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) |
Item 2.02. Results of Operations and Financial Condition. | ||||||||
Item 9.01. Financial Statements and Exhibits. | ||||||||
SIGNATURES | ||||||||
EXHIBIT INDEX | ||||||||
EX-99 |
Exhibit No. | ||
99
|
News Release dated April 18, 2011. |
M&T BANK CORPORATION |
||||
Date: April 18, 2011 | By: | /s/ René F. Jones | ||
René F. Jones | ||||
Executive Vice President and Chief Financial Officer |
-2-
INVESTOR CONTACT:
|
Donald J. MacLeod | FOR IMMEDIATE RELEASE: | ||
(716) 842-5138 | April 18, 2011 | |||
MEDIA CONTACT:
|
C. Michael Zabel (716) 842-5385 |
-more-
-more-
-more-
-more-
-more-
-more-
Three months ended | ||||||||||||
March 31 | ||||||||||||
Amounts in thousands, except per share | 2011 | 2010 | Change | |||||||||
Performance |
||||||||||||
Net income |
$ | 206,273 | 150,955 | 37 | % | |||||||
Net income available to common shareholders |
190,121 | 136,431 | 39 | |||||||||
Per common share: |
||||||||||||
Basic earnings |
$ | 1.59 | 1.16 | 37 | % | |||||||
Diluted earnings |
1.59 | 1.15 | 38 | |||||||||
Cash dividends |
$ | .70 | .70 | | ||||||||
Common shares outstanding: |
||||||||||||
Average diluted (1) |
119,852 | 118,256 | 1 | % | ||||||||
Period end (2) |
120,410 | 118,823 | 1 | |||||||||
Return on (annualized): |
||||||||||||
Average total assets |
1.23 | % | .89 | % | ||||||||
Average common shareholders equity |
10.16 | % | 7.86 | % | ||||||||
Taxable-equivalent net interest income |
$ | 575,131 | 562,257 | 2 | % | |||||||
Yield on average earning assets |
4.60 | % | 4.59 | % | ||||||||
Cost of interest-bearing liabilities |
.91 | % | 1.04 | % | ||||||||
Net interest spread |
3.69 | % | 3.55 | % | ||||||||
Contribution of interest-free funds |
.23 | % | .23 | % | ||||||||
Net interest margin |
3.92 | % | 3.78 | % | ||||||||
Net charge-offs to average total
net loans (annualized) |
.58 | % | .74 | % | ||||||||
Net operating results (3) |
||||||||||||
Net operating income |
$ | 216,360 | 160,953 | 34 | % | |||||||
Diluted net operating earnings per common share |
1.67 | 1.23 | 36 | |||||||||
Return on (annualized): |
||||||||||||
Average tangible assets |
1.36 | % | 1.00 | % | ||||||||
Average tangible common equity |
20.16 | % | 17.34 | % | ||||||||
Efficiency ratio |
55.75 | % | 55.88 | % | ||||||||
At March 31 | ||||||||||||
Loan quality | 2011 | 2010 | Change | |||||||||
Nonaccrual loans |
$ | 1,211,111 | 1,339,992 | -10 | % | |||||||
Real estate and other foreclosed assets |
218,203 | 95,362 | 129 | % | ||||||||
Total nonperforming assets |
$ | 1,429,314 | 1,435,354 | | % | |||||||
Accruing loans past due 90 days or more |
$ | 264,480 | 203,443 | 30 | % | |||||||
Renegotiated loans |
$ | 241,190 | 220,885 | 9 | % | |||||||
Government guaranteed loans included in totals
above: |
||||||||||||
Nonaccrual loans |
$ | 69,353 | 37,048 | 87 | % | |||||||
Accruing loans past due 90 days or more |
214,505 | 194,523 | 10 | % | ||||||||
Purchased impaired loans (4): |
||||||||||||
Outstanding customer balance |
$ | 206,253 | 148,686 | 39 | % | |||||||
Carrying amount |
88,589 | 73,890 | 20 | % | ||||||||
