Upgrade to SI Premium - Free Trial

M&T Bank Corporation Announces 2016 Fourth Quarter And Full-Year Results

January 19, 2017 6:57 AM

BUFFALO, N.Y., Jan. 19, 2017 /PRNewswire/ -- M&T Bank Corporation ("M&T")(NYSE: MTB) today reported its results of operations for 2016.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the fourth quarter of 2016 were $1.98, up 20% from $1.65 in the year-earlier quarter. GAAP-basis net income in the recent quarter aggregated $331 million, 22% higher than $271 million in the fourth quarter of 2015. Diluted earnings per common share and GAAP-basis net income were $2.10 and $350 million, respectively, in the third quarter of 2016. GAAP-basis net income for the final quarter of 2016 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.05% and 8.13%, respectively, compared with .93% and 7.22%, respectively, in the year-earlier quarter and 1.12% and 8.68%, respectively, in 2016's third quarter.

In the fourth and third quarters of 2016, M&T sold its holdings of collateralized debt obligations in response to the provisions of the so-called "Volcker Rule" realizing pre-tax gains of $2 million and $28 million, respectively. During the fourth quarter of 2016, M&T made a $30 million tax-deductible cash contribution to The M&T Charitable Foundation. The after-tax impact of that contribution reduced the recent quarter's net income by $18 million, or $.12 of diluted earnings per common share.

Commenting on M&T's financial performance, Darren J. King, Executive Vice President and Chief Financial Officer, noted, "We are pleased with the recent quarter's results which were highlighted by an annualized 15% growth rate in M&T's commercial loan portfolios and a 3 basis point widening of the net interest margin as compared with the third quarter. Expenses remained well-controlled in the quarter. Consistent with recent performance, net charge-offs as a percentage of loans were below M&T's long-term average."

Earnings Highlights

Change 4Q 2016 vs.

($ in millions, except per share data)

4Q16

4Q15

3Q16

4Q15

3Q16

Net income

$

331

$

271

$

350

22

%

-6

%

Net income available to common shareholders - diluted

$

308

$

248

$

327

24

%

-6

%

Diluted earnings per common share

$

1.98

$

1.65

$

2.10

20

%

-6

%

Annualized return on average assets

1.05

%

.93

%

1.12

%

Annualized return on average common equity

8.13

%

7.22

%

8.68

%

For the year ended December 31, 2016, diluted earnings per common share were $7.78, up 8% from $7.18 in 2015. GAAP-basis net income for 2016 aggregated $1.32 billion, 22% higher than $1.08 billion in 2015. Expressed as a rate of return on average assets, GAAP-basis net income was 1.06% in each of 2016 and 2015 while the rate of return on average common shareholders' equity was 8.16% in 2016 and 8.32% in 2015.

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" expenses 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 $2.01 in the fourth quarter of 2016, compared with $2.09 in the year-earlier quarter and $2.13 in the third quarter of 2016. Net operating income during the recent quarter was $336 million, compared with $338 million in the fourth quarter of 2015 and $356 million in 2016's third quarter. The combined impact of the securities transactions and the charitable contribution noted earlier increased net operating income in the third quarter and decreased such income in the fourth quarter of 2016 by $17 million, or $.11 per diluted common share. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.10% and 11.93%, respectively, in the recent quarter, compared with 1.21% and 13.26%, respectively, in the fourth quarter of 2015 and 1.18% and 12.77%, respectively, in the third quarter of 2016.

For the year ended December 31, 2016, diluted net operating earnings per common share were $8.08, up 4% from $7.74 in 2015. Net operating income in 2016 rose 18% to $1.36 billion from $1.16 billion in 2015. Expressed as a rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.14% and 12.25%, respectively, in 2016 and 1.18% and 13.00%, respectively, in 2015.

Taxable-equivalent Net Interest Income. Net interest income expressed on a taxable-equivalent basis totaled $883 million in the fourth quarter of 2016, up 9% from $813 million in the year-earlier quarter. Contributing to that improvement was a 10% increase in average earning assets, which grew to $114.3 billion in the recent quarter from $103.6 billion in the fourth quarter of 2015. The growth in earning assets was predominantly the result of higher average loans, which rose to $90.0 billion in the recent quarter, up $8.9 billion, or 11%, from the fourth quarter of 2015. Partially offsetting the favorable impact of the asset growth was a 4 basis point narrowing of the net interest margin to 3.08% in the recent quarter from 3.12% in the fourth quarter of 2015. The narrowing reflects higher rates paid on interest-bearing time deposits associated with the acquisition of Hudson City Bancorp, Inc. ("Hudson City"). Taxable-equivalent net interest income in the recent quarter was 2% higher than $865 million in the third quarter of 2016. The improvement resulted from a $1.4 billion increase in average earning assets, due to growth in average balances of investment securities and loans, and a 3 basis point widening of the net interest margin from 3.05% in the third quarter of 2016. That widening reflects the impact of higher interest rates resulting from actions initiated in December by the Federal Reserve to increase its target federal funds rate.

