Upgrade to SI Premium - Free Trial

M&T Bank Corporation Announces First Quarter Results

April 18, 2016 6:51 AM

BUFFALO, N.Y., April 18, 2016 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended March 31, 2016.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the initial quarter of 2016 were $1.73, up 5% from $1.65 in each of the first and fourth quarters of 2015. GAAP-basis net income in the recent quarter was $299 million, 24% higher than the $242 million earned in the year-earlier quarter and 10% above the $271 million recorded in the final 2015 quarter. Net income for the initial 2016 quarter expressed as an annualized rate of return on average assets and average common shareholders' equity was .97% and 7.44%, respectively, compared with 1.02% and 7.99%, respectively, in the corresponding 2015 period and .93% and 7.22% in the fourth quarter of 2015. M&T's first quarter 2016 results reflect a full-quarter impact of its November 1, 2015 acquisition of Hudson City Bancorp, Inc. ("Hudson City").

Commenting on M&T's recent quarter performance, René F. Jones, Vice Chairman and Chief Financial Officer, noted, "Results in 2016's initial quarter reflected strong growth in net interest income, solid loan growth, stable credit performance and well-controlled expenses, leading to an 11% rise in diluted net operating earnings per share, to $1.87, over the year-earlier period. The quarter was highlighted by the full integration of Hudson City's operations through the successful conversion of the deposit system and branch network. Our entire banking franchise is now operating under the M&T flag, enabling us to extend to our new customers our unwavering commitment to outstanding service."

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 $1.87 in the first three months of 2016, up 11% from $1.68 in the year-earlier period. Net operating income for the initial quarter of 2016 rose 30% to $320 million from $246 million in the first quarter of 2015. Diluted net operating earnings per common share and net operating income in the fourth quarter of 2015 were $2.09 and $338 million, respectively.

Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.09% and 11.62%, respectively, in the first quarter of 2016, compared with 1.08% and 11.90%, respectively, in the year-earlier quarter and 1.21% and 13.26%, respectively, in the fourth quarter of 2015.

Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income aggregated $878 million in the initial quarter of 2016, up 32% from $665 million in the year-earlier period. That growth resulted predominantly from a 31% rise in average earning assets, which grew to $111.2 billion in the recent quarter from $85.2 billion in the year-earlier quarter. The improvement reflects the Hudson City acquisition that added approximately $18.1 billion to average loans in the recent quarter plus growth of $2.9 billion in M&T's other loan portfolios. The net interest margin in the first quarter of 2016 was 3.18%, improved slightly from 3.17% in the initial 2015 quarter. Taxable-equivalent net interest income in the fourth quarter of 2015 was $813 million. The $65 million improvement in the recent quarter as compared with the final 2015 quarter was largely due to the full-quarter impact of the Hudson City transaction, growth in commercial loans and commercial real estate loans and a 6 basis point widening of the net interest margin.

Provision for Credit Losses/Asset Quality. The provision for credit losses was $49 million in the first quarter of 2016, compared with $38 million in the year-earlier quarter. The provision in the final 2015 quarter was $58 million, reflecting a merger-related charge of $21 million associated with loans obtained in the Hudson City acquisition. Net charge-offs of loans during the recent quarter aggregated $42 million, compared with $36 million in each of the first and fourth quarters of 2015. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .19% during the first three months of 2016, compared with .22% and .18% in the first and fourth quarters of 2015, respectively.

Loans classified as nonaccrual totaled $877 million or 1.00% of total loans outstanding at March 31, 2016, compared with $791 million or 1.18% a year earlier and $799 million or .91% at December 31, 2015. Loans obtained from Hudson City that were over 90 days past due as of the acquisition date are reported as purchased impaired loans and, in accordance with GAAP, interest continues to accrue on those loans despite their delinquency status. Those acquired loans have not been reported as nonaccrual as of either March 31, 2016 or December 31, 2015. The higher level of nonaccrual loans at the recent quarter-end reflects the normal migration of $80 million of previously performing loans obtained in the acquisition of Hudson City that became over 90 days past due during the recent quarter and, as such, were not identifiable as purchased impaired as of the acquisition date. Assets taken in foreclosure of defaulted loans totaled $188 million at March 31, 2016, compared with $63 million a year earlier and $195 million at December 31, 2015. The higher level of such assets at the two most recent quarter-ends resulted from residential real estate properties associated with the Hudson City acquisition.

