e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 21, 2010
M&T BANK CORPORATION
 
(Exact name of registrant as specified in its charter)
New York
 
(State or other jurisdiction of incorporation)
     
1-9861   16-0968385
     
(Commission File Number)   (I.R.S. Employer Identification No.)
     
One M&T Plaza, Buffalo, New York   14203
 
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (716) 842-5445
(NOT APPLICABLE)
 
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.02. Results of Operations and Financial Condition.
On July 21, 2010, M&T Bank Corporation announced its results of operations for the quarter ended June 30, 2010. The public announcement was made by means of a news release, the text of which is set forth in Exhibit 99 hereto.
The information in this Form 8-K, including Exhibit 99 attached hereto, is being furnished under Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), or otherwise subject to the liability of such section, nor shall it be deemed incorporated by reference in any filing of M&T Bank Corporation under the Securities Act of 1933 or the Exchange Act, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
     (d) Exhibits.
          Exhibit No.
               99      News Release dated July 21, 2010.
SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  M&T BANK CORPORATION
 
 
Date: July 21, 2010  By:   /s/ René F. Jones    
    René F. Jones   
    Executive Vice President
and Chief Financial Officer 
 
 

- 2 -


 

EXHIBIT INDEX
     
Exhibit No.    
99
  News Release dated July 21, 2010. Filed herewith.

- 3 -

exv99
Exhibit 99
         
INVESTOR CONTACT:
  Donald J. MacLeod   FOR IMMEDIATE RELEASE:
 
  (716) 842-5138   July 21, 2010
 
       
MEDIA CONTACT:
  C. Michael Zabel    
 
  (716) 842-5385    
M&T BANK CORPORATION ANNOUNCES SECOND QUARTER PROFITS
BUFFALO, NEW YORK — M&T Bank Corporation (“M&T”)(NYSE: MTB) today reported its results of operations for the quarter ended June 30, 2010.
GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles (“GAAP”) for the second quarter of 2010 rose 306% to $1.46 from $.36 in the second quarter of 2009 and were 27% higher than $1.15 in the initial 2010 quarter. GAAP-basis net income in the recent quarter aggregated $189 million, up from $51 million and $151 million in the second quarter of 2009 and the first quarter of 2010, respectively. GAAP-basis net income for the second quarter of 2010 expressed as an annualized rate of return on average assets and average common stockholders’ equity was 1.11% and 9.67%, respectively, improved from .31% and 2.53%, respectively, in the year-earlier quarter and .89% and 7.86%, respectively, in the first quarter of 2010.
The recent quarter’s earnings as compared with the second quarter of 2009 reflects a significant rise in net interest income, resulting from a widening of the net interest margin, and a lower provision for credit losses. Also contributing to the improved performance as compared with the year-earlier quarter were lower assessments by the Federal Deposit Insurance Corporation (“FDIC”) and acquisition-related expenses incurred in 2009’s second quarter associated with M&T’s acquisition of Provident Bankshares Corporation (“Provident”)

 


 

2-2-2-2-2
M&T BANK CORPORATION
on May 23, 2009 related to systems conversions and other costs of integrating operations and introducing Provident’s former customers to M&T’s products and services. Such costs aggregated $40 million, after applicable tax effect, or $.35 of diluted earnings per common share, in the second quarter of 2009. Increases in net interest income, service charges on deposit accounts and mortgage banking revenues combined with declines in the provision for credit losses and personnel costs contributed to the rise in net income as compared with the initial 2010 quarter.
Reflecting on M&T’s second quarter performance, René F. Jones, Executive Vice President and Chief Financial Officer, noted, “This quarter’s results were strong in every respect. Performance metrics including net interest margin, the efficiency ratio, credit costs and our capital position all improved during the quarter. Of note, the net interest margin continued to widen, up six basis points to 3.84% from 3.78% in the first quarter, while average core deposits grew an annualized 4%. At the same time, we strengthened our tangible common equity ratio to 5.75% at June 30, 2010 from 5.43% at March 31, 2010.”
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 items are considered by management to be “nonoperating” in nature. Although “net operating income” as defined by M&T is not a GAAP

-more- 


 

3-3-3-3-3
M&T BANK CORPORATION
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 expenses and gains, increased for the fifth consecutive quarter, totaling $1.53 in the recent quarter, up from $.79 and $1.23 in the second quarter of 2009 and the first quarter of 2010, respectively. Net operating income during the second quarter of 2010 was $198 million, compared with $101 million and $161 million in the second quarter of 2009 and the first quarter of 2010, respectively. Expressed as an annualized rate of return on average tangible assets and average tangible common stockholders’ equity, net operating income was 1.23% and 20.36%, respectively, in the recently completed quarter, compared with .64% and 12.08% in the second quarter of 2009 and 1.00% and 17.34% in the initial 2010 quarter.
Taxable-equivalent Net Interest Income. Taxable-equivalent net interest income totaled $573 million in the second quarter of 2010, up 13% from $507 million in the year-earlier period and 2% higher than $562 million in the first quarter of 2010. The significant improvement from the second quarter of 2009 was predominantly the result of a 41 basis point widening of the net interest margin to 3.84% in the recent quarter from 3.43% in the year-earlier quarter. The increase in taxable-equivalent net interest income from the initial 2010 quarter was due to a six basis point widening of the net interest margin, partially offset by a 1% decline in average earning assets.

