Release Details

M&T Bank Corporation Announces Third Quarter Results

BUFFALO, N.Y.Oct. 22, 2020 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended September 30, 2020.

GAAP Results of Operations.  Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $2.75 in the third quarter of 2020, compared with $3.47 in the year-earlier quarter and $1.74 in the second quarter of 2020. GAAP-basis net income was $372 million in the recent quarter, $480 million in the third quarter of 2019 and $241 million in the second 2020 quarter. GAAP-basis net income in the third quarter of 2020 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.06% and 9.53%, respectively, compared with 1.58% and 12.73%, respectively, in the similar 2019 period and .71% and 6.13%, respectively, in the second quarter of 2020. 

Darren J. King, Executive Vice President and Chief Financial Officer, commented on M&T's third quarter results, "Our results for the recent quarter reflect an uptick in economic activity across large portions of our customer base that contributed significantly to higher transaction levels and robust mortgage banking revenues. Coupled with well-controlled expenses that were in line with our expectations and prudent loan loss provisioning, M&T remains well-positioned as we enter the final quarter of 2020."

Earnings Highlights

 
                     
              

Change 3Q20 vs.

 

($ in millions, except per share data)

 

3Q20

  

3Q19

  

2Q20

  

3Q19

  

2Q20

 
                     

Net income

 

$

372

  

$

480

  

$

241

   

-22

%

  

54

%

Net income available to common shareholders  ΜΆ  diluted

 

$

353

  

$

461

  

$

223

   

-23

%

  

58

%

Diluted earnings per common share

 

$

2.75

  

$

3.47

  

$

1.74

   

-21

%

  

58

%

Annualized return on average assets

  

1.06

%

  

1.58

%

  

.71

%

        

Annualized return on average common equity

  

9.53

%

  

12.73

%

  

6.13

%

        

For the first nine months of 2020 and 2019, diluted earnings per common share were $6.42 and $10.16, respectively.  GAAP-basis net income for the nine-month period ended September 30, 2020 totaled $882 million, compared with $1.44 billion in the year-earlier period. Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income during the nine-month period ended September 30, 2020 was .89% and 7.57%, respectively, and was 1.62% and 12.85%, respectively, in the similar 2019 period.

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 and core deposit and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with merging acquired operations into M&T (when incurred), since such items are considered by management to be "nonoperating" in nature.  The amounts of such "nonoperating" expenses are presented in the tables that accompany this release.  Although "net operating income" as defined by M&T is not a GAAP measure, M&T's management believes that this information helps investors understand the effect of acquisition activity in reported results.

Diluted net operating earnings per common share were $2.77 in the third quarter of 2020, $3.50 in the third quarter of 2019 and $1.76 in the second quarter of 2020.  Net operating income in 2020's third quarter was $375 million, compared with $484 million in the third quarter of 2019 and $244 million in the second quarter of 2020.  Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income in the recent quarter was 1.10% and 13.94%, respectively, 1.66% and 18.85%, respectively, in the corresponding quarter of 2019 and .74% and 9.04%, respectively, in the second quarter of 2020.

Diluted net operating earnings per common share during the first nine months of 2020 and 2019 were $6.49 and $10.24, respectively.  Net operating income during the nine-month period ended September 30, 2020 was $891 million, compared with $1.45 billion in the similar 2019 period.  Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was .93% and 11.15%, respectively, in the initial nine months of 2020 and was 1.70% and 19.07%, respectively, in the year-earlier period.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis totaled $947 million in the recent quarter, compared with $1.04 billion in the third quarter of 2019. That decline resulted from an 83 basis point narrowing of the net interest margin, to 2.95% in the third quarter of 2020 from 3.78% in the year-earlier quarter, that was partially offset by the impact of a $19.1 billion or 18% increase in average earning assets to $127.7 billion in the recent quarter from $108.6 billion in the third  quarter of 2019.   In the second quarter of 2020, taxable-equivalent net interest income was $961 million, the net interest margin was 3.13% and average earning assets were $123.5 billion.  Included in average earning assets in the third and second quarters of 2020 were $6.5 billion and $4.8 billion, respectively, of balances associated with the Paycheck Protection Program ("PPP") loans originated by M&T during 2020.  As compared with the third quarter of 2019, the recent quarter's narrowing of the net interest margin resulted largely from lower yields on loans and deposits held at the Federal Reserve Bank of New York, while the rise in average earning assets reflected higher balances of those same asset types.  The narrowing of the net interest margin from the second quarter to the third quarter of 2020 resulted from lower yields on loans and investment securities and the impact of a $4.4 billion rise in average balances of short-term earning assets, which earn a significantly lower yield than loans and investment securities.

                     

Taxable-equivalent Net Interest Income

 
                     
              

Change 3Q20 vs.

 

($ in millions)

 

3Q20

  

3Q19

  

2Q20

  

3Q19

  

2Q20

 
                     

Average earning assets

 

$

127,689

  

$

108,643

  

$

123,492

   

18

%

  

3

%

Net interest income  ΜΆ  taxable-equivalent

 

$

947

  

$

1,035

  

$

961

   

-9

%

  

-1

%

Net interest margin

  

2.95

%

  

3.78

%

  

3.13

%

        

Provision for Credit Losses/Asset Quality.  The provision for credit losses totaled $150 million in the third quarter of 2020, up from $45 million in the year-earlier quarter, but down from $325 million in 2020's second quarter. The significantly higher level of the provision in the 2020 quarters reflected projections of expected credit losses under the provisions of new accounting guidance that became effective on January 1, 2020. Those projections included estimates of the impact of the COVID-19 pandemic. Prior to 2020, the provision for credit losses reflected incurred losses only.  Net loan charge-offs were $30 million during the recent quarter, compared with $36 million in the similar quarter of 2019 and $71 million in the second quarter of 2020. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .12% and .16% during the three-month periods ended September 30, 2020 and 2019, respectively, and .29% in the second quarter of 2020.  

Loans classified as nonaccrual totaled $1.24 billion or 1.26% of total loans outstanding at September 30, 2020, compared with $1.16 billion or 1.18% of total loans at June 30, 2020.  Nonaccrual loans outstanding at September 30, 2019 were $1.01 billion or 1.12% of total loans. The adoption of the new accounting guidance previously mentioned resulted in an increase in nonaccrual loans on January 1, 2020 of $171 million. Assets taken in foreclosure of defaulted loans were $50 million at September 30, 2020, compared with $80 million and $67 million at September 30, 2019 and June 30, 2020, respectively.

