

93,540,938

97,042,521

95,493,876

98,136,845

Short-term borrowings

200,768

1,695,453

185,102

163,442

213,846

Accrued interest and other liabilities

1,791,946

1,727,059

1,694,905

1,811,431

1,938,201

Long-term borrowings

8,577,645

7,649,580

8,087,619

9,493,835

10,211,160

Total liabilities

104,083,752

104,613,030

107,010,147

106,962,584

110,500,052

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

15,086,552

15,052,037

14,981,604

15,255,122

15,109,476

Total shareholders' equity

16,318,052

16,283,537

16,213,104

16,486,622

16,340,976

Total liabilities and shareholders' equity

$

120,401,804

120,896,567

123,223,251

123,449,206

126,841,028

___________

(1)

Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $247.9 million at September 30, 2017,  $270.1 million at June 30, 2017, $291.6 million at March 31, 2017, $294.6 million at December 31, 2016 and $114.6 million at September 30, 2016.

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

Three months ended

Change in balance

Nine months ended

September 30,

September 30,

June 30,

September 30, 2017 from

September 30

Change

Dollars in millions

2017

2016

2017

September 30,

June 30,

2017

2016

in

Balance

Rate

Balance

Rate

Balance

Rate

2016

2017

Balance

Rate

Balance

Rate

balance

ASSETS

Interest-bearing deposits at banks

$

4,740

1.25

%

9,681

.51

%

4,741

1.03

%

-51

%

—

%

$

5,206

1.01

%

8,864

.51

%

-41

%

Federal funds sold

—

—

—

—

1

1.44

—

—

—

—

—

—

—

Trading account

73

1.92

90

1.52

64

1.50

-19

15

66

1.87

89

1.62

-26

Investment securities

15,443

2.28

14,361

2.38

15,913

2.36

8

-3

15,783

2.36

14,873

2.49

6

Loans and leases, net of unearned discount

Commercial, financial, etc.

21,734

3.98

21,480

3.44

22,350

3.84

1

-3

22,122

3.83

21,216

3.43

4

Real estate - commercial

33,257

4.50

31,252

4.00

33,214

4.30

6

—

33,216

4.33

30,274

4.08

10

Real estate - consumer

20,609

3.96

24,058

3.92

21,318

3.94

-14

-3

21,363

3.94

24,922

3.93

-14

Consumer

12,786

4.89

11,942

4.55

12,386

4.78

7

3

12,444

4.79

11,747

4.55

6

Total loans and leases, net

88,386

4.32

88,732

3.93

89,268

4.19

—

-1

89,145

4.20

88,159

3.97

1

Total earning assets

108,642

3.89

112,864

3.44

109,987

3.79

-4

-1

110,200

3.79

111,985

3.50

-2

Goodwill

4,593

4,593

4,593

—

—

4,593

4,593

—

Core deposit and other intangible assets

82

112

90

-26

-9

90

123

-26

Other assets

6,198

7,156

6,095

-13

2

6,190

7,196

-14

Total assets

$

119,515

124,725

120,765

-4

%

-1

%

$

121,073

123,897

-2

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Savings and interest-checking deposits

$

53,287

.28

52,516

.18

53,611

.23

1

%

-1

%

$

53,386

.24

51,570

.16

4

%

Time deposits

7,673

.72

12,334

.90

8,559

.76

-38

-10

8,591

.77

12,694

.83

-32

Deposits at Cayman Islands office

169

.73

220

.37

163

.69

-23

4

175

.66

197

.39

-11

Total interest-bearing deposits

61,129

.34

65,070

.32

62,333

.30

-6

-2

62,152

.31

64,461

.29

-4

Short-term borrowings

244

.90

231

.29

212

.71

6

15

213

.72

1,127

.41

-81

Long-term borrowings

8,033

2.35

10,287

2.28

8,292

2.16

-22

-3

8,248

2.25

10,370

2.25

-20

Total interest-bearing liabilities

69,406

.57

75,588

.59

70,837

.52

-8

-2

70,613

.54

75,958

.56

-7

Noninterest-bearing deposits

32,005

30,782

31,868

4

—

32,382

29,638

9

Other liabilities

1,803

2,008

1,775

-10

2

1,775

1,967

-10

Total liabilities

103,214

108,378

104,480

-5

-1

104,770

107,563

-3

Shareholders' equity

16,301

16,347

16,285

—

—

16,303

16,334

—

Total liabilities and shareholders' equity

$

119,515

124,725

120,765

-4

%

-1

%

$

121,073

123,897

-2

%

Net interest spread

3.32

2.85

3.27

3.25

2.94

Contribution of interest-free funds

.21

.20

.18

.19

.18

Net interest margin

3.53

%

3.05

%

3.45

%

3.44

%

3.12

%

 

 

Reconciliation of GAAP to Non-GAAP Measures

Three months ended

Nine months ended

September 30

September 30

2017

2016

2017

2016

Income statement data

In thousands, except per share

Net income

Net income

$

355,923

349,984

1,085,903

984,543

Amortization of core deposit and other intangible assets (1)

4,735

5,945

14,764

20,369

Merger-related expenses (1)

—

—

—

21,685

Net operating income

$

360,658

355,929

1,100,667

1,026,597

Earnings per common share

Diluted earnings per common share

$

2.21

2.10

6.69

5.80

Amortization of core deposit and other intangible assets (1)