Nonaccrual loans to total net loans |
2.32 | % | 2.60 | % | ||||||||
Allowance for credit losses to: |
||||||||||||
Legacy loans |
1.81 | % | 1.86 | % | ||||||||
Total loans |
1.73 | % | 1.73 | % |
(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-
Three months ended | ||||||||||||||||||||
Amounts in thousands, | March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||
except per share | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Performance |
||||||||||||||||||||
Net income |
$ | 206,273 | 204,442 | 192,015 | 188,749 | 150,955 | ||||||||||||||
Net income available to common shareholders |
190,121 | 189,678 | 176,789 | 173,597 | 136,431 | |||||||||||||||
Per common share: |
||||||||||||||||||||
Basic earnings |
$ | 1.59 | 1.59 | 1.49 | 1.47 | 1.16 | ||||||||||||||
Diluted earnings |
1.59 | 1.59 | 1.48 | 1.46 | 1.15 | |||||||||||||||
Cash dividends |
$ | .70 | .70 | .70 | .70 | .70 | ||||||||||||||
Common shares outstanding: |
||||||||||||||||||||
Average diluted (1) |
119,852 | 119,503 | 119,155 | 118,878 | 118,256 | |||||||||||||||
Period end (2) |
120,410 | 119,774 | 119,435 | 119,161 | 118,823 | |||||||||||||||
Return on (annualized): |
||||||||||||||||||||
Average total assets |
1.23 | % | 1.18 | % | 1.12 | % | 1.11 | % | .89 | % | ||||||||||
Average common shareholders equity |
10.16 | % | 10.03 | % | 9.56 | % | 9.67 | % | 7.86 | % | ||||||||||
Taxable-equivalent net interest income |
$ | 575,131 | 580,227 | 575,733 | 573,332 | 562,257 | ||||||||||||||
Yield on average earning assets |
4.60 | % | 4.58 | % | 4.65 | % | 4.63 | % | 4.59 | % | ||||||||||
Cost of interest-bearing liabilities |
.91 | % | .97 | % | 1.03 | % | 1.04 | % | 1.04 | % | ||||||||||
Net interest spread |
3.69 | % | 3.61 | % | 3.62 | % | 3.59 | % | 3.55 | % | ||||||||||
Contribution of interest-free funds |
.23 | % | .24 | % | .25 | % | .25 | % | .23 | % | ||||||||||
Net interest margin |
3.92 | % | 3.85 | % | 3.87 | % | 3.84 | % | 3.78 | % | ||||||||||
Net charge-offs to average total
net loans (annualized) |
.58 | % | .60 | % | .73 | % | .64 | % | .74 | % | ||||||||||
Net operating results (3) |
||||||||||||||||||||
Net operating income |
$ | 216,360 | 196,235 | 200,225 | 197,752 | 160,953 | ||||||||||||||
Diluted net operating earnings per common share |
1.67 | 1.52 | 1.55 | 1.53 | 1.23 | |||||||||||||||
Return on (annualized): |
||||||||||||||||||||
Average tangible assets |
1.36 | % | 1.20 | % | 1.24 | % | 1.23 | % | 1.00 | % | ||||||||||
Average tangible common equity |
20.16 | % | 18.43 | % | 19.58 | % | 20.36 | % | 17.34 | % | ||||||||||
Efficiency ratio |
55.75 | % | 52.55 | % | 53.40 | % | 53.06 | % | 55.88 | % | ||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
Loan quality | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Nonaccrual loans |
$ | 1,211,111 | 1,239,194 | 1,099,560 | 1,090,135 | 1,339,992 | ||||||||||||||
Real estate and other foreclosed assets |
218,203 | 220,049 | 192,600 | 192,631 | 95,362 | |||||||||||||||
Total nonperforming assets |
$ | 1,429,314 | 1,459,243 | 1,292,160 | 1,282,766 | 1,435,354 | ||||||||||||||
Accruing loans past due 90 days or more |
