Release Details

M&T Bank Corporation (NYSE:MTB) announces third quarter 2025 results

BUFFALO, N.Y.Oct. 16, 2025 /PRNewswire/ -- M&T Bank Corporation ("M&T" or "the Company") reports quarterly net income of $792 million or $4.82 of diluted earnings per common share.

 (Dollars in millions, except per share data)  


 

 3Q25  


 

 2Q25  


 

 3Q24  

 Earnings Highlights  

Net interest income


 

$        1,761


 

$        1,713


 

$        1,726

Taxable-equivalent adjustment


 

12


 

9


 

13

Net interest income - taxable-equivalent


 

1,773


 

1,722


 

1,739

Provision for credit losses


 

125


 

125


 

120

Noninterest income


 

752


 

683


 

606

Noninterest expense


 

1,363


 

1,336


 

1,303

Net income


 

792


 

716


 

721

Net income available to common shareholders - diluted


 

754


 

679


 

674

Diluted earnings per common share


 

4.82


 

4.24


 

4.02

Return on average assets - annualized


 

1.49 %


 

1.37 %


 

1.37 %

Return on average common shareholders' equity - annualized


 

11.45


 

10.39


 

10.26

 Average Balance Sheet  

Total assets


 

$     211,053


 

$     210,261


 

$    209,581

Interest-bearing deposits at banks


 

17,739


 

19,698


 

25,491

Investment securities


 

36,559


 

35,335


 

31,023

Loans


 

136,527


 

135,407


 

134,751

Deposits


 

162,706


 

163,406


 

161,505

Borrowings


 

15,633


 

14,263


 

15,428

 Selected Ratios  

 (Amounts expressed as a percent, except per share data)  


 

 

 

 

 

 

Net interest margin


 

3.68 %


 

3.62 %


 

3.62 %

Efficiency ratio (1)


 

53.6


 

55.2


 

55.0

Net charge-offs to average total loans - annualized


 

.42


 

.32


 

.35

Allowance for loan losses to total loans


 

1.58


 

1.61


 

1.62

Nonaccrual loans to total loans


 

1.10


 

1.16


 

1.42

Common equity Tier 1 ("CET1") capital ratio (2)


 

10.99


 

10.99


 

11.54

Common shareholders' equity per share


 

$      170.43


 

$      166.94


 

$      159.38

(1) A reconciliation of non-GAAP measures is included in the tables that accompany this release.

(2) CET1 capital ratio at September 30, 2025 is estimated.

Financial Highlights

  • Taxable-equivalent net interest income increased $51 million in the recent quarter as compared with the second quarter of 2025 reflecting an additional day of earnings, favorable earning asset and interest-bearing liability repricing and the impact of $20 million of lower taxable-equivalent interest income in the second quarter of 2025 resulting from an alignment of amortization periods for certain municipal bonds obtained from the acquisition of People's United Financial, Inc.
  • Average loans in the recent quarter reflect higher average balances of commercial and industrial, consumer and residential real estate loans, partially offset by a lower average balance of commercial real estate loans.
  • Higher noninterest income reflects a distribution of an earnout payment of $28 million related to the Company's 2023 sale of its Collective Investment Trust ("CIT") business, a $20 million distribution from M&T's investment in Bayview Lending Group LLC ("BLG"), higher mortgage banking revenues and a gain on the sale of equipment leases, partially offset by gains on the sales of an out-of-footprint loan portfolio of $15 million and a subsidiary that specialized in institutional services of $10 million each in the second quarter of 2025.
  • The increase in noninterest expense was primarily attributed to higher severance-related expense, an impairment of a renewable energy tax credit investment and a rise in expenses associated with the Company's supplemental executive retirement savings plan.
  • Reflecting improved asset quality, the allowance for loan losses as a percentage of total loans declined 3 basis points to 1.58% at September 30, 2025.
  • M&T repurchased 2.1 million shares of its common stock during the recent quarter for a total cost of $409 million, compared with 6.1 million shares for a total cost of $1.1 billion in the second quarter of 2025. M&T's CET1 capital ratio is estimated to be 10.99% at September 30, 2025.

Chief Financial Officer Commentary

"M&T's businesses generated strong fee income in 2025 and contributed to M&T's earnings growth in the recent quarter. Our improved credit quality and loan growth each reflect the dedication of our teams to prudent lending in service of our customers and communities. We continued to return capital to our investors including an 11% increase in quarterly dividends on M&T's common stock. Our results are a reflection of M&T's commitment to finding solutions for a diverse customer base and making a difference in people's lives."

 Daryl N. Bible, M&T's Chief Financial Officer  

 Contact:  

Investor Relations:   

Steve Wendelboe

716.842.5138

Media Relations: 

Frank Lentini   

929.651.0447

Non-GAAP Measures (1)

 (Dollars in millions, except per share data)  


 

3Q25


 

2Q25


 

Change 
3Q25 vs.
2Q25


 

3Q24


 

Change 
3Q25 vs. 
3Q24

Net operating income


 

$            798


 

$            724


 

10 %


 

$            731


 

9 %

Diluted net operating earnings per common share


 

4.87


 

4.28


 

14


 

4.08


 

19

Annualized return on average tangible assets


 

1.56 %


 

1.44 %


 

 

 

1.45 %


 

 

Annualized return on average tangible common equity


 

17.13


 

15.54


 

 

 

15.47


 

 

Efficiency ratio


 

53.6


 

55.2


 

 

 

55.0


 

 

Tangible equity per common share


 

$       115.31


 

$       112.48


 

3


 

$       107.97


 

7


 

 

 

 

(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

 (Dollars in millions)  


 

3Q25


 

2Q25


 

Change 
3Q25 vs. 
2Q25


 

3Q24


 

Change 
3Q25 vs. 
3Q24

Average earning assets


 

$     190,920


 

$     190,535


 

— %


 

$     191,366


 

— %

Average interest-bearing liabilities


 

134,283


 

132,516


 

1


 

130,775


 

3

Net interest income - taxable-equivalent


 

1,773


 

1,722


 

3


 

1,739


 

2

Yield on average earning assets


 

5.59 %


 

5.51 %


 

 

 

5.82 %


 

 

Cost of interest-bearing liabilities


 

2.71


 

2.71


 

 

 

3.22


 

 

Net interest spread


 

2.88


 

2.80


 

 

 

2.60


 

 

Net interest margin


 

3.68


 

3.62


 

 

 

3.62


 

 

Taxable-equivalent net interest income increased $51 million in the recent quarter as compared with the second quarter of 2025 reflecting an additional day of earnings, favorable earning asset and interest-bearing liability repricing and the impact of $20 million of lower taxable-equivalent interest income in the second quarter of 2025 resulting from an alignment of amortization periods for certain municipal bonds obtained from the acquisition of People's United Financial, Inc.

