Attached files
file | filename |
---|---|
8-K - FORM 8-K - M&T BANK CORP | l42429e8vk.htm |
Exhibit 99
INVESTOR CONTACT:
|
Donald J. MacLeod | FOR IMMEDIATE RELEASE: | ||
(716) 842-5138 | April 18, 2011 | |||
MEDIA CONTACT:
|
C. Michael Zabel (716) 842-5385 |
M&T BANK CORPORATION ANNOUNCES FIRST QUARTER PROFITS
BUFFALO, NEW YORK M&T Bank Corporation (M&T)(NYSE: MTB) today reported its results of
operations for the quarter ended March 31, 2011.
GAAP Results of Operations. Diluted earnings per common share measured in accordance with
generally accepted accounting principles (GAAP) for the first quarter of 2011 rose 38% to $1.59
from $1.15 in the year-earlier quarter and were equal to the fourth quarter of 2010. GAAP-basis
net income in the recent quarter was $206 million, compared with $151 million in the first quarter
of 2010 and $204 million in 2010s final quarter. GAAP-basis net income for the initial 2011
quarter expressed as an annualized rate of return on average assets and average common
shareholders equity was 1.23% and 10.16%, respectively, improved from .89% and 7.86%,
respectively, in the first quarter of 2010 and from 1.18% and 10.03%, respectively, in the fourth
quarter of 2010.
The recent quarters earnings as compared with the first quarter of 2010 reflect higher net
interest income, resulting from a widening of the net interest margin, lower credit costs and
significantly higher noninterest income. Contributing to the rise in noninterest income were gains
from the sale of investment securities, predominantly residential mortgage-backed securities
guaranteed by Fannie Mae, which increased 2011s net income by $24 million, or $.20 of diluted
earnings per common share. Realized
-more-
2-2-2-2-2
M&T BANK CORPORATION
M&T BANK CORPORATION
securities gains were not significant in the first and fourth quarters of 2010.
However, net income during 2010s fourth quarter reflected an after-tax gain of $17 million, or
$.14 of diluted earnings per common share, related to the FDIC-assisted acquisition of certain
assets and liabilities of K Bank.
Reflecting on the recent quarters performance, René F. Jones, Executive Vice President and Chief
Financial Officer, commented, M&T experienced a positive start to 2011 by recording solid
financial results in the first quarter. Exclusive of net securities gains and losses, revenue
showed noticeable improvement from last years first quarter, even more impressive when considering
the negative impact regulatory changes had on fee income from deposit service charges. We are also
encouraged by continuing improved credit quality, which resulted in lower credit costs in the
recent quarter. Although nonperforming assets remain at historically high levels, we have seen
some encouraging signs of improving economic conditions within M&Ts footprint. In addition, the
generation of capital continued at a healthy rate this quarter, as evidenced by a rise in our
tangible common capital ratio to 6.44% at March 31, 2011 from 6.19% at the 2010 year-end.
Supplemental Reporting of Non-GAAP Results of Operations. M&T consistently provides
supplemental reporting of its results on a net operating or tangible basis, from which M&T
excludes the after-tax effect of amortization of core deposit and other intangible assets (and the
related goodwill, core deposit intangible and other intangible asset balances, net of applicable
deferred tax amounts) and gains and expenses associated with merging acquired operations into M&T,
since such items are considered by management to be nonoperating in nature. Although net
operating income as defined by M&T is not a GAAP
-more-
3-3-3-3-3
M&T BANK CORPORATION
M&T BANK CORPORATION
measure, M&Ts management believes that this information helps investors understand the effect of
acquisition activity in reported results. Reconciliations of GAAP to non-GAAP measures are
provided in the financial tables included herein.
Diluted net operating earnings per common share, which exclude the impact of amortization of core
deposit and other intangible assets and merger-related gains and expenses, were $1.67 in the recent
quarter, up from $1.23 and $1.52 in the first and fourth quarters of 2010, respectively. Net
operating income for the quarter ended March 31, 2011 rose to $216 million, improved from $161
million and $196 million in the quarters ended March 31, 2010 and December 31, 2010, respectively.
Expressed as an annualized rate of return on average tangible assets and average tangible common
shareholders equity, net operating income was 1.36% and 20.16%, respectively, in the initial
quarter of 2011, up from 1.00% and 17.34% in the first quarter of 2010 and 1.20% and 18.43% in the
final 2010 quarter.
Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income increased
2% to $575 million in the first quarter of 2011 from $562 million in the year-earlier quarter.
That improvement reflects a 14 basis point widening of the net interest margin, partially offset by
a lower level of average earning assets, which declined $900 million or 1% to $59.4 billion from
$60.3 billion in the first quarter of 2010. The net interest margin was 3.92% in the recent
quarter, compared with 3.78% in the year-earlier quarter. The most significant factors for the
higher net interest margin were lower interest rates paid on deposits. Taxable-equivalent net
interest income totaled $580 million in the fourth quarter of 2010. Despite an $830 million
increase in average loans outstanding and a seven basis point widening of the net interest margin,
the 1% decline in such income in the recent
-more-
4-4-4-4-4
M&T BANK CORPORATION
M&T BANK CORPORATION
quarter as compared with 2010s fourth quarter largely reflects the fewer number of days in the
first quarter of 2011.
Provision for Credit Losses/Asset Quality. The provision for credit losses was $75 million
in the first quarter of 2011, compared with $105 million and $85 million in the first and fourth
quarters of 2010, respectively. Net charge-offs of loans during the recent quarter were $74
million, down from $95 million in the first quarter of 2010 and $77 million in the final 2010
quarter. Expressed as an annualized percentage of average loans outstanding, net charge-offs were
.58% and .74% in the initial quarters of 2011 and 2010, respectively, and .60% in the last quarter
of 2010.