$ | 264,480 | 269,593 | 214,769 | 203,081 | 203,443 | ||||||||||||||
Renegotiated loans |
$ | 241,190 | 233,342 | 233,671 | 228,847 | 220,885 | ||||||||||||||
Government guaranteed loans included in totals
above: |
||||||||||||||||||||
Nonaccrual loans |
$ | 69,353 | 56,787 | 38,232 | 40,271 | 37,048 | ||||||||||||||
Accruing loans past due 90 days or more |
214,505 | 214,111 | 194,223 | 187,682 | 194,523 | |||||||||||||||
Purchased impaired loans (4): |
||||||||||||||||||||
Outstanding customer balance |
$ | 206,253 | 219,477 | 113,964 | 130,808 | 148,686 | ||||||||||||||
Carrying amount |
88,589 | 97,019 | 52,728 | 61,524 | 73,890 | |||||||||||||||
Nonaccrual loans to total net loans |
2.32 | % | 2.38 | % | 2.16 | % | 2.13 | % | 2.60 | % | ||||||||||
Allowance for credit losses to: |
||||||||||||||||||||
Legacy loans |
1.81 | % | 1.82 | % | 1.86 | % | 1.86 | % | 1.86 | % | ||||||||||
Total loans |
1.73 | % | 1.74 | % | 1.76 | % | 1.75 | % | 1.73 | % |
(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-
Three months ended | ||||||||||||
March 31 | ||||||||||||
Dollars in thousands | 2011 | 2010 | Change | |||||||||
Interest income |
$ | 667,483 | 676,386 | -1 | % | |||||||
Interest expense |
98,679 | 120,052 | -18 | |||||||||
Net interest income |
568,804 | 556,334 | 2 | |||||||||
Provision for credit losses |
75,000 | 105,000 | -29 | |||||||||
Net interest income after
provision for credit losses |
493,804 | 451,334 | 9 | |||||||||
Other income |
||||||||||||
Mortgage banking revenues |
45,156 | 41,476 | 9 | |||||||||
Service charges on deposit accounts |
109,731 | 120,295 | -9 | |||||||||
Trust income |
29,321 | 30,928 | -5 | |||||||||
Brokerage services income |
14,296 | 13,106 | 9 | |||||||||
Trading account and foreign exchange
gains |
8,279 | 4,699 | 76 | |||||||||
Gain on bank investment securities |
39,353 | 459 | | |||||||||
Other-than-temporary impairment losses recognized in earnings |
(16,041 | ) | (26,802 | ) | | |||||||
Equity in earnings of Bayview Lending
Group LLC |
(6,678 | ) | (5,714 | ) | | |||||||
Other revenues from operations |
91,003 | 79,259 | 15 | |||||||||
Total other income |
314,420 | 257,706 | 22 | |||||||||
Other expense |
||||||||||||
Salaries and employee benefits |
266,090 | 264,046 | 1 | |||||||||
Equipment and net occupancy |
56,663 | 55,401 | 2 | |||||||||
Printing, postage and supplies |
9,202 | 9,043 | 2 | |||||||||
Amortization of core deposit and other intangible assets |
12,314 | 16,475 | -25 | |||||||||
FDIC assessments |
19,094 | 21,348 | -11 | |||||||||
Other costs of operations |
136,208 | 123,049 | 11 | |||||||||
Total other expense |
499,571 | 489,362 | 2 | |||||||||
Income before income taxes |
308,653 | 219,678 | 41 | |||||||||
Applicable income taxes |
102,380 | 68,723 | 49 | |||||||||
Net income |
$ | 206,273 | 150,955 | 37 | % | |||||||
-more-
Three months ended | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
Dollars in thousands | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Interest income |
$ | 667,483 | 682,725 | 685,900 | 684,784 | 676,386 | ||||||||||||||
Interest expense |
