M&T Bank Corporation (NYSE:MTB) announces second quarter 2024 results
(Dollars in millions, except per share data) |
2Q24 |
1Q24 |
2Q23 |
|||
Earnings Highlights |
||||||
Net interest income |
$ 1,718 |
$ 1,680 |
$ 1,799 |
|||
Taxable-equivalent adjustment |
13 |
12 |
14 |
|||
Net interest income - taxable-equivalent |
1,731 |
1,692 |
1,813 |
|||
Provision for credit losses |
150 |
200 |
150 |
|||
Noninterest income |
584 |
580 |
803 |
|||
Noninterest expense |
1,297 |
1,396 |
1,293 |
|||
Net income |
655 |
531 |
867 |
|||
Net income available to common shareholders - diluted |
626 |
505 |
841 |
|||
Diluted earnings per common share |
3.73 |
3.02 |
5.05 |
|||
Return on average assets - annualized |
1.24 % |
1.01 % |
1.70 % |
|||
Return on average common shareholders' equity - annualized |
9.95 |
8.14 |
14.27 |
|||
Average Balance Sheet |
||||||
Total assets |
$ 211,981 |
$ 211,478 |
$ 204,376 |
|||
Interest-bearing deposits at banks |
29,294 |
30,647 |
23,617 |
|||
Investment securities |
29,695 |
28,587 |
28,623 |
|||
Loans and leases, net of unearned discount |
134,588 |
133,796 |
133,545 |
|||
Deposits |
163,491 |
164,065 |
159,399 |
|||
Borrowings |
16,452 |
16,001 |
15,055 |
|||
Selected Ratios |
||||||
(Amounts expressed as a percent, except per share data) |
||||||
Net interest margin |
3.59 % |
3.52 % |
3.91 % |
|||
Efficiency ratio |
55.3 |
60.8 |
48.9 |
|||
Net charge-offs to average total loans - annualized |
.41 |
.42 |
.38 |
|||
Allowance for credit losses to total loans |
1.63 |
1.62 |
1.50 |
|||
Nonaccrual loans to total loans |
1.50 |
1.71 |
1.83 |
|||
Common equity Tier 1 ("CET1") capital ratio (1) |
11.44 |
11.08 |
10.59 |
|||
Common shareholders' equity per share |
$ 153.57 |
$ 150.90 |
$ 143.41 |
(1) |
Financial Highlights
- Highlighting the Company's strengthening capital position, the CET1 capital ratio increased for the fifth consecutive quarter to an estimated 11.44% at
June 30, 2024 , representing a 36 basis point increase from 11.08% atMarch 31, 2024 . - Net interest margin of 3.59% in the recent quarter widened from 3.52% in the first quarter of 2024 reflecting higher yields on investment securities as cash was deployed to those products, and stable deposit and borrowing costs.
- Growth in average commercial and industrial loans and consumer loans in the recent quarter was partially offset by a decline in average commercial real estate loans.
- Average customer deposits grew as funding shifted from wholesale sources to lower cost customer savings and interest-checking deposits during the recent quarter. Average borrowings rose in the second quarter of 2024 as compared with the first quarter of 2024 due to the issuance of senior notes and asset-backed notes at the end of the immediately preceding quarter, partially offset by lower average borrowings from the
Federal Home Loan Bank ("FHLB") ofNew York . - Provision for credit losses in the recent quarter reflects lower levels of criticized commercial real estate loans, partially offset by commercial and industrial and consumer loan growth.
- Lower noninterest expense in the second quarter of 2024 reflects seasonal salaries and employee benefit expenses recognized in 2024's initial quarter. The first and second quarters of 2024 include a
$29 million and a$5 million estimated increase in theFDIC special assessment, respectively.
Chief Financial Officer Commentary
"Building on a strong start to the year, the second quarter results reflect a 24% increase in diluted earnings per common share from the first quarter. We continued to grow our commercial and industrial and consumer loan portfolios, while lessening our commercial real estate exposure. Credit metrics improved as both nonaccrual and total criticized loans declined sequentially. Liquidity and capital positions are exceptional, and we are pleased with the reduction in our stress capital buffer that becomes effective later this year. Our team continues to diligently deploy resources while controlling expense growth. We are grateful for our employees' commitment to our customers and communities which was again on full display in the first half of 2024 through various community events and volunteer engagements throughout our footprint."
-
Contact: |
||
Investor Relations: |
|
716.842.5138 |
Media Relations: |
|
929.651.0447 |
Non-GAAP Measures (1) |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions, except per share data) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
Net operating income |
$ 665 |
$ 543 |
22 % |
$ 879 |
-24 % |
|||||
Diluted net operating earnings per common share |
3.79 |
3.09 |
23 |
5.12 |
-26 |
|||||
Annualized return on average tangible assets |
1.31 % |
1.08 % |
1.80 % |
|||||||
Annualized return on average tangible common equity |
15.27 |
12.67 |
22.73 |
|||||||
Efficiency ratio |
55.3 |
60.8 |
48.9 |
|||||||
Tangible equity per common share |
$ 102.42 |
$ 99.54 |
3 |
$ 91.58 |
12 |
(1) A reconciliation of non-GAAP measures is included in the tables that accompany this release. |
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.
Taxable-equivalent Net Interest Income |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
Average earning assets |
$ 193,676 |
$ 193,135 |
— % |
$ 185,936 |
4 % |
|||||
Average interest-bearing liabilities |
132,209 |
131,451 |
1 |
118,274 |
12 |
|||||
Net interest income - taxable-equivalent |
1,731 |
1,692 |
2 |
1,813 |
-5 |
|||||
Yield on average earning assets |
5.82 % |
5.74 % |
5.46 % |
|||||||
Cost of interest-bearing liabilities |
3.26 |
3.26 |
2.43 |
|||||||
Net interest spread |
2.56 |
2.48 |
3.03 |
|||||||
Net interest margin |
3.59 |
3.52 |
3.91 |
Taxable-equivalent net interest income increased
- Average loans and leases increased
$792 million and the yield on those loans and leases rose 6 basis points. - Average investment securities increased
$1.1 billion and the rates earned on those securities increased 31 basis points. - Average interest-bearing deposits increased
$307 million and the rates paid on such deposits declined 3 basis points. Average brokered deposits declined$1.2 billion in the recent quarter. - Average borrowings rose
$451 million and the rate paid on such borrowings increased 11 basis points.
