Release Details

M&T Bank Corporation Announces 2020 Fourth Quarter And Full-Year Results

BUFFALO, N.Y.Jan. 21, 2021 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for 2020.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $3.52 in the fourth quarter of 2020, compared with $3.60 in the year-earlier quarter and $2.75 in the third quarter of 2020. GAAP-basis net income was $471 million in the recent quarter, $493 million in the final quarter of 2019 and $372 million in the third 2020 quarter. GAAP-basis net income in the fourth quarter of 2020 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.30% and 12.07%, respectively, compared with 1.60% and 12.95%, respectively, in the corresponding 2019 period and 1.06% and 9.53%, respectively, in the third quarter of 2020. 

Darren J. King, M&T's Executive Vice President and Chief Financial Officer, commented, "In what has been an extremely challenging year, M&T responded quickly and effectively to take on those challenges while continuing to meet the needs of our customers through the extraordinary efforts of our employees.  Although the effects of the pandemic and the low interest rate environment impacted M&T's financial results in 2020, we were pleased with the growth experienced in the mortgage banking and trust businesses, as well as the role we played in providing our customers the opportunity to participate in the Paycheck Protection Program."

Earnings Highlights

 
                     
              

Change 4Q20 vs.

 

($ in millions, except per share data)

 

4Q20

  

4Q19

  

3Q20

  

4Q19

  

3Q20

 
                     

Net income

 

$

471

  

$

493

  

$

372

   

-4

%

  

27

%

Net income available to common shareholders  ΜΆ  diluted

 

$

452

  

$

473

  

$

353

   

-5

%

  

28

%

Diluted earnings per common share

 

$

3.52

  

$

3.60

  

$

2.75

   

-2

%

  

28

%

Annualized return on average assets

  

1.30

%

  

1.60

%

  

1.06

%

        

Annualized return on average common equity

  

12.07

%

  

12.95

%

  

9.53

%

        

For the years ended December 31, 2020 and 2019, diluted earnings per common share were $9.94 and $13.75, respectively. GAAP-basis net income in 2020 totaled $1.35 billion, compared with $1.93 billion in 2019. Expressed as a rate of return on average assets and average common shareholders' equity, GAAP-basis net income in 2020 was 1.00% and 8.72%, respectively, and 1.61% and 12.87%, respectively, in 2019.

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 $3.54 in the final quarter of 2020, compared with $3.62 in the fourth quarter of 2019 and $2.77 in the third quarter of 2020.  Net operating income aggregated $473 million in the recent quarter, $496 million in the fourth quarter of 2019 and $375 million in 2020's third quarter.  Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income in the fourth quarter of 2020 was 1.35% and 17.53%, respectively, 1.67% and 19.08%, respectively, in the similar quarter of 2019 and 1.10% and 13.94%, respectively, in the third quarter of 2020.

Diluted net operating earnings per common share for the years ended December 31, 2020 and 2019 were $10.02 and $13.86, respectively.  Net operating income in 2020 was $1.36 billion, compared with $1.94 billion in 2019.  Net operating income expressed as a rate of return on average tangible assets and average tangible common shareholders' equity was 1.04% and 12.79%, respectively, in 2020 and 1.69% and 19.08%, respectively, in 2019.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis totaled $993 million in the recent quarter, compared with $1.01 billion in the fourth quarter of 2019. That decline resulted from a 64 basis point narrowing of the net interest margin, to 3.00% in the fourth quarter of 2020 from 3.64% in the year-earlier quarter, that was partially offset by the impact of a $21.3 billion or 19% increase in average earning assets to $131.9 billion in the recent quarter from $110.6 billion in the final quarter of 2019.   In the third quarter of 2020, taxable-equivalent net interest income was $947 million, the net interest margin was 2.95% and average earning assets were $127.7 billion.  During the recent quarter, $29 million of interest income was recognized from the accelerated amortization of deferred fees related to payments received on Paycheck Protection Program ("PPP") loans originated by M&T during 2020.  At December 31, 2020 and September 30, 2020, outstanding balances of PPP loans totaled $5.4 billion and $6.5 billion, respectively.  As compared with the final 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 improvement in the net interest margin in the recent quarter as compared with 2020's third quarter reflects a five basis point decline in average rates paid to customers on deposits, while the impacts of accelerated amortization of deferred PPP fees and increased levels of low-yielding balances held at the Federal Reserve Bank of New York were largely offsetting.  Taxable-equivalent net interest income for the full year of 2020 was $3.88 billion and in 2019 was $4.15 billion. The net interest margin was 3.16% in 2020 and 3.84% in 2019.