98,679 | 108,628 | 116,032 | 117,557 | 120,052 | |||||||||||||||
Net interest income |
568,804 | 574,097 | 569,868 | 567,227 | 556,334 | |||||||||||||||
Provision for credit losses |
75,000 | 85,000 | 93,000 | 85,000 | 105,000 | |||||||||||||||
Net interest income after
provision for credit losses |
493,804 | 489,097 | 476,868 | 482,227 | 451,334 | |||||||||||||||
Other income |
||||||||||||||||||||
Mortgage banking revenues |
45,156 | 35,013 | 61,052 | 47,084 | 41,476 | |||||||||||||||
Service charges on deposit accounts |
109,731 | 111,129 | 117,733 | 128,976 | 120,295 | |||||||||||||||
Trust income |
29,321 | 31,031 | 30,485 | 30,169 | 30,928 | |||||||||||||||
Brokerage services income |
14,296 | 11,648 | 12,127 | 12,788 | 13,106 | |||||||||||||||
Trading account and foreign exchange gains |
8,279 | 12,755 | 6,035 | 3,797 | 4,699 | |||||||||||||||
Gain on bank investment securities |
39,353 | 861 | 1,440 | 10 | 459 | |||||||||||||||
Other-than-temporary impairment losses
recognized in earnings |
(16,041 | ) | (27,567 | ) | (9,532 | ) | (22,380 | ) | (26,802 | ) | ||||||||||
Equity in earnings of Bayview Lending Group
LLC |
(6,678 | ) | (7,415 | ) | (6,460 | ) | (6,179 | ) | (5,714 | ) | ||||||||||
Other revenues from operations |
91,003 | 119,483 | 77,019 | 79,292 | 79,259 | |||||||||||||||
Total other income |
314,420 | 286,938 | 289,899 | 273,557 | 257,706 | |||||||||||||||
Other expense |
||||||||||||||||||||
Salaries and employee benefits |
266,090 | 243,413 | 246,389 | 245,861 | 264,046 | |||||||||||||||
Equipment and net occupancy |
56,663 | 50,879 | 54,353 | 55,431 | 55,401 | |||||||||||||||
Printing, postage and supplies |
9,202 | 8,435 | 7,820 | 8,549 | 9,043 | |||||||||||||||
Amortization of core deposit and other intangible assets |
12,314 | 13,269 | 13,526 | 14,833 | 16,475 | |||||||||||||||
FDIC assessments |
19,094 | 18,329 | 18,039 | 21,608 | 21,348 | |||||||||||||||
Other costs of operations |
136,208 | 134,949 | 140,006 | 129,786 | 123,049 | |||||||||||||||
Total other expense |
499,571 | 469,274 | 480,133 | 476,068 | 489,362 | |||||||||||||||
Income before income taxes |
308,653 | 306,761 | 286,634 | 279,716 | 219,678 | |||||||||||||||
Applicable income taxes |
102,380 | 102,319 | 94,619 | 90,967 | 68,723 | |||||||||||||||
Net income |
$ | 206,273 | 204,442 | 192,015 | 188,749 | 150,955 | ||||||||||||||
-more-
March 31 | ||||||||||||
Dollars in thousands | 2011 | 2010 | Change | |||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 972,005 | 1,033,269 | -6 | % | |||||||
Interest-bearing deposits at banks |
100,101 | 121,305 | -17 | |||||||||
Federal funds sold and agreements to resell securities |
10,300 | 10,400 | -1 | |||||||||
Trading account assets |
413,737 | 403,476 | 3 | |||||||||
Investment securities |
6,507,165 | 8,104,646 | -20 | |||||||||
Loans and leases: |
||||||||||||
Commercial, financial, etc |
13,826,299 | 13,220,181 | 5 | |||||||||
Real estate commercial |
20,891,615 | 20,724,118 | 1 | |||||||||
Real estate consumer |
6,154,960 | 5,664,159 | 9 | |||||||||
Consumer |
11,245,807 | 11,835,583 | -5 | |||||||||
Total loans and leases, net of
unearned discount |
