M&T Bank Corporation Announces Third Quarter Profits
GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the third quarter of 2011 were
As compared with the third quarter of 2010, the recent quarter's performance reflected higher net interest income, a lower provision for credit losses and significantly higher trust income. Those positive factors were muted by higher noninterest expenses and lower residential mortgage banking revenues. The increased net interest income, trust income and noninterest expenses were each predominantly related to the acquisition of
Supplemental Reporting of Non-GAAP Results of Operations. M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill, core deposit intangible and other intangible asset balances, net of applicable deferred tax amounts) and expenses and gains associated with merging acquired operations into M&T, since such amounts are considered by management to be "nonoperating" in nature. Although "net operating income" as defined by M&T is not a GAAP measure, M&T's management believes that this information helps investors understand the effect of acquisition activity in reported results. Reconciliations of GAAP to non-GAAP measures are provided in the financial tables included herein.
Diluted net operating earnings per common share, which exclude the impact of amortization of core deposit and other intangible assets and merger-related gains and expenses, were
Commenting on M&T's financial results in the third quarter of 2011,
Further commenting on recent quarter highlights,
Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income totaled
Provision for Credit Losses/Asset Quality. The provision for credit losses was
Effective
Nonaccrual loans, which exclude other acquired impaired loans, were little changed from
Assets taken in foreclosure of defaulted loans were
Loans past due 90 days or more and accruing interest totaled
Allowance for Credit Losses. M&T regularly performs detailed analyses of individual borrowers and portfolios for purposes of assessing the adequacy of the allowance for credit losses. As a result of those analyses, the allowance for credit losses was
Noninterest Income and Expense. Noninterest income totaled
Excluding gains and losses from investment securities in all periods and the non-taxable gain of
Noninterest expense in the third quarter of 2011 aggregated
The efficiency ratio, or noninterest operating expenses divided by the sum of taxable-equivalent net interest income and noninterest income (exclusive of gains and losses from bank investment securities and merger-related gains), measures the relationship of operating expenses to revenues. M&T's efficiency ratio was 61.8% in the recent quarter, compared with 53.4% and 55.6% in the year-earlier quarter and the second quarter of 2011, respectively. The higher ratio in the recent quarter reflects expenses associated with the operations obtained in the
Balance Sheet. M&T had total assets of
Total shareholders' equity rose 14% to
Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss third quarter financial results today at
M&T is a financial holding company headquartered in
Forward-Looking Statements. This news release contains forward-looking statements that are based on current expectations, estimates and projections about M&T's business, management's beliefs and assumptions made by management. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("Future Factors") which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements.
Future Factors include changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; common shares outstanding; common stock price volatility; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on trust-related revenues; legislation affecting the financial services industry as a whole, and M&T and its subsidiaries individually or collectively, including tax legislation; regulatory supervision and oversight, including monetary policy and capital requirements; changes in accounting policies or procedures as may be required by the
These are representative of the Future Factors that could affect the outcome of the forward-looking statements. In addition, such statements could be affected by general industry and market conditions and growth rates, general economic and political conditions, either nationally or in the states in which M&T and its subsidiaries do business, including interest rate and currency exchange rate fluctuations, changes and trends in the securities markets, and other Future Factors.
