Upgrade to SI Premium - Free Trial

M&T Bank Corporation Announces First Quarter Results

April 20, 2015 7:57 AM

BUFFALO, N.Y., April 20, 2015 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended March 31, 2015.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the initial quarter of 2015 were $1.65, up from $1.61 in the first quarter of 2014. GAAP-basis net income in the recent quarter was $242 million, 6% higher than the $229 million earned in the year-earlier quarter. Net income for the first three months of 2015 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.02% and 7.99%, respectively, compared with 1.07% and 8.22%, respectively, in the corresponding 2014 period.

Commenting on M&T's results for the recent quarter, René F. Jones, Vice Chairman and Chief Financial Officer, noted, "Significantly higher mortgage banking revenues in the recent quarter helped M&T record a 6% increase in net income from the first quarter of last year. Higher origination activity led to improvement in both residential and commercial mortgage banking revenues. Credit quality remained strong during the quarter with net charge-offs continuing to be well below M&T's historical norm. We also contained expense growth while making significant investments in our overall risk management infrastructure. Capital levels continued to strengthen and during the quarter we received a non-objection to our capital plan and proposed capital actions from the Federal Reserve."

Diluted earnings per common share and net income in the fourth quarter of 2014 were $1.92 and $278 million, respectively. The annualized returns on average assets and average common shareholders' equity in the final 2014 quarter were 1.12% and 9.10%, respectively.

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 gains and expenses associated with merging acquired operations into M&T, since such items are considered by management to be "nonoperating" in nature. 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 $1.68 in the first three months of 2015, compared with $1.66 and $1.95 in the first and fourth quarters of 2014, respectively. Net operating income for the first quarter of 2015 was $246 million, compared with $235 million and $282 million in the quarters ended March 31 and December 31, 2014, respectively. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.08% and 11.90%, respectively, in the first quarter of 2015. The comparable returns were 1.15% and 12.76% in the year-earlier quarter and 1.18% and 13.55% in the fourth quarter of 2014.

Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income totaled $665 million in the initial quarter of 2015, up from $662 million in the year-earlier period. Growth in average earning assets, reflecting increases of $4.1 billion in average investment securities, $2.8 billion or 4% in average loan balances and $2.0 billion in average balances of interest-bearing deposits at banks, was largely offset by a 35 basis point (hundredths of one percent) narrowing of the net interest margin to 3.17% in the recent quarter from 3.52% in the first quarter of 2014. The growth in investment securities resulted from continued progress made in response to regulatory liquidity requirements that will become effective for M&T in January 2016. The growth in the loan portfolio reflects higher average balances of commercial loans, commercial real estate loans and consumer loans. The decline in the net interest margin was largely attributable to the higher balances of investment securities and interest-bearing deposits at banks that have substantially lower yields than loans. Net interest income and the net interest margin in the fourth quarter of 2014 were $688 million and 3.10%, respectively. The recent quarter's decline in net interest income as compared with the immediately preceding quarter resulted largely from two less days in 2015's initial quarter, lower average balances of interest-bearing deposits at banks and the net impact of actions taken in response to the liquidity requirements that take effect in 2016. The 7 basis point improvement in net interest margin as compared with the final 2014 quarter was largely due to the lower average balances of interest-bearing deposits at banks, partially offset by higher average balances of investment securities and long-term borrowings.

Provision for Credit Losses/Asset Quality. The provision for credit losses was $38 million in the first quarter of 2015, compared with $32 million and $33 million in the first and fourth quarters of 2014, respectively. Net charge-offs of loans during the recent quarter aggregated $36 million, compared with $32 million in each of the first and fourth quarters of 2014. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .22% during the first three months of 2015, compared with .20% and .19% in the initial and final quarters of 2014, respectively.

Loans classified as nonaccrual totaled $791 million or 1.18% of total loans outstanding at March 31, 2015, improved from $891 million or 1.39% a year earlier and $799 million or 1.20% at December 31, 2014. Assets taken in foreclosure of defaulted loans totaled $63 million at March 31, 2015, compared with $59 million and $64 million at March 31, 2014 and December 31, 2014, respectively.

