M&T BANK CORPORATION ANNOUNCES FOURTH QUARTER AND FULL-YEAR RESULTS
GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were
The recent quarter's results reflect two noteworthy items. In the fourth quarter of 2022, M&T sold its retail insurance subsidiary,
Earnings Highlights |
||||||||||||||||||||
Change 4Q22 vs. |
||||||||||||||||||||
($ in millions, except per share data) |
4Q22 |
4Q21 |
3Q22 |
4Q21 |
3Q22 |
|||||||||||||||
Net income |
$ |
765 |
$ |
458 |
$ |
647 |
67 |
% |
18 |
% |
||||||||||
Net income available to common shareholders ̶ diluted |
$ |
739 |
$ |
434 |
$ |
621 |
70 |
% |
19 |
% |
||||||||||
Diluted earnings per common share |
$ |
4.29 |
$ |
3.37 |
$ |
3.53 |
27 |
% |
22 |
% |
||||||||||
Annualized return on average assets |
1.53 |
% |
1.15 |
% |
1.28 |
% |
||||||||||||||
Annualized return on average common equity |
12.59 |
% |
10.91 |
% |
10.43 |
% |
For the year ended
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 and core deposit and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with merging acquired operations into M&T (when incurred), 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.
Merger-related expenses generally consist of professional services, temporary help fees and other costs associated with actual or planned conversions of systems and/or integration of operations and the introduction of M&T to its new customers, costs related to terminations of existing contractual arrangements to purchase various services, severance, travel costs and, in the second quarter of 2022, an initial provision for credit losses of
Diluted net operating earnings per common share were
Diluted net operating earnings per common share for the year ended
Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income totaled
Taxable-equivalent Net Interest Income |
||||||||||||||||||||
Change 4Q22 vs. |
||||||||||||||||||||
($ in millions) |
4Q22 |
4Q21 |
3Q22 |
4Q21 |
3Q22 |
|||||||||||||||
Average earning assets |
$ |
179,914 |
$ |
144,420 |
$ |
182,382 |
25 |
% |
-1 |
% |
||||||||||
Net interest income ̶ taxable-equivalent |
$ |
1,841 |
$ |
937 |
$ |
1,691 |
96 |
% |
9 |
% |
||||||||||
Net interest margin |
4.06 |
% |
2.58 |
% |
3.68 |
% |
Provision for Credit Losses/Asset Quality. The provision for credit losses was
Loans classified as nonaccrual totaled
Allowance for Credit Losses. M&T regularly performs comprehensive analyses of its loan portfolios and assesses forecasted economic conditions for purposes of determining the adequacy of the allowance for credit losses. As a result of those procedures and reflecting the impact of loan growth, the allowance for credit losses totaled
Asset Quality Metrics |
||||||||||||||||||||
Change 4Q22 vs. |
||||||||||||||||||||
($ in millions) |
4Q22 |
4Q21 |
3Q22 |
4Q21 |
3Q22 |
|||||||||||||||
At end of quarter |
||||||||||||||||||||
Nonaccrual loans |
$ |
2,439 |
$ |
2,060 |
$ |
2,429 |
18 |
% |
— |
|||||||||||
Real estate and other foreclosed assets |
$ |
41 |
$ |
24 |
$ |
37 |
73 |
% |
12 |
% |
||||||||||
Total nonperforming assets |
$ |
2,480 |
$ |
2,084 |
$ |
2,466 |
19 |
% |
1 |
% |
||||||||||
Accruing loans past due 90 days or more (1) |
$ |
491 |
$ |
963 |
$ |
477 |
-49 |
% |
3 |
% |
||||||||||
Nonaccrual loans as % of loans outstanding |
1.85 |
% |
2.22 |
% |
1.89 |
% |
||||||||||||||
Allowance for credit losses |
$ |
1,925 |
$ |
1,469 |
$ |
1,876 |
31 |
% |
3 |
% |
||||||||||
Allowance for credit losses as % of loans outstanding |
1.46 |
% |
1.58 |
% |
1.46 |
% |
||||||||||||||
For the period |
||||||||||||||||||||
Provision for credit losses |
$ |
90 |
$ |
(15) |
$ |
115 |
— |
-22 |
% |
|||||||||||
Net charge-offs |
$ |
40 |
$ |
31 |
$ |
63 |
31 |
% |
-36 |
% |
||||||||||
Net charge-offs as % of average loans (annualized) |
.12 |
% |
.13 |
% |
.20 |
% |
||||||||||||||
(1) |
Predominantly government-guaranteed residential real estate loans. |
Noninterest Income and Expense. Noninterest income totaled
Noninterest Income |
||||||||||||||||||||
Change 4Q22 vs. |
||||||||||||||||||||
($ in millions) |
4Q22 |
4Q21 |
3Q22 |
4Q21 |
3Q22 |
|||||||||||||||
Mortgage banking revenues |
$ |
82 |
$ |
139 |
$ |
83 |
-41 |
% |
-2 |
% |
||||||||||
Service charges on deposit accounts |
106 |
105 |
115 |
— |
-8 |
% |
||||||||||||||
Trust income |
195 |
169 |
187 |
15 |
% |
4 |
% |
|||||||||||||
Brokerage services income |
22 |
19 |
21 |
19 |
% |
7 |
% |
|||||||||||||
Trading account and non-hedging derivative gains |
14 |
6 |
5 |
133 |
% |
176 |
% |
|||||||||||||
Gain (loss) on bank investment securities |
(4) |
2 |
(1) |
— |
— |
|||||||||||||||
Other revenues from operations |
267 |
139 |
153 |
92 |
% |
74 |
% |
|||||||||||||
Total |
$ |
682 |
$ |
579 |
$ |
563 |
18 |
% |
21 |
% |
Noninterest income rose to
In
Noninterest expense totaled
Noninterest Expense |
||||||||||||||||||||
Change 4Q22 vs. |
||||||||||||||||||||
($ in millions) |
4Q22 |
4Q21 |
3Q22 |
4Q21 |
3Q22 |
|||||||||||||||
Salaries and employee benefits |
$ |
697 |
$ |
515 |
$ |
736 |
35 |
% |
-5 |
% |
||||||||||
Equipment and net occupancy |
137 |
83 |
127 |
65 |
% |
8 |
% |
|||||||||||||
Outside data processing and software |
108 |
79 |
95 |
37 |
% |
13 |
% |
|||||||||||||
|
24 |
19 |
28 |
27 |
% |
-15 |
% |
|||||||||||||
Advertising and marketing |
32 |
21 |
21 |
54 |
% |
53 |
% |
|||||||||||||
Printing, postage and supplies |
15 |
8 |
15 |
85 |
% |
2 |
% |
|||||||||||||
Amortization of core deposit and other intangible assets |
18 |
2 |
18 |
801 |
% |
-4 |
% |
|||||||||||||
Other costs of operations |
377 |
201 |
239 |
88 |
% |
58 |
% |
|||||||||||||
Total |
$ |
1,408 |
$ |
928 |
$ |
1,279 |
52 |
% |
10 |
% |
||||||||||
For the year ended
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 53.3% in the fourth quarter of 2022, 59.7% in the year-earlier quarter and 53.6% in the third quarter of 2022. The efficiency ratio for the full-year 2022 was 56.6%, compared with 59.0% in 2021.
