Attached files

file filename
8-K - 8-K - M&T BANK CORPmtb-8k_20170417.htm

 

 

Exhibit 99.1

 

INVESTOR CONTACT:

 

Donald J. MacLeod

 

FOR IMMEDIATE RELEASE:

 

 

(716) 842-5138

 

April 17, 2017

 

 

 

 

 

MEDIA CONTACT:

 

C. Michael Zabel

 

 

 

 

(716) 842-5385

 

 

 

M&T BANK CORPORATION ANNOUNCES FIRST QUARTER RESULTS

BUFFALO, NEW YORK -- M&T Bank Corporation (“M&T”)(NYSE: MTB) today reported its results of operations for the quarter ended March 31, 2017.

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles (“GAAP”) for the initial quarter of 2017 were $2.12, up 23% from $1.73 in the year-earlier quarter and 7% higher than $1.98 in the final quarter of 2016.  GAAP-basis net income in the recent quarter was $349 million, 17% higher than $299 million in the first quarter of 2016 and 6% above the $331 million recorded in the final 2016 quarter.  Net income for the initial 2017 quarter expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.15% and 8.89%, respectively, compared with .97% and 7.44%, respectively, in the similar 2016 period and 1.05% and 8.13%, respectively, in the fourth quarter of 2016.  

During the first quarter of 2017, M&T adopted new accounting guidance for share-based transactions.  That guidance requires that all excess tax benefits and tax deficiencies associated with share-based compensation be recognized as income tax expense or benefit in the income statement.  Previously, tax effects resulting from changes in M&T’s share price subsequent to the grant date were recorded through shareholders’ equity at the time of vesting or exercise.  The adoption of the amended accounting guidance resulted in an $18 million reduction of income tax expense in the initial 2017 quarter, or $.12 of diluted earnings per common share.

Commenting on M&T’s first quarter results, Darren J. King, Executive Vice President and Chief Financial Officer, noted, “M&T’s financial performance for the first quarter was strong, led by a 26 basis point widening of the net interest margin that resulted in growth in taxable-equivalent net interest income of four percent as compared with the preceding quarter.  Expenses continued to be well-controlled, recognizing the seasonally higher costs traditionally seen in the first quarter for stock-based compensation and employee benefits, and credit quality factors remained stable.  In accordance with our capital plan, M&T repurchased $532 million of its common stock and increased the common stock dividend from $.70 to $.75 during the quarter.”

- more -


2-2-2-2-2

M&T BANK CORPORATION

 

Earnings Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change 1Q 2017 vs.

 

($ in millions, except per share data)

 

1Q17

 

 

1Q16

 

 

4Q16

 

 

1Q16

 

 

4Q16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

349

 

 

$

299

 

 

$

331

 

 

 

17

%

 

 

6

%

Net income available to common shareholders - diluted

 

$

329

 

 

$

276

 

 

$

308

 

 

 

19

%

 

 

7

%

Diluted earnings per common share

 

$

2.12

 

 

$

1.73

 

 

$

1.98

 

 

 

23

%

 

 

7

%

Annualized return on average assets

 

 

1.15

%

 

 

.97

%

 

 

1.05

%

 

 

 

 

 

 

 

 

Annualized return on average common equity

 

 

8.89

%

 

 

7.44

%

 

 

8.13

%

 

 

 

 

 

 

 

 

 

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 $2.15 in the first quarter of 2017, up 15% from $1.87 in the corresponding 2016 period.  Net operating income for the first three months of 2017 rose 11% to $354 million from $320 million in the year-earlier quarter.  Diluted net operating earnings per common share and net operating income in the fourth quarter of 2016 were $2.01 and $336 million, respectively.  

Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.21% and 13.05%, respectively, in the initial 2017 quarter, compared with 1.09% and 11.62%, respectively, in the year-earlier quarter and 1.10% and 11.93%, respectively, in the fourth quarter of 2016.

Taxable-equivalent Net Interest Income.  Taxable-equivalent net interest income totaled $922 million in the first quarter of 2017, up 5% from $878 million in the first three months of 2016. That growth resulted predominantly from a widening of the net interest margin to 3.34% in the recent quarter from 3.18% in the initial 2016 quarter.  Taxable-equivalent net interest income in the fourth quarter of 2016 was $883 million. The $39 million improvement in the recent quarter’s taxable-equivalent net interest income as compared with the final 2016 quarter was largely due to a 26 basis point widening of the net interest margin from 3.08%.

- more -


3-3-3-3-3

M&T BANK CORPORATION

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable-equivalent Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change 1Q 2017 vs.

 

($ in millions)

 

1Q17

 

 

1Q16

 

 

4Q16

 

 

1Q16

 

 

4Q16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

112,008

 

 

$

111,211

 

 

$

114,254

 

 

 

1

%

 

 

-2

%

Net interest income - taxable equivalent

 

$

922

 

 

$

878

 

 

$

883

 

 

 

5

%

 

 

4

%

Net interest margin

 

 

3.34

%

 

 

3.18

%

 

 

3.08

%

 

 

 

 

 

 

 

 

Provision for Credit Losses/Asset Quality.  The provision for credit losses was $55 million in the first quarter of 2017, compared with $49 million in the year-earlier quarter and $62 million in the final 2016 quarter. Net charge-offs of loans during the recent quarter aggregated $43 million, compared with $42 million and $49 million in the first and fourth quarters of 2016, respectively.  Expressed as an annualized percentage of average loans outstanding, net charge-offs were .19% during each of the first quarters of 2017 and 2016, compared with .22% in the fourth quarter of 2016.

Loans classified as nonaccrual totaled $927 million, or 1.04% of total loans outstanding at March 31, 2017, compared with $877 million or 1.00% a year earlier and $920 million or 1.01% at December 31, 2016.  The higher level of nonaccrual loans at the two most recent quarter-ends as compared with March 31, 2016 reflect the expected migration of previously performing loans obtained in the acquisition of Hudson City Bancorp, Inc. (“Hudson City”) that became past due over 90 days after March 31, 2016.  Nonaccrual Hudson City-related residential real estate loans aggregated $207 million, $79 million and $190 million at March 31, 2017, March 31, 2016 and December 31, 2016, respectively.  Assets taken in foreclosure of defaulted loans totaled $119 million at March 31, 2017, compared with $188 million a year earlier and $139 million at December 31, 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 $1.00 billion at March 31, 2017, compared with $963 million at a year earlier and $989 million at December 31, 2016.  The allowance expressed as a percentage of outstanding loans was 1.12% at March 31, 2017, compared with 1.10% at March 31, 2016 and 1.09% at December 31, 2016.

 

- more -


4-4-4-4-4

M&T BANK CORPORATION

 

Asset Quality Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change 1Q 2017 vs.

