Release Details

M&T BANK CORPORATION ANNOUNCES SECOND QUARTER RESULTS

BUFFALO, N.Y.July 19, 2023 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended June 30, 2023.

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $5.05 in the second quarter of 2023, up from $1.08 in the year-earlier quarter and $4.01 in the first quarter of 2023. GAAP-basis net income was $867 million in the recent quarter, $218 million in the second quarter of 2022 and $702 million in the initial 2023 quarter. GAAP-basis net income expressed as an annualized rate of return on average assets and average common shareholders' equity increased to 1.70% and 14.27%, respectively, in the second quarter of 2023 from .42% and 3.21%, respectively, in the corresponding 2022 period and 1.40% and 11.74%, respectively, in the first quarter of 2023. Non-operating merger-related expenses associated with the April 1, 2022 acquisition of People's United Financial, Inc. ("People's United") totaled $465 million ($346 million after-tax effect, or $1.94 of diluted earnings per common share) in 2022's second quarter. No merger-related expenses were incurred in the first half of 2023.

In April 2023 M&T completed the divestiture of its Collective Investment Trust ("CIT") business to a private equity firm. The sale of this business resulted in a pre-tax gain of $225 million ($157 million after tax, or $0.94 of diluted earnings per common share) in the second quarter of 2023 results of operations.

Daryl N. Bible, Chief Financial Officer, commenting on M&T's results noted, "The strong performance of our second quarter exemplifies the commitment of M&T to our operating principles and our purpose. Bolstered by the successful sale of the CIT business and healthy growth in commercial loans, we have further fortified our capital levels. Our dedication to our customers is evident through the resilience of our core deposit and funding levels. Moreover, our credit costs in the first half of 2023 were consistent with our long-term historical averages. As we move forward into the second half of 2023, our primary focus remains on serving the evolving needs of our diverse customer base by offering an extensive array of innovative products and services. I am proud of how our colleagues continue to care for our customers and make a difference in people's lives and in our communities."

Earnings Highlights

 
                
           

Change 2Q23 vs.

 

($ in millions, except per share data)

 

2Q23

  

2Q22

  

1Q23

  

2Q22

  

1Q23

 
                

Net income

 

$

867

  

$

218

  

$

702

   

299

%

  

24

%

Net income available to common shareholders  ΜΆ  diluted

 

$

841

  

$

192

  

$

676

   

337

%

  

24

%

Diluted earnings per common share

 

$

5.05

  

$

1.08

  

$

4.01

   

368

%

  

26

%

Annualized return on average assets

  

1.70

%

  

.42

%

  

1.40

%

      

Annualized return on average common equity

  

14.27

%

  

3.21

%

  

11.74

%

      

 

For the first six months of 2023, diluted earnings per common share rose 163% to $9.06 from $3.45 in the year-earlier period. GAAP-basis net income for the first half of 2023 increased to $1.57 billion from $580 million in the corresponding 2022 period. Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income in the six-month period ended June 30, 2023 was 1.55% and 13.02%, respectively, improved from .65% and 5.34%, respectively, in the similar 2022 period.

Supplemental Reporting of Non-GAAP Results of Operations.  M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill 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.

Merger-related expenses associated with the People's United acquisition in 2022 generally consisted 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 $242 million on loans not deemed to be purchased credit deteriorated ("PCD") on the April 1, 2022 acquisition date of People's United. Given the requirement under GAAP to recognize such losses above and beyond the impact of forecasted losses used in determining the fair value of acquired loans, M&T considers that initial provision to be a merger-related expense. 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. The amounts of merger-related expenses in 2022 are presented in the tables that accompany this release. No merger-related expenses were incurred in the first half of 2023.

Diluted net operating earnings per common share were $5.12 in the second quarter of 2023, $3.10 in the year-earlier quarter and $4.09 in 2023's first quarter. Net operating income was $879 million in the recent quarter, up from $578 million in the second quarter of 2022 and $715 million in the initial 2023 quarter. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income was 1.80% and 22.73%, respectively, in the second quarter of 2023, compared with 1.16% and 14.41%, respectively, in the corresponding 2022 period and 1.49% and 19.00%, respectively, in the first quarter of 2023.

Diluted net operating earnings per common share in the first six months of 2023 were $9.21, improved from $5.88 in the similar 2022 period. Net operating income during the first half of 2023 was $1.59 billion, 67% higher than $954 million recorded in the six-month period ended June 30, 2022. Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.65% and 20.90%, respectively, in the initial six months of 2023, improved from 1.11% and 13.57%, respectively, in the similar 2022 period.

Taxable-equivalent Net Interest Income.  Expressed on a taxable-equivalent basis, net interest income totaled $1.81 billion in the recent quarter, compared with $1.42 billion in the second quarter of 2022 and $1.83 billion in the initial 2023 quarter. The increase from the year-earlier quarter reflects a 90 basis point widening of the net interest margin to 3.91% in the second quarter of 2023, that was damped by higher levels of borrowings. The modestly lower taxable-equivalent net interest income in the recent quarter as compared with 2023's first quarter reflects a 13 basis point narrowing of the net interest margin and a $7.09 billion rise in interest-bearing liabilities, partially offset by a $1.87 billion increase in average earning assets and by one additional day of taxable-equivalent net interest income. The decreased net interest margin predominantly resulted from higher rates paid on interest-bearing deposits.

                

Taxable-equivalent Net Interest Income

 
                
           

Change 2Q23 vs.

 

($ in millions)

 

2Q23

  

2Q22

  

1Q23

  

2Q22

  

1Q23

 
                

Average earning assets

 

$

185,936

  

$

189,755

  

$

184,069

   

-2

%

  

1

%

Net interest income  ΜΆ  taxable-equivalent

 

$

1,813

  

$

1,422

  

$

1,832

   

27

%

  

-1

%

Net interest margin

  

3.91

%

  

3.01

%

  

4.04

%

      

 

Provision for Credit Losses/Asset Quality.  M&T recorded a provision for credit losses of $150 million in the second quarter of 2023, compared with $302 million in the year-earlier quarter and $120 million in the first quarter of 2023. The decline in provision as compared with the 2022's second quarter is primarily due to the $242 million provision recorded in the year-earlier quarter for non-PCD loans obtained in the acquisition of People's United, partially offset by lower forecasted commercial real estate values and other loan growth. The increase in provision in the recent quarter compared with the first quarter of 2023 also reflects a decline in forecasted commercial real estate values. Net loan charge-offs were $127 million in the second quarter of 2023, $50 million in the second quarter of 2022 and $70 million in 2023's first quarter. The higher level of charge-offs in recent quarter as compared with earlier quarters reflects higher charge-offs of commercial real estate loans including office and healthcare facilities. Net loan charge-offs expressed as an annualized percentage of average loans outstanding were .38% and .16% in the second quarters of 2023 and 2022, respectively, compared with .22% in the initial 2023 quarter.