Loans classified as nonaccrual totaled $1.21 billion, or 2.32% of total loans at March 31, 2011,
improved from $1.24 billion or 2.38% at December 31, 2010 and $1.34 billion or 2.60% at March 31,
2010. The ratio of nonperforming assets to total loans plus real estate and other foreclosed
assets was 2.73% at March 31, 2011, improved from 2.79% and 2.78% at December 31, 2010 and March
31, 2010, respectively.
Loans past due 90 days or more and accruing interest totaled $264 million at the end of the
recently completed quarter, including loans guaranteed by government-related entities of $215
million. Such past due loans were $270 million and $203 million at December 31, 2010 and March 31,
2010, respectively, including $214 million and $195 million of government guaranteed loans at those
respective dates.
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.
-more-
5-5-5-5-5
M&T BANK CORPORATION
M&T BANK CORPORATION
Reflecting those analyses, the allowance totaled $904 million at March 31, 2011, compared with $903
million at December 31, 2010 and $891 million at March 31, 2010. Beginning in 2009, GAAP requires
that expected credit losses associated with loans obtained in an acquisition be reflected in the
estimation of loan fair value as of each respective acquisition date and prohibits any carryover of
the acquired entitys allowance for credit losses. Excluding the impact of loans obtained in 2009
and 2010 acquisition transactions, the allowance-to-legacy loan ratio was 1.81% at March 31, 2011,
compared with 1.82% and 1.86% at December 31, 2010 and March 31, 2010, respectively.
Noninterest Income and Expense. Noninterest income totaled $314 million in the first
quarter of 2011, compared with $258 million and $287 million in the first and fourth quarters of
2010, respectively. Reflected in those amounts were net gains on investment securities of $23
million in the initial 2011 quarter, compared with net losses from investment securities of $26
million and $27 million in the first and fourth quarters of 2010, respectively. The net securities
gains in the recent quarter resulted from $39 million of gains realized on the sale of investment
securities available for sale having an amortized cost of approximately $484 million. In response
to strong growth in average loans and in anticipation of the impending acquisition of Wilmington
Trust Corporation, M&T sold the securities in order to manage its forecasted balance sheet size and
resultant capital ratios. Partially offsetting those securities gains were $16 million of
other-than-temporary impairment charges related to certain of M&Ts holdings of privately issued
collateralized mortgage obligations. The net losses on investment securities during the first and
fourth quarters of 2010 were predominantly
-more-
6-6-6-6-6
M&T BANK CORPORATION
M&T BANK CORPORATION
due to other-than-temporary impairment charges, also related to certain of M&Ts privately issued collateralized mortgage
obligations. Also reflected in noninterest income in the fourth quarter of 2010 was a $28 million
gain realized on the FDIC-assisted acquisition of select assets and liabilities of K Bank.
Excluding gains and losses from investment securities in all periods and the gain recorded in
2010s final quarter related to the K Bank transaction, noninterest income of $291 million in the
recently completed quarter was improved from $284 million in the first quarter of 2010 and $286
million in the final 2010 quarter. Contributing to the rise from the year-earlier quarter were
higher commercial mortgage banking revenues, letter of credit and other credit-related fees,
trading account and foreign exchange gains, and other operating revenues, partially offset by lower
service charges on consumer deposit accounts. The improvement in such income during the recent
quarter as compared with the final 2010 quarter was largely due to higher residential mortgage
banking revenues, partially offset by a decline in trading account and foreign exchange gains.
Residential mortgage banking revenues in the fourth quarter of 2010 were negatively impacted by
increased settlements related to M&Ts obligation to repurchase previously sold loans. Charges
associated with the obligation to repurchase previously sold loans were not significant in the
recent quarter. Also contributing to the improved revenues in 2011 were higher gains on
residential real estate loans and commitments to originate loans to be sold as compared with the
immediately preceding quarter. Those higher gains reflect M&Ts decision in the recent quarter to
resume selling the majority of its originated residential real estate loans.
Noninterest expense in the first quarter of 2011 totaled $500 million, compared with $489 million
and $469 million in the first and fourth quarters of 2010, respectively. Included in such
-more-
7-7-7-7-7
M&T BANK CORPORATION
M&T BANK CORPORATION
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 $483 million in the recently completed quarter, $473 million in
the first quarter of 2010 and $455 million in the final 2010 quarter. The higher level of
operating expenses in the recent quarter as compared with the year-earlier quarter was due largely
to increased costs for advertising, processing and other professional services. The increase in
expenses from the fourth quarter of 2010 was largely the result of seasonally higher costs for
stock-based compensation, payroll-related taxes and employer contributions for retirement savings
plan benefits related to incentive compensation payments.
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 and merger-related gains), measures the relationship of operating expenses to revenues.
M&Ts efficiency ratio was 55.8% in the first quarter of 2011, compared with 55.9% in the
year-earlier quarter and 52.5% in the fourth quarter of 2010.
Balance Sheet. M&T had total assets of $67.9 billion at March 31, 2011, compared with
$68.4 billion a year earlier. Loans and leases, net of unearned discount, were $52.1 billion at
the recent quarter-end, up $675 million from $51.4 billion at March 31, 2010 and $128 million
higher than $52.0 billion at December 31, 2010. Total deposits rose 6% to $50.5 billion at March
31, 2011 from $47.5 billion a year earlier and were up 1% from $49.8 billion at December 31, 2010.