-more- 


 

4-4-4-4-4
M&T BANK CORPORATION
Provision for Credit Losses/Asset Quality. The provision for credit losses was $85 million in the recent quarter, improved from $147 million in the second quarter of 2009 and $105 million in the initial quarter of 2010. Net charge-offs of loans totaled $82 million during the second 2010 quarter, down from $138 million and $95 million in the second quarter of 2009 and the first quarter of 2010, respectively. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .64% and 1.09% in the second quarter of 2010 and 2009, respectively, and .74% in the first quarter of 2010.
Loans classified as nonaccrual aggregated $1.09 billion, or 2.13% of total loans at June 30, 2010, compared with $1.11 billion or 2.11% a year earlier and $1.34 billion or 2.60% at March 31, 2010. Assets taken in foreclosure of defaulted loans were $193 million at June 30, 2010, up from $90 million at June 30, 2009 and $95 million at March 31, 2010. The increase in such assets at the recent quarter-end resulted from the transfer of collateral related to a commercial real estate loan that was placed in nonaccrual status during the fourth quarter of 2009. The ratio of nonperforming assets to total loans plus real estate and other foreclosed assets was 2.50% at June 30, 2010, improved from 2.78% at March 31, 2010. That ratio was 2.28% at June 30, 2009.
Loans past due 90 days or more and accruing interest totaled $203 million at the end of the recent quarter, including loans guaranteed by government-related entities of $188 million. Such past due loans were $155 million and $203 million at June 30, 2009 and March 31, 2010, respectively, including $144 million and $195 million of government guaranteed loans at those respective dates.

-more- 


 

5-5-5-5-5
M&T BANK CORPORATION
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. Reflecting those analyses, the allowance totaled $895 million at June 30, 2010, compared with $855 million and $891 million at June 30, 2009 and March 31, 2010, respectively. Beginning in 2009, GAAP requires that expected credit losses associated with loans obtained in an acquisition be reflected in the estimation of loan fair value as of each respective acquisition date and prohibits any carry-over of the acquired entity’s allowance for credit losses. Excluding amounts related to loans obtained in 2009 acquisition transactions, the allowance-to-legacy loan ratio was 1.86% at the two most recent quarter-ends, compared with 1.76% at June 30, 2009.
Noninterest Income and Expense. Noninterest income totaled $274 million in the second 2010 quarter, compared with $272 million and $258 million in the second quarter of 2009 and the first quarter of 2010, respectively. Reflected in those amounts were losses from investment securities of $22 million, $24 million and $26 million, each predominantly due to other-than-temporary impairment charges. During the recent quarter, such charges related to a $12 million write-down of American Depositary Shares of Allied Irish Banks, p.l.c., which were obtained in M&T’s acquisition of Allfirst Financial Inc. in 2003 and certain of M&T’s holdings of privately issued collateralized mortgage obligations and collateralized debt obligations backed by pooled trust preferred securities, aggregating $10 million. The impairment charges in the second quarter of 2009 and in the initial 2010 quarter related to privately issued collateralized mortgage obligations. Because the impaired investment securities were previously reflected at fair value on the consolidated balance sheet, the impairment charges did not reduce stockholders’

-more- 


 

6-6-6-6-6
M&T BANK CORPORATION
equity. Excluding gains and losses from investment securities, noninterest income in the second quarter of 2010 aggregated $296 million, equal to the year-earlier quarter but up 4% from $284 million in the initial quarter of 2010. Higher service charges on deposit accounts during the recent quarter as compared with the second quarter of 2009, largely due to the impact of the 2009 acquisitions, were offset by declines in mortgage banking revenues, trading account and foreign exchange gains, and losses at Bayview Lending Group. As compared with the first quarter of 2010, the recent quarter’s improvement resulted from higher service charges on deposit accounts and mortgage banking revenues.
Noninterest expense in the second quarter of 2010 aggregated $476 million, compared with $564 million in the year-earlier quarter and $489 million in the first quarter of 2010. Included in such amounts are expenses considered to be nonoperating in nature consisting of amortization of core deposit and other intangible assets and merger-related expenses. Exclusive of those expenses, noninterest operating expenses were $461 million in the recent quarter, compared with $482 million in the second quarter of 2009 and $473 million in 2010’s initial quarter. The decline in such expenses from the year-earlier period was largely attributable to a special assessment levied on insured financial institutions by the FDIC in the second quarter of 2009, which in M&T’s case amounted to approximately $33 million, partially offset by a $13 million reduction of the allowance for impairment of capitalized residential mortgage servicing rights in the second quarter of 2009. In comparison, a $2 million addition to the impairment allowance was recognized during the recent quarter. After excluding the impact of the FDIC special assessment and the change in the allowance for impairment of capitalized residential mortgage servicing rights, noninterest operating expenses in the recent quarter were $3 million lower than

-more- 


 

7-7-7-7-7
M&T BANK CORPORATION
in the year-earlier quarter. The lower level of noninterest operating expenses in the recent quarter as compared with 2010’s initial quarter was largely the result of a decline in personnel costs from seasonally higher first quarter stock-based compensation, payroll-related taxes and contributions for retirement savings plan benefits associated with incentive compensation payments.
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 associated with bank investment securities and merger-related expenses and gains), measures the relationship of operating expenses to revenues. M&T’s efficiency ratio improved to 53.1% in the second quarter of 2010 from 60.0% in the year-earlier period (56.0% excluding the FDIC special assessment) and 55.9% in the first quarter of 2010.
Balance Sheet. M&T had total assets of $68.2 billion at June 30, 2010, compared with $69.9 billion at June 30, 2009. Loans and leases, net of unearned discount, were $51.1 billion at the recent quarter-end, compared with $52.7 billion a year earlier. Total deposits rose to $47.5 billion at June 30, 2010 from $46.8 billion at June 30, 2009. Reflecting a $1.6 billion or 13% rise in noninterest-bearing deposits, domestic office deposits increased $1.3 billion, or 3%, to $47.0 billion at the most recent quarter-end from $45.7 billion at June 30, 2009.
Total stockholders’ equity increased to $8.1 billion at June 30, 2010 from $7.4 billion a year earlier, representing 11.89% of total assets at the recent quarter-end and 10.58% a year earlier. Common stockholders’ equity was $7.4 billion, or $61.77 per share, at June 30, 2010, compared with $6.7 billion, or $56.51 per share, at June 30, 2009. Tangible equity per common share