INVESTOR CONTACT: | ||
(716) 842-5138 | ||
MEDIA CONTACT: | ||
(716) 842-5385 | ||
Financial Highlights | ||||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||||
Amounts in thousands, | ||||||||||||||||||
except per share | 2011 | 2010 | Change | 2011 | 2010 | Change | ||||||||||||
Performance | ||||||||||||||||||
Net income | $ | 183,108 | 192,015 | -5 | % | $ | 711,739 | 531,719 | 34 | % | ||||||||
Net income available to common shareholders | 164,671 | 176,789 | -7 | 651,966 | 486,831 | 34 | ||||||||||||
Per common share: | ||||||||||||||||||
Basic earnings | $ | 1.32 | 1.49 | -11 | % | $ | 5.34 | 4.12 | 30 | % | ||||||||
Diluted earnings | 1.32 | 1.48 | -11 | 5.32 | 4.10 | 30 | ||||||||||||
Cash dividends | $ | .70 | .70 | - | $ | 2.10 | 2.10 | - | ||||||||||
Common shares outstanding: | ||||||||||||||||||
Average - diluted (1) | 124,860 | 119,155 | 5 | % | 122,521 | 118,766 | 3 | % | ||||||||||
Period end (2) | 125,678 | 119,435 | 5 | 125,678 | 119,435 | 5 | ||||||||||||
Return on (annualized): | ||||||||||||||||||
Average total assets | .94 | % | 1.12 | % | 1.31 | % | 1.04 | % | ||||||||||
Average common shareholders' equity | 7.84 | % | 9.56 | % | 10.94 | % | 9.05 | % | ||||||||||
Taxable-equivalent net interest income | $ | 623,265 | 575,733 | 8 | % | $ | 1,791,066 | 1,711,322 | 5 | % | ||||||||
Yield on average earning assets | 4.29 | % | 4.65 | % | 4.42 | % | 4.62 | % | ||||||||||
Cost of interest-bearing liabilities | .86 | % | 1.03 | % | .89 | % | 1.04 | % | ||||||||||
Net interest spread | 3.43 | % | 3.62 | % | 3.53 | % | 3.58 | % | ||||||||||
Contribution of interest-free funds | .25 | % | .25 | % | .25 | % | .25 | % | ||||||||||
Net interest margin | 3.68 | % | 3.87 | % | 3.78 | % | 3.83 | % | ||||||||||
Net charge-offs to average total | ||||||||||||||||||
net loans (annualized) | .39 | % | .73 | % | .46 | % | .70 | % | ||||||||||
Net operating results (3) | ||||||||||||||||||
Net operating income | $ | 209,996 | 200,225 | 5 | % | $ | 715,843 | 558,930 | 28 | % | ||||||||
Diluted net operating earnings per common | 1.53 | 1.55 | -1 | 5.36 | 4.33 | 24 | ||||||||||||
Return on (annualized): | ||||||||||||||||||
Average tangible assets | 1.14 | % | 1.24 | % | 1.39 | % | 1.16 | % | ||||||||||
Average tangible common equity | 16.26 | % | 19.58 | % | 20.16 | % | 19.13 | % | ||||||||||
Efficiency ratio | 61.79 | % | 53.40 | % | 57.84 | % | 54.10 | % | ||||||||||
At | |||||||||
Loan quality | 2011 | 2010 | Change | ||||||
Nonaccrual loans | $ | 1,113,788 | 1,001,454 | 11 | % | ||||
Real estate and other foreclosed assets | 149,868 | 192,600 | -22 | % | |||||
Total nonperforming assets | $ | 1,263,656 | 1,194,054 | 6 | % | ||||
Other acquired impaired loans (4) | $ | 217,759 | 98,106 | 122 | % | ||||
Accruing loans past due 90 days or more (6) | $ | 309,966 | 214,769 | 44 | % | ||||
Renegotiated loans | $ | 223,233 | 233,671 | -4 | % | ||||
Government guaranteed loans included in totals | |||||||||
above: | |||||||||
Nonaccrual loans | $ | 32,937 | 37,218 | -12 | % | ||||
Other acquired impaired loans | 40,961 | 1,014 | - | ||||||
Accruing loans past due 90 days or more | 211,808 | 194,223 | 9 | % | |||||
Purchased impaired loans (5): | |||||||||
Outstanding customer balance | $ | 1,393,777 | 113,964 | - | |||||
Carrying amount | 703,632 | 52,728 | - | ||||||
Nonaccrual loans to total net loans | 1.91 | % | 1.97 | % | |||||
Allowance for credit losses to: | |||||||||
Legacy loans | 1.79 | % | 1.86 | % | |||||
Total loans | 1.56 | % | 1.76 | % | |||||
(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 gains and 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) Acquired loans that ceased performing in accordance with their contractual terms and became impaired subsequent to the acquisition date, but are included in accounting pools that continue to accrue interest. | |||||||||
(5) Accruing loans that were impaired at acquisition date and recorded at fair value. | |||||||||
(6) Excludes purchased impaired and other acquired impaired loans. | |||||||||
Financial Highlights, Five Quarter Trend | ||||||||||||||||||
Three months ended | ||||||||||||||||||
Amounts in thousands, | ||||||||||||||||||
except per share | 2011 | 2011 | 2011 | 2010 | 2010 | |||||||||||||