Nonaccrual loans were $2.44 billion or 1.83% of loans outstanding at June 30, 2023, compared with $2.56 billion or 1.92% at March 31, 2023 and $2.63 billion or 2.05% at June 30, 2022. The balance of nonaccrual loans at the end of the recent quarter as compared with March 31, 2023 and June 30, 2022 reflects lower levels of hospitality-related loans. Assets taken in foreclosure of defaulted loans were $43 million at June 30, 2023$29 million at June 30, 2022 and $45 million at March 31, 2023.

Allowance for Credit Losses.  For purposes of determining the adequacy of the allowance for credit losses M&T regularly performs comprehensive analyses of its loan portfolios and assesses forecasted economic conditions. As a result of those procedures and reflecting the impact of loan growth, the allowance for credit losses totaled $2.00 billion or 1.50% of loans outstanding at June 30, 2023, compared with $1.82 billion or 1.42% of loans outstanding at June 30, 2022 and $1.98 billion or 1.49% at March 31, 2023. The acquisition of People's United loans and leases resulted in a $341 million increase in the allowance for credit losses as of April 1, 2022, including $99 million related to PCD loans and $242 million related to non-PCD loans. Including the impact of the acquisition, M&T's allowance for credit losses was $1.81 billion on April 1, 2022, or 1.42% of then outstanding loans.

Asset Quality Metrics

 
           

Change 2Q23 vs.

 

($ in millions)

 

2Q23

  

2Q22

  

1Q23

  

2Q22

  

1Q23

 
                

At end of quarter

               

Nonaccrual loans

 

$

2,435

  

$

2,633

  

$

2,557

   

-7

%

  

-5

%

Real estate and other foreclosed assets

 

$

43

  

$

29

  

$

44

   

49

%

  

-4

%

Total nonperforming assets

 

$

2,478

  

$

2,662

  

$

2,601

   

-7

%

  

-5

%

Accruing loans past due 90 days or more (1)

 

$

380

  

$

524

  

$

407

   

-27

%

  

-7

%

Nonaccrual loans as % of loans outstanding

  

1.83

%

  

2.05

%

  

1.92

%

      
                

Allowance for credit losses

 

$

1,998

  

$

1,824

  

$

1,975

   

10

%

  

1

%

Allowance for credit losses as % of loans outstanding

  

1.50

%

  

1.42

%

  

1.49

%

      
                

For the period

               

Provision for credit losses

 

$

150

  

$

302

  

$

120

   

-50

%

  

25

%

Net charge-offs (2)

  

127

  

$

50

  

$

70

   

156

%

  

80

%

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

  

.38

%

  

.16

%

  

.22

%

      
  

(1)

Predominantly government-guaranteed residential real estate loans.

(2)

For the quarter-ended June 30, 2022, net charge-offs and related data do not reflect $33 million of charge-offs related to PCD acquired loans.

 

Noninterest Income and Expense.  Noninterest income totaled $803 million in the second quarter of 2023, improved from $571 million in the year-earlier quarter. The increase in the recent quarter is predominantly due to a $225 million gain on the sale of the CIT business, a rise in mortgage banking revenues of $24 million reflecting higher gains on sale of residential mortgages and favorable trading and non-hedging derivative gains. Those increases were partially offset by an $18 million decline in trust income reflecting the sale of the CIT business and a $9 million decrease in insurance revenues predominantly due to the sale of M&T Insurance Agency in 2022's fourth quarter. Noninterest income was $587 million in 2023's first quarter. The comparative increase in the recent quarter was driven by the gain recorded on the sale of the CIT business in the second quarter of 2023, a $22 million increase in mortgage banking revenues resulting largely from the bulk purchase of residential mortgage loan servicing rights at the end of the first quarter of 2023, higher service charges on deposit accounts and favorable trading and non-hedging derivative gains, partially offset by lower trust income of $21 million, reflecting the sale of the CIT business, and a $20 million distribution from Bayview Lending Group LLC received in the first quarter of 2023.

Noninterest Income

 
                
           

Change 2Q23 vs.

 

($ in millions)

 

2Q23

  

2Q22

  

1Q23

  

2Q22

  

1Q23

 
                

Mortgage banking revenues

 

$

107

  

$

83

  

$

85

   

29

%

  

26

%

Service charges on deposit accounts

  

119

   

124

   

113

   

-4

%

  

5

%

Trust income

  

172

   

190

   

194

   

-9

%

  

-11

%

Brokerage services income

  

25

   

24

   

24

   

4

%

  

5

%

Trading account and non-hedging derivative gains

  

17

   

2

   

12

   

631

%

  

44

%

Gain (loss) on bank investment securities

  

1

   

β€”

   

β€”

   

β€”

   

β€”

 

Other revenues from operations

  

362

   

148

   

159

   

145

%

  

127

%

Total

 

$

803

  

$

571

  

$

587

   

41

%

  

37

%

 

Noninterest expense aggregated $1.29 billion in the second quarter of 2023, down from $1.40 billion in the similar quarter of 2022 and $1.36 billion in the first quarter of 2023. Excluding expenses considered to be nonoperating in nature, such as amortization of core deposit and other intangible assets and merger-related expenses, noninterest operating expenses were $1.28 billion in the recent quarter, $1.16 billion in the second quarter of 2022 and $1.34 billion in 2023's initial quarter. The higher level of operating expenses in the recent quarter as compared with the year-earlier quarter reflects increased salaries and employee benefits expense, resulting from higher staffing levels and annual merit increases, and increases in outside data processing and software costs, expenses related to the bulk purchase of residential mortgage loan servicing rights and check fraud losses. Those higher costs were partially offset by a decline in professional services expenses reflecting lower sub-advisory fees as a result of the sale of the CIT business. The decline of operating expenses in the recent quarter as compared with the first quarter of 2023 reflects a decrease in salaries and employee benefits expense, predominantly due to seasonal stock compensation and employee benefits expenses recorded in the first quarter of 2023, partially offset by higher average staffing levels and the full quarter impact of merit increases. In addition, a decline in professional services expenses in the recent quarter, reflecting lower sub-advisory fees as a result of the sale of the CIT business, was partially offset by an increase in expenses related to the bulk purchase of residential mortgage loan servicing rights.

Noninterest Expense

 
                
           

Change 2Q23 vs.

 

($ in millions)

 

2Q23

  

2Q22

  

1Q23

  

2Q22

  

1Q23

 
                

Salaries and employee benefits

 

$

738

  

$

776

  

$

808

   

-5

%

  

-9

%

Equipment and net occupancy

  

129

   

125

   

127

   

3

%

  

1

%

Outside data processing and software

  

106

   

94

   

106

   

13

%

  

1

%

FDIC assessments

  

28

   

22

   

30

   

24

%

  

-6

%

Advertising and marketing

  

28

   

21

   

31

   

37

%

  

-9

%

Printing, postage and supplies

  

14

   

16

   

14

   

-9

%

  

β€”

 

Amortization of core deposit and other intangible assets

  

15

   

18

   

17

   

-19

%

  

-13

%

Other costs of operations

  

235

   

331

   

226

   

-29

%

  

4

%

Total

 

$

1,293

  

$

1,403

  

$

1,359

   

-8

%

  

-5

%

                

 

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 48.9% in the second quarter of 2023, 58.3% in the year-earlier quarter and 55.5% in the first quarter of 2023.

