M&T Bank Corporation Announces Second Quarter Results
BUFFALO, N.Y.,
GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") for the second quarter of 2014 were
The recent quarter's results reflect two noteworthy, but largely offsetting, items. The resolution with tax authorities of previously uncertain tax positions required M&T to reduce its accrual for income taxes and increase net income by
Diluted earnings per common share and net income in last year's second quarter were
Reflecting on the recent quarter's performance, Rene F. Jones, Vice Chairman and Chief Financial Officer, noted, "Results for the second quarter reflected an improvement in revenue from the first quarter in the areas of mortgage banking, trust and deposit services. M&T's credit quality measures were strong during the quarter. While operating expense levels continue to be elevated, significant progress has been made on several key initiatives related to BSA/AML activities, Compliance, Risk Management and Capital Planning."
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 gains and expenses associated with merging acquired operations into M&T, since such items 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.
Diluted net operating earnings per common share were
Taxable-equivalent Net Interest Income. Net interest income expressed on a taxable-equivalent basis aggregated
Provision for Credit Losses/Asset Quality. The provision for credit losses was
Loans classified as nonaccrual declined to
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 totaled
Noninterest Income and Expense. Noninterest income aggregated
Noninterest expense in the second quarter of 2014 totaled
The efficiency ratio, or noninterest operating expenses divided by the sum of taxable-equivalent net interest income and noninterest income (exclusive of gains and losses from bank investment securities), measures the relationship of operating expenses to revenues. M&T's efficiency ratio was 59.4% in the second quarter of 2014, compared with 50.9% in the year-earlier quarter and 63.9% in the first quarter of 2014.
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 second quarter financial results today at
M&T is a financial holding company headquartered in Buffalo, New York. M&T's principal banking subsidiary,
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: |
Donald J. MacLeod |
(716) 842-5138 | |
MEDIA CONTACT: |
|
(716) 842-5385 |
|
|||||||||||||||||
Financial Highlights |
|||||||||||||||||
Three months ended |
Six months ended |
||||||||||||||||
Amounts in thousands, |
|
|
|||||||||||||||
except per share |
2014 |
2013 |
Change |
2014 |
2013 |
Change |
|||||||||||
Performance |
|||||||||||||||||
Net income |
$ |
284,336 |
348,466 |
-18 |
% |
$ |
513,353 |
622,579 |
-18 |
% | |||||||
Net income available to common shareholders |
260,695 |
328,557 |
-21 |
472,429 |
583,633 |
-19 |
|||||||||||
Per common share: |
|||||||||||||||||
Basic earnings |
$ |
1.99 |
2.56 |
-22 |
% |
$ |
3.62 |
4.56 |
-21 |
% | |||||||
Diluted earnings |
1.98 |
2.55 |
-22 |
3.59 |
4.53 |
-21 |
|||||||||||
Cash dividends |
$ |
.70 |
.70 |
- |
$ |
1.40 |
1.40 |
- |
|||||||||
Common shares outstanding: |
|||||||||||||||||
Average - diluted (1) |
131,828 |
129,017 |
2 |
% |
131,479 |
128,828 |
2 |
% | |||||||||
Period end (2) |
131,953 |
129,464 |
2 |
131,953 |
129,464 |
2 |
|||||||||||
Return on (annualized): |
|||||||||||||||||
Average total assets |
1.27 |
% |
1.68 |
% |
1.17 |
% |
1.52 |
% |
|||||||||
Average common shareholders' equity |
9.79 |
% |
13.78 |
% |
9.02 |
% |
12.47 |
% |
|||||||||
Taxable-equivalent net interest income |
$ |
674,963 |
683,804 |
-1 |
% |
$ |
1,337,341 |
1,346,304 |
-1 |
% | |||||||
Yield on average earning assets |
3.73 |
% |
4.10 |
% |
3.80 |
% |
4.12 |
% |
|||||||||
Cost of interest-bearing liabilities |
.51 |
% |
.62 |
% |
.53 |
% |
.63 |
% |
|||||||||
Net interest spread |
3.22 |
% |
3.48 |
% |
3.27 |
% |
3.49 |
% |
|||||||||
Contribution of interest-free funds |
.18 |
% |
.23 |
% |
.19 |
% |
.22 |
% |
|||||||||
Net interest margin |
3.40 |
% |
3.71 |
% |
3.46 |
% |
3.71 |
% |
|||||||||
Net charge-offs to average total |
|||||||||||||||||