-more-
8-8-8-8-8
M&T BANK CORPORATION
M&T BANK CORPORATION
Total shareholders equity increased 7% to $8.5 billion at March 31, 2011 from $7.9 billion at
March 31, 2010, representing 12.53% and 11.57%, respectively, of total assets. Common
shareholders equity was $7.8 billion, or $64.43 per share at March 31, 2011, up from $7.2 billion, or $60.40 per
share, a year earlier. Tangible equity per common share rose to $34.38 at March 31, 2011 from
$29.59 a year earlier. Common shareholders equity per share and tangible equity per common share
were $63.54 and $33.26, respectively, at December 31, 2010. 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&Ts tangible
common equity to tangible assets ratio was 6.44% at March 31, 2011, compared with 5.43% and 6.19%
at March 31, 2010 and December 31, 2010, respectively.
Conference Call. Investors will have an opportunity to listen to M&Ts conference call to
discuss first quarter financial results today at 1:30 p.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 #59879931. The conference call will be webcast live through M&Ts website at
http://ir.mandtbank.com/conference.cfm. A replay of the call will be available until
Tuesday, April 19, 2011 by calling (800)642-1687, or (706)645-9291 for international participants,
and by making reference to the ID #59879931. The event will also be archived and available by 7:00
p.m. today on M&Ts website at http://ir.mandtbank.com/conference.cfm.
-more-
9-9-9-9-9
M&T BANK CORPORATION
M&T BANK CORPORATION
M&T is a financial holding company headquartered in Buffalo, New York. M&Ts banking subsidiaries,
M&T Bank and M&T Bank, National Association, operate retail and commercial bank branches in New
York, Pennsylvania, Maryland, Virginia, West Virginia, Delaware, New Jersey, the District of
Columbia and Ontario, Canada.
Forward-Looking Statements. This news release contains forward-looking statements that are
based on current expectations, estimates and projections about M&Ts business, managements 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; 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 other regulatory agencies; increasing price and product/service competition by competitors, including new entrants; rapid
technological developments and
-more-
10-10-10-10-10
M&T BANK CORPORATION
M&T BANK CORPORATION
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&Ts 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.
-more-
11-11-11-11-11
M&T BANK CORPORATION
Financial Highlights
Financial Highlights
Three months ended | ||||||||||||
March 31 | ||||||||||||
Amounts in thousands, except per share | 2011 | 2010 | Change | |||||||||
Performance |
||||||||||||
Net income |
$ | 206,273 | 150,955 | 37 | % | |||||||
Net income available to common shareholders |
190,121 | 136,431 | 39 | |||||||||
Per common share: |
||||||||||||
Basic earnings |
$ | 1.59 | 1.16 | 37 | % | |||||||
Diluted earnings |
1.59 | 1.15 | 38 | |||||||||
Cash dividends |
$ | .70 | .70 | | ||||||||
Common shares outstanding: |
||||||||||||
Average diluted (1) |
119,852 | 118,256 | 1 | % | ||||||||
Period end (2) |
120,410 | 118,823 | 1 | |||||||||
Return on (annualized): |
||||||||||||
Average total assets |
1.23 | % | .89 | % | ||||||||
Average common shareholders equity |
10.16 | % | 7.86 | % | ||||||||
Taxable-equivalent net interest income |
$ | 575,131 | 562,257 | 2 | % | |||||||
Yield on average earning assets |
4.60 | % | 4.59 | % | ||||||||
Cost of interest-bearing liabilities |
.91 | % | 1.04 | % | ||||||||
Net interest spread |
3.69 | % | 3.55 | % | ||||||||
Contribution of interest-free funds |
.23 | % | .23 | % | ||||||||
Net interest margin |
3.92 | % | 3.78 | % | ||||||||
Net charge-offs to average total
net loans (annualized) |
.58 | % | .74 | % | ||||||||
Net operating results (3) |
||||||||||||
Net operating income |
$ | 216,360 | 160,953 | 34 | % | |||||||
Diluted net operating earnings per common share |
1.67 | 1.23 | 36 | |||||||||
Return on (annualized): |
||||||||||||
Average tangible assets |
1.36 | % | 1.00 | % | ||||||||
Average tangible common equity |
20.16 | % | 17.34 | % | ||||||||
Efficiency ratio |
55.75 | % | 55.88 | % | ||||||||
At March 31 | ||||||||||||
Loan quality | 2011 | 2010 | Change | |||||||||
Nonaccrual loans |
$ | 1,211,111 | 1,339,992 | -10 | % | |||||||
Real estate and other foreclosed assets |
218,203 | 95,362 | 129 | % | ||||||||
Total nonperforming assets |
$ | 1,429,314 | 1,435,354 | | % | |||||||
Accruing loans past due 90 days or more |
$ | 264,480 | 203,443 | 30 | % | |||||||
Renegotiated loans |
$ | 241,190 | 220,885 | 9 | % | |||||||
Government guaranteed loans included in totals
above: |