Balance Sheet. M&T had total assets of
Total shareholders' equity was
In accordance with its capital plan, M&T repurchased 3,664,887 shares of its common stock during the recent quarter at an average cost per share of
Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss fourth quarter financial results today at
About M&T. M&T is a financial holding company headquartered in
M&T was recognized as one of the Best Places to Work for Disability Inclusion for the fourth consecutive year by the
Forward-Looking Statements. This news release and related conference call may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the rules and regulations of the
Statements regarding the potential effects of events or factors specific to the Company and/or the financial industry as a whole, as well as national and global events generally, including economic conditions, on the Company's business, financial condition, liquidity and results of operations may constitute forward-looking statements. Such statements are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond the Company's control. Statements regarding M&T's expectations or predictions regarding the acquisition of People's United are also forward-looking statements, including statements regarding the expected financial results, prospects, targets, goals and outlook.
Forward-looking statements are typically identified by words such as "believe," "expect," "anticipate," "intend," "target," "estimate," "continue," or "potential," by future conditional verbs such as "will," "would," "should," "could," or "may," or by variations of such words or by similar expressions. These statements are not guarantees of future performance and involve 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.
Examples of future factors include: the impact of the People's United acquisition; economic conditions including inflation and market volatility; the impact of international conflicts or other events; the impact of the COVID-19 pandemic; 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 and/or regulations affecting the financial services industry or M&T and its subsidiaries individually or collectively, including tax policy; regulatory supervision and oversight, including monetary policy and capital requirements; changes in accounting policies or procedures as may be required by the
These are representative of the future factors that could affect the outcome of the forward-looking statements. In addition, such statements could be affected by general industry and market conditions and growth rates, general economic and political conditions, either nationally or in the states in which M&T and its subsidiaries do business, including interest rate and currency exchange rate fluctuations, changes and trends in the securities markets, and other future factors.
M&T provides further detail regarding these risks and uncertainties in its Form 10-K for the year ended
INVESTOR CONTACT: |
|
|||
(716) 842-5138 |
||||
MEDIA CONTACT: |
|
|||
(646) 735-1958 |
Financial Highlights
|
|||||||||||||||||||||||
Three months ended |
Year ended |
||||||||||||||||||||||
|
|
||||||||||||||||||||||
Amounts in thousands, except per share |
2022 |
2021 |
Change |
2022 |
2021 |
Change |
|||||||||||||||||
Performance |
|||||||||||||||||||||||
Net income |
$ |
765,371 |
457,968 |
67 |
% |
$ |
1,991,663 |
1,858,746 |
7 |
% |
|||||||||||||
Net income available to common shareholders |
739,126 |
434,171 |
70 |
% |
1,891,480 |
1,776,987 |
6 |
% |
|||||||||||||||
Per common share: |
|||||||||||||||||||||||
Basic earnings |
$ |
4.32 |
3.37 |
28 |
% |
$ |
11.59 |
13.81 |
-16 |
% |
|||||||||||||
Diluted earnings |
4.29 |
3.37 |
27 |
% |
11.53 |
13.80 |
-16 |
% |
|||||||||||||||
Cash dividends |
$ |
1.20 |
1.20 |
— |
$ |
4.80 |
4.50 |
7 |
% |
||||||||||||||
Common shares outstanding: |
|||||||||||||||||||||||
Average - diluted (1) |
172,149 |
128,888 |
34 |
% |
164,030 |
128,812 |
27 |
% |
|||||||||||||||
Period end (2) |
169,285 |
128,705 |
32 |
% |
169,285 |
128,705 |
32 |
% |
|||||||||||||||
Return on (annualized): |
|||||||||||||||||||||||
Average total assets |
1.53 |
% |
1.15 |
% |
1.05 |
% |
1.22 |
% |
|||||||||||||||
Average common shareholders' equity |
12.59 |
% |
10.91 |
% |
8.67 |
% |
11.54 |
% |
|||||||||||||||
Taxable-equivalent net interest income |
$ |
1,840,759 |
937,356 |
96 |
% |
$ |
5,861,128 |
3,839,509 |
53 |
% |
|||||||||||||
Yield on average earning assets |
4.60 |
% |
2.64 |
% |
3.64 |
% |
2.84 |
% |
|||||||||||||||
Cost of interest-bearing liabilities |
.98 |
% |
.12 |
% |
.45 |
% |
.14 |
% |
|||||||||||||||
Net interest spread |
3.62 |
% |
2.52 |
% |
3.19 |
% |
2.70 |
% |
|||||||||||||||
Contribution of interest-free funds |
.44 |
% |
.06 |
% |
.20 |
% |
.06 |
% |
|||||||||||||||
Net interest margin |
4.06 |
% |
2.58 |
% |
3.39 |
% |
2.76 |
% |
|||||||||||||||
Net charge-offs to average total net loans (annualized) |
.12 |
% |
.13 |
% |
.13 |
% |
.20 |
% |
|||||||||||||||
Net operating results (3) |
|||||||||||||||||||||||
Net operating income |
$ |
812,359 |
475,477 |
71 |
% |
$ |