-more- 


 

8-8-8-8-8
M&T BANK CORPORATION
rose to $31.15 at the recent quarter-end from $25.17 a year earlier. In the calculation of tangible equity per common share, common stockholders’ equity is reduced by the carrying values of goodwill and core deposit and other intangible assets, net of applicable deferred tax balances, which aggregated $3.7 billion at each of June 30, 2010 and 2009. M&T’s tangible common equity to tangible assets ratio was 5.75% at June 30, 2010, compared with 4.49% and 5.43% at June 30, 2009 and March 31, 2010, respectively.
Conference Call. Investors will have an opportunity to listen to M&T’s conference call to discuss second quarter financial results today at 10:30 a.m. Eastern Time. Those wishing to participate in the call may dial (877)780-2276. International participants, using any applicable international calling codes, may dial (973)582-2700. Callers should reference M&T Bank Corporation or the conference ID# 87561125. The conference call will be webcast live through M&T’s website at http://ir.mandtbank.com/conference.cfm. A replay of the call will be available until Friday, July 23, 2010 by calling (800)642-1687, or (706)645-9291 for international participants, and by making reference to ID# 87561125. The event will also be archived and available by 6:00 p.m. today on M&T’s website at http://ir.mandtbank.com/conference.cfm.
M&T is a bank holding company whose banking subsidiaries, M&T Bank and M&T Bank, National Association, operate branch offices in New York, Pennsylvania, Maryland, Virginia, West Virginia, Delaware, New Jersey and the District of Columbia.

-more- 


 

9-9-9-9-9
M&T BANK CORPORATION
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; 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 Financial Accounting Standards Board or other regulatory agencies; increasing price and product/service competition by competitors, including new entrants; rapid technological developments and changes; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; the mix of products/services; containing costs and expenses; governmental and public policy changes; protection and validity of intellectual property rights; reliance on large customers; technological, implementation and cost/financial risks in large, multi-year contracts; the outcome of pending and future litigation and governmental proceedings, including tax-related

-more- 


 

10-10-10-10-10
M&T BANK CORPORATION
examinations and other matters; 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 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 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.

-more- 


 

11-11-11-11-11
M&T BANK CORPORATION
Financial Highlights
                                                 
    Three months ended             Six months ended        
    June 30             June 30        
Amounts in thousands, except per share   2010     2009     Change     2010     2009     Change  
Performance
                                               
 
                                               
Net income
  $ 188,749       51,188       269 %   $ 339,704       115,409       194 %
Net income available to common equity
    176,088       40,964       330       314,429       96,286       227  
 
                                               
Per common share:
                                               
Basic earnings
  $ 1.47       .36       308 %   $ 2.63       .85       209 %
Diluted earnings
    1.46       .36       306       2.61       .85       207  
Cash dividends
  $ .70       .70           $ 1.40       1.40        
 
                                               
Common shares outstanding:
                                               
Average — diluted (1)
    118,878       113,521       5 %     118,569       111,988       6 %
Period end (2)
    119,161       118,012       1       119,161       118,012       1  
 
                                               
Return on (annualized):
                                               
Average total assets
    1.11 %     .31 %             1.00 %     .35 %        
Average common stockholders’ equity
    9.67 %     2.53 %             8.78 %     3.06 %        
 
                                               
Taxable-equivalent net interest income
  $ 573,332       506,781       13 %   $ 1,135,589       959,521       18 %
 
                                               
Yield on average earning assets
    4.63 %     4.62 %             4.61 %     4.63 %        
Cost of interest-bearing liabilities
    1.04 %     1.47 %             1.04 %     1.61 %        
Net interest spread
    3.59 %     3.15 %             3.57 %     3.02 %        
Contribution of interest-free funds
    .25 %     .28 %             .24 %     .29 %        
Net interest margin
    3.84 %     3.43 %             3.81 %     3.31 %        
 
                                               
Net charge-offs to average total net loans (annualized)
    .64 %     1.09 %             .69 %     .96 %        
 
                                               
Net operating results (3)
                                               
 
                                               
Net operating income
  $ 197,752       100,805       96 %   $ 358,705       175,839       104 %
Diluted net operating earnings per common share
    1.53       .79       94       2.77       1.39       99  
Return on (annualized):
                                               
Average tangible assets
    1.23 %     .64 %             1.11 %     .57 %        
Average tangible common equity
    20.36 %     12.08 %             18.89 %     10.76 %        
Efficiency ratio
    53.06 %     60.03 %             54.45 %     59.39 %        
                                                 
    At June 30                              
    2010     2009     Change                          
Loan quality
                                               
 
                                               
Nonaccrual loans
  $ 1,090,135       1,111,423       -2 %                        
Real estate and other foreclosed assets
    192,631       90,461       113 %                        
 
                                           
Total nonperforming assets
  $ 1,282,766       1,201,884       7 %                        
 
                                           
 
                                               
Accruing loans past due 90 days or more
  $ 203,081       155,125       31 %                        
 
                                               
Renegotiated loans
  $ 228,847       170,950       34 %                        
 
                                               
Government guaranteed loans included in totals above:
                                               
Nonaccrual loans
  $ 40,271       38,075       6 %                        
Accruing loans past due 90 days or more
    187,682       143,886       30 %                        
 
                                               
Purchased impaired loans (4):
                                               
Outstanding customer balance
  $ 130,808       170,400       -23 %                        
Carrying amount
    61,524       97,730       -37 %                        
 
                                               
Nonaccrual loans to total net loans
    2.13 %     2.11 %                                
 
                                               
Allowance for credit losses to:
                                               
Legacy loans
    1.86 %     1.76 %                                
Total loans
    1.75 %     1.62 %                                
 
(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 on page 18.
 
