Upgrade to SI Premium - Free Trial

M&T Bank Corporation Announces Third Quarter Results

October 19, 2016 6:51 AM

BUFFALO, N.Y., Oct. 19, 2016 /PRNewswire/ -- M&T Bank Corporation ("M&T")(NYSE: MTB) today reported its results of operations for the quarter ended September 30, 2016.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the third quarter of 2016 were $2.10, up 9% from $1.93 in the year-earlier quarter. GAAP-basis net income in the recent quarter aggregated $350 million, 25% higher than $280 million in the third quarter of 2015. Diluted earnings per common share and GAAP-basis net income were $1.98 and $336 million, respectively, in 2016's second quarter. GAAP-basis net income for the third quarter of 2016 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.12% and 8.68%, respectively, compared with 1.13% and 8.93%, respectively, in the year-earlier quarter and 1.09% and 8.38%, respectively, in 2016's second quarter. During the recent quarter, M&T sold substantially all of the collateralized debt obligations held in its available-for-sale investment securities portfolio. As a result, net gains on investment securities totaled $17 million after applicable tax effect, or $.11 of diluted earnings per common share.

Commenting on M&T's financial performance, Darren J. King, Executive Vice President and Chief Financial Officer, noted, "Third quarter results posted by M&T were highlighted by a 16% rise in mortgage banking revenues, strong growth in the commercial real estate and commercial loan portfolios and continued solid credit performance. The favorable results were achieved in a period where the low interest rate environment continued to pressure M&T's net interest margin and where we continued to invest for the future. During the recent quarter, M&T successfully divested certain investments that were subject to the 'Volcker Rule'."

For the first nine months of 2016, diluted earnings per common share were $5.80, up 4% from $5.56 in the corresponding period of 2015. GAAP-basis net income for the nine-month period ended September 30, 2016 aggregated $985 million, 22% higher than $809 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 2016 was 1.06% and 8.17%, respectively, compared with 1.11% and 8.77%, 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 $2.13 in the third quarter of 2016, up 9% from $1.95 in the year-earlier quarter and up 3% from $2.07 in the second quarter of 2016. Net operating income during the recent quarter was $356 million, compared with $283 million in the third quarter of 2015 and $351 million in 2016'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 12.77%, respectively, in the recent quarter, 1.18% and 12.98%, respectively, in the third quarter of 2015 and 1.18% and 12.68%, respectively, in the second quarter of 2016.

Diluted net operating earnings per common share in the first nine months of 2016 were $6.07, up 8% from $5.64 in the corresponding period of 2015. Net operating income during the nine-month period ended September 30, 2016 was $1.03 billion, compared with $819 million in the similar 2015 period. Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.15% and 12.36%, respectively, in the first nine months of 2016, compared with 1.17% and 12.89%, respectively, in the first nine months of 2015.

Taxable-equivalent Net Interest Income. Net interest income expressed on a taxable-equivalent basis totaled $865 million in the third quarter of 2016, up 24% from $699 million in the year-earlier quarter. Contributing to that improvement was a 28% increase in average earning assets, which grew to $112.9 billion in the recent quarter from $88.4 billion in the third quarter of 2015. That growth reflects the November 2015 acquisition of Hudson City Bancorp, Inc. ("Hudson City") that added approximately $16.2 billion in average loans in the recent quarter. In total, average loans in 2016's third quarter were $88.7 billion, up $20.9 billion, or 31%, from the year-earlier quarter. Partially offsetting the favorable impact of the asset growth was a 9 basis point narrowing of the net interest margin to 3.05% in the recent quarter from 3.14% in the third quarter of 2015. That narrowing reflects the ongoing impact of low interest rates on yields on securities and newly originated loans and higher balances on deposit at the Federal Reserve Bank of New York. As a result of the challenging interest rate environment, taxable-equivalent net interest income in the recent quarter was 1% lower than $870 million in the second quarter of 2016. A $992 million increase in average earning assets as compared with the second 2016 quarter, including a $577 million increase in average loans and leases, was offset by an 8 basis point compression of the net interest margin.