52,118,681 | 51,444,041 | 1 | |||||||||
Less: allowance for
credit losses |
903,703 | 891,265 | 1 | |||||||||
Net loans and leases |
51,214,978 | 50,552,776 | 1 | |||||||||
Goodwill |
3,524,625 | 3,524,625 | | |||||||||
Core deposit and other intangible assets |
113,603 | 167,545 | -32 | |||||||||
Other assets |
5,024,694 | 4,521,180 | 11 | |||||||||
Total assets |
$ | 67,881,208 | 68,439,222 | -1 | % | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Noninterest-bearing deposits |
$ | 15,219,562 | 13,622,819 | 12 | % | |||||||
Interest-bearing deposits |
34,264,867 | 33,125,761 | 3 | |||||||||
Deposits at Cayman Islands office |
1,063,670 | 789,825 | 35 | |||||||||
Total deposits |
50,548,099 | 47,538,405 | 6 | |||||||||
Short-term borrowings |
504,676 | 1,870,763 | -73 | |||||||||
Accrued interest and other liabilities |
1,015,495 | 1,048,473 | -3 | |||||||||
Long-term borrowings |
7,305,420 | 10,065,894 | -27 | |||||||||
Total liabilities |
59,373,690 | 60,523,535 | -2 | |||||||||
Shareholders equity: |
||||||||||||
Preferred |
743,385 | 732,769 | 1 | |||||||||
Common (1) |
7,764,133 | 7,182,918 | 8 | |||||||||
Total shareholders equity |
8,507,518 | 7,915,687 | 7 | |||||||||
Total liabilities and shareholders
equity |
$ | 67,881,208 | 68,439,222 | -1 | % | |||||||
(1) | Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $197.5 million at March 31, 2011 and $255.2 million at March 31, 2010. |
-more-
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
Dollars in thousands | 2011 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
$ | 972,005 | 908,755 | 1,070,625 | 1,045,886 | 1,033,269 | ||||||||||||||
Interest-bearing deposits at banks |
100,101 | 101,222 | 401,624 | 117,826 | 121,305 | |||||||||||||||
Federal funds sold and agreements
to resell securities |
10,300 | 25,000 | 443,700 | 10,000 | 10,400 | |||||||||||||||
Trading account assets |
413,737 | 523,834 | 536,702 | 487,692 | 403,476 | |||||||||||||||
Investment securities |
6,507,165 | 7,150,540 | 7,662,715 | 8,097,572 | 8,104,646 | |||||||||||||||
Loans and leases: |
||||||||||||||||||||
Commercial, financial, etc. |
13,826,299 | 13,390,610 | 12,788,136 | 13,017,598 | 13,220,181 | |||||||||||||||
Real estate commercial |
20,891,615 | 21,183,161 | 20,580,450 | 20,612,905 | 20,724,118 | |||||||||||||||
Real estate consumer |
6,154,960 | 5,928,056 | 5,754,432 | 5,729,126 | 5,664,159 | |||||||||||||||
Consumer |
11,245,807 | 11,488,555 | 11,668,540 | 11,701,657 | 11,835,583 | |||||||||||||||
Total loans and leases, net of unearned discount |
52,118,681 | 51,990,382 | 50,791,558 | 51,061,286 | 51,444,041 | |||||||||||||||
Less: allowance for credit losses |
903,703 | 902,941 | 894,720 | 894,667 | 891,265 | |||||||||||||||
Net loans and leases |
51,214,978 | 51,087,441 | 49,896,838 | 50,166,619 | 50,552,776 | |||||||||||||||
Goodwill |
3,524,625 | 3,524,625 | 3,524,625 | 3,524,625 | 3,524,625 | |||||||||||||||
Core deposit and other intangible assets |
113,603 | 125,917 | 139,186 | 152,712 | 167,545 | |||||||||||||||
Other assets |
5,024,694 | 4,573,929 | 4,570,822 | 4,550,684 | 4,521,180 | |||||||||||||||