Allowance for Credit Losses.  M&T regularly performs detailed analyses of individual borrowers and portfolios for purposes of assessing the adequacy of the allowance for credit losses. As a result of those analyses, the allowance for credit losses totaled $1.76 billion or 1.79% of loans outstanding at September 30, 2020, compared with $1.04 billion or 1.16% at September 30, 2019$1.64 billion or 1.68% at June 30, 2020 and $1.18 billion or 1.30% as of January 1, 2020 following adoption of the current expected credit loss accounting rules. The adoption of the amended accounting guidance resulted in an increase to the allowance of $132 million on January 1, 2020. The allowance at September 30, 2020 and June 30, 2020 represented 1.91% and 1.79%, respectively, of total loans on those dates, excluding outstanding balances of PPP loans.

Asset Quality Metrics

 
              

Change 3Q20 vs.

 

($ in millions)

 

3Q20

  

3Q19

  

2Q20

  

3Q19

  

2Q20

 
                     

At end of quarter

                    

Nonaccrual loans

 

$

1,240

  

$

1,005

  

$

1,157

   

23

%

  

7

%

Real estate and other foreclosed assets

 

$

50

  

$

80

  

$

67

   

-37

%

  

-25

%

Total nonperforming assets

 

$

1,290

  

$

1,085

  

$

1,224

   

19

%

  

5

%

Accruing loans past due 90 days or more (1)

 

$

527

  

$

461

  

$

536

   

14

%

  

-2

%

Nonaccrual loans as % of loans outstanding

  

1.26

%

  

1.12

%

  

1.18

%

        
                     

Allowance for credit losses

 

$

1,759

  

$

1,038

  

$

1,638

   

69

%

  

7

%

Allowance for credit losses as % of loans outstanding

  

1.79

%

  

1.16

%

  

1.68

%

        
                     

For the period

                    

Provision for credit losses

 

$

150

  

$

45

  

$

325

   

233

%

  

-54

%

Net charge-offs

 

$

30

  

$

36

  

$

71

   

-18

%

  

-58

%

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

  

.12

%

  

.16

%

  

.29

%

        
      
  

(1)

Predominantly residential real estate loans. Prior to 2020, excludes loans acquired at a discount.

Noninterest Income and Expense.  Noninterest income was $521 million in the recent quarter, $528 million in the year-earlier quarter and $487 million in the second quarter of 2020. As compared with the third quarter of 2019, the recent quarter's higher residential mortgage banking revenues and trust income were more than offset by lower service charges on deposit accounts and trading account and foreign exchange gains. The recent quarter's improvement as compared with the second quarter of 2020 predominantly reflects higher service charges on deposit accounts, residential mortgage banking revenues and merchant discount and credit card fees.

Noninterest Income

 
                     
              

Change 3Q20 vs.

 

($ in millions)

 

3Q20

  

3Q19

  

2Q20

  

3Q19

  

2Q20

 
                     

Mortgage banking revenues

 

$

153

  

$

137

  

$

145

   

12

%

  

6

%

Service charges on deposit accounts

  

91

   

111

   

78

   

-18

%

  

18

%

Trust income

  

150

   

144

   

152

   

4

%

  

-1

%

Brokerage services income

  

12

   

12

   

10

   

-4

%

  

11

%

Trading account and foreign exchange gains

  

4

   

16

   

8

   

-75

%

  

-51

%

Gain on bank investment securities

  

3

   

4

   

7

   

-26

%

  

-60

%

Other revenues from operations

  

108

   

104

   

87

   

4

%

  

23

%

Total

 

$

521

  

$

528

  

$

487

   

-1

%

  

7

%

Noninterest expense totaled $827 million in the third quarter of 2020, compared with $878 million in the corresponding quarter of 2019 and $807 million in the second quarter of 2020.  Excluding expenses considered to be nonoperating in nature, such as amortization of core deposit and other intangible assets, noninterest operating expenses were $823 million in the recent quarter, $873 million in the third quarter of 2019 and $803 million in 2020's second quarter. Contributing to the decreased level of noninterest expenses in the recent quarter as compared with the year-earlier quarter were lower costs for professional and outside services, advertising and marketing, and travel and entertainment. Additionally, the third quarter of 2019 included a $14 million addition to the valuation allowance for capitalized mortgage servicing rights, reflecting the impact of lower interest rates at that time on the valuation of such servicing rights. There was no similar increase to the valuation allowance in the recent quarter. As compared with the second 2020 quarter, higher costs for salaries and employee benefits in the recent quarter, reflective of improving business activity and one additional day, were partially offset by the impact of a $10 million addition to the valuation allowance for capitalized mortgage servicing rights recognized in the second quarter of 2020.

Noninterest Expense

 
                     
              

Change 3Q20 vs.

 

($ in millions)

 

3Q20

  

3Q19

  

2Q20

  

3Q19

  

2Q20

 
                     

Salaries and employee benefits

 

$

479

  

$

477

  

$

459

   

β€”

   

4

%

Equipment and net occupancy

  

81

   

83

   

77

   

-2

%

  

5

%

Outside data processing and software

  

65

   

60

   

61

   

7

%

  

5

%

FDIC assessments

  

12

   

10

   

14

   

22

%

  

-15

%

Advertising and marketing

  

12

   

22

   

10

   

-46

%

  

20

%

Printing, postage and supplies

  

9

   

10

   

11

   

-8

%

  

-16

%

Amortization of core deposit and other intangible assets

  

4

   

5

   

4

   

-23

%

  

β€”

 

Other costs of operations

  

165

   

211

   

171

   

-22

%

  

-3

%

Total

 

$

827

  

$

878

  

$

807

   

-6

%

  

2

%

                     

The efficiency ratio, or noninterest operating expenses divided by the sum of taxable-equivalent net interest income and noninterest income (exclusive of gains and losses from bank investment securities), measures the relationship of operating expenses to revenues.  M&T's efficiency ratio was 56.2% in the third quarter of 2020, 56.0% in the year-earlier quarter and 55.7% in the second quarter of 2020.

Balance Sheet.  M&T had total assets of $138.6 billion at September 30, 2020, compared with $125.5 billion and $139.5 billion at September 30, 2019 and June 30, 2020, respectively. Loans and leases, net of unearned discount, were $98.4 billion at September 30, 2020, up from $89.8 billion at September 30, 2019 and $97.8 billion at June 30, 2020. The increase in total loans and leases at the recent quarter-end as compared with the third quarter of 2019 was driven largely by growth in commercial loans of $4.7 billion and commercial real estate loans of $2.6 billion. The commercial loan growth reflects loans originated as part of the PPP, which totaled $6.5 billion at September 30, 2020. Total deposits rose to $115.2 billion at the recent quarter-end, compared with $95.1 billion at September 30, 2019 and $115.0 billion at June 30, 2020. The higher levels of deposits at the two most recent quarter-ends as compared with September 30, 2019 reflect both increased commercial and consumer deposits, as well as higher deposits associated with residential mortgage servicing activities.

