Upgrade to SI Premium - Free Trial

M&T Bank Corporation Announces Third Quarter Results

October 19, 2015 6:40 AM

BUFFALO, N.Y., Oct. 19, 2015 /PRNewswire/ -- M&T Bank Corporation ("M&T")(NYSE: MTB) today reported its results of operations for the quarter ended September 30, 2015.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the third quarter of 2015 were $1.93, up from $1.91 in the year-earlier quarter. GAAP-basis net income in the recent quarter aggregated $280 million, improved from $275 million in the third quarter of 2014. Diluted earnings per common share and GAAP-basis net income were $1.98 and $287 million, respectively, in 2015's second quarter. GAAP-basis net income for the third quarter of 2015 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.13% and 8.93%, respectively, compared with 1.17% and 9.18%, respectively, in the year-earlier quarter and 1.18% and 9.37%, respectively, in 2015's second quarter.

Commenting on M&T's financial performance for the recent quarter, Rene F. Jones, Vice Chairman and Chief Financial Officer, noted, "Financial results for the third quarter reflected growth in net interest income and several core noninterest income categories as compared with the second quarter dampened by a slowdown in mortgage loan origination activities that depressed both residential and commercial mortgage banking revenues. Significantly, year over year revenues were up and expenses were down, and our credit quality remained strong. We have quickly resumed working on our merger with Hudson City, and will soon be positioned with our new colleagues to bring the full array of M&T's banking products and services to the communities across New Jersey."

For the first nine months of 2015, diluted earnings per common share were $5.56, improved from $5.50 in the similar period of 2014. GAAP-basis net income for the nine-month period ended September 30, 2015 aggregated $809 million, 3% higher than $789 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 for the first nine months of 2015 was 1.11% and 8.77%, respectively, compared with 1.17% and 9.07%, respectively, in the corresponding 2014 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 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 $1.95 in the third quarter of 2015, compared with $1.94 in the year-earlier quarter and $2.01 in the second quarter of 2015. Net operating income during the recent quarter was $283 million, compared with $280 million in the third quarter of 2014 and $290 million in 2015's second quarter. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.18% and 12.98%, respectively, in the recent quarter, 1.24% and 13.80%, respectively, in the third quarter of 2014 and 1.24% and 13.76%, respectively, in the second quarter of 2015.

Taxable-equivalent Net Interest Income. Net interest income expressed on a taxable-equivalent basis totaled $699 million in the third quarter of 2015, up 4% from $675 million in the third quarter of 2014. Contributing to that improvement was a $5.7 billion increase in average earning assets, partially offset by a 9 basis point narrowing of the net interest margin. The growth in earning assets included a $3.1 billion rise in average loans and leases and a $1.7 billion increase in average investment securities. Taxable-equivalent net interest income in the recent quarter was up an annualized 6% from $689 million in the second 2015 quarter. That improvement reflects a $179 million increase in average loans outstanding, tempered by a 3 basis point narrowing of the net interest margin. In each quarterly comparison, the decline in the net interest margin includes the effect of increased lower-yielding balances of investment securities and deposits held at the Federal Reserve Bank of New York.

Provision for Credit Losses/Asset Quality. The provision for credit losses was $44 million in the recent quarter, compared with $29 million in the third quarter of 2014 and $30 million in 2015's second quarter. Net charge-offs of loans were $40 million during the third quarter of 2015, compared with $28 million and $21 million in the third quarter of 2014 and second quarter of 2015, respectively. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .24% and .17% in the third quarter of 2015 and 2014, respectively, and .13% in the second quarter of 2015.

Loans classified as nonaccrual declined to $787 million, or 1.15% of total loans outstanding at September 30, 2015, improved from $848 million or 1.29% at September 30, 2014 and $797 million or 1.17% at June 30, 2015. Assets taken in foreclosure of defaulted loans totaled $66 million at September 30, 2015, compared with $68 million a year earlier and $64 million at June 30, 2015.