Taxable-equivalent Net Interest Income

 
              

Change 4Q20 vs.

 

($ in millions)

 

4Q20

  

4Q19

  

3Q20

  

4Q19

  

3Q20

 
                     

Average earning assets

 

$

131,916

  

$

110,581

  

$

127,689

   

19

%

  

3

%

Net interest income  ΜΆ  taxable-equivalent

 

$

993

  

$

1,014

  

$

947

   

-2

%

  

5

%

Net interest margin

  

3.00

%

  

3.64

%

  

2.95

%

        

Provision for Credit Losses/Asset Quality.  The provision for credit losses totaled $75 million in the fourth quarter of 2020, compared with $54 million in the year-earlier quarter and $150 million in 2020's third quarter. The provision was $800 million for the year ended December 31, 2020, compared with $176 million in 2019.  The significantly higher level of the provision in 2020 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 economic impact of the COVID-19 pandemic. Prior to 2020, the provision for credit losses reflected incurred losses only.  Net loan charge-offs were $97 million during the recent quarter, compared with $41 million in the final quarter of 2019 and $30 million in the third quarter of 2020. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .39% and .18% in the final quarters of 2020 and 2019, respectively, and .12% in the third quarter of 2020. Net loan charge-offs during 2020 and 2019 aggregated $247 million and $144 million, respectively, representing .26% and .16%, respectively, of average loans outstanding.

Loans classified as nonaccrual rose to $1.89 billion or 1.92% of total loans outstanding at December 31, 2020 from $1.24 billion or 1.26% of total loans at September 30, 2020.  That significant increase reflected the continuing impact of the pandemic on borrowers' ability to make contractual payments on their loans, particularly loans collateralized by hotels.  Of the $653 million rise in nonaccrual loans during the fourth quarter of 2020, $530 million were associated with hotels.  Nonaccrual loans outstanding at December 31, 2019 were $963 million or 1.06% 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 $35 million at December 31, 2020$86 million at December 31, 2019 and $50 million at  September 30, 2020.

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 $1.74 billion or 1.76% of loans outstanding at December 31, 2020, compared with $1.05 billion or 1.16% at December 31, 2019$1.76 billion or 1.79% at September 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 December 31, 2020 and September 30, 2020 represented 1.86% and 1.91%, respectively, of total loans on those dates, excluding outstanding balances of PPP loans.

Asset Quality Metrics

 
              

Change 4Q20 vs.

 

($ in millions)

 

4Q20

  

4Q19

  

3Q20

  

4Q19

  

3Q20

 
                     

At end of quarter

                    

Nonaccrual loans

 

$

1,893

  

$

963

  

$

1,240

   

97

%

  

53

%

Real estate and other foreclosed assets

 

$

35

  

$

86

  

$

50

   

-60

%

  

-30

%

Total nonperforming assets

 

$

1,928

  

$

1,049

  

$

1,290

   

84

%

  

49

%

Accruing loans past due 90 days or more (1)

 

$

859

  

$

519

  

$

527

   

66

%

  

63

%

Nonaccrual loans as % of loans outstanding

  

1.92

%

  

1.06

%

  

1.26

%

        
                     

Allowance for credit losses

 

$

1,736

  

$

1,051

  

$

1,759

   

65

%

  

-1

%

Allowance for credit losses as % of loans outstanding

  

1.76

%

  

1.16

%

  

1.79

%

        
                     

For the period

                    

Provision for credit losses

 

$

75

  

$

54

  

$

150

   

39

%

  

-50

%

Net charge-offs

 

$

97

  

$

41

  

$

30

   

135

%

  

227

%

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

  