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 $963 million at March 31, 2016, compared with $921 million a year earlier and $956 million at December 31, 2015. The allowance expressed as a percentage of outstanding loans was 1.10% at March 31, 2016, compared with 1.37% at March 31, 2015 and 1.09% at December 31, 2015. The decline in those ratios at the two most recent quarter-ends as compared with March 31, 2015 reflects the impact of residential mortgage loans obtained in the Hudson City acquisition.

Noninterest Income and Expense. Noninterest income totaled $421 million in the initial 2016 quarter, $440 million in the year-earlier quarter and $448 million in the fourth quarter of 2015. As compared with the first quarter of 2015, residential mortgage banking revenues declined in the recent quarter, reflecting lower loan origination volumes and loan servicing income, and trust income decreased predominantly from the April 2015 sale of M&T's trade processing business within its retirement services division. As compared with the final quarter of 2015, noninterest income in the recent quarter reflected lower levels of credit-related fees and commercial mortgage banking revenues.

Noninterest expense in the first quarter of 2016 aggregated $776 million, compared with $686 million and $786 million in the first and fourth quarters of 2015, respectively. Included in such amounts are expenses considered to be nonoperating in nature consisting of amortization of core deposit and other intangible assets and merger-related expenses. Exclusive of those expenses, noninterest operating expenses were $741 million in the first quarter of 2016, $680 million in the year-earlier quarter and $701 million in the fourth quarter of 2015. The most significant factor for the higher level of operating expenses in the recent quarter as compared to the initial 2015 quarter was the impact of operations obtained in the Hudson City acquisition. The rise in operating expenses from 2015's final quarter reflected the full-quarter impact of the Hudson City acquisition, along with 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. Notably, M&T's efficiency ratio improved to 57.0% in the first quarter of 2016 from 61.5% in the year-earlier quarter.

Balance Sheet. M&T had total assets of $124.6 billion at March 31, 2016, up 27% from $98.4 billion a year earlier. Investment securities at the recent quarter-end were $15.5 billion, up $1.1 billion or 7% from March 31, 2015. Loans and leases, net of unearned discount, rose 31% to $87.9 billion at March 31, 2016 from $67.1 billion a year earlier. Total deposits were $94.2 billion at the recent quarter-end, up 28% from $73.6 billion at March 31, 2015.

Reflecting $3.1 billion of common equity issued in the acquisition of Hudson City, total shareholders' equity rose $3.8 billion or 31% to $16.4 billion at March 31, 2016 from $12.5 billion at March 31, 2015, representing 13.12% and 12.73%, respectively, of total assets. Common shareholders' equity was $15.1 billion, or $95.00 per share at March 31, 2016, up from $11.3 billion, or $84.95 per share, a year earlier. Tangible equity per common share rose 13% to $65.65 at March 31, 2016 from $58.29 a year earlier. Common shareholders' equity per share and tangible equity per common share were $93.60 and $64.28, respectively, at December 31, 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 regulatory capital rules was approximately 11.06% at March 31, 2016.

M&T's Board of Directors authorized the purchase of up to $254 million of shares of common stock through the end of the second quarter of 2016. During the first quarter, M&T purchased 948,545 shares of common stock under that authorization at an average cost per share of $105.42, for a total cost of $100 million.

Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss first quarter financial results today at 11:00 a.m. Eastern Time. Those wishing to participate in the call may dial (877)780-2276. International participants, using any applicable international calling codes, may dial (973)582-2700. Callers should reference M&T Bank Corporation or the conference ID #88263531. 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 21, 2016 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to the ID #88263531. 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.