Total shareholders' equity was $16.1 billion, or 11.61% of total assets at September 30, 2020, compared with $15.8 billion, or 12.57% at September 30, 2019 and $15.9 billion, or 11.43% at June 30, 2020. Common shareholders' equity was $14.9 billion, or $115.75 per share, at September 30, 2020, up from $14.5 billion, or $109.84 per share, a year-earlier and $14.7 billion, or $114.54 per share, at June 30, 2020. Tangible equity per common share was $79.85 at September 30, 2020$74.93 at September 30, 2019 and $78.62 at June 30, 2020. In the calculation of tangible equity per common share, common shareholders' equity is reduced by the carrying values of goodwill and core deposit and other intangible assets, net of applicable deferred tax balances.  M&T estimates that the ratio of Common Equity Tier 1 to risk-weighted assets under regulatory capital rules was approximately 9.81% at September 30, 2020, up from 9.50% three months earlier.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss third quarter financial results today at 11:00 a.m. Eastern Time.  Those wishing to participate in the call may dial (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 #1169149.  The conference call will be webcast live through M&T's website at https://ir.mtb.com/events-presentations. A replay of the call will be available through Thursday, October 29, 2020 by calling (800) 585-8367, or (404) 537-3406 for international participants, and by making reference to ID #1169149.  The event will also be archived and available by 3:00 p.m. today on M&T's website at https://ir.mtb.com/events-presentations.

M&T is a financial holding company headquartered in Buffalo, New York.  M&T's principal banking subsidiary, M&T Bank, operates banking offices in New York, MarylandNew JerseyPennsylvaniaDelawareConnecticutVirginiaWest Virginia and the District of Columbia.  Trust-related services are provided by M&T's Wilmington Trust-affiliated companies and by M&T Bank.

Forward-Looking Statements.  This news release and related conference call may contain 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.  Any statement that does not describe historical or current facts is a forward-looking statement, including statements regarding the potential effects of the Coronavirus Disease 2019 ("COVID-19") pandemic on M&T's business, financial condition, liquidity and results of operations. 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; risks and uncertainties relating to the impact of the COVID-19 pandemic; the impact of changes in market values on trust-related revenues; legislation affecting the financial services industry as a whole, and M&T and its subsidiaries individually or collectively, including tax legislation or regulation; 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, regulatory agencies or legislation; 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 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.

Further, statements about the potential effects of the COVID-19 pandemic on M&T's business, financial condition, liquidity and results of operations may constitute forward-looking statements and are subject to the risk that the actual effects may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond M&T's control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on customers, clients, third parties and M&T.

M&T provides further detail regarding these risks and uncertainties in its 2019 Form 10-K and subsequent Form 10-Qs, including in the respective Risk Factors sections of such reports, as well as in subsequent SEC filings. Forward-looking statements speak only as of the date made, and M&T does not assume any duty and does not undertake to update forward-looking statements.

 

Financial Highlights

 
  

Three months ended

      

Nine months ended

     
  

September 30

      

September 30

     

Amounts in thousands, except per share

 

2020

  

2019

  

Change

  

2020

  

2019

  

Change

 

Performance

                        

Net income

 

$

372,136

   

480,081

   

-22

%

 

$

882,012

   

1,436,083

   

-39

%

Net income available to common shareholders

  

353,400

   

461,410

   

-23

%

  

827,204

   

1,376,129

   

-40

%

Per common share:

                        

Basic earnings

 

$

2.75

   

3.47

   

-21

%

 

$

6.42

   

10.16

   

-37

%

Diluted earnings

  

2.75

   

3.47

   

-21

%

  

6.42

   

10.16

   

-37

%

Cash dividends

 

$

1.10

   

1.00

   

10

%

 

$

3.30

   

3.00

   

10

%

Common shares outstanding:

                        

Average - diluted (1)

  

128,355

   

132,999

   

-3

%

  

128,813

   

135,443

   

-5

%

Period end (2)

  

128,303

   

132,277

   

-3

%

  

128,303

   

132,277

   

-3

%

Return on (annualized):

                        

Average total assets

  

1.06

%

  

1.58

%

      

.89

%

  

1.62

%

    

Average common shareholders' equity

  

9.53

%

  

12.73

%

      

7.57

%

  

12.85

%

    

Taxable-equivalent net interest income

 

$

947,114

   

1,035,469

   

-9

%

 

$

2,890,353

   

3,138,902

   

-8

%

Yield on average earning assets

  

3.13

%

  

4.51

%

      

3.53

%

  

4.62

%

    

Cost of interest-bearing liabilities

  

.30

%

  

1.10

%

      

.50

%

  

1.09

%

    

Net interest spread

  

2.83

%

  

3.41

%

      

3.03

%

  

3.53

%

    

Contribution of interest-free funds

  

.12

%

  

.37

%

      

.19

%

  

.38

%

    

Net interest margin

  

2.95

%

  

3.78

%

      

3.22

%

  

3.91

%

    

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

  

.12

%

  

.16

%

      

.21

%

  

.15

%

    

Net operating results (3)

                        

Net operating income

 

$

375,029

   

483,830

   

-22

%

 

$

890,692

   

1,447,271

   

-38

%

Diluted net operating earnings per common share

  

2.77

   

3.50

   

-21

%

  

6.49

   

10.24

   

-37

%

Return on (annualized):

                        

Average tangible assets

  

1.10

%

  

1.66

%

      

.93

%

  

1.70

%

    

Average tangible common equity

  

13.94

%

  

18.85

%

      

11.15

%

  

19.07

%

    

Efficiency ratio

  

56.17

%

  

55.95

%

      

56.97

%

  

56.49

%

    
                         
  

At September 30

               

Loan quality

 

2020

  

2019

  

Change

             

Nonaccrual loans

 

$

1,239,972

   

1,005,249

   

23

%

            

Real estate and other foreclosed assets

  

49,872

   

79,735

   

-37

%

            

Total nonperforming assets

 

$

1,289,844

   

1,084,984

   

19

%

            

Accruing loans past due 90 days or more (4)

 

$

527,258

   

461,162

   

14

%

            

Government guaranteed loans included in totals above:

                        

Nonaccrual loans

 

$

45,975

   

43,144

   

7

%

            

Accruing loans past due 90 days or more

  

505,446

   

434,132

   

16

%

            

Renegotiated loans

 

$

242,581

   

240,781

   

1

%

            

Accruing loans acquired at a discount past due 90 days or more (5)

 

N/A

   

40,733

   

β€”

             

Purchased impaired loans (6):

                        

Outstanding customer balance

 

N/A

   

453,382

   

β€”

             

Carrying amount

 

N/A

   

253,496

   

β€”

             

Nonaccrual loans to total net loans

  

1.26

%

  

1.12

%

                

Allowance for credit losses to total loans

  

1.79

%

  

1.16

%

                
      
  

(1)

Includes common stock equivalents.