||||||||||||
Nonaccrual loans |
$ | 69,353 | 37,048 | 87 | % | |||||||
Accruing loans past due 90 days or more |
214,505 | 194,523 | 10 | % | ||||||||
Purchased impaired loans (4): |
||||||||||||
Outstanding customer balance |
$ | 206,253 | 148,686 | 39 | % | |||||||
Carrying amount |
88,589 | 73,890 | 20 | % | ||||||||
Nonaccrual loans to total net loans |
2.32 | % | 2.60 | % | ||||||||
Allowance for credit losses to: |
||||||||||||
Legacy loans |
1.81 | % | 1.86 | % | ||||||||
Total loans |
1.73 | % | 1.73 | % |
(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 gains and 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 on page 18. | |
(4) | Accruing loans that were impaired at acquisition date and recorded at fair value. |
-more-
12-12-12-12-12
M&T BANK CORPORATION
Financial Highlights, Five Quarter Trend
Financial Highlights, Five Quarter Trend
Three months ended | ||||||||||||||||||||
Amounts in thousands, | March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||
except per share | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Performance |
||||||||||||||||||||
Net income |
$ | 206,273 | 204,442 | 192,015 | 188,749 | 150,955 | ||||||||||||||
Net income available to common shareholders |
190,121 | 189,678 | 176,789 | 173,597 | 136,431 | |||||||||||||||
Per common share: |
||||||||||||||||||||
Basic earnings |
$ | 1.59 | 1.59 | 1.49 | 1.47 | 1.16 | ||||||||||||||
Diluted earnings |
1.59 | 1.59 | 1.48 | 1.46 | 1.15 | |||||||||||||||
Cash dividends |
$ | .70 | .70 | .70 | .70 | .70 | ||||||||||||||
Common shares outstanding: |
||||||||||||||||||||
Average diluted (1) |
119,852 | 119,503 | 119,155 | 118,878 | 118,256 | |||||||||||||||
Period end (2) |
120,410 | 119,774 | 119,435 | 119,161 | 118,823 | |||||||||||||||
Return on (annualized): |
||||||||||||||||||||
Average total assets |
1.23 | % | 1.18 | % | 1.12 | % | 1.11 | % | .89 | % | ||||||||||
Average common shareholders equity |
10.16 | % | 10.03 | % | 9.56 | % | 9.67 | % | 7.86 | % | ||||||||||
Taxable-equivalent net interest income |
$ | 575,131 | 580,227 | 575,733 | 573,332 | 562,257 | ||||||||||||||
Yield on average earning assets |
4.60 | % | 4.58 | % | 4.65 | % | 4.63 | % | 4.59 | % | ||||||||||
Cost of interest-bearing liabilities |
.91 | % | .97 | % | 1.03 | % | 1.04 | % | 1.04 | % | ||||||||||
Net interest spread |
3.69 | % | 3.61 | % | 3.62 | % | 3.59 | % | 3.55 | % | ||||||||||
Contribution of interest-free funds |
.23 | % | .24 | % | .25 | % | .25 | % | .23 | % | ||||||||||
Net interest margin |
3.92 | % | 3.85 | % | 3.87 | % | 3.84 | % | 3.78 | % | ||||||||||
Net charge-offs to average total
net loans (annualized) |
.58 | % | .60 | % | .73 | % | .64 | % | .74 | % | ||||||||||
Net operating results (3) |
||||||||||||||||||||
Net operating income |
$ | 216,360 | 196,235 | 200,225 | 197,752 | 160,953 | ||||||||||||||
Diluted net operating earnings per common share |
1.67 | 1.52 | 1.55 | 1.53 | 1.23 | |||||||||||||||
Return on (annualized): |
||||||||||||||||||||
Average tangible assets |
1.36 | % | 1.20 | % | 1.24 | % | 1.23 | % | 1.00 | % | ||||||||||
Average tangible common equity |
20.16 | % | 18.43 | % | 19.58 | % | 20.36 | % | 17.34 | % | ||||||||||
Efficiency ratio |
55.75 | % | 52.55 | % | 53.40 | % | 53.06 | % | 55.88 | % | ||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
Loan quality | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Nonaccrual loans |
$ | 1,211,111 | 1,239,194 | 1,099,560 | 1,090,135 | 1,339,992 | ||||||||||||||
Real estate and other foreclosed assets |
218,203 | 220,049 | 192,600 | 192,631 | 95,362 | |||||||||||||||
Total nonperforming assets |
$ | 1,429,314 | 1,459,243 | 1,292,160 | 1,282,766 | 1,435,354 | ||||||||||||||
Accruing loans past due 90 days or more |
$ | 264,480 | 269,593 | 214,769 | 203,081 | 203,443 | ||||||||||||||
Renegotiated loans |
$ | 241,190 | 233,342 | 233,671 | 228,847 | 220,885 | ||||||||||||||
Government guaranteed loans included in totals
above: |
||||||||||||||||||||
Nonaccrual loans |
$ | 69,353 | 56,787 | 38,232 | 40,271 | 37,048 | ||||||||||||||
Accruing loans past due 90 days or more |
214,505 | 214,111 | 194,223 | 187,682 | 194,523 | |||||||||||||||
Purchased impaired loans (4): |
||||||||||||||||||||
Outstanding customer balance |
$ | 206,253 | 219,477 | 113,964 | 130,808 | 148,686 | ||||||||||||||
Carrying amount |
88,589 | 97,019 | 52,728 | 61,524 | 73,890 | |||||||||||||||
Nonaccrual loans to total net loans |
2.32 | % | 2.38 | % | 2.16 | % | 2.13 | % | 2.60 | % | ||||||||||
Allowance for credit losses to: |
||||||||||||||||||||
Legacy loans |
1.81 | % | 1.82 | % | 1.86 | % | 1.86 | % | 1.86 | % | ||||||||||
Total loans |
