Upgrade to SI Premium - Free Trial

M&T Bank Corporation Announces Second Quarter Results

July 20, 2016 6:51 AM

BUFFALO, N.Y., July 20, 2016 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended June 30, 2016.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the second quarter of 2016 were $1.98, equal to the year-earlier period and up from $1.73 recorded in the first quarter of 2016. GAAP-basis net income in the recently completed quarter totaled $336 million, up 17% from $287 million in the second quarter of 2015 and 13% from $299 million in the initial 2016 quarter. GAAP-basis net income for the second quarter of 2016 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.09% and 8.38%, respectively, compared with 1.18% and 9.37%, respectively, in the year-earlier quarter and .97% and 7.44%, respectively, in the first quarter of 2016.

Commenting on the recent quarter's performance, Darren J. King, Executive Vice President and Chief Financial Officer, noted, "M&T's second quarter performance reflects impressive loan growth in our commercial portfolios, continued strong credit quality and further improved operating efficiency, contributing to an 11% rise in diluted net operating earnings per share. Average balances of loans to commercial customers grew an annualized 11% from the first quarter, while levels of net charge-offs and nonperforming loans improved. During the quarter we received a non-objection from the Federal Reserve to our 2016 capital plan and proposed capital actions that include a common stock repurchase program and an increase in the common stock dividend."

For the six-month period ended June 30, 2016, diluted earnings per common share were $3.71, improved 2% from $3.63 in the year-earlier period. GAAP-basis net income for the first half of 2016 totaled $635 million, 20% higher than $528 million in the corresponding 2015 period. Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income in the six-month period ended June 30, 2016 was 1.03% and 7.91%, respectively, compared with 1.10% and 8.69%, respectively, in the similar 2015 period.

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

Diluted net operating earnings per common share were $2.07 in the recent quarter, up from $2.01 and $1.87 in the year-earlier quarter and the first quarter of 2016, respectively. Net operating income rose to $351 million in the second quarter of 2016, 21% above $290 million in the second quarter of 2015 and 10% higher than $320 million in the initial 2016 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 12.68%, respectively, in the second quarter of 2016, 1.24% and 13.76%, respectively, in the second quarter of 2015 and 1.09% and 11.62%, respectively, in the first quarter of 2016.

Diluted net operating earnings per common share in the first six months of 2016 were $3.94, up 7% from $3.69 in the first half of 2015. Net operating income during the six-month period ended June 30, 2016 was $671 million, 25% higher than $536 million in the corresponding 2015 period. Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.14% and 12.15%, respectively, in the first half of 2016, compared with 1.16% and 12.85%, respectively, in the first six months of 2015.

Taxable-equivalent Net Interest Income. Net interest income expressed on a taxable-equivalent basis totaled $870 million in the recent quarter, up 26% from $689 million in the second quarter of 2015. That improvement resulted predominantly from a 28% rise in average earning assets, which grew to $111.9 billion in the second quarter of 2016 from $87.3 billion in the year-earlier quarter. The growth in average earning assets reflects the November 2015 acquisition of Hudson City Bancorp, Inc. ("Hudson City") that added approximately $17.2 billion in average loans in the recent quarter. The net interest margin in the second quarter of 2016 was 3.13%, compared with 3.17% in the year-earlier quarter. Taxable-equivalent net interest income and the net interest margin in the initial 2016 quarter were $878 million and 3.18%, respectively.

Provision for Credit Losses/Asset Quality. The provision for credit losses was $32 million in the second quarter of 2016, compared with $30 million in the year-earlier quarter and $49 million in the initial 2016 quarter. Net charge-offs of loans were $24 million during the recent quarter, compared with $21 million in the second quarter of 2015 and $42 million in the first quarter of 2016. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .11% and .13% in the second quarters of 2016 and 2015, respectively, and .19% in the first quarter of 2016.