Taxable-equivalent Net Interest Income

Change 4Q 2016 vs.

($ in millions)

4Q16

4Q15

3Q16

4Q15

3Q16

Average earning assets

$

114,254

$

103,587

$

112,864

10

%

1

%

Net interest income - taxable equivalent

$

883

$

813

$

865

9

%

2

%

Net interest margin

3.08

%

3.12

%

3.05

%

Provision for Credit Losses/Asset Quality. The provision for credit losses was $62 million in the recent quarter, $58 million in the fourth quarter of 2015 and $47 million in 2016's third quarter. Net charge-offs of loans were $49 million during the fourth quarter of 2016, compared with $36 million and $41 million in the fourth quarter of 2015 and third quarter of 2016, respectively. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .22% and .18% in the fourth quarters of 2016 and 2015, respectively, and .19% in the third quarter of 2016. The provision for credit losses was $190 million for the year ended December 31, 2016, compared with $170 million in 2015. Net loan charge-offs during 2016 and 2015 totaled $157 million and $134 million, respectively, or .18% and .19%, respectively, of average loans outstanding.

Loans classified as nonaccrual totaled $920 million, or 1.01% of total loans outstanding at December 31, 2016, compared with $799 million or .91% at December 31, 2015 and $837 million or .93% at September 30, 2016. The higher level of nonaccrual loans at the recent quarter-end as compared with September 30, 2016 reflects higher commercial loans in this category and the normal migration of previously performing loans obtained in the acquisition of Hudson City that became past due over 90 days during the fourth quarter of 2016, and, as such, were not identifiable as purchased impaired as of the acquisition date. Nonaccrual Hudson City-related residential real estate loans aggregated $190 million and $149 million at December 31 and September 30, 2016, respectively. Following the acquisition accounting provisions of GAAP, Hudson City-related loans classified as nonaccrual were insignificant at December 31, 2015. Assets taken in foreclosure of defaulted loans totaled $139 million at December 31, 2016, compared with $195 million a year earlier and $160 million at September 30, 2016.

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 $989 million at December 31, 2016, compared with $956 million at December 31, 2015 and $976 million at September 30, 2016. The allowance represented 1.09% of loans outstanding at each of those dates.

Asset Quality Metrics

Change 4Q 2016 vs.

($ in millions)

4Q16

4Q15

3Q16

4Q15

3Q16

At end of quarter

Nonaccrual loans

$

920

$

799

$

837

15

%

10

%

Real estate and other foreclosed assets

$

139

$

195

$

160

-29

%

-13

%

Total nonperforming assets

$

1,059

$

994

$

997

7

%

6

%

Accruing loans past due 90 days or more (1)

$

301

$

317

$

317

-5

%

-5

%

Nonaccrual loans as % of loans outstanding

1.01

%

.91

%

.93

%

Allowance for credit losses

$

989

$

956

$

976

3

%

1

%

Allowance for credit losses as % of loans outstanding

1.09

%

1.09

%

1.09

%

For the period

Provision for credit losses

$

62

$

58

$

47

7

%

32

%

Net charge-offs

$

49

$

36

$

41

37

%

19

%

Net charge-offs as % of average loans (annualized)

.22

%

.18

%

.19

%

(1)

Excludes loans acquired at a discount. Predominantly residential real estate loans.

Noninterest Income and Expense. Noninterest income totaled $465 million in the recent quarter, compared with $448 million in the fourth quarter of 2015 and $491 million in the third quarter of 2016. The recent quarter's improvement as compared with the final 2015 quarter resulted largely from higher mortgage banking revenues and trust income. As compared with the third quarter of 2016, lower gains on investment securities and declines in residential mortgage banking revenues and trading account and foreign exchange gains were the predominant factors for the recent quarter's decline in noninterest income.

Noninterest Income

Change 4Q 2016 vs.

($ in millions)

4Q16

4Q15

3Q16

4Q15

3Q16

Mortgage banking revenues

$

98

$

88

$

104

13

%

-5

%

Service charges on deposit accounts

105

106

108

-1

%

-3

%

Trust income

122

114

119

6

%

3

%

Brokerage services income

15

15

16

-2

%

-4

%

Trading account and foreign exchange gains

7

10

12

-23

%

-40

%

Gain (loss) on bank investment securities

2

28

Other revenues from operations

116

115

104

1

%

11

%

Total other income

$

465

$

448

$

491

4

%

-5

%

Noninterest income totaled $1.83 billion in each of 2016 and 2015. Higher gains on investment securities and trading account and foreign exchange activities in 2016 were offset by a $45 million gain in 2015 from the sale of M&T's trade processing business.