Allowance for Credit Losses. M&T regularly performs detailed analyses of individual borrowers and portfolios for purposes of determining the allowance for credit losses. As a result of those analyses, the allowance totaled $921 million or 1.37% of loans outstanding at March 31, 2015, compared with $917 million or 1.43% a year earlier and $920 million or 1.38% at December 31, 2014.

Noninterest Income and Expense. Noninterest income totaled $440 million in the recent quarter, $420 million in the year-earlier quarter and $452 million in the fourth quarter of 2014. The improvement as compared with the initial 2014 quarter resulted from higher residential and commercial mortgage banking revenues while the decline as compared with the final quarter of 2014 reflects a decrease in loan syndication fees and seasonally lower trust income and service charges on deposit accounts, partially offset by higher residential mortgage banking revenues.

Effective January 1, 2015, M&T adopted amended guidance from the Financial Accounting Standards Board for investments in qualified affordable housing projects under which the initial cost of such investments is amortized to income tax expense in proportion to the tax benefits received. The adoption of this accounting guidance did not have a significant effect on M&T's financial position or results of operations, but did result in the restatement of the consolidated financial statements for 2014 and earlier years to remove net costs associated with qualified affordable housing projects from noninterest expense and include the amortization of the investments in income tax expense.

Reflecting the application of the new accounting guidance, noninterest expense in the first quarter of 2015 aggregated $686 million, compared with $690 million and $666 million in the first and fourth quarters of 2014, respectively. Included in such amounts are expenses considered to be nonoperating in nature consisting of amortization of core deposit and other intangible assets. Exclusive of those expenses, noninterest operating expenses were $680 million in each of the first quarters of 2015 and 2014 and $659 million in the fourth quarter of 2014. Operating expenses in the recent quarter as compared with the year-earlier period reflected lower costs for professional services, FDIC assessments and equipment and net occupancy expenses that were offset by higher salaries and employee benefits expenses. The rise in operating expenses from the fourth quarter of 2014 to the initial 2015 quarter was predominantly the result of seasonally higher stock-based compensation and employee benefits expenses offset, in part, by lower professional services costs.

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 61.5% in the first quarter of 2015, 62.8% in the year-earlier quarter and 57.8% in the fourth quarter of 2014.

Balance Sheet. M&T had total assets of $98.4 billion at March 31, 2015, up 11% from $88.5 billion a year earlier. Investment securities at March 31, 2015 were $14.4 billion, up $4.0 billion or 39% from March 31, 2014. Loans and leases, net of unearned discount, rose 5% to $67.1 billion at March 31, 2015 from $64.1 billion a year earlier. Total deposits were $73.6 billion at the recent quarter-end, up 7% from $68.7 billion at March 31, 2014.

Total shareholders' equity rose 5% to $12.5 billion at March 31, 2015 from $11.9 billion at March 31, 2014, representing 12.73% and 13.43%, respectively, of total assets. Common shareholders' equity was $11.3 billion, or $84.95 per share at March 31, 2015, up from $10.7 billion, or $81.05 per share, a year earlier. Tangible equity per common share rose 8% to $58.29 at March 31, 2015 from $53.92 a year earlier. Common shareholders' equity per share and tangible equity per common share were $83.88 and $57.06, respectively, at December 31, 2014. 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 the transitional capital rules that became effective for M&T on January 1, 2015 was approximately 9.78% as of March 31, 2015. M&T's estimated Tier 1 common ratio under previously effective regulatory capital rules would have been 9.98% at March 31, 2015, compared with 9.45% and 9.83% at March 31, 2014 and December 31, 2014, respectively.

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 #24457680. 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 until Thursday, April 23, 2015 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to the ID #24457680. 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, Pennsylvania, Maryland, Virginia, West Virginia, Delaware 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.