 

($ in millions)

 

1Q17

 

 

1Q16

 

 

4Q16

 

 

1Q16

 

 

4Q16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At end of quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

927

 

 

$

877

 

 

$

920

 

 

 

6

%

 

 

1

%

Real estate and other foreclosed assets

 

$

119

 

 

$

188

 

 

$

139

 

 

 

-37

%

 

 

-14

%

Total nonperforming assets

 

$

1,046

 

 

$

1,065

 

 

$

1,059

 

 

 

-2

%

 

 

-1

%

Accruing loans past due 90 days or more (1)

 

$

280

 

 

$

336

 

 

$

301

 

 

 

-17

%

 

 

-7

%

Nonaccrual loans as % of loans outstanding

 

 

1.04

%

 

 

1.00

%

 

 

1.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

1,001

 

 

$

963

 

 

$

989

 

 

 

4

%

 

 

1

%

Allowance for credit losses as % of loans outstanding

 

 

1.12

%

 

 

1.10

%

 

 

1.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

$

55

 

 

$

49

 

 

$

62

 

 

 

12

%

 

 

-11

%

Net charge-offs

 

$

43

 

 

$

42

 

 

$

49

 

 

 

1

%

 

 

-13

%

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

 

 

.19

%

 

 

.19

%

 

 

.22

%

 

 

 

 

 

 

 

 

 

(1)

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

Noninterest Income and Expense.  Noninterest income aggregated $447 million in the initial 2017 quarter, up 6% from $421 million in the year-earlier quarter. Contributing to that improvement were higher trust income and credit-related fees. Noninterest income was $465 million in the final three months of 2016. The decline in such income in the recent quarter as compared with the fourth quarter of 2016 was largely due to lower commercial and residential mortgage banking revenues.

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change 1Q 2017 vs.

 

($ in millions)

 

1Q17

 

 

1Q16

 

 

4Q16

 

 

1Q16

 

 

4Q16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking revenues

 

$

85

 

 

$

82

 

 

$

98

 

 

 

3

%

 

 

-14

%

Service charges on deposit accounts

 

 

104

 

 

 

102

 

 

 

105

 

 

 

2

%

 

 

-1

%

Trust income

 

 

120

 

 

 

111

 

 

 

122

 

 

 

8

%

 

 

-2

%

Brokerage services income

 

 

17

 

 

 

16

 

 

 

15

 

 

 

9

%

 

 

14

%

Trading account and foreign exchange gains

 

 

10

 

 

 

8

 

 

 

7

 

 

 

30

%

 

 

26

%

Gain on bank investment securities

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

Other revenues from operations

 

 

111

 

 

 

102

 

 

 

116

 

 

 

9

%

 

 

-4

%

Total other income

 

$

447

 

 

$

421

 

 

$

465

 

 

 

6

%

 

 

-4

%

Noninterest expense in the first quarter of 2017 totaled $788 million, compared with $776 million and $769 million in the first and fourth quarters of 2016, respectively.  Included in such amounts are expenses considered to be nonoperating in nature consisting of amortization of core deposit and other intangible assets and merger-related expenses.  Exclusive of those expenses, noninterest operating expenses were $779 million in the first three months of 2017, $741 million in the year-earlier period and $760 million in the final 2016 quarter. The higher level of operating expenses in the recent quarter as compared with the initial 2016 quarter was largely the result of increased salaries and employee benefits costs, reflecting merit increases and higher incentive-based

- more -


5-5-5-5-5

M&T BANK CORPORATION

 

compensation. As compared with the final three months of 2016, the higher level of operating expenses in the recent quarter was predominately due to seasonally higher stock-based compensation and employee benefits expenses offset, in part, by the effect of a $30 million contribution to The M&T Charitable Foundation in the final 2016 quarter.

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change 1Q 2017 vs.

 

($ in millions)

 

1Q17

 

 

1Q16

 

 

4Q16

 

 

1Q16

 

 

4Q16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

450

 

 

$

432

 

 

$

393

 

 

 

4

%

 

 

14

%

Equipment and net occupancy

 

 

74

 

 

 

74

 

 

 

70

 

 

 

 

 

 

6

%

Outside data processing and software

 

 

44

 

 

 

43

 

 

 

44

 

 

 

3

%

 

 

1

%

FDIC assessments

 

 

29

 

 

 

25

 

 

 

29

 

 

 

14

%

 

 

-1

%

Advertising and marketing

 

 

16

 

 

 

22

 

 

 

21

 

 

 

-25

%

 

 

-24

%

Printing, postage and supplies

 

 

10

 

 

 

12

 

 

 

9

 

 

 

-19

%

 

 

12

%

Amortization of core deposit and other intangible assets

 

 

9

 

 

 

12

 

 

 

9

 

 

 

-32

%

 

 

-7

%

Other costs of operations

 

 

156

 

 

 

156

 

 

 

194

 

 

 

 

 

 

-19

%

Total other expense

 

$

788

 

 

$

776

 

 

$

769

 

 

 

2

%

 

 

2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Memo: Merger-related expenses included in above

 

$

-

 

 

$

23

 

 

$

-

 

 

 

 

 

 

 

 

 

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 56.9% in the first quarter of 2017, compared with 57.0% in the year-earlier quarter and 56.4% in the fourth quarter of 2016.

Balance Sheet.  M&T had total assets of $123.2 billion at March 31, 2017, compared with $124.6 billion a year earlier.  Investment securities at the recent quarter-end were $16.0 billion, up from $15.5 billion at March 31, 2016.  Loans and leases, net of unearned discount, rose $1.4 billion to $89.3 billion at March 31, 2017 from $87.9 billion a year earlier.  Total deposits were $97.0 billion at the recent quarter-end, up 3% from $94.2 billion at March 31, 2016.

Reflecting the impact of repurchases of M&T’s common stock, total shareholders' equity was $16.2 billion at March 31, 2017, down from $16.4 billion at March 31, 2016, representing 13.16% and 13.12%, respectively, of total assets.  Common shareholders' equity was $15.0 billion, or $97.40 per share, at March 31, 2017, compared with $15.1 billion, or $95.00 per share, a year-earlier.  Tangible equity per common share increased to $67.16 at March 31, 2017 from $65.65 a year-earlier.  Common shareholders’ equity per share and tangible equity per common share were $97.64 and $67.85, respectively, at December 31, 2016. In the calculation of tangible equity per common share, common shareholders' equity is reduced by the carrying values of goodwill and core deposit and other intangible assets, net of applicable deferred tax balances.  M&T estimates that the ratio of Common Equity Tier 1 to risk-weighted assets under regulatory capital rules was approximately 10.66% at March 31, 2017.