Noninterest expense totaled $769 million in the fourth quarter of 2016, $786 million in the fourth quarter of 2015 and $752 million in the third 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 $760 million in the recent quarter, $701 million in the fourth quarter of 2015 and $743 million in the third quarter of 2016. Significant factors for the higher level of operating expenses in the recent quarter as compared with the final quarter of 2015 were the $30 million contribution to The M&T Charitable Foundation and higher FDIC assessments. The increase in operating expense from the third quarter of 2016 also resulted from the recent quarter's charitable contribution that was partially offset by lower salaries and benefits and equipment and net occupancy costs.

Noninterest Expense

Change 4Q 2016 vs.

($ in millions)

4Q16

4Q15

3Q16

4Q15

3Q16

Salaries and employee benefits

$

393

$

434

$

400

-9

%

-2

%

Equipment and net occupancy

70

71

75

-1

%

-7

%

Outside data processing and software

44

45

43

-3

%

3

%

FDIC assessments

29

20

28

48

%

2

%

Advertising and marketing

21

18

22

18

%

-4

%

Printing, postage and supplies

9

11

9

-20

%

-3

%

Amortization of core deposit and other intangible assets

9

9

10

-5

%

-7

%

Other costs of operations

194

178

165

9

%

17

%

Total other expense

$

769

$

786

$

752

-2

%

2

%

Memo: Merger-related expenses included in above

$

$

76

$

For the year ended December 31, 2016, noninterest expense aggregated $3.05 billion, compared with $2.82 billion in 2015. Noninterest operating expenses were $2.97 billion and $2.72 billion in 2016 and 2015, respectively. Those increases reflect the full year impact of noninterest expenses associated with Hudson City that was acquired by M&T on November 1, 2015.

The efficiency ratio, or noninterest operating expenses divided by the sum of taxable-equivalent net interest income and noninterest income (exclusive of gains and losses from bank investment securities), measures the relationship of operating expenses to revenues. M&T's efficiency ratio was 56.4% in the recent quarter, 55.5% in the year-earlier quarter and 55.9% in the third quarter of 2016. The efficiency ratio for the full year 2016 was 56.1%, improved from 58.0% in 2015.

Balance Sheet. M&T had total assets of $123.4 billion at December 31, 2016 , compared with $122.8 billion at December 31, 2015. Investment securities totaled $16.3 billion at the end of 2016, up 4% from $15.7 billion at December 31, 2015. Loans and leases, net of unearned discount, aggregated $90.9 billion at December 31, 2016, $3.4 billion or 4% above $87.5 billion a year earlier. Total deposits also increased 4% to $95.5 billion at the recent year-end from $92.0 billion at December 31, 2015.

Total shareholders' equity rose 2% to $16.5 billion at December 31, 2016 from $16.2 billion a year earlier, representing 13.35% and 13.17%, respectively, of total assets. Common shareholders' equity was $15.3 billion, or $97.64 per share, at December 31, 2016, compared with $14.9 billion, or $93.60 per share, at December 31, 2015. Tangible equity per common share of $67.85 at December 31, 2016 was up 6% from $64.28 at December 31, 2015. Common shareholders' equity per share and tangible equity per common share were $97.47 and $67.42, respectively, at September 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 10.96% at December 31, 2016.

In accordance with its 2016 capital plan, M&T repurchased 300,000 shares of its common stock during the recent quarter at an average cost per share of $124.45, for a total cost of $37 million. During 2016, M&T repurchased a total of 5,607,595 shares of its common stock at an average cost per share of $114.37, for a total cost of $641 million.

Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss fourth quarter and full-year 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 #46296658. 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 Tuesday, January 24, 2017 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to ID #46296658. 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.

Financial Highlights

Three months ended

Year ended

December 31

December 31

Amounts in thousands, except per share

2016

2015

Change

2016

2015

Change

Performance

Net income

$

330,571

270,965

22

%

$

1,315,114

1,079,667

22

%

Net income available to common shareholders

307,797

248,059

24

%

1,223,481

987,724

24

%

Per common share:

Basic earnings

$

1.98

1.65

20

%

$

7.80

7.22

8

%

Diluted earnings

1.98

1.65

20

%

7.78

7.18

8

%

Cash dividends

$

.70

.70

$

2.80

2.80

Common shares outstanding:

Average - diluted (1)

155,700

150,718

3

%

157,304

137,533

14

%

Period end (2)

156,213

159,600

-2

%

156,213

159,600

-2

%

Return on (annualized):

Average total assets

1.05

%

.93

%

1.06

%

1.06

%

Average common shareholders' equity

8.13

%

7.22

%

8.16

%

8.32

%

Taxable-equivalent net interest income

$

883,147

813,401

9

%

$

3,496,849

2,867,050

22

%

Yield on average earning assets

3.45

%

3.48

%

3.49

%

3.50

%

Cost of interest-bearing liabilities

.57

%

.54

%

.56

%

.55

%

Net interest spread

2.88

%

2.94

%

2.93

%

2.95

%

Contribution of interest-free funds

.20

%

.18

%

.18

%

.19

%

Net interest margin

3.08

%

3.12

%

3.11

%

3.14

%

Net charge-offs to average total net loans (annualized)