.03

.03

.09

.13

Merger-related expenses (1)

—

—

—

.14

Diluted net operating earnings per common share

$

2.24

2.13

6.78

6.07

Other expense

Other expense

$

806,025

752,392

2,344,512

2,278,382

Amortization of core deposit and other intangible assets

(7,808)

(9,787)

(24,341)

(33,524)

Merger-related expenses

—

—

—

(35,755)

Noninterest operating expense

$

798,217

742,605

2,320,171

2,209,103

Merger-related expenses

Salaries and employee benefits

$

—

—

—

5,334

Equipment and net occupancy

—

—

—

1,278

Outside data processing and software

—

—

—

1,067

Advertising and marketing

—

—

—

10,522

Printing, postage and supplies

—

—

—

1,482

Other costs of operations

—

—

—

16,072

Total

$

—

—

—

35,755

Efficiency ratio

Noninterest operating expense (numerator)

$

798,217

742,605

2,320,171

2,209,103

Taxable-equivalent net interest income

965,962

865,065

2,835,157

2,613,702

Other income

459,429

491,350

1,367,090

1,360,537

Less:  Gain (loss) on bank investment securities

—

28,480

(17)

28,748

Denominator

$

1,425,391

1,327,935

4,202,264

3,945,491

Efficiency ratio

56.00

%

55.92

%

55.21

%

55.99

%

Balance sheet data

In millions

Average assets

Average assets

$

119,515

124,725

121,073

123,897

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(82)

(112)

(90)

(123)

Deferred taxes

32

44

35

48

Average tangible assets

$

114,872

120,064

116,425

119,229

Average common equity

Average total equity

$

16,301

16,347

16,303

16,334

Preferred stock

(1,232)

(1,232)

(1,232)

(1,231)

Average common equity

15,069

15,115

15,071

15,103

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(82)

(112)

(90)

(123)

Deferred taxes

32

44

35

48

Average tangible common equity

$

10,426

10,454

10,423

10,435

At end of quarter

Total assets

Total assets

$

120,402

126,841

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(79)

(107)

Deferred taxes

31

42

Total tangible assets

$

115,761

122,183

Total common equity

Total equity

$

16,318

16,341

Preferred stock

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

Common equity, net of undeclared cumulative preferred dividends

15,083

15,106

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(79)

(107)

Deferred taxes

31

42

Total tangible common equity

$

10,442

10,448

___________

(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,

2017

2017

2017

2016

2016

Income statement data

In thousands, except per share

Net income

Net income

$

355,923

381,053

348,927

330,571

349,984

Amortization of core deposit and other intangible assets (1)

4,735

4,921

5,108

5,524

5,945

Net operating income

$

360,658

385,974

354,035

336,095

355,929

Earnings per common share

Diluted earnings per common share

$

2.21

2.35

2.12

1.98

2.10

Amortization of core deposit and other intangible assets (1)

.03

.03

.03

.03

.03

Diluted net operating earnings per common share

$

2.24

2.38

2.15

2.01

2.13

Other expense

Other expense

$

806,025

750,635

787,852

769,103

752,392

Amortization of core deposit and other intangible assets

(7,808)

(8,113)

(8,420)

(9,089)

(9,787)

Noninterest operating expense

$

798,217

742,522

779,432

760,014

742,605

Efficiency ratio

Noninterest operating expense (numerator)

$

798,217

742,522

779,432

760,014

742,605

Taxable-equivalent net interest income

965,962

946,936

922,259

883,147

865,065

Other income

459,429

460,816

446,845

465,459

491,350

Less:  Gain (loss) on bank investment securities

—

(17)

—

1,566

28,480

Denominator

$

1,425,391

1,407,769

1,369,104

1,347,040

1,327,935

Efficiency ratio

56.00

%

52.74

%

56.93

%

56.42

%

55.92

%

Balance sheet data

In millions

Average assets

Average assets

$

119,515

120,765

122,978

125,734

124,725

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(82)

(90)

(98)

(102)

(112)

Deferred taxes

32

35

39

40

44

Average tangible assets

$

114,872

116,117

118,326

121,079

120,064

Average common equity

Average total equity

$

16,301

16,285

16,323

16,673

16,347

Preferred stock

(1,232)

(1,232)

(1,232)

(1,492)

(1,232)

Average common equity

15,069

15,053

15,091

15,181

15,115

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(82)

(90)

(98)

(102)

(112)

Deferred taxes

32

35

39

40

44

Average tangible common equity

$

10,426

10,405

10,439

10,526

10,454

At end of quarter

Total assets

Total assets

$

120,402

120,897

123,223

123,449

126,841

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(79)

(86)

(95)

(98)

(107)

Deferred taxes

31

33

38

39

42

Total tangible assets

$

115,761

116,251

118,573

118,797

122,183

Total common equity

Total equity

$

16,318

16,284

16,213

16,487

16,341

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

15,083

15,049

14,978

15,252

15,106

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(79)

(86)

(95)

(98)

(107)

Deferred taxes

31

33

38

39

42

Total tangible common equity

$

10,442

10,403

10,328

10,600

10,448

__________

(1)   After any related tax effect.

 

View original content:http://www.prnewswire.com/news-releases/mt-bank-corporation-announces-third-quarter-results-300538734.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