(4)   Accruing loans that were impaired at acquisition date and recorded at fair value.

-more- 


 

12-12-12-12-12
M&T BANK CORPORATION
Financial Highlights, Five Quarter Trend
                                         
    Three months ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
Amounts in thousands, except per share   2010     2010     2009     2009     2009  
Performance
                                       
 
                                       
Net income
  $ 188,749       150,955       136,818       127,664       51,188  
Net income available to common equity
    176,088       138,341       124,251       115,143       40,964  
 
                                       
Per common share:
                                       
Basic earnings
  $ 1.47       1.16       1.05       .97       .36  
Diluted earnings
    1.46       1.15       1.04       .97       .36  
Cash dividends
  $ .70       .70       .70       .70       .70  
 
                                       
Common shares outstanding:
                                       
Average — diluted (1)
    118,878       118,256       117,672       117,547       113,521  
Period end (2)
    119,161       118,823       118,298       118,156       118,012  
 
                                       
Return on (annualized):
                                       
Average total assets
    1.11 %     .89 %     .79 %     .73 %     .31 %
Average common stockholders’ equity
    9.67 %     7.86 %     7.09 %     6.72 %     2.53 %
 
                                       
Taxable-equivalent net interest income
  $ 573,332       562,257       564,606       553,450       506,781  
 
                                       
Yield on average earning assets
    4.63 %     4.59 %     4.58 %     4.60 %     4.62 %
Cost of interest-bearing liabilities
    1.04 %     1.04 %     1.13 %     1.26 %     1.47 %
Net interest spread
    3.59 %     3.55 %     3.45 %     3.34 %     3.15 %
Contribution of interest-free funds
    .25 %     .23 %     .26 %     .27 %     .28 %
Net interest margin
    3.84 %     3.78 %     3.71 %     3.61 %     3.43 %
 
                                       
Net charge-offs to average total net loans (annualized)
    .64 %     .74 %     1.03 %     1.07 %     1.09 %
 
                                       
Net operating results (3)
                                       
 
                                       
Net operating income
  $ 197,752       160,953       150,776       128,761       100,805  
Diluted net operating earnings per common share
    1.53       1.23       1.16       .98       .79  
Return on (annualized):
                                       
Average tangible assets
    1.23 %     1.00 %     .92 %     .78 %     .64 %
Average tangible common equity
    20.36 %     17.34 %     16.73 %     14.87 %     12.08 %
Efficiency ratio
    53.06 %     55.88 %     52.69 %     55.21 %     60.03 %
                                         
    June 30,     March 31,     December 31,     September 30,     June 30,  
    2010     2010     2009     2009     2009  
Loan quality
                                       
 
                                       
Nonaccrual loans
  $ 1,090,135       1,339,992       1,331,702       1,228,341       1,111,423  
Real estate and other foreclosed assets
    192,631       95,362       94,604       84,676       90,461  
 
                             
Total nonperforming assets
  $ 1,282,766       1,435,354       1,426,306       1,313,017       1,201,884  
 
                             
 
                                       
Accruing loans past due 90 days or more
  $ 203,081       203,443       208,080       182,750       155,125  
 
                                       
Renegotiated loans
  $ 228,847       220,885       212,548       190,917       170,950  
 
                                       
Government guaranteed loans included in totals above:
                                       
Nonaccrual loans
  $ 40,271       37,048       38,579       38,590       38,075  
Accruing loans past due 90 days or more
    187,682       194,523       193,495       172,701       143,886  
 
                                       
Purchased impaired loans (4):
                                       
Outstanding customer balance
  $ 130,808       148,686       172,772       209,138       170,400  
Carrying amount
    61,524       73,890       88,170       108,058       97,730  
 
                                       
Nonaccrual loans to total net loans
    2.13 %     2.60 %     2.56 %     2.35 %     2.11 %
 
                                       
Allowance for credit losses to:
                                       
Legacy loans
    1.86 %     1.86 %     1.83 %     1.81 %     1.76 %
Total loans
    1.75 %     1.73 %     1.69 %     1.66 %     1.62 %
 
(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 on page 19.
 
(4)   Accruing loans that were impaired at acquisition date and recorded at fair value.

-more- 


 

13-13-13-13-13
M&T BANK CORPORATION
Condensed Consolidated Statement of Income
                                                 
    Three months ended             Six months ended        
    June 30             June 30        
Dollars in thousands   2010     2009     Change     2010     2009     Change  
 
Interest income
  $ 684,784       677,423       1 %   $ 1,361,170       1,331,935       2 %
Interest expense
    117,557       175,856       -33       237,609       382,561       -38  
 
                                       
 
                                               
Net interest income
    567,227       501,567       13       1,123,561       949,374       18  
 
                                               
Provision for credit losses
    85,000       147,000       -42       190,000       305,000       -38  
 
                                       
 
                                               
Net interest income after provision for credit losses
    482,227       354,567       36       933,561       644,374       45  
 
                                               
Other income
                                               
Mortgage banking revenues
    47,084       52,983       -11       88,560       109,216       -19  
Service charges on deposit accounts
    128,976       112,479       15       249,271       213,508       17  
Trust income
    30,169       32,442       -7       61,097       67,322       -9  
Brokerage services income
    12,788       13,493       -5       25,894       28,886       -10  
Trading account and foreign exchange gains
    3,797       7,543       -50       8,496       8,978       -5  
Gain on bank investment securities
    10       292             469       867        
Other-than-temporary impairment losses recognized in earnings
    (22,380 )     (24,769 )           (49,182 )     (56,968 )      
Equity in earnings of Bayview Lending Group LLC
    (6,179 )     (207 )           (11,893 )     (4,351 )      
Other revenues from operations
    79,292       77,393       2       158,551       136,532       16  
 