.39

%

  

.18

%

  

.12

%

        
       

(1)

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

Noninterest Income and Expense.  Noninterest income was $551 million in the fourth quarter of 2020 and $521 million in each of the year-earlier quarter and the third quarter of 2020. The improvement when compared with the final 2019 quarter resulted largely from a $30 million distribution from Bayview Lending Group LLC and  higher mortgage banking revenues. Partially offsetting those factors were declines in service charges on deposit accounts, loan syndication fees and trading account and foreign exchange gains. The higher income in the recent quarter as compared with the third quarter of 2020 predominantly reflects the distribution from Bayview Lending Group LLC and increased commercial mortgage banking revenues, partially offset by a decline in residential mortgage banking revenues.

Noninterest Income

 
              

Change 4Q20 vs.

 

($ in millions)

 

4Q20

  

4Q19

  

3Q20

  

4Q19

  

3Q20

 
                     

Mortgage banking revenues

 

$

140

  

$

118

  

$

153

   

19

%

  

-8

%

Service charges on deposit accounts

  

96

   

111

   

91

   

-14

%

  

5

%

Trust income

  

151

   

151

   

150

   

β€”

   

1

%

Brokerage services income

  

12

   

12

   

12

   

3

%

  

5

%

Trading account and foreign exchange gains

  

7

   

17

   

4

   

-57

%

  

79

%

Gain (loss) on bank investment securities

  

2

   

(6)

   

3

   

β€”

   

-42

%

Other revenues from operations

  

143

   

118

   

108

   

21

%

  

33

%

Total

 

$

551

  

$

521

  

$

521

   

6

%

  

6

%

Noninterest income improved to $2.09 billion in 2020 from $2.06 billion in 2019. A 24% rise in mortgage banking revenues, higher trust income and increased income from Bayview Lending Group LLC were partially offset by declines in service charges on deposit accounts, trading account and foreign exchange gains and loan syndication fees.

Noninterest expense totaled $845 million in the final quarter of 2020, compared with $824 million in the corresponding quarter of 2019 and $827 million in the third 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 $842 million in the recent quarter, $819 million in the fourth quarter of 2019 and $823 million in 2020's third quarter. Significant factors contributing to the higher level of noninterest expenses in the recent quarter as compared with the year-earlier quarter were higher costs for salaries and employee benefits, changes  in the valuation allowance for capitalized residential mortgage servicing rights and $14 million of expenses related to the planned transition of the support for M&T's retail brokerage and advisory business to the platform of LPL Financial, partially offset by lower costs for professional and outside services, advertising and marketing, and travel and entertainment. The valuation allowance for capitalized residential mortgage servicing rights was increased by $3 million in the fourth quarter of 2020, compared with a reduction in the allowance of $16 million in the final 2019 quarter.  When compared with the third quarter of 2020, the recent quarter increase in noninterest expenses largely reflected expenses for the retail brokerage and advisory business support transition and higher costs for advertising and marketing.

Noninterest Expense

 
              

Change 4Q20 vs.

 

($ in millions)

 

4Q20

  

4Q19

  

3Q20

  

4Q19

  

3Q20

 
                     

Salaries and employee benefits

 

$

476

  

$

469

  

$

479

   

1

%

  

-1

%

Equipment and net occupancy

  

84

   

83

   

81

   

2

%

  

4

%

Outside data processing and software

  

68

   

62

   

65

   

10

%

  

5

%

FDIC assessments

  

15

   

12

   

12

   

22

%

  

25

%

Advertising and marketing

  

18

   

27

   

12

   

-34

%

  

50

%

Printing, postage and supplies

  

9

   

10

   

9

   

-12

%

  

-12

%

Amortization of core deposit and other intangible assets

  

3

   

4

   

4

   

-27

%

  

-20

%

Other costs of operations

  

172

   

157

   

165

   

10

%

  

4

%

Total

 

$

845

  

$

824

  

$

827

   

3

%

  

2

%


 

For the year ended December 31, 2020, noninterest expense aggregated $3.39 billion, compared with $3.47 billion in 2019. Noninterest operating expenses were $3.37 billion and $3.45 billion in 2020 and 2019, respectively. Contributing to the lower level of such expenses in 2020 were decreased costs for professional and outside services, legal-related matters, advertising and marketing, travel and entertainment, and a $48 million charge in the second quarter of 2019 associated with the sale of an equity investment in an asset manager. Those factors were partially offset by higher costs for salaries and employee benefits, outside data processing and software, increases to the valuation allowance for capitalized residential mortgage servicing rights and the transition expenses noted earlier.