Taxable-equivalent net interest income decreased
- Average interest-bearing deposits rose
$12.5 billion and the rates paid on those deposits increased 88 basis points. - Average borrowings increased
$1.4 billion and rates paid on such borrowings increased 50 basis points. - Average interest-bearing deposits at banks, average investment securities and average loans and leases increased
$5.7 billion ,$1.1 billion and$1.0 billion , respectively. - Yields earned on average interest-bearing deposits at banks and average loans and leases each increased 36 basis points. The yield on investment securities increased 52 basis points.
Average Earning Assets |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
Interest-bearing deposits at banks |
$ 29,294 |
$ 30,647 |
-4 % |
$ 23,617 |
24 % |
|||||
Trading account |
99 |
105 |
-6 |
151 |
-34 |
|||||
Investment securities |
29,695 |
28,587 |
4 |
28,623 |
4 |
|||||
Loans and leases, net of unearned discount |
||||||||||
Commercial and industrial |
58,152 |
56,821 |
2 |
54,572 |
7 |
|||||
Real estate - commercial |
31,458 |
32,696 |
-4 |
34,903 |
-10 |
|||||
Real estate - consumer |
23,006 |
23,136 |
-1 |
23,781 |
-3 |
|||||
Consumer |
21,972 |
21,143 |
4 |
20,289 |
8 |
|||||
Total loans and leases, net |
134,588 |
133,796 |
1 |
133,545 |
1 |
|||||
Total earning assets |
$ 193,676 |
$ 193,135 |
— |
$ 185,936 |
4 |
Average earning assets increased
- Average interest-bearing deposits at banks decreased
$1.4 billion reflecting purchases of investment securities and loan growth partially offset by higher long-term borrowings. - Average investment securities increased
$1.1 billion primarily due to purchases of fixed rate agency mortgage-backed andU.S. Treasury securities during the second quarter of 2024. - Average loans and leases increased
$792 million primarily reflective of growth in average commercial and industrial loans and leases of$1.3 billion and consumer loans of$829 million , partially offset by declines in average commercial real estate and residential real estate loans. The growth in commercial and industrial loans spanned most industry types.
Average earning assets increased
- Average interest-bearing deposits at banks increased
$5.7 billion reflecting a rise in average deposits and higher levels of average borrowings, partially offset by loan growth and purchases of investment securities. - Average investment securities increased
$1.1 billion reflecting purchases of fixed rate agency mortgage-backed andU.S. Treasury securities over the past six months. - Average loans and leases increased
$1.0 billion predominantly due to higher average commercial and industrial loans and leases of$3.6 billion , reflecting lending activities to financial and insurance industry customers, motor vehicle and recreational finance dealers and to the services industry, and consumer loans of$1.7 billion reflecting higher average recreational finance loans, partially offset by a$3.4 billion and a$775 million decline in average commercial real estate loans and residential real estate loans, respectively.
Average Interest-bearing Liabilities |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
Interest-bearing deposits |
||||||||||
Savings and interest-checking deposits |
$ 95,955 |
$ 94,867 |
1 % |
$ 87,210 |
10 % |
|||||
Time deposits |
19,802 |
20,583 |
-4 |
16,009 |
24 |
|||||
Total interest-bearing deposits |
115,757 |
115,450 |
— |
103,219 |
12 |
|||||
Short-term borrowings |
4,962 |
6,228 |
-20 |
7,539 |
-34 |
|||||
Long-term borrowings |
11,490 |
9,773 |
18 |
7,516 |
53 |
|||||
Total interest-bearing liabilities |
$ 132,209 |
$ 131,451 |
1 |
$ 118,274 |
12 |
|||||
Brokered savings and interest-checking |
$ 8,193 |
$ 8,030 |
2 % |
$ 3,754 |
118 % |
|||||
Brokered time deposits |
3,826 |
5,193 |
-26 |
6,873 |
-44 |
|||||
Total brokered deposits |
$ 12,019 |
$ 13,223 |
-9 |
$ 10,627 |
13 |
Average interest-bearing liabilities increased
- Average borrowings increased
$451 million predominantly due to the issuance of senior notes and asset-backed notes at the end of the first quarter of 2024, partially offset by lower average borrowings from the FHLB ofNew York in the recent quarter. - Average interest-bearing deposits increased
$307 million , reflective of a$1.5 billion increase in average non-brokered deposits.
Average interest-bearing liabilities increased
- Average interest-bearing deposits rose
$12.5 billion , including a$11.1 billion increase in average non-brokered deposits, reflecting customer demand for interest-bearing products amidst rising rates. - Average borrowings increased
$1.4 billion reflecting the issuances of senior notes and other long-term debt since the second quarter of 2023, partially offset by lower average short-term borrowings.
Provision for Credit Losses/Asset Quality |
||||||||||
Change 2Q24 vs. |
Change 2Q24 vs. |
|||||||||
(Dollars in millions) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
At end of quarter |
||||||||||
Nonaccrual loans |
$ 2,024 |
$ 2,302 |
-12 % |
$ 2,435 |
-17 % |
|||||
Real estate and other foreclosed assets |
33 |
38 |
-16 |
43 |
-23 |
|||||
Total nonperforming assets |
2,057 |
2,340 |
-12 |
2,478 |
-17 |
|||||
Accruing loans past due 90 days or more (1) |
233 |
297 |
-21 |
380 |
-39 |
|||||
Nonaccrual loans as % of loans outstanding |
1.50 % |
1.71 % |
1.83 % |
|||||||
Allowance for credit losses |
$ 2,204 |
$ 2,191 |
1 |
$ 1,998 |
10 |
|||||
Allowance for credit losses as % of loans outstanding |
1.63 % |
1.62 % |
1.50 % |
|||||||
For the period |
||||||||||
Provision for credit losses |
$ 150 |
$ 200 |
-25 |
$ 150 |
— |
|||||
Net charge-offs |
137 |
138 |
-1 |
127 |
8 |
|||||
Net charge-offs as % of average loans (annualized) |
.41 % |
.42 % |
.38 % |
(1) Predominantly government-guaranteed residential real estate loans. |
M&T recorded a provision for credit losses of
Nonaccrual loans were
Noninterest Income |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
Mortgage banking revenues |
$ 106 |
$ 104 |
1 % |
$ 107 |
-1 % |
|||||
Service charges on deposit accounts |
127 |
124 |
3 |
119 |
8 |
|||||
Trust income |
170 |
160 |
6 |
172 |
-1 |
|||||
Brokerage services income |
30 |
29 |
5 |
25 |
21 |
|||||
Trading account and other non-hedging derivative gains |
7 |
9 |
-29 |
17 |
-61 |
|||||
Gain (loss) on bank investment securities |
(8) |
2 |
— |
1 |
— |
|||||
Other revenues from operations |
152 |
152 |
— |
362 |
-58 |
|||||
Total |
$ 584 |
$ 580 |
1 |
$ 803 |
-27 |
Noninterest income in the second quarter of 2024 increased
- Trust income increased
$10 million due to seasonal tax service fees in the second quarter of 2024 of$4 million and higher revenues from the Company's global capital markets business. - The loss on bank investment securities in the second quarter of 2024 reflected realized losses on sales of certain non-agency investment securities.