Balance Sheet.  M&T had total assets of $207.7 billion at June 30, 2023, compared with $204.0 billion and $203.0 billion at June 30, 2022 and March 31, 2023, respectively. Loans and leases, net of unearned discount, were $133.3 billion at June 30, 2023, compared with $128.5 billion at June 30, 2022 and $132.9 billion at March 31, 2023. The higher balance of loans and leases at June 30, 2023 as compared with June 30, 2022 and March 31, 2023 predominantly reflects higher outstanding balances of commercial loans, partially offset by lower commercial real estate loans. Total deposits were $162.1 billion at the recent quarter-end and $159.1 billion at March 31, 2023, compared with $170.4 billion at June 30, 2022. The increase in deposits in the recent quarter as compared with March 31, 2023 reflects an increase in time deposits and savings and interest-checking deposits, partially offset by a decline in noninterest-bearing deposits. The lower deposit levels at June 30, 2023 as compared with the June 30, 2022 reflect lower noninterest-bearing deposits and savings and interest-checking deposits, partially offset by higher time deposits as customers shifted funds to higher yielding deposit products.

Total shareholders' equity was $25.8 billion or 12.42% of total assets at June 30, 2023$25.8 billion or 12.64% at June 30, 2022 and $25.4 billion or 12.50% at March 31, 2023. Common shareholders' equity was $23.8 billion, or $143.41 per share, at June 30, 2023, compared with $23.8 billion, or $135.16 per share, a year earlier and $23.4 billion, or $140.88 per share, at March 31, 2023. Tangible equity per common share was $91.58 at June 30, 2023$85.78 at June 30, 2022 and $88.81 at March 31, 2023. 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 10.58% at June 30, 2023, compared with 10.16% three months earlier.

M&T repurchased 3,505,946 shares at an average cost per share of $171.14 resulting in a total cost of $600 million in 2022's second quarter and 3,838,157 shares at an average cost per share of $154.76 resulting in a total cost, including the share repurchase excise tax, of $600 million in the first quarter of 2023. There were no share repurchases in the second quarter of 2023.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss second quarter financial results today at 8:00 a.m. Eastern Time. Those wishing to participate in the call may dial (800) 225-9448. International participants, using any applicable international calling codes, may dial (203) 518-9708. Callers should reference M&T Bank Corporation or the conference ID #MTBQ223. The conference call will be webcast live through M&T's website at https://ir.mtb.com/events-presentations. A replay of the call will be available through Wednesday July 26, 2023 by calling (800) 839-5642, or (402) 220-2564 for international participants. No conference ID or passcode is required. The event will also be archived and available by 3:00 p.m. today on M&T's website at https://ir.mtb.com/events-presentations.

About M&T. M&T is a financial holding company headquartered in Buffalo, New York. M&T's principal banking subsidiary, M&T Bank, provides banking products and services in 12 states across the eastern U.S. from Maine to Virginia and Washington, D.C. Trust-related services are provided in select markets in the U.S. and abroad by M&T's Wilmington Trust-affiliated companies and by M&T Bank. For more information on M&T Bank, visit www.mtb.com.

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 SEC. Any statement that does not describe historical or current facts is a forward-looking statement, including statements based on current expectations, estimates and projections about M&T's business, management's beliefs and assumptions made by management.

Statements regarding the potential effects of events or factors specific to M&T and/or the financial industry as a whole, as well as national and global events generally, including economic conditions, on M&T'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 M&T's control.

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 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.

Examples of Future Factors include: the impact of M&T's acquisition of People's United (as described in the next paragraph); events and developments in the financial services industry, including legislation, regulations and other governmental actions as well as business conditions affecting the industry and/or M&T and its subsidiaries, individually or collectively; economic conditions, including inflation and market volatility; 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; regulatory supervision and oversight, including monetary policy and capital requirements; domestic or international political developments and other geopolitical events, including international conflicts; governmental and public policy changes, including tax policy; the outcome of pending and future litigation and governmental proceedings, including tax-related examinations and other matters; changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board, regulatory agencies or legislation; increasing price, product and 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 and services; containing costs and expenses; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; 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, divestment and investment activities compared with M&T's initial expectations, including the full realization of anticipated cost savings and revenue enhancements.

In addition, Future Factors related to the acquisition of People's United include, among others: the possibility that the anticipated benefits of the transaction will not be realized when expected or at all; potential adverse reactions or changes to business, customer or employee relationships; M&T's success in executing its business plans and strategies and managing the risks involved in the foregoing; the results and costs of integration efforts; the business, economic and political conditions in the markets in which M&T and its subsidiaries operate; the outcome of any legal proceedings that may be instituted against M&T or its subsidiaries; and other factors related to the acquisition that may affect future results of M&T.

These are representative of the Future Factors that could affect the outcome of the forward-looking statements. In addition, as noted, 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 December 31, 2022, including in the Risk Factors section of such report, as well as in other SEC filings. Forward-looking statements speak only as of the date made, and M&T does not assume any duty and does not undertake to update forward-looking statements.

 

INVESTOR CONTACT:

 

Brian Klock

  
  

(716) 842-5138

  
     

MEDIA CONTACT:

 

Maya Dillon

  
  

(646) 735-1958

  

 

Financial Highlights

           
            
 

Three months ended

     

Six months ended

    
 

June 30

     

June 30

    

Amounts in thousands, except per share

2023

  

2022

  

Change

  

2023

  

2022

  

Change

 

Performance

                 

Net income

$

867,034

   

217,522

   

299

%

 

$

1,568,658

   

579,696

   

171

%

Net income available to common shareholders

 

840,524

   

192,236

   

337

%

  

1,516,052

   

531,916

   

185

%

Per common share:

                 

Basic earnings

$

5.07

   

1.08

   

369

%

 

$

9.09

   

3.47

   

162

%

Diluted earnings

 

5.05

   

1.08

   

368

%

  

9.06

   

3.45

   

163

%

Cash dividends

$

1.30

   

1.20

   

8

%

 

$

2.60

   

2.40

   

8

%

Common shares outstanding:

                 

Average - diluted (1)

 

166,320

   

178,277

   

-7

%

  

167,359

   

153,981

   

9

%

Period end (2)

 

165,894

   

175,969

   

-6

%

  

165,894

   

175,969

   

-6

%

Return on (annualized):

                 

Average total assets

 

1.70

%

  

.42

%

     

1.55

%

  

.65

%

   

Average common shareholders' equity

 

14.27

%

  

3.21

%

     

13.02

%

  

5.34

%

   