                                       
Total other income
    273,557       271,649       1       531,263       503,990       5  
 
                                               
Other expense
                                               
Salaries and employee benefits
    245,861       249,952       -2       509,907       499,344       2  
Equipment and net occupancy
    55,431       51,321       8       110,832       99,493       11  
Printing, postage and supplies
    8,549       11,554       -26       17,592       20,649       -15  
Amortization of core deposit and other intangible assets
    14,833       15,231       -3       31,308       30,601       2  
FDIC assessments
    21,608       49,637       -56       42,956       55,493       -23  
Other costs of operations
    129,786       186,015       -30       252,835       296,476       -15  
 
                                       
Total other expense
    476,068       563,710       -16       965,430       1,002,056       -4  
 
                                               
Income before income taxes
    279,716       62,506       348       499,394       146,308       241  
 
                                               
Applicable income taxes
    90,967       11,318       704       159,690       30,899       417  
 
                                       
 
                                               
Net income
  $ 188,749       51,188       269 %   $ 339,704       115,409       194 %
 
                                       

-more- 


 

14-14-14-14-14
M&T BANK CORPORATION
Condensed Consolidated Statement of Income, Five Quarter Trend
                                         
    Three months ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
Dollars in thousands   2010     2010     2009     2009     2009  
 
Interest income
  $ 684,784       676,386       692,669       700,593       677,423  
Interest expense
    117,557       120,052       133,950       152,938       175,856  
 
                             
 
                                       
Net interest income
    567,227       556,334       558,719       547,655       501,567  
 
                                       
Provision for credit losses
    85,000       105,000       145,000       154,000       147,000  
 
                             
 
                                       
Net interest income after provision for credit losses
    482,227       451,334       413,719       393,655       354,567  
 
                                       
Other income
                                       
Mortgage banking revenues
    47,084       41,476       50,176       48,169       52,983  
Service charges on deposit accounts
    128,976       120,295       127,185       128,502       112,479  
Trust income
    30,169       30,928       29,660       31,586       32,442  
Brokerage services income
    12,788       13,106       14,396       14,329       13,493  
Trading account and foreign exchange gains
    3,797       4,699       6,669       7,478       7,543  
Gain (loss) on bank investment securities
    10       459       354       (56 )     292  
Other-than-temporary impairment losses recognized in earnings
    (22,380 )     (26,802 )     (34,296 )     (47,033 )     (24,769 )
Equity in earnings of Bayview Lending Group LLC
    (6,179 )     (5,714 )     (10,635 )     (10,912 )     (207 )
Other revenues from operations
    79,292       79,259       82,381       106,163       77,393  
 
                             
Total other income
    273,557       257,706       265,890       278,226       271,649  
 
                                       
Other expense
                                       
Salaries and employee benefits
    245,861       264,046       247,080       255,449       249,952  
Equipment and net occupancy
    55,431       55,401       53,703       58,195       51,321  
Printing, postage and supplies
    8,549       9,043       9,338       8,229       11,554  
Amortization of core deposit and other intangible assets
    14,833       16,475       16,730       16,924       15,231  
FDIC assessments
    21,608       21,348       19,902       21,124       49,637  
Other costs of operations
    129,786       123,049       131,698       140,135       186,015  
 
                             
Total other expense
    476,068       489,362       478,451       500,056       563,710  
 
                                       
Income before income taxes
    279,716       219,678       201,158       171,825       62,506  
 
                                       
Applicable income taxes
    90,967       68,723       64,340       44,161       11,318  
 
                             
 
                                       
Net income
  $ 188,749       150,955       136,818       127,664       51,188  
 
                             

-more- 


 

15-15-15-15-15
M&T BANK CORPORATION
Condensed Consolidated Balance Sheet
                         
    June 30        
Dollars in thousands   2010     2009     Change  
ASSETS
                       
 
                       
Cash and due from banks
  $ 1,045,886       1,148,428       -9 %
 
                       
Interest-bearing deposits at banks
    117,826       59,950       97  
 
                       
Federal funds sold and agreements to resell securities
    10,000       2,300       335  
 
                       
Trading account assets
    487,692       495,324       -2  
 
                       
Investment securities
    8,097,572       8,155,434       -1  
 
                       
Loans and leases:
                       
 
                       
Commercial, financial, etc.
    13,017,598       14,180,609       -8  
Real estate — commercial
    20,612,905       20,787,198       -1  
Real estate — consumer
    5,729,126       5,471,775       5  
Consumer
    11,701,657       12,275,062       -5  
 
                   
Total loans and leases, net of unearned discount
    51,061,286       52,714,644       -3  
Less: allowance for credit losses
    894,667       855,365       5  
 
                   
 
                       
Net loans and leases
    50,166,619       51,859,279       -3  
 
                       
Goodwill
    3,524,625       3,524,625        
 
                       
Core deposit and other intangible assets
    152,712       216,072       -29  
 
                       
Other assets
    4,550,684       4,451,805       2  
 
                   
 
                       
Total assets
  $ 68,153,616       69,913,217       -3 %
 
                   
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
 
                       
Noninterest-bearing deposits at U.S. offices
  $ 13,960,723       12,403,999       13 %
 
                       
Other deposits at U.S. offices
    33,010,520       33,265,704       -1  
 
                       
Deposits at foreign office
    551,428       1,085,004       -49  
 
                   
Total deposits
    47,522,671       46,754,707       2  
 
                       
Short-term borrowings
    2,158,957       2,951,149       -27  
 
                       
Accrued interest and other liabilities
    1,114,615       1,238,959       -10  
 
                       
Long-term borrowings
    9,255,529       11,568,238       -20  
 
                   
 
                       
Total liabilities
    60,051,772       62,513,053       -4  
 
                       
Stockholders’ equity:
                       
 
                       
Preferred
    735,350       725,472       1  
Common (1)
    7,366,494       6,674,692       10  
 
                   
 
                       
Total stockholders’ equity
    8,101,844       7,400,164       9  
 
                   
 
                       
Total liabilities and stockholders’ equity
  $ 68,153,616       69,913,217       -3 %
 
                   
 
(1)   Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $197.2 million at June 30, 2010 and $580.8 million at June 30, 2009.