- more -


6-6-6-6-6

M&T BANK CORPORATION

 

In accordance with its capital plan, M&T repurchased 3,233,196 shares of its common stock during the initial 2017 quarter at a total cost of $532 million.  

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss first quarter financial results today at 11:00 a.m. Eastern Time.  Those wishing to participate in the call may dial (877)780-2276.  International participants, using any applicable international calling codes, may dial (973)582-2700.  Callers should reference M&T Bank Corporation or the conference ID #1401624.  The conference call will be webcast live through M&T's website at http://ir.mandtbank.com/events.cfm. A replay of the call will be available until Monday, April 24, 2017 by calling (800)585-8367, or (404)537-3406 for international participants, and by making reference to ID #1401624.  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

- more -


7-7-7-7-7

M&T BANK CORPORATION

 

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.

- more -


8-8-8-8-8

M&T BANK CORPORATION

 

Financial Highlights

 

 

Three months ended

 

 

 

 

 

 

 

March 31

 

 

 

 

 

Amounts in thousands, except per share

 

2017

 

 

2016

 

 

Change

 

Performance

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

348,927

 

 

 

298,528

 

 

 

17

%

Net income available to common shareholders

 

 

328,567

 

 

 

275,748

 

 

 

19

%

 

 

 

-

 

 

 

-

 

 

 

0

%

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings

 

$

2.13

 

 

 

1.74

 

 

 

22

%

Diluted earnings

 

 

2.12

 

 

 

1.73

 

 

 

23

%

Cash dividends

 

$

.75

 

 

 

.70

 

 

 

7

%

 

 

 

 

 

 

 

-

 

 

 

 

 

Common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Average - diluted (1)

 

 

154,949

 

 

 

159,181

 

 

 

-3

%

Period end (2)

 

 

153,781

 

 

 

159,156

 

 

 

-3

%

 

 

 

-

 

 

0

 

 

 

 

 

Return on (annualized):

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

 

1.15

%

 

 

.97

%

 

 

 

 

Average common shareholders' equity

 

 

8.89

%

 

 

7.44

%

 

 

 

 

Taxable-equivalent net interest income

 

$

922,259

 

 

 

878,296

 

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on average earning assets

 

 

3.67

%

 

 

3.54

%

 

 

 

 

Cost of interest-bearing liabilities

 

 

.52

%

 

 

.53

%

 

 

 

 

Net interest spread

 

 

3.15

%

 

 

3.01

%

 

 

 

 

Contribution of interest-free funds

 

 

.19

%

 

 

.17

%

 

 

 

 

Net interest margin

 

 

3.34

%

 

 

3.18

%

 

 

 

 

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

 

 

.19

%

 

 

.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating results (3)

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

$

354,035

 

 

 

320,064

 

 

 

11

%

Diluted net operating earnings per common share

 

 

2.15

 

 

 

1.87

 

 

 

15

%

Return on (annualized):

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible assets

 

 

1.21

%

 

 

1.09

%

 

 

 

 

Average tangible common equity

 

 

13.05

%

 

 

11.62

%

 

 

 

 

Efficiency ratio

 

 

56.93

%

 

 

57.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31

 

 

 

 

 

Loan quality

 

2017

 

 

2016

 

 

Change

 

Nonaccrual loans

 

$

926,675

 

 

 

876,691

 

 

 

6

%

Real estate and other foreclosed assets

 

 

119,155

 

 

 

188,004

 

 

 

-37

%

Total nonperforming assets

 

$

1,045,830

 

 

 

1,064,695

 

 

 

-2

%

 

 

 

-

 

 

 

-

 

 

 

 

 

Accruing loans past due 90 days or more (4)

 

$

280,019

 

 

 

336,170

 

 

 

-17

%

 

 

 

-

 

 

 

 

 

 

 

 

 

Government guaranteed loans included in totals above:

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

39,610

 

 

 

49,688

 

 

 

-20

%

Accruing loans past due 90 days or more

 

 

252,552

 

 

 

279,340

 

 

 

-10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Renegotiated loans

 

$

191,343

 

 

 

200,771

 

 

 

-5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

63,732

 

 

 

61,767

 

 

 

3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased impaired loans (6):

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding customer balance

 

$

890,431

 

 

 

1,124,776

 

 

 

-21

%

Carrying amount

 

 

552,935

 

 

 

715,874

 

 

 

-23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans to total net loans

 

 

1.04

%

 

 

1.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans

 

 

1.12

%

 

 

1.10

%

 

 

 

 

 

(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 on page 15.

(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.

- more -


9-9-9-9-9

M&T BANK CORPORATION

 

Financial Highlights, Five Quarter Trend

 

 

Three months ended

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Amounts in thousands, except per share

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

348,927

 

 

 

330,571

 

 

 

349,984

 

 

 

336,031

 

 

 

298,528

 

Net income available to common shareholders

 

 

328,567

 

 

 

307,797

 

 

 

326,998

 

 

 

312,974

 

 

 

275,748

 

Per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings

 

$

2.13

 

 

 

1.98

 

 

 

2.10

 

 

 

1.98

 

 

 

1.74

 

Diluted earnings

 

 

2.12

 

 

 

1.98

 

 

 

2.10

 

 

 

1.98

 

 

 

1.73

 

Cash dividends

 

$

.75

 

 

 

.70

 

 

 

.70

 

 

 

.70

 

 

 

.70

 

Common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average - diluted (1)

 

 

154,949

 

 

 

155,700

 

 

 

156,026

 

 

 

158,341

 

 

 

159,181

 

Period end (2)

 

 

153,781

 

 

 

156,213

 

 

 

154,987

 

 

 

157,917

 

 

 

159,156

 

Return on (annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

 

1.15

%

 

 

1.05

%

 

 

1.12

%

 

 

1.09

%

 

 

.97

%

Average common shareholders' equity

 

 

8.89

%

 

 

8.13

%

 

 

8.68

%

 

 

8.38

%

 

 

7.44

%

Taxable-equivalent net interest income

 

$

922,259

 

 

 

883,147

 

 

 

865,065

 

 

 

870,341

 

 

 

878,296

 

Yield on average earning assets

 

 

3.67

%

 

 

3.45

%

 

 

3.44

%

 

 

3.51

%

 

 

3.54

%

Cost of interest-bearing liabilities

 

 

.52

%

 

 

.57

%

 

 

.59

%

 

 

.56

%

 

 

.53

%

Net interest spread

 

 

3.15

%

 

 

2.88

%

 

 

2.85

%

 

 

2.95

%

 

 

3.01

%

Contribution of interest-free funds

 

 

.19

%

 

 

.20

%

 

 

.20

%

 

 

.18

%

 

 

.17

%

Net interest margin

 

 