M&T BANK CORPORATION

Financial Highlights

Three months ended

Amounts in thousands,

March 31

except per share

2015

2014

Change

Performance

Net income

$

241,613

229,017

6

%

Net income available to common shareholders

218,837

211,731

3

%

Per common share:

Basic earnings

$

1.66

1.63

2

%

Diluted earnings

1.65

1.61

2

%

Cash dividends

$

.70

.70

-

Common shares outstanding:

Average - diluted (1)

132,769

131,126

1

%

Period end (2)

132,946

131,431

1

%

Return on (annualized):

Average total assets

1.02

%

1.07

%

Average common shareholders' equity

7.99

%

8.22

%

Taxable-equivalent net interest income

$

665,426

662,378

-

Yield on average earning assets

3.54

%

3.87

%

Cost of interest-bearing liabilities

.57

%

.55

%

Net interest spread

2.97

%

3.32

%

Contribution of interest-free funds

.20

%

.20

%

Net interest margin

3.17

%

3.52

%

Net charge-offs to average total

net loans (annualized)

.22

%

.20

%

Net operating results (3)

Net operating income

$

245,776

235,162

5

%

Diluted net operating earnings per common share

1.68

1.66

1

%

Return on (annualized):

Average tangible assets

1.08

%

1.15

%

Average tangible common equity

11.90

%

12.76

%

Efficiency ratio

61.46

%

62.83

%

At March 31

Loan quality

2015

2014

Change

Nonaccrual loans

$

790,586

890,893

-11

%

Real estate and other foreclosed assets

62,578

59,407

5

%

Total nonperforming assets

$

853,164

950,300

-10

%

Accruing loans past due 90 days or more (4)

$

236,621

307,017

-23

%

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

60,508

75,959

-20

%

Accruing loans past due 90 days or more

193,618

291,418

-34

%

Renegotiated loans

$

198,911

257,889

-23

%

Acquired accruing loans past due 90

days or more (5)

$

80,110

120,996

-34

%

Purchased impaired loans (6):

Outstanding customer balance

$

335,079

534,331

Carrying amount

184,018

303,388

Nonaccrual loans to total net loans

1.18

%

1.39

%

Allowance for credit losses to total loans

1.37

%

1.43

%

(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 acquired loans.

(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.

(6) Accruing loans that were impaired at acquisition date and recorded at fair value.

M&T BANK CORPORATION

Financial Highlights, Five Quarter Trend

Three months ended

Amounts in thousands,

March 31,

December 31,

September 30,

June 30,

March 31,

except per share

2015

2014

2014

2014

2014

Performance

Net income

$

241,613

277,549

275,344

284,336

229,017

Net income available to common shareholders

218,837

254,239

251,917

260,695

211,731

Per common share:

Basic earnings

$

1.66

1.93

1.92

1.99

1.63

Diluted earnings

1.65

1.92

1.91

1.98

1.61

Cash dividends

$

.70

.70

.70

.70

.70

Common shares outstanding:

Average - diluted (1)

132,769

132,278

132,128

131,828

131,126

Period end (2)

132,946

132,354

132,142

131,953

131,431

Return on (annualized):

Average total assets

1.02

%

1.12

%

1.17

%

1.27

%

1.07

%

Average common shareholders' equity

7.99

%

9.10

%

9.18

%

9.79

%

8.22

%

Taxable-equivalent net interest income

$

665,426

687,847

674,900

674,963

662,378

Yield on average earning assets

3.54

%

3.44

%

3.59

%

3.73

%

3.87

%

Cost of interest-bearing liabilities

.57

%

.52

%

.54

%

.51

%

.55

%

Net interest spread

2.97

%

2.92

%

3.05

%

3.22

%

3.32

%

Contribution of interest-free funds

.20

%

.18

%

.18

%

.18

%

.20

%

Net interest margin

3.17

%

3.10

%

3.23

%

3.40

%

3.52

%

Net charge-offs to average total

net loans (annualized)

.22

%

.19

%

.17

%

.18

%

.20

%

Net operating results (3)