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 totaled $934 million and $930 million at September 30 and June 30, 2015, respectively, or 1.36% of loans outstanding at each of those dates, compared with $919 million or 1.40% at September 30, 2014.

Noninterest Income and Expense. Noninterest income totaled $440 million in the recent quarter, compared with $451 million in the third quarter of 2014 and $497 million in the second quarter of 2015. The decline from the second 2015 quarter was largely due to a $45 million gain in the second quarter of 2015 from the sale of M&T's trade processing business within its retirement services division and to lower mortgage banking revenues. As compared with 2014's third quarter, the recent quarter decline reflects lower mortgage banking revenues and trust income. The lower trust income resulted largely from the trade processing business divestiture in 2015.

Noninterest expense in the third quarter of 2015 totaled $654 million, improved from $665 million in the year-earlier quarter and $697 million in the second quarter of 2015. 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 $650 million in the recent quarter, down from $658 million in the third quarter of 2014 and $691 million in the second quarter of 2015. The decline in operating expenses in the recent quarter as compared with the year-earlier period was predominantly attributable to lower costs for professional services, partially offset by higher salaries and employee benefit expenses. The lower level of operating expenses as compared with the immediately preceding quarter resulted from $40 million of cash contributions made to The M&T Charitable Foundation during the second quarter of 2015.

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 57.1% in the recent quarter, 58.4% in the year-earlier quarter and 58.2% in the second quarter of 2015.

Balance Sheet. M&T had total assets of $97.8 billion at September 30, 2015, up from $97.2 billion a year earlier. Investment securities were $14.5 billion at the recent quarter-end, up $1.1 billion or 9% from September 30, 2014. Loans and leases, net of unearned discount, totaled $68.5 billion at September 30, 2015, $3.0 billion or 5% above $65.6 billion a year earlier. Total deposits declined $1.4 billion or 2% to $72.9 billion at the recent quarter-end from $74.3 billion at September 30, 2014, largely due to lower trust-related deposits.

Total shareholders' equity rose 5% to $12.9 billion at September 30, 2015 from $12.3 billion a year earlier, representing 13.21% and 12.68%, respectively, of total assets. Common shareholders' equity was $11.7 billion, or $87.67 per share, at September 30, 2015, compared with $11.1 billion, or $83.99 per share, at September 30, 2014. Tangible equity per common share rose 7% to $61.22 at September 30, 2015 from $57.10 at September 30, 2014. Common shareholders' equity per share and tangible equity per common share were $85.90 and $59.39, respectively, at June 30, 2015. 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 10.08%. M&T's estimated Tier 1 common ratio under previously effective regulatory capital rules would have been 10.28% as of September 30, 2015.

Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss third quarter financial results today at 9:30 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 #57486342. 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 Thursday, October 22, 2015 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to ID #57486342. 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

Nine months ended

Amounts in thousands,

September 30

September 30

except per share

2015

2014

Change

2015

2014

Change

Performance

Net income

$

280,401

275,344

2

%

$

808,702

788,697

3

%

Net income available to common shareholders

257,346

251,917

2

%

739,656

724,344

2

%

Per common share:

Basic earnings

$

1.94

1.92

1

%

$

5.59

5.54

1

%

Diluted earnings

1.93

1.91

1

%

5.56

5.50

1

%

Cash dividends

$

.70

.70

-

$

2.10

2.10

-

Common shares outstanding:

Average - diluted (1)

133,376

132,128

1

%

133,089

131,698

1

%

Period end (2)

133,311

132,142

1

%

133,311

132,142

1

%

Return on (annualized):

Average total assets

1.13

%

1.17

%

1.11

%

1.17

%

Average common shareholders' equity

8.93

%

9.18

%

8.77

%

9.07

%

Taxable-equivalent net interest income

$

699,075

674,900

4

%

$

2,053,649

2,012,241

2

%

Yield on average earning assets

3.48

%

3.59

%

3.51

%

3.72

%

Cost of interest-bearing liabilities

.55

%

.54

%

.55

%

.53

%

Net interest spread

2.93

%

3.05

%

2.96

%

3.19

%

Contribution of interest-free funds

.21

%

.18

%

.20

%

.19

%

Net interest margin

3.14

%

3.23

%

3.16

%

3.38

%

Net charge-offs to average total

net loans (annualized)