Taxable-equivalent net interest income

$

1,813,015

   

1,422,443

   

27

%

 

$

3,644,741

   

2,329,851

   

56

%

Yield on average earning assets

 

5.46

%

  

3.12

%

     

5.31

%

  

2.96

%

   

Cost of interest-bearing liabilities

 

2.43

%

  

.20

%

     

2.15

%

  

.18

%

   

Net interest spread

 

3.03

%

  

2.92

%

     

3.16

%

  

2.78

%

   

Contribution of interest-free funds

 

.88

%

  

.09

%

     

.81

%

  

.08

%

   

Net interest margin

 

3.91

%

  

3.01

%

     

3.97

%

  

2.86

%

   

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

 

.38

%

  

.16

%

     

.30

%

  

.10

%

   

Net operating results (3)

                 

Net operating income

$

878,661

   

577,622

   

52

%

 

$

1,593,596

   

953,621

   

67

%

Diluted net operating earnings per common share

 

5.12

   

3.10

   

65

%

  

9.21

   

5.88

   

57

%

Return on (annualized):

                 

Average tangible assets

 

1.80

%

  

1.16

%

     

1.65

%

  

1.11

%

   

Average tangible common equity

 

22.73

%

  

14.41

%

     

20.90

%

  

13.57

%

   

Efficiency ratio

 

48.9

%

  

58.3

%

     

52.0

%

  

61.1

%

   
                  
 

At June 30

           

Loan quality

2023

  

2022

  

Change

          

Nonaccrual loans

$

2,435,581

   

2,633,005

   

-7

%

         

Real estate and other foreclosed assets

 

42,720

   

28,692

   

49

%

         

Total nonperforming assets

$

2,478,301

   

2,661,697

   

-7

%

         

Accruing loans past due 90 days or more (4)

$

380,079

   

523,662

   

-27

%

         

Government guaranteed loans included in totals above:

                 

Nonaccrual loans

$

39,846

   

46,937

   

-15

%

         

Accruing loans past due 90 days or more

 

294,184

   

467,834

   

-37

%

         

Nonaccrual loans to total net loans

 

1.83

%

  

2.05

%

            

Allowance for credit losses to total loans

 

1.50

%

  

1.42

%

            
  

(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

 
 

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Amounts in thousands, except per share

2023

  

2023

  

2022

  

2022

  

2022

 

Performance

              

Net income

$

867,034

   

701,624

   

765,371

   

646,596

   

217,522

 

Net income available to common shareholders

 

840,524

   

675,511

   

739,126

   

620,554

   

192,236

 

Per common share:

              

Basic earnings

$

5.07

   

4.03

   

4.32

   

3.55

   

1.08

 

Diluted earnings

 

5.05

   

4.01

   

4.29

   

3.53

   

1.08

 

Cash dividends

$

1.30

   

1.30

   

1.20

   

1.20

   

1.20

 

Common shares outstanding:

              

Average - diluted (1)

 

166,320

   

168,410

   

172,149

   

175,682

   

178,277

 

Period end (2)

 

165,894

   

165,865

   

169,285

   

172,900

   

175,969

 

Return on (annualized):

              

Average total assets

 

1.70

%

  

1.40

%

  

1.53

%

  

1.28

%

  

.42

%

Average common shareholders' equity

 

14.27

%

  

11.74

%

  

12.59

%

  

10.43

%

  

3.21

%

Taxable-equivalent net interest income

$

1,813,015

   

1,831,726

   

1,840,759

   

1,690,518

   

1,422,443

 

Yield on average earning assets

 

5.46

%

  

5.16

%

  

4.60

%

  

3.90

%

  

3.12

%

Cost of interest-bearing liabilities

 

2.43

%

  

1.86

%

  

.98

%

  

.41

%

  

.20

%

Net interest spread

 

3.03

%

  

3.30

%

  

3.62

%

  

3.49

%

  

2.92

%

Contribution of interest-free funds

 

.88

%

  

.74

%

  

.44

%

  

.19

%

  

.09

%

Net interest margin

 

3.91

%

  

4.04

%

  

4.06

%

  

3.68

%

  

3.01

%

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

 

.38

%

  

.22

%

  

.12

%

  

.20

%

  

.16

%

Net operating results (3)

              

Net operating income

$

878,661

   

714,935

   

812,359

   

700,030

   

577,622

 

Diluted net operating earnings per common share

 

5.12

   

4.09

   

4.57

   

3.83

   

3.10

 

Return on (annualized):

              

Average tangible assets

 

1.80

%

  

1.49

%

  

1.70

%

  

1.44

%

  

1.16

%

Average tangible common equity

 

22.73

%

  

19.00

%

  

21.29

%

  

17.89

%

  

14.41

%

Efficiency ratio

 

48.9

%

  

55.5

%

  

53.3

%

  

53.6

%

  

58.3

%

               
 

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Loan quality

2023

  

2023

  

2022

  

2022

  

2022

 

Nonaccrual loans

$

2,435,581

   

2,556,799

   

2,438,435

   

2,429,326

   

2,633,005

 

Real estate and other foreclosed assets

 

42,720

   

44,567

   

41,375

   

37,031

   

28,692

 

Total nonperforming assets

$

2,478,301

   

2,601,366

   

2,479,810

   

2,466,357

   

2,661,697

 

Accruing loans past due 90 days or more (4)

$

380,079

   

407,457

   

491,018

   

476,503

   

523,662

 

Government guaranteed loans included in totals above:

              

Nonaccrual loans

$

39,846

   

42,102

   

43,536

   

44,797

   

46,937

 

Accruing loans past due 90 days or more

 

294,184

   

306,049

   

363,409

   

423,371

   

467,834

 

Nonaccrual loans to total net loans

 

1.83

%

  

1.92

%

  

1.85

%

  

1.89

%

  

2.05

%

Allowance for credit losses to total loans

 

1.50

%

  

1.49

%

  

1.46

%

  

1.46

%

  

1.42

%

  

(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

     

Six months ended

    
  

June 30

     

June 30

    

Dollars in thousands

 

2023

  

2022

  

Change

  

2023

  

2022

  

Change

 

Interest income

 

$

2,515,625

   

1,465,142

   

72

%

 

$

4,842,610

   

2,393,398

   

102

%

Interest expense

  

716,496

   

53,425

   

β€”

   

1,225,217

   

77,507

   

β€”

 

Net interest income

  

1,799,129

   

1,411,717

   

27

   

3,617,393

   

2,315,891

   

56

 

Provision for credit losses

  

150,000

   

302,000

   

-50

   

270,000

   

312,000

   

-13

 

Net interest income after provision for credit losses

  

1,649,129

   

1,109,717

   

49

   

3,347,393

   

2,003,891

   

67

 

Other income

                  

Mortgage banking revenues

  

107,112

   

82,926

   

29

   

192,097

   

192,074

   

β€”

 

Service charges on deposit accounts

  

118,697

   

124,170

   

-4

   