M&T BANK CORPORATION

Financial Highlights

Three months ended

Amounts in thousands,

March 31

except per share

2016

2015

Change

Performance

Net income

$

298,528

241,613

24

%

Net income available to common shareholders

275,748

218,837

26

%

Per common share:

Basic earnings

$

1.74

1.66

5

%

Diluted earnings

1.73

1.65

5

%

Cash dividends

$

.70

.70

-

Common shares outstanding:

Average - diluted (1)

159,181

132,769

20

%

Period end (2)

159,156

132,946

20

%

Return on (annualized):

Average total assets

.97

%

1.02

%

Average common shareholders' equity

7.44

%

7.99

%

Taxable-equivalent net interest income

$

878,296

665,426

32

%

Yield on average earning assets

3.54

%

3.54

%

Cost of interest-bearing liabilities

.53

%

.57

%

Net interest spread

3.01

%

2.97

%

Contribution of interest-free funds

.17

%

.20

%

Net interest margin

3.18

%

3.17

%

Net charge-offs to average total

net loans (annualized)

.19

%

.22

%

Net operating results (3)

Net operating income

$

320,064

245,776

30

%

Diluted net operating earnings per common share

1.87

1.68

11

%

Return on (annualized):

Average tangible assets

1.09

%

1.08

%

Average tangible common equity

11.62

%

11.90

%

Efficiency ratio

57.00

%

61.46

%

At March 31

Loan quality

2016

2015

Change

Nonaccrual loans

$

876,691

790,586

11

%

Real estate and other foreclosed assets

188,004

62,578

200

%

Total nonperforming assets

$

1,064,695

853,164

25

%

Accruing loans past due 90 days or more (4)

$

336,170

236,621

42

%

Government guaranteed loans included in totals above:

Nonaccrual loans

$

49,688

60,508

-18

%

Accruing loans past due 90 days or more

279,340

193,618

44

%

Renegotiated loans

$

200,771

198,911

1

%

Accruing loans acquired at a discount past due 90

days or more (5)

$

61,767

80,110

-23

%

Purchased impaired loans (6):

Outstanding customer balance

$

1,124,776

335,079

Carrying amount

715,874

184,018

Nonaccrual loans to total net loans

1.00

%

1.18

%

Allowance for credit losses to total loans

1.10

%

1.37

%

(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.

(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.

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

2016

2015

2015

2015

2015

Performance

Net income

$

298,528

270,965

280,401

286,688

241,613

Net income available to common shareholders

275,748

248,059

257,346

263,481

218,837

Per common share:

Basic earnings

$

1.74

1.65

1.94

1.99

1.66

Diluted earnings

1.73

1.65

1.93

1.98

1.65

Cash dividends

$

.70

.70

.70

.70

.70

Common shares outstanding:

Average - diluted (1)

159,181

150,718

133,376

133,116

132,769

Period end (2)

159,156

159,600

133,311

133,099

132,946

Return on (annualized):

Average total assets

.97

%

.93

%

1.13

%

1.18

%

1.02

%

Average common shareholders' equity

7.44

%

7.22

%

8.93

%

9.37

%

7.99

%

Taxable-equivalent net interest income

$

878,296

813,401

699,075

689,148

665,426

Yield on average earning assets

3.54

%

3.48

%

3.48

%

3.52

%

3.54

%

Cost of interest-bearing liabilities

.53

%

.54

%

.55

%

.55

%

.57

%

Net interest spread

3.01

%

2.94

%

2.93

%

2.97

%

2.97

%

Contribution of interest-free funds

.17

%

.18

%

.21

%

.20

%

.20

%

Net interest margin

3.18

%

3.12

%

3.14

%

3.17

%

3.17

%

Net charge-offs to average total

net loans (annualized)

.19

%

.18

%

.24

%

.13

%

.22

%

Net operating results (3)

Net operating income

$

320,064

337,613

282,907

290,341

245,776

Diluted net operating earnings per common share

1.87

2.09

1.95

2.01

1.68

Return on (annualized):