Provision for Credit Losses/Asset Quality. The provision for credit losses was $47 million in the recent quarter, compared with $44 million in the third quarter of 2015 and $32 million in 2016's second quarter. Net charge-offs of loans were $41 million during the third quarter of 2016, compared with $40 million and $24 million in the third quarter of 2015 and second quarter of 2016, respectively. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .19% and .24% in the third quarter of 2016 and 2015, respectively, and .11% in the second quarter of 2016.

Loans classified as nonaccrual totaled $837 million, or .93% of total loans outstanding at September 30, 2016 and $849 million or .96% at June 30, 2016, compared with $787 million or 1.15% at September 30, 2015. The higher level of nonaccrual loans at the two most recent quarter-ends as compared with September 30, 2015 reflects the normal migration of previously performing loans obtained in the acquisition of Hudson City that became past due over 90 days during the first nine months of 2016, and, as such, were not identifiable as purchased impaired as of the acquisition date. Assets taken in foreclosure of defaulted loans totaled $160 million at September 30, 2016, compared with $66 million a year earlier and $172 million at June 30, 2016. The higher level of such assets at the two most recent quarter-ends as compared with September 30, 2015 also 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 $976 million or 1.09% of loans outstanding at September 30, 2016, compared with $970 million or 1.10% at June 30, 2016 and $934 million or 1.36% at September 30, 2015. The lower ratios at June 30 and September 30, 2016 as compared with September 30, 2015 reflect the impact of residential real estate loans acquired in the Hudson City transaction.

Noninterest Income and Expense. Noninterest income totaled $491 million in the recent quarter, up from $440 million in the third quarter of 2015 and $448 million in the second quarter of 2016. Reflected in noninterest income in the recent quarter were $28 million of pre-tax gains from the sale of investment securities that had been obtained in acquisitions. There were no significant gains or losses on investment securities in the third quarter of 2015 or in the second quarter of 2016. In addition to the investment securities gains, mortgage banking revenues also contributed to the rise in noninterest income as compared with the two earlier quarters.

Noninterest expense in the third quarter of 2016 totaled $752 million, compared with $750 million in the second quarter of 2016 and $654 million in the third 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 and merger-related expenses. Exclusive of those expenses, noninterest operating expenses were $743 million in the recent quarter, $726 million in the second quarter of 2016 and $650 million in the third quarter of 2015. Contributing to the higher level of operating expenses in the two most recent quarters as compared with the third quarter of 2015 was the impact of operations obtained in the Hudson City acquisition. As compared with the second quarter of 2016, the higher level of operating expenses in the recent quarter reflects increased FDIC assessments and higher advertising and promotion costs.

The efficiency ratio, or noninterest operating expenses divided by the sum of taxable-equivalent net interest income and noninterest income (exclusive of gains and losses from bank investment securities), measures the relationship of operating expenses to revenues. M&T's efficiency ratio was 55.9% in the recent quarter, 57.1% in the year-earlier quarter and 55.1% in the second quarter of 2016.

Balance Sheet. M&T had total assets of $126.8 billion at September 30, 2016 and $123.8 billion at June 30, 2016, up from $97.8 billion at September 30, 2015. Loans and leases, net of unearned discount, totaled $89.6 billion at September 30, 2016, $21.1 billion or 31% above $68.5 billion a year earlier and up an annualized 5% from $88.5 billion at June 30, 2016. During the recent quarter, loans to commercial customers grew $1.8 billion, while residential real estate loans, largely comprised of mortgage loans obtained in the Hudson City acquisition, declined $946 million. Total deposits increased to $98.1 billion at the recent quarter-end from $72.9 billion at September 30, 2015 and $94.7 billion at June 30, 2016.

Total shareholders' equity rose 26% to $16.3 billion at September 30, 2016 from $12.9 billion a year earlier, representing 12.88% and 13.21%, respectively, of total assets. Common shareholders' equity was $15.1 billion, or $97.47 per share, at September 30, 2016, compared with $11.7 billion, or $87.67 per share, at September 30, 2015. Tangible equity per common share of $67.42 at September 30, 2016 was up 10% from $61.22 at September 30, 2015. Common shareholders' equity per share and tangible equity per common share were $96.49 and $66.95, respectively, at June 30, 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 10.76% at September 30, 2016.