Taxable-equivalent net interest income increased $34 million as compared with the year-earlier third quarter reflecting favorable earning asset and interest-bearing liability repricing as net interest spread widened 28 basis points.

Average Earning Assets

 (Dollars in millions)  


 

3Q25


 

2Q25


 

Change 
3Q25 vs. 
2Q25


 

3Q24


 

Change 
3Q25 vs. 
3Q24

Interest-bearing deposits at banks


 

$      17,739


 

$      19,698


 

-10 %


 

$      25,491


 

-30 %

Trading account


 

95


 

95


 

—


 

101


 

-6

Investment securities


 

36,559


 

35,335


 

3


 

31,023


 

18

Loans


 

 

 

 

 

 

 

 

 

 

Commercial and industrial


 

61,716


 

61,036


 

1


 

59,779


 

3

Real estate - commercial


 

24,353


 

25,333


 

-4


 

29,075


 

-16

Real estate - residential


 

24,359


 

23,684


 

3


 

22,994


 

6

Consumer


 

26,099


 

25,354


 

3


 

22,903


 

14

Total loans


 

136,527


 

135,407


 

1


 

134,751


 

1

Total earning assets


 

$    190,920


 

$    190,535


 

—


 

$    191,366


 

—

Average earning assets increased $385 million from the second quarter of 2025 reflecting purchases of investment securities and net loan fundings, partially offset by lower interest-bearing deposits at banks. Growth in commercial and industrial loans, primarily in loans to the financial and insurance industry, residential real estate loans and consumer loans, predominantly recreational finance loans, contributed to the increase in average loans in the recent quarter. Partially offsetting that loan growth was a decline in average commercial real estate loans of $980 million, reflecting payoffs and the full-quarter impact of the sale of an out-of-footprint residential builder and developer loan portfolio.

Average earning assets decreased $446 million from the third quarter of 2024. Average interest-bearing deposits at banks decreased $7.8 billion reflecting purchases of investment securities and loan growth, partially offset by higher average deposit balances. Average loan increases resulted from higher average commercial and industrial loans of $1.9 billion, reflecting growth in loans to the financial and insurance industry, an increase in average residential real estate loans of $1.4 billion, and higher average consumer loans of $3.2 billion, reflecting a rise in average balances of recreational finance and automobile loans. Partially offsetting those increases was a $4.7 billion decline in average commercial real estate loans.

Average Interest-bearing Liabilities

 (Dollars in millions)  


 

3Q25


 

2Q25


 

Change 
3Q25 vs. 
2Q25


 

3Q24


 

Change 
3Q25 vs. 
3Q24

Interest-bearing deposits


 

 

 

 

 

 

 

 

 

 

Savings and interest-checking deposits


 

$        104,660


 

$        103,963


 

1 %


 

$          98,295


 

6 %

Time deposits


 

13,990


 

14,290


 

-2


 

17,052


 

-18

Total interest-bearing deposits


 

118,650


 

118,253


 

—


 

115,347


 

3

Short-term borrowings


 

2,844


 

3,327


 

-15


 

4,034


 

-30

Long-term borrowings


 

12,789


 

10,936


 

17


 

11,394


 

12

Total interest-bearing liabilities


 

$        134,283


 

$        132,516


 

1


 

$        130,775


 

3

Average interest-bearing liabilities rose $1.8 billion from the second quarter of 2025. Higher average borrowings resulted from issuances of senior notes in the second quarter of 2025 and subordinated notes in the recent quarter, partially offset by lower average short-term borrowings from the FHLB of New York.

Average interest-bearing liabilities increased $3.5 billion from the third quarter of 2024, largely attributable to a $3.6 billion increase in non-brokered interest-bearing deposits. Average borrowings increased $205 million reflecting higher average long-term borrowings from issuances of senior and subordinated notes and other long-term debt since the third quarter of 2024, partially offset by lower average short-term and long-term borrowings from the FHLB of New York.

Provision for Credit Losses/Asset Quality

 (Dollars in millions)  


 

3Q25


 

2Q25


 

Change 

3Q25 vs. 
2Q25


 

3Q24


 

Change 

3Q25 vs. 
3Q24

 At end of quarter  


 

 

 

 

 

 

 

 

 

 

Nonaccrual loans


 

$         1,512


 

$         1,573


 

-4 %


 

$          1,926


 

-21 %

Real estate and other foreclosed assets


 

37


 

30


 

23


 

37


 

—

Total nonperforming assets


 

1,549


 

1,603


 

-3


 

1,963


 

-21

Accruing loans past due 90 days or more (1)


 

432


 

496


 

-13


 

288


 

50

Nonaccrual loans as % of loans outstanding


 

1.10 %


 

1.16 %


 

 

 

1.42 %


 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses


 

$         2,161


 

$         2,197


 

-2


 

$          2,204


 

-2

Allowance for loan losses as % of loans outstanding


 

1.58 %


 

1.61 %


 

 

 

1.62 %


 

 

Reserve for unfunded credit commitments


 

$               95


 

$               80


 

19


 

$                60


 

59


 

 

 

 

 

 

 

 

 

 

 

 For the period  


 

 

 

 

 

 

 

 

 

 

Provision for loan losses


 

$             110


 

$             105


 

5


 

$             120


 

-8

Provision for unfunded credit commitments


 

15


 

20


 

-25


 

—


 

100

Total provision for credit losses


 

125


 

125


 

—


 

120


 

4

Net charge-offs


 

146


 

108


 

34


 

120


 

21

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


 

.42 %


 

.32 %


 

 

 

.35 %


 

 

 

 

 

(1)  Predominantly government-guaranteed residential real estate loans.

The provision for credit losses was $125 million in each of the third and second quarters of 2025, compared with $120 million in the third quarter of 2024. The allowance for loan losses as a percentage of loans outstanding decreased from 1.61% at June 30, 2025 to 1.58% at September 30, 2025 reflecting lower levels of criticized commercial real estate loans. Net charge-offs totaled $146 million in 2025's third quarter as compared with $108 million in 2025's second quarter and $120 million in the year-earlier third quarter, representing .42%, .32% and .35%, respectively, of average loans outstanding.

Nonaccrual loans were $1.5 billion at September 30, 2025, compared with $1.6 billion at June 30, 2025 and $1.9 billion at September 30, 2024. The lower level of nonaccrual loans at the two most recent quarter ends as compared with September 30, 2024 predominantly reflects decreases in commercial real estate, commercial and industrial and consumer nonaccrual loans.