- Other revenues from operations in 2024's second quarter reflect increases in merchant discount and credit card fees, letter of credit and other credit-related fees and distributions from renewable energy and certain other tax credit investments. In the first quarter of 2024, other revenues from operations included a
$25 million distribution fromBayview Lending Group LLC .
Noninterest income declined
- Other revenues from operations declined
$210 million predominantly due to the$225 million gain on the sale of theCollective Investment Trust ("CIT") business recognized inApril 2023 , partially offset by higher letter of credit and other credit-related fees and an increase in tax-exempt income from bank owned life insurance in the recent quarter. - Trust income decreased
$2 million . The Company recorded approximately$15 million of revenues from its CIT business in 2023 prior to its sale. That revenue decline was largely offset by higher sales and fees from the Company's global capital markets business.
Noninterest Expense |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
2Q24 |
1Q24 |
1Q24 |
2Q23 |
2Q23 |
|||||
Salaries and employee benefits |
$ 764 |
$ 833 |
-8 % |
$ 738 |
4 % |
|||||
Equipment and net occupancy |
125 |
129 |
-3 |
129 |
-3 |
|||||
Outside data processing and software |
124 |
120 |
4 |
106 |
17 |
|||||
Professional and other services |
91 |
85 |
6 |
100 |
-10 |
|||||
|
37 |
60 |
-38 |
28 |
32 |
|||||
Advertising and marketing |
27 |
20 |
34 |
28 |
-5 |
|||||
Amortization of core deposit and other intangible assets |
13 |
15 |
-15 |
15 |
-15 |
|||||
Other costs of operations |
116 |
134 |
-13 |
149 |
-21 |
|||||
Total |
$ 1,297 |
$ 1,396 |
-7 |
$ 1,293 |
— |
Noninterest expense aggregated
- Salaries and employee benefits expense decreased
$69 million reflecting seasonally higher stock-based compensation, payroll related-taxes and other employee benefits expense in the first quarter of 2024, partially offset by the full-quarter impact of annual merit increases awarded in the first quarter of 2024. FDIC assessments reflect estimated special assessment expense of$29 million and$5 million in the first quarter and second quarter of 2024, respectively, related to theFDIC's updated loss estimates associated with certain failed banks.- Other costs of operations decreased
$18 million reflecting lower expense associated with the Company's supplemental executive retirement savings plan and losses on lease terminations related to certain vacated properties in the first quarter of 2024.
Noninterest expense increased $4 million from the second quarter of 2023.
- Salaries and employee benefits expenses increased
$26 million reflecting higher salaries expense from annual merit and other increases and a rise in incentive compensation, partially offset by lower employee staffing levels. - Outside data processing and software rose
$18 million due to higher software maintenance and licensing costs and data processing expenses. - Other costs of operations decreased
$33 million as a result of a decline in check fraud losses, credit card merchant expenses and costs associated with serviced loans.
Income Taxes
The Company's effective income tax rate was 23.4% in the second quarter of 2024, compared with 20.0% and 25.2% in the first quarter of 2024 and second quarter of 2023, respectively. The first quarter of 2024 income tax expense reflects a net discrete tax benefit related to the resolution of a tax matter inherited from the acquisition of
Capital |
||||||
2Q24 |
1Q24 |
2Q23 |
||||
CET1 |
11.44 % |
(1) |
11.08 % |
10.59 % |
||
Tier 1 capital |
13.22 |
(1) |
12.38 |
11.91 |
||
Total capital |
14.87 |
(1) |
14.04 |
13.71 |
||
Tangible capital – common |
8.55 |
8.03 |
7.63 |
(1) |
M&T's capital ratios remained well above the minimum set forth by regulatory requirements. The Company issued
The CET1 capital ratio for M&T was estimated at 11.44% as of
Conference Call
Investors will have an opportunity to listen to M&T's conference call to discuss second quarter financial results today at
About M&T
M&T is a financial holding company headquartered in
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 M&T and/or the financial industry as a whole, as well as national and global events generally, 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 which are difficult to predict and may cause actual outcomes to differ materially from what is expressed or forecasted.
While there can be no assurance that any list of risks and uncertainties is complete, important factors that could cause actual outcomes and results to differ materially from those contemplated by forward-looking statements include the following, without limitation: economic conditions and growth rates, including inflation and market volatility; events and developments in the financial services industry, including industry conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, loan concentrations by type and industry, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; levels of client deposits; ability to contain costs and expenses; changes in M&T's credit ratings; the impact of the
These are representative of the 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, and other factors.