-more- 


 

16-16-16-16-16
M&T BANK CORPORATION
Condensed Consolidated Balance Sheet, Five Quarter Trend
                                         
    June 30,     March 31,     December 31,     September 30,     June 30,  
Dollars in thousands   2010     2010     2009     2009     2009  
ASSETS
                                       
 
                                       
Cash and due from banks
  $ 1,045,886       1,033,269       1,226,223       1,356,508       1,148,428  
 
                                       
Interest-bearing deposits at banks
    117,826       121,305       133,335       54,443       59,950  
 
                                       
Federal funds sold and agreements to resell securities
    10,000       10,400       20,119       17,206       2,300  
 
                                       
Trading account assets
    487,692       403,476       386,984       497,064       495,324  
 
                                       
Investment securities
    8,097,572       8,104,646       7,780,609       7,634,262       8,155,434  
 
                                       
Loans and leases:
                                       
 
                                       
Commercial, financial, etc.
    13,017,598       13,220,181       13,479,447       13,517,538       14,180,609  
Real estate — commercial
    20,612,905       20,724,118       20,949,931       21,007,376       20,787,198  
Real estate — consumer
    5,729,126       5,664,159       5,463,463       5,427,260       5,471,775  
Consumer
    11,701,657       11,835,583       12,043,845       12,251,598       12,275,062  
 
                             
Total loans and leases, net of unearned discount
    51,061,286       51,444,041       51,936,686       52,203,772       52,714,644  
Less: allowance for credit losses
    894,667       891,265       878,022       867,874       855,365  
 
                             
 
                                       
Net loans and leases
    50,166,619       50,552,776       51,058,664       51,335,898       51,859,279  
 
                                       
Goodwill
    3,524,625       3,524,625       3,524,625       3,524,625       3,524,625  
 
                                       
Core deposit and other intangible assets
    152,712       167,545       182,418       199,148       216,072  
 
                                       
Other assets
    4,550,684       4,521,180       4,567,422       4,378,296       4,451,805  
 
                             
 
                                       
Total assets
  $ 68,153,616       68,439,222       68,880,399       68,997,450       69,913,217  
 
                             
 
                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                       
 
                                       
Noninterest-bearing deposits at U.S. offices
  $ 13,960,723       13,622,819       13,794,636       12,730,083       12,403,999  
 
                                       
Other deposits at U.S. offices
    33,010,520       33,125,761       32,604,764       32,813,698       33,265,704  
 
                                       
Deposits at foreign office
    551,428       789,825       1,050,438       1,318,070       1,085,004  
 
                             
Total deposits
    47,522,671       47,538,405       47,449,838       46,861,851       46,754,707  
 
                                       
Short-term borrowings
    2,158,957       1,870,763       2,442,582       2,927,268       2,951,149  
 
                                       
Accrued interest and other liabilities
    1,114,615       1,048,473       995,056       1,241,576       1,238,959  
 
                                       
Long-term borrowings
    9,255,529       10,065,894       10,240,016       10,354,392       11,568,238  
 
                             
 
                                       
Total liabilities
    60,051,772       60,523,535       61,127,492       61,385,087       62,513,053  
 
                                       
Stockholders’ equity:
                                       
 
                                       
Preferred
    735,350       732,769       730,235       727,748       725,472  
Common (1)
    7,366,494       7,182,918       7,022,672       6,884,615       6,674,692  
 
                             
 
                                       
Total stockholders’ equity
    8,101,844       7,915,687       7,752,907       7,612,363       7,400,164  
 
                             
 
                                       
Total liabilities and stockholders’ equity
  $ 68,153,616       68,439,222       68,880,399       68,997,450       69,913,217  
 
                             
 
(1)   Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $197.2 million at June 30, 2010, $255.2 million at March 31, 2010, $336.0 million at December 31, 2009, $419.3 million at September 30, 2009 and $580.8 million at June 30, 2009.

-more- 


 

17-17-17-17-17
M&T BANK CORPORATION
Condensed Consolidated Average Balance Sheet
and Annualized Taxable-equivalent Rates
                                                                                                         
    Three months ended     Change in balance     Six months ended        
    June 30,     June 30,     March 31,     June 30, 2010 from     June 30        
    2010     2009     2010     June 30,     March 31,     2010     2009     Change in  
Dollars in millions   Balance     Rate     Balance     Rate     Balance     Rate     2009     2010     Balance     Rate     Balance     Rate     balance  
ASSETS
                                                                                                       
 
                                                                                                       
Interest-bearing deposits at banks
  $ 81       .02 %     42       .05 %     127       .02 %     94 %     -36 %   $ 104       .02 %     31       .08 %     236 %
 
                                                                                                       
Federal funds sold and agreements to resell securities
    10       .41       73       .23       24       .22       -86       -58       17       .28       87       .23       -81  
 
                                                                                                       
Trading account assets
    66       .96       120       .77       60       .80       -45       11       63       .88       97       .73       -35  
 
                                                                                                       
Investment securities
    8,376       4.27       8,508       4.90       8,172       4.44       -2       2       8,274       4.35       8,499       4.86       -3  
 
                                                                                                       
Loans and leases, net of unearned discount
                                                                                                       
Commercial, financial, etc.
    13,096       4.03       14,067       3.76       13,408       3.88       -7       -2       13,251       3.95       14,049       3.75       -6  
Real estate — commercial
    20,759       4.64       19,719       4.46       20,867       4.48       5       -1       20,813       4.56       19,260       4.43       8  
Real estate — consumer
    5,653       5.35       5,262       5.40       5,742       5.31       7       -2       5,697       5.33       5,148       5.49       11  
Consumer
    11,770       5.24       11,506       5.42       11,931       5.26       2       -1       11,850       5.25       11,237       5.52       5  
 