2,466,010 |
1,899,838 |
30 |
% |
|||||||||||||
Diluted net operating earnings per common share |
4.57 |
3.50 |
31 |
% |
14.42 |
14.11 |
2 |
% |
|||||||||||||||
Return on (annualized): |
|||||||||||||||||||||||
Average tangible assets |
1.70 |
% |
1.23 |
% |
1.35 |
% |
1.28 |
% |
|||||||||||||||
Average tangible common equity |
21.29 |
% |
15.98 |
% |
16.70 |
% |
16.80 |
% |
|||||||||||||||
Efficiency ratio |
53.3 |
% |
59.7 |
% |
56.6 |
% |
59.0 |
% |
|||||||||||||||
At |
|||||||||||||||||||||||
Loan quality |
2022 |
2021 |
Change |
||||||||||||||||||||
Nonaccrual loans |
$ |
2,438,435 |
2,060,083 |
18 |
% |
||||||||||||||||||
Real estate and other foreclosed assets |
41,375 |
23,901 |
73 |
% |
|||||||||||||||||||
Total nonperforming assets |
$ |
2,479,810 |
2,083,984 |
19 |
% |
||||||||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
491,018 |
963,399 |
-49 |
% |
||||||||||||||||||
Government guaranteed loans included in totals above: |
|||||||||||||||||||||||
Nonaccrual loans |
$ |
43,536 |
51,429 |
-15 |
% |
||||||||||||||||||
Accruing loans past due 90 days or more |
363,409 |
927,788 |
-61 |
% |
|||||||||||||||||||
Renegotiated loans |
$ |
422,186 |
230,408 |
83 |
% |
||||||||||||||||||
Nonaccrual loans to total net loans |
1.85 |
% |
2.22 |
% |
|||||||||||||||||||
Allowance for credit losses to total loans |
1.46 |
% |
1.58 |
% |
(1) |
Includes common stock equivalents. |
(2) |
Includes common stock issuable under deferred compensation plans. |
(3) |
Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appear herein. |
(4) |
Predominantly residential real estate loans. |
Financial Highlights, Five Quarter Trend
|
|||||||||||||||||||
Three months ended |
|||||||||||||||||||
|
|
|
|
|
|||||||||||||||
Amounts in thousands, except per share |
2022 |
2022 |
2022 |
2022 |
2021 |
||||||||||||||
Performance |
|||||||||||||||||||
Net income |
$ |
765,371 |
646,596 |
217,522 |
362,174 |
457,968 |
|||||||||||||
Net income available to common shareholders |
739,126 |
620,554 |
192,236 |
339,590 |
434,171 |
||||||||||||||
Per common share: |
|||||||||||||||||||
Basic earnings |
$ |
4.32 |
3.55 |
1.08 |
2.63 |
3.37 |
|||||||||||||
Diluted earnings |
4.29 |
3.53 |
1.08 |
2.62 |
3.37 |
||||||||||||||
Cash dividends |
$ |
1.20 |
1.20 |
1.20 |
1.20 |
1.20 |
|||||||||||||
Common shares outstanding: |
|||||||||||||||||||
Average - diluted (1) |
172,149 |
175,682 |
178,277 |
129,416 |
128,888 |
||||||||||||||
Period end (2) |
169,285 |
172,900 |
175,969 |
129,080 |
128,705 |
||||||||||||||
Return on (annualized): |
|||||||||||||||||||
Average total assets |
1.53 |
% |
1.28 |
% |
.42 |
% |
.97 |
% |
1.15 |
% |
|||||||||
Average common shareholders' equity |
12.59 |
% |
10.43 |
% |
3.21 |
% |
8.55 |
% |
10.91 |
% |
|||||||||
Taxable-equivalent net interest income |
$ |
1,840,759 |
1,690,518 |
1,422,443 |
907,408 |
937,356 |
|||||||||||||
Yield on average earning assets |
4.60 |
% |
3.90 |
% |
3.12 |
% |
2.72 |
% |
2.64 |
% |
|||||||||
Cost of interest-bearing liabilities |
.98 |
% |
.41 |
% |
.20 |
% |
.13 |
% |
.12 |
% |
|||||||||
Net interest spread |
3.62 |
% |
3.49 |
% |
2.92 |
% |
2.59 |
% |
2.52 |
% |
|||||||||
Contribution of interest-free funds |
.44 |
% |
.19 |
% |
.09 |
% |
.06 |
% |
.06 |
% |
|||||||||
Net interest margin |
4.06 |
% |
3.68 |
% |
3.01 |
% |
2.65 |
% |
2.58 |
% |
|||||||||
Net charge-offs to average total net loans (annualized) |
.12 |
% |
.20 |
% |
.16 |
% |
.03 |
% |
.13 |
% |
|||||||||
Net operating results (3) |
|||||||||||||||||||
Net operating income |
$ |
812,359 |
700,030 |
577,622 |
375,999 |
475,477 |
|||||||||||||
Diluted net operating earnings per common share |
4.57 |
3.83 |
3.10 |
2.73 |
3.50 |
||||||||||||||
Return on (annualized): |
|||||||||||||||||||
Average tangible assets |
1.70 |
% |
1.44 |
% |
1.16 |
% |
1.04 |
% |
1.23 |
% |
|||||||||
Average tangible common equity |
21.29 |
% |
17.89 |
% |
14.41 |
% |
12.44 |
% |
15.98 |
% |
|||||||||
Efficiency ratio |
53.3 |
% |
53.6 |
% |
58.3 |
% |
64.9 |
% |
59.7 |
% |
|||||||||
|
|
|
|
|
|||||||||||||||
Loan quality |
2022 |
2022 |
2022 |
2022 |
2021 |
||||||||||||||
Nonaccrual loans |
$ |
2,438,435 |
2,429,326 |
2,633,005 |
2,134,231 |
2,060,083 |
|||||||||||||
Real estate and other foreclosed assets |
41,375 |
37,031 |
28,692 |
23,524 |
23,901 |
||||||||||||||
Total nonperforming assets |
$ |
2,479,810 |
2,466,357 |
2,661,697 |
2,157,755 |
2,083,984 |
|||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
491,018 |
476,503 |
523,662 |
776,751 |
963,399 |
|||||||||||||
Government guaranteed loans included in totals above: |
|||||||||||||||||||
Nonaccrual loans |
$ |
43,536 |
44,797 |
46,937 |
46,151 |
51,429 |
|||||||||||||
Accruing loans past due 90 days or more |
363,409 |
423,371 |
467,834 |
689,831 |
927,788 |
||||||||||||||
Renegotiated loans |
$ |
422,186 |
356,797 |
276,584 |
242,108 |
230,408 |
|||||||||||||
Nonaccrual loans to total net loans |
1.85 |
% |
1.89 |
% |
2.05 |
% |
2.32 |
% |
2.22 |
% |
|||||||||
Allowance for credit losses to total loans |
1.46 |
% |
1.46 |
% |
1.42 |
% |
1.60 |
% |
1.58 |
% |
(1) |