.24

%

.17

%

.19

%

.19

%

Net operating results (3)

Net operating income

$

282,907

279,838

1

%

$

819,024

804,974

2

%

Diluted net operating earnings per common share

1.95

1.94

1

%

5.64

5.62

-

Return on (annualized):

Average tangible assets

1.18

%

1.24

%

1.17

%

1.25

%

Average tangible common equity

12.98

%

13.80

%

12.89

%

13.84

%

Efficiency ratio

57.05

%

58.44

%

58.88

%

59.78

%

At September 30

Loan quality

2015

2014

Change

Nonaccrual loans

$

787,098

847,784

-7

%

Real estate and other foreclosed assets

66,144

67,629

-2

%

Total nonperforming assets

$

853,242

915,413

-7

%

Accruing loans past due 90 days or more (4)

$

231,465

312,990

-26

%

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

48,955

68,586

-29

%

Accruing loans past due 90 days or more

193,998

265,333

-27

%

Renegotiated loans

$

189,639

209,099

-9

%

Acquired accruing loans past due 90 days or more (5)

$

80,827

132,147

-39

%

Purchased impaired loans (6):

Outstanding customer balance

$

278,979

429,915

-35

%

Carrying amount

149,421

236,662

-37

%

Nonaccrual loans to total net loans

1.15

%

1.29

%

Allowance for credit losses to total loans

1.36

%

1.40

%

(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,

September 30,

June 30,

March 31,

December 31,

September 30,

except per share

2015

2015

2015

2014

2014

Performance

Net income

$

280,401

286,688

241,613

277,549

275,344

Net income available to common shareholders

257,346

263,481

218,837

254,239

251,917

Per common share:

Basic earnings

$

1.94

1.99

1.66

1.93

1.92

Diluted earnings

1.93

1.98

1.65

1.92

1.91

Cash dividends

$

.70

.70

.70

.70

.70

Common shares outstanding:

Average - diluted (1)

133,376

133,116

132,769

132,278

132,128

Period end (2)

133,311

133,099

132,946

132,354

132,142

Return on (annualized):

Average total assets

1.13

%

1.18

%

1.02

%

1.12

%

1.17

%

Average common shareholders' equity

8.93

%

9.37

%

7.99

%

9.10

%

9.18

%

Taxable-equivalent net interest income

$

699,075

689,148

665,426

687,847

674,900

Yield on average earning assets

3.48

%

3.52

%

3.54

%

3.44

%

3.59

%

Cost of interest-bearing liabilities

.55

%

.55

%

.57

%

.52

%

.54

%

Net interest spread

2.93

%

2.97

%

2.97

%

2.92

%

3.05

%

Contribution of interest-free funds

.21

%

.20

%

.20

%

.18

%

.18

%

Net interest margin

3.14

%

3.17

%

3.17

%

3.10

%

3.23

%

Net charge-offs to average total

net loans (annualized)

.24

%

.13

%

.22

%

.19

%

.17

%

Net operating results (3)

Net operating income

$

282,907

290,341

245,776

281,929

279,838

Diluted net operating earnings per common share

1.95

2.01

1.68

1.95

1.94

Return on (annualized):

Average tangible assets

1.18

%

1.24

%

1.08

%

1.18

%

1.24

%

Average tangible common equity

12.98

%

13.76

%

11.90

%

13.55

%

13.80

%

Efficiency ratio

57.05

%

58.23

%

61.46

%

57.84

%

58.44

%

September 30,

June 30,

March 31,

December 31,

September 30,

Loan quality

2015

2015

2015

2014

2014

Nonaccrual loans

$

787,098

797,146

790,586

799,151

847,784

Real estate and other foreclosed assets

66,144

63,734

62,578

63,635

67,629

Total nonperforming assets

$

853,242

860,880

853,164

862,786

915,413

Accruing loans past due 90 days or more (4)