Average tangible assets

1.09

%

1.21

%

1.18

%

1.24

%

1.08

%

Average tangible common equity

11.62

%

13.26

%

12.98

%

13.76

%

11.90

%

Efficiency ratio

57.00

%

55.53

%

57.05

%

58.23

%

61.46

%

March 31,

December 31,

September 30,

June 30,

March 31,

Loan quality

2016

2015

2015

2015

2015

Nonaccrual loans

$

876,691

799,409

787,098

797,146

790,586

Real estate and other foreclosed assets

188,004

195,085

66,144

63,734

62,578

Total nonperforming assets

$

1,064,695

994,494

853,242

860,880

853,164

Accruing loans past due 90 days or more (4)

$

336,170

317,441

231,465

238,568

236,621

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

49,688

47,052

48,955

58,259

60,508

Accruing loans past due 90 days or more

279,340

276,285

193,998

206,775

193,618

Renegotiated loans

$

200,771

182,865

189,639

197,145

198,911

Accruing loans acquired at a discount past due 90

days or more (5)

$

61,767

68,473

80,827

78,591

80,110

Purchased impaired loans (6):

Outstanding customer balance

$

1,124,776

1,204,004

278,979

312,507

335,079

Carrying amount

715,874

768,329

149,421

169,240

184,018

Nonaccrual loans to total net loans

1.00

%

.91

%

1.15

%

1.17

%

1.18

%

Allowance for credit losses to total loans

1.10

%

1.09

%

1.36

%

1.36

%

1.37

%

(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.

(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.

M&T BANK CORPORATION

Condensed Consolidated Statement of Income

Three months ended

March 31

Dollars in thousands

2016

2015

Change

Interest income

$

972,834

738,087

32

%

Interest expense

100,870

78,499

28

Net interest income

871,964

659,588

32

Provision for credit losses

49,000

38,000

29

Net interest income after

provision for credit losses

822,964

621,588

32

Other income

Mortgage banking revenues

82,063

101,601

-19

Service charges on deposit accounts

102,405

102,344

-

Trust income

111,077

123,734

-10

Brokerage services income

16,004

15,461

4

Trading account and foreign exchange gains

7,458

6,231

20

Gain (loss) on bank investment securities

4

(98)

-

Equity in earnings of Bayview Lending Group LLC

(3,619)

(4,191)

-

Other revenues from operations

105,541

95,121

11

Total other income

420,933

440,203

-4

Other expense

Salaries and employee benefits

431,785

389,893

11

Equipment and net occupancy

74,178

66,470

12

Printing, postage and supplies

11,986

9,590

25

Amortization of core deposit and other

intangible assets

12,319

6,793

81

FDIC assessments

25,225

10,660

137

Other costs of operations

220,602

202,969

9

Total other expense

776,095

686,375

13

Income before income taxes

467,802

375,416

25

Applicable income taxes

169,274

133,803

27

Net income

$

298,528

241,613

24

%

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

2016

2015

2015

2015

2015

Interest income

$

972,834

902,377

770,026

760,354

738,087

Interest expense

100,870

95,333

77,199

77,226

78,499

Net interest income

871,964

807,044

692,827

683,128

659,588

Provision for credit losses

49,000

58,000

44,000

30,000

38,000

Net interest income after

provision for credit losses

822,964

749,044

648,827

653,128

621,588

Other income

Mortgage banking revenues

82,063

87,500

84,035

102,602

101,601

Service charges on deposit accounts

102,405

105,748

107,259

105,257

102,344

Trust income

111,077

114,564

113,744

118,598

123,734

Brokerage services income

16,004

15,546

16,902

16,861

15,461

Trading account and foreign exchange gains

7,458

9,938

8,362

6,046

6,231

Gain (loss) on bank investment securities

4

(22)

-

(10)

(98)

Equity in earnings of Bayview Lending Group LLC

(3,619)

(3,224)

(3,721)

(3,131)

(4,191)