232,243

   

225,677

   

3

 

Trust income

  

172,463

   

190,084

   

-9

   

366,265

   

359,297

   

2

 

Brokerage services income

  

25,126

   

24,138

   

4

   

49,167

   

44,328

   

11

 

Trading account and non-hedging
     derivative gains

  

16,754

   

2,293

   

631

   

28,429

   

7,662

   

271

 

Gain (loss) on bank investment securities

  

1,004

   

(62)

   

β€”

   

588

   

(805)

   

β€”

 

Other revenues from operations

  

362,015

   

147,551

   

145

   

521,515

   

283,754

   

84

 

Total other income

  

803,171

   

571,100

   

41

   

1,390,304

   

1,111,987

   

25

 

Other expense

                  

Salaries and employee benefits

  

737,665

   

776,201

   

-5

   

1,545,607

   

1,353,721

   

14

 

Equipment and net occupancy

  

128,689

   

124,655

   

3

   

255,593

   

210,467

   

21

 

Outside data processing and software

  

106,438

   

93,820

   

13

   

212,218

   

173,539

   

22

 

FDIC assessments

  

27,932

   

22,585

   

24

   

57,690

   

38,161

   

51

 

Advertising and marketing

  

28,353

   

20,635

   

37

   

59,416

   

36,659

   

62

 

Printing, postage and supplies

  

14,199

   

15,570

   

-9

   

28,382

   

25,720

   

10

 

Amortization of core deposit and other
     intangible assets

  

14,945

   

18,384

   

-19

   

32,153

   

19,640

   

64

 

Other costs of operations

  

234,338

   

331,304

   

-29

   

460,730

   

504,988

   

-9

 

Total other expense

  

1,292,559

   

1,403,154

   

-8

   

2,651,789

   

2,362,895

   

12

 

Income before income taxes

  

1,159,741

   

277,663

   

318

   

2,085,908

   

752,983

   

177

 

Applicable income taxes

  

292,707

   

60,141

   

387

   

517,250

   

173,287

   

198

 

Net income

 

$

867,034

   

217,522

   

299

%

 

$

1,568,658

   

579,696

   

171

%

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
    
  

Three months ended

 
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Dollars in thousands

 

2023

  

2023

  

2022

  

2022

  

2022

 

Interest income

 

$

2,515,625

   

2,326,985

   

2,072,209

   

1,781,513

   

1,465,142

 

Interest expense

  

716,496

   

508,721

   

244,835

   

102,822

   

53,425

 

Net interest income

  

1,799,129

   

1,818,264

   

1,827,374

   

1,678,691

   

1,411,717

 

Provision for credit losses

  

150,000

   

120,000

   

90,000

   

115,000

   

302,000

 

Net interest income after provision for credit losses

  

1,649,129

   

1,698,264

   

1,737,374

   

1,563,691

   

1,109,717

 

Other income

               

Mortgage banking revenues

  

107,112

   

84,985

   

81,521

   

83,041

   

82,926

 

Service charges on deposit accounts

  

118,697

   

113,546

   

105,714

   

115,213

   

124,170

 

Trust income

  

172,463

   

193,802

   

194,843

   

186,577

   

190,084

 

Brokerage services income

  

25,126

   

24,041

   

22,463

   

21,086

   

24,138

 

Trading account and non-hedging
     derivative gains

  

16,754

   

11,675

   

14,043

   

5,081

   

2,293

 

Gain (loss) on bank investment securities

  

1,004

   

(416)

   

(3,773)

   

(1,108)

   

(62)

 

Other revenues from operations

  

362,015

   

159,500

   

266,726

   

153,189

   

147,551

 

Total other income

  

803,171

   

587,133

   

681,537

   

563,079

   

571,100

 

Other expense

               

Salaries and employee benefits

  

737,665

   

807,942

   

697,276

   

736,354

   

776,201

 

Equipment and net occupancy

  

128,689

   

126,904

   

136,732

   

127,117

   

124,655

 

Outside data processing and software

  

106,438

   

105,780

   

107,886

   

95,068

   

93,820

 

FDIC assessments

  

27,932

   

29,758

   

24,008

   

28,105

   

22,585

 

Advertising and marketing

  

28,353

   

31,063

   

32,691

   

21,398

   

20,635

 

Printing, postage and supplies

  

14,199

   

14,183

   

15,082

   

14,768

   

15,570

 

Amortization of core deposit and other
     intangible assets

  

14,945

   

17,208

   

17,600

   

18,384

   

18,384

 

Other costs of operations

  

234,338

   

226,392

   

377,013

   

238,059

   

331,304

 

Total other expense

  

1,292,559

   

1,359,230

   

1,408,288

   

1,279,253

   

1,403,154

 

Income before income taxes

  

1,159,741

   

926,167

   

1,010,623

   

847,517

   

277,663

 

Applicable income taxes

  

292,707

   

224,543

   

245,252

   

200,921

   

60,141

 

Net income

 

$

867,034

   

701,624

   

765,371

   

646,596

   

217,522

 

 

Condensed Consolidated Balance Sheet

 
  

June 30

     

Dollars in thousands

 

2023

  

2022

  

Change

  

ASSETS

          

Cash and due from banks

 

$

1,848,386

   

1,688,274

   

9

 

%

Interest-bearing deposits at banks

  

27,106,899

   

33,437,454

   

-19

  

Federal funds sold and agreements to resell securities

  

β€”

   

250,250

   

-100

  

Trading account

  

137,240

   

133,855

   

3

  

Investment securities

  

27,916,455

   

22,801,717

   

22

  

Loans and leases:

          

Commercial, financial, etc.

  

44,683,549

   

39,108,676

   

14

  

Real estate - commercial

  

44,648,711

   

46,795,139

   

-5

  

Real estate - consumer

  

23,762,217

   

22,767,107

   

4

  

Consumer

  

20,249,252

   

19,815,198

   

2

  

Total loans and leases, net of unearned discount

  

133,343,729

   

128,486,120

   

4

  

Less: allowance for credit losses

  

1,998,366

   

1,823,790

   

10

  

Net loans and leases

  

131,345,363

   

126,662,330

   

4

  

Goodwill

  

8,465,089

   

8,501,357

   

β€”

  

Core deposit and other intangible assets

  

177,221

   

245,358

   

-28

  

Other assets

  

10,675,076

   

10,312,294

   

4

  

Total assets

 

$

207,671,729

   

204,032,889

   

2

 

%

           

LIABILITIES AND SHAREHOLDERS' EQUITY

          

Noninterest-bearing deposits

 

$

54,937,913

   

72,375,515

   

-24

 

%

Interest-bearing deposits

  

107,120,467

   

97,982,881

   

9

  

Total deposits

  

162,058,380

   

170,358,396

   

-5

  

Short-term borrowings

  

7,907,884

   

1,119,321

   

606

  

Accrued interest and other liabilities

  

4,487,894

   

3,743,278

   

20

  