Noninterest Income

 (Dollars in millions)  


 

3Q25


 

2Q25


 

Change 
3Q25 vs. 
2Q25


 

3Q24


 

Change 
3Q25 vs. 
3Q24

Mortgage banking revenues


 

$          147


 

$          130


 

13 %


 

$          109


 

36 %

Service charges on deposit accounts


 

141


 

137


 

2


 

132


 

7

Trust income


 

181


 

182


 

-1


 

170


 

7

Brokerage services income


 

34


 

31


 

9


 

32


 

9

Trading account and other non-hedging derivative gains


 

18


 

12


 

66


 

13


 

34

Gain (loss) on bank investment securities


 

1


 

—


 

—


 

(2)


 

—

Other revenues from operations


 

230


 

191


 

21


 

152


 

50

Total 


 

$          752


 

$          683


 

10


 

$          606


 

24

Noninterest income in the third quarter of 2025 increased $69 million, or 10%, from 2025's second quarter.

  • Mortgage banking revenues rose $17 million reflecting an increase in residential mortgage loan servicing income and higher gains on sales of commercial mortgage loans.
  • Trading account and other non-hedging derivative gains increased $6 million reflecting an increase in revenues from interest swap transactions with commercial customers.
  • Other revenues from operations increased $39 million reflecting a $28 million distribution of an earnout payment related to the Company's 2023 sale of its CIT business, a $20 million distribution from M&T's investment in BLG and a $12 million gain on the sale of equipment leases in the recent quarter, partially offset by a $15 million gain on the sale of an out-of-footprint residential builder and developer loan portfolio and a $10 million gain on the sale of a subsidiary that specialized in institutional services each in the second quarter of 2025.

Noninterest income rose $146 million, or 24%, as compared with the third quarter of 2024.

  • Mortgage banking revenues rose $38 million predominantly due to increased residential mortgage loan servicing income.
  • Service charges on deposit accounts increased $9 million reflecting higher commercial service charges.
  • Trust income rose $11 million reflecting higher revenues from the Company's global capital markets and wealth advisory services businesses.
  • Other revenues from operations increased $78 million reflecting a $28 million distribution of an earnout payment related to the Company's 2023 sale of its CIT business, a $20 million distribution from M&T's investment in BLG and $12 million gain on the sale of equipment leases in the recent quarter. Also contributing to the increase was higher merchant discount and credit card fees, letter of credit and other credit-related fees and tax-exempt income from bank owned life insurance.

Noninterest Expense

 (Dollars in millions)  


 

3Q25


 

2Q25


 

Change 
3Q25 vs. 
2Q25


 

3Q24


 

Change 
3Q25 vs. 
3Q24

Salaries and employee benefits


 

$          833


 

$          813


 

2 %


 

$          775


 

8 %

Equipment and net occupancy


 

129


 

130


 

—


 

125


 

4

Outside data processing and software


 

138


 

138


 

—


 

123


 

12

Professional and other services


 

81


 

86


 

-7


 

88


 

-8

FDIC assessments


 

13


 

22


 

-41


 

25


 

-50

Advertising and marketing


 

23


 

25


 

-8


 

27


 

-15

Amortization of core deposit and other intangible assets


 

10


 

9


 

—


 

12


 

-24

Other costs of operations


 

136


 

113


 

21


 

128


 

6

Total 


 

$       1,363


 

$       1,336


 

2


 

$       1,303


 

5

Noninterest expense rose $27 million, or 2%, from the second quarter of 2025.

  • Salaries and employee benefits expense increased $20 million reflecting higher severance-related expense in the recent quarter.
  • FDIC assessments decreased $9 million reflecting the recent quarter reduction of estimated special assessment expense resulting from a decrease in the FDIC's loss estimates associated with certain failed banks.
  • Other costs of operations increased $23 million reflecting higher expense associated with the Company's supplemental executive retirement savings plan due to market performance and an impairment of a renewable energy tax credit investment.

Noninterest expense increased $60 million, or 5%, from the third quarter of 2024.

  • Salaries and employee benefits expense increased $58 million reflecting higher expenses from annual merit and other increases, a rise in average employee staffing levels and an increase in severance-related costs and medical benefits expenses.
  • Outside data processing and software costs rose $15 million reflecting costs associated with enhancements to the Company's technology infrastructure, cybersecurity and financial recordkeeping and reporting systems.
  • FDIC assessments declined $12 million reflecting the recent quarter reduction of estimated FDIC special assessment expense and improved asset quality.
  • Other costs of operations increased $8 million reflecting the recent quarter impairment of a renewable energy tax credit investment.

Income Taxes

The Company's effective income tax rate was 22.8% in the third quarter of 2025, compared with 23.4% and 20.7% in the second quarter of 2025 and the third quarter of 2024, respectively. The year-earlier third quarter income tax expense reflects a discrete tax benefit related to certain tax credits claimed on a prior year tax return.

Capital and Liquidity


 

 

3Q25


 

2Q25


 

3Q24

CET1


 

10.99 %

(1)

10.99 %


 

11.54 %

Tier 1 capital


 

12.49

(1)

12.50


 

13.08

Total capital


 

14.35

(1)

13.96


 

14.65

Tangible capital – common


 

8.79


 

8.67


 

8.83


 

 

 

(1)  Capital ratios at September 30, 2025 are estimated.

M&T's capital ratios remained well above the minimum set forth by regulatory requirements. Cash dividends declared on M&T's common and preferred stock totaled $234 million and $36 million, respectively, for the quarter ended September 30, 2025. In June 2025, the Federal Reserve released the results of its most recent supervisory stress tests, in which M&T elected to participate. Based on those results, on October 1, 2025, M&T's stress capital buffer of 2.7% became effective.

The CET1 capital ratio for M&T was estimated at 10.99% as of September 30, 2025. M&T's total risk-weighted assets at September 30, 2025 are estimated to be $159.5 billion.

M&T repurchased 2.1 million shares of its common stock in accordance with its capital plan during the recent quarter at an average cost per share of $193.46 resulting in a total cost, including the share repurchase excise tax, of $409 million, compared with 6.1 million and 1.2 million shares at an average cost per share of $175.93 and $166.40 and a total cost, including the share repurchase excise tax, of $1.1 billion and $200 million in the second quarter of 2025 and the third quarter of 2024, respectively. Reflecting lower levels of share repurchases in the recent quarter M&T's tangible common equity to tangible asset ratio increased 12 basis points compared with June 30, 2025.

While not subject to the liquidity coverage ratio requirements ("LCR"), M&T estimates that its LCR on September 30, 2025 was 108%, exceeding the regulatory minimum standards that would be applicable if it were a Category III institution subject to the Category III reduced LCR requirements.

Conference Call

Investors will have an opportunity to listen to M&T's conference call to discuss third quarter financial results today at 11:00 a.m. Eastern Time. Those wishing to participate in the call may dial (800) 347-7315. International participants, using any applicable international calling codes, may dial (785) 424-1755. Callers should reference M&T Bank Corporation or the conference ID #MTBQ325. The conference call will be webcast live through M&T's website at https://ir.mtb.com/news-events/events-presentations. A replay of the call will be available through Thursday October 23, 2025, by calling (800) 723-0488 or (402) 220-2651 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/news-events/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 with a branch and ATM network spanning 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, and management's beliefs and assumptions.