In accordance with its 2016 capital plan, M&T repurchased 3,039,563 shares of its common stock during the recent quarter at an average cost per share of $115.15, for a total cost of $350 million. During the first nine months of 2016, M&T repurchased 5,307,595 shares of its common stock at an average cost per share of $113.80, for a total cost of $604 million.

Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss third quarter financial results today at 11:00 a.m. Eastern Time. Those wishing to participate in the call may dial (877)780-2276. International participants, using any applicable international calling codes, may dial (973)582-2700. Callers should reference M&T Bank Corporation or the conference ID #87013497. 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, October 22, 2016 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to ID #87013497. 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

Nine months ended

Amounts in thousands,

September 30

September 30

except per share

2016

2015

Change

2016

2015

Change

Performance

Net income

$

349,984

280,401

25

%

$

984,543

808,702

22

%

Net income available to common shareholders

326,998

257,346

27

%

915,686

739,656

24

%

Per common share:

Basic earnings

$

2.10

1.94

8

%

$

5.82

5.59

4

%

Diluted earnings

2.10

1.93

9

%

5.80

5.56

4

%

Cash dividends

$

.70

.70

-

$

2.10

2.10

-

Common shares outstanding:

Average - diluted (1)

156,026

133,376

17

%

157,843

133,089

19

%

Period end (2)

154,987

133,311

16

%

154,987

133,311

16

%

Return on (annualized):

Average total assets

1.12

%

1.13

%

1.06

%

1.11

%

Average common shareholders' equity

8.68

%

8.93

%

8.17

%

8.77

%

Taxable-equivalent net interest income

$

865,065

699,075

24

%

$

2,613,702

2,053,649

27

%

Yield on average earning assets

3.44

%

3.48

%

3.50

%

3.51

%

Cost of interest-bearing liabilities

.59

%

.55

%

.56

%

.55

%

Net interest spread

2.85

%

2.93

%

2.94

%

2.96

%

Contribution of interest-free funds

.20

%

.21

%

.18

%

.20

%

Net interest margin

3.05

%

3.14

%

3.12

%

3.16

%

Net charge-offs to average total

net loans (annualized)

.19

%

.24

%

.16

%

.19

%

Net operating results (3)

Net operating income

$

355,929

282,907

26

%

$

1,026,597

819,024

25

%

Diluted net operating earnings per common share

2.13

1.95

9

%

6.07

5.64

8

%

Return on (annualized):

Average tangible assets

1.18

%

1.18

%

1.15

%

1.17

%

Average tangible common equity

12.77

%

12.98

%

12.36

%

12.89

%

Efficiency ratio

55.92

%

57.05

%

55.99

%

58.88

%

At September 30

Loan quality

2016

2015

Change

Nonaccrual loans

$

837,362

787,098

6

%

Real estate and other foreclosed assets

159,881

66,144

142

%

Total nonperforming assets

$

997,243

853,242

17

%

Accruing loans past due 90 days or more (4)

$

317,282

231,465

37

%

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

47,130

48,955

-4

%

Accruing loans past due 90 days or more

282,077

193,998

45

%

Renegotiated loans

$

217,559

189,639

15

%

Accruing loans acquired at a discount past due 90

days or more (5)

$

65,182

80,827

-19

%

Purchased impaired loans (6):

Outstanding customer balance

$

981,105

278,979

252

%

Carrying amount

616,991

149,421

313

%

Nonaccrual loans to total net loans

.93

%

1.15

%

Allowance for credit losses to total loans

1.09

%

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,

September 30,

June 30,

March 31,

December 31,

September 30,

except per share

2016

2016

2016

2015

2015

Performance

Net income

$

349,984

336,031

298,528

270,965

280,401

Net income available to common shareholders

326,998

312,974

275,748

248,059

257,346

Per common share:

Basic earnings

$

2.10

1.98

1.74

1.65

1.94

Diluted earnings

2.10

1.98

1.73

1.65

1.93

Cash dividends

$

.70

.70

.70

.70

.70

Common shares outstanding:

Average - diluted (1)

156,026

158,341

159,181

150,718

133,376

Period end (2)

154,987

157,917

159,156

159,600

133,311

Return on (annualized):