Performance | ||||||||||||||||||
Net income | $ | 183,108 | 322,358 | 206,273 | 204,442 | 192,015 | ||||||||||||
Net income available to common shareholders | 164,671 | 297,179 | 190,121 | 189,678 | 176,789 | |||||||||||||
Per common share: | ||||||||||||||||||
Basic earnings | $ | 1.32 | 2.43 | 1.59 | 1.59 | 1.49 | ||||||||||||
Diluted earnings | 1.32 | 2.42 | 1.59 | 1.59 | 1.48 | |||||||||||||
Cash dividends | $ | .70 | .70 | .70 | .70 | .70 | ||||||||||||
Common shares outstanding: | ||||||||||||||||||
Average - diluted (1) | 124,860 | 122,796 | 119,852 | 119,503 | 119,155 | |||||||||||||
Period end (2) | 125,678 | 125,622 | 120,410 | 119,774 | 119,435 | |||||||||||||
Return on (annualized): | ||||||||||||||||||
Average total assets | .94 | % | 1.78 | % | 1.23 | % | 1.18 | % | 1.12 | % | ||||||||
Average common shareholders' | 7.84 | % | 14.94 | % | 10.16 | % | 10.03 | % | 9.56 | % | ||||||||
Taxable-equivalent net interest | $ | 623,265 | 592,670 | 575,131 | 580,227 | 575,733 | ||||||||||||
Yield on average earning assets | 4.29 | % | 4.40 | % | 4.60 | % | 4.58 | % | 4.65 | % | ||||||||
Cost of interest-bearing liabilities | .86 | % | .89 | % | .91 | % | .97 | % | 1.03 | % | ||||||||
Net interest spread | 3.43 | % | 3.51 | % | 3.69 | % | 3.61 | % | 3.62 | % | ||||||||
Contribution of interest-free | .25 | % | .24 | % | .23 | % | .24 | % | .25 | % | ||||||||
Net interest margin | 3.68 | % | 3.75 | % | 3.92 | % | 3.85 | % | 3.87 | % | ||||||||
Net charge-offs to average total | .39 | % | .43 | % | .58 | % | .60 | % | .73 | % | ||||||||
Net operating results (3) | ||||||||||||||||||
Net operating income | $ | 209,996 | 289,487 | 216,360 | 196,235 | 200,225 | ||||||||||||
Diluted net operating earnings | 1.53 | 2.16 | 1.67 | 1.52 | 1.55 | |||||||||||||
Return on (annualized): | ||||||||||||||||||
Average tangible assets | 1.14 | % | 1.69 | % | 1.36 | % | 1.20 | % | 1.24 | % | ||||||||
Average tangible common | 16.26 | % | 24.40 | % | 20.16 | % | 18.43 | % | 19.58 | % | ||||||||
Efficiency ratio | 61.79 | % | 55.56 | % | 55.75 | % | 52.55 | % | 53.40 | % | ||||||||
Loan quality | 2011 | 2011 | 2011 | 2010 | 2010 | |||||||||||||
Nonaccrual loans | $ | 1,113,788 | 1,117,584 | 1,081,920 | 1,139,740 | 1,001,454 | ||||||||||||
Real estate and other foreclosed | 149,868 | 158,873 | 218,203 | 220,049 | 192,600 | |||||||||||||
Total nonperforming assets | $ | 1,263,656 | 1,276,457 | 1,300,123 | 1,359,789 | 1,194,054 | ||||||||||||
Other acquired impaired loans | $ | 217,759 | 141,391 | 129,191 | 99,454 | 98,106 | ||||||||||||
Accruing loans past due 90 days | $ | 309,966 | 373,197 | 264,480 | 269,593 | 214,769 | ||||||||||||
Renegotiated loans | $ | 223,233 | 234,726 | 241,190 | 233,342 | 233,671 | ||||||||||||
Government guaranteed loans | ||||||||||||||||||
Nonaccrual loans | $ | 32,937 | 42,337 | 36,300 | 39,883 | 37,218 | ||||||||||||
Other acquired impaired loans | 40,961 | 36,395 | 33,053 | 16,904 | 1,014 | |||||||||||||
Accruing loans past due 90 | 211,808 | 207,135 | 214,505 | 214,111 | 194,223 | |||||||||||||
Purchased impaired loans (5): | ||||||||||||||||||
Outstanding customer balance | $ | 1,393,777 | 1,473,237 | 206,253 | 219,477 | 113,964 | ||||||||||||
Carrying amount | 703,632 | 752,978 | 88,589 | 97,019 | 52,728 | |||||||||||||
Nonaccrual loans to total net | 1.91 | % | 1.91 | % | 2.08 | % | 2.19 | % | 1.97 | % | ||||||||
Allowance for credit losses to: | ||||||||||||||||||
Legacy loans | 1.79 | % | 1.80 | % | 1.81 | % | 1.82 | % | 1.86 | % | ||||||||
Total loans | 1.56 | % | 1.55 | % | 1.73 | % | 1.74 | % | 1.76 | % | ||||||||
| ||||||||||||||||||
(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 gains and 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) Acquired loans that ceased performing in accordance with their contractual terms and became impaired subsequent to the acquisition date, but are included in accounting pools that continue to accrue interest. | ||||||||||||||||||
(5) Accruing loans that were impaired at acquisition date and recorded at fair value. | ||||||||||||||||||
(6) Excludes purchased impaired and other acquired impaired loans. | ||||||||||||||||||
M&T BANK CORPORATION | ||||||||||||||||
Condensed Consolidated Statement of Income | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
Dollars in thousands | 2011 | 2010 | Change | 2011 | 2010 | Change | ||||||||||