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 54.6% in the fourth quarter of 2020, 53.1% in the year-earlier quarter and 56.2% in the third quarter of 2020. The efficiency ratio for the full year 2020 was 56.3%, compared with 55.7% in 2019.

Balance Sheet.  M&T had total assets of $142.6 billion at December 31, 2020, compared with $119.9 billion and $138.6 billion at December 31, 2019 and September 30, 2020, respectively. Loans and leases, net of unearned discount, were $98.5 billion at December 31, 2020, up from $90.9 billion at December 31, 2019 and $98.4 billion at September 30, 2020. The increase in total loans and leases at the recent quarter-end as compared with the fourth quarter of 2019 was driven largely by growth in commercial loans of $3.7 billion and commercial real estate loans of $2.1 billion. The commercial loan growth reflects loans originated as part of the PPP, which totaled $5.4 billion at December 31, 2020. Total deposits rose to $119.8 billion at the recent quarter-end, compared with $94.8 billion at December 31, 2019 and $115.2 billion at September 30, 2020. The higher levels of deposits at the two most recent quarter-ends as compared with December 31, 2019 reflect increased commercial and consumer deposits, as well as higher deposits associated with residential mortgage servicing activities.

Total shareholders' equity was $16.2 billion, or 11.35% of total assets at December 31, 2020$15.7 billion, or 13.11% at December 31, 2019 and $16.1 billion, or 11.61% at September 30, 2020. Common shareholders' equity was $14.9 billion, or $116.39 per share, at December 31, 2020, compared with $14.5 billion, or $110.78 per share, a year-earlier and $14.9 billion, or $115.75 per share, at September 30, 2020. Tangible equity per common share was $80.52 at December 31, 2020$75.44 at December 31, 2019 and $79.85 at September 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 10.0% at December 31, 2020, up from 9.81% three months earlier and 9.73% at December 31, 2019.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss fourth 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 #1884289.  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, January 28, 2021 by calling (800) 585-8367, or (404) 537-3406 for international participants, and by making reference to the ID #1884289.  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

      

Year ended

     
  

December 31

      

December 31

     

Amounts in thousands, except per share

 

2020

  

2019

  

Change

  

2020

  

2019

  

Change

 

Performance

                        

Net income

 

$

471,140

   

493,066

   

-4

%

 

$

1,353,152

   

1,929,149

   

-30

%

Net income available to common shareholders

  

451,869

   

473,372

   

-5

%

  

1,279,068

   

1,849,511

   

-31

%

Per common share:

                        

Basic earnings

 

$

3.52

   

3.60

   

-2

%

 

$

9.94

   

13.76

   

-28

%

Diluted earnings

  

3.52

   

3.60

   

-2

%

  

9.94

   

13.75

   

-28

%

Cash dividends

 

$

1.10

   

1.10

   

β€”

  

$

4.40

   

4.10

   

7

%

Common shares outstanding:

                        

Average - diluted (1)

  

128,379

   

131,549

   

-2

%

  

128,704

   

134,462

   

-4

%

Period end (2)

  

128,333

   

130,589

   

-2

%

  

128,333

   

130,589

   

-2

%

Return on (annualized):

                        

Average total assets

  

1.30

%

  

1.60

%

      

1.00

%

  

1.61

%

    

Average common shareholders' equity

  

12.07

%

  

12.95

%

      

8.72

%

  

12.87

%

    

Taxable-equivalent net interest income

 

$

993,252

   

1,014,225

   

-2

%

 

$

3,883,605

   

4,153,127

   

-6

%

Yield on average earning assets

  

3.15

%

  

4.27

%

      