M&T provides further detail regarding these risks and uncertainties in its Form 10-K for the year ended
Financial Highlights
Three months ended |
Six months ended |
||||||||||
|
|
||||||||||
(Dollars in millions, except per share, shares in thousands) |
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||
Performance |
|||||||||||
Net income |
$ 655 |
$ 867 |
-25 % |
$ 1,186 |
$ 1,569 |
-24 % |
|||||
Net income available to common shareholders |
626 |
841 |
-26 |
1,131 |
1,516 |
-25 |
|||||
Per common share: |
|||||||||||
Basic earnings |
3.75 |
5.07 |
-26 |
6.79 |
9.09 |
-25 |
|||||
Diluted earnings |
3.73 |
5.05 |
-26 |
6.76 |
9.06 |
-25 |
|||||
Cash dividends |
1.35 |
1.30 |
4 |
2.65 |
2.60 |
2 |
|||||
Common shares outstanding: |
|||||||||||
Average - diluted (1) |
167,659 |
166,320 |
1 |
167,372 |
167,359 |
— |
|||||
Period end (2) |
167,225 |
165,894 |
1 |
167,225 |
165,894 |
1 |
|||||
Return on (annualized): |
|||||||||||
Average total assets |
1.24 % |
1.70 % |
1.13 % |
1.55 % |
|||||||
Average common shareholders' equity |
9.95 |
14.27 |
9.05 |
13.02 |
|||||||
Taxable-equivalent net interest income |
$ 1,731 |
$ 1,813 |
-5 |
$ 3,423 |
$ 3,645 |
-6 |
|||||
Yield on average earning assets |
5.82 % |
5.46 % |
5.78 % |
5.31 % |
|||||||
Cost of interest-bearing liabilities |
3.26 |
2.43 |
3.26 |
2.15 |
|||||||
Net interest spread |
2.56 |
3.03 |
2.52 |
3.16 |
|||||||
Contribution of interest-free funds |
1.03 |
.88 |
1.04 |
.81 |
|||||||
Net interest margin |
3.59 |
3.91 |
3.56 |
3.97 |
|||||||
Net charge-offs to average total net loans (annualized) |
.41 |
.38 |
.41 |
.30 |
|||||||
Net operating results (3) |
|||||||||||
Net operating income |
$ 665 |
$ 879 |
-24 |
$ 1,208 |
$ 1,594 |
-24 |
|||||
Diluted net operating earnings per common share |
3.79 |
5.12 |
-26 |
6.89 |
9.21 |
-25 |
|||||
Return on (annualized): |
|||||||||||
Average tangible assets |
1.31 % |
1.80 % |
1.20 % |
1.65 % |
|||||||
Average tangible common equity |
15.27 |
22.73 |
13.99 |
20.90 |
|||||||
Efficiency ratio |
55.3 |
48.9 |
58.0 |
52.0 |
|||||||
At |
|||||||||||
Loan quality |
2024 |
2023 |
Change |
||||||||
Nonaccrual loans |
$ 2,024 |
$ 2,435 |
-17 % |
||||||||
Real estate and other foreclosed assets |
33 |
43 |
-23 |
||||||||
Total nonperforming assets |
$ 2,057 |
$ 2,478 |
-17 |
||||||||
Accruing loans past due 90 days or more (4) |
$ 233 |
$ 380 |
-39 |
||||||||
Government guaranteed loans included in totals above: |
|||||||||||
Nonaccrual loans |
$ 64 |
$ 40 |
61 |
||||||||
Accruing loans past due 90 days or more |
215 |
294 |
-27 |
||||||||
Nonaccrual loans to total loans |
1.50 % |
1.83 % |
|||||||||
Allowance for credit losses to total loans |
1.63 |
1.50 |
|||||||||
Additional information |
|||||||||||
Period end common stock price |
$ 151.36 |
$ 123.76 |
22 |
||||||||
Domestic banking offices |
957 |
996 |
-4 |
||||||||
Full time equivalent employees |
22,110 |
22,946 |
-4 |
(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 appears herein. |
||||
(4) |
Predominantly residential real estate loans. |
Financial Highlights, Five Quarter Trend |
|||||||||
Three months ended |
|||||||||
|
|
|
|
|
|||||
(Dollars in millions, except per share, shares in thousands) |
2024 |
2024 |
2023 |
2023 |
2023 |
||||
Performance |
|||||||||
Net income |
$ 655 |
$ 531 |
$ 482 |
$ 690 |
$ 867 |
||||
Net income available to common shareholders |
626 |
505 |
457 |
664 |
841 |
||||
Per common share: |
|||||||||
Basic earnings |
3.75 |
3.04 |
2.75 |
4.00 |
5.07 |
||||
Diluted earnings |
3.73 |
3.02 |
2.74 |
3.98 |
5.05 |
||||
Cash dividends |
1.35 |
1.30 |
1.30 |
1.30 |
1.30 |
||||
Common shares outstanding: |
|||||||||
Average - diluted (1) |
167,659 |
167,084 |
166,731 |
166,570 |
166,320 |
||||
Period end (2) |
167,225 |
166,724 |
166,149 |
165,970 |
165,894 |
||||
Return on (annualized): |
|||||||||
Average total assets |
1.24 % |
1.01 % |
.92 % |
1.33 % |
1.70 % |
||||
Average common shareholders' equity |
9.95 |
8.14 |
7.41 |
10.99 |
14.27 |
||||
Taxable-equivalent net interest income |
$ 1,731 |
$ 1,692 |
$ 1,735 |
$ 1,790 |
$ 1,813 |
||||
Yield on average earning assets |
5.82 % |
5.74 % |
5.73 % |
5.62 % |
5.46 % |
||||
Cost of interest-bearing liabilities |
3.26 |
3.26 |
3.17 |
2.83 |
2.43 |
||||
Net interest spread |
2.56 |
2.48 |
2.56 |
2.79 |
3.03 |
||||
Contribution of interest-free funds |
1.03 |
1.04 |
1.05 |
1.00 |
.88 |
||||
Net interest margin |
3.59 |
3.52 |
3.61 |
3.79 |
3.91 |
||||
Net charge-offs to average total net loans (annualized) |
.41 |
.42 |
.44 |
.29 |
.38 |
||||
Net operating results (3) |
|||||||||
Net operating income |
$ 665 |
$ 543 |
$ 494 |
$ 702 |
$ 879 |
||||
Diluted net operating earnings per common share |
3.79 |
3.09 |
2.81 |
4.05 |
5.12 |
||||
Return on (annualized): |
|||||||||
Average tangible assets |
1.31 % |
1.08 % |
.98 % |