net loans (annualized) |
.18 |
% |
.35 |
% |
.19 |
% |
.29 |
% |
|||||||||
Net operating results (3) |
|||||||||||||||||
Net operating income |
$ |
289,974 |
360,734 |
-20 |
% |
$ |
525,136 |
645,870 |
-19 |
% | |||||||
Diluted net operating earnings per common share |
2.02 |
2.65 |
-24 |
3.68 |
4.71 |
-22 |
|||||||||||
Return on (annualized): |
|||||||||||||||||
Average tangible assets |
1.35 |
% |
1.81 |
% |
1.25 |
% |
1.65 |
% |
|||||||||
Average tangible common equity |
14.92 |
% |
22.72 |
% |
13.86 |
% |
20.76 |
% |
|||||||||
Efficiency ratio |
59.39 |
% |
50.92 |
% |
61.62 |
% |
53.36 |
% |
|||||||||
At |
|||||||||||||||||
Loan quality |
2014 |
2013 |
Change |
||||||||||||||
Nonaccrual loans |
$ |
880,134 |
964,906 |
-9 |
% |
||||||||||||
Real estate and other foreclosed assets |
59,793 |
82,088 |
-27 |
% |
|||||||||||||
Total nonperforming assets |
$ |
939,927 |
1,046,994 |
-10 |
% |
||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
289,016 |
340,467 |
-15 |
% |
||||||||||||
Government guaranteed loans included in totals |
|||||||||||||||||
above: |
|||||||||||||||||
Nonaccrual loans |
$ |
81,817 |
69,508 |
18 |
% |
||||||||||||
Accruing loans past due 90 days or more |
275,846 |
315,281 |
-13 |
% |
|||||||||||||
Renegotiated loans |
$ |
270,223 |
263,351 |
3 |
% |
||||||||||||
Acquired accruing loans past due 90 |
|||||||||||||||||
days or more (5) |
$ |
124,217 |
155,686 |
-20 |
% |
||||||||||||
Purchased impaired loans (6): |
|||||||||||||||||
Outstanding customer balance |
$ |
504,584 |
725,196 |
-30 |
% |
||||||||||||
Carrying amount |
282,517 |
394,697 |
-28 |
% |
|||||||||||||
Nonaccrual loans to total net loans |
1.36 |
% |
1.46 |
% |
|||||||||||||
Allowance for credit losses to total loans |
1.42 |
% |
1.41 |
% |
|||||||||||||
(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) Excludes acquired loans. |
|||||||||||||||||
(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately. |
|||||||||||||||||
(6) Accruing loans that were impaired at acquisition date and recorded at fair value. |
|
||||||||||||||||||
Financial Highlights, Five Quarter Trend |
||||||||||||||||||
Three months ended |
||||||||||||||||||
Amounts in thousands, |
|
|
|
|
|
|||||||||||||
except per share |
2014 |
2014 |
2013 |
2013 |
2013 |
|||||||||||||
Performance |
||||||||||||||||||
Net income |
$ |
284,336 |
229,017 |
221,422 |
294,479 |
348,466 |
||||||||||||
Net income available to common shareholders |
260,695 |
211,731 |
203,451 |
275,356 |
328,557 |
|||||||||||||
Per common share: |
||||||||||||||||||
Basic earnings |
$ |
1.99 |
1.63 |
1.57 |
2.13 |
2.56 |
||||||||||||
Diluted earnings |
1.98 |
1.61 |
1.56 |
2.11 |
2.55 |
|||||||||||||
Cash dividends |
$ |
.70 |
.70 |
.70 |
.70 |
.70 |
||||||||||||
Common shares outstanding: |
||||||||||||||||||
Average - diluted (1) |
131,828 |
131,126 |
130,464 |
130,265 |
129,017 |
|||||||||||||
Period end (2) |
131,953 |
131,431 |
130,564 |
130,241 |
129,464 |
|||||||||||||
Return on (annualized): |
||||||||||||||||||
Average total assets |
1.27 |
% |
1.07 |
% |
1.03 |
% |
1.39 |
% |
1.68 |
% |
||||||||
Average common shareholders' equity |
9.79 |
% |
8.22 |
% |
7.99 |
% |
11.06 |
% |
13.78 |
% |
||||||||
Taxable-equivalent net interest income |
$ |
674,963 |
662,378 |
672,683 |
679,213 |
683,804 |
||||||||||||
Yield on average earning assets |
3.73 |
% |
3.87 |
% |
3.92 |
% |
3.98 |
% |
4.10 |
% |
||||||||
Cost of interest-bearing liabilities |
.51 |
% |
.55 |
% |
.56 |
% |
.58 |
% |
.62 |
% |
||||||||
Net interest spread |
3.22 |
% |
3.32 |
% |
3.36 |
% |
3.40 |
% |
3.48 |
% |
||||||||
Contribution of interest-free funds |
.18 |
% |
.20 |
% |
.20 |
% |
.21 |
% |
.23 |
% |
||||||||
Net interest margin |
3.40 |
% |
3.52 |
% |
3.56 |
% |
3.61 |
% |
3.71 |
% |
||||||||
Net charge-offs to average total |
||||||||||||||||||
net loans (annualized) |
.18 |
% |
.20 |
% |
.26 |
% |
.29 |
% |
.35 |
% |
||||||||
Net operating results (3) |
||||||||||||||||||
Net operating income |
$ |
289,974 |
235,162 |
227,797 |
300,968 |
360,734 |
||||||||||||
Diluted net operating earnings per common share |
2.02 |
1.66 |
1.61 |
2.16 |
2.65 |
|||||||||||||
Return on (annualized): |
||||||||||||||||||