Interest income | $ | 720,351 | 685,900 | 5 | % | $ | 2,076,087 | 2,047,070 | 1 | % | ||||||
Interest expense | 103,632 | 116,032 | -11 | 304,362 | 353,641 | -14 | ||||||||||
Net interest income | 616,719 | 569,868 | 8 | 1,771,725 | 1,693,429 | 5 | ||||||||||
Provision for credit losses | 58,000 | 93,000 | -38 | 196,000 | 283,000 | -31 | ||||||||||
Net interest income after | ||||||||||||||||
provision for credit losses | 558,719 | 476,868 | 17 | 1,575,725 | 1,410,429 | 12 | ||||||||||
Other income | ||||||||||||||||
Mortgage banking revenues | 38,141 | 61,052 | -38 | 125,448 | 149,612 | -16 | ||||||||||
Service charges on deposit accounts | 121,577 | 117,733 | 3 | 351,024 | 367,004 | -4 | ||||||||||
Trust income | 113,652 | 30,485 | 273 | 218,565 | 91,582 | 139 | ||||||||||
Brokerage services income | 13,907 | 12,127 | 15 | 43,129 | 38,021 | 13 | ||||||||||
Trading account and foreign exchange gains | 4,176 | 6,035 | -31 | 19,253 | 14,531 | 32 | ||||||||||
Gain on bank investment securities | 89 | 1,440 | - | 150,186 | 1,909 | - | ||||||||||
Other-than-temporary impairment losses | ||||||||||||||||
recognized in earnings | (9,642) | (9,532) | - | (52,213) | (58,714) | - | ||||||||||
Equity in earnings of | (6,911) | (6,460) | - | (18,812) | (18,353) | - | ||||||||||
Other revenues from operations | 93,393 | 77,019 | 21 | 347,878 | 235,570 | 48 | ||||||||||
Total other income | 368,382 | 289,899 | 27 | 1,184,458 | 821,162 | 44 | ||||||||||
Other expense | ||||||||||||||||
Salaries and employee benefits | 325,197 | 246,389 | 32 | 891,465 | 756,296 | 18 | ||||||||||
Equipment and net occupancy | 68,101 | 54,353 | 25 | 184,434 | 165,185 | 12 | ||||||||||
Printing, postage and supplies | 10,593 | 7,820 | 35 | 29,518 | 25,412 | 16 | ||||||||||
Amortization of core deposit and other | ||||||||||||||||
intangible assets | 17,401 | 13,526 | 29 | 44,455 | 44,834 | -1 | ||||||||||
| 26,701 | 18,039 | 48 | 72,404 | 60,995 | 19 | ||||||||||
Other costs of operations | 214,026 | 140,006 | 53 | 516,209 | 392,841 | 31 | ||||||||||
Total other expense | 662,019 | 480,133 | 38 | 1,738,485 | 1,445,563 | 20 | ||||||||||
Income before income taxes | 265,082 | 286,634 | -8 | 1,021,698 | 786,028 | 30 | ||||||||||
Applicable income taxes | 81,974 | 94,619 | -13 | 309,959 | 254,309 | 22 | ||||||||||
Net income | $ | 183,108 | 192,015 | -5 | % | $ | 711,739 | 531,719 | 34 | % | ||||||
Condensed Consolidated Statement of Income, Five Quarter Trend | |||||||||||||||
Three months ended | |||||||||||||||
Dollars in thousands | 2011 | 2011 | 2011 | 2010 | 2010 | ||||||||||
Interest income | $ | 720,351 | 688,253 | 667,483 | 682,725 | 685,900 | |||||||||
Interest expense | 103,632 | 102,051 | 98,679 | 108,628 | 116,032 | ||||||||||
Net interest income | 616,719 | 586,202 | 568,804 | 574,097 | 569,868 | ||||||||||
Provision for credit losses | 58,000 | 63,000 | 75,000 | 85,000 | 93,000 | ||||||||||
Net interest income after | |||||||||||||||
provision for credit losses | 558,719 | 523,202 | 493,804 | 489,097 | 476,868 | ||||||||||
Other income | |||||||||||||||
Mortgage banking revenues | 38,141 | 42,151 | 45,156 | 35,013 | 61,052 | ||||||||||
Service charges on deposit accounts | 121,577 | 119,716 | 109,731 | 111,129 | 117,733 | ||||||||||
Trust income | 113,652 | 75,592 | 29,321 | 31,031 | 30,485 | ||||||||||
Brokerage services income | 13,907 | 14,926 | 14,296 | 11,648 | 12,127 | ||||||||||
Trading account and foreign exchange gains | 4,176 | 6,798 | 8,279 | 12,755 | 6,035 | ||||||||||
Gain on bank investment securities | 89 | 110,744 | 39,353 | 861 | 1,440 | ||||||||||
Other-than-temporary impairment losses | |||||||||||||||
recognized in earnings | (9,642) | (26,530) | (16,041) | (27,567) | (9,532) | ||||||||||
Equity in earnings of | (6,911) | (5,223) | (6,678) | (7,415) | (6,460) | ||||||||||
Other revenues from operations | 93,393 | 163,482 | 91,003 | 119,483 | 77,019 | ||||||||||
Total other income | 368,382 | 501,656 | 314,420 | 286,938 | 289,899 | ||||||||||
Other expense | |||||||||||||||
Salaries and employee benefits | 325,197 | 300,178 | 266,090 | 243,413 | 246,389 | ||||||||||
Equipment and net occupancy | 68,101 | 59,670 | 56,663 | 50,879 | 54,353 | ||||||||||
Printing, postage and supplies | 10,593 | 9,723 | 9,202 | 8,435 | 7,820 | ||||||||||
Amortization of core deposit and other | |||||||||||||||