Average total assets

1.12

%

1.09

%

.97

%

.93

%

1.13

%

Average common shareholders' equity

8.68

%

8.38

%

7.44

%

7.22

%

8.93

%

Taxable-equivalent net interest income

$

865,065

870,341

878,296

813,401

699,075

Yield on average earning assets

3.44

%

3.51

%

3.54

%

3.48

%

3.48

%

Cost of interest-bearing liabilities

.59

%

.56

%

.53

%

.54

%

.55

%

Net interest spread

2.85

%

2.95

%

3.01

%

2.94

%

2.93

%

Contribution of interest-free funds

.20

%

.18

%

.17

%

.18

%

.21

%

Net interest margin

3.05

%

3.13

%

3.18

%

3.12

%

3.14

%

Net charge-offs to average total

net loans (annualized)

.19

%

.11

%

.19

%

.18

%

.24

%

Net operating results (3)

Net operating income

$

355,929

350,604

320,064

337,613

282,907

Diluted net operating earnings per common share

2.13

2.07

1.87

2.09

1.95

Return on (annualized):

Average tangible assets

1.18

%

1.18

%

1.09

%

1.21

%

1.18

%

Average tangible common equity

12.77

%

12.68

%

11.62

%

13.26

%

12.98

%

Efficiency ratio

55.92

%

55.06

%

57.00

%

55.53

%

57.05

%

September 30,

June 30,

March 31,

December 31,

September 30,

Loan quality

2016

2016

2016

2015

2015

Nonaccrual loans

$

837,362

848,855

876,691

799,409

787,098

Real estate and other foreclosed assets

159,881

172,473

188,004

195,085

66,144

Total nonperforming assets

$

997,243

1,021,328

1,064,695

994,494

853,242

Accruing loans past due 90 days or more (4)

$

317,282

298,449

336,170

317,441

231,465

Government guaranteed loans included in totals

above:

Nonaccrual loans

$

47,130

52,486

49,688

47,052

48,955

Accruing loans past due 90 days or more

282,077

269,962

279,340

276,285

193,998

Renegotiated loans

$

217,559

211,159

200,771

182,865

189,639

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

$

65,182

68,591

61,767

68,473

80,827

Purchased impaired loans (6):

Outstanding customer balance

$

981,105

1,040,678

1,124,776

1,204,004

278,979

Carrying amount

616,991

662,059

715,874

768,329

149,421

Nonaccrual loans to total net loans

.93

%

.96

%

1.00

%

.91

%

1.15

%

Allowance for credit losses to total loans

1.09

%

1.10

%

1.10

%

1.09

%

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

Nine months ended

September 30

September 30

Dollars in thousands

2016

2015

Change

2016

2015

Change

Interest income

$

969,515

770,026

26

%

$

2,912,970

2,268,467

28

%

Interest expense

111,175

77,199

44

318,847

232,924

37

Net interest income

858,340

692,827

24

2,594,123

2,035,543

27

Provision for credit losses

47,000

44,000

7

128,000

112,000

14

Net interest income after

provision for credit losses

811,340

648,827

25

2,466,123

1,923,543

28

Other income

Mortgage banking revenues

103,747

84,035

23

275,193

288,238

-5

Service charges on deposit accounts

107,935

107,259

1

314,212

314,860

-

Trust income

118,654

113,744

4

350,181

356,076

-2

Brokerage services income

15,914

16,902

-6

48,190

49,224

-2

Trading account and foreign exchange gains

12,754

8,362

53

33,434

20,639

62

Gain (loss) on bank investment securities

28,480

-

-

28,748

(108)