Average tangible assets |
1.35 |
% |
1.15 |
% |
1.11 |
% |
1.48 |
% |
1.81 |
% |
||||||||
Average tangible common equity |
14.92 |
% |
12.76 |
% |
12.67 |
% |
17.64 |
% |
22.72 |
% |
||||||||
Efficiency ratio |
59.39 |
% |
63.95 |
% |
65.48 |
% |
56.03 |
% |
50.92 |
% |
||||||||
|
|
|
|
|
||||||||||||||
Loan quality |
2014 |
2014 |
2013 |
2013 |
2013 |
|||||||||||||
Nonaccrual loans |
$ |
880,134 |
890,893 |
874,156 |
915,871 |
964,906 |
||||||||||||
Real estate and other foreclosed assets |
59,793 |
59,407 |
66,875 |
89,203 |
82,088 |
|||||||||||||
Total nonperforming assets |
$ |
939,927 |
950,300 |
941,031 |
1,005,074 |
1,046,994 |
||||||||||||
Accruing loans past due 90 days or more (4) |
$ |
289,016 |
307,017 |
368,510 |
339,792 |
340,467 |
||||||||||||
Government guaranteed loans included in totals |
||||||||||||||||||
above: |
||||||||||||||||||
Nonaccrual loans |
$ |
81,817 |
75,959 |
63,647 |
68,519 |
69,508 |
||||||||||||
Accruing loans past due 90 days or more |
275,846 |
291,418 |
297,918 |
320,732 |
315,281 |
|||||||||||||
Renegotiated loans |
$ |
270,223 |
257,889 |
257,092 |
259,301 |
263,351 |
||||||||||||
Acquired accruing loans past due 90 |
||||||||||||||||||
days or more (5) |
$ |
124,217 |
120,996 |
130,162 |
153,585 |
155,686 |
||||||||||||
Purchased impaired loans (6): |
||||||||||||||||||
Outstanding customer balance |
$ |
504,584 |
534,331 |
579,975 |
648,118 |
725,196 |
||||||||||||
Carrying amount |
282,517 |
303,388 |
330,792 |
357,337 |
394,697 |
|||||||||||||
Nonaccrual loans to total net loans |
1.36 |
% |
1.39 |
% |
1.36 |
% |
1.44 |
% |
1.46 |
% |
||||||||
Allowance for credit losses to total loans |
1.42 |
% |
1.43 |
% |
1.43 |
% |
1.44 |
% |
1.41 |
% |
||||||||
(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) Excludes acquired loans. |
||||||||||||||||||
(5) Acquired loans that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately. | ||||||||||||||||||
(6) Accruing loans that were impaired at acquisition date and recorded at fair value. |
|
|||||||||||||||
Condensed Consolidated Statement of Income |
|||||||||||||||
Three months ended |
Six months ended |
||||||||||||||
|
|
||||||||||||||
Dollars in thousands |
2014 |
2013 |
Change |
2014 |
2013 |
Change |
|||||||||
Interest income |
$ |
734,290 |
750,207 |
-2 |
% |
$ |
1,457,242 |
1,480,182 |
-2 |
% | |||||
Interest expense |
65,176 |
72,620 |
-10 |
131,695 |
146,545 |
-10 |
|||||||||
Net interest income |
669,114 |
677,587 |
-1 |
1,325,547 |
1,333,637 |
-1 |
|||||||||
Provision for credit losses |
30,000 |
57,000 |
-47 |
62,000 |
95,000 |
-35 |
|||||||||
Net interest income after |
|||||||||||||||
provision for credit losses |
639,114 |
620,587 |
3 |
1,263,547 |
1,238,637 |
2 |
|||||||||
Other income |
|||||||||||||||
Mortgage banking revenues |
95,656 |
91,262 |
5 |
175,705 |
184,365 |
-5 |
|||||||||
Service charges on deposit accounts |
107,368 |
111,717 |
-4 |
211,566 |
222,666 |
-5 |
|||||||||
Trust income |
129,893 |
124,728 |
4 |
251,145 |
246,331 |
2 |
|||||||||
Brokerage services income |
17,487 |
17,258 |
1 |
33,987 |
32,969 |
3 |
|||||||||
Trading account and foreign exchange gains |
8,042 |
9,224 |
-13 |
14,489 |
18,151 |
-20 |
|||||||||
Gain on bank investment securities |
- |
56,457 |
- |
- |
56,457 |
- |
|||||||||
Other-than-temporary impairment losses |
|||||||||||||||
recognized in earnings |
- |
- |
- |
- |
(9,800) |
- |
|||||||||
Equity in earnings of Bayview Lending Group LLC |
(4,055) |
(2,453) |
- |
(8,509) |
(6,109) |
- |
|||||||||
Other revenues from operations |
102,021 |
100,496 |
2 |
198,136 |
196,541 |
1 |
|||||||||
Total other income |
456,412 |
508,689 |
-10 |
876,519 |
941,571 |
-7 |
|||||||||
Other expense |
|||||||||||||||
Salaries and employee benefits |
339,713 |
323,136 |
5 |
711,039 |
679,687 |
5 |
|||||||||
Equipment and net occupancy |
68,084 |
64,278 |
6 |
139,251 |
129,437 |
8 |
|||||||||
Printing, postage and supplies |
9,180 |
10,298 |
-11 |
20,136 |
20,997 |
-4 |
|||||||||
Amortization of core deposit and other |
|||||||||||||||
intangible assets |
9,234 |
12,502 |
-26 |
19,296 |
25,845 |
-25 |
|||||||||
|
15,155 |
17,695 |
-14 |
30,643 |
37,133 |
-17 |
|||||||||