Includes common stock equivalents. |
(2) |
Includes common stock issuable under deferred compensation plans. |
(3) |
Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appear herein. |
(4) |
Predominantly residential real estate loans. |
Condensed Consolidated Statement of Income
|
||||||||||||||||||||||||
Three months ended |
Year ended |
|||||||||||||||||||||||
|
|
|||||||||||||||||||||||
Dollars in thousands |
2022 |
2021 |
Change |
2022 |
2021 |
Change |
||||||||||||||||||
Interest income |
$ |
2,072,209 |
958,518 |
116 |
% |
$ |
6,247,120 |
3,938,784 |
59 |
% |
||||||||||||||
Interest expense |
244,835 |
24,725 |
890 |
425,164 |
114,006 |
273 |
||||||||||||||||||
Net interest income |
1,827,374 |
933,793 |
96 |
5,821,956 |
3,824,778 |
52 |
||||||||||||||||||
Provision for credit losses |
90,000 |
(15,000) |
— |
517,000 |
(75,000) |
— |
||||||||||||||||||
Net interest income after provision for credit losses |
1,737,374 |
948,793 |
83 |
5,304,956 |
3,899,778 |
36 |
||||||||||||||||||
Other income |
||||||||||||||||||||||||
Mortgage banking revenues |
81,521 |
139,267 |
-41 |
356,636 |
571,329 |
-38 |
||||||||||||||||||
Service charges on deposit accounts |
105,714 |
105,392 |
— |
446,604 |
402,113 |
11 |
||||||||||||||||||
Trust income |
194,843 |
168,827 |
15 |
740,717 |
644,716 |
15 |
||||||||||||||||||
Brokerage services income |
22,463 |
18,923 |
19 |
87,877 |
62,791 |
40 |
||||||||||||||||||
Trading account and non-hedging |
14,043 |
6,027 |
133 |
26,786 |
24,376 |
10 |
||||||||||||||||||
Gain (loss) on bank investment securities |
(3,773) |
1,426 |
— |
(5,686) |
(21,220) |
— |
||||||||||||||||||
Other revenues from operations |
266,726 |
138,775 |
92 |
703,669 |
482,889 |
46 |
||||||||||||||||||
Total other income |
681,537 |
578,637 |
18 |
2,356,603 |
2,166,994 |
9 |
||||||||||||||||||
Other expense |
||||||||||||||||||||||||
Salaries and employee benefits |
697,276 |
515,043 |
35 |
2,787,351 |
2,045,677 |
36 |
||||||||||||||||||
Equipment and net occupancy |
136,732 |
82,641 |
65 |
474,316 |
326,698 |
45 |
||||||||||||||||||
Outside data processing and software |
107,886 |
78,814 |
37 |
376,493 |
291,839 |
29 |
||||||||||||||||||
|
24,008 |
18,830 |
27 |
90,274 |
69,704 |
30 |
||||||||||||||||||
Advertising and marketing |
32,691 |
21,228 |
54 |
90,748 |
64,428 |
41 |
||||||||||||||||||
Printing, postage and supplies |
15,082 |
8,140 |
85 |
55,570 |
36,507 |
52 |
||||||||||||||||||
Amortization of core deposit and other |
17,600 |
1,954 |
801 |
55,624 |
10,167 |
447 |
||||||||||||||||||
Other costs of operations |
377,013 |
200,850 |
88 |
1,120,060 |
766,603 |
46 |
||||||||||||||||||
Total other expense |
1,408,288 |
927,500 |
52 |
5,050,436 |
3,611,623 |
40 |
||||||||||||||||||
Income before income taxes |
1,010,623 |
599,930 |
68 |
2,611,123 |
2,455,149 |
6 |
||||||||||||||||||
Applicable income taxes |
245,252 |
141,962 |
73 |
619,460 |
596,403 |
4 |
||||||||||||||||||
Net income |
$ |
765,371 |
457,968 |
67 |
% |
$ |
1,991,663 |
1,858,746 |
7 |
% |
Condensed Consolidated Statement of Income, Five Quarter Trend
|
||||||||||||||||||||
Three months ended |
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
Dollars in thousands |
2022 |
2022 |
2022 |
2022 |
2021 |
|||||||||||||||
Interest income |
$ |
2,072,209 |
1,781,513 |
1,465,142 |
928,256 |
958,518 |
||||||||||||||
Interest expense |
244,835 |
102,822 |
53,425 |
24,082 |
24,725 |
|||||||||||||||
Net interest income |
1,827,374 |
1,678,691 |
1,411,717 |
904,174 |
933,793 |
|||||||||||||||
Provision for credit losses |
90,000 |
115,000 |
302,000 |
10,000 |
(15,000) |
|||||||||||||||
Net interest income after provision for credit losses |
1,737,374 |
1,563,691 |
1,109,717 |
894,174 |
948,793 |
|||||||||||||||
Other income |
||||||||||||||||||||
Mortgage banking revenues |
81,521 |
83,041 |
82,926 |
109,148 |
139,267 |
|||||||||||||||
Service charges on deposit accounts |
105,714 |
115,213 |
124,170 |
101,507 |
105,392 |
|||||||||||||||
Trust income |
194,843 |
186,577 |
190,084 |
169,213 |
168,827 |
|||||||||||||||
Brokerage services income |
22,463 |
21,086 |
24,138 |
20,190 |
18,923 |
|||||||||||||||
Trading account and non-hedging |
14,043 |
5,081 |
2,293 |
5,369 |
6,027 |
|||||||||||||||
Gain (loss) on bank investment securities |
(3,773) |
(1,108) |
(62) |
(743) |
1,426 |
|||||||||||||||
Other revenues from operations |
266,726 |
153,189 |
147,551 |
136,203 |
138,775 |
|||||||||||||||
Total other income |
681,537 |
563,079 |
571,100 |
540,887 |
578,637 |
|||||||||||||||
Other expense |
||||||||||||||||||||
Salaries and employee benefits |
697,276 |
736,354 |
776,201 |
577,520 |
515,043 |
|||||||||||||||
Equipment and net occupancy |
136,732 |
127,117 |
124,655 |
85,812 |
82,641 |
|||||||||||||||
Outside data processing and software |
107,886 |
95,068 |
93,820 |
79,719 |
78,814 |
|||||||||||||||
|
24,008 |
28,105 |
22,585 |
15,576 |
18,830 |
|||||||||||||||
Advertising and marketing |
32,691 |
21,398 |
20,635 |
16,024 |
21,228 |
|||||||||||||||
Printing, postage and supplies |
15,082 |
14,768 |
15,570 |
10,150 |
8,140 |