(2)

Includes common stock issuable under deferred compensation plans.

(3)

Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appears herein.

(4)

Predominantly residential real estate loans. Prior to 2020, excludes loans acquired at a discount.

(5)

Prior to 2020, loans acquired at a discount that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.

(6)

Prior to 2020, accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value.

 

 

Financial Highlights, Five Quarter Trend

 
  

Three months ended

 
  

September 30,

  

June 30,

  

March 31,

  

December 31,

  

September 30,

 

Amounts in thousands, except per share

 

2020

  

2020

  

2020

  

2019

  

2019

 

Performance

                    

Net income

 

$

372,136

   

241,054

   

268,822

   

493,066

   

480,081

 

Net income available to common shareholders

  

353,400

   

223,099

   

250,701

   

473,372

   

461,410

 

Per common share:

                    

Basic earnings

 

$

2.75

   

1.74

   

1.93

   

3.60

   

3.47

 

Diluted earnings

  

2.75

   

1.74

   

1.93

   

3.60

   

3.47

 

Cash dividends

 

$

1.10

   

1.10

   

1.10

   

1.10

   

1.00

 

Common shares outstanding:

                    

Average - diluted (1)

  

128,355

   

128,333

   

129,755

   

131,549

   

132,999

 

Period end (2)

  

128,303

   

128,294

   

128,282

   

130,589

   

132,277

 

Return on (annualized):

                    

Average total assets

  

1.06

%

  

.71

%

  

.90

%

  

1.60

%

  

1.58

%

Average common shareholders' equity

  

9.53

%

  

6.13

%

  

7.00

%

  

12.95

%

  

12.73

%

Taxable-equivalent net interest income

 

$

947,114

   

961,371

   

981,868

   

1,014,225

   

1,035,469

 

Yield on average earning assets

  

3.13

%

  

3.38

%

  

4.18

%

  

4.27

%

  

4.51

%

Cost of interest-bearing liabilities

  

.30

%

  

.40

%

  

.83

%

  

.97

%

  

1.10

%

Net interest spread

  

2.83

%

  

2.98

%

  

3.35

%

  

3.30

%

  

3.41

%

Contribution of interest-free funds

  

.12

%

  

.15

%

  

.30

%

  

.34

%

  

.37

%

Net interest margin

  

2.95

%

  

3.13

%

  

3.65

%

  

3.64

%

  

3.78

%

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

  

.12

%

  

.29

%

  

.22

%

  

.18

%

  

.16

%

Net operating results (3)

                    

Net operating income

 

$

375,029

   

243,958

   

271,705

   

496,237

   

483,830

 

Diluted net operating earnings per common share

  

2.77

   

1.76

   

1.95

   

3.62

   

3.50

 

Return on (annualized):

                    

Average tangible assets

  

1.10

%

  

.74

%

  

.94

%

  

1.67

%

  

1.66

%

Average tangible common equity

  

13.94

%

  

9.04

%

  

10.39

%

  

19.08

%

  

18.85

%

Efficiency ratio

  

56.17

%

  

55.71

%

  

58.91

%

  

53.15

%

  

55.95

%

                     
  

September 30,

  

June 30,

  

March 31,

  

December 31,

  

September 30,

 

Loan quality

 

2020

  

2020

  

2020

  

2019

  

2019

 

Nonaccrual loans

 

$

1,239,972

   

1,156,650

   

1,061,748

   

963,112

   

1,005,249

 

Real estate and other foreclosed assets

  

49,872

   

66,763

   

83,605

   

85,646

   

79,735

 

Total nonperforming assets

 

$

1,289,844

   

1,223,413

   

1,145,353

   

1,048,758

   

1,084,984

 

Accruing loans past due 90 days or more (4)

 

$

527,258

   

535,755

   

530,317

   

518,728

   

461,162

 

Government guaranteed loans included in totals above:

                    

Nonaccrual loans

 

$

45,975

   

51,165

   

50,561

   

50,891

   

43,144

 

Accruing loans past due 90 days or more

  

505,446

   

454,269

   

464,243

   

479,829

   

434,132

 

Renegotiated loans

 

$

242,581

   

234,768

   

232,439

   

234,424

   

240,781

 

Accruing loans acquired at a discount past due 90 days or

        more (5)

 

N/A

  

N/A

  

N/A

   

39,632

   

40,733

 

Purchased impaired loans (6):

                    

Outstanding customer balance

 

N/A

  

N/A

  

N/A

   

415,413

   

453,382

 

Carrying amount

 

N/A

  

N/A

  

N/A

   

227,545

   

253,496

 

Nonaccrual loans to total net loans

  

1.26

%

  

1.18

%

  

1.13

%

  

1.06

%

  

1.12

%

Allowance for credit losses to total loans

  

1.79

%

  

1.68

%

  

1.47

%

  

1.16

%

  

1.16

%

      
  

(1)

Includes common stock equivalents.

(2)

Includes common stock issuable under deferred compensation plans.

(3)

Excludes amortization and balances related to goodwill and core deposit and other intangible assets and merger-related expenses which, except in the calculation of the efficiency ratio, are net of applicable income tax effects. Reconciliations of net income with net operating income appears herein.

(4)

Predominantly residential real estate loans. Prior to 2020, excludes loans acquired at a discount.

(5)

Prior to 2020, loans acquired at a discount that were recorded at fair value at acquisition date. This category does not include purchased impaired loans that are presented separately.

(6)

Prior to 2020, accruing loans acquired at a discount that were impaired at acquisition date and recorded at fair value. 