Total assets |
$ | 67,881,208 | 68,021,263 | 68,246,837 | 68,153,616 | 68,439,222 | ||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||
Noninterest-bearing deposits |
$ | 15,219,562 | 14,557,568 | 14,665,603 | 13,960,723 | 13,622,819 | ||||||||||||||
Interest-bearing deposits |
34,264,867 | 33,641,800 | 33,335,104 | 33,010,520 | 33,125,761 | |||||||||||||||
Deposits at Cayman Islands office |
1,063,670 | 1,605,916 | 653,916 | 551,428 | 789,825 | |||||||||||||||
Total deposits |
50,548,099 | 49,805,284 | 48,654,623 | 47,522,671 | 47,538,405 | |||||||||||||||
Short-term borrowings |
504,676 | 947,432 | 1,211,683 | 2,158,957 | 1,870,763 | |||||||||||||||
Accrued interest and other liabilities |
1,015,495 | 1,070,701 | 1,157,250 | 1,114,615 | 1,048,473 | |||||||||||||||
Long-term borrowings |
7,305,420 | 7,840,151 | 8,991,508 | 9,255,529 | 10,065,894 | |||||||||||||||
Total liabilities |
59,373,690 | 59,663,568 | 60,015,064 | 60,051,772 | 60,523,535 | |||||||||||||||
Shareholders equity: |
||||||||||||||||||||
Preferred |
743,385 | 740,657 | 737,979 | 735,350 | 732,769 | |||||||||||||||
Common (1) |
7,764,133 | 7,617,038 | 7,493,794 | 7,366,494 | 7,182,918 | |||||||||||||||
Total shareholders equity |
8,507,518 | 8,357,695 | 8,231,773 | 8,101,844 | 7,915,687 | |||||||||||||||
Total liabilities and shareholders equity |
$ | 67,881,208 | 68,021,263 | 68,246,837 | 68,153,616 | 68,439,222 | ||||||||||||||
(1) | Reflects accumulated other comprehensive loss, net of applicable income tax effect, of $197.5 million at March 31, 2011, $205.2 million at December 31, 2010, $192.6 million at September 30, 2010, $197.2 million at June 30, 2010 and $255.2 million at March 31, 2010. |
-more-
Three months ended | Change in balance | |||||||||||||||||||||||||||||||
March 31, | March 31, | December 31, | March 31, 2011 from | |||||||||||||||||||||||||||||
2011 | 2010 | 2010 | March 31, | December 31, | ||||||||||||||||||||||||||||
Dollars in millions | Balance | Rate | Balance | Rate | Balance | Rate | 2010 | 2010 | ||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||
Interest-bearing deposits
at banks |
$ | 115 | .13 | % | 127 | .02 | % | 110 | .15 | % | -9 | % | 5 | % | ||||||||||||||||||
Federal funds sold and
agreements
to resell
securities |
15 | .53 | 24 | .22 | 780 | .19 | -38 | -98 | ||||||||||||||||||||||||
Trading account assets |
110 | 1.61 | 60 | .80 | 165 | .91 | 82 | -34 | ||||||||||||||||||||||||
Investment
securities |
7,219 | 4.17 | 8,172 | 4.44 | 7,541 | 4.07 | -12 | -4 | ||||||||||||||||||||||||
Loans and leases, net of
unearned discount |
||||||||||||||||||||||||||||||||
Commercial,
financial, etc |
13,573 | 3.93 | 13,408 | 3.88 | 13,013 | 4.07 | 1 | 4 | ||||||||||||||||||||||||
Real estate
commercial |
21,003 | 4.71 | 20,867 | 4.48 | 20,624 | 4.84 | 1 | 2 | ||||||||||||||||||||||||
Real estate
consumer |
6,054 | 5.06 | 5,742 | 5.31 | 5,910 | 5.15 | 5 | 2 | ||||||||||||||||||||||||
Consumer |
11,342 | 5.13 | 11,931 | 5.26 | 11,594 | 5.18 | -5 | -2 | ||||||||||||||||||||||||
Total loans
and leases,
net |
51,972 | 4.67 | 51,948 | 4.63 | 51,141 | 4.74 | | 2 | ||||||||||||||||||||||||