|||||||||||||||
Amortization of core deposit and other |
17,600 |
18,384 |
18,384 |
1,256 |
1,954 |
|||||||||||||||
Other costs of operations |
377,013 |
238,059 |
331,304 |
173,684 |
200,850 |
|||||||||||||||
Total other expense |
1,408,288 |
1,279,253 |
1,403,154 |
959,741 |
927,500 |
|||||||||||||||
Income before income taxes |
1,010,623 |
847,517 |
277,663 |
475,320 |
599,930 |
|||||||||||||||
Applicable income taxes |
245,252 |
200,921 |
60,141 |
113,146 |
141,962 |
|||||||||||||||
Net income |
$ |
765,371 |
646,596 |
217,522 |
362,174 |
457,968 |
Condensed Consolidated Balance Sheet
|
|||||||||||||
|
|||||||||||||
Dollars in thousands |
2022 |
2021 |
Change |
||||||||||
ASSETS |
|||||||||||||
Cash and due from banks |
$ |
1,517,244 |
1,337,577 |
13 |
% |
||||||||
Interest-bearing deposits at banks |
24,958,719 |
41,872,304 |
-40 |
||||||||||
Federal funds sold and agreements to resell securities |
3,000 |
— |
— |
||||||||||
Trading account |
117,847 |
49,745 |
137 |
||||||||||
Investment securities |
25,210,871 |
7,155,860 |
252 |
||||||||||
Loans and leases: |
|||||||||||||
Commercial, financial, etc. |
41,850,566 |
23,473,324 |
78 |
||||||||||
Real estate - commercial |
45,364,571 |
35,389,730 |
28 |
||||||||||
Real estate - consumer |
23,755,947 |
16,074,445 |
48 |
||||||||||
Consumer |
20,593,079 |
17,974,953 |
15 |
||||||||||
Total loans and leases, net of unearned discount |
131,564,163 |
92,912,452 |
42 |
||||||||||
Less: allowance for credit losses |
1,925,331 |
1,469,226 |
31 |
||||||||||
Net loans and leases |
129,638,832 |
91,443,226 |
42 |
||||||||||
|
8,490,089 |
4,593,112 |
85 |
||||||||||
Core deposit and other intangible assets |
209,374 |
3,998 |
— |
||||||||||
Other assets |
10,583,865 |
8,651,338 |
22 |
||||||||||
Total assets |
$ |
200,729,841 |
155,107,160 |
29 |
% |
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||
Noninterest-bearing deposits |
$ |
65,501,860 |
60,131,480 |
9 |
% |
||||||||
Interest-bearing deposits |
98,013,008 |
71,411,929 |
37 |
||||||||||
Total deposits |
163,514,868 |
131,543,409 |
24 |
||||||||||
Short-term borrowings |
3,554,951 |
47,046 |
— |
||||||||||
Accrued interest and other liabilities |
4,377,495 |
2,127,931 |
106 |
||||||||||
Long-term borrowings |
3,964,537 |
3,485,369 |
14 |
||||||||||
Total liabilities |
175,411,851 |
137,203,755 |
28 |
||||||||||
Shareholders' equity: |
|||||||||||||
Preferred |
2,010,600 |
1,750,000 |
15 |
||||||||||
Common |
23,307,390 |
16,153,405 |
44 |
||||||||||
Total shareholders' equity |
25,317,990 |
17,903,405 |
41 |
||||||||||
Total liabilities and shareholders' equity |
$ |
200,729,841 |
155,107,160 |
29 |
% |
Condensed Consolidated Balance Sheet, Five Quarter Trend |
|||||||||||||||||||
|
|
|
|
|
|||||||||||||||
Dollars in thousands |
2022 |
2022 |
2022 |
2022 |
2021 |
||||||||||||||
ASSETS |
|||||||||||||||||||
Cash and due from banks |
$ |
1,517,244 |
2,255,810 |
1,688,274 |
1,411,460 |
1,337,577 |
|||||||||||||
Interest-bearing deposits at banks |
24,958,719 |
25,391,528 |
33,437,454 |
36,025,382 |
41,872,304 |
||||||||||||||
Federal funds sold and agreements to resell |
3,000 |
— |
250,250 |
— |
— |
||||||||||||||
Trading account |
117,847 |
129,672 |
133,855 |
46,854 |
49,745 |
||||||||||||||
Investment securities |
25,210,871 |
24,603,765 |
22,801,717 |
9,356,832 |
7,155,860 |
||||||||||||||
Loans and leases: |
|||||||||||||||||||
Commercial, financial, etc. |
41,850,566 |
38,807,949 |
39,108,676 |
23,496,017 |
23,473,324 |
||||||||||||||
Real estate - commercial |
45,364,571 |
46,138,665 |
46,795,139 |
34,553,558 |
35,389,730 |
||||||||||||||
Real estate - consumer |
23,755,947 |
23,074,280 |
22,767,107 |
15,595,879 |
16,074,445 |
||||||||||||||
Consumer |
20,593,079 |
20,204,693 |
19,815,198 |
18,162,938 |
17,974,953 |
||||||||||||||
Total loans and leases, net of unearned discount |
131,564,163 |
128,225,587 |
128,486,120 |
91,808,392 |
92,912,452 |
||||||||||||||
Less: allowance for credit losses |
1,925,331 |
1,875,591 |
1,823,790 |
1,472,359 |
1,469,226 |
||||||||||||||
Net loans and leases |
129,638,832 |
126,349,996 |
126,662,330 |
90,336,033 |
91,443,226 |
||||||||||||||
|
8,490,089 |
8,501,357 |
8,501,357 |
4,593,112 |
4,593,112 |
||||||||||||||
Core deposit and other intangible assets |
209,374 |
226,974 |
245,358 |
2,742 |
3,998 |
||||||||||||||
Other assets |
10,583,865 |
10,496,377 |
10,312,294 |
8,091,137 |
8,651,338 |
||||||||||||||
Total assets |
$ |
200,729,841 |
197,955,479 |
204,032,889 |
149,863,552 |
155,107,160 |
|||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||
Noninterest-bearing deposits |
$ |
65,501,860 |
73,023,271 |
72,375,515 |
58,520,366 |
60,131,480 |
|||||||||||||
Interest-bearing deposits |
98,013,008 |
90,822,117 |
97,982,881 |
67,798,347 |
71,411,929 |
||||||||||||||
Total deposits |
163,514,868 |
163,845,388 |
170,358,396 |
126,318,713 |
131,543,409 |
||||||||||||||
Short-term borrowings |
3,554,951 |
917,806 |
1,119,321 |
50,307 |
47,046 |
||||||||||||||
Accrued interest and other liabilities |
4,377,495 |
4,476,456 |
3,743,278 |
2,174,925 |
2,127,931 |