intangible assets | 17,401 | 14,740 | 12,314 | 13,269 | 13,526 | ||||||||||
| 26,701 | 26,609 | 19,094 | 18,329 | 18,039 | ||||||||||
Other costs of operations | 214,026 | 165,975 | 136,208 | 134,949 | 140,006 | ||||||||||
Total other expense | 662,019 | 576,895 | 499,571 | 469,274 | 480,133 | ||||||||||
Income before income taxes | 265,082 | 447,963 | 308,653 | 306,761 | 286,634 | ||||||||||
Applicable income taxes | 81,974 | 125,605 | 102,380 | 102,319 | 94,619 | ||||||||||
Net income | $ | 183,108 | 322,358 | 206,273 | 204,442 | 192,015 | |||||||||
Condensed Consolidated Balance Sheet | |||||||||
Dollars in thousands | 2011 | 2010 | Change | ||||||
ASSETS | |||||||||
Cash and due from banks | $ | 1,349,057 | 1,070,625 | 26 | % | ||||
Interest-bearing deposits at banks | 2,226,779 | 401,624 | 454 | ||||||
Federal funds sold and agreements | 5,000 | 443,700 | -99 | ||||||
Trading account assets | 605,557 | 536,702 | 13 | ||||||
Investment securities | 7,173,797 | 7,662,715 | -6 | ||||||
Loans and leases: | |||||||||
Commercial, financial, etc. | 15,218,502 | 12,788,136 | 19 | ||||||
Real estate - commercial | 23,961,306 | 20,580,450 | 16 | ||||||
Real estate - consumer | 7,065,451 | 5,754,432 | 23 | ||||||
Consumer | 12,156,005 | 11,668,540 | 4 | ||||||
Total loans and leases, net of unearned discount | 58,401,264 | 50,791,558 | 15 | ||||||
Less: allowance for credit losses | 908,525 | 894,720 | 2 | ||||||
Net loans and leases | 57,492,739 | 49,896,838 | 15 | ||||||
Goodwill | 3,524,625 | 3,524,625 | - | ||||||
Core deposit and other intangible assets | 257,656 | 139,186 | 85 | ||||||
Other assets | 5,228,681 | 4,570,822 | 14 | ||||||
Total assets | $ | 77,863,891 | 68,246,837 | 14 | % | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
Noninterest-bearing deposits | $ | 19,637,491 | 14,665,603 | 34 | % | ||||
Interest-bearing deposits | 39,330,027 | 33,335,104 | 18 | ||||||
Deposits at | 514,871 | 653,916 | -21 | ||||||
Total deposits | 59,482,389 | 48,654,623 | 22 | ||||||
Short-term borrowings | 694,398 | 1,211,683 | -43 | ||||||
Accrued interest and other liabilities | 1,563,121 | 1,157,250 | 35 | ||||||
Long-term borrowings | 6,748,857 | 8,991,508 | -25 | ||||||
Total liabilities | 68,488,765 | 60,015,064 | 14 | ||||||
Shareholders' equity: | |||||||||
Preferred | 862,717 | 737,979 | 17 | ||||||
Common (1) | 8,512,409 | 7,493,794 | 14 | ||||||
Total shareholders' equity | 9,375,126 | 8,231,773 | 14 | ||||||
Total liabilities and shareholders' equity | $ | 77,863,891 | 68,246,837 | 14 | % | ||||
| |||||||||
(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of | |||||||||
Condensed Consolidated Balance Sheet, Five Quarter Trend | ||||||||||||||||||
Dollars in thousands | 2011 | 2011 | 2011 | 2010 | 2010 | |||||||||||||
| ||||||||||||||||||
ASSETS | ||||||||||||||||||
Cash and due from banks | $ | 1,349,057 | 1,297,335 | 972,005 | 908,755 | 1,070,625 | ||||||||||||
Interest-bearing deposits at banks | 2,226,779 | 2,275,450 | 100,101 | 101,222 | 401,624 | |||||||||||||
Federal funds sold and securities | 5,000 | 415,580 | 10,300 | 25,000 | 443,700 | |||||||||||||
Trading account assets | 605,557 | 502,986 | 413,737 | 523,834 | 536,702 | |||||||||||||
Investment securities | 7,173,797 | 6,492,265 | 6,507,165 | 7,150,540 | 7,662,715 | |||||||||||||
Loans and leases: | ||||||||||||||||||
Commercial, financial, etc. | 15,218,502 | 15,040,892 | 13,826,299 | 13,390,610 | 12,788,136 | |||||||||||||
Real estate - commercial | 23,961,306 | 24,263,726 | 20,891,615 | 21,183,161 | 20,580,450 | |||||||||||||
Real estate - consumer | 7,065,451 | 6,970,921 | 6,154,960 | 5,928,056 | 5,754,432 | |||||||||||||
Consumer | 12,156,005 | 12,265,690 | 11,245,807 | 11,488,555 | 11,668,540 | |||||||||||||
Total loans and leases, net of | 58,401,264 | 58,541,229 | 52,118,681 | 51,990,382 | 50,791,558 | |||||||||||||
Less: allowance for credit | 908,525 | 907,589 | 903,703 | 902,941 | 894,720 | |||||||||||||
Net loans and leases | 57,492,739 | 57,633,640 | 51,214,978 | 51,087,441 | 49,896,838 | |||||||||||||
Goodwill | 3,524,625 | 3,524,625 | 3,524,625 | 3,524,625 | 3,524,625 | |||||||||||||
Core deposit and other intangible | 257,656 | 275,057 | 113,603 | 125,917 | 139,186 | |||||||||||||
Other assets | 5,228,681 | 5,310,216 | 5,024,694 | 4,573,929 | 4,570,822 | |||||||||||||