1.41 % |
1.80 % |
||||
Average tangible common equity |
15.27 |
12.67 |
11.70 |
17.41 |
22.73 |
||||
Efficiency ratio |
55.3 |
60.8 |
62.1 |
53.7 |
48.9 |
||||
|
|
|
|
|
|||||
Loan quality |
2024 |
2024 |
2023 |
2023 |
2023 |
||||
Nonaccrual loans |
$ 2,024 |
$ 2,302 |
$ 2,166 |
$ 2,342 |
$ 2,435 |
||||
Real estate and other foreclosed assets |
33 |
38 |
39 |
37 |
43 |
||||
Total nonperforming assets |
$ 2,057 |
$ 2,340 |
$ 2,205 |
$ 2,379 |
$ 2,478 |
||||
Accruing loans past due 90 days or more (4) |
$ 233 |
$ 297 |
$ 339 |
$ 354 |
$ 380 |
||||
Government guaranteed loans included in totals above: |
|||||||||
Nonaccrual loans |
$ 64 |
$ 62 |
$ 53 |
$ 40 |
$ 40 |
||||
Accruing loans past due 90 days or more |
215 |
244 |
298 |
269 |
294 |
||||
Nonaccrual loans to total loans |
1.50 % |
1.71 % |
1.62 % |
1.77 % |
1.83 % |
||||
Allowance for credit losses to total loans |
1.63 |
1.62 |
1.59 |
1.55 |
1.50 |
||||
Additional information |
|||||||||
Period end common stock price |
$ 151.36 |
$ 145.44 |
$ 137.08 |
$ 126.45 |
$ 123.76 |
||||
Domestic banking offices |
957 |
958 |
961 |
967 |
996 |
||||
Full time equivalent employees |
22,110 |
21,927 |
21,980 |
22,424 |
22,946 |
(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 appears herein. |
||||
(4) |
Predominantly residential real estate loans. |
Condensed Consolidated Statement of Income |
|||||||||||
Three months ended |
Six months ended |
||||||||||
|
|
||||||||||
(Dollars in millions) |
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||
Interest income |
$ 2,789 |
$ 2,516 |
11 % |
$ 5,534 |
$ 4,843 |
14 % |
|||||
Interest expense |
1,071 |
717 |
50 |
2,136 |
1,226 |
74 |
|||||
Net interest income |
1,718 |
1,799 |
-5 |
3,398 |
3,617 |
-6 |
|||||
Provision for credit losses |
150 |
150 |
— |
350 |
270 |
30 |
|||||
Net interest income after provision for credit losses |
1,568 |
1,649 |
-5 |
3,048 |
3,347 |
-9 |
|||||
Other income |
|||||||||||
Mortgage banking revenues |
106 |
107 |
-1 |
210 |
192 |
9 |
|||||
Service charges on deposit accounts |
127 |
119 |
8 |
251 |
232 |
8 |
|||||
Trust income |
170 |
172 |
-1 |
330 |
366 |
-10 |
|||||
Brokerage services income |
30 |
25 |
21 |
59 |
49 |
21 |
|||||
Trading account and other non-hedging |
7 |
17 |
-61 |
16 |
28 |
-44 |
|||||
Gain (loss) on bank investment securities |
(8) |
1 |
— |
(6) |
1 |
— |
|||||
Other revenues from operations |
152 |
362 |
-58 |
304 |
522 |
-42 |
|||||
Total other income |
584 |
803 |
-27 |
1,164 |
1,390 |
-16 |
|||||
Other expense |
|||||||||||
Salaries and employee benefits |
764 |
738 |
4 |
1,597 |
1,546 |
3 |
|||||
Equipment and net occupancy |
125 |
129 |
-3 |
254 |
256 |
-1 |
|||||
Outside data processing and software |
124 |
106 |
17 |
244 |
212 |
15 |
|||||
Professional and other services |
91 |
100 |
-10 |
176 |
225 |
-22 |
|||||
|
37 |
28 |
32 |
97 |
58 |
67 |
|||||
Advertising and marketing |
27 |
28 |
-5 |
47 |
59 |
-20 |
|||||
Amortization of core deposit and other |
13 |
15 |
-15 |
28 |
32 |
-14 |
|||||
Other costs of operations |
116 |
149 |
-21 |
250 |
264 |
-5 |
|||||
Total other expense |
1,297 |
1,293 |
— |
2,693 |
2,652 |
2 |
|||||
Income before income taxes |
855 |
1,159 |
-26 |
1,519 |
2,085 |
-27 |
|||||
Applicable income taxes |
200 |
292 |
-32 |
333 |
516 |
-36 |
|||||
Net income |
$ 655 |
$ 867 |
-25 % |
$ 1,186 |
$ 1,569 |
-24 % |
Condensed Consolidated Statement of Income, Five Quarter Trend |
|||||||||
Three months ended |
|||||||||
|
|
|
|
|
|||||
(Dollars in millions) |
2024 |
2024 |
2023 |
2023 |
2023 |
||||
Interest income |
$ 2,789 |
$ 2,745 |
$ 2,740 |
$ 2,641 |
$ 2,516 |
||||
Interest expense |
1,071 |
1,065 |
1,018 |
866 |
717 |
||||
Net interest income |
1,718 |
1,680 |
1,722 |
1,775 |
1,799 |
||||
Provision for credit losses |
150 |
200 |
225 |
150 |
150 |
||||
Net interest income after provision for credit losses |
1,568 |
1,480 |
1,497 |
1,625 |
1,649 |
||||
Other income |
|||||||||
Mortgage banking revenues |
106 |
104 |
112 |
105 |
107 |
||||
Service charges on deposit accounts |
127 |
124 |
121 |
121 |
119 |
||||
Trust income |
170 |
160 |
159 |
155 |
172 |
||||
Brokerage services income |
30 |
29 |
26 |
27 |
25 |
||||
Trading account and other non-hedging |
7 |
9 |
11 |
9 |
17 |
||||
Gain (loss) on bank investment securities |
(8) |
2 |
4 |
— |
1 |
||||
Other revenues from operations |
152 |
152 |
145 |
143 |
362 |
||||
Total other income |
584 |
580 |
578 |
560 |
803 |
||||
Other expense |
|||||||||
Salaries and employee benefits |
764 |
833 |
724 |
727 |
738 |
||||
Equipment and net occupancy |
125 |
129 |
134 |
131 |
129 |
||||
Outside data processing and software |
124 |
120 |
114 |
111 |
106 |
||||
Professional and other services |
91 |
85 |
99 |
89 |
100 |
||||
|
37 |
60 |
228 |
29 |
28 |
||||
Advertising and marketing |
27 |
20 |
26 |
23 |
28 |
||||