-

Other revenues from operations

103,866

109,397

-5

310,579

348,000

-11

Total other income

491,350

439,699

12

1,360,537

1,376,929

-1

Other expense

Salaries and employee benefits

399,786

363,567

10

1,230,246

1,115,117

10

Equipment and net occupancy

75,263

68,470

10

225,165

201,792

12

Printing, postage and supplies

8,972

8,691

3

30,865

27,586

12

Amortization of core deposit and other

intangible assets

9,787

4,090

139

33,524

16,848

99

FDIC assessments

28,459

11,090

157

76,054

32,551

134

Other costs of operations

230,125

197,908

16

682,528

642,925

6

Total other expense

752,392

653,816

15

2,278,382

2,036,819

12

Income before income taxes

550,298

434,710

27

1,548,278

1,263,653

23

Applicable income taxes

200,314

154,309

30

563,735

454,951

24

Net income

$

349,984

280,401

25

%

$

984,543

808,702

22

%

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

2016

2016

2016

2015

2015

Interest income

$

969,515

970,621

972,834

902,377

770,026

Interest expense

111,175

106,802

100,870

95,333

77,199

Net interest income

858,340

863,819

871,964

807,044

692,827

Provision for credit losses

47,000

32,000

49,000

58,000

44,000

Net interest income after

provision for credit losses

811,340

831,819

822,964

749,044

648,827

Other income

Mortgage banking revenues

103,747

89,383

82,063

87,500

84,035

Service charges on deposit accounts

107,935

103,872

102,405

105,748

107,259

Trust income

118,654

120,450

111,077

114,564

113,744

Brokerage services income

15,914

16,272

16,004

15,546

16,902

Trading account and foreign exchange gains

12,754

13,222

7,458

9,938

8,362

Gain (loss) on bank investment securities

28,480

264

4

(22)

-

Other revenues from operations

103,866

104,791

101,922

114,834

109,397

Total other income

491,350

448,254

420,933

448,108

439,699

Other expense

Salaries and employee benefits

399,786

398,675

431,785

434,413

363,567

Equipment and net occupancy

75,263

75,724

74,178

70,747

68,470

Printing, postage and supplies

8,972

9,907

11,986

10,905

8,691

Amortization of core deposit and other

intangible assets

9,787

11,418

12,319

9,576

4,090

FDIC assessments

28,459

22,370

25,225

19,562

11,090

Other costs of operations

230,125

231,801

220,602

240,910

197,908

Total other expense

752,392

749,895

776,095

786,113

653,816

Income before income taxes

550,298

530,178

467,802

411,039

434,710

Applicable income taxes

200,314

194,147

169,274

140,074

154,309

Net income

$

349,984

336,031

298,528

270,965

280,401

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet

September 30

Dollars in thousands

2016

2015

Change

ASSETS

Cash and due from banks

$

1,332,202

1,249,704

7

%

Interest-bearing deposits at banks

10,777,636

4,713,266

129

Trading account assets

488,588

340,710

43

Investment securities

14,733,574

14,494,539

2

Loans and leases:

Commercial, financial, etc.

21,917,163

20,233,177

8

Real estate - commercial

32,078,762

28,720,537

12

Real estate - consumer

23,584,420

8,211,062

187

Consumer

12,066,147

11,375,472

6

Total loans and leases, net of unearned discount

89,646,492

68,540,248

31

Less: allowance for credit losses

976,121

933,798

5

Net loans and leases

88,670,371

67,606,450

31

Goodwill

4,593,112

3,513,325

31

Core deposit and other intangible assets

106,744

18,179

487

Other assets

6,138,801

5,860,889

5

Total assets

$

126,841,028

97,797,062

30

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

33,127,627

28,189,330

18

%

Interest-bearing deposits

64,786,035

44,549,028

45

Deposits at Cayman Islands office

223,183

206,185

8

Total deposits

98,136,845

72,944,543

35

Short-term borrowings

213,846

173,783

23

Accrued interest and other liabilities

1,938,201

1,582,513

22

Long-term borrowings

10,211,160

10,174,289

-

Total liabilities

110,500,052

84,875,128

30

Shareholders' equity:

Preferred

1,231,500

1,231,500

-

Common (1)

15,109,476

11,690,434

29

Total shareholders' equity

16,340,976

12,921,934

26

Total liabilities and shareholders' equity

$

126,841,028

97,797,062

30

%

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $114.6 million at September 30,

2016 and $163.5 million at September 30, 2015.

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet, Five Quarter Trend

September 30,

June 30,

March 31,

December 31,

September 30,

Dollars in thousands

2016

2016

2016

2015

2015

ASSETS

Cash and due from banks

$

1,332,202

1,284,442

1,178,175

1,368,040

1,249,704

Interest-bearing deposits at banks

10,777,636

8,474,839

9,545,181

7,594,350

4,713,266

Trading account assets

488,588

506,131

467,987

273,783

340,710

Investment securities

14,733,574

14,963,084

15,467,320

15,656,439

14,494,539

Loans and leases:

Commercial, financial, etc.