Loans classified as nonaccrual totaled $849 million, or .96% of total loans outstanding at June 30, 2016, compared with $797 million or 1.17% a year earlier and $877 million or 1.00% at March 31, 2016. The higher level of nonaccrual loans at the two most recent quarter-ends as compared with June 30, 2015 reflects the normal migration of previously performing loans obtained in the acquisition of Hudson City that became over 90 days past due during the first half of 2016 and, as such, were not identifiable as purchased impaired as of the acquisition date. Assets taken in foreclosure of defaulted loans were $172 million at June 30, 2016, compared with $64 million at June 30, 2015 and $188 million at March 31, 2016. 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 $970 million at June 30, 2016 and $963 million at March 31, 2016, representing 1.10% of loans outstanding at each of those dates. The allowance was $930 million or 1.36% of loans at June 30, 2015. The decline in those ratios at the two most recent quarter-ends as compared with June 30, 2015 reflects the impact of residential mortgage loans obtained in the Hudson City acquisition.

Noninterest Income and Expense. Noninterest income totaled $448 million in the second quarter of 2016, compared with $497 million in the year-earlier quarter and $421 million in the first quarter of 2016. Reflected in noninterest income in the second quarter of 2015 was a $45 million pre-tax gain realized from the April 2015 sale of the trade processing business within the retirement services division. After considering the impact of that gain, total noninterest income in the recent quarter was little changed from the second quarter of 2015. As compared with the first quarter of 2016, the recent quarter's 6% rise in noninterest income was largely due to higher trust income and mortgage banking revenues.

Noninterest expense in the second quarter of 2016 totaled $750 million, compared with $697 million in the year-earlier quarter and $776 million in the first quarter of 2016. 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 $726 million in the recent quarter, compared with $691 million in the second quarter of 2015 and $741 million in 2016's initial quarter. The most significant factor for the higher level of operating expenses in the recent quarter as compared with the second quarter of 2015 was the impact of operations obtained in the Hudson City acquisition, which was partially offset by a $40 million cash contribution made to The M&T Charitable Foundation in the second 2015 quarter. As compared with the first quarter of 2016, the recent quarter's lower level of operating expenses was due, in large part, to a decline in salaries and employee benefits, including stock-based compensation, which were seasonally higher in the initial 2016 period.

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 improved to 55.1% in the recent quarter from 58.2% in the second quarter of 2015 and 57.0% in the first quarter of 2016.

Balance Sheet. M&T had total assets of $123.8 billion at June 30, 2016 and $124.6 billion at March 31, 2016, up from $97.1 billion at June 30, 2015. Loans and leases, net of unearned discount, totaled $88.5 billion at the recent quarter-end, up $20.4 billion or 30% from $68.1 billion at June 30, 2015 and up an annualized 3% from $87.9 billion at March 31, 2016. During 2016's second quarter, loans to commercial customers grew $1.2 billion, while residential real estate loans, largely comprised of mortgage loans obtained in the Hudson City acquisition, declined $769 million. As loans grew in the recent quarter, investment securities declined to $15.0 billion at June 30, 2016 from $15.5 billion at March 31, 2016. Investment securities totaled $14.8 billion at June 30, 2015. Total deposits rose to $94.7 billion at June 30, 2016 from $72.6 billion a year earlier and $94.2 billion at March 31, 2016.

Reflecting $3.1 billion of common equity issued in the acquisition of Hudson City, total shareholders' equity rose $3.8 billion or 30% to $16.5 billion at June 30, 2016 from $12.7 billion a year earlier, representing 13.30% and 13.05%, respectively, of total assets. Common shareholders' equity was $15.2 billion, or $96.49 per share, at June 30, 2016, up from $11.4 billion, or $85.90 per share, at June 30, 2015 and $15.1 billion, or $95.00 per share, at March 31, 2016. Tangible equity per common share rose 13% to $66.95 at the recent quarter-end from $59.39 a year earlier and was up 2% from $65.65 at March 31, 2016. 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 11.01% as of June 30, 2016.

In accordance with its 2015 capital plan, M&T repurchased 1,319,487 shares of common stock during the recent quarter at an average cost per share of $116.71, for a total cost of $154 million. In the aggregate, during the first six months of 2016, M&T repurchased 2,268,032 shares of common stock under that plan at an average cost per share of $111.99, for a total cost of $254 million.

Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss second 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# 38736794. 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 Saturday, July 23, 2016 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to ID# 38736794. 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

Six months ended

Amounts in thousands,

June 30

June 30

except per share

2016

2015

Change

2016

2015

Change

Performance

Net income

$

336,031

286,688

17

%

$

634,559

528,301

20

%

Net income available to common shareholders

312,974

263,481

19

%

588,707

482,313

22

%

Per common share:

Basic earnings

$

1.98

1.99

-1

%

$

3.72

3.65

2

%

Diluted earnings

1.98

1.98

-

3.71

3.63

2

%

Cash dividends

$

.70

.70

-

$

1.40

1.40

-

Common shares outstanding:

Average - diluted (1)

158,341

133,116

19

%

158,761

132,944

19

%

Period end (2)

157,917

133,099

19

%

157,917

133,099

19

%

Return on (annualized):

Average total assets

1.09

%

1.18

%

1.03

%

1.10

%

Average common shareholders' equity

8.38

%

9.37

%

7.91

%

8.69

%

Taxable-equivalent net interest income

$

870,341

689,148

26

%

$

1,748,637

1,354,574

29

%

Yield on average earning assets

3.51

%

3.52

%

3.53

%

3.53

%

Cost of interest-bearing liabilities

.56

%

.55

%

.55

%

.56

%

Net interest spread

2.95

%

2.97

%

2.98

%

2.97

%

Contribution of interest-free funds

.18

%

.20

%

.17

%

.20

%

Net interest margin

3.13

%

3.17

%

3.15

%

3.17

%

Net charge-offs to average total

net loans (annualized)

.11

%

.13

%

.15

%

.17

%

Net operating results (3)

Net operating income

$

350,604

290,341

21

%

$

670,668

536,117

25

%

Diluted net operating earnings per common share

2.07

2.01

3

%

3.94

3.69

7

%

Return on (annualized):

Average tangible assets

1.18

%

1.24

%

1.14

%

1.16

%

Average tangible common equity

12.68

%

13.76

%

12.15

%

12.85

%

Efficiency ratio

55.06

%

58.23

%

56.03

%

59.79

%

At June 30

Loan quality

2016

2015

Change

Nonaccrual loans

$

848,855

797,146

6

%

Real estate and other foreclosed assets

172,473

63,734

171

%

Total nonperforming assets

$

1,021,328

860,880

19

%

Accruing loans past due 90 days or more (4)

$

298,449

238,568

25

%

Government guaranteed loans included in totals above:

Nonaccrual loans

$

52,486

58,259

-10

%

Accruing loans past due 90 days or more

269,962

206,775

31

%

Renegotiated loans

$

211,159

197,145

7

%

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

$

68,591

78,591

-13

%

Purchased impaired loans (6):

Outstanding customer balance

$

1,040,678

312,507

233

%

Carrying amount

662,059

169,240

291

%

Nonaccrual loans to total net loans

.96

%

1.17

%

Allowance for credit losses to total loans

1.10

%

1.36

%

(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,

June 30,

March 31,

December 31,

September 30,

June 30,

except per share

2016

2016

2015

2015

2015

Performance

Net income

$

336,031

298,528

270,965

280,401

286,688

Net income available to common shareholders

312,974

275,748

248,059

257,346

263,481

Per common share:

Basic earnings

$

1.98

1.74

1.65

1.94

1.99

Diluted earnings

1.98

1.73

1.65

1.93

1.98

Cash dividends

$

.70

.70

.70

.70

.70

Common shares outstanding:

Average - diluted (1)

158,341

159,181

150,718

133,376

133,116

Period end (2)

157,917

159,156

159,600

133,311

133,099

Return on (annualized):

Average total assets

1.09

%

.97

%

.93

%

1.13

%

1.18

%

Average common shareholders' equity

8.38

%

7.44

%

7.22

%

8.93

%

9.37

%

Taxable-equivalent net interest income

$

870,341

878,296

813,401

699,075

689,148

Yield on average earning assets

3.51

%

3.54

%

3.48

%

3.48

%

3.52

%

Cost of interest-bearing liabilities

.56

%

.53

%

.54

%

.55

%

.55

%

Net interest spread

2.95

%

3.01

%

2.94

%

2.93

%

2.97

%

Contribution of interest-free funds

.18

%

.17

%

.18

%

.21

%

.20

%

Net interest margin

3.13

%

3.18

%

3.12

%

3.14

%

3.17

%

Net charge-offs to average total

net loans (annualized)

.11

%

.19

%

.18

%

.24

%

.13

%

Net operating results (3)

Net operating income

$

350,604

320,064

337,613

282,907

290,341

Diluted net operating earnings per common share

2.07

1.87

2.09

1.95

2.01

Return on (annualized):