1.73 | % | 1.74 | % | 1.76 | % | 1.75 | % | 1.73 | % |
(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 gains and 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 on page 18. | |
(4) | Accruing loans that were impaired at acquisition date and recorded at fair value. |
-more-
13-13-13-13-13
M&T BANK CORPORATION
Condensed Consolidated Statement of Income
Condensed Consolidated Statement of Income
Three months ended | ||||||||||||
March 31 | ||||||||||||
Dollars in thousands | 2011 | 2010 | Change | |||||||||
Interest income |
$ | 667,483 | 676,386 | -1 | % | |||||||
Interest expense |
98,679 | 120,052 | -18 | |||||||||
Net interest income |
568,804 | 556,334 | 2 | |||||||||
Provision for credit losses |
75,000 | 105,000 | -29 | |||||||||
Net interest income after
provision for credit losses |
493,804 | 451,334 | 9 | |||||||||
Other income |
||||||||||||
Mortgage banking revenues |
45,156 | 41,476 | 9 | |||||||||
Service charges on deposit accounts |
109,731 | 120,295 | -9 | |||||||||
Trust income |
29,321 | 30,928 | -5 | |||||||||
Brokerage services income |
14,296 | 13,106 | 9 | |||||||||
Trading account and foreign exchange
gains |
8,279 | 4,699 | 76 | |||||||||
Gain on bank investment securities |
39,353 | 459 | | |||||||||
Other-than-temporary impairment losses recognized in earnings |
(16,041 | ) | (26,802 | ) | | |||||||
Equity in earnings of Bayview Lending
Group LLC |
(6,678 | ) | (5,714 | ) | | |||||||
Other revenues from operations |
91,003 | 79,259 | 15 | |||||||||
Total other income |
314,420 | 257,706 | 22 | |||||||||
Other expense |
||||||||||||
Salaries and employee benefits |
266,090 | 264,046 | 1 | |||||||||
Equipment and net occupancy |
56,663 | 55,401 | 2 | |||||||||
Printing, postage and supplies |
9,202 | 9,043 | 2 | |||||||||
Amortization of core deposit and other intangible assets |
12,314 | 16,475 | -25 | |||||||||
FDIC assessments |
19,094 | 21,348 | -11 | |||||||||
Other costs of operations |
136,208 | 123,049 | 11 | |||||||||
Total other expense |
499,571 | 489,362 | 2 | |||||||||
Income before income taxes |
308,653 | 219,678 | 41 | |||||||||
Applicable income taxes |
102,380 | 68,723 | 49 | |||||||||
Net income |
$ | 206,273 | 150,955 | 37 | % | |||||||
-more-
14-14-14-14-14
M&T BANK CORPORATION
Condensed Consolidated Statement of Income, Five Quarter Trend
Condensed Consolidated Statement of Income, Five Quarter Trend
Three months ended | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
Dollars in thousands | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Interest income |
$ | 667,483 | 682,725 | 685,900 | 684,784 | 676,386 | ||||||||||||||
Interest expense |
98,679 | 108,628 | 116,032 | 117,557 | 120,052 | |||||||||||||||
Net interest income |
568,804 | 574,097 | 569,868 | 567,227 | 556,334 | |||||||||||||||
Provision for credit losses |
75,000 | 85,000 | 93,000 | 85,000 | 105,000 | |||||||||||||||
Net interest income after
provision for credit losses |
493,804 | 489,097 | 476,868 | 482,227 | 451,334 | |||||||||||||||
Other income |
||||||||||||||||||||
Mortgage banking revenues |
45,156 | 35,013 | 61,052 | 47,084 | 41,476 | |||||||||||||||
Service charges on deposit accounts |
109,731 | 111,129 | 117,733 | 128,976 | 120,295 | |||||||||||||||
Trust income |
29,321 | 31,031 | 30,485 | 30,169 | 30,928 | |||||||||||||||
Brokerage services income |
14,296 | 11,648 | 12,127 | 12,788 | 13,106 | |||||||||||||||
Trading account and foreign exchange gains |
8,279 | 12,755 | 6,035 | 3,797 | 4,699 | |||||||||||||||
Gain on bank investment securities |
39,353 | 861 | 1,440 | 10 | 459 | |||||||||||||||
Other-than-temporary impairment losses
recognized in earnings |
(16,041 | ) | (27,567 | ) | (9,532 | ) | (22,380 | ) | (26,802 | ) | ||||||||||
Equity in earnings of Bayview Lending Group
LLC |
(6,678 | ) | (7,415 | ) | (6,460 | ) | (6,179 | ) | (5,714 | ) | ||||||||||
Other revenues from operations |
91,003 | 119,483 | 77,019 | 79,292 | 79,259 | |||||||||||||||
Total other income |
314,420 | 286,938 | 289,899 | 273,557 | 257,706 | |||||||||||||||
Other expense |
||||||||||||||||||||
Salaries and employee benefits |
266,090 | 243,413 | 246,389 | 245,861 | 264,046 | |||||||||||||||
Equipment and net occupancy |
56,663 | 50,879 | 54,353 | 55,431 | 55,401 | |||||||||||||||
Printing, postage and supplies |
9,202 | 8,435 | 7,820 | 8,549 | 9,043 | |||||||||||||||
Amortization of core deposit and other intangible assets |
12,314 | 13,269 | 13,526 | 14,833 | 16,475 | |||||||||||||||
FDIC assessments |
19,094 | 18,329 | 18,039 | 21,608 | 21,348 | |||||||||||||||
Other costs of operations |
136,208 | 134,949 | 140,006 | 129,786 | 123,049 | |||||||||||||||
Total other expense |