 

 

Condensed Consolidated Statement of Income

 
  

Three months ended

      

Nine months ended

     
  

September 30

      

September 30

     

Dollars in thousands

 

2020

  

2019

  

Change

  

2020

  

2019

  

Change

 

Interest income

 

$

1,001,161

   

1,229,469

   

-19

%

 

$

3,153,822

   

3,693,691

   

-15

%

Interest expense

  

58,066

   

199,579

   

-71

   

276,785

   

572,260

   

-52

 

Net interest income

  

943,095

   

1,029,890

   

-8

   

2,877,037

   

3,121,431

   

-8

 

Provision for credit losses

  

150,000

   

45,000

  

233

   

725,000

   

122,000

   

494

 

Net interest income after provision for credit losses

  

793,095

   

984,890

   

-19

   

2,152,037

   

2,999,431

   

-28

 

Other income

                        

Mortgage banking revenues

  

153,267

   

137,004

   

12

   

426,200

   

339,636

   

25

 

Service charges on deposit accounts

  

91,355

   

111,092

   

-18

   

274,971

   

321,991

   

-15

 

Trust income

  

149,937

   

143,915

   

4

   

450,570

   

421,083

   

7

 

Brokerage services income

  

11,602

   

12,077

   

-4

   

35,194

   

37,031

   

-5

 

Trading account and foreign exchange gains

  

4,026

   

16,072

   

-75

   

33,332

   

45,327

   

-26

 

Gain (loss) on bank investment securities

  

2,773

   

3,737

   

-26

   

(11,040)

   

24,489

   

β€”

 

Other revenues from operations

  

107,601

   

103,882

   

4

   

327,967

   

351,082

   

-7

 

Total other income

  

520,561

   

527,779

   

-1

   

1,537,194

   

1,540,639

   

β€”

 

Other expense

                        

Salaries and employee benefits

  

478,897

   

476,780

   

β€”

   

1,474,582

   

1,431,717

   

3

 

Equipment and net occupancy

  

81,080

   

82,690

   

-2

   

237,809

   

241,187

   

-1

 

Outside data processing and software

  

64,660

   

60,360

   

7

   

190,446

   

168,011

   

13

 

FDIC assessments

  

12,121

   

9,906

   

22

   

38,599

   

29,104

   

33

 

Advertising and marketing

  

11,855

   

22,088

   

-46

   

44,072

   

66,409

   

-34

 

Printing, postage and supplies

  

9,422

   

10,201

   

-8

   

31,534

   

30,380

   

4

 

Amortization of core deposit and other
   intangible assets

  

3,914

   

5,088

   

-23

   

11,740

   

15,185

   

-23

 

Other costs of operations

  

164,825

   

210,506

   

-22

   

511,450

   

663,006

   

-23

 

Total other expense

  

826,774

   

877,619

   

-6

   

2,540,232

   

2,644,999

   

-4

 

Income before income taxes

  

486,882

   

635,050

   

-23

   

1,148,999

   

1,895,071

   

-39

 

Applicable income taxes

  

114,746

   

154,969

   

-26

   

266,987

   

458,988

   

-42

 

Net income

 

$

372,136

   

480,081

   

-22

%

 

$

882,012

   

1,436,083

   

-39

%

 

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
  

Three months ended

 
  

September 30,

  

June 30,

  

March 31,

  

December 31,

  

September 30,

 

Dollars in thousands

 

2020

  

2020

  

2020

  

2019

  

2019

 

Interest income

 

$

1,001,161

   

1,032,242

   

1,120,419

   

1,185,902

   

1,229,469

 

Interest expense

  

58,066

   

75,105

   

143,614

   

177,069

   

199,579

 

Net interest income

  

943,095

   

957,137

   

976,805

   

1,008,833

   

1,029,890

 

Provision for credit losses

  

150,000

   

325,000

   

250,000

   

54,000

   

45,000

 

Net interest income after provision for credit losses

  

793,095

   

632,137

   

726,805

   

954,833

   

984,890

 

Other income

                    

Mortgage banking revenues

  

153,267

   

145,024

   

127,909

   

118,134

   

137,004

 

Service charges on deposit accounts

  

91,355

   

77,455

   

106,161

   

110,987

   

111,092

 

Trust income

  

149,937

   

151,882

   

148,751

   

151,525

   

143,915

 

Brokerage services income

  

11,602

   

10,463

   

13,129

   

11,891

   

12,077

 

Trading account and foreign exchange gains

  

4,026

   

8,290

   

21,016

   

16,717

   

16,072

 

Gain (loss) on bank investment securities

  

2,773

   

6,969

   

(20,782)

   

(6,452)

   

3,737

 

Other revenues from operations

  

107,601

   

87,190

   

133,176

   

118,238

   

103,882

 

Total other income

  

520,561

   

487,273

   

529,360

   

521,040

   

527,779

 

Other expense

                    

Salaries and employee benefits

  

478,897

   

458,842

   

536,843

   

469,080

   

476,780

 

Equipment and net occupancy

  

81,080

   

77,089

   

79,640

   

82,892

   

82,690

 

Outside data processing and software

  

64,660

   

61,376

   

64,410

   

61,720

   

60,360

 

FDIC assessments

  

12,121

   

14,207

   

12,271

   

12,431

   

9,906

 

Advertising and marketing

  

11,855

   

9,842

   

22,375

   

27,063

   

22,088

 

Printing, postage and supplies

  

9,422

   

11,260

   

10,852

   

9,513

   

10,201

 

Amortization of core deposit and other 
   intangible assets

  

3,914

   

3,913

   

3,913

   

4,305

   

5,088

 

Other costs of operations

  

164,825

   

170,513

   

176,112

   

156,679

   

210,506

 

Total other expense

  

826,774

   

807,042

   

906,416

   

823,683

   

877,619

 

Income before income taxes

  

486,882

   

312,368

   

349,749

   

652,190

   

635,050

 

Applicable income taxes

  

114,746

   

71,314

   

80,927

   

159,124

   

154,969

 

Net income

 

$

372,136

   

241,054

   

268,822

   

493,066

   

480,081

 

 

 

Condensed Consolidated Balance Sheet

 
  

September 30

      

Dollars in thousands

 

2020

  

2019

  

Change

  

ASSETS

             

Cash and due from banks

 

$

1,489,232

   

1,818,861

   

-18

 

%

Interest-bearing deposits at banks

  

20,197,937

   

12,495,524

   

62

  

Federal funds sold

  

β€”

   

200

   

β€”

  

Trading account

  

1,215,573

   

614,256

   

98

  

Investment securities

  

7,723,004

   

10,677,583

   

-28

  

Loans and leases:

             

Commercial, financial, etc.