Amortization of core deposit and other |
13 |
15 |
15 |
15 |
15 |
||||
Other costs of operations |
116 |
134 |
110 |
153 |
149 |
||||
Total other expense |
1,297 |
1,396 |
1,450 |
1,278 |
1,293 |
||||
Income before income taxes |
855 |
664 |
625 |
907 |
1,159 |
||||
Applicable income taxes |
200 |
133 |
143 |
217 |
292 |
||||
Net income |
$ 655 |
$ 531 |
$ 482 |
$ 690 |
$ 867 |
Condensed Consolidated Balance Sheet |
|||||
|
|||||
(Dollars in millions) |
2024 |
2023 |
Change |
||
ASSETS |
|||||
Cash and due from banks |
$ 1,778 |
$ 1,848 |
-4 % |
||
Interest-bearing deposits at banks |
24,792 |
27,107 |
-9 |
||
Trading account |
99 |
137 |
-28 |
||
Investment securities |
29,894 |
27,917 |
7 |
||
Loans and leases, net of unearned discount: |
|||||
Commercial and industrial |
60,027 |
54,699 |
10 |
||
Real estate - commercial |
29,532 |
34,634 |
-15 |
||
Real estate - consumer |
23,003 |
23,762 |
-3 |
||
Consumer |
22,440 |
20,249 |
11 |
||
Total loans and leases, net |
135,002 |
133,344 |
1 |
||
Less: allowance for credit losses |
2,204 |
1,998 |
10 |
||
Net loans and leases |
132,798 |
131,346 |
1 |
||
|
8,465 |
8,465 |
— |
||
Core deposit and other intangible assets |
119 |
177 |
-32 |
||
Other assets |
10,910 |
10,675 |
2 |
||
Total assets |
$ 208,855 |
$ 207,672 |
1 % |
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
Noninterest-bearing deposits |
$ 47,729 |
$ 54,938 |
-13 % |
||
Interest-bearing deposits |
112,181 |
107,120 |
5 |
||
Total deposits |
159,910 |
162,058 |
-1 |
||
Short-term borrowings |
4,764 |
7,908 |
-40 |
||
Accrued interest and other liabilities |
4,438 |
4,488 |
-1 |
||
Long-term borrowings |
11,319 |
7,417 |
53 |
||
Total liabilities |
180,431 |
181,871 |
-1 |
||
Shareholders' equity: |
|||||
Preferred |
2,744 |
2,011 |
36 |
||
Common |
25,680 |
23,790 |
8 |
||
Total shareholders' equity |
28,424 |
25,801 |
10 |
||
Total liabilities and shareholders' equity |
$ 208,855 |
$ 207,672 |
1 % |
Condensed Consolidated Balance Sheet, Five Quarter Trend |
|||||||||
|
|
|
|
|
|||||
(Dollars in millions) |
2024 |
2024 |
2023 |
2023 |
2023 |
||||
ASSETS |
|||||||||
Cash and due from banks |
$ 1,778 |
$ 1,695 |
$ 1,731 |
$ 1,769 |
$ 1,848 |
||||
Interest-bearing deposits at banks |
24,792 |
32,144 |
28,069 |
30,114 |
27,107 |
||||
Trading account |
99 |
99 |
106 |
137 |
137 |
||||
Investment securities |
29,894 |
28,496 |
26,897 |
27,336 |
27,917 |
||||
Loans and leases, net of unearned discount: |
|||||||||
Commercial and industrial |
60,027 |
57,897 |
57,010 |
54,891 |
54,699 |
||||
Real estate - commercial |
29,532 |
32,416 |
33,003 |
33,741 |
34,634 |
||||
Real estate - consumer |
23,003 |
23,076 |
23,264 |
23,448 |
23,762 |
||||
Consumer |
22,440 |
21,584 |
20,791 |
20,275 |
20,249 |
||||
Total loans and leases, net |
135,002 |
134,973 |
134,068 |
132,355 |
133,344 |
||||
Less: allowance for credit losses |
2,204 |
2,191 |
2,129 |
2,052 |
1,998 |
||||
Net loans and leases |
132,798 |
132,782 |
131,939 |
130,303 |
131,346 |
||||
|
8,465 |
8,465 |
8,465 |
8,465 |
8,465 |
||||
Core deposit and other intangible assets |
119 |
132 |
147 |
162 |
177 |
||||
Other assets |
10,910 |
11,324 |
10,910 |
10,838 |
10,675 |
||||
Total assets |
$ 208,855 |
$ 215,137 |
$ 208,264 |
$ 209,124 |
$ 207,672 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Noninterest-bearing deposits |
$ 47,729 |
$ 50,578 |
$ 49,294 |
$ 53,787 |
$ 54,938 |
||||
Interest-bearing deposits |
112,181 |
116,618 |
113,980 |
110,341 |
107,120 |
||||
Total deposits |
159,910 |
167,196 |
163,274 |
164,128 |
162,058 |
||||
Short-term borrowings |
4,764 |
4,795 |
5,316 |
6,731 |
7,908 |
||||
Accrued interest and other liabilities |
4,438 |
4,527 |
4,516 |
4,946 |
4,488 |
||||
Long-term borrowings |
11,319 |
11,450 |
8,201 |
7,123 |
7,417 |
||||
Total liabilities |
180,431 |
187,968 |
181,307 |
182,928 |
181,871 |
||||
Shareholders' equity: |
|||||||||
Preferred |
2,744 |
2,011 |
2,011 |
2,011 |
2,011 |
||||
Common |
25,680 |
25,158 |
24,946 |
24,185 |
23,790 |
||||
Total shareholders' equity |
28,424 |
27,169 |
26,957 |
26,196 |
25,801 |
||||
Total liabilities and shareholders' equity |
$ 208,855 |
$ 215,137 |
$ 208,264 |
$ 209,124 |
$ 207,672 |
Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates |
|||||||||||||||||||||||||
Three months ended |
Change in balance |
Six months ended |
|||||||||||||||||||||||
|
|
|
|
|
Change |
||||||||||||||||||||
(Dollars in millions) |
2024 |
2024 |
2023 |
|
|
2024 |
2023 |
in |
|||||||||||||||||
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
2024 |
2023 |
Balance |
Rate |
Balance |
Rate |
balance |
|||||||||||||
ASSETS |
|||||||||||||||||||||||||
Interest-bearing deposits at banks |
$ 29,294 |
5.50 % |
$ 30,647 |
5.49 % |
$ 23,617 |
5.14 % |
-4 % |
24 % |
$ 29,971 |
5.50 % |
$ 23,963 |
4.89 % |
25 % |
||||||||||||
Trading account |
99 |