Other costs of operations |
239,828 |
170,682 |
41 |
463,100 |
341,088 |
36 |
|||||||||
Total other expense |
681,194 |
598,591 |
14 |
1,383,465 |
1,234,187 |
12 |
|||||||||
Income before income taxes |
414,332 |
530,685 |
-22 |
756,601 |
946,021 |
-20 |
|||||||||
Applicable income taxes |
129,996 |
182,219 |
-29 |
243,248 |
323,442 |
-25 |
|||||||||
Net income |
$ |
284,336 |
348,466 |
-18 |
% |
$ |
513,353 |
622,579 |
-18 |
% |
|
|||||||||||||||
Condensed Consolidated Statement of Income, Five Quarter Trend |
|||||||||||||||
Three months ended |
|||||||||||||||
|
|
|
|
|
|||||||||||
Dollars in thousands |
2014 |
2014 |
2013 |
2013 |
2013 |
||||||||||
Interest income |
$ |
734,290 |
722,952 |
734,466 |
742,686 |
750,207 |
|||||||||
Interest expense |
65,176 |
66,519 |
67,982 |
69,578 |
72,620 |
||||||||||
Net interest income |
669,114 |
656,433 |
666,484 |
673,108 |
677,587 |
||||||||||
Provision for credit losses |
30,000 |
32,000 |
42,000 |
48,000 |
57,000 |
||||||||||
Net interest income after |
|||||||||||||||
provision for credit losses |
639,114 |
624,433 |
624,484 |
625,108 |
620,587 |
||||||||||
Other income |
|||||||||||||||
Mortgage banking revenues |
95,656 |
80,049 |
82,169 |
64,731 |
91,262 |
||||||||||
Service charges on deposit accounts |
107,368 |
104,198 |
110,436 |
113,839 |
111,717 |
||||||||||
Trust income |
129,893 |
121,252 |
125,876 |
123,801 |
124,728 |
||||||||||
Brokerage services income |
17,487 |
16,500 |
15,807 |
16,871 |
17,258 |
||||||||||
Trading account and foreign exchange gains |
8,042 |
6,447 |
13,690 |
8,987 |
9,224 |
||||||||||
Gain on bank investment securities |
- |
- |
- |
- |
56,457 |
||||||||||
Equity in earnings of Bayview Lending Group LLC |
(4,055) |
(4,454) |
(6,136) |
(3,881) |
(2,453) |
||||||||||
Other revenues from operations |
102,021 |
96,115 |
104,404 |
153,040 |
100,496 |
||||||||||
Total other income |
456,412 |
420,107 |
446,246 |
477,388 |
508,689 |
||||||||||
Other expense |
|||||||||||||||
Salaries and employee benefits |
339,713 |
371,326 |
336,159 |
339,332 |
323,136 |
||||||||||
Equipment and net occupancy |
68,084 |
71,167 |
68,670 |
66,220 |
64,278 |
||||||||||
Printing, postage and supplies |
9,180 |
10,956 |
8,808 |
9,752 |
10,298 |
||||||||||
Amortization of core deposit and other |
|||||||||||||||
intangible assets |
9,234 |
10,062 |
10,439 |
10,628 |
12,502 |
||||||||||
|
15,155 |
15,488 |
17,574 |
14,877 |
17,695 |
||||||||||
Other costs of operations |
239,828 |
223,272 |
301,422 |
217,817 |
170,682 |
||||||||||
Total other expense |
681,194 |
702,271 |
743,072 |
658,626 |
598,591 |
||||||||||
Income before income taxes |
414,332 |
342,269 |
327,658 |
443,870 |
530,685 |
||||||||||
Applicable income taxes |
129,996 |
113,252 |
106,236 |
149,391 |
182,219 |
||||||||||
Net income |
$ |
284,336 |
229,017 |
221,422 |
294,479 |
348,466 |
|||||||||
|
||||||||
Condensed Consolidated Balance Sheet |
||||||||
|
||||||||
Dollars in thousands |
2014 |
2013 |
Change |
|||||
ASSETS |
||||||||
Cash and due from banks |
$ |
1,827,197 |
1,350,015 |
35 |
% | |||
Interest-bearing deposits at banks |
3,032,530 |
2,555,354 |
19 |
|||||
Federal funds sold and agreements |
||||||||
to resell securities |
90,239 |
124,487 |
-28 |
|||||
Trading account assets |
313,325 |
378,235 |
-17 |
|||||
Investment securities |
12,120,195 |
5,210,526 |
133 |
|||||
Loans and leases: |
||||||||
Commercial, financial, etc. |
19,105,892 |
18,021,812 |
6 |
|||||
Real estate - commercial |
26,374,274 |
26,116,394 |
1 |
|||||
Real estate - consumer |
8,656,766 |
10,399,749 |
-17 |
|||||
Consumer |
10,610,761 |
11,433,911 |
-7 |
|||||
Total loans and leases, net of unearned discount |
64,747,693 |
65,971,866 |
-2 |
|||||
Less: allowance for credit losses |
917,666 |
927,065 |
-1 |
|||||
Net loans and leases |
63,830,027 |
65,044,801 |
-2 |
|||||
Goodwill |
3,524,625 |
3,524,625 |
- |
|||||
Core deposit and other intangible assets |
49,555 |
89,918 |
-45 |
|||||
Other assets |
6,047,309 |
4,951,044 |
22 |
|||||
Total assets |
$ |
90,835,002 |
83,229,005 |
9 |
% | |||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Noninterest-bearing deposits |
$ |
26,088,763 |
24,074,815 |
8 |
% | |||