3.34

%

 

 

3.08

%

 

 

3.05

%

 

 

3.13

%

 

 

3.18

%

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

 

 

.19

%

 

 

.22

%

 

 

.19

%

 

 

.11

%

 

 

.19

%

Net operating results (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income

 

$

354,035

 

 

 

336,095

 

 

 

355,929

 

 

 

350,604

 

 

 

320,064

 

Diluted net operating earnings per common share

 

 

2.15

 

 

 

2.01

 

 

 

2.13

 

 

 

2.07

 

 

 

1.87

 

Return on (annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible assets

 

 

1.21

%

 

 

1.10

%

 

 

1.18

%

 

 

1.18

%

 

 

1.09

%

Average tangible common equity

 

 

13.05

%

 

 

11.93

%

 

 

12.77

%

 

 

12.68

%

 

 

11.62

%

Efficiency ratio

 

 

56.93

%

 

 

56.42

%

 

 

55.92

%

 

 

55.06

%

 

 

57.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Loan quality

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

Nonaccrual loans

 

$

926,675

 

 

 

920,015

 

 

 

837,362

 

 

 

848,855

 

 

 

876,691

 

Real estate and other foreclosed assets

 

 

119,155

 

 

 

139,206

 

 

 

159,881

 

 

 

172,473

 

 

 

188,004

 

Total nonperforming assets

 

$

1,045,830

 

 

 

1,059,221

 

 

 

997,243

 

 

 

1,021,328

 

 

 

1,064,695

 

Accruing loans past due 90 days or more (4)

 

$

280,019

 

 

 

300,659

 

 

 

317,282

 

 

 

298,449

 

 

 

336,170

 

Government guaranteed loans included in totals above:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

39,610

 

 

 

40,610

 

 

 

47,130

 

 

 

52,486

 

 

 

49,688

 

Accruing loans past due 90 days or more

 

 

252,552

 

 

 

282,659

 

 

 

282,077

 

 

 

269,962

 

 

 

279,340

 

Renegotiated loans

 

$

191,343

 

 

 

190,374

 

 

 

217,559

 

 

 

211,159

 

 

 

200,771

 

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

 

$

63,732

 

 

 

61,144

 

 

 

65,182

 

 

 

68,591

 

 

 

61,767

 

Purchased impaired loans (6):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding customer balance

 

$

890,431

 

 

 

927,446

 

 

 

981,105

 

 

 

1,040,678

 

 

 

1,124,776

 

Carrying amount

 

 

552,935

 

 

 

578,032

 

 

 

616,991

 

 

 

662,059

 

 

 

715,874

 

Nonaccrual loans to total net loans

 

 

1.04

%

 

 

1.01

%

 

 

.93

%

 

 

.96

%

 

 

1.00

%

Allowance for credit losses to total loans

 

 

1.12

%

 

 

1.09

%

 

 

1.09

%

 

 

1.10

%

 

 

1.10

%

 

(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 on page 16.

(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. 

- more -


10-10-10-10-10

M&T BANK CORPORATION

 

Condensed Consolidated Statement of Income

 

 

Three months ended

 

 

 

 

 

 

 

March 31

 

 

 

 

 

Dollars in thousands

 

2017

 

 

2016

 

 

Change

 

Interest income

 

$

1,006,033

 

 

 

972,834

 

 

 

3

%

Interest expense

 

 

91,773

 

 

 

100,870

 

 

 

-9

 

Net interest income

 

 

914,260

 

 

 

871,964

 

 

 

5

 

Provision for credit losses

 

 

55,000

 

 

 

49,000

 

 

 

12

 

Net interest income after provision for credit losses

 

 

859,260

 

 

 

822,964

 

 

 

4

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking revenues

 

 

84,692

 

 

 

82,063

 

 

 

3

 

Service charges on deposit accounts

 

 

104,176

 

 

 

102,405

 

 

 

2

 

Trust income

 

 

120,015

 

 

 

111,077

 

 

 

8

 

Brokerage services income

 

 

17,384

 

 

 

16,004

 

 

 

9

 

Trading account and foreign exchange gains

 

 

9,691

 

 

 

7,458

 

 

 

30

 

Gain on bank investment securities

 

 

 

 

 

4

 

 

 

 

Other revenues from operations

 

 

110,887

 

 

 

101,922

 

 

 

9

 

Total other income

 

 

446,845

 

 

 

420,933

 

 

 

6

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

449,862

 

 

 

431,785

 

 

 

4

 

Equipment and net occupancy

 

 

74,366

 

 

 

74,178

 

 

 

 

Outside data processing and software

 

 

44,301

 

 

 

43,015

 

 

 

3

 

FDIC assessments

 

 

28,827

 

 

 

25,225

 

 

 

14

 

Advertising and marketing

 

 

16,110

 

 

 

21,454

 

 

 

-25

 

Printing, postage and supplies

 

 

9,708

 

 

 

11,986

 

 

 

-19

 

Amortization of core deposit and other intangible assets

 

 

8,420

 

 

 

12,319

 

 

 

-32

 

Other costs of operations

 

 

156,258

 

 

 

156,133

 

 

 

 

Total other expense

 

 

787,852

 

 

 

776,095

 

 

 

2

 

Income before income taxes

 

 

518,253

 

 

 

467,802

 

 

 

11

 

Applicable income taxes

 

 

169,326

 

 

 

169,274

 

 

 

 

Net income

 

$

348,927

 

 

 

298,528

 

 

 

17

%

 

- more -


11-11-11-11-11

M&T BANK CORPORATION

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 

 

Three months ended

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Dollars in thousands

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

Interest income

 

$

1,006,033

 

 

 

982,901

 

 

 

969,515

 

 

 

970,621

 

 

 

972,834

 

Interest expense

 

 

91,773

 

 

 

107,137

 

 

 

111,175

 

 

 

106,802

 

 

 

100,870

 

Net interest income

 

 

914,260

 

 

 

875,764

 

 

 

858,340

 

 

 

863,819

 

 

 

871,964

 

Provision for credit losses

 

 

55,000

 

 

 

62,000

 

 

 

47,000

 

 

 

32,000

 

 

 

49,000

 

Net interest income after provision for credit losses

 

 

859,260

 

 

 

813,764

 

 

 

811,340

 

 

 

831,819

 

 

 

822,964

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking revenues

 

 

84,692

 

 

 

98,504

 

 

 

103,747

 

 

 

89,383

 

 

 

82,063

 

Service charges on deposit accounts

 

 

104,176

 

 

 

104,890

 

 

 

107,935

 

 

 

103,872

 

 

 

102,405

 

Trust income

 

 

120,015

 

 

 

122,003

 

 

 

118,654

 

 

 

120,450

 