                                                                                             
Total loans and leases, net
    51,278       4.71       50,554       4.59       51,948       4.63       1       -1       51,611       4.67       49,694       4.61       4  
 
                                                                                             
 
                                                                                                       
Total earning assets
    59,811       4.63       59,297       4.62       60,331       4.59       1       -1       60,069       4.61       58,408       4.63       3  
 
                                                                                                       
Goodwill
    3,525               3,326               3,525               6             3,525               3,259               8  
 
                                                                                                       
Core deposit and other intangible assets
    160               188               176               -15       -9       168               182               -8  
 
                                                                                                       
Other assets
    4,838               4,173               4,851               16             4,845               4,032               20  
 
                                                                                             
 
                                                                                                       
Total assets
  $ 68,334               66,984               68,883               2 %     -1 %   $ 68,607               65,881               4 %
 
                                                                                             
 
                                                                                                       
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                                                                                       
 
                                                                                                       
Interest-bearing deposits
                                                                                                       
NOW accounts
  $ 619       .14       515       .19       585       .14       20 %     6 %   $ 602       .14       525       .22       15 %
Savings deposits
    25,942       .33       22,480       .47       25,068       .33       15       3       25,508       .33       21,845       .63       17  
Time deposits
    6,789       1.55       8,858       2.52       7,210       1.66       -23       -6       6,998       1.60       8,789       2.66       -20  
Deposits at foreign office
    972       .16       1,460       .16       1,237       .11       -33       -21       1,104       .13       1,964       .16       -44  
 
                                                                                             
Total interest-bearing deposits
    34,322       .56       33,313       1.00       34,100       .60       3       1       34,212       .58       33,123       1.14       3  
 
                                                                                             
 
                                                                                                       
Short-term borrowings
    1,763       .17       3,211       .25       2,367       .15       -45       -26       2,063       .16       3,344       .26       -38  
Long-term borrowings
    9,454       2.91       11,482       3.18       10,160       2.74       -18       -7       9,805       2.82       11,562       3.34       -15  
 
                                                                                             
 
                                                                                                       
Total interest-bearing liabilities
    45,539       1.04       48,006       1.47       46,627       1.04       -5       -2       46,080       1.04       48,029       1.61       -4  
 
                                                                                                       
Noninterest-bearing deposits
    13,610               10,533               13,294               29       2       13,453               9,549               41  
 
                                                                                                       
Other liabilities
    1,149               1,318               1,094               -13       5       1,121               1,349               -17  
 
                                                                                             
 
                                                                                                       
Total liabilities
    60,298               59,857               61,015               1       -1       60,654               58,927               3  
 
                                                                                                       
Stockholders’ equity
    8,036               7,127               7,868               13       2       7,953               6,954               14  
 
                                                                                             
 
                                                                                                       
Total liabilities and stockholders’ equity
  $ 68,334               66,984               68,883               2 %     -1 %   $ 68,607               65,881               4 %
 
                                                                                             
 
                                                                                                       
Net interest spread
            3.59               3.15               3.55                               3.57               3.02          
Contribution of interest-free funds
            .25               .28               .23                               .24               .29          
Net interest margin
            3.84 %             3.43 %             3.78 %                             3.81 %             3.31 %        

-more- 


 

18-18-18-18-18
M&T BANK CORPORATION
Reconciliation of Quarterly GAAP to Non-GAAP Measures
                                 
    Three months ended     Six months ended  
    June 30     June 30  
    2010     2009     2010     2009  
Income statement data
                               
In thousands, except per share
                               
Net income
                               
Net income
  $ 188,749       51,188     $ 339,704       115,409  
Amortization of core deposit and other intangible assets (1)
    9,003       9,247       19,001       18,584  
Merger—related expenses (1)
          40,370             41,846  
 
                       
Net operating income
  $ 197,752       100,805     $ 358,705       175,839  
 
                       
Earnings per common share
                               
Diluted earnings per common share
  $ 1.46       .36     $ 2.61       .85  
Amortization of core deposit and other intangible assets (1)
    .07       .08       .16       .17  
Merger—related expenses (1)
          .35             .37  
 
                       
Diluted net operating earnings per common share
  $ 1.53       .79     $ 2.77       1.39  
 
                       
Other expense
                               
Other expense
  $ 476,068       563,710     $ 965,430       1,002,056  
Amortization of core deposit and other intangible assets
    (14,833 )     (15,231 )     (31,308 )     (30,601 )
Merger—related expenses
          (66,457 )           (68,883 )
 
                       
Noninterest operating expense
  $ 461,235       482,022     $ 934,122       902,572  
 
                       
Merger—related expenses
                               
Salaries and employee benefits
  $       8,768     $       8,779  
Equipment and net occupancy
          581             585  
Printing, postage and supplies
          2,514             2,815  
Other costs of operations
          54,594             56,704  
 
                       
Total
  $       66,457     $       68,883  
 
                       
 
                               
Balance sheet data
                               
In millions
                               
Average assets
                               
Average assets
  $ 68,334       66,984     $ 68,607       65,881  
Goodwill
    (3,525 )     (3,326 )     (3,525 )     (3,259 )
Core deposit and other intangible assets
    (160 )     (188 )     (168 )     (182 )
Deferred taxes
    30       30       32       26  
 
                       
Average tangible assets
  $ 64,679       63,500     $ 64,946       62,466  
 
                       
Average common equity
                               
Average total equity
  $ 8,036       7,127     $ 7,953       6,954  
Preferred stock
    (734 )     (636 )     (733 )     (602 )
 