  

27,891,648

   

23,201,372

   

20

  

Real estate - commercial

  

37,582,084

   

34,945,231

   

8

  

Real estate - consumer

  

16,663,708

   

16,500,955

   

1

  

Consumer

  

16,309,608

   

15,175,635

   

7

  

Total loans and leases, net of unearned discount

  

98,447,048

   

89,823,193

   

10

  

Less: allowance for credit losses

  

1,758,505

   

1,038,437

   

69

  

Net loans and leases

  

96,688,543

   

88,784,756

   

9

  

Goodwill

  

4,593,112

   

4,593,112

   

β€”

  

Core deposit and other intangible assets

  

17,294

   

33,339

   

-48

  

Other assets

  

6,702,048

   

6,483,295

   

3

  

Total assets

 

$

138,626,743

   

125,500,926

   

10

 

%

              

LIABILITIES AND SHAREHOLDERS' EQUITY

             

Noninterest-bearing deposits

 

$

44,201,670

   

31,766,724

   

39

 

%

Interest-bearing deposits

  

70,061,680

   

61,785,212

   

13

  

Deposits at Cayman Islands office

  

899,989

   

1,561,997

   

-42

  

Total deposits

  

115,163,339

   

95,113,933

   

21

  

Short-term borrowings

  

46,123

   

5,513,896

   

-99

  

Accrued interest and other liabilities

  

1,857,383

   

2,090,762

   

-11

  

Long-term borrowings

  

5,458,885

   

7,002,524

   

-22

  

Total liabilities

  

122,525,730

   

109,721,115

   

12

  

Shareholders' equity:

             

Preferred

  

1,250,000

   

1,250,000

   

β€”

  

Common

  

14,851,013

   

14,529,811

   

2

  

Total shareholders' equity

  

16,101,013

   

15,779,811

   

2

  

Total liabilities and shareholders' equity

 

$

138,626,743

   

125,500,926

   

10

 

%

 

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

    
  

September 30,

  

June 30,

  

March 31,

  

December 31,

  

September 30,

 

Dollars in thousands

 

2020

  

2020

  

2020

  

2019

  

2019

 

ASSETS

                    

Cash and due from banks

 

$

1,489,232

   

1,354,815

   

1,298,192

   

1,432,805

   

1,818,861

 

Interest-bearing deposits at banks

  

20,197,937

   

20,888,341

   

8,896,307

   

7,190,154

   

12,495,524

 

Federal funds sold

  

β€”

   

β€”

   

β€”

   

3,500

   

200

 

Trading account

  

1,215,573

   

1,293,534

   

1,224,291

   

470,129

   

614,256

 

Investment securities

  

7,723,004

   

8,454,344

   

8,956,590

   

9,497,251

   

10,677,583

 

Loans and leases:

                    

Commercial, financial, etc.

  

27,891,648

   

29,203,862

   

26,243,648

   

23,838,168

   

23,201,372

 

Real estate - commercial

  

37,582,084

   

37,159,451

   

36,684,106

   

35,541,914

   

34,945,231

 

Real estate - consumer

  

16,663,708

   

15,611,462

   

15,643,014

   

16,156,094

   

16,500,955

 

Consumer

  

16,309,608

   

15,782,773

   

15,571,507

   

15,386,693

   

15,175,635

 

Total loans and leases, net of unearned discount

  

98,447,048

   

97,757,548

   

94,142,275

   

90,922,869

   

89,823,193

 

Less: allowance for credit losses

  

1,758,505

   

1,638,236

   

1,384,366

   

1,051,071

   

1,038,437

 

Net loans and leases

  

96,688,543

   

96,119,312

   

92,757,909

   

89,871,798

   

88,784,756

 

Goodwill

  

4,593,112

   

4,593,112

   

4,593,112

   

4,593,112

   

4,593,112

 

Core deposit and other intangible assets

  

17,294

   

21,208

   

25,121

   

29,034

   

33,339

 

Other assets

  

6,702,048

   

6,812,303

   

6,826,311

   

6,784,974

   

6,483,295

 

Total assets

 

$

138,626,743

   

139,536,969

   

124,577,833

   

119,872,757

   

125,500,926

 
                     

LIABILITIES AND SHAREHOLDERS' EQUITY

                    

Noninterest-bearing deposits

 

$

44,201,670

   

45,397,843

   

35,554,715

   

32,396,407

   

31,766,724

 

Interest-bearing deposits

  

70,061,680

   

68,701,832

   

63,410,672

   

60,689,618

   

61,785,212

 

Deposits at Cayman Islands office

  

899,989

   

868,284

   

1,217,921

   

1,684,044

   

1,561,997

 

Total deposits

  

115,163,339

   

114,967,959

   

100,183,308

   

94,770,069

   

95,113,933

 

Short-term borrowings

  

46,123

   

52,298

   

59,180

   

62,363

   

5,513,896

 

Accrued interest and other liabilities

  

1,857,383

   

2,250,316

   

2,198,116

   

2,337,490

   

2,090,762

 

Long-term borrowings

  

5,458,885

   

6,321,291

   

6,321,435

   

6,986,186

   

7,002,524

 

Total liabilities

  

122,525,730

   

123,591,864

   

108,762,039

   

104,156,108

   

109,721,115

 

Shareholders' equity:

                    

Preferred

  

1,250,000

   

1,250,000

   

1,250,000

   

1,250,000

   

1,250,000

 

Common

  

14,851,013

   

14,695,105

   

14,565,794

   

14,466,649

   

14,529,811

 

Total shareholders' equity

  

16,101,013

   

15,945,105

   

15,815,794

   

15,716,649

   

15,779,811

 

Total liabilities and shareholders' equity

 

$

138,626,743

   

139,536,969

   

124,577,833

   

119,872,757

   

125,500,926

 

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 
  
  

Three months ended

 

Change in balance

   

Nine months ended

   
  

September 30,

 

September 30,

 

June 30,

 

September 30, 2020 from

   

September 30,

 

Change

 

Dollars in millions

 

2020

 

2019

 

2020

 

September 30,

 

June 30,

  

2020

 

2019

 

in

 
  

Balance

  

Rate

 

Balance

  

Rate

 

Balance

  

Rate

 

2019

 

2020

  

Balance

 

Rate

 

Balance

  

Rate

 

balance

 

ASSETS

                                         

Interest-bearing deposits at banks

 

$

16,440

  

.10

%

 

7,405

  

2.16

%

 

16,454

  

.10

%

 

122

%

 

β€”

%

  

$

13,021

 

.28

%

 

6,054

  

2.30

%

 

115

%

Federal funds sold and agreements

                                         

to resell securities

  

5,113

  

.13

  

18

  

2.01

  

692

  

.11

  

β€”

  

639

    

2,353

 

.33

  

6

  

2.06

  

β€”

 

Trading account

  

50

  

1.62

  

67

  

.89

  

49

  

2.04

  

-26

  

2

    

54

 

2.15

  

67

  

2.15

  

-19

 

Investment securities

  

7,876

  

1.95

  

11,075

  

2.48

  

8,500

  

2.24

  

-29

  

-7

    

8,490

 

2.14

  

12,058

  

2.50

  

-30

 

Loans and leases, net of unearned

                                         

discount

                                         

Commercial, financial, etc.