Average tangible assets

1.18

%

1.09

%

1.21

%

1.18

%

1.24

%

Average tangible common equity

12.68

%

11.62

%

13.26

%

12.98

%

13.76

%

Efficiency ratio

55.06

%

57.00

%

55.53

%

57.05

%

58.23

%

June 30,

March 31,

December 31,

September 30,

June 30,

Loan quality

2016

2016

2015

2015

2015

Nonaccrual loans

$

848,855

876,691

799,409

787,098

797,146

Real estate and other foreclosed assets

172,473

188,004

195,085

66,144

63,734

Total nonperforming assets

$

1,021,328

1,064,695

994,494

853,242

860,880

Accruing loans past due 90 days or more (4)

$

298,449

336,170

317,441

231,465

238,568

Government guaranteed loans included in totals above:

Nonaccrual loans

$

52,486

49,688

47,052

48,955

58,259

Accruing loans past due 90 days or more

269,962

279,340

276,285

193,998

206,775

Renegotiated loans

$

211,159

200,771

182,865

189,639

197,145

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

$

68,591

61,767

68,473

80,827

78,591

Purchased impaired loans (6):

Outstanding customer balance

$

1,040,678

1,124,776

1,204,004

278,979

312,507

Carrying amount

662,059

715,874

768,329

149,421

169,240

Nonaccrual loans to total net loans

.96

%

1.00

%

.91

%

1.15

%

1.17

%

Allowance for credit losses to total loans

1.10

%

1.10

%

1.09

%

1.36

%

1.36

%

(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

Six months ended

June 30

June 30

Dollars in thousands

2016

2015

Change

2016

2015

Change

Interest income

$

970,621

760,354

28

%

$

1,943,455

1,498,441

30

%

Interest expense

106,802

77,226

38

207,672

155,725

33

Net interest income

863,819

683,128

26

1,735,783

1,342,716

29

Provision for credit losses

32,000

30,000

7

81,000

68,000

19

Net interest income after

provision for credit losses

831,819

653,128

27

1,654,783

1,274,716

30

Other income

Mortgage banking revenues

89,383

102,602

-13

171,446

204,203

-16

Service charges on deposit accounts

103,872

105,257

-1

206,277

207,601

-1

Trust income

120,450

118,598

2

231,527

242,332

-4

Brokerage services income

16,272

16,861

-3

32,276

32,322

-

Trading account and foreign exchange gains

13,222

6,046

119

20,680

12,277

68

Gain (loss) on bank investment securities

264

(10)

-

268

(108)

-

Other revenues from operations

104,791

147,673

-29

206,713

238,603

-13

Total other income

448,254

497,027

-10

869,187

937,230

-7

Other expense

Salaries and employee benefits

398,675

361,657

10

830,460

751,550

10

Equipment and net occupancy

75,724

66,852

13

149,902

133,322

12

Printing, postage and supplies

9,907

9,305

6

21,893

18,895

16

Amortization of core deposit and other

intangible assets

11,418

5,965

91

23,737

12,758

86

FDIC assessments

22,370

10,801

107

47,595

21,461

122

Other costs of operations

231,801

242,048

-4

452,403

445,017

2

Total other expense

749,895

696,628

8

1,525,990

1,383,003

10

Income before income taxes

530,178

453,527

17

997,980

828,943

20

Applicable income taxes

194,147

166,839

16

363,421

300,642

21

Net income

$

336,031

286,688

17

%

$

634,559

528,301

20

%

M&T BANK CORPORATION

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

June 30,

March 31,

December 31,

September 30,

June 30,

Dollars in thousands

2016

2016

2015

2015

2015

Interest income

$

970,621

972,834

902,377

770,026

760,354

Interest expense

106,802

100,870

95,333

77,199

77,226

Net interest income

863,819

871,964

807,044

692,827

683,128

Provision for credit losses

32,000

49,000

58,000

44,000

30,000

Net interest income after

provision for credit losses

831,819

822,964

749,044

648,827

653,128

Other income

Mortgage banking revenues

89,383

82,063

87,500

84,035

102,602

Service charges on deposit accounts

103,872

102,405

105,748

107,259

105,257

Trust income

120,450

111,077

114,564

113,744

118,598

Brokerage services income

16,272

16,004

15,546

16,902

16,861

Trading account and foreign exchange gains

13,222

7,458

9,938

8,362

6,046

Gain (loss) on bank investment securities

264

4

(22)