Net operating income

$

245,776

281,929

279,838

289,974

235,162

Diluted net operating earnings per common share

1.68

1.95

1.94

2.02

1.66

Return on (annualized):

Average tangible assets

1.08

%

1.18

%

1.24

%

1.35

%

1.15

%

Average tangible common equity

11.90

%

13.55

%

13.80

%

14.92

%

12.76

%

Efficiency ratio

61.46

%

57.84

%

58.44

%

58.20

%

62.83

%

March 31,

December 31,

September 30,

June 30,

March 31,

Loan quality

2015

2014

2014

2014

2014

Nonaccrual loans

$

790,586

799,151

847,784

880,134

890,893

Real estate and other foreclosed assets

62,578

63,635

67,629

59,793

59,407

Total nonperforming assets

$

853,164

862,786

915,413

939,927

950,300

Accruing loans past due 90 days or more (4)

$

236,621

245,020

312,990

289,016

307,017

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

60,508

69,095

68,586

81,817

75,959

Accruing loans past due 90 days or more

193,618

217,822

265,333

275,846

291,418

Renegotiated loans

$

198,911

202,633

209,099

270,223

257,889

Acquired accruing loans past due 90

days or more (5)

$

80,110

110,367

132,147

134,580

120,996

Purchased impaired loans (6):

Outstanding customer balance

$

335,079

369,080

429,915

504,584

534,331

Carrying amount

184,018

197,737

236,662

282,517

303,388

Nonaccrual loans to total net loans

1.18

%

1.20

%

1.29

%

1.36

%

1.39

%

Allowance for credit losses to total loans

1.37

%

1.38

%

1.40

%

1.42

%

1.43

%

(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 acquired loans.

(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.

(6) Accruing loans that were impaired at acquisition date and recorded at fair value.

M&T BANK CORPORATION

Condensed Consolidated Statement of Income

Three months ended

March 31

Dollars in thousands

2015

2014

Change

Interest income

$

738,087

722,952

2

%

Interest expense

78,499

66,519

18

Net interest income

659,588

656,433

-

Provision for credit losses

38,000

32,000

19

Net interest income after

provision for credit losses

621,588

624,433

-

Other income

Mortgage banking revenues

101,601

80,049

27

Service charges on deposit accounts

102,344

104,198

-2

Trust income

123,734

121,252

2

Brokerage services income

15,461

16,500

-6

Trading account and foreign exchange gains

6,231

6,447

-3

Loss on bank investment securities

(98)

-

-

Equity in earnings of Bayview Lending Group LLC

(4,191)

(4,454)

-

Other revenues from operations

95,121

96,115

-1

Total other income

440,203

420,107

5

Other expense

Salaries and employee benefits

389,893

371,326

5

Equipment and net occupancy

66,470

71,167

-7

Printing, postage and supplies

9,590

10,956

-12

Amortization of core deposit and other

intangible assets

6,793

10,062

-32

FDIC assessments

10,660

15,488

-31

Other costs of operations

202,969

211,235

-4

Total other expense

686,375

690,234

-1

Income before income taxes

375,416

354,306

6

Applicable income taxes

133,803

125,289

7

Net income

$

241,613

229,017

6

%

M&T BANK CORPORATION

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

March 31,

December 31,

September 30,

June 30,

March 31,

Dollars in thousands

2015

2014

2014

2014

2014

Interest income

$

738,087

756,612

743,023

734,290

722,952

Interest expense

78,499

74,772

73,964

65,176

66,519

Net interest income

659,588

681,840

669,059

669,114

656,433

Provision for credit losses

38,000

33,000

29,000

30,000

32,000

Net interest income after

provision for credit losses

621,588

648,840

640,059

639,114

624,433

Other income

Mortgage banking revenues

101,601

93,675

93,532

95,656

80,049

Service charges on deposit accounts

102,344

106,319

110,071

107,368

104,198

Trust income

123,734

128,442

128,671

129,893

121,252

Brokerage services income

15,461

15,809

17,416

17,487

16,500

Trading account and foreign exchange gains

6,231

8,397

6,988

8,042

6,447

Loss on bank investment securities

(98)