Long-term borrowings

  

7,416,638

   

3,017,363

   

146

  

Total liabilities

  

181,870,796

   

178,238,358

   

2

  

Shareholders' equity:

          

Preferred

  

2,010,600

   

2,010,600

   

β€”

  

Common

  

23,790,333

   

23,783,931

   

β€”

  

Total shareholders' equity

  

25,800,933

   

25,794,531

   

β€”

  

Total liabilities and shareholders' equity

 

$

207,671,729

   

204,032,889

   

2

 

%

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

 
   
 

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Dollars in thousands

2023

  

2023

  

2022

  

2022

  

2022

 

ASSETS

              

Cash and due from banks

$

1,848,386

   

1,817,740

   

1,517,244

   

2,255,810

   

1,688,274

 

Interest-bearing deposits at banks

 

27,106,899

   

22,306,425

   

24,958,719

   

25,391,528

   

33,437,454

 

Federal funds sold and agreements to resell
     securities

 

β€”

   

β€”

   

3,000

   

β€”

   

250,250

 

Trading account

 

137,240

   

165,216

   

117,847

   

129,672

   

133,855

 

Investment securities

 

27,916,455

   

28,443,209

   

25,210,871

   

24,603,765

   

22,801,717

 

Loans and leases:

              

Commercial, financial, etc.

 

44,683,549

   

43,758,361

   

41,850,566

   

38,807,949

   

39,108,676

 

Real estate - commercial

 

44,648,711

   

45,072,541

   

45,364,571

   

46,138,665

   

46,795,139

 

Real estate - consumer

 

23,762,217

   

23,789,945

   

23,755,947

   

23,074,280

   

22,767,107

 

Consumer

 

20,249,252

   

20,316,845

   

20,593,079

   

20,204,693

   

19,815,198

 

Total loans and leases, net of unearned discount

 

133,343,729

   

132,937,692

   

131,564,163

   

128,225,587

   

128,486,120

 

Less: allowance for credit losses

 

1,998,366

   

1,975,110

   

1,925,331

   

1,875,591

   

1,823,790

 

Net loans and leases

 

131,345,363

   

130,962,582

   

129,638,832

   

126,349,996

   

126,662,330

 

Goodwill

 

8,465,089

   

8,490,089

   

8,490,089

   

8,501,357

   

8,501,357

 

Core deposit and other intangible assets

 

177,221

   

192,166

   

209,374

   

226,974

   

245,358

 

Other assets

 

10,675,076

   

10,578,980

   

10,583,865

   

10,496,377

   

10,312,294

 

Total assets

$

207,671,729

   

202,956,407

   

200,729,841

   

197,955,479

   

204,032,889

 
               

LIABILITIES AND SHAREHOLDERS' EQUITY

              

Noninterest-bearing deposits

$

54,937,913

   

59,955,033

   

65,501,860

   

73,023,271

   

72,375,515

 

Interest-bearing deposits

 

107,120,467

   

99,120,207

   

98,013,008

   

90,822,117

   

97,982,881

 

Total deposits

 

162,058,380

   

159,075,240

   

163,514,868

   

163,845,388

   

170,358,396

 

Short-term borrowings

 

7,907,884

   

6,995,302

   

3,554,951

   

917,806

   

1,119,321

 

Accrued interest and other liabilities

 

4,487,894

   

4,045,804

   

4,377,495

   

4,476,456

   

3,743,278

 

Long-term borrowings

 

7,416,638

   

7,462,890

   

3,964,537

   

3,459,336

   

3,017,363

 

Total liabilities

 

181,870,796

   

177,579,236

   

175,411,851

   

172,698,986

   

178,238,358

 

Shareholders' equity:

              

Preferred

 

2,010,600

   

2,010,600

   

2,010,600

   

2,010,600

   

2,010,600

 

Common

 

23,790,333

   

23,366,571

   

23,307,390

   

23,245,893

   

23,783,931

 

Total shareholders' equity

 

25,800,933

   

25,377,171

   

25,317,990

   

25,256,493

   

25,794,531

 

Total liabilities and shareholders' equity

$

207,671,729

   

202,956,407

   

200,729,841

   

197,955,479

   

204,032,889

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 
   

Three months ended

  

Change in balance

   

Six months ended

    
   

June 30,

  

June 30,

  

March 31,

  

June 30, 2023 from

   

June 30

  

Change

 

Dollars in millions

  

2023

  

2022

  

2023

  

June 30,

  

March 31,

   

2023

  

2022

  

in

 
   

Balance

  

Rate

  

Balance

  

Rate

  

Balance

  

Rate

  

2022

  

2023

   

Balance

  

Rate

  

Balance

  

Rate

  

balance

 

ASSETS

                                         
                                          

Interest-bearing deposits at banks

 

$

23,617

  

5.14

%

 

39,386

  

.82

%

 

24,312

  

4.64

%

 

-40

%

 

-3

%

 

$

23,963

  

4.89

%

 

39,041

  

.51

%

 

-39

%

Federal funds sold and agreements to resell
      securities

  

β€”

  

5.53

  

250

  

.41

  

β€”

  

4.89

  

-100

  

125

   

β€”

  

5.34

  

126

  

.41

  

-100

 

Trading account

  

151

  

2.66

  

136

  

.59

  

123

  

2.32

  

10

  

22

   

136

  

2.50

  

92

  

.85

  

48

 

Investment securities

  

28,623

  

3.09

  

22,384

  

2.55

  

27,622

  

3.00

  

28

  

4

   

28,126

  

3.04

  

15,095

  

2.42

  

86

 

Loans and leases, net of unearned discount

                            

Commercial, financial, etc.

  

44,531

  

6.79

  

37,818

  

3.96

  

42,428

  

6.46

  

18

  

5

   

43,486

  

6.63

  

30,602

  

3.83

  

42

 

Real estate - commercial

  

44,944

  

6.25

  

47,227

  

3.87

  

45,327

  

5.82

  

-5

  

-1

   

45,134

  

6.03

  

41,126

  

3.86

  

10

 

Real estate - consumer

  

23,781

  

4.10

  

22,761

  

3.64

  

23,770

  

3.96

  

4

  

β€”

   

23,775

  

4.03

  

19,334

  

3.60

  

23

 

Consumer

  

20,289

  

5.88

  

19,793

  

4.26

  

20,487

  

5.67

  

3

  

-1

   

20,388

  

5.77

  

18,915

  

4.25

  

8

 

Total loans and leases, net

  

133,545

  

6.02

  

127,599

  

3.94

  

132,012

  

5.70

  

5

  

1

   

132,783

  

5.87

  

109,977

  

3.90

  

21

 

Total earning assets

  

185,936

  

5.46

  

189,755

  

3.12

  

184,069

  

5.16

  

-2

  

1

   

185,008

  

5.31

  

164,331

  

2.96

  

13

 

Goodwill

  

8,473

    

8,501

    

8,490

    

β€”

  

β€”

   

8,482

    