-

(10)

Other revenues from operations

104,791

101,922

114,834

109,397

147,673

Total other income

448,254

420,933

448,108

439,699

497,027

Other expense

Salaries and employee benefits

398,675

431,785

434,413

363,567

361,657

Equipment and net occupancy

75,724

74,178

70,747

68,470

66,852

Printing, postage and supplies

9,907

11,986

10,905

8,691

9,305

Amortization of core deposit and other

intangible assets

11,418

12,319

9,576

4,090

5,965

FDIC assessments

22,370

25,225

19,562

11,090

10,801

Other costs of operations

231,801

220,602

240,910

197,908

242,048

Total other expense

749,895

776,095

786,113

653,816

696,628

Income before income taxes

530,178

467,802

411,039

434,710

453,527

Applicable income taxes

194,147

169,274

140,074

154,309

166,839

Net income

$

336,031

298,528

270,965

280,401

286,688

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet

June 30

Dollars in thousands

2016

2015

Change

ASSETS

Cash and due from banks

$

1,284,442

1,347,858

-5

%

Interest-bearing deposits at banks

8,474,839

4,045,852

109

Federal funds sold

-

3,000

-100

Trading account assets

506,131

277,009

83

Investment securities

14,963,084

14,751,637

1

Loans and leases:

Commercial, financial, etc.

21,469,242

20,111,028

7

Real estate - commercial

30,711,230

28,442,488

8

Real estate - consumer

24,530,249

8,444,542

190

Consumer

11,811,277

11,133,194

6

Total loans and leases, net of unearned discount

88,521,998

68,131,252

30

Less: allowance for credit losses

970,496

929,987

4

Net loans and leases

87,551,502

67,201,265

30

Goodwill

4,593,112

3,513,325

31

Core deposit and other intangible assets

116,531

22,269

423

Other assets

6,330,943

5,917,861

7

Total assets

$

123,820,584

97,080,076

28

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

30,700,066

27,674,588

11

%

Interest-bearing deposits

63,756,514

44,787,590

42

Deposits at Cayman Islands office

193,523

167,441

16

Total deposits

94,650,103

72,629,619

30

Short-term borrowings

407,123

153,299

166

Accrued interest and other liabilities

1,963,093

1,453,249

35

Long-term borrowings

10,328,751

10,175,912

2

Total liabilities

107,349,070

84,412,079

27

Shareholders' equity:

Preferred

1,231,500

1,231,500

-

Common (1)

15,240,014

11,436,497

33

Total shareholders' equity

16,471,514

12,667,997

30

Total liabilities and shareholders' equity

$

123,820,584

97,080,076

28

%

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $101.0 million at June 30, 2016 and $217.5 million at June 30, 2015.

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet, Five Quarter Trend

June 30,

March 31,

December 31,

September 30,

June 30,

Dollars in thousands

2016

2016

2015

2015

2015

ASSETS

Cash and due from banks

$

1,284,442

1,178,175

1,368,040

1,249,704

1,347,858

Interest-bearing deposits at banks

8,474,839

9,545,181

7,594,350

4,713,266

4,045,852

Federal funds sold

-

-

-

-

3,000

Trading account assets

506,131

467,987

273,783

340,710

277,009

Investment securities

14,963,084

15,467,320

15,656,439

14,494,539

14,751,637

Loans and leases:

Commercial, financial, etc.