.22

%

.18

%

.18

%

.19

%

Net operating results (3)

Net operating income

$

336,095

337,613

$

1,362,692

1,156,637

18

%

Diluted net operating earnings per common share

2.01

2.09

-4

%

8.08

7.74

4

%

Return on (annualized):

Average tangible assets

1.10

%

1.21

%

1.14

%

1.18

%

Average tangible common equity

11.93

%

13.26

%

12.25

%

13.00

%

Efficiency ratio

56.42

%

55.53

%

56.10

%

57.98

%

At December 31

Loan quality

2016

2015

Change

Nonaccrual loans

$

920,015

799,409

15

%

Real estate and other foreclosed assets

139,206

195,085

-29

%

Total nonperforming assets

$

1,059,221

994,494

7

%

Accruing loans past due 90 days or more (4)

$

300,659

317,441

-5

%

Government guaranteed loans included in totals above:

Nonaccrual loans

$

40,610

47,052

-14

%

Accruing loans past due 90 days or more

282,659

276,285

2

%

Renegotiated loans

$

190,374

182,865

4

%

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

$

61,144

68,473

-11

%

Purchased impaired loans (6):

Outstanding customer balance

$

927,446

1,204,004

-23

%

Carrying amount

578,032

768,329

-25

%

Nonaccrual loans to total net loans

1.01

%

.91

%

Allowance for credit losses to total loans

1.09

%

1.09

%

(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. Predominantly residential real estate loans.

(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.

Financial Highlights, Five Quarter Trend

Three months ended

December 31,

September 30,

June 30,

March 31,

December 31,

Amounts in thousands, except per share

2016

2016

2016

2016

2015

Performance

Net income

$

330,571

349,984

336,031

298,528

270,965

Net income available to common shareholders

307,797

326,998

312,974

275,748

248,059

Per common share:

Basic earnings

$

1.98

2.10

1.98

1.74

1.65

Diluted earnings

1.98

2.10

1.98

1.73

1.65

Cash dividends

$

.70

.70

.70

.70

.70

Common shares outstanding:

Average - diluted (1)

155,700

156,026

158,341

159,181

150,718

Period end (2)

156,213

154,987

157,917

159,156

159,600

Return on (annualized):

Average total assets

1.05

%

1.12

%

1.09

%

.97

%

.93

%

Average common shareholders' equity

8.13

%

8.68

%

8.38

%

7.44

%

7.22

%

Taxable-equivalent net interest income

$

883,147

865,065

870,341

878,296

813,401

Yield on average earning assets

3.45

%

3.44

%

3.51

%

3.54

%

3.48

%

Cost of interest-bearing liabilities

.57

%

.59

%

.56

%

.53

%

.54

%

Net interest spread

2.88

%

2.85

%

2.95

%

3.01

%

2.94

%

Contribution of interest-free funds

.20

%

.20

%

.18

%

.17

%

.18

%

Net interest margin

3.08

%

3.05

%

3.13

%

3.18

%

3.12

%

Net charge-offs to average total net loans (annualized)

.22

%

.19

%

.11

%

.19

%

.18

%

Net operating results (3)

Net operating income

$

336,095

355,929

350,604

320,064

337,613

Diluted net operating earnings per common share

2.01

2.13

2.07

1.87

2.09

Return on (annualized):

Average tangible assets

1.10

%

1.18

%

1.18

%

1.09

%

1.21

%

Average tangible common equity

11.93

%

12.77

%

12.68

%

11.62

%

13.26

%

Efficiency ratio

56.42

%

55.92

%

55.06

%

57.00

%

55.53

%

December 31,

September 30,

June 30,

March 31,

December 31,

Loan quality

2016

2016

2016

2016

2015

Nonaccrual loans

$

920,015

837,362

848,855

876,691

799,409

Real estate and other foreclosed assets

139,206

159,881

172,473

188,004

195,085

Total nonperforming assets

$

1,059,221

997,243

1,021,328

1,064,695

994,494

Accruing loans past due 90 days or more (4)

$

300,659

317,282

298,449

336,170

317,441

Government guaranteed loans included in totals above:

Nonaccrual loans

$

40,610

47,130

52,486

49,688

47,052

Accruing loans past due 90 days or more

282,659

282,077

269,962

279,340

276,285

Renegotiated loans

$

190,374

217,559

211,159

200,771

182,865

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

$

61,144

65,182

68,591

61,767

68,473

Purchased impaired loans (6):

Outstanding customer balance

$

927,446

981,105

1,040,678

1,124,776

1,204,004

Carrying amount

578,032

616,991

662,059

715,874

768,329

Nonaccrual loans to total net loans

1.01

%

.93

%

.96

%

1.00

%

.91

%

Allowance for credit losses to total loans

1.09

%

1.09

%

1.10

%

1.10

%

1.09

%

(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. Predominantly residential real estate loans.

(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.