3.47 |
105 |
3.42 |
151 |
2.66 |
-6 |
-34 |
102 |
3.45 |
136 |
2.50 |
-25 |
||||||||||||
Investment securities |
29,695 |
3.61 |
28,587 |
3.30 |
28,623 |
3.09 |
4 |
4 |
29,141 |
3.46 |
28,126 |
3.04 |
4 |
||||||||||||
Loans and leases, net of unearned discount: |
|||||||||||||||||||||||||
Commercial and industrial |
58,152 |
7.04 |
56,821 |
6.99 |
54,572 |
6.63 |
2 |
7 |
57,486 |
7.01 |
53,531 |
6.47 |
7 |
||||||||||||
Real estate - commercial |
31,458 |
6.38 |
32,696 |
6.36 |
34,903 |
6.38 |
-4 |
-10 |
32,077 |
6.37 |
35,089 |
6.14 |
-9 |
||||||||||||
Real estate - consumer |
23,006 |
4.32 |
23,136 |
4.28 |
23,781 |
4.10 |
-1 |
-3 |
23,071 |
4.30 |
23,775 |
4.03 |
-3 |
||||||||||||
Consumer |
21,972 |
6.61 |
21,143 |
6.54 |
20,289 |
5.88 |
4 |
8 |
21,558 |
6.58 |
20,388 |
5.77 |
6 |
||||||||||||
Total loans and leases, net |
134,588 |
6.38 |
133,796 |
6.32 |
133,545 |
6.02 |
1 |
1 |
134,192 |
6.35 |
132,783 |
5.87 |
1 |
||||||||||||
Total earning assets |
193,676 |
5.82 |
193,135 |
5.74 |
185,936 |
5.46 |
— |
4 |
193,406 |
5.78 |
185,008 |
5.31 |
5 |
||||||||||||
|
8,465 |
8,465 |
8,473 |
— |
— |
8,465 |
8,482 |
— |
|||||||||||||||||
Core deposit and other intangible assets |
126 |
140 |
185 |
-10 |
-32 |
133 |
192 |
-31 |
|||||||||||||||||
Other assets |
9,714 |
9,738 |
9,782 |
— |
-1 |
9,725 |
9,810 |
-1 |
|||||||||||||||||
Total assets |
$ 211,981 |
$ 211,478 |
$ 204,376 |
— % |
4 % |
$ 211,729 |
$ 203,492 |
4 % |
|||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||||||||
Interest-bearing deposits |
|||||||||||||||||||||||||
Savings and interest-checking deposits |
$ 95,955 |
2.59 % |
$ 94,867 |
2.61 % |
$ 87,210 |
1.69 % |
1 % |
10 % |
$ 95,411 |
2.60 % |
$ 87,629 |
1.49 % |
9 % |
||||||||||||
Time deposits |
19,802 |
4.41 |
20,583 |
4.41 |
16,009 |
3.77 |
-4 |
24 |
20,192 |
4.41 |
13,832 |
3.49 |
46 |
||||||||||||
Total interest-bearing deposits |
115,757 |
2.90 |
115,450 |
2.93 |
103,219 |
2.02 |
— |
12 |
115,603 |
2.91 |
101,461 |
1.76 |
14 |
||||||||||||
Short-term borrowings |
4,962 |
5.62 |
6,228 |
5.42 |
7,539 |
5.11 |
-20 |
-34 |
5,595 |
5.51 |
6,273 |
4.94 |
-11 |
||||||||||||
Long-term borrowings |
11,490 |
5.83 |
9,773 |
5.81 |
7,516 |
5.43 |
18 |
53 |
10,631 |
5.82 |
7,017 |
5.36 |
52 |
||||||||||||
Total interest-bearing liabilities |
132,209 |
3.26 |
131,451 |
3.26 |
118,274 |
2.43 |
1 |
12 |
131,829 |
3.26 |
114,751 |
2.15 |
15 |
||||||||||||
Noninterest-bearing deposits |
47,734 |
48,615 |
56,180 |
-2 |
-15 |
48,175 |
59,001 |
-18 |
|||||||||||||||||
Other liabilities |
4,293 |
4,393 |
4,237 |
-2 |
1 |
4,343 |
4,208 |
3 |
|||||||||||||||||
Total liabilities |
184,236 |
184,459 |
178,691 |
— |
3 |
184,347 |
177,960 |
4 |
|||||||||||||||||
Shareholders' equity |
27,745 |
27,019 |
25,685 |
3 |
8 |
27,382 |
25,532 |
7 |
|||||||||||||||||
Total liabilities and shareholders' equity |
$ 211,981 |
$ 211,478 |
$ 204,376 |
— % |
4 % |
$ 211,729 |
$ 203,492 |
4 % |
|||||||||||||||||
Net interest spread |
2.56 |
2.48 |
3.03 |
2.52 |
3.16 |
||||||||||||||||||||
Contribution of interest-free funds |
1.03 |
1.04 |
.88 |
1.04 |
.81 |
||||||||||||||||||||
Net interest margin |
3.59 % |
3.52 % |
3.91 % |
3.56 % |
3.97 % |
Reconciliation of Quarterly GAAP to Non-GAAP Measures |
|||||||
Three months ended |
Six months ended |
||||||
|
|
||||||
2024 |
2023 |
2024 |
2023 |
||||
(Dollars in millions, except per share) |
|||||||
Income statement data |
|||||||
Net income |
|||||||
Net income |
$ 655 |
$ 867 |
$ 1,186 |
$ 1,569 |
|||
Amortization of core deposit and other intangible assets (1) |
10 |
12 |
22 |
25 |
|||
Net operating income |
$ 665 |
$ 879 |
$ 1,208 |
$ 1,594 |
|||
Earnings per common share |
|||||||
Diluted earnings per common share |
$ 3.73 |
$ 5.05 |
$ 6.76 |
$ 9.06 |
|||
Amortization of core deposit and other intangible assets (1) |
.06 |
.07 |
.13 |
.15 |
|||
Diluted net operating earnings per common share |
$ 3.79 |
$ 5.12 |
$ 6.89 |
$ 9.21 |
|||
Other expense |
|||||||
Other expense |
$ 1,297 |
$ 1,293 |
$ 2,693 |
$ 2,652 |
|||
Amortization of core deposit and other intangible assets |
(13) |
(15) |
(28) |
(32) |
|||
Noninterest operating expense |
$ 1,284 |
$ 1,278 |
$ 2,665 |
$ 2,620 |
|||
Efficiency ratio |
|||||||
Noninterest operating expense (numerator) |
$ 1,284 |
$ 1,278 |
$ 2,665 |
$ 2,620 |
|||
Taxable-equivalent net interest income |
$ 1,731 |
$ 1,813 |
$ 3,423 |
$ 3,645 |
|||
Other income |
584 |
803 |
1,164 |
1,390 |
|||
Less: Gain (loss) on bank investment securities |
(8) |
1 |
(6) |
1 |
|||
Denominator |
$ 2,323 |
$ 2,615 |
$ 4,593 |
$ 5,034 |
|||
Efficiency ratio |
55.3 % |
48.9 % |
58.0 % |
52.0 % |
|||
Balance sheet data |
|||||||
Average assets |
|||||||
Average assets |
|
|
|
|
|||
|
(8,465) |
(8,473) |
(8,465) |
(8,482) |
|||
Core deposit and other intangible assets |
(126) |
(185) |
(133) |
(192) |