$

231,465

238,568

236,621

245,020

312,990

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

48,955

58,259

60,508

69,095

68,586

Accruing loans past due 90 days or more

193,998

206,775

193,618

217,822

265,333

Renegotiated loans

$

189,639

197,145

198,911

202,633

209,099

Acquired accruing loans past due 90 days or more (5)

$

80,827

78,591

80,110

110,367

132,147

Purchased impaired loans (6):

Outstanding customer balance

$

278,979

312,507

335,079

369,080

429,915

Carrying amount

149,421

169,240

184,018

197,737

236,662

Nonaccrual loans to total net loans

1.15

%

1.17

%

1.18

%

1.20

%

1.29

%

Allowance for credit losses to total loans

1.36

%

1.36

%

1.37

%

1.38

%

1.40

%

(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

Nine months ended

September 30

September 30

Dollars in thousands

2015

2014

Change

2015

2014

Change

Interest income

$

770,026

743,023

4

%

$

2,268,467

2,200,265

3

%

Interest expense

77,199

73,964

4

232,924

205,659

13

Net interest income

692,827

669,059

4

2,035,543

1,994,606

2

Provision for credit losses

44,000

29,000

52

112,000

91,000

23

Net interest income after

provision for credit losses

648,827

640,059

1

1,923,543

1,903,606

1

Other income

Mortgage banking revenues

84,035

93,532

-10

288,238

269,237

7

Service charges on deposit accounts

107,259

110,071

-3

314,860

321,637

-2

Trust income

113,744

128,671

-12

356,076

379,816

-6

Brokerage services income

16,902

17,416

-3

49,224

51,403

-4

Trading account and foreign exchange gains

8,362

6,988

20

20,639

21,477

-4

Loss on bank investment securities

-

-

-

(108)

-

-

Equity in earnings of Bayview Lending Group LLC

(3,721)

(4,114)

-

(11,043)

(12,623)

-

Other revenues from operations

113,118

98,547

15

359,043

296,683

21

Total other income

439,699

451,111

-3

1,376,929

1,327,630

4

Other expense

Salaries and employee benefits

363,567

348,776

4

1,115,117

1,059,815

5

Equipment and net occupancy

68,470

67,713

1

201,792

206,964

-2

Printing, postage and supplies

8,691

9,184

-5

27,586

29,320

-6

Amortization of core deposit and other

intangible assets

4,090

7,358

-44

16,848

26,654

-37

FDIC assessments

11,090

13,193

-16

32,551

43,836

-26

Other costs of operations

197,908

219,135

-10

642,925

656,664

-2

Total other expense

653,816

665,359

-2

2,036,819

2,023,253

1

Income before income taxes

434,710

425,811

2

1,263,653

1,207,983

5

Applicable income taxes

154,309

150,467

3

454,951

419,286

9

Net income

$

280,401

275,344

2

%

$

808,702

788,697

3

%

M&T BANK CORPORATION

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

September 30,

June 30,

March 31,

December 31,

September 30,

Dollars in thousands

2015

2015

2015

2014

2014

Interest income

$

770,026

760,354

738,087

756,612

743,023

Interest expense

77,199

77,226

78,499

74,772

73,964

Net interest income

692,827

683,128

659,588

681,840

669,059

Provision for credit losses

44,000

30,000

38,000

33,000

29,000

Net interest income after

provision for credit losses

648,827

653,128

621,588

648,840

640,059

Other income

Mortgage banking revenues

84,035

102,602

101,601

93,675

93,532

Service charges on deposit accounts

107,259

105,257

102,344

106,319

110,071

Trust income

113,744

118,598

123,734

128,442

128,671

Brokerage services income

16,902

16,861

15,461

15,809

17,416

Trading account and foreign exchange gains

8,362

6,046

6,231

8,397

6,988

Loss on bank investment securities

-

(10)

(98)