||||||||||||||
Long-term borrowings |
3,964,537 |
3,459,336 |
3,017,363 |
3,443,587 |
3,485,369 |
||||||||||||||
Total liabilities |
175,411,851 |
172,698,986 |
178,238,358 |
131,987,532 |
137,203,755 |
||||||||||||||
Shareholders' equity: |
|||||||||||||||||||
Preferred |
2,010,600 |
2,010,600 |
2,010,600 |
1,750,000 |
1,750,000 |
||||||||||||||
Common |
23,307,390 |
23,245,893 |
23,783,931 |
16,126,020 |
16,153,405 |
||||||||||||||
Total shareholders' equity |
25,317,990 |
25,256,493 |
25,794,531 |
17,876,020 |
17,903,405 |
||||||||||||||
Total liabilities and shareholders' equity |
$ |
200,729,841 |
197,955,479 |
204,032,889 |
149,863,552 |
155,107,160 |
Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Three months ended |
Change in balance |
Year ended |
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Change |
||||||||||||||||||||||||||||||||||||||||||||||||
Dollars in millions |
2022 |
2021 |
2022 |
|
|
2022 |
2021 |
in |
|||||||||||||||||||||||||||||||||||||||||||||
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
2021 |
2022 |
Balance |
Rate |
Balance |
Rate |
balance |
|||||||||||||||||||||||||||||||||||||||||
ASSETS |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits at banks |
$ |
25,089 |
3.75 |
% |
44,316 |
.15 |
% |
30,752 |
2.23 |
% |
-43 |
% |
-18 |
% |
$ |
33,435 |
1.52 |
% |
35,829 |
.13 |
% |
-7 |
% |
||||||||||||||||||||||||||||||
Federal funds sold and agreements to resell |
— |
4.32 |
— |
.47 |
29 |
.55 |
— |
-99 |
70 |
.43 |
167 |
.12 |
-58 |
||||||||||||||||||||||||||||||||||||||||
Trading account |
122 |
2.13 |
50 |
1.62 |
131 |
1.78 |
144 |
-7 |
109 |
1.49 |
50 |
1.89 |
119 |
||||||||||||||||||||||||||||||||||||||||
Investment securities |
25,297 |
2.77 |
6,804 |
2.12 |
23,945 |
2.62 |
272 |
6 |
19,897 |
2.59 |
6,409 |
2.20 |
210 |
||||||||||||||||||||||||||||||||||||||||
Loans and leases, net of unearned discount |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial, financial, etc. |
40,038 |
5.76 |
22,330 |
3.65 |
38,321 |
4.87 |
79 |
4 |
34,926 |
4.68 |
25,191 |
3.58 |
39 |
||||||||||||||||||||||||||||||||||||||||
Real estate - commercial |
45,690 |
5.06 |
36,717 |
3.89 |
46,282 |
4.49 |
24 |
-1 |
43,576 |
4.35 |
37,321 |
3.96 |
17 |
||||||||||||||||||||||||||||||||||||||||
Real estate - consumer |
23,334 |
3.92 |
16,290 |
3.53 |
22,962 |
3.84 |
43 |
2 |
21,257 |
3.75 |
16,770 |
3.55 |
27 |
||||||||||||||||||||||||||||||||||||||||
Consumer |
20,344 |
5.28 |
17,913 |
4.31 |
19,960 |
4.76 |
14 |
2 |
19,538 |
4.65 |
17,331 |
4.43 |
13 |
||||||||||||||||||||||||||||||||||||||||
Total loans and leases, net |
129,406 |
5.12 |
93,250 |
3.87 |
127,525 |
4.55 |
39 |
1 |
119,297 |
4.41 |
96,613 |
3.90 |
23 |
||||||||||||||||||||||||||||||||||||||||
Total earning assets |
179,914 |
4.60 |
144,420 |
2.64 |
182,382 |
3.90 |
25 |
-1 |
172,808 |
3.64 |
139,068 |
2.84 |
24 |
||||||||||||||||||||||||||||||||||||||||
|
8,494 |
4,593 |
8,501 |
85 |
— |
7,537 |
4,593 |
64 |
|||||||||||||||||||||||||||||||||||||||||||||
Core deposit and other intangible assets |
218 |
5 |
236 |
— |
-8 |
179 |
8 |
— |
|||||||||||||||||||||||||||||||||||||||||||||
Other assets |
9,966 |
8,704 |
10,012 |
14 |
— |
9,728 |
9,000 |
8 |
|||||||||||||||||||||||||||||||||||||||||||||
Total assets |
$ |
198,592 |
157,722 |
201,131 |
26 |
% |
-1 |
% |
$ |
190,252 |
152,669 |
25 |
% |
||||||||||||||||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Savings and interest-checking deposits |
$ |
87,068 |
.76 |
70,518 |
.04 |
89,360 |
.31 |
23 |
% |
-3 |
% |
$ |
84,753 |
.32 |
70,879 |
.05 |
20 |
% |
|||||||||||||||||||||||||||||||||||
Time deposits |
6,182 |
1.29 |
2,914 |
.40 |
5,050 |
.09 |
112 |
22 |
4,850 |
.49 |
3,263 |
.57 |
49 |
||||||||||||||||||||||||||||||||||||||||
Deposits at Cayman Islands office |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
181 |
.11 |
-100 |
||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits |
93,250 |
.80 |
73,432 |
.05 |
94,410 |
.29 |
27 |
-1 |
89,603 |
.33 |
74,323 |
.07 |
21 |
||||||||||||||||||||||||||||||||||||||||
Short-term borrowings |
1,632 |
3.24 |
58 |
.01 |
913 |
1.16 |
— |
79 |
936 |
2.08 |
68 |
.01 |
— |
||||||||||||||||||||||||||||||||||||||||
Long-term borrowings |
3,753 |
4.65 |
3,441 |
1.77 |
3,281 |
3.67 |
9 |
14 |
3,440 |
3.23 |
3,537 |
1.76 |
-3 |
||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities |
98,635 |
.98 |
76,931 |
.12 |
98,604 |
.41 |
28 |
— |
93,979 |
.45 |
77,928 |
.14 |
21 |
||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing deposits |
70,218 |
61,012 |
72,861 |
15 |
-4 |
68,888 |
55,666 |
24 |
|||||||||||||||||||||||||||||||||||||||||||||
Other liabilities |
4,393 |
2,166 |
4,001 |
103 |
10 |
3,575 |
2,166 |
65 |
|||||||||||||||||||||||||||||||||||||||||||||
Total liabilities |
173,246 |
140,109 |
175,466 |
24 |
-1 |
166,442 |
135,760 |
23 |
|||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity |
25,346 |
17,613 |
25,665 |
44 |
-1 |
23,810 |
16,909 |
41 |
|||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
198,592 |
157,722 |
201,131 |
26 |
% |
-1 |
% |
$ |
190,252 |
152,669 |
25 |