-

-

-

-

Equity in earnings of Bayview Lending Group LLC

(4,191)

(4,049)

(4,114)

(4,055)

(4,454)

Other revenues from operations

95,121

103,050

98,547

102,021

96,115

Total other income

440,203

451,643

451,111

456,412

420,107

Other expense

Salaries and employee benefits

389,893

345,135

348,776

339,713

371,326

Equipment and net occupancy

66,470

62,335

67,713

68,084

71,167

Printing, postage and supplies

9,590

8,881

9,184

9,180

10,956

Amortization of core deposit and other

intangible assets

6,793

7,170

7,358

9,234

10,062

FDIC assessments

10,660

11,695

13,193

15,155

15,488

Other costs of operations

202,969

231,005

219,135

226,294

211,235

Total other expense

686,375

666,221

665,359

667,660

690,234

Income before income taxes

375,416

434,262

425,811

427,866

354,306

Applicable income taxes

133,803

156,713

150,467

143,530

125,289

Net income

$

241,613

277,549

275,344

284,336

229,017

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet

March 31

Dollars in thousands

2015

2014

Change

ASSETS

Cash and due from banks

$

1,269,816

1,671,052

-24

%

Interest-bearing deposits at banks

6,291,491

3,299,185

91

Federal funds sold

97,037

92,066

5

Trading account assets

363,085

314,807

15

Investment securities

14,393,270

10,364,249

39

Loans and leases:

Commercial, financial, etc.

19,775,494

18,896,070

5

Real estate - commercial

27,845,710

26,104,086

7

Real estate - consumer

8,504,119

8,774,095

-3

Consumer

10,973,719

10,360,827

6

Total loans and leases, net of unearned discount

67,099,042

64,135,078

5

Less: allowance for credit losses

921,373

916,768

1

Net loans and leases

66,177,669

63,218,310

5

Goodwill

3,524,625

3,524,625

-

Core deposit and other intangible assets

28,234

58,789

-52

Other assets

6,232,556

5,987,277

4

Total assets

$

98,377,783

88,530,360

11

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

27,181,120

25,244,200

8

%

Interest-bearing deposits

46,234,455

43,207,286

7

Deposits at Cayman Islands office

178,545

247,880

-28

Total deposits

73,594,120

68,699,366

7

Short-term borrowings

193,495

230,209

-16

Accrued interest and other liabilities

1,552,724

1,462,725

6

Long-term borrowings

10,509,143

6,251,197

68

Total liabilities

85,849,482

76,643,497

12

Shareholders' equity:

Preferred

1,231,500

1,231,500

-

Common (1)

11,296,801

10,655,363

6

Total shareholders' equity

12,528,301

11,886,863

5

Total liabilities and shareholders' equity

$

98,377,783

88,530,360

11

%

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $152.5 million

at March 31, 2015 and $25.3 million at March 31, 2014.

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet, Five Quarter Trend

March 31,

December 31,

September 30,

June 30,

March 31,

Dollars in thousands

2015

2014

2014

2014

2014

ASSETS

Cash and due from banks

$

1,269,816

1,289,965

1,445,877

1,827,197

1,671,052

Interest-bearing deposits at banks

6,291,491

6,470,867

7,676,064

3,032,530

3,299,185

Federal funds sold

97,037

83,392

77,766

90,239

92,066

Trading account assets

363,085

308,175

296,913

313,325

314,807

Investment securities

14,393,270

12,993,542

13,348,368

12,120,195

10,364,249

Loans and leases:

Commercial, financial, etc.