Interest-bearing deposits |
43,502,602 |
41,302,212 |
5 |
|||||
Deposits at |
237,890 |
284,443 |
-16 |
|||||
Total deposits |
69,829,255 |
65,661,470 |
6 |
|||||
Short-term borrowings |
161,631 |
307,740 |
-47 |
|||||
Accrued interest and other liabilities |
1,283,430 |
1,421,067 |
-10 |
|||||
Long-term borrowings |
7,391,931 |
5,122,398 |
44 |
|||||
Total liabilities |
78,666,247 |
72,512,675 |
8 |
|||||
Shareholders' equity: |
||||||||
Preferred |
1,231,500 |
876,796 |
40 |
|||||
Common (1) |
10,937,255 |
9,839,534 |
11 |
|||||
Total shareholders' equity |
12,168,755 |
10,716,330 |
14 |
|||||
Total liabilities and shareholders' equity |
$ |
90,835,002 |
83,229,005 |
9 |
% | |||
(1) Reflects accumulated other comprehensive income, net of applicable income tax effect, of | ||||||||
2014 and accumulated other comprehensive loss, net of applicable income tax effect, of |
|
||||||||||||||||
Condensed Consolidated Balance Sheet, Five Quarter Trend |
||||||||||||||||
|
|
|
|
|
||||||||||||
Dollars in thousands |
2014 |
2014 |
2013 |
2013 |
2013 |
|||||||||||
ASSETS |
||||||||||||||||
Cash and due from banks |
$ |
1,827,197 |
1,671,052 |
1,573,361 |
1,941,944 |
1,350,015 |
||||||||||
Interest-bearing deposits at banks |
3,032,530 |
3,299,185 |
1,651,138 |
1,925,811 |
2,555,354 |
|||||||||||
Federal funds sold and agreements |
||||||||||||||||
to resell securities |
90,239 |
92,066 |
99,573 |
117,809 |
124,487 |
|||||||||||
Trading account assets |
313,325 |
314,807 |
376,131 |
371,370 |
378,235 |
|||||||||||
Investment securities |
12,120,195 |
10,364,249 |
8,796,497 |
8,309,773 |
5,210,526 |
|||||||||||
Loans and leases: |
||||||||||||||||
Commercial, financial, etc. |
19,105,892 |
18,896,070 |
18,705,216 |
17,911,149 |
18,021,812 |
|||||||||||
Real estate - commercial |
26,374,274 |
26,104,086 |
26,148,208 |
26,345,267 |
26,116,394 |
|||||||||||
Real estate - consumer |
8,656,766 |
8,774,095 |
8,928,221 |
9,228,003 |
10,399,749 |
|||||||||||
Consumer |
10,610,761 |
10,360,827 |
10,291,514 |
10,174,623 |
11,433,911 |
|||||||||||
Total loans and leases, net of unearned discount |
64,747,693 |
64,135,078 |
64,073,159 |
63,659,042 |
65,971,866 |
|||||||||||
Less: allowance for credit losses |
917,666 |
916,768 |
916,676 |
916,370 |
927,065 |
|||||||||||
Net loans and leases |
63,830,027 |
63,218,310 |
63,156,483 |
62,742,672 |
65,044,801 |
|||||||||||
Goodwill |
3,524,625 |
3,524,625 |
3,524,625 |
3,524,625 |
3,524,625 |
|||||||||||
Core deposit and other intangible assets |
49,555 |
58,789 |
68,851 |
79,290 |
89,918 |
|||||||||||
Other assets |
6,047,309 |
5,987,277 |
5,915,732 |
5,414,191 |
4,951,044 |
|||||||||||
Total assets |
$ |
90,835,002 |
88,530,360 |
85,162,391 |
84,427,485 |
83,229,005 |
||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||
Noninterest-bearing deposits |
$ |
26,088,763 |
25,244,200 |
24,661,007 |
24,150,771 |
24,074,815 |
||||||||||
Interest-bearing deposits |
43,502,602 |
43,207,286 |
42,134,859 |
42,084,860 |
41,302,212 |
|||||||||||
Deposits at |
237,890 |
247,880 |
322,746 |
316,510 |
284,443 |
|||||||||||
Total deposits |
69,829,255 |
68,699,366 |
67,118,612 |
66,552,141 |
65,661,470 |
|||||||||||
Short-term borrowings |
161,631 |
230,209 |
260,455 |
246,019 |
307,740 |
|||||||||||
Accrued interest and other liabilities |
1,283,430 |
1,462,725 |
1,368,922 |
1,491,797 |
1,421,067 |
|||||||||||
Long-term borrowings |
7,391,931 |
6,251,197 |
5,108,870 |
5,121,326 |
5,122,398 |
|||||||||||
Total liabilities |
78,666,247 |
76,643,497 |
73,856,859 |
73,411,283 |
72,512,675 |
|||||||||||
Shareholders' equity: |
||||||||||||||||
Preferred |
1,231,500 |
1,231,500 |
881,500 |
879,010 |
876,796 |
|||||||||||
Common (1) |
10,937,255 |
10,655,363 |
10,424,032 |
10,137,192 |
9,839,534 |
|||||||||||
Total shareholders' equity |
12,168,755 |
11,886,863 |
11,305,532 |
11,016,202 |
10,716,330 |
|||||||||||
Total liabilities and shareholders' equity |
$ |
90,835,002 |
88,530,360 |
85,162,391 |
84,427,485 |
83,229,005 |
||||||||||
(1) Reflects accumulated other comprehensive income, net of applicable income tax effect, of |
||||||||||||||||
|
||||||||||||||||||||||||||
Condensed Consolidated Average Balance Sheet |