21,469,242

21,226,577

20,422,338

20,233,177

20,111,028

Real estate - commercial

30,711,230

29,713,293

29,197,311

28,720,537

28,442,488

Real estate - consumer

24,530,249

25,299,638

26,270,103

8,211,062

8,444,542

Consumer

11,811,277

11,632,958

11,599,747

11,375,472

11,133,194

Total loans and leases, net of unearned discount

88,521,998

87,872,466

87,489,499

68,540,248

68,131,252

Less: allowance for credit losses

970,496

962,752

955,992

933,798

929,987

Net loans and leases

87,551,502

86,909,714

86,533,507

67,606,450

67,201,265

Goodwill

4,593,112

4,593,112

4,593,112

3,513,325

3,513,325

Core deposit and other intangible assets

116,531

127,949

140,268

18,179

22,269

Other assets

6,330,943

6,336,194

6,628,385

5,860,889

5,917,861

Total assets

$

123,820,584

124,625,632

122,787,884

97,797,062

97,080,076

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

30,700,066

29,709,218

29,110,635

28,189,330

27,674,588

Interest-bearing deposits

63,756,514

64,338,571

62,677,036

44,549,028

44,787,590

Deposits at Cayman Islands office

193,523

166,787

170,170

206,185

167,441

Total deposits

94,650,103

94,214,576

91,957,841

72,944,543

72,629,619

Short-term borrowings

407,123

1,766,826

2,132,182

173,783

153,299

Accrued interest and other liabilities

1,963,093

1,948,142

1,870,714

1,582,513

1,453,249

Long-term borrowings

10,328,751

10,341,035

10,653,858

10,174,289

10,175,912

Total liabilities

107,349,070

108,270,579

106,614,595

84,875,128

84,412,079

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

15,240,014

15,123,553

14,941,789

11,690,434

11,436,497

Total shareholders' equity

16,471,514

16,355,053

16,173,289

12,921,934

12,667,997

Total liabilities and shareholders' equity

$

123,820,584

124,625,632

122,787,884

97,797,062

97,080,076

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $101.0 million at June 30, 2016, $150.2 million at March 31, 2016, $251.6 million at December 31, 2015, $163.5 million at September 30, 2015 and $217.5 million at June 30, 2015.

M&T BANK CORPORATION

Condensed Consolidated Average Balance Sheet

and Annualized Taxable-equivalent Rates

Three months ended

Change in balance

Six months ended

June 30,

June 30,

March 31,

June 30, 2016 from

June 30

Dollars in millions

2016

2015

2016

June 30,

March 31,

2016

2015

Change in

Balance

Rate

Balance

Rate

Balance

Rate

2015

2016

Balance

Rate

Balance

Rate

balance

ASSETS

Interest-bearing deposits at banks

$

8,711

.51

%

5,326

.25

%

8,193

.51

%

64

%

6

%

$

8,452

.51

%

5,200

.25

%

63

%

Federal funds sold

-

-

39

.10

1

.77

-100

-100

-

-

68

.10

-100

Trading account assets

92

1.58

103

.92

85

1.78

-11

8

88

1.68

91

1.76

-3

Investment securities

14,914

2.49

14,195

2.68

15,348

2.60

5

-3

15,131

2.55

13,787

2.67

10

Loans and leases, net of unearned discount

Commercial, financial, etc.