Other revenues from operations

105,541

118,058

113,118

150,804

95,121

Total other income

420,933

448,108

439,699

497,027

440,203

Other expense

Salaries and employee benefits

431,785

434,413

363,567

361,657

389,893

Equipment and net occupancy

74,178

70,747

68,470

66,852

66,470

Printing, postage and supplies

11,986

10,905

8,691

9,305

9,590

Amortization of core deposit and other

intangible assets

12,319

9,576

4,090

5,965

6,793

FDIC assessments

25,225

19,562

11,090

10,801

10,660

Other costs of operations

220,602

240,910

197,908

242,048

202,969

Total other expense

776,095

786,113

653,816

696,628

686,375

Income before income taxes

467,802

411,039

434,710

453,527

375,416

Applicable income taxes

169,274

140,074

154,309

166,839

133,803

Net income

$

298,528

270,965

280,401

286,688

241,613

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet

March 31

Dollars in thousands

2016

2015

Change

ASSETS

Cash and due from banks

$

1,178,175

1,269,816

-7

%

Interest-bearing deposits at banks

9,545,181

6,291,491

52

Federal funds sold

-

97,037

-100

Trading account assets

467,987

363,085

29

Investment securities

15,467,320

14,393,270

7

Loans and leases:

Commercial, financial, etc.

21,226,577

19,775,494

7

Real estate - commercial

29,713,293

27,845,710

7

Real estate - consumer

25,299,638

8,504,119

197

Consumer

11,632,958

10,973,719

6

Total loans and leases, net of unearned discount

87,872,466

67,099,042

31

Less: allowance for credit losses

962,752

921,373

4

Net loans and leases

86,909,714

66,177,669

31

Goodwill

4,593,112

3,524,625

30

Core deposit and other intangible assets

127,949

28,234

353

Other assets

6,336,194

6,232,556

2

Total assets

$

124,625,632

98,377,783

27

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

29,709,218

27,181,120

9

%

Interest-bearing deposits

64,338,571

46,234,455

39

Deposits at Cayman Islands office

166,787

178,545

-7

Total deposits

94,214,576

73,594,120

28

Short-term borrowings

1,766,826

193,495

813

Accrued interest and other liabilities

1,948,142

1,552,724

25

Long-term borrowings

10,341,035

10,509,143

-2

Total liabilities

108,270,579

85,849,482

26

Shareholders' equity:

Preferred

1,231,500

1,231,500

-

Common (1)

15,123,553

11,296,801

34

Total shareholders' equity

16,355,053

12,528,301

31

Total liabilities and shareholders' equity

$

124,625,632

98,377,783

27

%

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $150.2 million

at March 31, 2016 and $152.5 million at March 31, 2015.

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet, Five Quarter Trend

March 31,

December 31,

September 30,

June 30,

March 31,

Dollars in thousands

2016

2015

2015

2015

2015

ASSETS

Cash and due from banks

$

1,178,175

1,368,040

1,249,704

1,347,858

1,269,816

Interest-bearing deposits at banks

9,545,181

7,594,350

4,713,266

4,045,852

6,291,491

Federal funds sold

-

-

-

3,000

97,037

Trading account assets

467,987

273,783

340,710

277,009

363,085

Investment securities

15,467,320

15,656,439

14,494,539

14,751,637

14,393,270

Loans and leases:

Commercial, financial, etc.