19,775,494

19,461,292

19,112,009

19,105,892

18,896,070

Real estate - commercial

27,845,710

27,567,569

26,942,847

26,374,274

26,104,086

Real estate - consumer

8,504,119

8,657,301

8,663,408

8,656,766

8,774,095

Consumer

10,973,719

10,982,794

10,854,095

10,610,761

10,360,827

Total loans and leases, net of unearned discount

67,099,042

66,668,956

65,572,359

64,747,693

64,135,078

Less: allowance for credit losses

921,373

919,562

918,633

917,666

916,768

Net loans and leases

66,177,669

65,749,394

64,653,726

63,830,027

63,218,310

Goodwill

3,524,625

3,524,625

3,524,625

3,524,625

3,524,625

Core deposit and other intangible assets

28,234

35,027

42,197

49,555

58,789

Other assets

6,232,556

6,230,548

6,162,806

6,047,309

5,987,277

Total assets

$

98,377,783

96,685,535

97,228,342

90,835,002

88,530,360

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

27,181,120

26,947,880

27,440,524

26,088,763

25,244,200

Interest-bearing deposits

46,234,455

46,457,591

46,659,442

43,502,602

43,207,286

Deposits at Cayman Islands office

178,545

176,582

241,536

237,890

247,880

Total deposits

73,594,120

73,582,053

74,341,502

69,829,255

68,699,366

Short-term borrowings

193,495

192,676

164,609

161,631

230,209

Accrued interest and other liabilities

1,552,724

1,567,951

1,327,524

1,283,430

1,462,725

Long-term borrowings

10,509,143

9,006,959

9,061,391

7,391,931

6,251,197

Total liabilities

85,849,482

84,349,639

84,895,026

78,666,247

76,643,497

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

11,296,801

11,104,396

11,101,816

10,937,255

10,655,363

Total shareholders' equity

12,528,301

12,335,896

12,333,316

12,168,755

11,886,863

Total liabilities and shareholders' equity

$

98,377,783

96,685,535

97,228,342

90,835,002

88,530,360

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $152.5 million at March 31, 2015, $181.0 million

at December 31, 2014 and $25.3 million at March 31, 2014, and accumulated other comprehensive income, net of applicable income

tax effect, of $12.5 million at September 30, 2014 and $40.3 million at June 30, 2014.

M&T BANK CORPORATION

Condensed Consolidated Average Balance Sheet

and Annualized Taxable-equivalent Rates

Three months ended

Change in balance

March 31,

March 31,

December 31,

March 31, 2015 from

Dollars in millions

2015

2014

2014

March 31,

December 31,

Balance

Rate

Balance

Rate

Balance

Rate

2014

2014

ASSETS

Interest-bearing deposits at banks

$

5,073

.25

%

3,089

.25

%

9,054

.25

%

64

%

-44

%

Federal funds sold

97

.10

100

.07

86

.08

-2

14

Trading account assets

79

2.87

71

2.68

80

1.76

11

-1

Investment securities

13,376

2.67

9,265

3.34

12,978

2.82

44

3

Loans and leases, net of unearned discount

Commercial, financial, etc.