% |
||||||||||||||||||||||||||||||||||||||||
Net interest spread |
3.62 |
2.52 |
3.49 |
3.19 |
2.70 |
||||||||||||||||||||||||||||||||||||||||||||||||
Contribution of interest-free funds |
.44 |
.06 |
.19 |
.20 |
.06 |
||||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin |
4.06 |
% |
2.58 |
% |
3.68 |
% |
3.39 |
% |
2.76 |
% |
Reconciliation of Quarterly GAAP to Non-GAAP Measures
|
||||||||||||||||
Three months ended |
Year ended |
|||||||||||||||
|
|
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Income statement data |
||||||||||||||||
In thousands, except per share |
||||||||||||||||
Net income |
||||||||||||||||
Net income |
$ |
765,371 |
457,968 |
1,991,663 |
1,858,746 |
|||||||||||
Amortization of core deposit and other intangible assets (1) |
13,559 |
1,447 |
42,771 |
7,532 |
||||||||||||
Merger-related expenses (1) |
33,429 |
16,062 |
431,576 |
33,560 |
||||||||||||
Net operating income |
$ |
812,359 |
475,477 |
2,466,010 |
1,899,838 |
|||||||||||
Earnings per common share |
||||||||||||||||
Diluted earnings per common share |
$ |
4.29 |
3.37 |
11.53 |
13.80 |
|||||||||||
Amortization of core deposit and other intangible assets (1) |
.08 |
.01 |
.26 |
.06 |
||||||||||||
Merger-related expenses (1) |
.20 |
.12 |
2.63 |
.25 |
||||||||||||
Diluted net operating earnings per common share |
$ |
4.57 |
3.50 |
14.42 |
14.11 |
|||||||||||
Other expense |
||||||||||||||||
Other expense |
$ |
1,408,288 |
927,500 |
5,050,436 |
3,611,623 |
|||||||||||
Amortization of core deposit and other intangible assets |
(17,600) |
(1,954) |
(55,624) |
(10,167) |
||||||||||||
Merger-related expenses |
(45,113) |
(21,190) |
(338,321) |
(43,860) |
||||||||||||
Noninterest operating expense |
$ |
1,345,575 |
904,356 |
4,656,491 |
3,557,596 |
|||||||||||
Merger-related expenses |
||||||||||||||||
Salaries and employee benefits |
$ |
3,670 |
112 |
102,150 |
176 |
|||||||||||
Equipment and net occupancy |
2,294 |
340 |
6,709 |
341 |
||||||||||||
Outside data processing and software |
2,193 |
250 |
5,438 |
1,119 |
||||||||||||
Advertising and marketing |
5,258 |
337 |
9,262 |
866 |
||||||||||||
Printing, postage and supplies |
2,953 |
186 |
6,786 |
2,965 |
||||||||||||
Other costs of operations |
28,745 |
19,965 |
207,976 |
38,393 |
||||||||||||
Other expense |
45,113 |
21,190 |
338,321 |
43,860 |
||||||||||||
Provision for credit losses |
— |
— |
242,000 |
— |
||||||||||||
Total |
$ |
45,113 |
21,190 |
580,321 |
43,860 |
|||||||||||
Efficiency ratio |
||||||||||||||||
Noninterest operating expense (numerator) |
$ |
1,345,575 |
904,356 |
4,656,491 |
3,557,596 |
|||||||||||
Taxable-equivalent net interest income |
$ |
1,840,759 |
937,356 |
5,861,128 |
3,839,509 |
|||||||||||
Other income |
681,537 |
578,637 |
2,356,603 |
2,166,994 |
||||||||||||
Less: Gain (loss) on bank investment securities |
(3,773) |
1,426 |
(5,686) |
(21,220) |
||||||||||||
Denominator |
$ |
2,526,069 |
1,514,567 |
8,223,417 |
6,027,723 |
|||||||||||
Efficiency ratio |
53.3 |
% |
59.7 |
% |
56.6 |
% |
59.0 |
% |
||||||||
Balance sheet data |
||||||||||||||||
In millions |
||||||||||||||||
Average assets |
||||||||||||||||
Average assets |
$ |
198,592 |
157,722 |
190,252 |
152,669 |
|||||||||||
|
(8,494) |
(4,593) |
(7,537) |
(4,593) |
||||||||||||
Core deposit and other intangible assets |
(218) |
(5) |
(179) |
(8) |
||||||||||||
Deferred taxes |
54 |
1 |
43 |
2 |
||||||||||||
Average tangible assets |
$ |
189,934 |
153,125 |
182,579 |
148,070 |
|||||||||||
Average common equity |
||||||||||||||||
Average total equity |
$ |
25,346 |
17,613 |
23,810 |
16,909 |
|||||||||||
Preferred stock |
(2,011) |
(1,750) |
(1,946) |
(1,438) |
||||||||||||
Average common equity |
23,335 |
15,863 |
21,864 |
15,471 |
||||||||||||
|
(8,494) |
(4,593) |
(7,537) |
(4,593) |
||||||||||||
Core deposit and other intangible assets |
(218) |
(5) |
(179) |
(8) |
||||||||||||
Deferred taxes |
54 |
1 |
43 |
2 |
||||||||||||
Average tangible common equity |
$ |
14,677 |
11,266 |
14,191 |
10,872 |
|||||||||||
At end of quarter |
||||||||||||||||
Total assets |
||||||||||||||||
Total assets |
$ |
200,730 |
155,107 |
|||||||||||||
|
(8,490) |
(4,593) |
||||||||||||||
Core deposit and other intangible assets |
(209) |
(4) |
||||||||||||||
Deferred taxes |
51 |
1 |
||||||||||||||
Total tangible assets |
$ |
192,082 |
150,511 |
|||||||||||||
Total common equity |
||||||||||||||||
Total equity |
$ |
25,318 |
17,903 |
|||||||||||||
Preferred stock |
(2,011) |
(1,750) |
||||||||||||||
Common equity |
23,307 |
16,153 |
||||||||||||||
|
(8,490) |
(4,593) |
||||||||||||||
Core deposit and other intangible assets |
(209) |
(4) |
||||||||||||||
Deferred taxes |
51 |
1 |
||||||||||||||
Total tangible common equity |
$ |
14,659 |
11,557 |
(1) |
After any related tax effect. |
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend
|
||||||||||||||||||||
Three months ended |
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
2022 |
2022 |
2022 |
2022 |
2021 |
||||||||||||||||
Income statement data |
||||||||||||||||||||
In thousands, except per share |
||||||||||||||||||||