||||||||||||||||||||||||||
and Annualized Taxable-equivalent Rates |
||||||||||||||||||||||||||
Three months ended |
Change in balance |
Six months ended |
||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||
Dollars in millions |
2014 |
2013 |
2014 |
|
|
2014 |
2013 |
Change in |
||||||||||||||||||
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
2013 |
2014 |
Balance |
Rate |
Balance |
Rate |
balance |
||||||||||||||
ASSETS |
||||||||||||||||||||||||||
Interest-bearing deposits at banks |
$ |
4,080 |
.25 |
% |
2,403 |
.24 |
% |
3,089 |
.25 |
% |
70 |
% |
32 |
% |
$ |
3,587 |
.25 |
% |
1,470 |
.24 |
% |
144 |
% | |||
Federal funds sold and agreements |
||||||||||||||||||||||||||
to resell securities |
90 |
.07 |
199 |
.09 |
100 |
.07 |
-55 |
-9 |
95 |
.07 |
141 |
.10 |
-32 |
|||||||||||||
Trading account assets |
84 |
1.25 |
86 |
1.43 |
71 |
2.68 |
-2 |
18 |
78 |
1.91 |
81 |
2.45 |
-4 |
|||||||||||||
Investment securities |
10,959 |
3.19 |
5,293 |
3.34 |
9,265 |
3.34 |
107 |
18 |
10,117 |
3.26 |
5,546 |
3.33 |
82 |
|||||||||||||
Loans and leases, net of unearned discount |
||||||||||||||||||||||||||
Commercial, financial, etc. |
18,978 |
3.34 |
17,713 |
3.61 |
18,476 |
3.37 |
7 |
3 |
18,728 |
3.35 |
17,522 |
3.64 |
7 |
|||||||||||||
Real estate - commercial |
26,140 |
4.22 |
26,051 |
4.72 |
26,143 |
4.40 |
− |
− |
26,141 |
4.31 |
25,983 |
4.57 |
1 |
|||||||||||||
Real estate - consumer |
8,746 |
4.36 |
10,806 |
4.05 |
8,844 |
4.19 |
-19 |
-1 |
8,795 |
4.27 |
10,973 |
4.07 |
-20 |
|||||||||||||
Consumer |
10,479 |
4.52 |
11,409 |
4.58 |
10,300 |
4.59 |
-8 |
2 |
10,390 |
4.56 |
11,438 |
4.62 |
-9 |
|||||||||||||
Total loans and leases, net |
64,343 |
4.05 |
65,979 |
4.32 |
63,763 |
4.14 |
-2 |
1 |
64,054 |
4.09 |
65,916 |
4.28 |
-3 |
|||||||||||||
Total earning assets |
79,556 |
3.73 |
73,960 |
4.10 |
76,288 |
3.87 |
8 |
4 |
77,931 |
3.80 |
73,154 |
4.12 |
7 |
|||||||||||||
Goodwill |
3,525 |
3,525 |
3,525 |
− |
− |
3,525 |
3,525 |
− |
||||||||||||||||||
Core deposit and other intangible assets |
53 |
95 |
64 |
-44 |
-15 |
59 |
102 |
-43 |
||||||||||||||||||
Other assets |
6,739 |
5,772 |
6,788 |
17 |
-1 |
6,763 |
5,856 |
15 |
||||||||||||||||||
Total assets |
$ |
89,873 |
83,352 |
86,665 |
8 |
% |
4 |
% |
$ |
88,278 |
82,637 |
7 |
% | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||||||||||||
Interest-bearing deposits |
||||||||||||||||||||||||||
NOW accounts |
$ |
1,026 |
.13 |
941 |
.14 |
988 |
.12 |
9 |
% |
4 |
% |
$ |
1,007 |
.13 |
917 |
.14 |
10 |
% | ||||||||
Savings deposits |
39,478 |
.11 |
36,459 |
.15 |
38,358 |
.12 |
8 |
3 |
38,921 |
.12 |
35,930 |
.16 |
8 |
|||||||||||||
Time deposits |
3,350 |
.46 |
4,210 |
.71 |
3,460 |
.46 |
-20 |
-3 |
3,404 |
.46 |
4,323 |
.73 |
-21 |
|||||||||||||
Deposits at |
339 |
.21 |
326 |
.25 |
380 |
.22 |
4 |
-11 |
360 |
.22 |
591 |
.20 |
-39 |
|||||||||||||
Total interest-bearing deposits |
44,193 |
.14 |
41,936 |
.21 |
43,186 |
.15 |
5 |
2 |
43,692 |
.15 |
41,761 |
.22 |
5 |
|||||||||||||
Short-term borrowings |
220 |
.05 |
343 |
.11 |
264 |
.05 |
-36 |
-17 |
242 |
.05 |
489 |
.13 |
-51 |
|||||||||||||
Long-term borrowings |
6,525 |
3.05 |
5,051 |
4.03 |
5,897 |
3.47 |
29 |
11 |
6,213 |
3.25 |
4,871 |
4.20 |
28 |
|||||||||||||
Total interest-bearing liabilities |
50,938 |
.51 |
47,330 |
.62 |
49,347 |
.55 |
8 |
3 |
50,147 |
.53 |
47,121 |
.63 |
6 |
|||||||||||||
Noninterest-bearing deposits |
25,466 |
23,744 |
24,141 |
7 |
5 |
24,807 |
23,352 |
6 |
||||||||||||||||||
Other liabilities |
1,430 |
1,715 |
1,529 |
-17 |
-6 |
1,479 |
1,720 |
-14 |
||||||||||||||||||
Total liabilities |
77,834 |
72,789 |
75,017 |
7 |
4 |
76,433 |
72,193 |
6 |
||||||||||||||||||
Shareholders' equity |
12,039 |
10,563 |
11,648 |
14 |
3 |
11,845 |
10,444 |
13 |
||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
89,873 |
83,352 |
86,665 |
8 |
% |
4 |
% |
$ |
88,278 |
82,637 |
7 |
% | |||||||||||||
Net interest spread |
3.22 |
3.48 |
3.32 |
3.27 |
3.49 |
|||||||||||||||||||||
Contribution of interest-free funds |
.18 |
.23 |
.20 |
.19 |
.22 |
|||||||||||||||||||||
Net interest margin |
3.40 |
% |
3.71 |
% |
3.52 |
% |
3.46 |
% |
3.71 |
% |
|
||||||||||||