Total earning
assets |
59,431 | 4.60 | 60,331 | 4.59 | 59,737 | 4.58 | -1 | -1 | ||||||||||||||||||||||||
Goodwill |
3,525 | 3,525 | 3,525 | | | |||||||||||||||||||||||||||
Core deposit and other
intangible assets |
119 | 176 | 132 | -32 | -10 | |||||||||||||||||||||||||||
Other assets |
4,970 | 4,851 | 5,108 | 2 | -3 | |||||||||||||||||||||||||||
Total assets |
$ | 68,045 | 68,883 | 68,502 | -1 | % | -1 | % | ||||||||||||||||||||||||
LIABILITIES AND
SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||
Interest-bearing deposits |
||||||||||||||||||||||||||||||||
NOW accounts |
$ | 628 | .13 | 585 | .14 | 608 | .14 | 7 | % | 3 | % | |||||||||||||||||||||
Savings
deposits |
27,669 | .28 | 25,068 | .33 | 27,545 | .31 | 10 | | ||||||||||||||||||||||||
Time deposits |
5,700 | 1.36 | 7,210 | 1.66 | 6,034 | 1.40 | -21 | -6 | ||||||||||||||||||||||||
Deposits at Cayman
Islands
office |
1,182 | .14 | 1,237 | .11 | 809 | .17 | -4 | 46 | ||||||||||||||||||||||||
Total
interest-bearing deposits |
35,179 | .45 | 34,100 | .60 | 34,996 | .49 | 3 | 1 | ||||||||||||||||||||||||
Short-term borrowings |
1,344 | .15 | 2,367 | .15 | 1,439 | .17 | -43 | -7 | ||||||||||||||||||||||||
Long-term borrowings |
7,368 | 3.26 | 10,160 | 2.74 | 8,141 | 3.14 | -27 | -9 | ||||||||||||||||||||||||
Total interest-bearing
liabilities |
43,891 | .91 | 46,627 | 1.04 | 44,576 | .97 | -6 | -2 | ||||||||||||||||||||||||
Noninterest-bearing
deposits |
14,501 | 13,294 | 14,275 | 9 | 2 | |||||||||||||||||||||||||||
Other liabilities |
1,202 | 1,094 | 1,329 | 10 | -10 | |||||||||||||||||||||||||||
Total liabilities |
59,594 | 61,015 | 60,180 | -2 | -1 | |||||||||||||||||||||||||||
Shareholders equity |
8,451 | 7,868 | 8,322 | 7 | 2 | |||||||||||||||||||||||||||
Total liabilities and
shareholders
equity |
$ | 68,045 | 68,883 | 68,502 | -1 | % | -1 | % | ||||||||||||||||||||||||
Net interest spread |
3.69 | 3.55 | 3.61 | |||||||||||||||||||||||||||||
Contribution of
interest-free funds |
.23 | .23 | .24 | |||||||||||||||||||||||||||||
Net interest margin |
3.92 | % | 3.78 | % | 3.85 | % |
-more-
Three months ended | ||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||
2011 | 2010 | 2010 | 2010 | 2010 | ||||||||||||||||
Income statement data |
||||||||||||||||||||
In thousands, except per share |
||||||||||||||||||||
Net income |
||||||||||||||||||||
Net income |
$ | 206,273 | 204,442 | 192,015 | 188,749 | 150,955 | ||||||||||||||
Amortization of core deposit and other
intangible assets (1) |
7,478 | 8,054 | 8,210 | 9,003 | 9,998 | |||||||||||||||
Merger-related gain (1) |
| (16,730 | ) | | | | ||||||||||||||
Merger-related expenses (1) |
2,609 | 469 | | | | |||||||||||||||
Net operating income |
$ | 216,360 | 196,235 | 200,225 | 197,752 | 160,953 | ||||||||||||||
Earnings per common share |
||||||||||||||||||||
Diluted earnings per common share |
$ | 1.59 | 1.59 | 1.48 | 1.46 | 1.15 | ||||||||||||||
Amortization of core deposit and other intangible assets (1) |
.06 | .07 | .07 | .07 | .08 | |||||||||||||||
Merger-related gain (1) |
| (0.14 | ) | | | | ||||||||||||||
Merger-related expenses (1) |