19,457

3.21

18,476

3.37

19,117

3.25

5

2

Real estate - commercial

27,596

4.18

26,143

4.40

27,064

4.24

6

2

Real estate - consumer

8,572

4.15

8,844

4.19

8,654

4.19

-3

-1

Consumer

10,962

4.49

10,300

4.59

10,932

4.49

6

-

Total loans and leases, net

66,587

3.97

63,763

4.14

65,767

4.01

4

1

Total earning assets

85,212

3.54

76,288

3.87

87,965

3.44

12

-3

Goodwill

3,525

3,525

3,525

-

-

Core deposit and other intangible assets

31

64

38

-50

-18

Other assets

7,124

6,788

7,116

5

-

Total assets

$

95,892

86,665

98,644

11

%

-3

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

NOW accounts

$

1,121

.11

988

.12

1,083

.14

14

%

4

%

Savings deposits

41,525

.10

38,358

.12

42,949

.10

8

-3

Time deposits

3,017

.50

3,460

.46

3,128

.50

-13

-4

Deposits at Cayman Islands office

224

.27

380

.22

265

.22

-41

-16

Total interest-bearing deposits

45,887

.13

43,186

.15

47,425

.13

6

-3

Short-term borrowings

196

.07

264

.05

195

.05

-26

1

Long-term borrowings

9,835

2.64

5,897

3.47

8,954

2.62

67

10

Total interest-bearing liabilities

55,918

.57

49,347

.55

56,574

.52

13

-1

Noninterest-bearing deposits

25,811

24,141

28,090

7

-8

Other liabilities

1,704

1,529

1,538

11

11

Total liabilities

83,433

75,017

86,202

11

-3

Shareholders' equity

12,459

11,648

12,442

7

-

Total liabilities and shareholders' equity

$

95,892

86,665

98,644

11

%

-3

%

Net interest spread

2.97

3.32

2.92

Contribution of interest-free funds

.20

.20

.18

Net interest margin

3.17

%

3.52

%

3.10

%

M&T BANK CORPORATION

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

Three months ended

March 31,

December 31,

September 30,

June 30,

March 31,

2015

2014

2014

2014

2014

Income statement data

In thousands, except per share

Net income

Net income

$

241,613

277,549

275,344

284,336

229,017

Amortization of core deposit and other

intangible assets (1)

4,163

4,380

4,494

5,638

6,145

Net operating income

$

245,776

281,929

279,838

289,974

235,162

Earnings per common share

Diluted earnings per common share

$

1.65

1.92

1.91

1.98

1.61

Amortization of core deposit and other

intangible assets (1)

.03

.03

.03

.04

.05

Diluted net operating earnings per common share

$

1.68

1.95

1.94

2.02

1.66

Other expense

Other expense

$

686,375

666,221

665,359

667,660

690,234

Amortization of core deposit and other

intangible assets

(6,793)

(7,170)

(7,358)

(9,234)

(10,062)

Noninterest operating expense

$

679,582

659,051

658,001

658,426

680,172

Efficiency ratio

Noninterest operating expense (numerator)

$

679,582

659,051

658,001

658,426

680,172

Taxable-equivalent net interest income

665,426

687,847

674,900

674,963

662,378

Other income

440,203

451,643

451,111

456,412

420,107

Less: Loss on bank investment securities

(98)

-

-

-

-

Denominator

$

1,105,727

1,139,490

1,126,011

1,131,375

1,082,485

Efficiency ratio

61.46

%

57.84

%

58.44

%

58.20

%

62.83

%

Balance sheet data

In millions

Average assets

Average assets

$

95,892

98,644

93,245

89,873

86,665

Goodwill

(3,525)

(3,525)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(31)

(38)

(45)

(53)

(64)

Deferred taxes

10

12

14

16

20

Average tangible assets

$

92,346

95,093

89,689

86,311

83,096

Average common equity

Average total equity

$

12,459

12,442

12,247

12,039

11,648

Preferred stock

(1,232)

(1,231)

(1,232)

(1,231)

(1,072)

Average common equity

11,227

11,211

11,015

10,808

10,576

Goodwill

(3,525)

(3,525)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(31)

(38)

(45)

(53)

(64)

Deferred taxes

10

12

14

16

20

Average tangible common equity

$

7,681

7,660

7,459

7,246

7,007

At end of quarter

Total assets

Total assets

$

98,378

96,686

97,228

90,835

88,530

Goodwill

(3,525)

(3,525)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(28)

(35)

(42)

(49)

(59)

Deferred taxes

9

11

13

15

19

Total tangible assets

$

94,834

93,137

93,674

87,276

84,965

Total common equity

Total equity

$

12,528

12,336

12,333

12,169

11,887

Preferred stock

(1,232)

(1,231)

(1,232)

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(2)

(3)

(2)

(3)

(3)

Common equity, net of undeclared cumulative

preferred dividends

11,294

11,102

11,099

10,934

10,652

Goodwill

(3,525)

(3,525)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(28)

(35)

(42)

(49)

(59)

Deferred taxes

9

11

13

15

19

Total tangible common equity

$

7,750

7,553

7,545

7,375

7,087

(1) After any related tax effect.

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mt-bank-corporation-announces-first-quarter-results-300068371.html

SOURCE M&T Bank Corporation

Categories

Press Releases

Next Articles