Total assets | $ | 77,863,891 | 77,727,154 | 67,881,208 | 68,021,263 | 68,246,837 | ||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||
Noninterest-bearing deposits | $ | 19,637,491 | 18,598,828 | 15,219,562 | 14,557,568 | 14,665,603 | ||||||||||||
Interest-bearing deposits | 39,330,027 | 40,078,834 | 34,264,867 | 33,641,800 | 33,335,104 | |||||||||||||
Deposits at | 514,871 | 551,553 | 1,063,670 | 1,605,916 | 653,916 | |||||||||||||
Total deposits | 59,482,389 | 59,229,215 | 50,548,099 | 49,805,284 | 48,654,623 | |||||||||||||
Short-term borrowings | 694,398 | 567,144 | 504,676 | 947,432 | 1,211,683 | |||||||||||||
Accrued interest and other | 1,563,121 | 1,557,685 | 1,015,495 | 1,070,701 | 1,157,250 | |||||||||||||
Long-term borrowings | 6,748,857 | 7,128,916 | 7,305,420 | 7,840,151 | 8,991,508 | |||||||||||||
Total liabilities | 68,488,765 | 68,482,960 | 59,373,690 | 59,663,568 | 60,015,064 | |||||||||||||
Shareholders' equity: | ||||||||||||||||||
Preferred | 862,717 | 860,901 | 743,385 | 740,657 | 737,979 | |||||||||||||
Common (1) | 8,512,409 | 8,383,293 | 7,764,133 | 7,617,038 | 7,493,794 | |||||||||||||
Total shareholders' equity | 9,375,126 | 9,244,194 | 8,507,518 | 8,357,695 | 8,231,773 | |||||||||||||
Total liabilities and shareholders' | $ | 77,863,891 | 77,727,154 | 67,881,208 | 68,021,263 | 68,246,837 | ||||||||||||
(1) Reflects accumulated other comprehensive loss, net of applicable income tax effect, of | ||||||||||||||||||
Condensed Consolidated Average Balance Sheet | ||||||||||||||||||||||||||||||||
and Annualized Taxable-equivalent Rates | ||||||||||||||||||||||||||||||||
Three months ended | Change in balance | Nine months ended | ||||||||||||||||||||||||||||||
September 30 | ||||||||||||||||||||||||||||||||
Dollars in millions | 2011 | 2010 | 2011 | June 30, | 2011 | 2010 | Change in | |||||||||||||||||||||||||
Balance | Rate | Balance | Rate | Balance | Rate | 2010 | 2011 | Balance | Rate | Balance | Rate | balance | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Interest- | $ | 1,861 | .25 | % | 92 | .15 | % | 804 | .24 | % | - | % | 131 | % | $ | 933 | .24 | % | 100 | .06 | % | 834 | % | |||||||||
Federal funds | 76 | .14 | 64 | .26 | 622 | .09 | 20 | -88 | 238 | .10 | 33 | .27 | 628 | |||||||||||||||||||
Trading | 85 | 1.75 | 82 | .65 | 101 | 1.32 | 3 | -16 | 98 | 1.55 | 69 | .79 | 41 | |||||||||||||||||||
Investment | 7,005 | 3.65 | 7,993 | 4.16 | 6,394 | 4.03 | -12 | 10 | 6,872 | 3.95 | 8,180 | 4.29 | -16 | |||||||||||||||||||
Loans and | ||||||||||||||||||||||||||||||||
Commercial, | 15,007 | 3.82 | 12,856 | 3.97 | 14,623 | 3.89 | 17 | 3 | 14,406 | 3.88 | 13,118 | 3.96 | 10 | |||||||||||||||||||
Real estate - | 23,979 | 4.62 | 20,612 | 4.85 | 22,471 | 4.59 | 16 | 7 | 22,495 | 4.64 | 20,745 | 4.66 | 8 | |||||||||||||||||||
Real estate - | 7,002 | 4.95 | 5,680 | 5.30 | 6,559 | 5.00 | 23 | 7 | 6,542 | 5.00 | 5,691 | 5.32 | 15 | |||||||||||||||||||
Consumer | 12,200 | 4.95 | 11,687 | 5.22 | 11,808 | 5.03 | 4 | 3 | 11,787 | 5.03 | 11,795 | 5.24 | - | |||||||||||||||||||
Total loans | 58,188 | 4.51 | 50,835 | 4.74 | 55,461 | 4.55 | 14 | 5 | 55,230 | 4.57 | 51,349 | 4.69 | 8 | |||||||||||||||||||
Total earning | 67,215 | 4.29 | 59,066 | 4.65 | 63,382 | 4.40 | 14 | 6 | 63,371 | 4.42 | 59,731 | 4.62 | 6 | |||||||||||||||||||
Goodwill | 3,525 | 3,525 | 3,525 | - | - | 3,525 | 3,525 | - | ||||||||||||||||||||||||
Core deposit | 266 | 146 | 198 | 83 | 35 | 195 | 160 | 22 | ||||||||||||||||||||||||
Other assets | 5,902 | 5,074 | 5,349 | 16 | 10 | 5,398 | 4,923 | 10 | ||||||||||||||||||||||||
Total assets | $ | 76,908 | 67,811 | 72,454 | 13 | % | 6 | % | $ | 72,489 | 68,339 | 6 | % | |||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||||||||
Interest- | ||||||||||||||||||||||||||||||||
NOW | $ | 814 | .17 | 592 | .15 | 742 | .15 | 37 | % | 10 | % | $ | 729 | .15 | 599 | .14 | 22 | % | ||||||||||||||
Savings | 31,654 | .28 | 26,177 | .33 | 30,043 | .28 | 21 | 5 | 29,804 | .28 | 25,733 | .33 | 16 | |||||||||||||||||||
Time | 7,169 | .98 | 6,312 | 1.46 | 6,657 | 1.16 | 14 | 8 | 6,514 | 1.15 | 6,767 | 1.56 | -4 | |||||||||||||||||||
Deposits | 614 | .12 | 802 | .16 | 820 | .09 | -23 | -25 | 869 | .12 | 1,002 | .14 | -13 | |||||||||||||||||||
Total | 40,251 | .40 | 33,883 | .53 | 38,262 | .42 | 19 | 5 | 37,916 | .42 | 34,101 | .56 | 11 | |||||||||||||||||||
Short-term | 592 | .15 | 1,858 | .16 | 707 | .08 | -68 | -16 | 878 | .13 | 1,994 | .16 | -56 | |||||||||||||||||||