21,917,163

21,469,242

21,226,577

20,422,338

20,233,177

Real estate - commercial

32,078,762

30,711,230

29,713,293

29,197,311

28,720,537

Real estate - consumer

23,584,420

24,530,249

25,299,638

26,270,103

8,211,062

Consumer

12,066,147

11,811,277

11,632,958

11,599,747

11,375,472

Total loans and leases, net of unearned discount

89,646,492

88,521,998

87,872,466

87,489,499

68,540,248

Less: allowance for credit losses

976,121

970,496

962,752

955,992

933,798

Net loans and leases

88,670,371

87,551,502

86,909,714

86,533,507

67,606,450

Goodwill

4,593,112

4,593,112

4,593,112

4,593,112

3,513,325

Core deposit and other intangible assets

106,744

116,531

127,949

140,268

18,179

Other assets

6,138,801

6,330,943

6,336,194

6,628,385

5,860,889

Total assets

$

126,841,028

123,820,584

124,625,632

122,787,884

97,797,062

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

33,127,627

30,700,066

29,709,218

29,110,635

28,189,330

Interest-bearing deposits

64,786,035

63,756,514

64,338,571

62,677,036

44,549,028

Deposits at Cayman Islands office

223,183

193,523

166,787

170,170

206,185

Total deposits

98,136,845

94,650,103

94,214,576

91,957,841

72,944,543

Short-term borrowings

213,846

407,123

1,766,826

2,132,182

173,783

Accrued interest and other liabilities

1,938,201

1,963,093

1,948,142

1,870,714

1,582,513

Long-term borrowings

10,211,160

10,328,751

10,341,035

10,653,858

10,174,289

Total liabilities

110,500,052

107,349,070

108,270,579

106,614,595

84,875,128

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

15,109,476

15,240,014

15,123,553

14,941,789

11,690,434

Total shareholders' equity

16,340,976

16,471,514

16,355,053

16,173,289

12,921,934

Total liabilities and shareholders' equity

$

126,841,028

123,820,584

124,625,632

122,787,884

97,797,062

(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $114.6 million at September 30, 2016, $101.0 million at June 30,

2016, $150.2 million at March 31, 2016, $251.6 million at December 31, 2015 and $163.5 million at September 30, 2015.

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, 2016 from

September 30

Dollars in millions

2016

2015

2016

September 30,

June 30,

2016

2015

Change in

Balance

Rate

Balance

Rate

Balance

Rate

2015

2016

Balance

Rate

Balance

Rate

balance

ASSETS

Interest-bearing deposits at banks

$

9,681

.51

%

6,060

.25

%

8,711

.51

%

60

%

11

%

$

8,864

.51

%

5,490

.25

%

61

%

Federal funds sold

-

-

-

-

-

-

-

-

-

-

45

.10

-

Trading account assets

90

1.52

96

.52

92

1.58

-6

-2

89

1.62

93

1.34

-4

Investment securities

14,361

2.38

14,441

2.60

14,914

2.49

-1

-4

14,873

2.49

14,008

2.65

6

Loans and leases, net of unearned discount

Commercial, financial, etc.