-

-

Equity in earnings of Bayview Lending Group LLC

(3,721)

(3,131)

(4,191)

(4,049)

(4,114)

Other revenues from operations

113,118

150,804

95,121

103,050

98,547

Total other income

439,699

497,027

440,203

451,643

451,111

Other expense

Salaries and employee benefits

363,567

361,657

389,893

345,135

348,776

Equipment and net occupancy

68,470

66,852

66,470

62,335

67,713

Printing, postage and supplies

8,691

9,305

9,590

8,881

9,184

Amortization of core deposit and other

intangible assets

4,090

5,965

6,793

7,170

7,358

FDIC assessments

11,090

10,801

10,660

11,695

13,193

Other costs of operations

197,908

242,048

202,969

231,005

219,135

Total other expense

653,816

696,628

686,375

666,221

665,359

Income before income taxes

434,710

453,527

375,416

434,262

425,811

Applicable income taxes

154,309

166,839

133,803

156,713

150,467

Net income

$

280,401

286,688

241,613

277,549

275,344

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet

September 30

Dollars in thousands

2015

2014

Change

ASSETS

Cash and due from banks

$

1,249,704

1,445,877

-14

%

Interest-bearing deposits at banks

4,713,266

7,676,064

-39

Federal funds sold

-

77,766

-100

Trading account assets

340,710

296,913

15

Investment securities

14,494,539

13,348,368

9

Loans and leases:

Commercial, financial, etc.

20,233,177

19,112,009

6

Real estate - commercial

28,720,537

26,942,847

7

Real estate - consumer

8,211,062

8,663,408

-5

Consumer

11,375,472

10,854,095

5

Total loans and leases, net of unearned discount

68,540,248

65,572,359

5

Less: allowance for credit losses

933,798

918,633

2

Net loans and leases

67,606,450

64,653,726

5

Goodwill

3,513,325

3,524,625

-

Core deposit and other intangible assets

18,179

42,197

-57

Other assets

5,860,889

6,162,806

-5

Total assets

$

97,797,062

97,228,342

1

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

28,189,330

27,440,524

3

%

Interest-bearing deposits

44,549,028

46,659,442

-5

Deposits at Cayman Islands office

206,185

241,536

-15

Total deposits

72,944,543

74,341,502

-2

Short-term borrowings

173,783

164,609

6

Accrued interest and other liabilities

1,582,513

1,327,524

19

Long-term borrowings

10,174,289

9,061,391

12

Total liabilities

84,875,128

84,895,026

-

Shareholders' equity:

Preferred

1,231,500

1,231,500

-

Common (1)

11,690,434

11,101,816

5

Total shareholders' equity

12,921,934

12,333,316

5

Total liabilities and shareholders' equity

$

97,797,062

97,228,342

1

%

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $163.5 million at September 30,

2015 and accumulated other comprehensive income, net of applicable income tax effect, of $12.5 million at

September 30, 2014.

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet, Five Quarter Trend

September 30,

June 30,

March 31,

December 31,

September 30,

Dollars in thousands

2015

2015

2015

2014

2014

ASSETS

Cash and due from banks

$

1,249,704

1,347,858

1,269,816

1,289,965

1,445,877

Interest-bearing deposits at banks

4,713,266

4,045,852

6,291,491

6,470,867

7,676,064

Federal funds sold

-

3,000

97,037

83,392

77,766

Trading account assets

340,710

277,009

363,085

308,175

296,913

Investment securities

14,494,539

14,751,637

14,393,270

12,993,542

13,348,368

Loans and leases:

Commercial, financial, etc.