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, developments and current conditions in the financial services industry, including trust, brokerage and investment management businesses; 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; domestic or international political developments and other geopolitical events, including trade and tariff policies and international conflicts and hostilities; changes and trends in the securities markets; common shares outstanding and 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-, brokerage-, and investment management-related revenues; federal, state or local legislation and/or regulations affecting the financial services industry, or M&T and its subsidiaries individually or collectively, including tax policy; regulatory supervision and oversight, including monetary policy and capital requirements; governmental and public policy changes; political conditions, either nationally or in the states in which M&T and its subsidiaries do business; the initiation and outcome of potential, pending and future litigation, investigations and governmental proceedings, including tax-related examinations and other matters; operational risk events, including loss resulting from fraud by employees or persons outside M&T and breaches in data and cybersecurity; 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; 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; 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.

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 December 31, 2024, 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 they are made, and M&T assumes no duty and does not undertake to update forward-looking statements.

Financial Highlights


 

 

 

 

 

 

 

 

 

Three Months Ended


 

 

 

Nine Months Ended


 

 

 

September 30,


 

 

 

September 30,


 

 

 (Dollars in millions, except per share, shares in thousands)  

2025


 

2024


 

Change


 

2025


 

2024


 

Change

   Performance    


 

 

 

 

 

 

 

 

 

 

 

Net income

$         792


 

$         721


 

10 %


 

$       2,092


 

$       1,907


 

10 %

Net income available to common shareholders

754


 

674


 

12


 

1,981


 

1,805


 

10

Per common share:


 

 

 

 

 

 

 

 

 

 

 

Basic earnings

4.85


 

4.04


 

20


 

12.41


 

10.83


 

15

Diluted earnings

4.82


 

4.02


 

20


 

12.34


 

10.78


 

14

Cash dividends

1.50


 

1.35


 

11


 

4.20


 

4.00


 

5

Common shares outstanding:


 

 

 

 

 

 

 

 

 

 

 

Average - diluted (1)

156,553


 

167,567


 

-7


 

160,503


 

167,437


 

-4

Period end (2)

154,518


 

166,157


 

-7


 

154,518


 

166,157


 

-7

Return on (annualized):


 

 

 

 

 

 

 

 

 

 

 

Average total assets

1.49 %


 

1.37 %


 

 

 

1.33 %


 

1.21 %


 

 

Average common shareholders' equity

11.45


 

10.26


 

 

 

10.07


 

9.47


 

 

Taxable-equivalent net interest income

$       1,773


 

$       1,739


 

2


 

$       5,202


 

$       5,162


 

1

Yield on average earning assets

5.59 %


 

5.82 %


 

 

 

5.54 %


 

5.79 %


 

 

Cost of interest-bearing liabilities

2.71


 

3.22


 

 

 

2.71


 

3.24


 

 

Net interest spread

2.88


 

2.60


 

 

 

2.83


 

2.55


 

 

Contribution of interest-free funds

.80


 

1.02


 

 

 

.83


 

1.03


 

 

Net interest margin

3.68


 

3.62


 

 

 

3.66


 

3.58


 

 

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

.42


 

.35


 

 

 

.36


 

.39


 

 

   Net operating results (3)    


 

 

 

 

 

 

 

 

 

 

 

Net operating income

$         798


 

$         731


 

9


 

$       2,116


 

$       1,939


 

9

Diluted net operating earnings per common share

4.87


 

4.08


 

19


 

12.49


 

10.97


 

14

Return on (annualized):


 

 

 

 

 

 

 

 

 

 

 

Average tangible assets

1.56 %


 

1.45 %


 

 

 

1.41 %


 

1.28 %


 

 

Average tangible common equity

17.13


 

15.47


 

 

 

15.07


 

14.51


 

 

Efficiency ratio

53.6


 

55.0


 

 

 

56.3


 

57.0


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30,


 

 

 

 

 

   Loan quality    

2025


 

2024


 

Change


 

 

 

 

 

 

Nonaccrual loans

$       1,512


 

$       1,926


 

-21 %


 

 

 

 

 

 

Real estate and other foreclosed assets

37


 

37


 

—


 

 

 

 

 

 

Total nonperforming assets

$       1,549


 

$       1,963


 

-21


 

 

 

 

 

 

Accruing loans past due 90 days or more (4)

$         432


 

$         288


 

50


 

 

 

 

 

 

Government guaranteed loans included in totals above:


 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$           71


 

$           69


 

4


 

 

 

 

 

 

Accruing loans past due 90 days or more

403


 

269


 

50


 

 

 

 

 

 

Nonaccrual loans to total loans

1.10 %


 

1.42 %


 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

1.58


 

1.62


 

 

 

 

 

 

 

 

   Additional information    


 

 

 

 

 

 

 

 

 

 

 

Period end common stock price

$     197.62


 

$     178.12


 

11


 

 

 

 

 

 

Domestic banking offices 

942


 

957


 

-2


 

 

 

 

 

 

Full time equivalent employees

22,383


 

21,986


 

2


 

 

 

 

 

 

 

 

 

 

 

 

(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 government-guaranteed residential real estate loans.

 

Financial Highlights, Five Quarter Trend


 

 

Three Months Ended


 

September 30,


 

June 30,


 

March 31,


 

December 31,


 

September 30,

 (Dollars in millions, except per share, shares in thousands)  

2025


 

2025


 

2025


 

2024


 

2024

   Performance    


 

 

 

 

 

 

 

 

 

Net income

$             792


 

$             716


 

$             584


 

$             681


 

$             721

Net income available to common shareholders

754


 

679


 

547


 

644


 

674

Per common share:


 

 

 

 

 

 

 

 

 

Basic earnings

4.85


 

4.26


 

3.33


 

3.88


 

4.04

Diluted earnings

4.82


 

4.24


 

3.32


 

3.86


 

4.02

Cash dividends

1.50


 

1.35


 

1.35


 

1.35


 

1.35

Common shares outstanding:


 

 

 

 

 

 

 

 

 

Average - diluted (1)

156,553


 

160,005


 

165,047


 

166,969


 

167,567

Period end (2)

154,518


 

156,532


 

162,552


 

165,526


 

166,157

Return on (annualized):


 

 

 

 

 

 

 

 

 

Average total assets

1.49 %


 

1.37 %


 

1.14 %


 

1.28 %


 

1.37 %

Average common shareholders' equity

11.45


 

10.39


 

8.36


 

9.75


 

10.26

Taxable-equivalent net interest income

$           1,773


 