.02 | | | | | |||||||||||||||
Diluted net operating earnings per common share |
$ | 1.67 | 1.52 | 1.55 | 1.53 | 1.23 | ||||||||||||||
Other expense |
||||||||||||||||||||
Other expense |
$ | 499,571 | 469,274 | 480,133 | 476,068 | 489,362 | ||||||||||||||
Amortization of core deposit and other
intangible assets |
(12,314 | ) | (13,269 | ) | (13,526 | ) | (14,833 | ) | (16,475 | ) | ||||||||||
Merger-related expenses |
(4,295 | ) | (771 | ) | | | | |||||||||||||
Noninterest operating expense |
$ | 482,962 | 455,234 | 466,607 | 461,235 | 472,887 | ||||||||||||||
Merger-related expenses |
||||||||||||||||||||
Salaries and employee benefits |
$ | 7 | 7 | | | | ||||||||||||||
Equipment and net occupancy |
79 | 44 | | | | |||||||||||||||
Printing, postage and supplies |
147 | 74 | | | | |||||||||||||||
Other costs of operations |
4,062 | 646 | | | | |||||||||||||||
Total |
$ | 4,295 | 771 | | | | ||||||||||||||
Balance sheet data |
||||||||||||||||||||
In millions |
||||||||||||||||||||
Average assets |
||||||||||||||||||||
Average assets |
$ | 68,045 | 68,502 | 67,811 | 68,334 | 68,883 | ||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(119 | ) | (132 | ) | (146 | ) | (160 | ) | (176 | ) | ||||||||||
Deferred taxes |
22 | 24 | 27 | 30 | 34 | |||||||||||||||
Average tangible assets |
$ | 64,423 | 64,869 | 64,167 | 64,679 | 65,216 | ||||||||||||||
Average common equity |
||||||||||||||||||||
Average total equity |
$ | 8,451 | 8,322 | 8,181 | 8,036 | 7,868 | ||||||||||||||
Preferred stock |
(743 | ) | (740 | ) | (737 | ) | (734 | ) | (732 | ) | ||||||||||
Average common equity |
7,708 | 7,582 | 7,444 | 7,302 | 7,136 | |||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(119 | ) | (132 | ) | (146 | ) | (160 | ) | (176 | ) | ||||||||||
Deferred taxes |
22 | 24 | 27 | 30 | 34 | |||||||||||||||
Average tangible common equity |
$ | 4,086 | 3,949 | 3,800 | 3,647 | 3,469 | ||||||||||||||
At end of quarter |
||||||||||||||||||||
Total assets |
||||||||||||||||||||
Total assets |
$ | 67,881 | 68,021 | 68,247 | 68,154 | 68,439 | ||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(113 | ) | (126 | ) | (139 | ) | (152 | ) | (167 | ) | ||||||||||
Deferred taxes |
20 | 23 | 26 | 28 | 31 | |||||||||||||||
Total tangible assets |
$ | 64,263 | 64,393 | 64,609 | 64,505 | 64,778 | ||||||||||||||
Total common equity |
||||||||||||||||||||
Total equity |
$ | 8,508 | 8,358 | 8,232 | 8,102 | 7,916 | ||||||||||||||
Preferred stock |
(743 | ) | (741 | ) | (738 | ) | (735 | ) | (733 | ) | ||||||||||
Undeclared dividends preferred stock |
(7 | ) | (6 | ) | (6 | ) | (7 | ) | (6 | ) | ||||||||||
Common equity, net of undeclared
preferred dividends |
7,758 | 7,611 | 7,488 | 7,360 | 7,177 | |||||||||||||||
Goodwill |
(3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | (3,525 | ) | ||||||||||
Core deposit and other intangible assets |
(113 | ) | (126 | ) | (139 | ) | (152 | ) | (167 | ) | ||||||||||
Deferred taxes |
20 | 23 | 26 | 28 | 31 | |||||||||||||||
Total tangible common equity |
$ | 4,140 | 3,983 | 3,850 | 3,711 | 3,516 | ||||||||||||||
(1) | After any related tax effect. |
###