21,450

3.47

19,973

3.18

20,717

3.39

7

4

21,083

3.43

19,717

3.19

7

Real estate - commercial

30,134

4.09

28,208

4.19

29,426

4.16

7

2

29,780

4.12

27,904

4.18

7

Real estate - consumer

24,858

3.94

8,447

4.19

25,859

3.93

194

-4

25,359

3.94

8,509

4.17

198

Consumer

11,713

4.55

11,042

4.46

11,582

4.55

6

1

11,648

4.55

11,002

4.48

6

Total loans and leases, net

88,155

3.99

67,670

3.96

87,584

3.99

30

1

87,870

3.99

67,132

3.97

31

Total earning assets

111,872

3.51

87,333

3.52

111,211

3.54

28

1

111,541

3.53

86,278

3.53

29

Goodwill

4,593

3,514

4,593

31

−

4,593

3,520

31

Core deposit and other intangible assets

122

25

134

388

-9

128

28

354

Other assets

7,119

6,726

7,314

6

-3

7,217

6,924

4

Total assets

$

123,706

97,598

123,252

27

%

−

%

$

123,479

96,750

28

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Interest-checking deposits

$

1,332

.12

1,333

.11

1,359

.12

−

%

-2

%

$

1,345

.12

1,228

.11

10

%

Savings deposits

50,515

.16

41,712

.10

48,976

.13

21

3

49,746

.15

41,619

.10

20

Time deposits

12,755

.85

2,948

.50

12,999

.75

333

-2

12,877

.80

2,982

.50

332

Deposits at Cayman Islands office

182

.40

212

.28

187

.42

-14

-3

185

.41

218

.27

-15

Total interest-bearing deposits

64,784

.30

46,205

.13

63,521

.26

40

2

64,153

.28

46,047

.13

39

Short-term borrowings

1,078

.43

195

.07

2,082

.42

452

-48

1,579

.42

196

.07

707

Long-term borrowings

10,297

2.27

10,164

2.47

10,528

2.21

1

-2

10,413

2.24

10,000

2.55

4

Total interest-bearing liabilities

76,159

.56

56,564

.55

76,131

.53

35

−

76,145

.55

56,243

.56

35

Noninterest-bearing deposits

29,249

26,753

28,870

9

1

29,059

26,285

11

Other liabilities

1,921

1,645

1,972

17

-3

1,947

1,674

16

Total liabilities

107,329

84,962

106,973

26

−

107,151

84,202

27

Shareholders' equity

16,377

12,636

16,279

30

1

16,328

12,548

30

Total liabilities and shareholders' equity

$

123,706

97,598

123,252

27

%

−

%

$

123,479

96,750

28

%

Net interest spread

2.95

2.97

3.01

2.98

2.97

Contribution of interest-free funds

.18

.20

.17

.17

.20

Net interest margin

3.13

%

3.17

%

3.18

%

3.15

%

3.17

%

M&T BANK CORPORATION

Reconciliation of Quarterly GAAP to Non-GAAP Measures

Three months ended

Six months ended

June 30

June 30

2016

2015

2016

2015

Income statement data

In thousands, except per share

Net income

Net income

$

336,031

286,688

$

634,559

528,301

Amortization of core deposit and other

intangible assets (1)

6,936

3,653

14,424

7,816

Merger-related expenses (1)

7,637

-

21,685

-

Net operating income

$

350,604

290,341

$

670,668

536,117

Earnings per common share

Diluted earnings per common share

$

1.98

1.98

$

3.71

3.63

Amortization of core deposit and other

intangible assets (1)

.04

.03

.09

.06

Merger-related expenses (1)

.05

-

.14

-

Diluted net operating earnings per common share

$

2.07

2.01

$

3.94

3.69

Other expense

Other expense

$

749,895

696,628

$

1,525,990

1,383,003

Amortization of core deposit and other

intangible assets

(11,418)

(5,965)

(23,737)

(12,758)

Merger-related expenses

(12,593)

-

(35,755)

-

Noninterest operating expense

$

725,884

690,663

$

1,466,498

1,370,245

Merger-related expenses

Salaries and employee benefits

$

60

-

$

5,334

-

Equipment and net occupancy

339

-

1,278

-

Printing, postage and supplies

545

-

1,482

-

Other costs of operations

11,649

-

27,661

-

Total

$

12,593

-

$

35,755

-

Efficiency ratio

Noninterest operating expense (numerator)

$

725,884

690,663

$

1,466,498

1,370,245

Taxable-equivalent net interest income

870,341

689,148

1,748,637

1,354,574

Other income

448,254

497,027

869,187

937,230

Less: Gain (loss) on bank investment securities

264

(10)

268

(108)

Denominator

$

1,318,331

1,186,185

$

2,617,556

2,291,912

Efficiency ratio

55.06

%

58.23

%

56.03

%

59.79

%

Balance sheet data

In millions

Average assets

Average assets

$

123,706

97,598

$

123,479

96,750

Goodwill

(4,593)

(3,514)

(4,593)

(3,520)

Core deposit and other intangible assets

(122)

(25)

(128)

(28)

Deferred taxes

48

8

50

9

Average tangible assets

$

119,039

94,067

$

118,808

93,211

Average common equity

Average total equity

$

16,377

12,636

$

16,328

12,548

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

Average common equity

15,145

11,404

15,096

11,316

Goodwill

(4,593)

(3,514)

(4,593)

(3,520)

Core deposit and other intangible assets

(122)

(25)

(128)

(28)

Deferred taxes

48

8

50

9

Average tangible common equity

$

10,478

7,873

$

10,425

7,777

At end of quarter

Total assets

Total assets

$

123,821

97,080

Goodwill

(4,593)

(3,513)

Core deposit and other intangible assets

(117)

(22)

Deferred taxes

46

7

Total tangible assets

$

119,157

93,552

Total common equity

Total equity

$

16,472

12,668

Preferred stock

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

Common equity, net of undeclared cumulative

preferred dividends

15,237

11,433

Goodwill

(4,593)

(3,513)

Core deposit and other intangible assets

(117)

(22)

Deferred taxes

46

7

Total tangible common equity

$

10,573

7,905

(1) After any related tax effect.