$           1,722


 

$           1,707


 

$           1,740


 

$           1,739

Yield on average earning assets

5.59 %


 

5.51 %


 

5.52 %


 

5.60 %


 

5.82 %

Cost of interest-bearing liabilities

2.71


 

2.71


 

2.70


 

2.94


 

3.22

Net interest spread

2.88


 

2.80


 

2.82


 

2.66


 

2.60

Contribution of interest-free funds

.80


 

.82


 

.84


 

.92


 

1.02

Net interest margin

3.68


 

3.62


 

3.66


 

3.58


 

3.62

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

.42


 

.32


 

.34


 

.47


 

.35

   Net operating results (3)    


 

 

 

 

 

 

 

 

 

Net operating income

$             798


 

$             724


 

$             594


 

$             691


 

$             731

Diluted net operating earnings per common share

4.87


 

4.28


 

3.38


 

3.92


 

4.08

Return on (annualized):


 

 

 

 

 

 

 

 

 

Average tangible assets

1.56 %


 

1.44 %


 

1.21 %


 

1.35 %


 

1.45 %

Average tangible common equity

17.13


 

15.54


 

12.53


 

14.66


 

15.47

Efficiency ratio

53.6


 

55.2


 

60.5


 

56.8


 

55.0


 

 

 

 

 

 

 

 

 

 

 

September 30,


 

June 30,


 

March 31,


 

December 31,


 

September 30,

   Loan quality    

2025


 

2025


 

2025


 

2024


 

2024

Nonaccrual loans

$           1,512


 

$           1,573


 

$           1,540


 

$           1,690


 

$           1,926

Real estate and other foreclosed assets

37


 

30


 

34


 

35


 

37

Total nonperforming assets

$           1,549


 

$           1,603


 

$           1,574


 

$           1,725


 

$           1,963

Accruing loans past due 90 days or more (4)

$             432


 

$             496


 

$             384


 

$             338


 

$             288

Government guaranteed loans included in totals above:


 

 

 

 

 

 

 

 

 

Nonaccrual loans

71


 

75


 

69


 

69


 

69

Accruing loans past due 90 days or more

403


 

450


 

368


 

318


 

269

Nonaccrual loans to total loans

1.10 %


 

1.16 %


 

1.14 %


 

1.25 %


 

1.42 %

Allowance for loan losses to total loans

1.58


 

1.61


 

1.63


 

1.61


 

1.62

   Additional information    


 

 

 

 

 

 

 

 

 

Period end common stock price

$         197.62


 

$         193.99


 

$         178.75


 

$         188.01


 

$         178.12

Domestic banking offices

942


 

941


 

955


 

955


 

957

Full time equivalent employees

22,383


 

22,590


 

22,291


 

22,101


 

21,986


 

 

 

 

 

 

(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 government-guaranteed residential real estate loans.

 

Condensed Consolidated Statement of Income


 

 

Three Months Ended


 

 

 

Nine Months Ended


 

 

 

September 30,


 

 

 

September 30,


 

 

 (Dollars in millions)  

2025


 

2024


 

Change


 

2025


 

2024


 

Change

Interest income

$     2,680


 

$     2,785


 

-4 %


 

$     7,849


 

$     8,319


 

-6 %

Interest expense

919


 

1,059


 

-13


 

2,680


 

3,195


 

-16

Net interest income

1,761


 

1,726


 

2


 

5,169


 

5,124


 

1

Provision for credit losses

125


 

120


 

4


 

380


 

470


 

-19

Net interest income after provision for credit losses

1,636


 

1,606


 

2


 

4,789


 

4,654


 

3

Other income


 

 

 

 

 

 

 

 

 

 

 

Mortgage banking revenues

147


 

109


 

36


 

395


 

319


 

24

Service charges on deposit accounts

141


 

132


 

7


 

411


 

383


 

7

Trust income

181


 

170


 

7


 

540


 

500


 

8

Brokerage services income

34


 

32


 

9


 

97


 

91


 

7

Trading account and other non-hedging derivative gains

18


 

13


 

34


 

39


 

29


 

32

Gain (loss) on bank investment securities

1


 

(2)


 

—


 

1


 

(8)


 

—

Other revenues from operations

230


 

152


 

50


 

563


 

456


 

23

Total other income

752


 

606


 

24


 

2,046


 

1,770


 

16

Other expense


 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

833


 

775


 

8


 

2,533


 

2,372


 

7

Equipment and net occupancy

129


 

125


 

4


 

391


 

379


 

3

Outside data processing and software

138


 

123


 

12


 

412


 

367


 

12

Professional and other services

81


 

88


 

-8


 

251


 

264


 

-5

FDIC assessments

13


 

25


 

-50


 

58


 

122


 

-53

Advertising and marketing

23


 

27


 

-15


 

70


 

74


 

-6

Amortization of core deposit and other intangible assets

10


 

12


 

-24


 

32


 

40


 

-20

Other costs of operations

136


 

128


 

6


 

367


 

378


 

-3

Total other expense

1,363


 

1,303


 

5


 

4,114


 

3,996


 

3

Income before taxes

1,025


 

909


 

13


 

2,721


 

2,428


 

12

Income taxes

233


 

188


 

24


 

629


 

521


 

21

Net income

$        792


 

$        721


 

10 %


 

$     2,092


 

$     1,907


 

10 %

 

Condensed Consolidated Statement of Income, Five Quarter Trend


 

 

Three Months Ended


 

September 30,


 

June 30,


 

March 31,


 

December 31,


 

September 30,

 (Dollars in millions)  

2025


 

2025


 

2025


 

2024


 

2024

Interest income

$             2,680


 

$       2,609


 

$        2,560


 

$            2,707


 

$             2,785

Interest expense

919


 

896


 

865


 

979


 

1,059

Net interest income

1,761


 

1,713


 

1,695


 

1,728


 

1,726

Provision for credit losses

125


 

125


 

130


 

140


 

120

Net interest income after provision for credit losses

1,636


 

1,588


 

1,565


 

1,588


 

1,606

Other income


 

 

 

 

 

 

 

 

 

Mortgage banking revenues

147


 

130


 

118


 

117


 

109

Service charges on deposit accounts

141


 

137


 

133


 

131


 

132

Trust income

181


 

182


 

177


 

175


 

170

Brokerage services income

34


 

31


 

32


 

30


 

32

Trading account and other non-hedging derivative gains

18


 

12


 

9


 

10


 

13

Gain (loss) on bank investment securities

1


 

—


 

—


 

18


 

(2)

Other revenues from operations

230


 

191


 

142


 

176


 

152

Total other income

752


 

683


 

611


 

657


 

606

Other expense


 

 

 

 

 

 

 

 

 

Salaries and employee benefits

833


 

813


 

887


 

790


 