Net income |
||||||||||||||||||||
Net income |
$ |
765,371 |
646,596 |
217,522 |
362,174 |
457,968 |
||||||||||||||
Amortization of core deposit and other intangible assets (1) |
13,559 |
14,141 |
14,138 |
933 |
1,447 |
|||||||||||||||
Merger-related expenses (1) |
33,429 |
39,293 |
345,962 |
12,892 |
16,062 |
|||||||||||||||
Net operating income |
$ |
812,359 |
700,030 |
577,622 |
375,999 |
475,477 |
||||||||||||||
Earnings per common share |
||||||||||||||||||||
Diluted earnings per common share |
$ |
4.29 |
3.53 |
1.08 |
2.62 |
3.37 |
||||||||||||||
Amortization of core deposit and other intangible assets (1) |
.08 |
.08 |
.08 |
.01 |
.01 |
|||||||||||||||
Merger-related expenses (1) |
.20 |
.22 |
1.94 |
.10 |
.12 |
|||||||||||||||
Diluted net operating earnings per common share |
$ |
4.57 |
3.83 |
3.10 |
2.73 |
3.50 |
||||||||||||||
Other expense |
||||||||||||||||||||
Other expense |
$ |
1,408,288 |
1,279,253 |
1,403,154 |
959,741 |
927,500 |
||||||||||||||
Amortization of core deposit and other intangible assets |
(17,600) |
(18,384) |
(18,384) |
(1,256) |
(1,954) |
|||||||||||||||
Merger-related expenses |
(45,113) |
(53,027) |
(222,809) |
(17,372) |
(21,190) |
|||||||||||||||
Noninterest operating expense |
$ |
1,345,575 |
1,207,842 |
1,161,961 |
941,113 |
904,356 |
||||||||||||||
Merger-related expenses |
||||||||||||||||||||
Salaries and employee benefits |
$ |
3,670 |
13,094 |
85,299 |
87 |
112 |
||||||||||||||
Equipment and net occupancy |
2,294 |
2,106 |
502 |
1,807 |
340 |
|||||||||||||||
Outside data processing and software |
2,193 |
2,277 |
716 |
252 |
250 |
|||||||||||||||
Advertising and marketing |
5,258 |
2,177 |
1,199 |
628 |
337 |
|||||||||||||||
Printing, postage and supplies |
2,953 |
651 |
2,460 |
722 |
186 |
|||||||||||||||
Other costs of operations |
28,745 |
32,722 |
132,633 |
13,876 |
19,965 |
|||||||||||||||
Other expense |
45,113 |
53,027 |
222,809 |
17,372 |
21,190 |
|||||||||||||||
Provision for credit losses |
— |
— |
242,000 |
— |
— |
|||||||||||||||
Total |
$ |
45,113 |
53,027 |
464,809 |
17,372 |
21,190 |
||||||||||||||
Efficiency ratio |
||||||||||||||||||||
Noninterest operating expense (numerator) |
$ |
1,345,575 |
1,207,842 |
1,161,961 |
941,113 |
904,356 |
||||||||||||||
Taxable-equivalent net interest income |
$ |
1,840,759 |
1,690,518 |
1,422,443 |
907,408 |
937,356 |
||||||||||||||
Other income |
681,537 |
563,079 |
571,100 |
540,887 |
578,637 |
|||||||||||||||
Less: Gain (loss) on bank investment securities |
(3,773) |
(1,108) |
(62) |
(743) |
1,426 |
|||||||||||||||
Denominator |
$ |
2,526,069 |
2,254,705 |
1,993,605 |
1,449,038 |
1,514,567 |
||||||||||||||
Efficiency ratio |
53.3 |
% |
53.6 |
% |
58.3 |
% |
64.9 |
% |
59.7 |
% |
||||||||||
Balance sheet data |
||||||||||||||||||||
In millions |
||||||||||||||||||||
Average assets |
||||||||||||||||||||
Average assets |
$ |
198,592 |
201,131 |
208,865 |
151,648 |
157,722 |
||||||||||||||
|
(8,494) |
(8,501) |
(8,501) |
(4,593) |
(4,593) |
|||||||||||||||
Core deposit and other intangible assets |
(218) |
(236) |
(254) |
(3) |
(5) |
|||||||||||||||
Deferred taxes |
54 |
56 |
60 |
1 |
1 |
|||||||||||||||
Average tangible assets |
$ |
189,934 |
192,450 |
200,170 |
147,053 |
153,125 |
||||||||||||||
Average common equity |
||||||||||||||||||||
Average total equity |
$ |
25,346 |
25,665 |
26,090 |
17,894 |
17,613 |
||||||||||||||
Preferred stock |
(2,011) |
(2,011) |
(2,011) |
(1,750) |
(1,750) |
|||||||||||||||
Average common equity |
23,335 |
23,654 |
24,079 |
16,144 |
15,863 |
|||||||||||||||
|
(8,494) |
(8,501) |
(8,501) |
(4,593) |
(4,593) |
|||||||||||||||
Core deposit and other intangible assets |
(218) |
(236) |
(254) |
(3) |
(5) |
|||||||||||||||
Deferred taxes |
54 |
56 |
60 |
1 |
1 |
|||||||||||||||
Average tangible common equity |
$ |
14,677 |
14,973 |
15,384 |
11,549 |
11,266 |
||||||||||||||
At end of quarter |
||||||||||||||||||||
Total assets |
||||||||||||||||||||
Total assets |
$ |
200,730 |
197,955 |
204,033 |
149,864 |
155,107 |
||||||||||||||
|
(8,490) |
(8,501) |
(8,501) |
(4,593) |
(4,593) |
|||||||||||||||
Core deposit and other intangible assets |
(209) |
(227) |
(245) |
(3) |
(4) |
|||||||||||||||
Deferred taxes |
51 |
54 |
57 |
1 |
1 |
|||||||||||||||
Total tangible assets |
$ |
192,082 |
189,281 |
195,344 |
145,269 |
150,511 |
||||||||||||||
Total common equity |
||||||||||||||||||||
Total equity |
$ |
25,318 |
25,256 |
25,795 |
17,876 |
17,903 |
||||||||||||||
Preferred stock |
(2,011) |
(2,011) |
(2,011) |
(1,750) |
(1,750) |
|||||||||||||||
Common equity |
23,307 |
23,245 |
23,784 |
16,126 |
16,153 |
|||||||||||||||
|
(8,490) |
(8,501) |
(8,501) |
(4,593) |
(4,593) |
|||||||||||||||
Core deposit and other intangible assets |
(209) |
(227) |
(245) |
(3) |
(4) |
|||||||||||||||
Deferred taxes |
51 |
54 |
57 |
1 |
1 |
|||||||||||||||
Total tangible common equity |
$ |
14,659 |
14,571 |
15,095 |
11,531 |
11,557 |
(1) |
After any related tax effect. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/mt-bank-corporation-announces-fourth-quarter-and-full-year-results-301725750.html
SOURCE