499,571 | 469,274 | 480,133 | 476,068 | 489,362 | |||||||||||||||
Income before income taxes |
308,653 | 306,761 | 286,634 | 279,716 | 219,678 | |||||||||||||||
Applicable income taxes |
102,380 | 102,319 | 94,619 | 90,967 | 68,723 | |||||||||||||||
Net income |
$ | 206,273 | 204,442 | 192,015 | 188,749 | 150,955 | ||||||||||||||
-more-
15-15-15-15-15
M&T BANK CORPORATION
Condensed Consolidated Balance Sheet
Condensed Consolidated Balance Sheet
March 31 | ||||||||||||
Dollars in thousands | 2011 | 2010 | Change | |||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 972,005 | 1,033,269 | -6 | % | |||||||
Interest-bearing deposits at banks |
100,101 | 121,305 | -17 | |||||||||
Federal funds sold and agreements to resell securities |
10,300 | 10,400 | -1 | |||||||||
Trading account assets |
413,737 | 403,476 | 3 | |||||||||
Investment securities |
6,507,165 | 8,104,646 | -20 | |||||||||
Loans and leases: |
||||||||||||
Commercial, financial, etc |
13,826,299 | 13,220,181 | 5 | |||||||||
Real estate commercial |
20,891,615 | 20,724,118 | 1 | |||||||||
Real estate consumer |
6,154,960 | 5,664,159 | 9 | |||||||||
Consumer |
11,245,807 | 11,835,583 | -5 | |||||||||
Total loans and leases, net of
unearned discount |
52,118,681 | 51,444,041 | 1 | |||||||||
Less: allowance for
credit losses |
903,703 | 891,265 | 1 | |||||||||
Net loans and leases |
51,214,978 | 50,552,776 | 1 | |||||||||
Goodwill |
3,524,625 | 3,524,625 | | |||||||||
Core deposit and other intangible assets |
113,603 | 167,545 | -32 | |||||||||
Other assets |
5,024,694 | 4,521,180 | 11 | |||||||||
Total assets |
$ | 67,881,208 | 68,439,222 | -1 | % | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Noninterest-bearing deposits |
$ | 15,219,562 | 13,622,819 | 12 | % | |||||||
Interest-bearing deposits |
34,264,867 | 33,125,761 | 3 | |||||||||
Deposits at Cayman Islands office |
1,063,670 | 789,825 | 35 | |||||||||
Total deposits |
50,548,099 | 47,538,405 | 6 | |||||||||
Short-term borrowings |
504,676 | 1,870,763 | -73 | |||||||||
Accrued interest and other liabilities |
1,015,495 | 1,048,473 | -3 | |||||||||
Long-term borrowings |
7,305,420 | 10,065,894 | -27 | |||||||||
Total liabilities |
59,373,690 | 60,523,535 | -2 | |||||||||
Shareholders equity: |
||||||||||||
Preferred |
743,385 | 732,769 | 1 | |||||||||
Common (1) |
7,764,133 | 7,182,918 | 8 | |||||||||
Total shareholders equity |
8,507,518 | 7,915,687 | 7 | |||||||||
Total liabilities and shareholders
equity |
$ | 67,881,208 | 68,439,222 | -1 | % | |||||||
(1) | Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $197.5 million at March 31, 2011 and $255.2 million at March 31, 2010. |
-more-
16-16-16-16-16
M&T BANK CORPORATION
Condensed Consolidated Balance Sheet, Five Quarter Trend
Condensed Consolidated Balance Sheet, Five Quarter Trend
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
Dollars in thousands | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
$ | 972,005 | 908,755 | 1,070,625 | 1,045,886 | 1,033,269 | ||||||||||||||
Interest-bearing deposits at banks |
100,101 | 101,222 | 401,624 | 117,826 | 121,305 | |||||||||||||||
Federal funds sold and agreements
to resell securities |
10,300 | 25,000 | 443,700 | 10,000 | 10,400 | |||||||||||||||
Trading account assets |
413,737 | 523,834 | 536,702 | 487,692 | 403,476 | |||||||||||||||
Investment securities |
6,507,165 | 7,150,540 | 7,662,715 | 8,097,572 | 8,104,646 | |||||||||||||||
Loans and leases: |
||||||||||||||||||||
Commercial, financial, etc. |
13,826,299 | 13,390,610 | 12,788,136 | 13,017,598 | 13,220,181 | |||||||||||||||
Real estate commercial |
20,891,615 | 21,183,161 | 20,580,450 | 20,612,905 | 20,724,118 | |||||||||||||||
Real estate consumer |
6,154,960 | 5,928,056 | 5,754,432 | 5,729,126 | 5,664,159 | |||||||||||||||
Consumer |
11,245,807 | 11,488,555 | 11,668,540 | 11,701,657 | 11,835,583 | |||||||||||||||
Total loans and leases, net of unearned discount |
52,118,681 | 51,990,382 | 50,791,558 | 51,061,286 | 51,444,041 | |||||||||||||||
Less: allowance for credit losses |
903,703 | 902,941 | 894,720 | 894,667 | 891,265 | |||||||||||||||
Net loans and leases |
51,214,978 | 51,087,441 | 49,896,838 | 50,166,619 | 50,552,776 | |||||||||||||||
Goodwill |
3,524,625 | 3,524,625 | 3,524,625 | 3,524,625 | 3,524,625 | |||||||||||||||
Core deposit and other intangible assets |
113,603 | 125,917 | 139,186 | 152,712 | 167,545 | |||||||||||||||
Other assets |
5,024,694 | 4,573,929 | 4,570,822 | 4,550,684 | 4,521,180 | |||||||||||||||
Total assets |
$ | 67,881,208 | 68,021,263 | 68,246,837 | 68,153,616 | 68,439,222 | ||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Noninterest-bearing deposits |