21,226,577

20,422,338

20,233,177

20,111,028

19,775,494

Real estate - commercial

29,713,293

29,197,311

28,720,537

28,442,488

27,845,710

Real estate - consumer

25,299,638

26,270,103

8,211,062

8,444,542

8,504,119

Consumer

11,632,958

11,599,747

11,375,472

11,133,194

10,973,719

Total loans and leases, net of unearned discount

87,872,466

87,489,499

68,540,248

68,131,252

67,099,042

Less: allowance for credit losses

962,752

955,992

933,798

929,987

921,373

Net loans and leases

86,909,714

86,533,507

67,606,450

67,201,265

66,177,669

Goodwill

4,593,112

4,593,112

3,513,325

3,513,325

3,524,625

Core deposit and other intangible assets

127,949

140,268

18,179

22,269

28,234

Other assets

6,336,194

6,628,385

5,860,889

5,917,861

6,232,556

Total assets

$

124,625,632

122,787,884

97,797,062

97,080,076

98,377,783

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

29,709,218

29,110,635

28,189,330

27,674,588

27,181,120

Interest-bearing deposits

64,338,571

62,677,036

44,549,028

44,787,590

46,234,455

Deposits at Cayman Islands office

166,787

170,170

206,185

167,441

178,545

Total deposits

94,214,576

91,957,841

72,944,543

72,629,619

73,594,120

Short-term borrowings

1,766,826

2,132,182

173,783

153,299

193,495

Accrued interest and other liabilities

1,948,142

1,870,714

1,582,513

1,453,249

1,552,724

Long-term borrowings

10,341,035

10,653,858

10,174,289

10,175,912

10,509,143

Total liabilities

108,270,579

106,614,595

84,875,128

84,412,079

85,849,482

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

15,123,553

14,941,789

11,690,434

11,436,497

11,296,801

Total shareholders' equity

16,355,053

16,173,289

12,921,934

12,667,997

12,528,301

Total liabilities and shareholders' equity

$

124,625,632

122,787,884

97,797,062

97,080,076

98,377,783

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $150.2 million at March 31, 2016, $251.6 million

at December 31, 2015, $163.5 million at September 30, 2015, $217.5 million at June 30, 2015 and $152.5 million at March 31, 2015.

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, 2016 from

Dollars in millions

2016

2015

2015

March 31,

December 31,

Balance

Rate

Balance

Rate

Balance

Rate

2015

2015

ASSETS

Interest-bearing deposits at banks

$

8,193

.51

%

5,073

.25

%

6,622

.30

%

62

%

24

%

Federal funds sold

1

.77

97

.10

1

.54

-100

-

Trading account assets

85

1.78

79

2.87

68

1.88

8

26

Investment securities

15,348

2.60

13,376

2.67

15,786

2.55

15

-3

Loans and leases, net of unearned discount

Commercial, financial, etc.

20,717

3.39

19,457

3.21

20,221

3.23

6

2

Real estate - commercial

29,426

4.16

27,596

4.18

28,973

4.11

7

2

Real estate - consumer

25,859

3.93

8,572

4.15

20,369

4.01

202

27

Consumer

11,582

4.55

10,962

4.49

11,547

4.44

6

-

Total loans and leases, net

87,584

3.99

66,587

3.97

81,110

3.92

32

8

Total earning assets

111,211

3.54

85,212

3.54

103,587

3.48

31

7

Goodwill

4,593

3,525

4,218

30

9

Core deposit and other intangible assets

134

31

101

326

32

Other assets

7,314

7,124

7,146

3

2

Total assets

$

123,252

95,892

115,052

29

%

7

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Interest-checking deposits

$

1,359

.12

1,121

.11

1,331

.11

21

%

2

%

Savings deposits

48,976

.13

41,525

.10

45,974

.11

18

7

Time deposits

12,999

.75

3,017

.50

9,686

.65

331

34

Deposits at Cayman Islands office

187

.42

224

.27

224

.30

-16

-16

Total interest-bearing deposits

63,521

.26

45,887

.13

57,215

.21

38

11

Short-term borrowings

2,082

.42

196

.07

1,615

.39

961

29

Long-term borrowings

10,528

2.21

9,835

2.64

10,748

2.36

7

-2

Total interest-bearing liabilities

76,131

.53

55,918

.57

69,578

.54

36

9

Noninterest-bearing deposits

28,870

25,811

28,443

12

2

Other liabilities

1,972

1,704

2,024

16

-3

Total liabilities

106,973

83,433

100,045

28

7

Shareholders' equity

16,279

12,459

15,007

31

8

Total liabilities and shareholders' equity

$

123,252

95,892

115,052

29

%

7

%

Net interest spread

3.01

2.97

2.94

Contribution of interest-free funds

.17

.20

.18

Net interest margin

3.18

%

3.17

%

3.12

%

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,

2016

2015

2015

2015

2015

Income statement data

In thousands, except per share

Net income

Net income

$

298,528

270,965

280,401

286,688

241,613

Amortization of core deposit and other

intangible assets (1)