 

 

111,077

 

Brokerage services income

 

 

17,384

 

 

 

15,233

 

 

 

15,914

 

 

 

16,272

 

 

 

16,004

 

Trading account and foreign exchange gains

 

 

9,691

 

 

 

7,692

 

 

 

12,754

 

 

 

13,222

 

 

 

7,458

 

Gain on bank investment securities

 

 

 

 

 

1,566

 

 

 

28,480

 

 

 

264

 

 

 

4

 

Other revenues from operations

 

 

110,887

 

 

 

115,571

 

 

 

103,866

 

 

 

104,791

 

 

 

101,922

 

Total other income

 

 

446,845

 

 

 

465,459

 

 

 

491,350

 

 

 

448,254

 

 

 

420,933

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

449,862

 

 

 

393,354

 

 

 

399,786

 

 

 

398,675

 

 

 

431,785

 

Equipment and net occupancy

 

 

74,366

 

 

 

69,976

 

 

 

75,263

 

 

 

75,724

 

 

 

74,178

 

Outside data processing and software

 

 

44,301

 

 

 

43,987

 

 

 

42,878

 

 

 

42,509

 

 

 

43,015

 

FDIC assessments

 

 

28,827

 

 

 

28,991

 

 

 

28,459

 

 

 

22,370

 

 

 

25,225

 

Advertising and marketing

 

 

16,110

 

 

 

21,074

 

 

 

21,996

 

 

 

22,613

 

 

 

21,454

 

Printing, postage and supplies

 

 

9,708

 

 

 

8,681

 

 

 

8,972

 

 

 

9,907

 

 

 

11,986

 

Amortization of core deposit and other intangible assets

 

 

8,420

 

 

 

9,089

 

 

 

9,787

 

 

 

11,418

 

 

 

12,319

 

Other costs of operations

 

 

156,258

 

 

 

193,951

 

 

 

165,251

 

 

 

166,679

 

 

 

156,133

 

Total other expense

 

 

787,852

 

 

 

769,103

 

 

 

752,392

 

 

 

749,895

 

 

 

776,095

 

Income before income taxes

 

 

518,253

 

 

 

510,120

 

 

 

550,298

 

 

 

530,178

 

 

 

467,802

 

Applicable income taxes

 

 

169,326

 

 

 

179,549

 

 

 

200,314

 

 

 

194,147

 

 

 

169,274

 

Net income

 

$

348,927

 

 

 

330,571

 

 

 

349,984

 

 

 

336,031

 

 

 

298,528

 

 

- more -


12-12-12-12-12

M&T BANK CORPORATION

 

Condensed Consolidated Balance Sheet

 

 

March 31

 

 

 

 

 

 

Dollars in thousands

 

2017

 

 

2016

 

 

Change

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

1,286,962

 

 

 

1,178,175

 

 

 

9

 

%

Interest-bearing deposits at banks

 

 

6,945,149

 

 

 

9,545,181

 

 

 

-27

 

 

Trading account

 

 

174,854

 

 

 

467,987

 

 

 

-63

 

 

Investment securities

 

 

15,968,415

 

 

 

15,467,320

 

 

 

3

 

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, etc.

 

 

22,295,376

 

 

 

21,226,577

 

 

 

5

 

 

Real estate - commercial

 

 

33,071,654

 

 

 

29,713,293

 

 

 

11

 

 

Real estate - consumer

 

 

21,724,491

 

 

 

25,299,638

 

 

 

-14

 

 

Consumer

 

 

12,221,481

 

 

 

11,632,958

 

 

 

5

 

 

Total loans and leases, net of unearned discount

 

 

89,313,002

 

 

 

87,872,466

 

 

 

2

 

 

Less: allowance for credit losses

 

 

1,001,430

 

 

 

962,752

 

 

 

4

 

 

Net loans and leases

 

 

88,311,572

 

 

 

86,909,714

 

 

 

2

 

 

Goodwill

 

 

4,593,112

 

 

 

4,593,112

 

 

 

 

 

Core deposit and other intangible assets

 

 

94,535

 

 

 

127,949

 

 

 

-26

 

 

Other assets

 

 

5,848,652

 

 

 

6,336,194

 

 

 

-8

 

 

Total assets

 

$

123,223,251

 

 

 

124,625,632

 

 

 

-1

 

%

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

34,279,591

 

 

 

29,709,218

 

 

 

15

 

%

Interest-bearing deposits

 

 

62,570,167

 

 

 

64,338,571

 

 

 

-3

 

 

Deposits at Cayman Islands office

 

 

192,763

 

 

 

166,787

 

 

 

16

 

 

Total deposits

 

 

97,042,521

 

 

 

94,214,576

 

 

 

3

 

 

Short-term borrowings

 

 

185,102

 

 

 

1,766,826

 

 

 

-90

 

 

Accrued interest and other liabilities

 

 

1,694,905

 

 

 

1,948,142

 

 

 

-13

 

 

Long-term borrowings

 

 

8,087,619

 

 

 

10,341,035

 

 

 

-22

 

 

Total liabilities

 

 

107,010,147

 

 

 

108,270,579

 

 

 

-1

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

1,231,500

 

 

 

1,231,500

 

 

 

 

 

Common (1)

 

 

14,981,604

 

 

 

15,123,553

 

 

 

-1

 

 

Total shareholders' equity

 

 

16,213,104

 

 

 

16,355,053

 

 

 

-1

 

 

Total liabilities and shareholders' equity

 

$

123,223,251

 

 

 

124,625,632

 

 

 

-1

 

%

 

(1)

Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $291.6 million at March 31, 2017 and $150.2 million at March 31, 2016.

 

- more -


13-13-13-13-13

M&T BANK CORPORATION

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

 

  

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Dollars in thousands

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

1,286,962

 

 

 

1,320,549

 

 

 

1,332,202

 

 

 

1,284,442

 

 

 

1,178,175

 

Interest-bearing deposits at banks

 

 

6,945,149

 

 

 

5,000,638

 

 

 

10,777,636

 

 

 

8,474,839

 

 

 

9,545,181

 

Trading account

 

 

174,854

 

 

 

323,867

 

 

 

488,588

 

 

 

506,131

 

 

 

467,987

 

Investment securities

 

 

15,968,415

 

 

 

16,250,468

 

 

 

14,733,574

 

 

 

14,963,084

 

 

 

15,467,320

 

Loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, etc.