6,560

    

29

 

Core deposit and other intangible assets

  

185

    

254

    

201

    

-27

  

-8

   

192

    

130

    

49

 

Other assets

  

9,782

    

10,355

    

9,839

    

-6

  

-1

   

9,810

    

9,393

    

4

 

Total assets

 

$

204,376

    

208,865

    

202,599

    

-2

%

 

1

%

 

$

203,492

    

180,414

    

13

%

                             

LIABILITIES AND SHAREHOLDERS'
EQUITY

                            

Interest-bearing deposits

                            

Savings and interest-checking deposits

 

$

87,210

  

1.69

  

95,149

  

.12

  

88,053

  

1.28

  

-8

%

 

-1

%

 

$

87,629

  

1.49

  

81,285

  

.09

  

8

%

Time deposits

  

16,009

  

3.77

  

5,480

  

.09

  

11,630

  

3.11

  

192

  

38

   

13,832

  

3.49

  

4,071

  

.13

  

240

 

Total interest-bearing deposits

  

103,219

  

2.02

  

100,629

  

.12

  

99,683

  

1.49

  

3

  

4

   

101,461

  

1.76

  

85,356

  

.09

  

19

 

Short-term borrowings

  

7,539

  

5.11

  

1,126

  

1.22

  

4,994

  

4.69

  

570

  

51

   

6,273

  

4.94

  

594

  

1.16

  

957

 

Long-term borrowings

  

7,516

  

5.43

  

3,282

  

2.55

  

6,511

  

5.27

  

129

  

15

   

7,017

  

5.36

  

3,362

  

2.21

  

109

 

Total interest-bearing liabilities

  

118,274

  

2.43

  

105,037

  

.20

  

111,188

  

1.86

  

13

  

6

   

114,751

  

2.15

  

89,312

  

.18

  

28

 

Noninterest-bearing deposits

  

56,180

    

74,054

    

61,854

    

-24

  

-9

   

59,001

    

66,141

    

-11

 

Other liabilities

  

4,237

    

3,684

    

4,180

    

15

  

1

   

4,208

    

2,946

    

43

 

Total liabilities

  

178,691

    

182,775

    

177,222

    

-2

  

1

   

177,960

    

158,399

    

12

 

Shareholders' equity

  

25,685

    

26,090

    

25,377

    

-2

  

1

   

25,532

    

22,015

    

16

 

Total liabilities and shareholders' equity

 

$

204,376

    

208,865

    

202,599

    

-2

%

 

1

%

 

$

203,492

    

180,414

    

13

%

                             

Net interest spread

    

3.03

    

2.92

    

3.30

         

3.16

    

2.78

   

Contribution of interest-free funds

    

.88

    

.09

    

.74

         

.81

    

.08

   

Net interest margin

    

3.91

%

   

3.01

%

   

4.04

%

        

3.97

%

   

2.86

%

  

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
  

Three months ended

  

Six months ended

 
  

June 30

  

June 30

 
  

2023

  

2022

  

2023

  

2022

 

Income statement data

            

In thousands, except per share

            

Net income

            

Net income

 

$

867,034

   

217,522

   

1,568,658

   

579,696

 

Amortization of core deposit and other intangible assets (1)

  

11,627

   

14,138

   

24,938

   

15,071

 

Merger-related expenses (1)

  

β€”

   

345,962

   

β€”

   

358,854

 

Net operating income

 

$

878,661

   

577,622

   

1,593,596

   

953,621

 
             

Earnings per common share

            

Diluted earnings per common share

 

$

5.05

   

1.08

   

9.06

   

3.45

 

Amortization of core deposit and other intangible assets (1)

  

.07

   

.08

   

.15

   

.10

 

Merger-related expenses (1)

  

β€”

   

1.94

   

β€”

   

2.33

 

Diluted net operating earnings per common share

 

$

5.12

   

3.10

   

9.21

   

5.88

 
             

Other expense

            

Other expense

 

$

1,292,559

   

1,403,154

   

2,651,789

   

2,362,895

 

Amortization of core deposit and other intangible assets

  

(14,945)

   

(18,384)

   

(32,153)

   

(19,640)

 

Merger-related expenses

  

β€”

   

(222,809)

   

β€”

   

(240,181)

 

Noninterest operating expense

 

$

1,277,614

   

1,161,961

   

2,619,636

   

2,103,074

 

Merger-related expenses

            

Salaries and employee benefits

 

$

β€”

   

85,299

   

β€”

   

85,386

 

Equipment and net occupancy

  

β€”

   

502

   

β€”

   

2,309

 

Outside data processing and software

  

β€”

   

716

   

β€”

   

968

 

Advertising and marketing

  

β€”

   

1,199

   

β€”

   

1,827

 

Printing, postage and supplies

  

β€”

   

2,460

   

β€”

   

3,182

 

Other costs of operations

  

β€”

   

132,633

   

β€”

   

146,509

 

Other expense

  

β€”

   

222,809

   

β€”

   

240,181

 

Provision for credit losses

  

β€”

   

242,000

   

β€”

   

242,000

 

Total

 

$

β€”

   

464,809

   

β€”

   

482,181

 

Efficiency ratio

            

Noninterest operating expense (numerator)

 

$

1,277,614

   

1,161,961

   

2,619,636

   

2,103,074

 

Taxable-equivalent net interest income

 

$

1,813,015

   

1,422,443

   

3,644,741

   

2,329,851

 

Other income

  

803,171

   

571,100

   

1,390,304

   

1,111,987

 

Less:  Gain (loss) on bank investment securities

  

1,004

   

(62)

   

588

   

(805)

 

Denominator

 

$

2,615,182

   

1,993,605

   

5,034,457

   

3,442,643

 

Efficiency ratio

  

48.9

%

  

58.3

%

  

52.0

%

  

61.1

%

Balance sheet data

            

In millions

            

Average assets

            

Average assets

 

$

204,376

   

208,865

   

203,492

   

180,414

 

Goodwill

  

(8,473)

   

(8,501)

   

(8,482)

   

(6,560)

 

Core deposit and other intangible assets

  

(185)

   

(254)

   

(192)

   

(130)

 

Deferred taxes

  

46

   

60

   

47

   

31

 

Average tangible assets

 

$

195,764

   

200,170

   

194,865

   

173,755

 

Average common equity

            

Average total equity

 

$

25,685

   

26,090

   

25,532

   

22,015

 

Preferred stock

  

(2,011)

   

(2,011)

   

(2,011)

   

(1,881)

 

Average common equity

  

23,674

   

24,079

   

23,521

   

20,134

 

Goodwill

  

(8,473)

   

(8,501)

   

(8,482)

   

(6,560)

 

Core deposit and other intangible assets

  

(185)

   

(254)

   

(192)

   

(130)

 

Deferred taxes

  

46

   

60

   

47

   

31

 

Average tangible common equity

 

$

15,062

   

15,384

  

$

14,894

   

13,475

 

At end of quarter

            

Total assets

            

Total assets

 

$

207,672

   

204,033

       

Goodwill

  

(8,465)

   

(8,501)

       

Core deposit and other intangible assets

  

(177)

   

(245)

       

Deferred taxes

  

44

   

57

       

Total tangible assets

 

$

199,074

   

195,344

       

Total common equity

            

Total equity

 

$

25,801

   

25,795

       

Preferred stock

  

(2,011)

   

(2,011)

       

Common equity

  

23,790

   

23,784

       

Goodwill

  

(8,465)

   

(8,501)

       

Core deposit and other intangible assets

  

(177)

   

(245)

       

Deferred taxes

  

44

   

57

       

Total tangible common equity

 

$

15,192

   

15,095

       
  

(1)

After any related tax effect.