M&T BANK CORPORATION

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

Three months ended

June 30,

March 31,

December 31,

September 30,

June 30,

2016

2016

2015

2015

2015

Income statement data

In thousands, except per share

Net income

Net income

$

336,031

298,528

270,965

280,401

286,688

Amortization of core deposit and other

intangible assets (1)

6,936

7,488

5,828

2,506

3,653

Merger-related expenses (1)

7,637

14,048

60,820

-

-

Net operating income

$

350,604

320,064

337,613

282,907

290,341

Earnings per common share

Diluted earnings per common share

$

1.98

1.73

1.65

1.93

1.98

Amortization of core deposit and other

intangible assets (1)

.04

.05

.04

.02

.03

Merger-related expenses (1)

.05

.09

.40

-

-

Diluted net operating earnings per common share

$

2.07

1.87

2.09

1.95

2.01

Other expense

Other expense

$

749,895

776,095

786,113

653,816

696,628

Amortization of core deposit and other

intangible assets

(11,418)

(12,319)

(9,576)

(4,090)

(5,965)

Merger-related expenses

(12,593)

(23,162)

(75,976)

-

-

Noninterest operating expense

$

725,884

740,614

700,561

649,726

690,663

Merger-related expenses

Salaries and employee benefits

$

60

5,274

51,287

-

-

Equipment and net occupancy

339

939

3

-

-

Printing, postage and supplies

545

937

504

-

-

Other costs of operations

11,649

16,012

24,182

-

-

Other expense

12,593

23,162

75,976

-

-

Provision for credit losses

-

-

21,000

-

-

Total

$

12,593

23,162

96,976

-

-

Efficiency ratio

Noninterest operating expense (numerator)

$

725,884

740,614

700,561

649,726

690,663

Taxable-equivalent net interest income

870,341

878,296

813,401

699,075

689,148

Other income

448,254

420,933

448,108

439,699

497,027

Less: Gain (loss) on bank investment securities

264

4

(22)

-

(10)

Denominator

$

1,318,331

1,299,225

1,261,531

1,138,774

1,186,185

Efficiency ratio

55.06

%

57.00

%

55.53

%

57.05

%

58.23

%

Balance sheet data

In millions

Average assets

Average assets

$

123,706

123,252

115,052

98,515

97,598

Goodwill

(4,593)

(4,593)

(4,218)

(3,513)

(3,514)

Core deposit and other intangible assets

(122)

(134)

(101)

(20)

(25)

Deferred taxes

48

52

39

7

8

Average tangible assets

$

119,039

118,577

110,772

94,989

94,067

Average common equity

Average total equity

$

16,377

16,279

15,007

12,787

12,636

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Average common equity

15,145

15,047

13,775

11,555

11,404

Goodwill

(4,593)

(4,593)

(4,218)

(3,513)

(3,514)

Core deposit and other intangible assets

(122)

(134)

(101)

(20)

(25)

Deferred taxes

48

52

39

7

8

Average tangible common equity

$

10,478

10,372

9,495

8,029

7,873

At end of quarter

Total assets

Total assets

$

123,821

124,626

122,788

97,797

97,080

Goodwill

(4,593)

(4,593)

(4,593)

(3,513)

(3,513)

Core deposit and other intangible assets

(117)

(128)

(140)

(18)

(22)

Deferred taxes

46

50

54

6

7

Total tangible assets

$

119,157

119,955

118,109

94,272

93,552

Total common equity

Total equity

$

16,472

16,355

16,173

12,922

12,668

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

(2)

(3)

(3)

Common equity, net of undeclared cumulative

preferred dividends

15,237

15,120

14,939

11,687

11,433

Goodwill

(4,593)

(4,593)

(4,593)

(3,513)

(3,513)

Core deposit and other intangible assets

(117)

(128)

(140)

(18)

(22)

Deferred taxes

46

50

54

6

7

Total tangible common equity

$

10,573

10,449

10,260

8,162

7,905

(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-second-quarter-results-300301281.html

SOURCE M&T Bank Corporation

Categories

Press Releases

Next Articles