 

 

22,295,376

 

 

 

22,610,047

 

 

 

21,917,163

 

 

 

21,469,242

 

 

 

21,226,577

 

Real estate - commercial

 

 

33,071,654

 

 

 

33,506,394

 

 

 

32,078,762

 

 

 

30,711,230

 

 

 

29,713,293

 

Real estate - consumer

 

 

21,724,491

 

 

 

22,590,912

 

 

 

23,584,420

 

 

 

24,530,249

 

 

 

25,299,638

 

Consumer

 

 

12,221,481

 

 

 

12,146,063

 

 

 

12,066,147

 

 

 

11,811,277

 

 

 

11,632,958

 

Total loans and leases, net of unearned discount

 

 

89,313,002

 

 

 

90,853,416

 

 

 

89,646,492

 

 

 

88,521,998

 

 

 

87,872,466

 

Less: allowance for credit losses

 

 

1,001,430

 

 

 

988,997

 

 

 

976,121

 

 

 

970,496

 

 

 

962,752

 

Net loans and leases

 

 

88,311,572

 

 

 

89,864,419

 

 

 

88,670,371

 

 

 

87,551,502

 

 

 

86,909,714

 

Goodwill

 

 

4,593,112

 

 

 

4,593,112

 

 

 

4,593,112

 

 

 

4,593,112

 

 

 

4,593,112

 

Core deposit and other intangible assets

 

 

94,535

 

 

 

97,655

 

 

 

106,744

 

 

 

116,531

 

 

 

127,949

 

Other assets

 

 

5,848,652

 

 

 

5,998,498

 

 

 

6,138,801

 

 

 

6,330,943

 

 

 

6,336,194

 

Total assets

 

$

123,223,251

 

 

 

123,449,206

 

 

 

126,841,028

 

 

 

123,820,584

 

 

 

124,625,632

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

34,279,591

 

 

 

32,813,896

 

 

 

33,127,627

 

 

 

30,700,066

 

 

 

29,709,218

 

Interest-bearing deposits

 

 

62,570,167

 

 

 

62,478,053

 

 

 

64,786,035

 

 

 

63,756,514

 

 

 

64,338,571

 

Deposits at Cayman Islands office

 

 

192,763

 

 

 

201,927

 

 

 

223,183

 

 

 

193,523

 

 

 

166,787

 

Total deposits

 

 

97,042,521

 

 

 

95,493,876

 

 

 

98,136,845

 

 

 

94,650,103

 

 

 

94,214,576

 

Short-term borrowings

 

 

185,102

 

 

 

163,442

 

 

 

213,846

 

 

 

407,123

 

 

 

1,766,826

 

Accrued interest and other liabilities

 

 

1,694,905

 

 

 

1,811,431

 

 

 

1,938,201

 

 

 

1,963,093

 

 

 

1,948,142

 

Long-term borrowings

 

 

8,087,619

 

 

 

9,493,835

 

 

 

10,211,160

 

 

 

10,328,751

 

 

 

10,341,035

 

Total liabilities

 

 

107,010,147

 

 

 

106,962,584

 

 

 

110,500,052

 

 

 

107,349,070

 

 

 

108,270,579

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

1,231,500

 

 

 

1,231,500

 

 

 

1,231,500

 

 

 

1,231,500

 

 

 

1,231,500

 

Common (1)

 

 

14,981,604

 

 

 

15,255,122

 

 

 

15,109,476

 

 

 

15,240,014

 

 

 

15,123,553

 

Total shareholders' equity

 

 

16,213,104

 

 

 

16,486,622

 

 

 

16,340,976

 

 

 

16,471,514

 

 

 

16,355,053

 

Total liabilities and shareholders' equity

 

$

123,223,251

 

 

 

123,449,206

 

 

 

126,841,028

 

 

 

123,820,584

 

 

 

124,625,632

 

 

(1)

Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $291.6 million at March 31, 2017, $294.6 million at December 31, 2016, $114.6 million at September 30, 2016, $101.0 million at June 30, 2016 and $150.2 million at March 31, 2016.

- more -


14-14-14-14-14

M&T BANK CORPORATION

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 

 

Three months ended

 

 

Change in balance

 

 

 

 

March 31,

 

 

March 31,

 

 

December 31,

 

 

March 31, 2017 from

 

 

Dollars in millions

 

2017

 

 

2016

 

 

2016

 

 

March 31,

 

 

December 31,

 

 

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

2016

 

 

2016

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits at banks

 

$

6,152

 

 

 

.80

 

%

 

8,193

 

 

 

.51

 

%

 

8,790

 

 

 

.54

 

%

 

-25

 

%

 

-30

 

%

Federal funds sold

 

 

 

 

 

 

 

 

1

 

 

 

.77

 

 

 

 

 

 

 

 

 

-100

 

 

 

 

 

Trading account

 

 

60

 

 

 

2.20

 

 

 

85

 

 

 

1.78

 

 

 

70

 

 

 

2.05

 

 

 

-30

 

 

 

-15

 

 

Investment securities

 

 

15,999

 

 

 

2.43

 

 

 

15,348

 

 

 

2.60

 

 

 

15,417

 

 

 

2.28

 

 

 

4

 

 

 

4

 

 

Loans and leases, net of unearned discount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial, etc.

 

 

22,290

 

 

 

3.66

 

 

 

20,717

 

 

 

3.39

 

 

 

21,936

 

 

 

3.47

 

 

 

8

 

 

 

2

 

 

Real estate - commercial

 

 

33,175

 

 

 

4.18

 

 

 

29,426

 

 

 

4.16

 

 

 

32,822

 

 

 

4.01

 

 

 

13

 

 

 

1

 

 

Real estate - consumer

 

 

22,179

 

 

 

3.92

 

 

 

25,859

 

 

 

3.93

 

 

 

23,096

 

 

 

3.88

 

 

 

-14

 

 

 

-4

 

 

Consumer

 

 

12,153

 

 

 

4.68

 

 

 

11,582

 

 

 

4.55

 

 

 

12,123

 

 

 

4.53

 

 

 

5

 

 

 

 

 

Total loans and leases, net

 

 

89,797

 

 

 

4.09

 

 

 

87,584

 

 

 

3.99

 

 

 

89,977

 

 

 

3.93

 

 

 

3

 

 

 

 

 

Total earning assets

 

 

112,008

 

 

 

3.67

 

 

 

111,211

 

 

 

3.54

 

 

 

114,254

 

 

 

3.45

 

 

 

1

 

 

 

-2

 

 

Goodwill

 

 

4,593

 

 

 

 

 

 

 

4,593

 

 

 

 

 

 

 

4,593

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit and other intangible assets

 

 

98

 

 

 

 

 

 

 

134

 

 

 

 

 

 

 

102

 

 

 

 

 

 

 

-27

 

 

 

-3

 

 

Other assets

 

 

6,279

 

 

 

 

 

 

 

7,314

 

 

 

 

 

 

 

6,785

 

 

 

 

 

 

 

-14

 

 

 

-7

 

 

Total assets

 