                       
Average common equity
    7,302       6,491       7,220       6,352  
Goodwill
    (3,525 )     (3,326 )     (3,525 )     (3,259 )
Core deposit and other intangible assets
    (160 )     (188 )     (168 )     (182 )
Deferred taxes
    30       30       32       26  
 
                       
Average tangible common equity
  $ 3,647       3,007     $ 3,559       2,937  
 
                       
 
                               
At end of quarter
                               
Total assets
                               
Total assets
  $ 68,154       69,913     $ 68,154       69,913  
Goodwill
    (3,525 )     (3,525 )     (3,525 )     (3,525 )
Core deposit and other intangible assets
    (152 )     (216 )     (152 )     (216 )
Deferred taxes
    28       43       28       43  
 
                       
Total tangible assets
  $ 64,505       66,215     $ 64,505       66,215  
 
                       
Total common equity
                               
Total equity
  $ 8,102       7,400     $ 8,102       7,400  
Preferred stock
    (735 )     (725 )     (735 )     (725 )
Undeclared dividends — preferred stock
    (7 )     (6 )     (7 )     (6 )
 
                       
Common equity, net of undeclared preferred dividends
    7,360       6,669       7,360       6,669  
Goodwill
    (3,525 )     (3,525 )     (3,525 )     (3,525 )
Core deposit and other intangible assets
    (152 )     (216 )     (152 )     (216 )
Deferred taxes
    28       43       28       43  
 
                       
Total tangible common equity
  $ 3,711       2,971     $ 3,711       2,971  
 
                       
 
(1)   After any related tax effect.

-more- 


 

19-19-19-19-19
M&T BANK CORPORATION
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend
                                         
    Three months ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
    2010     2010     2009     2009     2009  
Income statement data
                                       
In thousands, except per share
                                       
Net income
                                       
Net income
  $ 188,749       150,955       136,818       127,664       51,188  
Amortization of core deposit and other
intangible assets (1)
    9,003       9,998       10,152       10,270       9,247  
Merger—related gain (1)
                      (17,684 )      
Merger—related expenses (1)
                3,806       8,511       40,370  
 
                             
Net operating income
  $ 197,752       160,953       150,776       128,761       100,805  
 
                             
Earnings per common share
                                       
Diluted earnings per common share
  $ 1.46       1.15       1.04       .97       .36  
Amortization of core deposit and other
intangible assets (1)
    .07       .08       .09       .09       .08  
Merger—related gain (1)
                      (.15 )      
Merger—related expenses (1)
                .03       .07       .35  
 
                             
Diluted net operating earnings per common share
  $ 1.53       1.23       1.16       .98       .79  
 
                             
Other expense
                                       
Other expense
  $ 476,068       489,362       478,451       500,056       563,710  
Amortization of core deposit and other intangible assets
    (14,833 )     (16,475 )     (16,730 )     (16,924 )     (15,231 )
Merger-related expenses
                (6,264 )     (14,010 )     (66,457 )
 
                             
Noninterest operating expense
  $ 461,235       472,887       455,457       469,122       482,022  
 
                             
Merger-related expenses
                                       
Salaries and employee benefits
  $             381       870       8,768  
Equipment and net occupancy
                545       1,845       581  
Printing, postage and supplies
                233       629       2,514  
Other costs of operations
                5,105       10,666       54,594  
 
                             
Total
  $             6,264       14,010       66,457  
 
                             
 
                                       
Balance sheet data
                                       
In millions
                                       
Average assets
                                       
Average assets
  $ 68,334       68,883       68,919       69,154       66,984  
Goodwill
    (3,525 )     (3,525 )     (3,525 )     (3,525 )     (3,326 )
Core deposit and other intangible assets
    (160 )     (176 )     (191 )     (208 )     (188 )
Deferred taxes
    30       34       37       41       30  
 
                             
Average tangible assets
  $ 64,679       65,216       65,240       65,462       63,500  
 
                             
Average common equity
                                       
Average total equity
  $ 8,036       7,868       7,686       7,521       7,127  
Preferred stock
    (734 )     (732 )     (729 )     (727 )     (636 )
 
                             
Average common equity
    7,302       7,136       6,957       6,794       6,491  
Goodwill
    (3,525 )     (3,525 )     (3,525 )     (3,525 )     (3,326 )
Core deposit and other intangible assets
    (160 )     (176 )     (191 )     (208 )     (188 )
Deferred taxes
    30       34       37       41       30  
 
                             
Average tangible common equity
  $ 3,647       3,469       3,278       3,102       3,007  
 
                             
 
                                       
At end of quarter
                                       
Total assets
                                       
Total assets
  $ 68,154       68,439       68,880       68,997       69,913  
Goodwill
    (3,525 )     (3,525 )     (3,525 )     (3,525 )     (3,525 )
Core deposit and other intangible assets
    (152 )     (167 )     (182 )     (199 )     (216 )
Deferred taxes
    28       31       35       39       43  
 
                             
Total tangible assets
  $ 64,505       64,778       65,208       65,312       66,215  
 
                             
Total common equity
                                       
Total equity
  $ 8,102       7,916       7,753       7,612       7,400  
Preferred stock
    (735 )     (733 )     (730 )     (728 )     (725 )
Undeclared dividends — preferred stock
    (7 )     (6 )     (6 )     (5 )     (6 )
 
                             
Common equity, net of undeclared preferred dividends
    7,360       7,177       7,017       6,879       6,669  
Goodwill
    (3,525 )     (3,525 )     (3,525 )     (3,525 )     (3,525 )
Core deposit and other intangible assets
    (152 )     (167 )     (182 )     (199 )     (216 )
Deferred taxes
    28       31       35       39       43  
 
                             
Total tangible common equity
  $ 3,711       3,516       3,345       3,194       2,971  
 
                             
 
(1)   After any related tax effect.

###