  

28,333

  

3.05

  

23,326

  

4.82

  

29,733

  

3.10

  

21

  

-5

    

27,455

 

3.37

  

23,225

  

4.95

  

18

 

Real estate - commercial

  

37,243

  

4.19

  

35,200

  

5.14

  

36,947

  

4.42

  

6

  

1

    

36,743

 

4.47

  

34,833

  

5.26

  

5

 

Real estate - consumer

  

16,558

  

3.69

  

16,673

  

4.20

  

15,599

  

4.00

  

-1

  

6

    

16,032

 

3.90

  

16,778

  

4.29

  

-4

 

Consumer

  

16,076

  

4.76

  

14,879

  

5.44

  

15,518

  

4.85

  

8

  

4

    

15,683

 

4.96

  

14,405

  

5.49

  

9

 

Total loans and leases, net

  

98,210

  

3.89

  

90,078

  

4.96

  

97,797

  

4.05

  

9

  

β€”

    

95,913

 

4.17

  

89,241

  

5.06

  

7

 

Total earning assets

  

127,689

  

3.13

  

108,643

  

4.51

  

123,492

  

3.38

  

18

  

3

    

119,831

 

3.53

  

107,426

  

4.62

  

12

 

Goodwill

  

4,593

     

4,593

     

4,593

     

β€”

  

β€”

    

4,593

    

4,593

     

β€”

 

Core deposit and other intangible

                                         

assets

  

19

     

36

     

23

     

-46

  

-17

    

23

    

41

     

-43

 

Other assets

  

7,880

     

7,116

     

8,338

     

11

  

-5

    

7,983

    

6,524

     

22

 

Total assets

 

$

140,181

     

120,388

     

136,446

     

16

%

 

3

%

  

$

132,430

    

118,584

     

12

%

                                          

LIABILITIES AND SHAREHOLDERS' EQUITY

                                         

Interest-bearing deposits

                                         

Savings and interest-checking

                                         

deposits

 

$

65,848

  

.14

  

55,680

  

.75

  

62,927

  

.17

  

18

%

 

5

%

  

$

61,729

 

.27

  

53,770

  

.68

  

15

%

Time deposits

  

4,715

  

1.22

  

6,343

  

1.59

  

5,354

  

1.49

  

-26

  

-12

    

5,245

 

1.43

  

6,408

  

1.49

  

-18

 

Deposits at Cayman Islands

                                         

office

  

957

  

.10

  

1,522

  

1.62

  

1,017

  

.06

  

-37

  

-6

    

1,214

 

.42

  

1,249

  

1.82

  

-3

 

Total interest-bearing

                                         

deposits

  

71,520

  

.21

  

63,545

  

.85

  

69,298

  

.27

  

13

  

3

    

68,188

 

.37

  

61,427

  

.79

  

11

 

Short-term borrowings

  

62

  

.01

  

1,212

  

2.28

  

63

  

.01

  

-95

  

-1

    

61

 

.06

  

1,189

  

2.43

  

-95

 

Long-term borrowings

  

5,499

  

1.51

  

7,121

  

3.13

  

6,189

  

1.86

  

-23

  

-11

    

5,974

 

2.01

  

7,959

  

3.19

  

-25

 

Total interest-bearing liabilities

  

77,081

  

.30

  

71,878

  

1.10

  

75,550

  

.40

  

7

  

2

    

74,223

 

.50

  

70,575

  

1.09

  

5

 

Noninterest-bearing deposits

  

44,786

     

30,550

     

42,497

     

47

  

5

    

39,931

    

30,323

     

32

 

Other liabilities

  

2,241

     

2,123

     

2,446

     

6

  

-8

    

2,360

    

2,007

     

18

 

Total liabilities

  

124,108

     

104,551

     

120,493

     

19

  

3

    

116,514

    

102,905

     

13

 

Shareholders' equity

  

16,073

     

15,837

     

15,953

     

1

  

1

    

15,916

    

15,679

     

2

 

Total liabilities and

                                         

shareholders' equity

 

$

140,181

     

120,388

     

136,446

     

16

%

 

3

%

  

$

132,430

    

118,584

     

12

%

                                          

Net interest spread

     

2.83

     

3.41

     

2.98

            

3.03

     

3.53

    

Contribution of interest-free funds

     

.12

     

.37

     

.15

            

.19

     

.38

    

Net interest margin

     

2.95

%

    

3.78

%

    

3.13

%

           

3.22

%

    

3.91

%

   

 

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
  

Three months ended

  

Nine months ended

 
  

September 30

  

September 30

 
  

2020

  

2019

  

2020

  

2019

 

Income statement data

                

In thousands, except per share

                

Net income

                

Net income

 

$

372,136

   

480,081

   

882,012

   

1,436,083

 

Amortization of core deposit and other intangible assets (1)

  

2,893

   

3,749

   

8,680

   

11,188

 

Net operating income

 

$

375,029

   

483,830

   

890,692

   

1,447,271

 
                 

Earnings per common share

                

Diluted earnings per common share

 

$

2.75

   

3.47

   

6.42

   

10.16

 

Amortization of core deposit and other intangible assets (1)

  

.02

   

.03

   

.07

   

.08

 

Diluted net operating earnings per common share

 

$

2.77

   

3.50

   

6.49

   

10.24

 
                 

Other expense

                

Other expense

 

$

826,774

   

877,619

   

2,540,232

   

2,644,999

 

Amortization of core deposit and other intangible assets

  

(3,914)

   

(5,088)

   

(11,740)

   

(15,185)

 

Noninterest operating expense

 

$

822,860

   

872,531

   

2,528,492

   

2,629,814

 

Efficiency ratio

                

Noninterest operating expense (numerator)

 

$

822,860

   

872,531

   

2,528,492

   

2,629,814

 