$

122,978

 

 

 

 

 

 

 

123,252

 

 

 

 

 

 

 

125,734

 

 

 

 

 

 

 

 

%

 

-2

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest-checking deposits

 

$

53,260

 

 

 

.20

 

 

 

50,335

 

 

 

.13

 

 

 

54,055

 

 

 

.20

 

 

 

6

 

%

 

-1

 

%

Time deposits

 

 

9,561

 

 

 

.81

 

 

 

12,999

 

 

 

.75

 

 

 

10,936

 

 

 

.86

 

 

 

-26

 

 

 

-13

 

 

Deposits at Cayman Islands office

 

 

192

 

 

 

.56

 

 

 

187

 

 

 

.42

 

 

 

206

 

 

 

.42

 

 

 

2

 

 

 

-7

 

 

Total interest-bearing deposits

 

 

63,013

 

 

 

.29

 

 

 

63,521

 

 

 

.26

 

 

 

65,197

 

 

 

.31

 

 

 

-1

 

 

 

-3

 

 

Short-term borrowings

 

 

184

 

 

 

.48

 

 

 

2,082

 

 

 

.42

 

 

 

200

 

 

 

.30

 

 

 

-91

 

 

 

-8

 

 

Long-term borrowings

 

 

8,423

 

 

 

2.25

 

 

 

10,528

 

 

 

2.21

 

 

 

9,901

 

 

 

2.26

 

 

 

-20

 

 

 

-15

 

 

Total interest-bearing liabilities

 

 

71,620

 

 

 

.52

 

 

 

76,131

 

 

 

.53

 

 

 

75,298

 

 

 

.57

 

 

 

-6

 

 

 

-5

 

 

Noninterest-bearing deposits

 

 

33,287

 

 

 

 

 

 

 

28,870

 

 

 

 

 

 

 

31,717

 

 

 

 

 

 

 

15

 

 

 

5

 

 

Other liabilities

 

 

1,748

 

 

 

 

 

 

 

1,972

 

 

 

 

 

 

 

2,046

 

 

 

 

 

 

 

-11

 

 

 

-15

 

 

Total liabilities

 

 

106,655

 

 

 

 

 

 

 

106,973

 

 

 

 

 

 

 

109,061

 

 

 

 

 

 

 

 

 

 

-2

 

 

Shareholders' equity

 

 

16,323

 

 

 

 

 

 

 

16,279

 

 

 

 

 

 

 

16,673

 

 

 

 

 

 

 

 

 

 

-2

 

 

Total liabilities and shareholders' equity

 

$

122,978

 

 

 

 

 

 

 

123,252

 

 

 

 

 

 

 

125,734

 

 

 

 

 

 

 

 

%

 

-2

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

3.15

 

 

 

 

 

 

 

3.01

 

 

 

 

 

 

 

2.88

 

 

 

 

 

 

 

 

 

 

Contribution of interest-free funds

 

 

 

 

 

 

.19

 

 

 

 

 

 

 

.17

 

 

 

 

 

 

 

.20

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

3.34

 

%

 

 

 

 

 

3.18

 

%

 

 

 

 

 

3.08

 

%

 

 

 

 

 

 

 

 

 

- more -


15-15-15-15-15

M&T BANK CORPORATION

 

Reconciliation of GAAP to Non-GAAP Measures

 

 

Three months ended

 

 

 

March 31

 

 

 

2017

 

 

2016

 

Income statement data

 

 

 

 

 

 

 

 

In thousands, except per share

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

Net income

 

$

348,927

 

 

 

298,528

 

Amortization of core deposit and other intangible assets (1)

 

 

5,108

 

 

 

7,488

 

Merger-related expenses (1)

 

 

 

 

 

14,048

 

Net operating income

 

$

354,035

 

 

 

320,064

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

2.12

 

 

 

1.73

 

Amortization of core deposit and other intangible assets (1)

 

 

.03

 

 

 

.05

 

Merger-related expenses (1)

 

 

 

 

 

.09

 

Diluted net operating earnings per common share

 

$

2.15

 

 

 

1.87

 

 

 

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

 

 

 

Other expense

 

$

787,852

 

 

 

776,095

 

Amortization of core deposit and other intangible assets

 

 

(8,420

)

 

 

(12,319

)

Merger-related expenses

 

 

 

 

 

(23,162

)

Noninterest operating expense

 

$

779,432

 

 

 

740,614

 

 

 

 

 

 

 

 

 

 

Merger-related expenses

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

 

 

 

5,274

 

Equipment and net occupancy

 

 

 

 

 

939

 

Outside data processing and software

 

 

 

 

 

715

 

Advertising and marketing

 

 

 

 

 

4,195

 

Printing, postage and supplies

 

 

 

 

 

937

 

Other costs of operations

 

 

 

 

 

11,102

 

Total

 

$

 

 

 

23,162

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

Noninterest operating expense (numerator)

 

$

779,432

 

 

 

740,614

 

Taxable-equivalent net interest income

 

 

922,259

 

 

 

878,296

 

Other income

 

 

446,845

 

 

 

420,933

 

Less:  Gain on bank investment securities

 

 

 

 

 

4

 

Denominator

 

$

1,369,104

 

 

 

1,299,225

 

Efficiency ratio

 

 

56.93

%

 

 

57.00

%

 

 

 

 

 

 

 

 

 

Balance sheet data

 

 

 

 

 

 

 

 

In millions

 

 

 

 

 

 

 

 

Average assets

 

 

 

 

 

 

 

 

Average assets

 

$

122,978

 

 

 

123,252

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(98

)

 

 

(134

)

Deferred taxes

 

 

39

 

 

 

52

 

Average tangible assets

 

$

118,326

 

 

 

118,577

 

Average common equity

 

 

 

 

 

 

 

 

Average total equity

 

$

16,323

 

 

 

16,279

 

Preferred stock

 

 

(1,232

)

 

 

(1,232

)

Average common equity

 

 

15,091

 

 

 

15,047

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(98

)

 

 

(134

)

Deferred taxes

 

 

39

 

 

 

52

 

Average tangible common equity

 

$

10,439

 

 

 

10,372

 

 

 

 

 

 

 

 

 

 

At end of quarter

 

 

 

 

 

 

 

 

Total assets

 

 

 

 

 

 

 

 

Total assets

 

$

123,223

 

 

 

124,626

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(95

)

 

 

(128

)

Deferred taxes

 

 

38

 

 

 

50

 

Total tangible assets

 

$

118,573

 

 

 

119,955

 

Total common equity

 

 

 

 

 

 

 

 

Total equity

 

$

16,213

 

 

 

16,355

 

Preferred stock

 

 

(1,232

)

 

 

(1,232

)

Undeclared dividends - cumulative preferred stock

 

 

(3

)

 

 

(3

)

Common equity, net of undeclared cumulative preferred dividends

 

 

14,978

 

 

 

15,120

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(95

)

 

 

(128

)

Deferred taxes

 

 

38

 

 

 

50

 

Total tangible common equity

 

$

10,328

 

 

 

10,449

 

 

(1)

After any related tax effect.