775

Equipment and net occupancy

129


 

130


 

132


 

133


 

125

Outside data processing and software

138


 

138


 

136


 

125


 

123

Professional and other services

81


 

86


 

84


 

80


 

88

FDIC assessments

13


 

22


 

23


 

24


 

25

Advertising and marketing

23


 

25


 

22


 

30


 

27

Amortization of core deposit and other intangible assets

10


 

9


 

13


 

13


 

12

Other costs of operations

136


 

113


 

118


 

168


 

128

Total other expense

1,363


 

1,336


 

1,415


 

1,363


 

1,303

Income before taxes

1,025


 

935


 

761


 

882


 

909

Income taxes

233


 

219


 

177


 

201


 

188

Net income

$                792


 

$          716


 

$           584


 

$               681


 

$                721

 

Condensed Consolidated Balance Sheet


 

 

September 30,


 

 

 (Dollars in millions)  

2025


 

2024


 

Change

ASSETS


 

 

 

 

 

Cash and due from banks

$         1,950


 

$         2,216


 

-12 %

Interest-bearing deposits at banks

16,751


 

24,417


 

-31

Trading account

95


 

102


 

-7

Investment securities

36,864


 

32,327


 

14

Loans:


 

 

 

 

 

Commercial and industrial

61,887


 

61,012


 

1

Real estate - commercial

24,046


 

28,683


 

-16

Real estate - residential

24,662


 

23,019


 

7

Consumer

26,379


 

23,206


 

14

Total loans

136,974


 

135,920


 

1

Less: allowance for loan losses

2,161


 

2,204


 

-2

Net loans

134,813


 

133,716


 

1

Goodwill

8,465


 

8,465


 

—

Core deposit and other intangible assets

74


 

107


 

-31

Other assets

12,265


 

10,435


 

18

Total assets

$     211,277


 

$     211,785


 

— %


 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY


 

 

 

 

 

Noninterest-bearing deposits

$       44,994


 

$       47,344


 

-5 %

Interest-bearing deposits

118,432


 

117,210


 

1

Total deposits

163,426


 

164,554


 

-1

Short-term borrowings

2,059


 

2,605


 

-21

Long-term borrowings

12,928


 

11,583


 

12

Accrued interest and other liabilities

4,136


 

4,167


 

-1

Total liabilities

182,549


 

182,909


 

—

Shareholders' equity:


 

 

 

 

 

Preferred

2,394


 

2,394


 

—

Common

26,334


 

26,482


 

-1

Total shareholders' equity

28,728


 

28,876


 

-1

Total liabilities and shareholders' equity

$     211,277


 

$     211,785


 

— %

 

Condensed Consolidated Balance Sheet, Five Quarter Trend  


 

 

September 30,


 

June 30,


 

March 31,


 

December 31,


 

September 30,

 (Dollars in millions)  

2025


 

2025


 

2025


 

2024


 

2024

ASSETS


 

 

 

 

 

 

 

 

 

Cash and due from banks

$             1,950


 

$       2,128


 

$        2,109


 

$            1,909


 

$             2,216

Interest-bearing deposits at banks

16,751


 

19,297


 

20,656


 

18,873


 

24,417

Trading account

95


 

93


 

96


 

101


 

102

Investment securities

36,864


 

35,568


 

35,137


 

34,051


 

32,327

Loans:


 

 

 

 

 

 

 

 

 

Commercial and industrial

61,887


 

61,660


 

60,596


 

61,481


 

61,012

Real estate - commercial

24,046


 

24,567


 

25,867


 

26,764


 

28,683

Real estate - residential

24,662


 

24,117


 

23,284


 

23,166


 

23,019

Consumer

26,379


 

25,772


 

24,827


 

24,170


 

23,206

Total loans

136,974


 

136,116


 

134,574


 

135,581


 

135,920

Less: allowance for loan losses

2,161


 

2,197


 

2,200


 

2,184


 

2,204

Net loans

134,813


 

133,919


 

132,374


 

133,397


 

133,716

Goodwill

8,465


 

8,465


 

8,465


 

8,465


 

8,465

Core deposit and other intangible assets

74


 

84


 

93


 

94


 

107

Other assets

12,265


 

12,030


 

11,391


 

11,215


 

10,435

Total assets

$        211,277


 

$   211,584


 

$   210,321


 

$        208,105


 

$        211,785


 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY


 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$          44,994


 

$     47,485


 

$     49,051


 

$          46,020


 

$          47,344

Interest-bearing deposits

118,432


 

116,968


 

116,358


 

115,075


 

117,210

Total deposits

163,426


 

164,453


 

165,409


 

161,095


 

164,554

Short-term borrowings

2,059


 

2,071


 

1,573


 

1,060


 

2,605

Long-term borrowings

12,928


 

12,380


 

10,496


 

12,605


 

11,583

Accrued interest and other liabilities

4,136


 

4,155


 

3,852


 

4,318


 

4,167

Total liabilities

182,549


 

183,059


 

181,330


 

179,078


 

182,909

Shareholders' equity:


 

 

 

 

 

 

 

 

 

Preferred

2,394


 

2,394


 

2,394


 

2,394


 

2,394

Common

26,334


 

26,131


 

26,597


 

26,633


 

26,482

Total shareholders' equity

28,728


 

28,525


 

28,991


 

29,027


 

28,876

Total liabilities and shareholders' equity

$        211,277


 

$   211,584


 

$   210,321


 

$        208,105


 

$        211,785

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates


 

 

Three Months Ended


 

Change in Balance


 

Nine Months Ended


 

 

 

September 30,


 

June 30,


 

September 30,


 

September 30, 2025 from


 

September 30,


 

Change


 

2025


 

2025


 

2024


 

June 30,


 

September 30,


 

2025


 

2024


 

in

 (Dollars in millions)  

Balance


 

Rate


 

Balance


 

Rate


 

Balance


 

Rate


 

2025


 

2024


 

Balance


 

Rate


 

Balance 


 

Rate


 

Balance

ASSETS


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits at banks

$  17,739


 

4.43 %


 

$  19,698


 

4.47 %


 

$  25,491


 

5.43 %


 

-10 %


 

-30 %


 

$  19,037


 

4.46 %


 

$  28,467


 

5.48 %


 

-33 %

Trading account

95


 

3.48


 

95


 

3.46


 

101


 

3.40


 

—


 

-6


 

96


 

3.45


 

102


 

3.43


 

-6

Investment securities (1)

36,559


 

4.13


 

35,335


 

3.81


 

31,023


 

3.70


 

3


 

18


 

35,466


 

3.98


 

29,773


 

3.54


 

19

Loans:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

61,716


 

6.45


 

61,036


 

6.40


 

59,779


 

7.01


 

1


 

3


 

61,271


 

6.41


 

58,256


 