20,233,177

20,111,028

19,775,494

19,461,292

19,112,009

Real estate - commercial

28,720,537

28,442,488

27,845,710

27,567,569

26,942,847

Real estate - consumer

8,211,062

8,444,542

8,504,119

8,657,301

8,663,408

Consumer

11,375,472

11,133,194

10,973,719

10,982,794

10,854,095

Total loans and leases, net of unearned discount

68,540,248

68,131,252

67,099,042

66,668,956

65,572,359

Less: allowance for credit losses

933,798

929,987

921,373

919,562

918,633

Net loans and leases

67,606,450

67,201,265

66,177,669

65,749,394

64,653,726

Goodwill

3,513,325

3,513,325

3,524,625

3,524,625

3,524,625

Core deposit and other intangible assets

18,179

22,269

28,234

35,027

42,197

Other assets

5,860,889

5,917,861

6,232,556

6,230,548

6,162,806

Total assets

$

97,797,062

97,080,076

98,377,783

96,685,535

97,228,342

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

28,189,330

27,674,588

27,181,120

26,947,880

27,440,524

Interest-bearing deposits

44,549,028

44,787,590

46,234,455

46,457,591

46,659,442

Deposits at Cayman Islands office

206,185

167,441

178,545

176,582

241,536

Total deposits

72,944,543

72,629,619

73,594,120

73,582,053

74,341,502

Short-term borrowings

173,783

153,299

193,495

192,676

164,609

Accrued interest and other liabilities

1,582,513

1,453,249

1,552,724

1,567,951

1,327,524

Long-term borrowings

10,174,289

10,175,912

10,509,143

9,006,959

9,061,391

Total liabilities

84,875,128

84,412,079

85,849,482

84,349,639

84,895,026

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

11,690,434

11,436,497

11,296,801

11,104,396

11,101,816

Total shareholders' equity

12,921,934

12,667,997

12,528,301

12,335,896

12,333,316

Total liabilities and shareholders' equity

$

97,797,062

97,080,076

98,377,783

96,685,535

97,228,342

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $163.5 million at September 30, 2015, $217.5 million at June 30,

2015, $152.5 million at March 31, 2015 and $181.0 million at December 31, 2014 and accumulated other comprehensive income, net of applicable

income tax effect, of $12.5 million at September 30, 2014.

M&T BANK CORPORATION

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, 2015 from

September 30

Dollars in millions

2015

2014

2015

September 30,

June 30,

2015

2014

Change in

Balance

Rate

Balance

Rate

Balance

Rate

2014

2015

Balance

Rate

Balance

Rate

balance

ASSETS

Interest-bearing deposits at banks

$

6,060

.25

%

5,083

.25

%

5,326

.25

%

19

%

14

%

$

5,490

.25

%

4,091

.25

%

34

%

Federal funds sold

-

-

80

.07

39

.10

-100

-100

45

.10

90

.07

-50

Trading account assets

96

.52

70

1.65

103

.92

37

-8

93

1.34

75

1.83

24

Investment securities

14,441

2.60

12,780

2.89

14,195

2.68

13

2

14,008

2.65

11,015

3.11

27

Loans and leases, net of unearned discount

Commercial, financial, etc.