Condensed Consolidated Statement of Income

Three months ended

Year ended

December 31

December 31

Dollars in thousands

2016

2015

Change

2016

2015

Change

Interest income

$

982,901

902,377

9

%

$

3,895,871

3,170,844

23

%

Interest expense

107,137

95,333

12

425,984

328,257

30

Net interest income

875,764

807,044

9

3,469,887

2,842,587

22

Provision for credit losses

62,000

58,000

7

190,000

170,000

12

Net interest income after provision for credit losses

813,764

749,044

9

3,279,887

2,672,587

23

Other income

Mortgage banking revenues

98,504

87,500

13

373,697

375,738

-1

Service charges on deposit accounts

104,890

105,748

-1

419,102

420,608

Trust income

122,003

114,564

6

472,184

470,640

Brokerage services income

15,233

15,546

-2

63,423

64,770

-2

Trading account and foreign exchange gains

7,692

9,938

-23

41,126

30,577

34

Gain (loss) on bank investment securities

1,566

(22)

30,314

(130)

Other revenues from operations

115,571

114,834

1

426,150

462,834

-8

Total other income

465,459

448,108

4

1,825,996

1,825,037

Other expense

Salaries and employee benefits

393,354

434,413

-9

1,623,600

1,549,530

5

Equipment and net occupancy

69,976

70,747

-1

295,141

272,539

8

Outside data processing and software

43,987

45,251

-3

172,389

164,133

5

FDIC assessments

28,991

19,562

48

105,045

52,113

102

Advertising and marketing

21,074

17,892

18

87,137

59,227

47

Printing, postage and supplies

8,681

10,905

-20

39,546

38,491

3

Amortization of core deposit and other intangible assets

9,089

9,576

-5

42,613

26,424

61

Other costs of operations

193,951

177,767

9

682,014

660,475

3

Total other expense

769,103

786,113

-2

3,047,485

2,822,932

8

Income before income taxes

510,120

411,039

24

2,058,398

1,674,692

23

Applicable income taxes

179,549

140,074

28

743,284

595,025

25

Net income

$

330,571

270,965

22

%

$

1,315,114

1,079,667

22

%

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

December 31,

September 30,

June 30,

March 31,

December 31,

Dollars in thousands

2016

2016

2016

2016

2015

Interest income

$

982,901

969,515

970,621

972,834

902,377

Interest expense

107,137

111,175

106,802

100,870

95,333

Net interest income

875,764

858,340

863,819

871,964

807,044

Provision for credit losses

62,000

47,000

32,000

49,000

58,000

Net interest income after provision for credit losses

813,764

811,340

831,819

822,964

749,044

Other income

Mortgage banking revenues

98,504

103,747

89,383

82,063

87,500

Service charges on deposit accounts

104,890

107,935

103,872

102,405

105,748

Trust income

122,003

118,654

120,450

111,077

114,564

Brokerage services income

15,233

15,914

16,272

16,004

15,546

Trading account and foreign exchange gains

7,692

12,754

13,222

7,458

9,938

Gain (loss) on bank investment securities

1,566

28,480

264

4

(22)

Other revenues from operations

115,571

103,866

104,791

101,922

114,834

Total other income

465,459

491,350

448,254

420,933

448,108

Other expense

Salaries and employee benefits

393,354

399,786

398,675

431,785

434,413

Equipment and net occupancy

69,976

75,263

75,724

74,178

70,747

Outside data processing and software

43,987

42,878

42,509

43,015

45,251

FDIC assessments

28,991

28,459

22,370

25,225

19,562

Advertising and marketing

21,074

21,996

22,613

21,454

17,892

Printing, postage and supplies

8,681

8,972

9,907

11,986

10,905

Amortization of core deposit and other intangible assets

9,089

9,787

11,418

12,319

9,576

Other costs of operations

193,951

165,251

166,679

156,133

177,767

Total other expense

769,103

752,392

749,895

776,095

786,113

Income before income taxes

510,120

550,298

530,178

467,802

411,039

Applicable income taxes

179,549

200,314

194,147

169,274

140,074

Net income

$

330,571

349,984

336,031

298,528

270,965

Condensed Consolidated Balance Sheet

December 31

Dollars in thousands

2016

2015

Change

ASSETS

Cash and due from banks

$

1,320,549

1,368,040

-3

%

Interest-bearing deposits at banks

5,000,638

7,594,350

-34

Trading account assets

323,867

273,783

18

Investment securities

16,250,468

15,656,439

4

Loans and leases:

Commercial, financial, etc.