|||
Deferred taxes |
30 |
46 |
32 |
47 |
|||
Average tangible assets |
|
|
|
|
|||
Average common equity |
|||||||
Average total equity |
$ 27,745 |
$ 25,685 |
$ 27,382 |
$ 25,532 |
|||
Preferred stock |
(2,405) |
(2,011) |
(2,208) |
(2,011) |
|||
Average common equity |
25,340 |
23,674 |
25,174 |
23,521 |
|||
|
(8,465) |
(8,473) |
(8,465) |
(8,482) |
|||
Core deposit and other intangible assets |
(126) |
(185) |
(133) |
(192) |
|||
Deferred taxes |
30 |
46 |
32 |
47 |
|||
Average tangible common equity |
$ 16,779 |
$ 15,062 |
$ 16,608 |
$ 14,894 |
|||
At end of quarter |
|||||||
Total assets |
|||||||
Total assets |
|
|
|||||
|
(8,465) |
(8,465) |
|||||
Core deposit and other intangible assets |
(119) |
(177) |
|||||
Deferred taxes |
31 |
44 |
|||||
Total tangible assets |
|
|
|||||
Total common equity |
|||||||
Total equity |
$ 28,424 |
$ 25,801 |
|||||
Preferred stock |
(2,744) |
(2,011) |
|||||
Common equity |
25,680 |
23,790 |
|||||
|
(8,465) |
(8,465) |
|||||
Core deposit and other intangible assets |
(119) |
(177) |
|||||
Deferred taxes |
31 |
44 |
|||||
Total tangible common equity |
$ 17,127 |
$ 15,192 |
(1) After any related tax effect. |
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend |
|||||||||
Three months ended |
|||||||||
|
|
|
|
|
|||||
2024 |
2024 |
2023 |
2023 |
2023 |
|||||
(Dollars in millions, except per share) |
|||||||||
Income statement data |
|||||||||
Net income |
|||||||||
Net income |
$ 655 |
$ 531 |
$ 482 |
$ 690 |
$ 867 |
||||
Amortization of core deposit and other intangible assets (1) |
10 |
12 |
12 |
12 |
12 |
||||
Net operating income |
$ 665 |
$ 543 |
$ 494 |
$ 702 |
$ 879 |
||||
Earnings per common share |
|||||||||
Diluted earnings per common share |
$ 3.73 |
$ 3.02 |
$ 2.74 |
$ 3.98 |
$ 5.05 |
||||
Amortization of core deposit and other intangible assets (1) |
.06 |
.07 |
.07 |
.07 |
.07 |
||||
Diluted net operating earnings per common share |
$ 3.79 |
$ 3.09 |
$ 2.81 |
$ 4.05 |
$ 5.12 |
||||
Other expense |
|||||||||
Other expense |
$ 1,297 |
$ 1,396 |
$ 1,450 |
$ 1,278 |
$ 1,293 |
||||
Amortization of core deposit and other intangible assets |
(13) |
(15) |
(15) |
(15) |
(15) |
||||
Noninterest operating expense |
$ 1,284 |
$ 1,381 |
$ 1,435 |
$ 1,263 |
$ 1,278 |
||||
Efficiency ratio |
|||||||||
Noninterest operating expense (numerator) |
$ 1,284 |
$ 1,381 |
$ 1,435 |
$ 1,263 |
$ 1,278 |
||||
Taxable-equivalent net interest income |
$ 1,731 |
$ 1,692 |
$ 1,735 |
$ 1,790 |
$ 1,813 |
||||
Other income |
584 |
580 |
578 |
560 |
803 |
||||
Less: Gain (loss) on bank investment securities |
(8) |
2 |
4 |
— |
1 |
||||
Denominator |
$ 2,323 |
$ 2,270 |
$ 2,309 |
$ 2,350 |
$ 2,615 |
||||
Efficiency ratio |
55.3 % |
60.8 % |
62.1 % |
53.7 % |
48.9 % |
||||
Balance sheet data |
|||||||||
Average assets |
|||||||||
Average assets |
$ 211,981 |
$ 211,478 |
$ 208,752 |
$ 205,791 |
$ 204,376 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,473) |
||||
Core deposit and other intangible assets |
(126) |
(140) |
(154) |
(170) |
(185) |
||||
Deferred taxes |
30 |
33 |
39 |
43 |
46 |
||||
Average tangible assets |
$ 203,420 |
$ 202,906 |
$ 200,172 |
$ 197,199 |
$ 195,764 |
||||
Average common equity |
|||||||||
Average total equity |
$ 27,745 |
$ 27,019 |
$ 26,500 |
$ 26,020 |
$ 25,685 |
||||
Preferred stock |
(2,405) |
(2,011) |
(2,011) |
(2,011) |
(2,011) |
||||
Average common equity |
25,340 |
25,008 |
24,489 |
24,009 |
23,674 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,473) |
||||
Core deposit and other intangible assets |
(126) |
(140) |
(154) |
(170) |
(185) |
||||
Deferred taxes |
30 |
33 |
39 |
43 |
46 |
||||
Average tangible common equity |
$ 16,779 |
$ 16,436 |
$ 15,909 |
$ 15,417 |
$ 15,062 |
||||
At end of quarter |
|||||||||
Total assets |
|||||||||
Total assets |
$ 208,855 |
$ 215,137 |
$ 208,264 |
$ 209,124 |
$ 207,672 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,465) |
||||
Core deposit and other intangible assets |
(119) |
(132) |
(147) |
(162) |
(177) |
||||
Deferred taxes |
31 |
34 |
37 |
41 |
44 |
||||
Total tangible assets |
$ 200,302 |
$ 206,574 |
$ 199,689 |
$ 200,538 |
$ 199,074 |
||||
Total common equity |
|||||||||
Total equity |
$ 28,424 |
$ 27,169 |
$ 26,957 |
$ 26,197 |
$ 25,801 |
||||
Preferred stock |
(2,744) |
(2,011) |
(2,011) |
(2,011) |
(2,011) |
||||
Common equity |
25,680 |
25,158 |
24,946 |
24,186 |
23,790 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,465) |
||||
Core deposit and other intangible assets |
(119) |
(132) |
(147) |
(162) |
(177) |
||||
Deferred taxes |
31 |
34 |
37 |
41 |
44 |
||||
Total tangible common equity |
$ 17,127 |
$ 16,595 |
$ 16,371 |
$ 15,600 |
$ 15,192 |
(1) After any related tax effect. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/mt-bank-corporation-nysemtb-announces-second-quarter-2024-results-302200026.html
SOURCE