Long-term | 6,829 | 3.63 | 8,948 | 3.10 | 7,076 | 3.48 | -24 | -3 | 7,089 | 3.45 | 9,516 | 2.91 | -26 | |||||||||||||||||||
Total interest- | 47,672 | .86 | 44,689 | 1.03 | 46,045 | .89 | 7 | 4 | 45,883 | .89 | 45,611 | 1.04 | 1 | |||||||||||||||||||
Noninterest- | 18,222 | 13,647 | 16,195 | 34 | 13 | 16,320 | 13,518 | 21 | ||||||||||||||||||||||||
Other | 1,690 | 1,294 | 1,402 | 31 | 21 | 1,420 | 1,180 | 20 | ||||||||||||||||||||||||
Total | 67,584 | 59,630 | 63,642 | 13 | 6 | 63,623 | 60,309 | 5 | ||||||||||||||||||||||||
Shareholders' | 9,324 | 8,181 | 8,812 | 14 | 6 | 8,866 | 8,030 | 10 | ||||||||||||||||||||||||
Total liabilities | $ | 76,908 | 67,811 | 72,454 | 13 | % | 6 | % | $ | 72,489 | 68,339 | 6 | % | |||||||||||||||||||
Net interest | 3.43 | 3.62 | 3.51 | 3.53 | 3.58 | |||||||||||||||||||||||||||
Contribution of | .25 | .25 | .24 | .25 | .25 | |||||||||||||||||||||||||||
Net interest | 3.68 | % | 3.87 | % | 3.75 | % | 3.78 | % | 3.83 | % | ||||||||||||||||||||||
Reconciliation of Quarterly GAAP to Non-GAAP Measures | |||||||||||
Three months ended | Nine months ended | ||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||
Income statement data | |||||||||||
In thousands, except per share | |||||||||||
Net income | |||||||||||
Net income | $ | 183,108 | 192,015 | $ | 711,739 | 531,719 | |||||
Amortization of core deposit and other | |||||||||||
intangible assets (1) | 10,622 | 8,210 | 27,074 | 27,211 | |||||||
Merger-related gain (1) | - | - | (64,930) | - | |||||||
Merger-related expenses (1) | 16,266 | - | 41,960 | - | |||||||
Net operating income | $ | 209,996 | 200,225 | $ | 715,843 | 558,930 | |||||
Earnings per common share | |||||||||||
Diluted earnings per common share | $ | 1.32 | 1.48 | $ | 5.32 | 4.10 | |||||
Amortization of core deposit and other | |||||||||||
intangible assets (1) | .08 | .07 | .22 | .23 | |||||||
Merger-related gain (1) | - | - | (.52) | - | |||||||
Merger-related expenses (1) | .13 | - | .34 | - | |||||||
Diluted net operating earnings per common share | $ | 1.53 | 1.55 | $ | 5.36 | 4.33 | |||||
Other expense | |||||||||||
Other expense | $ | 662,019 | 480,133 | $ | 1,738,485 | 1,445,563 | |||||
Amortization of core deposit and other | |||||||||||
intangible assets | (17,401) | (13,526) | (44,455) | (44,834) | |||||||
Merger-related expenses | (26,003) | - | (67,294) | - | |||||||
Noninterest operating expense | $ | 618,615 | 466,607 | $ | 1,626,736 | 1,400,729 | |||||
Merger-related expenses | |||||||||||
Salaries and employee benefits | $ | 285 | - | $ | 15,597 | - | |||||
Equipment and net occupancy | 119 | - | 223 | - | |||||||
Printing, postage and supplies | 723 | - | 1,188 | - | |||||||
Other costs of operations | 24,876 | - | 50,286 | - | |||||||
Total | $ | 26,003 | - | $ | 67,294 | - | |||||
Balance sheet data | |||||||||||
In millions | |||||||||||
Average assets | |||||||||||
Average assets | $ | 76,908 | 67,811 | $ | 72,489 | 68,339 | |||||
Goodwill | (3,525) | (3,525) | (3,525) | (3,525) | |||||||
Core deposit and other intangible assets | (266) | (146) | (195) | (160) | |||||||
Deferred taxes | 65 | 27 | 44 | 30 | |||||||
Average tangible assets | $ | 73,182 | 64,167 | $ | 68,813 | 64,684 | |||||
Average common equity | |||||||||||
Average total equity | $ | 9,324 | 8,181 | $ | 8,866 | 8,030 | |||||
Preferred stock | (862) | (737) | (774) | (735) | |||||||
Average common equity | 8,462 | 7,444 | 8,092 | 7,295 | |||||||
Goodwill | (3,525) | (3,525) | (3,525) | (3,525) | |||||||
Core deposit and other intangible assets | (266) | (146) | (195) | (160) | |||||||
Deferred taxes | 65 | 27 | 44 | 30 | |||||||
Average tangible common equity | $ | 4,736 | 3,800 | $ | 4,416 | 3,640 | |||||
At end of quarter | |||||||||||
Total assets | |||||||||||
Total assets | $ | 77,864 | 68,247 | ||||||||
Goodwill | (3,525) | (3,525) | |||||||||
Core deposit and other intangible assets | (257) | (139) | |||||||||
Deferred taxes | 63 | 26 | |||||||||
Total tangible assets | $ | 74,145 | 64,609 | ||||||||
Total common equity | |||||||||||
Total equity | $ | 9,375 | 8,232 | ||||||||
Preferred stock | (863) | (738) | |||||||||
Undeclared dividends - cumulative preferred stock | (3) | (6) | |||||||||
Common equity, net of undeclared cumulative | |||||||||||
preferred dividends | 8,509 | 7,488 | |||||||||