22,610,047

20,422,338

11

Real estate - commercial

33,506,394

29,197,311

15

Real estate - consumer

22,590,912

26,270,103

-14

Consumer

12,146,063

11,599,747

5

Total loans and leases, net of unearned discount

90,853,416

87,489,499

4

Less: allowance for credit losses

988,997

955,992

3

Net loans and leases

89,864,419

86,533,507

4

Goodwill

4,593,112

4,593,112

Core deposit and other intangible assets

97,655

140,268

-30

Other assets

5,998,498

6,628,385

-10

Total assets

$

123,449,206

122,787,884

1

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

32,456,102

29,110,635

11

%

Interest-bearing deposits

62,835,847

62,677,036

Deposits at Cayman Islands office

201,927

170,170

19

Total deposits

95,493,876

91,957,841

4

Short-term borrowings

163,442

2,132,182

-92

Accrued interest and other liabilities

1,811,431

1,870,714

-3

Long-term borrowings

9,493,835

10,653,858

-11

Total liabilities

106,962,584

106,614,595

Shareholders' equity:

Preferred

1,231,500

1,231,500

Common (1)

15,255,122

14,941,789

2

Total shareholders' equity

16,486,622

16,173,289

2

Total liabilities and shareholders' equity

$

123,449,206

122,787,884

1

%

(1)

Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $294.6 million at December 31, 2016 and $251.6 million at December 31, 2015.

Condensed Consolidated Balance Sheet, Five Quarter Trend

December 31,

September 30,

June 30,

March 31,

December 31,

Dollars in thousands

2016

2016

2016

2016

2015

ASSETS

Cash and due from banks

$

1,320,549

1,332,202

1,284,442

1,178,175

1,368,040

Interest-bearing deposits at banks

5,000,638

10,777,636

8,474,839

9,545,181

7,594,350

Trading account assets

323,867

488,588

506,131

467,987

273,783

Investment securities

16,250,468

14,733,574

14,963,084

15,467,320

15,656,439

Loans and leases:

Commercial, financial, etc.

22,610,047

21,917,163

21,469,242

21,226,577

20,422,338

Real estate - commercial

33,506,394

32,078,762

30,711,230

29,713,293

29,197,311

Real estate - consumer

22,590,912

23,584,420

24,530,249

25,299,638

26,270,103

Consumer

12,146,063

12,066,147

11,811,277

11,632,958

11,599,747

Total loans and leases, net of unearned discount

90,853,416

89,646,492

88,521,998

87,872,466

87,489,499

Less: allowance for credit losses

988,997

976,121

970,496

962,752

955,992

Net loans and leases

89,864,419

88,670,371

87,551,502

86,909,714

86,533,507

Goodwill

4,593,112

4,593,112

4,593,112

4,593,112

4,593,112

Core deposit and other intangible assets

97,655

106,744

116,531

127,949

140,268

Other assets

5,998,498

6,138,801

6,330,943

6,336,194

6,628,385

Total assets

$

123,449,206

126,841,028

123,820,584

124,625,632

122,787,884

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

32,456,102

33,127,627

30,700,066

29,709,218

29,110,635

Interest-bearing deposits

62,835,847

64,786,035

63,756,514

64,338,571

62,677,036

Deposits at Cayman Islands office

201,927

223,183

193,523

166,787

170,170

Total deposits

95,493,876

98,136,845

94,650,103

94,214,576

91,957,841

Short-term borrowings

163,442

213,846

407,123

1,766,826

2,132,182

Accrued interest and other liabilities

1,811,431

1,938,201

1,963,093

1,948,142

1,870,714

Long-term borrowings

9,493,835

10,211,160

10,328,751

10,341,035

10,653,858

Total liabilities

106,962,584

110,500,052

107,349,070

108,270,579

106,614,595

Shareholders' equity:

Preferred

1,231,500

1,231,500

1,231,500

1,231,500

1,231,500

Common (1)

15,255,122

15,109,476

15,240,014

15,123,553

14,941,789

Total shareholders' equity

16,486,622

16,340,976

16,471,514

16,355,053

16,173,289

Total liabilities and shareholders' equity

$

123,449,206

126,841,028

123,820,584

124,625,632

122,787,884

(1)

Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $294.6 million at December 31, 2016, $114.6 million at September 30, 2016, $101.0 million at June 30, 2016, $150.2 million at March 31, 2016 and $251.6 million at December 31, 2015.

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

Three months ended

Change in balance

Year ended

December 31,

December 31,

September 30,

December 31, 2016 from

December 31

Change

Dollars in millions

2016

2015

2016

December 31,

September 30,

2016

2015

in

Balance

Rate

Balance

Rate

Balance

Rate

2015

2016

Balance

Rate

Balance

Rate

balance

ASSETS

Interest-bearing deposits at banks

$

8,790

.54

%

6,622

.30

%

9,681

.51

%

33

%

-9

%

$

8,846

.51

%

5,775

.26

%

53

%

Federal funds sold

1

.54

-100

34

.10

-100

Trading account assets

70

2.05

68

1.88

90

1.52

3

-22

85

1.71

86

1.44

-2

Investment securities

15,417

2.28

15,786

2.55

14,361

2.38

-2

7

15,009

2.44

14,456

2.62

4

Loans and leases, net of unearned discount

Commercial, financial, etc.