19,939

3.22

18,889

3.29

19,973

3.18

6

-

19,791

3.20

18,783

3.33

5

Real estate - commercial

28,309

4.18

26,487

4.19

28,208

4.19

7

-

28,040

4.18

26,258

4.27

7

Real estate - consumer

8,348

4.17

8,634

4.17

8,447

4.19

-3

-1

8,455

4.17

8,740

4.24

-3

Consumer

11,253

4.46

10,753

4.52

11,042

4.46

5

2

11,087

4.47

10,512

4.54

5

Total loans and leases, net

67,849

3.96

64,763

4.00

67,670

3.96

5

-

67,373

3.96

64,293

4.06

5

Total earning assets

88,446

3.48

82,776

3.59

87,333

3.52

7

1

87,009

3.51

79,564

3.72

9

Goodwill

3,513

3,525

3,514

-

-

3,517

3,525

-

Core deposit and other intangible assets

20

45

25

-56

-19

26

54

-53

Other assets

6,536

6,899

6,726

-5

-3

6,793

6,809

-

Total assets

$

98,515

93,245

97,598

6

%

1

%

$

97,345

89,952

8

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

NOW accounts

$

1,309

.11

1,037

.15

1,333

.11

26

%

-2

%

$

1,255

.11

1,017

.13

23

%

Savings deposits

41,197

.11

41,056

.11

41,712

.10

-

-1

41,477

.10

39,640

.12

5

Time deposits

2,858

.51

3,227

.47

2,948

.50

-11

-3

2,940

.50

3,345

.46

-12

Deposits at Cayman Islands office

206

.29

325

.20

212

.28

-37

-3

214

.28

348

.21

-39

Total interest-bearing deposits

45,570

.13

45,645

.14

46,205

.13

-

-1

45,886

.13

44,350

.14

3

Short-term borrowings

174

.07

181

.04

195

.07

-4

-11

188

.07

222

.05

-15

Long-term borrowings

10,114

2.44

8,547

2.69

10,164

2.47

18

-

10,039

2.51

6,999

3.02

43

Total interest-bearing liabilities

55,858

.55

54,373

.54

56,564

.55

3

-1

56,113

.55

51,571

.53

9

Noninterest-bearing deposits

28,251

25,127

26,753

12

6

26,947

24,915

8

Other liabilities

1,619

1,498

1,645

8

-2

1,656

1,486

11

Total liabilities

85,728

80,998

84,962

6

1

84,716

77,972

9

Shareholders' equity

12,787

12,247

12,636

4

1

12,629

11,980

5

Total liabilities and shareholders' equity

$

98,515

93,245

97,598

6

%

1

%

$

97,345

89,952

8

%

Net interest spread

2.93

3.05

2.97

2.96

3.19

Contribution of interest-free funds

.21

.18

.20

.20

.19

Net interest margin

3.14

%

3.23

%

3.17

%

3.16

%

3.38

%

M&T BANK CORPORATION

Reconciliation of Quarterly GAAP to Non-GAAP Measures

Three months ended

Nine months ended

September 30

September 30

2015

2014

2015

2014

Income statement data

In thousands, except per share

Net income

Net income

$

280,401

275,344

$

808,702

788,697

Amortization of core deposit and other

intangible assets (1)

2,506

4,494

10,322

16,277

Net operating income

$

282,907

279,838

$

819,024

804,974

Earnings per common share

Diluted earnings per common share

$

1.93

1.91

$

5.56

5.50

Amortization of core deposit and other

intangible assets (1)

.02

.03

.08

.12

Diluted net operating earnings per common share

$

1.95

1.94

$

5.64

5.62

Other expense

Other expense

$

653,816

665,359

$

2,036,819

2,023,253

Amortization of core deposit and other

intangible assets

(4,090)

(7,358)

(16,848)

(26,654)

Noninterest operating expense

$

649,726

658,001

$

2,019,971

1,996,599

Efficiency ratio

Noninterest operating expense (numerator)

$

649,726

658,001

$

2,019,971

1,996,599

Taxable-equivalent net interest income

699,075

674,900

2,053,649

2,012,241

Other income

439,699

451,111

1,376,929

1,327,630

Less: Loss on bank investment securities

-

-

(108)

-

Denominator

$

1,138,774

1,126,011

$

3,430,686

3,339,871

Efficiency ratio

57.05

%

58.44

%

58.88

%

59.78

%

Balance sheet data

In millions

Average assets

Average assets

$

98,515

93,245

$

97,345

89,952

Goodwill

(3,513)

(3,525)

(3,517)

(3,525)

Core deposit and other intangible assets

(20)

(45)

(26)

(54)

Deferred taxes

7

14

8

17

Average tangible assets

$

94,989

89,689

$

93,810

86,390

Average common equity

Average total equity

$

12,787

12,247

$

12,629

11,980

Preferred stock

(1,232)

(1,232)

(1,232)

(1,179)

Average common equity

11,555

11,015

11,397

10,801

Goodwill

(3,513)

(3,525)

(3,517)

(3,525)

Core deposit and other intangible assets

(20)

(45)

(26)

(54)