7.01


 

5

Real estate - commercial

24,353


 

6.35


 

25,333


 

6.31


 

29,075


 

6.27


 

-4


 

-16


 

25,308


 

6.27


 

31,069


 

6.34


 

-19

Real estate - residential

24,359


 

4.59


 

23,684


 

4.52


 

22,994


 

4.41


 

3


 

6


 

23,744


 

4.51


 

23,045


 

4.33


 

3

Consumer

26,099


 

6.60


 

25,354


 

6.57


 

22,903


 

6.72


 

3


 

14


 

25,275


 

6.58


 

22,009


 

6.63


 

15

Total loans

136,527


 

6.14


 

135,407


 

6.11


 

134,751


 

6.38


 

1


 

1


 

135,598


 

6.10


 

134,379


 

6.36


 

1

 Total earning assets  

190,920


 

5.59


 

190,535


 

5.51


 

191,366


 

5.82


 

—


 

—


 

190,197


 

5.54


 

192,721


 

5.79


 

-1

Goodwill

8,465


 

 

 

8,465


 

 

 

8,465


 

 

 

—


 

—


 

8,465


 

 

 

8,465


 

 

 

—

Core deposit and other intangible assets

79


 

 

 

89


 

 

 

113


 

 

 

-11


 

-31


 

86


 

 

 

126


 

 

 

-32

Other assets

11,589


 

 

 

11,172


 

 

 

9,637


 

 

 

4


 

20


 

11,141


 

 

 

9,696


 

 

 

15

Total assets

$   211,053


 

 

 

$   210,261


 

 

 

$   209,581


 

 

 

— %


 

1 %


 

$   209,889


 

 

 

$   211,008


 

 

 

-1 %


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest-checking deposits

$   104,660


 

2.23 %


 

$   103,963


 

2.24 %


 

$  98,295


 

2.65 %


 

1 %


 

6 %


 

$   103,407


 

2.22 %


 

$  96,379


 

2.62 %


 

7 %

Time deposits

13,990


 

3.38


 

14,290


 

3.45


 

17,052


 

4.19


 

-2


 

-18


 

14,166


 

3.46


 

19,138


 

4.34


 

-26

Total interest-bearing deposits

118,650


 

2.36


 

118,253


 

2.38


 

115,347


 

2.88


 

—


 

3


 

117,573


 

2.37


 

115,517


 

2.90


 

2

Short-term borrowings

2,844


 

4.50


 

3,327


 

4.49


 

4,034


 

5.60


 

-15


 

-30


 

3,013


 

4.50


 

5,071


 

5.53


 

-41

Long-term borrowings

12,789


 

5.59


 

10,936


 

5.72


 

11,394


 

5.83


 

17


 

12


 

11,675


 

5.65


 

10,887


 

5.82


 

7

 Total interest-bearing liabilities  

134,283


 

2.71


 

132,516


 

2.71


 

130,775


 

3.22


 

1


 

3


 

132,261


 

2.71


 

131,475


 

3.24


 

1

Noninterest-bearing deposits

44,056


 

 

 

45,153


 

 

 

46,158


 

 

 

-2


 

-5


 

44,877


 

 

 

47,498


 

 

 

-6

Other liabilities

4,131


 

 

 

3,926


 

 

 

3,923


 

 

 

5


 

5


 

4,003


 

 

 

4,202


 

 

 

-5

Total liabilities

182,470


 

 

 

181,595


 

 

 

180,856


 

 

 

—


 

1


 

181,141


 

 

 

183,175


 

 

 

-1

Shareholders' equity

28,583


 

 

 

28,666


 

 

 

28,725


 

 

 

—


 

—


 

28,748


 

 

 

27,833


 

 

 

3

Total liabilities and shareholders' equity

$   211,053


 

 

 

$   210,261


 

 

 

$   209,581


 

 

 

— %


 

1 %


 

$   209,889


 

 

 

$   211,008


 

 

 

-1 %

Net interest spread


 

 

2.88


 

 

 

2.80


 

 

 

2.60


 

 

 

 

 

 

 

2.83


 

 

 

2.55


 

 

Contribution of interest-free funds


 

 

.80


 

 

 

.82


 

 

 

1.02


 

 

 

 

 

 

 

.83


 

 

 

1.03


 

 

Net interest margin


 

 

3.68 %


 

 

 

3.62 %


 

 

 

3.62 %


 

 

 

 

 

 

 

3.66 %


 

 

 

3.58 %


 

 

 

 

 

 

 

(1)

Yields on investment securities for the three-month period ended June 30, 2025 and the nine-month period ended September 30, 2025 reflect $20 million and $18 million, respectively, of lower taxable-equivalent interest income resulting from an alignment of amortization periods for certain municipal bonds obtained from the acquisition of People's United Financial, Inc.

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures


 

 

Three Months Ended


 

Nine Months Ended


 

September 30,


 

September 30,


 

2025


 

2024


 

2025


 

2024

 (Dollars in millions, except per share)  


 

 

 

 

 

 

 

   Income statement data    


 

 

 

 

 

 

 

 Net income  


 

 

 

 

 

 

 

Net income

$       792


 

$       721


 

$    2,092


 

$    1,907

Amortization of core deposit and other intangible assets (1)

6


 

10


 

24


 

32

Net operating income

$       798


 

$       731


 

$    2,116


 

$    1,939

 Earnings per common share  


 

 

 

 

 

 

 

Diluted earnings per common share

$      4.82


 

$      4.02


 

$    12.34


 

$    10.78

Amortization of core deposit and other intangible assets (1)

.05


 

.06


 

.15


 

.19

Diluted net operating earnings per common share

$      4.87


 

$      4.08


 

$    12.49


 

$    10.97

 Other expense  


 

 

 

 

 

 

 

Other expense

$    1,363


 

$    1,303


 

$    4,114


 

$    3,996

Amortization of core deposit and other intangible assets

(10)


 

(12)


 

(32)


 

(40)

Noninterest operating expense

$    1,353


 

$    1,291


 

$    4,082


 

$    3,956

 Efficiency ratio  


 

 

 

 

 

 

 

Noninterest operating expense (numerator)

$    1,353


 

$    1,291


 

$    4,082


 

$    3,956

Taxable-equivalent net interest income

$    1,773


 

$    1,739


 

$    5,202


 

$    5,162

Other income

752


 

606


 

2,046


 

1,770

Less: Gain (loss) on bank investment securities

1


 

(2)


 

1


 

(8)

Denominator

$    2,524


 

$    2,347


 

$    7,247


 

$    6,940

Efficiency ratio

53.6 %


 

55.0 %


 

56.3 %


 

57.0 %

   Balance sheet data    


 

 

 

 

 

 

 

 Average assets  


 

 

 

 

 

 

 

Average assets

$ 211,053


 