21,936

3.47

20,221

3.23

21,480

3.44

8

2

21,397

3.44

19,899

3.21

8

Real estate - commercial

32,822

4.01

28,973

4.11

31,252

4.00

13

5

30,915

4.06

28,276

4.16

9

Real estate - consumer

23,096

3.88

20,369

4.01

24,058

3.92

13

-4

24,463

3.92

11,458

4.09

114

Consumer

12,123

4.53

11,547

4.44

11,942

4.55

5

2

11,841

4.54

11,203

4.46

6

Total loans and leases, net

89,977

3.93

81,110

3.92

88,732

3.93

11

1

88,616

3.96

70,836

3.95

25

Total earning assets

114,254

3.45

103,587

3.48

112,864

3.44

10

1

112,556

3.49

91,187

3.50

23

Goodwill

4,593

4,218

4,593

9

4,593

3,694

24

Core deposit and other intangible assets

102

101

112

-9

117

45

163

Other assets

6,785

7,146

7,156

-5

-5

7,074

6,854

3

Total assets

$

125,734

115,052

124,725

9

%

1

%

$

124,340

101,780

22

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Savings and interest-checking deposits

$

54,055

.20

47,305

.11

52,516

.18

14

%

3

%

$

52,194

.17

43,885

.11

19

%

Time deposits

10,936

.86

9,686

.65

12,334

.90

13

-11

12,253

.84

4,641

.58

164

Deposits at Cayman Islands office

206

.42

224

.30

220

.37

-8

-6

199

.40

216

.28

-8

Total interest-bearing deposits

65,197

.31

57,215

.21

65,070

.32

14

64,646

.30

48,742

.15

33

Short-term borrowings

200

.30

1,615

.39

231

.29

-88

-14

894

.41

548

.31

63

Long-term borrowings

9,901

2.26

10,748

2.36

10,287

2.28

-8

-4

10,252

2.25

10,217

2.47

Total interest-bearing liabilities

75,298

.57

69,578

.54

75,588

.59

8

75,792

.56

59,507

.55

27

Noninterest-bearing deposits

31,717

28,443

30,782

12

3

30,160

27,324

10

Other liabilities

2,046

2,024

2,008

1

2

1,969

1,721

14

Total liabilities

109,061

100,045

108,378

9

1

107,921

88,552

22

Shareholders' equity

16,673

15,007

16,347

11

2

16,419

13,228

24

Total liabilities and shareholders' equity

$

125,734

115,052

124,725

9

%

1

%

$

124,340

101,780

22

%

Net interest spread

2.88

2.94

2.85

2.93

2.95

Contribution of interest-free funds

.20

.18

.20

.18

.19

Net interest margin

3.08

%

3.12

%

3.05

%

3.11

%

3.14

%

Reconciliation of GAAP to Non-GAAP Measures

Three months ended

Year ended

December 31

December 31

2016

2015

2016

2015

Income statement data

In thousands, except per share

Net income

Net income

$

330,571

270,965

1,315,114

1,079,667

Amortization of core deposit and other intangible assets (1)

5,524

5,828

25,893

16,150

Merger-related expenses (1)

60,820

21,685

60,820

Net operating income

$

336,095

337,613

1,362,692

1,156,637

Earnings per common share

Diluted earnings per common share

$

1.98

1.65

7.78

7.18

Amortization of core deposit and other intangible assets (1)

.03

.04

.16

.12

Merger-related expenses (1)

.40

.14

.44

Diluted net operating earnings per common share

$

2.01

2.09

8.08

7.74

Other expense

Other expense

$

769,103

786,113

3,047,485

2,822,932

Amortization of core deposit and other intangible assets

(9,089)

(9,576)

(42,613)

(26,424)

Merger-related expenses

(75,976)

(35,755)

(75,976)

Noninterest operating expense

$

760,014

700,561

2,969,117

2,720,532

Merger-related expenses

Salaries and employee benefits

$

51,287

5,334

51,287

Equipment and net occupancy

3

1,278

3

Outside data processing and software

785

1,067

785

Advertising and marketing

79

10,522

79

Printing, postage and supplies

504

1,482

504

Other costs of operations

23,318

16,072

23,318

Other expense

75,976

35,755

75,976

Provision for credit losses

21,000

21,000

Total

$

96,976

35,755

96,976

Efficiency ratio

Noninterest operating expense (numerator)

$

760,014

700,561

2,969,117

2,720,532

Taxable-equivalent net interest income

883,147

813,401

3,496,849

2,867,050

Other income

465,459

448,108

1,825,996

1,825,037

Less: Gain (loss) on bank investment securities

1,566

(22)

30,314

(130)

Denominator

$

1,347,040

1,261,531

5,292,531

4,692,217

Efficiency ratio

56.42

%

55.53

%

56.10

%

57.98

%

Balance sheet data

In millions

Average assets

Average assets

$

125,734

115,052

124,340

101,780

Goodwill

(4,593)

(4,218)

(4,593)

(3,694)

Core deposit and other intangible assets

(102)

(101)