$ | 15,219,562 | 14,557,568 | 14,665,603 | 13,960,723 | 13,622,819 | ||||||||||||||
Interest-bearing deposits |
34,264,867 | 33,641,800 | 33,335,104 | 33,010,520 | 33,125,761 | |||||||||||||||
Deposits at Cayman Islands office |
1,063,670 | 1,605,916 | 653,916 | 551,428 | 789,825 | |||||||||||||||
Total deposits |
50,548,099 | 49,805,284 | 48,654,623 | 47,522,671 | 47,538,405 | |||||||||||||||
Short-term borrowings |
504,676 | 947,432 | 1,211,683 | 2,158,957 | 1,870,763 | |||||||||||||||
Accrued interest and other liabilities |
1,015,495 | 1,070,701 | 1,157,250 | 1,114,615 | 1,048,473 | |||||||||||||||
Long-term borrowings |
7,305,420 | 7,840,151 | 8,991,508 | 9,255,529 | 10,065,894 | |||||||||||||||
Total liabilities |
59,373,690 | 59,663,568 | 60,015,064 | 60,051,772 | 60,523,535 | |||||||||||||||
Shareholders equity: |
||||||||||||||||||||
Preferred |
743,385 | 740,657 | 737,979 | 735,350 | 732,769 | |||||||||||||||
Common (1) |
7,764,133 | 7,617,038 | 7,493,794 | 7,366,494 | 7,182,918 | |||||||||||||||
Total shareholders equity |
8,507,518 | 8,357,695 | 8,231,773 | 8,101,844 | 7,915,687 | |||||||||||||||
Total liabilities and shareholders equity |
$ | 67,881,208 | 68,021,263 | 68,246,837 | 68,153,616 | 68,439,222 | ||||||||||||||
(1) | Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $197.5 million at March 31, 2011, $205.2 million at December 31, 2010, $192.6 million at September 30, 2010, $197.2 million at June 30, 2010 and $255.2 million at March 31, 2010. |
-more-
17-17-17-17-17
M&T BANK CORPORATION
Condensed Consolidated Average Balance Sheet
and Annualized Taxable-equivalent Rates
Condensed Consolidated Average Balance Sheet
and Annualized Taxable-equivalent Rates
Three months ended | Change in balance | |||||||||||||||||||||||||||||||
March 31, | March 31, | December 31, | March 31, 2011 from | |||||||||||||||||||||||||||||
2011 | 2010 | 2010 | March 31, | December 31, | ||||||||||||||||||||||||||||
Dollars in millions | Balance | Rate | Balance | Rate | Balance | Rate | 2010 | 2010 | ||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Interest-bearing deposits
at banks |
$ | 115 | .13 | % | 127 | .02 | % | 110 | .15 | % | -9 | % | 5 | % | ||||||||||||||||||
Federal funds sold and
agreements
to resell
securities |
15 | .53 | 24 | .22 | 780 | .19 | -38 | -98 | ||||||||||||||||||||||||
Trading account assets |
110 | 1.61 | 60 | .80 | 165 | .91 | 82 | -34 | ||||||||||||||||||||||||
Investment
securities |
7,219 | 4.17 | 8,172 | 4.44 | 7,541 | 4.07 | -12 | -4 | ||||||||||||||||||||||||
Loans and leases, net of
unearned discount |
||||||||||||||||||||||||||||||||
Commercial,
financial, etc |
13,573 | 3.93 | 13,408 | 3.88 | 13,013 | 4.07 | 1 | 4 | ||||||||||||||||||||||||
Real estate
commercial |
21,003 | 4.71 | 20,867 | 4.48 | 20,624 | 4.84 | 1 | 2 | ||||||||||||||||||||||||
Real estate
consumer |
6,054 | 5.06 | 5,742 | 5.31 | 5,910 | 5.15 | 5 | 2 | ||||||||||||||||||||||||
Consumer |
11,342 | 5.13 | 11,931 | 5.26 | 11,594 | 5.18 | -5 | -2 | ||||||||||||||||||||||||
Total loans
and leases,
net |
51,972 | 4.67 | 51,948 | 4.63 | 51,141 | 4.74 | | 2 | ||||||||||||||||||||||||
Total earning
assets |
59,431 | 4.60 | 60,331 | 4.59 | 59,737 | 4.58 | -1 | -1 | ||||||||||||||||||||||||
Goodwill |
3,525 | 3,525 | 3,525 | | | |||||||||||||||||||||||||||
Core deposit and other
intangible assets |
119 | 176 | 132 | -32 | -10 | |||||||||||||||||||||||||||
Other assets |
4,970 | 4,851 | 5,108 | 2 | -3 | |||||||||||||||||||||||||||
Total assets |
$ | 68,045 | 68,883 | 68,502 | -1 | % | -1 | % | ||||||||||||||||||||||||
LIABILITIES AND
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||
Interest-bearing deposits |
||||||||||||||||||||||||||||||||
NOW accounts |
$ | 628 | .13 | 585 | .14 | 608 | .14 | 7 | % | 3 | % | |||||||||||||||||||||
Savings
deposits |
27,669 | .28 | 25,068 | .33 | 27,545 | .31 | 10 | | ||||||||||||||||||||||||
Time deposits |
5,700 | 1.36 | 7,210 | 1.66 | 6,034 | 1.40 | -21 | -6 | ||||||||||||||||||||||||
Deposits at Cayman
Islands
office |
1,182 | .14 | 1,237 | .11 | 809 | .17 | -4 | 46 | ||||||||||||||||||||||||
Total
interest-bearing deposits |
35,179 | .45 | 34,100 | .60 | 34,996 | .49 | 3 | 1 | ||||||||||||||||||||||||
Short-term borrowings |
1,344 | .15 | 2,367 | .15 | 1,439 | .17 | -43 | -7 | ||||||||||||||||||||||||
Long-term borrowings |
7,368 | 3.26 | 10,160 | 2.74 | 8,141 | 3.14 | -27 | -9 | ||||||||||||||||||||||||
Total interest-bearing
liabilities |
43,891 | .91 | 46,627 | 1.04 | 44,576 | .97 | -6 | -2 | ||||||||||||||||||||||||
Noninterest-bearing
deposits |
14,501 | 13,294 | 14,275 | 9 | 2 | |||||||||||||||||||||||||||
Other liabilities |