- more -


16-16-16-16-16

M&T BANK CORPORATION

 

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

 

 

Three months ended

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

2016

 

 

2016

 

 

2016

 

Income statement data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In thousands, except per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

348,927

 

 

 

330,571

 

 

 

349,984

 

 

 

336,031

 

 

 

298,528

 

Amortization of core deposit and other intangible assets (1)

 

 

5,108

 

 

 

5,524

 

 

 

5,945

 

 

 

6,936

 

 

 

7,488

 

Merger-related expenses (1)

 

 

 

 

 

 

 

 

 

 

 

7,637

 

 

 

14,048

 

Net operating income

 

$

354,035

 

 

 

336,095

 

 

 

355,929

 

 

 

350,604

 

 

 

320,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

2.12

 

 

 

1.98

 

 

 

2.10

 

 

 

1.98

 

 

 

1.73

 

Amortization of core deposit and other intangible assets (1)

 

 

.03

 

 

 

.03

 

 

 

.03

 

 

 

.04

 

 

 

.05

 

Merger-related expenses (1)

 

 

 

 

 

 

 

 

 

 

 

.05

 

 

 

.09

 

Diluted net operating earnings per common share

 

$

2.15

 

 

 

2.01

 

 

 

2.13

 

 

 

2.07

 

 

 

1.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense

 

$

787,852

 

 

 

769,103

 

 

 

752,392

 

 

 

749,895

 

 

 

776,095

 

Amortization of core deposit and other intangible assets

 

 

(8,420

)

 

 

(9,089

)

 

 

(9,787

)

 

 

(11,418

)

 

 

(12,319

)

Merger-related expenses

 

 

 

 

 

 

 

 

 

 

 

(12,593

)

 

 

(23,162

)

Noninterest operating expense

 

$

779,432

 

 

 

760,014

 

 

 

742,605

 

 

 

725,884

 

 

 

740,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger-related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

 

 

 

 

 

 

 

 

 

60

 

 

 

5,274

 

Equipment and net occupancy

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

939

 

Outside data processing and software

 

 

 

 

 

 

 

 

 

 

 

352

 

 

 

715

 

Advertising and marketing

 

 

 

 

 

 

 

 

 

 

 

6,327

 

 

 

4,195

 

Printing, postage and supplies

 

 

 

 

 

 

 

 

 

 

 

545

 

 

 

937

 

Other costs of operations

 

 

 

 

 

 

 

 

 

 

 

4,970

 

 

 

11,102

 

Total

 

$

 

 

 

 

 

 

 

 

 

12,593

 

 

 

23,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest operating expense (numerator)

 

$

779,432

 

 

 

760,014

 

 

 

742,605

 

 

 

725,884

 

 

 

740,614

 

Taxable-equivalent net interest income

 

 

922,259

 

 

 

883,147

 

 

 

865,065

 

 

 

870,341

 

 

 

878,296

 

Other income

 

 

446,845

 

 

 

465,459

 

 

 

491,350

 

 

 

448,254

 

 

 

420,933

 

Less:  Gain on bank investment securities

 

 

 

 

 

1,566

 

 

 

28,480

 

 

 

264

 

 

 

4

 

Denominator

 

$

1,369,104

 

 

 

1,347,040

 

 

 

1,327,935

 

 

 

1,318,331

 

 

 

1,299,225

 

Efficiency ratio

 

 

56.93

%

 

 

56.42

%

 

 

55.92

%

 

 

55.06

%

 

 

57.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

122,978

 

 

 

125,734

 

 

 

124,725

 

 

 

123,706

 

 

 

123,252

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(98

)

 

 

(102

)

 

 

(112

)

 

 

(122

)

 

 

(134

)

Deferred taxes

 

 

39

 

 

 

40

 

 

 

44

 

 

 

48

 

 

 

52

 

Average tangible assets

 

$

118,326

 

 

 

121,079

 

 

 

120,064

 

 

 

119,039

 

 

 

118,577

 

Average common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total equity

 

$

16,323

 

 

 

16,673

 

 

 

16,347

 

 

 

16,377

 

 

 

16,279

 

Preferred stock

 

 

(1,232

)

 

 

(1,492

)

 

 

(1,232

)

 

 

(1,232

)

 

 

(1,232

)

Average common equity

 

 

15,091

 

 

 

15,181

 

 

 

15,115

 

 

 

15,145

 

 

 

15,047

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(98

)

 

 

(102

)

 

 

(112

)

 

 

(122

)

 

 

(134

)

Deferred taxes

 

 

39

 

 

 

40

 

 

 

44

 

 

 

48

 

 

 

52

 

Average tangible common equity

 

$

10,439

 

 

 

10,526

 

 

 

10,454

 

 

 

10,478

 

 

 

10,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At end of quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

123,223

 

 

 

123,449

 

 

 

126,841

 

 

 

123,821

 

 

 

124,626

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(95

)

 

 

(98

)

 

 

(107

)

 

 

(117

)

 

 

(128

)

Deferred taxes

 

 

38

 

 

 

39

 

 

 

42

 

 

 

46

 

 

 

50

 

Total tangible assets

 

$

118,573

 

 

 

118,797

 

 

 

122,183

 

 

 

119,157

 

 

 

119,955

 

Total common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

$

16,213

 

 

 

16,487

 

 

 

16,341

 

 

 

16,472

 

 

 

16,355

 

Preferred stock

 

 

(1,232

)

 

 

(1,232

)

 

 

(1,232

)

 

 

(1,232

)

 

 

(1,232

)

Undeclared dividends - cumulative preferred stock

 

 

(3

)

 

 

(3

)

 

 

(3

)

 

 

(3

)

 

 

(3

)

Common equity, net of undeclared cumulative preferred dividends

 

 

14,978

 

 

 

15,252

 

 

 

15,106

 

 

 

15,237

 

 

 

15,120

 

Goodwill

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

 

 

(4,593

)

Core deposit and other intangible assets

 

 

(95

)

 

 

(98

)

 

 

(107

)

 

 

(117

)

 

 

(128

)

Deferred taxes

 

 

38

 

 

 

39

 

 

 

42

 

 

 

46

 

 

 

50

 

Total tangible common equity

 

$

10,328

 

 

 

10,600

 

 

 

10,448

 

 

 

10,573

 

 

 

10,449

 

 

(1)

After any related tax effect.

###