Goodwill | (3,525) | (3,525) | |||||||||
Core deposit and other intangible assets | (257) | (139) | |||||||||
Deferred taxes | 63 | 26 | |||||||||
Total tangible common equity | $ | 4,790 | 3,850 | ||||||||
(1) After any related tax effect. | |||||||||||
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend | ||||||||||||
Three months ended | ||||||||||||
September 30, | ||||||||||||
2011 | 2011 | 2011 | 2010 | 2010 | ||||||||
Income statement data | ||||||||||||
In thousands, except per share | ||||||||||||
Net income | ||||||||||||
Net income | $ | 183,108 | 322,358 | 206,273 | 204,442 | 192,015 | ||||||
Amortization of core deposit and other | ||||||||||||
intangible assets (1) | 10,622 | 8,974 | 7,478 | 8,054 | 8,210 | |||||||
Merger-related gain (1) | - | (64,930) | - | (16,730) | - | |||||||
Merger-related expenses (1) | 16,266 | 23,085 | 2,609 | 469 | - | |||||||
Net operating income | $ | 209,996 | 289,487 | 216,360 | 196,235 | 200,225 | ||||||
Earnings per common share | ||||||||||||
Diluted earnings per common share | $ | 1.32 | 2.42 | 1.59 | 1.59 | 1.48 | ||||||
Amortization of core deposit and other | ||||||||||||
intangible assets (1) | .08 | .07 | .06 | .07 | .07 | |||||||
Merger-related gain (1) | - | (.52) | - | (.14) | - | |||||||
Merger-related expenses (1) | .13 | .19 | .02 | - | - | |||||||
Diluted net operating earnings per common share | $ | 1.53 | 2.16 | 1.67 | 1.52 | 1.55 | ||||||
Other expense | ||||||||||||
Other expense | $ | 662,019 | 576,895 | 499,571 | 469,274 | 480,133 | ||||||
Amortization of core deposit and other | ||||||||||||
intangible assets | (17,401) | (14,740) | (12,314) | (13,269) | (13,526) | |||||||
Merger-related expenses | (26,003) | (36,996) | (4,295) | (771) | - | |||||||
Noninterest operating expense | $ | 618,615 | 525,159 | 482,962 | 455,234 | 466,607 | ||||||
Merger-related expenses | ||||||||||||
Salaries and employee benefits | $ | 285 | 15,305 | 7 | 7 | - | ||||||
Equipment and net occupancy | 119 | 25 | 79 | 44 | - | |||||||
Printing, postage and supplies | 723 | 318 | 147 | 74 | - | |||||||
Other costs of operations | 24,876 | 21,348 | 4,062 | 646 | - | |||||||
Total | $ | 26,003 | 36,996 | 4,295 | 771 | - | ||||||
Balance sheet data | ||||||||||||
In millions | ||||||||||||
Average assets | ||||||||||||
Average assets | $ | 76,908 | 72,454 | 68,045 | 68,502 | 67,811 | ||||||
Goodwill | (3,525) | (3,525) | (3,525) | (3,525) | (3,525) | |||||||
Core deposit and other intangible assets | (266) | (198) | (119) | (132) | (146) | |||||||
Deferred taxes | 65 | 46 | 22 | 24 | 27 | |||||||
Average tangible assets | $ | 73,182 | 68,777 | 64,423 | 64,869 | 64,167 | ||||||
Average common equity | ||||||||||||
Average total equity | $ | 9,324 | 8,812 | 8,451 | 8,322 | 8,181 | ||||||
Preferred stock | (862) | (716) | (743) | (740) | (737) | |||||||
Average common equity | 8,462 | 8,096 | 7,708 | 7,582 | 7,444 | |||||||
Goodwill | (3,525) | (3,525) | (3,525) | (3,525) | (3,525) | |||||||
Core deposit and other intangible assets | (266) | (198) | (119) | (132) | (146) | |||||||
Deferred taxes | 65 | 46 | 22 | 24 | 27 | |||||||
Average tangible common equity | $ | 4,736 | 4,419 | 4,086 | 3,949 | 3,800 | ||||||
At end of quarter | ||||||||||||
Total assets | ||||||||||||
Total assets | $ | 77,864 | 77,727 | 67,881 | 68,021 | 68,247 | ||||||
Goodwill | (3,525) | (3,525) | (3,525) | (3,525) | (3,525) | |||||||
Core deposit and other intangible assets | (257) | (275) | (113) | (126) | (139) | |||||||
Deferred taxes | 63 | 68 | 20 | 23 | 26 | |||||||
Total tangible assets | $ | 74,145 | 73,995 | 64,263 | 64,393 | 64,609 | ||||||
Total common equity | ||||||||||||
Total equity | $ | 9,375 | 9,244 | 8,508 | 8,358 | 8,232 | ||||||
Preferred stock | (863) | (861) | (743) | (741) | (738) | |||||||
Undeclared dividends - cumulative preferred stock | (3) | (3) | (7) | (6) | (6) | |||||||
Common equity, net of undeclared cumulative | ||||||||||||
preferred dividends | 8,509 | 8,380 | 7,758 | 7,611 | 7,488 | |||||||
Goodwill | (3,525) | (3,525) | (3,525) | (3,525) | (3,525) | |||||||
Core deposit and other intangible assets | (257) | (275) | (113) | (126) | (139) | |||||||
Deferred taxes | 63 | 68 | 20 | 23 | 26 | |||||||
Total tangible common equity | $ | 4,790 | 4,648 | 4,140 | 3,983 | 3,850 | ||||||
(1) After any related tax effect. | ||||||||||||
SOURCE
News Provided by Acquire Media