(117)

(45)

Deferred taxes

40

39

46

16

Average tangible assets

$

121,079

110,772

119,676

98,057

Average common equity

Average total equity

$

16,673

15,007

16,419

13,228

Preferred stock

(1,492)

(1,232)

(1,297)

(1,232)

Average common equity

15,181

13,775

15,122

11,996

Goodwill

(4,593)

(4,218)

(4,593)

(3,694)

Core deposit and other intangible assets

(102)

(101)

(117)

(45)

Deferred taxes

40

39

46

16

Average tangible common equity

$

10,526

9,495

10,458

8,273

At end of quarter

Total assets

Total assets

$

123,449

122,788

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(98)

(140)

Deferred taxes

39

54

Total tangible assets

$

118,797

118,109

Total common equity

Total equity

$

16,487

16,173

Preferred stock

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(2)

Common equity, net of undeclared cumulative preferred dividends

15,252

14,939

Goodwill

(4,593)

(4,593)

Core deposit and other intangible assets

(98)

(140)

Deferred taxes

39

54

Total tangible common equity

$

10,600

10,260

(1)

After any related tax effect.

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

Three months ended

December 31,

September 30,

June 30,

March 31,

December 31,

2016

2016

2016

2016

2015

Income statement data

In thousands, except per share

Net income

Net income

$

330,571

349,984

336,031

298,528

270,965

Amortization of core deposit and other intangible assets (1)

5,524

5,945

6,936

7,488

5,828

Merger-related expenses (1)

7,637

14,048

60,820

Net operating income

$

336,095

355,929

350,604

320,064

337,613

Earnings per common share

Diluted earnings per common share

$

1.98

2.10

1.98

1.73

1.65

Amortization of core deposit and other intangible assets (1)

.03

.03

.04

.05

.04

Merger-related expenses (1)

.05

.09

.40

Diluted net operating earnings per common share

$

2.01

2.13

2.07

1.87

2.09

Other expense

Other expense

$

769,103

752,392

749,895

776,095

786,113

Amortization of core deposit and other intangible assets

(9,089)

(9,787)

(11,418)

(12,319)

(9,576)

Merger-related expenses

(12,593)

(23,162)

(75,976)

Noninterest operating expense

$

760,014

742,605

725,884

740,614

700,561

Merger-related expenses

Salaries and employee benefits

$

60

5,274

51,287

Equipment and net occupancy

339

939

3

Outside data processing and software

352

715

785

Advertising and marketing

6,327

4,195

79

Printing, postage and supplies

545

937

504

Other costs of operations

4,970

11,102

23,318

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)

$

760,014

742,605

725,884

740,614

700,561

Taxable-equivalent net interest income

883,147

865,065

870,341

878,296

813,401

Other income

465,459

491,350

448,254

420,933

448,108

Less: Gain (loss) on bank investment securities

1,566

28,480

264

4

(22)

Denominator

$

1,347,040

1,327,935

1,318,331

1,299,225

1,261,531

Efficiency ratio

56.42

%

55.92

%

55.06

%

57.00

%

55.53

%

Balance sheet data

In millions

Average assets

Average assets

$

125,734

124,725

123,706

123,252

115,052

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,218)

Core deposit and other intangible assets

(102)

(112)

(122)

(134)

(101)

Deferred taxes

40

44

48

52

39

Average tangible assets

$

121,079

120,064

119,039

118,577

110,772

Average common equity

Average total equity

$

16,673

16,347

16,377

16,279

15,007

Preferred stock

(1,492)

(1,232)

(1,232)

(1,232)

(1,232)

Average common equity

15,181

15,115

15,145

15,047

13,775

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,218)

Core deposit and other intangible assets

(102)

(112)

(122)

(134)

(101)

Deferred taxes

40

44

48

52

39

Average tangible common equity

$

10,526

10,454

10,478

10,372

9,495

At end of quarter

Total assets

Total assets

$

123,449

126,841

123,821

124,626

122,788

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(98)

(107)

(117)

(128)

(140)

Deferred taxes

39

42

46

50

54

Total tangible assets

$

118,797

122,183

119,157

119,955

118,109

Total common equity

Total equity

$

16,487

16,341

16,472

16,355

16,173

Preferred stock

(1,232)

(1,232)

(1,232)

(1,232)

(1,232)

Undeclared dividends - cumulative preferred stock

(3)

(3)

(3)

(3)

(2)

Common equity, net of undeclared cumulative preferred dividends

15,252

15,106

15,237

15,120

14,939

Goodwill

(4,593)

(4,593)

(4,593)

(4,593)

(4,593)

Core deposit and other intangible assets

(98)

(107)

(117)

(128)

(140)

Deferred taxes

39

42

46

50

54

Total tangible common equity

$

10,600

10,448

10,573

10,449

10,260

(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-2016-fourth-quarter-and-full-year-results-300393487.html

SOURCE M&T Bank Corporation

Categories

Press Releases

Next Articles