21,480

3.44

19,939

3.22

21,450

3.47

8

-

21,216

3.43

19,791

3.20

7

Real estate - commercial

31,252

4.00

28,309

4.18

30,134

4.09

10

4

30,274

4.08

28,040

4.18

8

Real estate - consumer

24,058

3.92

8,348

4.17

24,858

3.94

188

-3

24,922

3.93

8,455

4.17

195

Consumer

11,942

4.55

11,253

4.46

11,713

4.55

6

2

11,747

4.55

11,087

4.47

6

Total loans and leases, net

88,732

3.93

67,849

3.96

88,155

3.99

31

1

88,159

3.97

67,373

3.96

31

Total earning assets

112,864

3.44

88,446

3.48

111,872

3.51

28

1

111,985

3.50

87,009

3.51

29

Goodwill

4,593

3,513

4,593

31

-

4,593

3,517

31

Core deposit and other intangible assets

112

20

122

453

-8

123

26

380

Other assets

7,156

6,536

7,119

9

1

7,196

6,793

6

Total assets

$

124,725

98,515

123,706

27

%

1

%

$

123,897

97,345

27

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Interest-checking deposits

$

1,222

.12

1,309

.11

1,332

.12

-7

%

-8

%

$

1,304

.12

1,255

.11

4

%

Savings deposits

51,294

.18

41,197

.11

50,515

.16

25

2

50,266

.16

41,477

.10

21

Time deposits

12,334

.90

2,858

.51

12,755

.85

332

-3

12,694

.83

2,940

.50

332

Deposits at Cayman Islands office

220

.37

206

.29

182

.40

7

20

197

.39

214

.28

-8

Total interest-bearing deposits

65,070

.32

45,570

.13

64,784

.30

43

-

64,461

.29

45,886

.13

40

Short-term borrowings

231

.29

174

.07

1,078

.43

33

-79

1,127

.41

188

.07

498

Long-term borrowings

10,287

2.28

10,114

2.44

10,297

2.27

2

-

10,370

2.25

10,039

2.51

3

Total interest-bearing liabilities

75,588

.59

55,858

.55

76,159

.56

35

-1

75,958

.56

56,113

.55

35

Noninterest-bearing deposits

30,782

28,251

29,249

9

5

29,638

26,947

10

Other liabilities

2,008

1,619

1,921

24

5

1,967

1,656

19

Total liabilities

108,378

85,728

107,329

26

1

107,563

84,716

27

Shareholders' equity

16,347

12,787

16,377

28

-

16,334

12,629

29

Total liabilities and shareholders' equity

$

124,725

98,515

123,706

27

%

1

%

$

123,897

97,345

27

%

Net interest spread

2.85

2.93

2.95

2.94

2.96

Contribution of interest-free funds

.20

.21

.18

.18

.20

Net interest margin

3.05

%

3.14

%

3.13

%

3.12

%

3.16

%

M&T BANK CORPORATION

Reconciliation of Quarterly GAAP to Non-GAAP Measures

Three months ended

Nine months ended

September 30

September 30

2016

2015

2016

2015

Income statement data

In thousands, except per share

Net income

Net income

$

349,984

280,401

$

984,543

808,702

Amortization of core deposit and other

intangible assets (1)

5,945

2,506

20,369

10,322

Merger-related expenses (1)

-

-

21,685

-

Net operating income

$

355,929

282,907

$

1,026,597

819,024

Earnings per common share

Diluted earnings per common share

$

2.10

1.93

$

5.80

5.56

Amortization of core deposit and other

intangible assets (1)

.03

.02

.13

.08

Merger-related expenses (1)

-

-

.14

-

Diluted net operating earnings per common share

$

2.13

1.95

$

6.07

5.64

Other expense

Other expense

$

752,392

653,816

$

2,278,382

2,036,819

Amortization of core deposit and other

intangible assets

(9,787)

(4,090)

(33,524)

(16,848)

Merger-related expenses

-

-

(35,755)

-

Noninterest operating expense

$

742,605

649,726

$

2,209,103

2,019,971

Merger-related expenses

Salaries and employee benefits

-

-

5,334

-

Equipment and net occupancy

-

-

1,278

-

Printing, postage and supplies

-

-

1,482

-

Other costs of operations

-

-

27,661

-

Total

$

-

-

$

35,755

-

Efficiency ratio

Noninterest operating expense (numerator)

$

742,605

649,726

$

2,209,103

2,019,971

Taxable-equivalent net interest income

865,065

699,075

2,613,702

2,053,649

Other income

491,350

439,699

1,360,537

1,376,929

Less: Gain (loss) on bank investment securities

28,480

-

28,748

(108)

Denominator

$

1,327,935

1,138,774

$

3,945,491

3,430,686

Efficiency ratio

55.92%

57.05%

55.99%

58.88%

Balance sheet data

In millions

Average assets

Average assets

$

124,725

98,515

$

123,897

97,345

Goodwill

(4,593)

(3,513)

(4,593)

(3,517)

Core deposit and other intangible assets

(112)

(20)

(123)

(26)

Deferred taxes

44

7

48

8

Average tangible assets

$

120,064

94,989

$

119,229

93,810

Average common equity

Average total equity

$

16,347

12,787

$

16,334

12,629

Preferred stock

(1,232)

(1,232)

(1,231)