1,202 | 1,094 | 1,329 | 10 | -10 | |||||||||||||||||||||||||||
Total liabilities |
59,594 | 61,015 | 60,180 | -2 | -1 | |||||||||||||||||||||||||||
Shareholders equity |
8,451 | 7,868 | 8,322 | 7 | 2 | |||||||||||||||||||||||||||
Total liabilities and
shareholders
equity |
$ | 68,045 | 68,883 | 68,502 | -1 | % | -1 | % | ||||||||||||||||||||||||
Net interest spread |
3.69 | 3.55 | 3.61 | |||||||||||||||||||||||||||||
Contribution of
interest-free funds |
.23 | .23 | .24 | |||||||||||||||||||||||||||||
Net interest margin |
3.92 | % | 3.78 | % | 3.85 | % |
-more-
18-18-18-18-18
M&T BANK CORPORATION
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend
Three months ended | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
2011 | 2010 | 2010 | 2010 | 2010 | ||||||||||||||||
Income statement data |
||||||||||||||||||||
In thousands, except per share |
||||||||||||||||||||
Net income |
||||||||||||||||||||
Net income |
$ | 206,273 | 204,442 | 192,015 | 188,749 | 150,955 | ||||||||||||||
Amortization of core deposit and other
intangible assets (1) |
7,478 | 8,054 | 8,210 | 9,003 | 9,998 | |||||||||||||||
Merger-related gain (1) |
| (16,730 | ) | | | | ||||||||||||||
Merger-related expenses (1) |
2,609 | 469 | | | | |||||||||||||||
Net operating income |
$ | 216,360 | 196,235 | 200,225 | 197,752 | 160,953 | ||||||||||||||
Earnings per common share |
||||||||||||||||||||
Diluted earnings per common share |
$ | 1.59 | 1.59 | 1.48 | 1.46 | 1.15 | ||||||||||||||
Amortization of core deposit and other intangible assets (1) |
.06 | .07 | .07 | .07 | .08 | |||||||||||||||
Merger-related gain (1) |
| (0.14 | ) | | | | ||||||||||||||
Merger-related expenses (1) |
.02 | | | | | |||||||||||||||
Diluted net operating earnings per common share |
$ | 1.67 | 1.52 | 1.55 | 1.53 | 1.23 | ||||||||||||||
Other expense |
||||||||||||||||||||
Other expense |
$ | 499,571 | 469,274 | 480,133 | 476,068 | 489,362 | ||||||||||||||
Amortization of core deposit and other
intangible assets |
(12,314 | ) | (13,269 | ) | (13,526 | ) | (14,833 | ) | (16,475 | ) | ||||||||||
Merger-related expenses |
(4,295 | ) | (771 | ) | | | | |||||||||||||
Noninterest operating expense |
$ | 482,962 | 455,234 | 466,607 | 461,235 | 472,887 | ||||||||||||||
Merger-related expenses |
||||||||||||||||||||
Salaries and employee benefits |
$ | 7 | 7 | | | | ||||||||||||||
Equipment and net occupancy |
79 | 44 | | | | |||||||||||||||
Printing, postage and supplies |
147 | 74 | | | | |||||||||||||||
Other costs of operations |
4,062 | 646 | | | | |||||||||||||||
Total |
$ | 4,295 | 771 | | | | ||||||||||||||
Balance sheet data |
||||||||||||||||||||
In millions |
||||||||||||||||||||
Average assets |
||||||||||||||||||||
Average assets |
$ | 68,045 | 68,502 | 67,811 | 68,334 | 68,883 | ||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(119 | ) | (132 | ) | (146 | ) | (160 | ) | (176 | ) | ||||||||||
Deferred taxes |
22 | 24 | 27 | 30 | 34 | |||||||||||||||
Average tangible assets |
$ | 64,423 | 64,869 | 64,167 | 64,679 | 65,216 | ||||||||||||||
Average common equity |
||||||||||||||||||||
Average total equity |
$ | 8,451 | 8,322 | 8,181 | 8,036 | 7,868 | ||||||||||||||
Preferred stock |
(743 | ) | (740 | ) | (737 | ) | (734 | ) | (732 | ) | ||||||||||
Average common equity |
7,708 | 7,582 | 7,444 | 7,302 | 7,136 | |||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(119 | ) | (132 | ) | (146 | ) | (160 | ) | (176 | ) | ||||||||||
Deferred taxes |
22 | 24 | 27 | 30 | 34 | |||||||||||||||
Average tangible common equity |
$ | 4,086 | 3,949 | 3,800 | 3,647 | 3,469 | ||||||||||||||
At end of quarter |
||||||||||||||||||||
Total assets |
||||||||||||||||||||
Total assets |
$ | 67,881 | 68,021 | 68,247 | 68,154 | 68,439 | ||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(113 | ) | (126 | ) | (139 | ) | (152 | ) | (167 | ) | ||||||||||
Deferred taxes |
20 | 23 | 26 | 28 | 31 | |||||||||||||||
Total tangible assets |
$ | 64,263 | 64,393 | 64,609 | 64,505 | 64,778 | ||||||||||||||
Total common equity |
||||||||||||||||||||
Total equity |
$ | 8,508 | 8,358 | 8,232 | 8,102 | 7,916 | ||||||||||||||
Preferred stock |
(743 | ) | (741 | ) | (738 | ) | (735 | ) | (733 | ) | ||||||||||
Undeclared dividends preferred stock |
(7 | ) | (6 | ) | (6 | ) | (7 | ) | (6 | ) | ||||||||||
Common equity, net of undeclared
preferred dividends |
7,758 | 7,611 | 7,488 | 7,360 | 7,177 | |||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(113 | ) | (126 | ) | (139 | ) | (152 | ) | (167 | ) | ||||||||||
Deferred taxes |
20 | 23 | 26 | 28 | 31 | |||||||||||||||
Total tangible common equity |
$ | 4,140 | 3,983 | 3,850 | 3,711 | 3,516 | ||||||||||||||
(1) | After any related tax effect. |
###