7,488

5,828

2,506

3,653

4,163

Merger-related expenses (1)

14,048

60,820

-

-

-

Net operating income

$

320,064

337,613

282,907

290,341

245,776

Earnings per common share

Diluted earnings per common share

$

1.73

1.65

1.93

1.98

1.65

Amortization of core deposit and other

intangible assets (1)

.05

.04

.02

.03

.03

Merger-related expenses (1)

.09

.40

-

-

-

Diluted net operating earnings per common share

$

1.87

2.09

1.95

2.01

1.68

Other expense

Other expense

$

776,095

786,113

653,816

696,628

686,375

Amortization of core deposit and other

intangible assets

(12,319)

(9,576)

(4,090)

(5,965)

(6,793)

Merger-related expenses

(23,162)

(75,976)

-

-

-

Noninterest operating expense

$

740,614

700,561

649,726

690,663

679,582

Merger-related expenses

Salaries and employee benefits

$

5,274

51,287

-

-

-

Equipment and net occupancy

939

3

-

-

-

Printing, postage and supplies

937

504

-

-

-

Other costs of operations

16,012

24,182

-

-

-

Other expense

23,162

75,976

-

-

-

Provision for credit losses

-

21,000

-

-

-

Total

$

23,162

96,976

-

-

-

Efficiency ratio

Noninterest operating expense (numerator)

$

740,614

700,561

649,726

690,663

679,582

Taxable-equivalent net interest income

878,296

813,401

699,075

689,148

665,426

Other income

420,933

448,108

439,699

497,027

440,203

Less: Gain (loss) on bank investment securities

4

(22)

-

(10)

(98)

Denominator

$

1,299,225

1,261,531

1,138,774

1,186,185

1,105,727

Efficiency ratio

57.00

%

55.53

%

57.05

%

58.23

%

61.46

%

Balance sheet data

In millions

Average assets

Average assets

$

123,252

115,052

98,515

97,598

95,892

Goodwill

(4,593)

(4,218)

(3,513)

(3,514)

(3,525)

Core deposit and other intangible assets

(134)

(101)

(20)

(25)

(31)

Deferred taxes

52

39

7

8

10

Average tangible assets

$

118,577

110,772

94,989

94,067

92,346

Average common equity

Average total equity

$

16,279

15,007

12,787

12,636

12,459

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Average common equity

15,047

13,775

11,555

11,404

11,227

Goodwill

(4,593)

(4,218)

(3,513)

(3,514)

(3,525)

Core deposit and other intangible assets

(134)

(101)

(20)

(25)

(31)

Deferred taxes

52

39

7

8

10

Average tangible common equity

$

10,372

9,495

8,029

7,873

7,681

At end of quarter

Total assets

Total assets

$

124,626

122,788

97,797

97,080

98,378

Goodwill

(4,593)

(4,593)

(3,513)

(3,513)

(3,525)

Core deposit and other intangible assets

(128)

(140)

(18)

(22)

(28)

Deferred taxes

50

54

6

7

9

Total tangible assets

$

119,955

118,109

94,272

93,552

94,834

Total common equity

Total equity

$

16,355

16,173

12,922

12,668

12,528

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(2)

(3)

(3)

(2)

Common equity, net of undeclared cumulative

preferred dividends

15,120

14,939

11,687

11,433

11,294

Goodwill

(4,593)

(4,593)

(3,513)

(3,513)

(3,525)

Core deposit and other intangible assets

(128)

(140)

(18)

(22)

(28)

Deferred taxes

50

54

6

7

9

Total tangible common equity

$

10,449

10,260

8,162

7,905

7,750

(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-300252780.html

SOURCE M&T Bank Corporation

Categories

Press Releases

Next Articles