Reconciliation of Quarterly GAAP to Non-GAAP Measures |
||||||||||||
Three months ended |
Six months ended |
|||||||||||
|
|
|||||||||||
2014 |
2013 |
2014 |
2013 |
|||||||||
Income statement data |
||||||||||||
In thousands, except per share |
||||||||||||
Net income |
||||||||||||
Net income |
$ |
284,336 |
348,466 |
$ |
513,353 |
622,579 |
||||||
Amortization of core deposit and other |
||||||||||||
intangible assets (1) |
5,638 |
7,632 |
11,783 |
15,780 |
||||||||
Merger-related expenses (1) |
- |
4,636 |
- |
7,511 |
||||||||
Net operating income |
$ |
289,974 |
360,734 |
$ |
525,136 |
645,870 |
||||||
Earnings per common share |
||||||||||||
Diluted earnings per common share |
$ |
1.98 |
2.55 |
$ |
3.59 |
4.53 |
||||||
Amortization of core deposit and other |
||||||||||||
intangible assets (1) |
.04 |
.06 |
.09 |
.12 |
||||||||
Merger-related expenses (1) |
- |
.04 |
- |
.06 |
||||||||
Diluted net operating earnings per common share |
$ |
2.02 |
2.65 |
$ |
3.68 |
4.71 |
||||||
Other expense |
||||||||||||
Other expense |
$ |
681,194 |
598,591 |
$ |
1,383,465 |
1,234,187 |
||||||
Amortization of core deposit and other |
||||||||||||
intangible assets |
(9,234) |
(12,502) |
(19,296) |
(25,845) |
||||||||
Merger-related expenses |
- |
(7,632) |
- |
(12,364) |
||||||||
Noninterest operating expense |
$ |
671,960 |
578,457 |
$ |
1,364,169 |
1,195,978 |
||||||
Merger-related expenses |
||||||||||||
Salaries and employee benefits |
$ |
- |
300 |
$ |
- |
836 |
||||||
Equipment and net occupancy |
- |
489 |
- |
690 |
||||||||
Printing, postage and supplies |
- |
998 |
- |
1,825 |
||||||||
Other costs of operations |
- |
5,845 |
- |
9,013 |
||||||||
Total |
$ |
- |
7,632 |
$ |
- |
12,364 |
||||||
Efficiency ratio |
||||||||||||
Noninterest operating expense (numerator) |
$ |
671,960 |
578,457 |
$ |
1,364,169 |
1,195,978 |
||||||
Taxable-equivalent net interest income |
674,963 |
683,804 |
1,337,341 |
1,346,304 |
||||||||
Other income |
456,412 |
508,689 |
876,519 |
941,571 |
||||||||
Less: Gain on bank investment securities |
- |
56,457 |
- |
56,457 |
||||||||
Net OTTI losses recognized in earnings |
- |
- |
- |
(9,800) |
||||||||
Denominator |
$ |
1,131,375 |
1,136,036 |
$ |
2,213,860 |
2,241,218 |
||||||
Efficiency ratio |
59.39 |
% |
50.92 |
% |
61.62 |
% |
53.36 |
% | ||||
Balance sheet data |
||||||||||||
In millions |
||||||||||||
Average assets |
||||||||||||
Average assets |
$ |
89,873 |
83,352 |
$ |
88,278 |
82,637 |
||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(53) |
(95) |
(59) |
(102) |
||||||||
Deferred taxes |
16 |
28 |
18 |
30 |
||||||||
Average tangible assets |
$ |
86,311 |
79,760 |
$ |
84,712 |
79,040 |
||||||
Average common equity |
||||||||||||
Average total equity |
$ |
12,039 |
10,563 |
$ |
11,845 |
10,444 |
||||||
Preferred stock |
(1,231) |
(876) |
(1,152) |
(876) |
||||||||
Average common equity |
10,808 |
9,687 |
10,693 |
9,568 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(53) |
(95) |
(59) |
(102) |
||||||||
Deferred taxes |
16 |
28 |
18 |
30 |
||||||||
Average tangible common equity |
$ |
7,246 |
6,095 |
$ |
7,127 |
5,971 |
||||||
At end of quarter |
||||||||||||
Total assets |
||||||||||||
Total assets |
$ |
90,835 |
83,229 |
|||||||||
Goodwill |
(3,525) |
(3,525) |
||||||||||
Core deposit and other intangible assets |
(49) |
(90) |
||||||||||
Deferred taxes |
15 |
27 |
||||||||||
Total tangible assets |
$ |
87,276 |
79,641 |
|||||||||
Total common equity |
||||||||||||
Total equity |
$ |
12,169 |
10,716 |
|||||||||
Preferred stock |
(1,232) |
(877) |
||||||||||
Undeclared dividends - cumulative preferred stock |
(3) |
(3) |
||||||||||
Common equity, net of undeclared cumulative |
||||||||||||
preferred dividends |
10,934 |
9,836 |
||||||||||
Goodwill |
(3,525) |
(3,525) |
||||||||||
Core deposit and other intangible assets |
(49) |
(90) |
||||||||||
Deferred taxes |
15 |
27 |
||||||||||
Total tangible common equity |
$ |
7,375 |
6,248 |
|||||||||
(1) After any related tax effect. |
|
|||||||||||||
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend |
|||||||||||||
Three months ended |
|||||||||||||
|
|
|
|
|
|||||||||
2014 |
2014 |
2013 |
2013 |
2013 |
|||||||||
Income statement data |