Deferred taxes

7

14

8

17

Average tangible common equity

$

8,029

7,459

$

7,862

7,239

At end of quarter

Total assets

Total assets

$

97,797

97,228

Goodwill

(3,513)

(3,525)

Core deposit and other intangible assets

(18)

(42)

Deferred taxes

6

13

Total tangible assets

$

94,272

93,674

Total common equity

Total equity

$

12,922

12,333

Preferred stock

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(2)

Common equity, net of undeclared cumulative

preferred dividends

11,687

11,099

Goodwill

(3,513)

(3,525)

Core deposit and other intangible assets

(18)

(42)

Deferred taxes

6

13

Total tangible common equity

$

8,162

7,545

(1) After any related tax effect.

M&T BANK CORPORATION

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

Three months ended

September 30,

June 30,

March 31,

December 31,

September 30,

2015

2015

2015

2014

2014

Income statement data

In thousands, except per share

Net income

Net income

$

280,401

286,688

241,613

277,549

275,344

Amortization of core deposit and other

intangible assets (1)

2,506

3,653

4,163

4,380

4,494

Net operating income

$

282,907

290,341

245,776

281,929

279,838

Earnings per common share

Diluted earnings per common share

$

1.93

1.98

1.65

1.92

1.91

Amortization of core deposit and other

intangible assets (1)

.02

.03

.03

.03

.03

Diluted net operating earnings per common share

$

1.95

2.01

1.68

1.95

1.94

Other expense

Other expense

$

653,816

696,628

686,375

666,221

665,359

Amortization of core deposit and other

intangible assets

(4,090)

(5,965)

(6,793)

(7,170)

(7,358)

Noninterest operating expense

$

649,726

690,663

679,582

659,051

658,001

Efficiency ratio

Noninterest operating expense (numerator)

$

649,726

690,663

679,582

659,051

658,001

Taxable-equivalent net interest income

699,075

689,148

665,426

687,847

674,900

Other income

439,699

497,027

440,203

451,643

451,111

Less: Loss on bank investment securities

-

(10)

(98)

-

-

Denominator

$

1,138,774

1,186,185

1,105,727

1,139,490

1,126,011

Efficiency ratio

57.05

%

58.23

%

61.46

%

57.84

%

58.44

%

Balance sheet data

In millions

Average assets

Average assets

$

98,515

97,598

95,892

98,644

93,245

Goodwill

(3,513)

(3,514)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(20)

(25)

(31)

(38)

(45)

Deferred taxes

7

8

10

12

14

Average tangible assets

$

94,989

94,067

92,346

95,093

89,689

Average common equity

Average total equity

$

12,787

12,636

12,459

12,442

12,247

Preferred stock

(1,232)

(1,232)

(1,232)

(1,231)

(1,232)

Average common equity

11,555

11,404

11,227

11,211

11,015

Goodwill

(3,513)

(3,514)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(20)

(25)

(31)

(38)

(45)

Deferred taxes

7

8

10

12

14

Average tangible common equity

$

8,029

7,873

7,681

7,660

7,459

At end of quarter

Total assets

Total assets

$

97,797

97,080

98,378

96,686

97,228

Goodwill

(3,513)

(3,513)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(18)

(22)

(28)

(35)

(42)

Deferred taxes

6

7

9

11

13

Total tangible assets

$

94,272

93,552

94,834

93,137

93,674

Total common equity

Total equity

$

12,922

12,668

12,528

12,336

12,333

Preferred stock

(1,232)

(1,232)

(1,232)

(1,231)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

(2)

(3)

(2)

Common equity, net of undeclared cumulative

preferred dividends

11,687

11,433

11,294

11,102

11,099

Goodwill

(3,513)

(3,513)

(3,525)

(3,525)

(3,525)

Core deposit and other intangible assets

(18)

(22)

(28)

(35)

(42)

Deferred taxes

6

7

9

11

13

Total tangible common equity

$

8,162

7,905

7,750

7,553

7,545

(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-third-quarter-results-300161774.html

SOURCE M&T Bank Corporation

Categories

Press Releases

Next Articles