Taxable-equivalent net interest income

  

947,114

   

1,035,469

   

2,890,353

   

3,138,902

 

Other income

  

520,561

   

527,779

   

1,537,194

   

1,540,639

 

Less:  Gain (loss) on bank investment securities

  

2,773

   

3,737

   

(11,040)

   

24,489

 

Denominator

 

$

1,464,902

   

1,559,511

   

4,438,587

   

4,655,052

 

Efficiency ratio

  

56.17

%

  

55.95

%

  

56.97

%

  

56.49

%

Balance sheet data

                

In millions

                

Average assets

                

Average assets

 

$

140,181

   

120,388

   

132,430

   

118,584

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(19)

   

(36)

   

(23)

   

(41)

 

Deferred taxes

  

5

   

10

   

6

   

11

 

Average tangible assets

 

$

135,574

   

115,769

   

127,820

   

113,961

 

Average common equity

                

Average total equity

 

$

16,073

   

15,837

   

15,916

   

15,679

 

Preferred stock

  

(1,250)

   

(1,373)

   

(1,250)

   

(1,279)

 

Average common equity

  

14,823

   

14,464

   

14,666

   

14,400

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(19)

   

(36)

   

(23)

   

(41)

 

Deferred taxes

  

5

   

10

   

6

   

11

 

Average tangible common equity

 

$

10,216

   

9,845

   

10,056

   

9,777

 

At end of quarter

                

Total assets

                

Total assets

 

$

138,627

   

125,501

         

Goodwill

  

(4,593)

   

(4,593)

         

Core deposit and other intangible assets

  

(17)

   

(33)

         

Deferred taxes

  

4

   

8

         

Total tangible assets

 

$

134,021

   

120,883

         

Total common equity

                

Total equity

 

$

16,101

   

15,780

         

Preferred stock

  

(1,250)

   

(1,250)

         

Common equity, net of undeclared cumulative preferred dividends

  

14,851

   

14,530

         

Goodwill

  

(4,593)

   

(4,593)

         

Core deposit and other intangible assets

  

(17)

   

(33)

         

Deferred taxes

  

4

   

8

         

Total tangible common equity

 

$

10,245

  

$

9,912

         
  
  

(1)

After any related tax effect.

 

 

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

  

Three months ended

 
  

September 30,

  

June 30,

  

March 31,

  

December 31,

  

September 30,

 
  

2020

  

2020

  

2020

  

2019

  

2019

 

Income statement data

                    

In thousands, except per share

                    

Net income

                    

Net income

 

$

372,136

   

241,054

   

268,822

   

493,066

   

480,081

 

Amortization of core deposit and other intangible assets (1)

  

2,893

   

2,904

   

2,883

   

3,171

   

3,749

 

Net operating income

 

$

375,029

   

243,958

   

271,705

   

496,237

   

483,830

 
                     

Earnings per common share

                    

Diluted earnings per common share

 

$

2.75

   

1.74

   

1.93

   

3.60

   

3.47

 

Amortization of core deposit and other intangible assets (1)

  

.02

   

.02

   

.02

   

.02

   

.03

 

Diluted net operating earnings per common share

 

$

2.77

   

1.76

   

1.95

   

3.62

   

3.50

 
                     

Other expense

                    

Other expense

 

$

826,774

   

807,042

   

906,416

   

823,683

   

877,619

 

Amortization of core deposit and other intangible assets

  

(3,914)

   

(3,913)

   

(3,913)

   

(4,305)

   

(5,088)

 

Noninterest operating expense

 

$

822,860

   

803,129

   

902,503

   

819,378

   

872,531

 

Efficiency ratio

                    

Noninterest operating expense (numerator)

 

$

822,860

   

803,129

   

902,503

   

819,378

   

872,531

 

Taxable-equivalent net interest income

  

947,114

   

961,371

   

981,868

   

1,014,225

   

1,035,469

 

Other income

  

520,561

   

487,273

   

529,360

   

521,040

   

527,779

 

Less:  Gain (loss) on bank investment securities

  

2,773

   

6,969

   

(20,782)

   

(6,452)

   

3,737

 

Denominator

 

$

1,464,902

   

1,441,675

   

1,532,010

   

1,541,717

   

1,559,511

 

Efficiency ratio

  

56.17

%

  

55.71

%

  

58.91

%

  

53.15

%

  

55.95

%

Balance sheet data

                    

In millions

                    

Average assets

                    

Average assets

 

$

140,181

   

136,446

   

120,585

   

122,554

   

120,388

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(19)

   

(23)

   

(27)

   

(31)

   

(36)

 

Deferred taxes

  

5

   

6

   

7

   

8

   

10

 

Average tangible assets

 

$

135,574

   

131,836

   

115,972

   

117,938

   

115,769

 

Average common equity

                    

Average total equity

 

$

16,073

   

15,953

   

15,720

   

15,832

   

15,837

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

   

(1,373)

 

Average common equity

  

14,823

   

14,703

   

14,470

   

14,582

   

14,464

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(19)

   

(23)

   

(27)

   

(31)

   

(36)

 

Deferred taxes

  

5

   

6

   

7

   

8

   

10

 

Average tangible common equity

 

$

10,216

   

10,093

   

9,857

   

9,966

   

9,845

 

At end of quarter

                    

Total assets

                    

Total assets

 

$

138,627

   

139,537

   

124,578

   

119,873

   

125,501

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(17)

   

(21)

   

(25)

   

(29)

   

(33)

 

Deferred taxes

  

4

   

5

   

6

   

7

   

8

 

Total tangible assets

 

$

134,021

   

134,928

   

119,966

   

115,258

   

120,883

 

Total common equity

                    

Total equity

 

$

16,101

   

15,945

   

15,816

   

15,717

   

15,780

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

 

Common equity, net of undeclared cumulative preferred 
   dividends

  

14,851

   

14,695

   

14,566

   

14,467

   

14,530

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(17)

   

(21)

   

(25)

   

(29)

   

(33)

 

Deferred taxes

  

4

   

5

   

6

   

7

   

8

 

Total tangible common equity

 

$

10,245

   

10,086

   

9,954

   

9,852

   

9,912

 
  
  

(1)

After any related tax effect.

 

INVESTOR CONTACT: 
Donald J. MacLeod 
(716) 842-5138 
 

MEDIA CONTACT: 
C. Michael Zabel 
(716) 842-5385

 

M&T Bank Corporation

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/mt-bank-corporation-announces-third-quarter-results-301157856.html

SOURCE M&T Bank Corporation