 

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

 
  
  

Three months ended

 
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 
  

2023

  

2023

  

2022

  

2022

  

2022

 

Income statement data

               

In thousands, except per share

               

Net income

               

Net income

 

$

867,034

   

701,624

   

765,371

   

646,596

   

217,522

 

Amortization of core deposit and other intangible assets (1)

  

11,627

   

13,311

   

13,559

   

14,141

   

14,138

 

Merger-related expenses (1)

  

β€”

   

β€”

   

33,429

   

39,293

   

345,962

 

Net operating income

 

$

878,661

   

714,935

   

812,359

   

700,030

   

577,622

 
                

Earnings per common share

               

Diluted earnings per common share

 

$

5.05

   

4.01

   

4.29

   

3.53

   

1.08

 

Amortization of core deposit and other intangible assets (1)

  

.07

   

.08

   

.08

   

.08

   

.08

 

Merger-related expenses (1)

  

β€”

   

β€”

   

.20

   

.22

   

1.94

 

Diluted net operating earnings per common share

 

$

5.12

   

4.09

   

4.57

   

3.83

   

3.10

 
                

Other expense

               

Other expense

 

$

1,292,559

   

1,359,230

   

1,408,288

   

1,279,253

   

1,403,154

 

Amortization of core deposit and other intangible assets

  

(14,945)

   

(17,208)

   

(17,600)

   

(18,384)

   

(18,384)

 

Merger-related expenses

  

β€”

   

β€”

   

(45,113)

   

(53,027)

   

(222,809)

 

Noninterest operating expense

 

$

1,277,614

   

1,342,022

   

1,345,575

   

1,207,842

   

1,161,961

 

Merger-related expenses

               

Salaries and employee benefits

 

$

β€”

   

β€”

   

3,670

   

13,094

   

85,299

 

Equipment and net occupancy

  

β€”

   

β€”

   

2,294

   

2,106

   

502

 

Outside data processing and software

  

β€”

   

β€”

   

2,193

   

2,277

   

716

 

Advertising and marketing

  

β€”

   

β€”

   

5,258

   

2,177

   

1,199

 

Printing, postage and supplies

  

β€”

   

β€”

   

2,953

   

651

   

2,460

 

Other costs of operations

  

β€”

   

β€”

   

28,745

   

32,722

   

132,633

 

Other expense

  

β€”

   

β€”

   

45,113

   

53,027

   

222,809

 

Provision for credit losses

  

β€”

   

β€”

   

β€”

   

β€”

   

242,000

 

Total

 

$

β€”

   

β€”

   

45,113

   

53,027

   

464,809

 

Efficiency ratio

               

Noninterest operating expense (numerator)

 

$

1,277,614

   

1,342,022

   

1,345,575

   

1,207,842

   

1,161,961

 

Taxable-equivalent net interest income

 

$

1,813,015

   

1,831,726

   

1,840,759

   

1,690,518

   

1,422,443

 

Other income

  

803,171

   

587,133

   

681,537

   

563,079

   

571,100

 

Less:  Gain (loss) on bank investment securities

  

1,004

   

(416)

   

(3,773)

   

(1,108)

   

(62)

 

Denominator

 

$

2,615,182

   

2,419,275

   

2,526,069

   

2,254,705

   

1,993,605

 

Efficiency ratio

  

48.9

%

  

55.5

%

  

53.3

%

  

53.6

%

  

58.3

%

Balance sheet data

               

In millions

               

Average assets

               

Average assets

 

$

204,376

   

202,599

   

198,592

   

201,131

   

208,865

 

Goodwill

  

(8,473)

   

(8,490)

   

(8,494)

   

(8,501)

   

(8,501)

 

Core deposit and other intangible assets

  

(185)

   

(201)

   

(218)

   

(236)

   

(254)

 

Deferred taxes

  

46

   

49

   

54

   

56

   

60

 

Average tangible assets

 

$

195,764

   

193,957

   

189,934

   

192,450

   

200,170

 

Average common equity

               

Average total equity

 

$

25,685

   

25,377

   

25,346

   

25,665

   

26,090

 

Preferred stock

  

(2,011)

   

(2,011)

   

(2,011)

   

(2,011)

   

(2,011)

 

Average common equity

  

23,674

   

23,366

   

23,335

   

23,654

   

24,079

 

Goodwill

  

(8,473)

   

(8,490)

   

(8,494)

   

(8,501)

   

(8,501)

 

Core deposit and other intangible assets

  

(185)

   

(201)

   

(218)

   

(236)

   

(254)

 

Deferred taxes

  

46

   

49

   

54

   

56

   

60

 

Average tangible common equity

 

$

15,062

   

14,724

   

14,677

   

14,973

   

15,384

 

At end of quarter

               

Total assets

               

Total assets

 

$

207,672

   

202,956

   

200,730

   

197,955

   

204,033

 

Goodwill

  

(8,465)

   

(8,490)

   

(8,490)

   

(8,501)

   

(8,501)

 

Core deposit and other intangible assets

  

(177)

   

(192)

   

(209)

   

(227)

   

(245)

 

Deferred taxes

  

44

   

47

   

51

   

54

   

57

 

Total tangible assets

 

$

199,074

   

194,321

   

192,082

   

189,281

   

195,344

 

Total common equity

               

Total equity

 

$

25,801

   

25,377

   

25,318

   

25,256

   

25,795

 

Preferred stock

  

(2,011)

   

(2,011)

   

(2,011)

   

(2,011)

   

(2,011)

 

Common equity

  

23,790

   

23,366

   

23,307

   

23,245

   

23,784

 

Goodwill

  

(8,465)

   

(8,490)

   

(8,490)

   

(8,501)

   

(8,501)

 

Core deposit and other intangible assets

  

(177)

   

(192)

   

(209)

   

(227)

   

(245)

 

Deferred taxes

  

44

   

47

   

51

   

54

   

57

 

Total tangible common equity

 

$

15,192

   

14,731

   

14,659

   

14,571

   

15,095

 
  

(1)

After any related tax effect.

 

M&T Bank Corporation

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/mt-bank-corporation-announces-second-quarter-results-301880769.html

SOURCE M&T Bank Corporation