$ 209,581


 

$ 209,889


 

$ 211,008

Goodwill

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)

Core deposit and other intangible assets

(79)


 

(113)


 

(86)


 

(126)

Deferred taxes

24


 

28


 

25


 

30

Average tangible assets

$ 202,533


 

$ 201,031


 

$ 201,363


 

$ 202,447

 Average common equity  


 

 

 

 

 

 

 

Average total equity

$  28,583


 

$  28,725


 

$  28,748


 

$  27,833

Preferred stock

(2,394)


 

(2,565)


 

(2,394)


 

(2,328)

Average common equity

26,189


 

26,160


 

26,354


 

25,505

Goodwill

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)

Core deposit and other intangible assets

(79)


 

(113)


 

(86)


 

(126)

Deferred taxes

24


 

28


 

25


 

30

Average tangible common equity

$  17,669


 

$  17,610


 

$  17,828


 

$  16,944

 At end of quarter  


 

 

 

 

 

 

 

 Total assets  


 

 

 

 

 

 

 

Total assets

$ 211,277


 

$ 211,785


 

 

 

 

Goodwill

(8,465)


 

(8,465)


 

 

 

 

Core deposit and other intangible assets

(74)


 

(107)


 

 

 

 

Deferred taxes

23


 

30


 

 

 

 

Total tangible assets

$ 202,761


 

$ 203,243


 

 

 

 

 Total common equity  


 

 

 

 

 

 

 

Total equity

$  28,728


 

$  28,876


 

 

 

 

Preferred stock

(2,394)


 

(2,394)


 

 

 

 

Common equity

26,334


 

26,482


 

 

 

 

Goodwill

(8,465)


 

(8,465)


 

 

 

 

Core deposit and other intangible assets

(74)


 

(107)


 

 

 

 

Deferred taxes

23


 

30


 

 

 

 

Total tangible common equity

$  17,818


 

$  17,940


 

 

 

 

 

(1) After any related tax effect.

 

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


 

 

Three Months Ended


 

September 30,


 

June 30,


 

March 31,


 

December 31,


 

September 30,


 

2025


 

2025


 

2025


 

2024


 

2024

 (Dollars in millions, except per share)  


 

 

 

 

 

 

 

 

 

   Income statement data    


 

 

 

 

 

 

 

 

 

 Net income  


 

 

 

 

 

 

 

 

 

Net income

$             792


 

$             716


 

$             584


 

$             681


 

$             721

Amortization of core deposit and other intangible assets (1)

6


 

8


 

10


 

10


 

10

Net operating income

$             798


 

$             724


 

$             594


 

$             691


 

$             731

 Earnings per common share  


 

 

 

 

 

 

 

 

 

Diluted earnings per common share

$             4.82


 

$             4.24


 

$             3.32


 

$             3.86


 

$             4.02

Amortization of core deposit and other intangible assets (1)

.05


 

.04


 

.06


 

.06


 

.06

Diluted net operating earnings per common share

$             4.87


 

$             4.28


 

$             3.38


 

$             3.92


 

$             4.08

 Other expense  


 

 

 

 

 

 

 

 

 

Other expense

$           1,363


 

$           1,336


 

$           1,415


 

$           1,363


 

$           1,303

Amortization of core deposit and other intangible assets

(10)


 

(9)


 

(13)


 

(13)


 

(12)

Noninterest operating expense

$           1,353


 

$           1,327


 

$           1,402


 

$           1,350


 

$           1,291

 Efficiency ratio  


 

 

 

 

 

 

 

 

 

Noninterest operating expense (numerator)

$           1,353


 

$           1,327


 

$           1,402


 

$           1,350


 

$           1,291

Taxable-equivalent net interest income

$           1,773


 

$           1,722


 

$           1,707


 

$           1,740


 

$           1,739

Other income

752


 

683


 

611


 

657


 

606

Less: Gain (loss) on bank investment securities

1


 

—


 

—


 

18


 

(2)

Denominator

$           2,524


 

$           2,405


 

$           2,318


 

$           2,379


 

$           2,347

Efficiency ratio

53.6 %


 

55.2 %


 

60.5 %


 

56.8 %


 

55.0 %

   Balance sheet data    


 

 

 

 

 

 

 

 

 

 Average assets  


 

 

 

 

 

 

 

 

 

Average assets

$        211,053


 

$        210,261


 

$        208,321


 

$        211,853


 

$        209,581

Goodwill

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)

Core deposit and other intangible assets

(79)


 

(89)


 

(92)


 

(100)


 

(113)

Deferred taxes

24


 

26


 

27


 

29


 

28

Average tangible assets

$        202,533


 

$        201,733


 

$        199,791


 

$        203,317


 

$        201,031

 Average common equity  


 

 

 

 

 

 

 

 

 

Average total equity

$         28,583


 

$         28,666


 

$         28,998


 

$         28,707


 

$         28,725

Preferred stock

(2,394)


 

(2,394)


 

(2,394)


 

(2,394)


 

(2,565)

Average common equity

26,189


 

26,272


 

26,604


 

26,313


 

26,160

Goodwill

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)

Core deposit and other intangible assets

(79)


 

(89)


 

(92)


 

(100)


 

(113)

Deferred taxes

24


 

26


 

27


 

29


 

28

Average tangible common equity

$         17,669


 

$         17,744


 

$         18,074


 

$         17,777


 

$         17,610

 At end of quarter  


 

 

 

 

 

 

 

 

 

 Total assets  


 

 

 

 

 

 

 

 

 

Total assets

$        211,277


 

$        211,584


 

$        210,321


 

$        208,105


 

$        211,785

Goodwill

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)

Core deposit and other intangible assets

(74)


 

(84)


 

(93)


 

(94)


 

(107)

Deferred taxes

23


 

25


 

26


 

28


 

30

Total tangible assets

$        202,761


 

$        203,060


 

$        201,789


 

$        199,574


 

$        203,243

 Total common equity  


 

 

 

 

 

 

 

 

 

Total equity

$         28,728


 

$         28,525


 

$         28,991


 

$         29,027


 

$         28,876

Preferred stock

(2,394)


 

(2,394)


 

(2,394)


 

(2,394)


 

(2,394)

Common equity

26,334


 

26,131


 

26,597


 

26,633


 

26,482

Goodwill

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)


 

(8,465)

Core deposit and other intangible assets

(74)


 

(84)


 

(93)


 

(94)


 

(107)

Deferred taxes

23


 

25


 

26


 

28


 

30

Total tangible common equity

$         17,818


 

$         17,607


 

$         18,065


 

$         18,102


 

$         17,940

 


 

(1) After any related tax effect.

 

 

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/mt-bank-corporation-nysemtb-announces-third-quarter-2025-results-302585498.html

SOURCE M&T Bank Corporation