(1,232)

Average common equity

15,115

11,555

15,103

11,397

Goodwill

(4,593)

(3,513)

(4,593)

(3,517)

Core deposit and other intangible assets

(112)

(20)

(123)

(26)

Deferred taxes

44

7

48

8

Average tangible common equity

$

10,454

8,029

$

10,435

7,862

At end of quarter

Total assets

Total assets

$

126,841

97,797

Goodwill

(4,593)

(3,513)

Core deposit and other intangible assets

(107)

(18)

Deferred taxes

42

6

Total tangible assets

$

122,183

94,272

Total common equity

Total equity

$

16,341

12,922

Preferred stock

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

Common equity, net of undeclared cumulative

preferred dividends

15,106

11,687

Goodwill

(4,593)

(3,513)

Core deposit and other intangible assets

(107)

(18)

Deferred taxes

42

6

Total tangible common equity

$

10,448

8,162

(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,

2016

2016

2016

2015

2015

Income statement data

In thousands, except per share

Net income

Net income

$

349,984

336,031

298,528

270,965

280,401

Amortization of core deposit and other

intangible assets (1)

5,945

6,936

7,488

5,828

2,506

Merger-related expenses (1)

-

7,637

14,048

60,820

-

Net operating income

$

355,929

350,604

320,064

337,613

282,907

Earnings per common share

Diluted earnings per common share

$

2.10

1.98

1.73

1.65

1.93

Amortization of core deposit and other

intangible assets (1)

.03

.04

.05

.04

.02

Merger-related expenses (1)

-

.05

.09

.40

-

Diluted net operating earnings per common share

$

2.13

2.07

1.87

2.09

1.95

Other expense

Other expense

$

752,392

749,895

776,095

786,113

653,816

Amortization of core deposit and other

intangible assets

(9,787)

(11,418)

(12,319)

(9,576)

(4,090)

Merger-related expenses

-

(12,593)

(23,162)

(75,976)

-

Noninterest operating expense

$

742,605

725,884

740,614

700,561

649,726

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)

$

742,605

725,884

740,614

700,561

649,726

Taxable-equivalent net interest income

865,065

870,341

878,296

813,401

699,075

Other income

491,350

448,254

420,933

448,108

439,699

Less: Gain (loss) on bank investment securities

28,480

264

4

(22)

-

Denominator

$

1,327,935

1,318,331

1,299,225

1,261,531

1,138,774

Efficiency ratio

55.92

%

55.06

%

57.00

%

55.53

%

57.05

%

Balance sheet data

In millions

Average assets

Average assets

$

124,725

123,706

123,252

115,052

98,515

Goodwill

(4,593)

(4,593)

(4,593)

(4,218)

(3,513)

Core deposit and other intangible assets

(112)

(122)

(134)

(101)

(20)

Deferred taxes

44

48

52

39

7

Average tangible assets

$

120,064

119,039

118,577

110,772

94,989

Average common equity

Average total equity

$

16,347

16,377

16,279

15,007

12,787

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Average common equity

15,115

15,145

15,047

13,775

11,555

Goodwill

(4,593)

(4,593)

(4,593)

(4,218)

(3,513)

Core deposit and other intangible assets

(112)

(122)

(134)

(101)

(20)

Deferred taxes

44

48

52

39

7

Average tangible common equity

$

10,454

10,478

10,372

9,495

8,029

At end of quarter

Total assets

Total assets

$

126,841

123,821

124,626

122,788

97,797

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(3,513)

Core deposit and other intangible assets

(107)

(117)

(128)

(140)

(18)

Deferred taxes

42

46

50

54

6

Total tangible assets

$

122,183

119,157

119,955

118,109

94,272

Total common equity

Total equity

$

16,341

16,472

16,355

16,173

12,922

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

(3)

(2)

(3)

Common equity, net of undeclared cumulative

preferred dividends

15,106

15,237

15,120

14,939

11,687

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(3,513)

Core deposit and other intangible assets

(107)

(117)

(128)

(140)

(18)

Deferred taxes

42

46

50

54

6

Total tangible common equity

$

10,448

10,573

10,449

10,260

8,162

(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-300347468.html

SOURCE M&T Bank Corporation

Categories

Press Releases

Next Articles