|||||||||||||
In thousands, except per share |
|||||||||||||
Net income |
|||||||||||||
Net income |
$ |
284,336 |
229,017 |
221,422 |
294,479 |
348,466 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets (1) |
5,638 |
6,145 |
6,375 |
6,489 |
7,632 |
||||||||
Merger-related expenses (1) |
- |
- |
- |
- |
4,636 |
||||||||
Net operating income |
$ |
289,974 |
235,162 |
227,797 |
300,968 |
360,734 |
|||||||
Earnings per common share |
|||||||||||||
Diluted earnings per common share |
$ |
1.98 |
1.61 |
1.56 |
2.11 |
2.55 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets (1) |
.04 |
.05 |
.05 |
.05 |
.06 |
||||||||
Merger-related expenses (1) |
- |
- |
- |
- |
.04 |
||||||||
Diluted net operating earnings per common share |
$ |
2.02 |
1.66 |
1.61 |
2.16 |
2.65 |
|||||||
Other expense |
|||||||||||||
Other expense |
$ |
681,194 |
702,271 |
743,072 |
658,626 |
598,591 |
|||||||
Amortization of core deposit and other |
|||||||||||||
intangible assets |
(9,234) |
(10,062) |
(10,439) |
(10,628) |
(12,502) |
||||||||
Merger-related expenses |
- |
- |
- |
- |
(7,632) |
||||||||
Noninterest operating expense |
$ |
671,960 |
692,209 |
732,633 |
647,998 |
578,457 |
|||||||
Merger-related expenses |
|||||||||||||
Salaries and employee benefits |
$ |
- |
- |
- |
- |
300 |
|||||||
Equipment and net occupancy |
- |
- |
- |
- |
489 |
||||||||
Printing, postage and supplies |
- |
- |
- |
- |
998 |
||||||||
Other costs of operations |
- |
- |
- |
- |
5,845 |
||||||||
Total |
$ |
- |
- |
- |
- |
7,632 |
|||||||
Efficiency ratio |
|||||||||||||
Noninterest operating expense (numerator) |
$ |
671,960 |
692,209 |
732,633 |
647,998 |
578,457 |
|||||||
Taxable-equivalent net interest income |
674,963 |
662,378 |
672,683 |
679,213 |
683,804 |
||||||||
Other income |
456,412 |
420,107 |
446,246 |
477,388 |
508,689 |
||||||||
Less: Gain on bank investment securities |
- |
- |
- |
- |
56,457 |
||||||||
Net OTTI losses recognized in earnings |
- |
- |
- |
- |
- |
||||||||
Denominator |
$ |
1,131,375 |
1,082,485 |
1,118,929 |
1,156,601 |
1,136,036 |
|||||||
Efficiency ratio |
59.39 |
% |
63.95 |
% |
65.48 |
% |
56.03 |
% |
50.92 |
% | |||
Balance sheet data |
|||||||||||||
In millions |
|||||||||||||
Average assets |
|||||||||||||
Average assets |
$ |
89,873 |
86,665 |
85,330 |
84,011 |
83,352 |
|||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(53) |
(64) |
(74) |
(84) |
(95) |
||||||||
Deferred taxes |
16 |
20 |
23 |
25 |
28 |
||||||||
Average tangible assets |
$ |
86,311 |
83,096 |
81,754 |
80,427 |
79,760 |
|||||||
Average common equity |
|||||||||||||
Average total equity |
$ |
12,039 |
11,648 |
11,109 |
10,881 |
10,563 |
|||||||
Preferred stock |
(1,231) |
(1,072) |
(881) |
(878) |
(876) |
||||||||
Average common equity |
10,808 |
10,576 |
10,228 |
10,003 |
9,687 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(53) |
(64) |
(74) |
(84) |
(95) |
||||||||
Deferred taxes |
16 |
20 |
23 |
25 |
28 |
||||||||
Average tangible common equity |
$ |
7,246 |
7,007 |
6,652 |
6,419 |
6,095 |
|||||||
At end of quarter |
|||||||||||||
Total assets |
|||||||||||||
Total assets |
$ |
90,835 |
88,530 |
85,162 |
84,427 |
83,229 |
|||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(49) |
(59) |
(69) |
(79) |
(90) |
||||||||
Deferred taxes |
15 |
19 |
21 |
24 |
27 |
||||||||
Total tangible assets |
$ |
87,276 |
84,965 |
81,589 |
80,847 |
79,641 |
|||||||
Total common equity |
|||||||||||||
Total equity |
$ |
12,169 |
11,887 |
11,306 |
11,016 |
10,716 |
|||||||
Preferred stock |
(1,232) |
(1,232) |
(882) |
(879) |
(877) |
||||||||
Undeclared dividends - cumulative preferred stock |
(3) |
(3) |
(3) |
(4) |
(3) |
||||||||
Common equity, net of undeclared cumulative |
|||||||||||||
preferred dividends |
10,934 |
10,652 |
10,421 |
10,133 |
9,836 |
||||||||
Goodwill |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
(3,525) |
||||||||
Core deposit and other intangible assets |
(49) |
(59) |
(69) |
(79) |
(90) |
||||||||
Deferred taxes |
15 |
19 |
21 |
24 |
27 |
||||||||
Total tangible common equity |
$ |
7,375 |
7,087 |
6,848 |
6,553 |
6,248 |
|||||||
(1) After any related tax effect. |
SOURCE
News Provided by Acquire Media