3.43

%

  

4.53

%

    

Cost of interest-bearing liabilities

  

.25

%

  

.97

%

      

.43

%

  

1.05

%

    

Net interest spread

  

2.90

%

  

3.30

%

      

3.00

%

  

3.48

%

    

Contribution of interest-free funds

  

.10

%

  

.34

%

      

.16

%

  

.36

%

    

Net interest margin

  

3.00

%

  

3.64

%

      

3.16

%

  

3.84

%

    

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

  

.39

%

  

.18

%

      

.26

%

  

.16

%

    

Net operating results (3)

                        

Net operating income

 

$

473,453

   

496,237

   

-5

%

 

$

1,364,145

   

1,943,508

   

-30

%

Diluted net operating earnings per common share

  

3.54

   

3.62

   

-2

%

  

10.02

   

13.86

   

-28

%

Return on (annualized):

                        

Average tangible assets

  

1.35

%

  

1.67

%

      

1.04

%

  

1.69

%

    

Average tangible common equity

  

17.53

%

  

19.08

%

      

12.79

%

  

19.08

%

    

Efficiency ratio

  

54.6

%

  

53.1

%

      

56.3

%

  

55.7

%

    
                         
  

At December 31

               

Loan quality

 

2020

  

2019

  

Change

             

Nonaccrual loans

 

$

1,893,299

   

963,112

   

97

%

            

Real estate and other foreclosed assets

  

34,668

   

85,646

   

-60

%

            

Total nonperforming assets

 

$

1,927,967

   

1,048,758

   

84

%

            

Accruing loans past due 90 days or more (4)

 

$

859,208

   

518,728

   

66

%

            

Government guaranteed loans included in totals above:

                        

Nonaccrual loans

 

$

48,820

   

50,891

   

-4

%

            

Accruing loans past due 90 days or more

  

798,121

   

479,829

   

66

%

            

Renegotiated loans

 

$

238,994

   

234,424

   

2

%

            

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

 

N/A

   

39,632

   

β€”

             

Purchased impaired loans (6):

                        

Outstanding customer balance

 

N/A

   

415,413

   

β€”

             

Carrying amount

 

N/A

   

227,545

   

β€”

             

Nonaccrual loans to total net loans

  

1.92

%

  

1.06

%

                

Allowance for credit losses to total loans

  

1.76

%

  

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 appear 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

 
  

December 31,

  

September 30,

  

June 30,

  

March 31,

  

December 31,

 

Amounts in thousands, except per share

 

2020

  

2020

  

2020

  

2020

  

2019

 

Performance

                    

Net income

 

$

471,140

   

372,136

   

241,054

   

268,822

   

493,066

 

Net income available to common shareholders

  

451,869

   

353,400

   

223,099

   

250,701

   

473,372

 

Per common share:

                    

Basic earnings

 

$

3.52

   

2.75

   

1.74

   

1.93

   

3.60

 

Diluted earnings

  

3.52

   

2.75

   

1.74

   

1.93

   

3.60

 

Cash dividends

 

$

1.10

   

1.10

   

1.10

   

1.10

   

1.10

 

Common shares outstanding:

                    

Average - diluted (1)

  

128,379

   

128,355

   

128,333

   

129,755

   

131,549

 

Period end (2)

  

128,333

   

128,303

   

128,294

   

128,282

   

130,589

 

Return on (annualized):

                    

Average total assets

  

1.30

%

  

1.06

%

  

.71

%

  

.90

%

  

1.60

%

Average common shareholders' equity

  

12.07

%

  

9.53

%

  

6.13

%

  

7.00

%

  

12.95

%

Taxable-equivalent net interest income

 

$

993,252

   

947,114

   

961,371

   

981,868

   

1,014,225

 

Yield on average earning assets

  

3.15

%

  

3.13

%

  

3.38

%

  

4.18

%

  

4.27

%

Cost of interest-bearing liabilities

  

.25

%

  

.30

%

  

.40

%

  

.83

%

  

.97

%

Net interest spread

  

2.90

%

  

2.83

%

  

2.98

%

  

3.35

%

  

3.30

%

Contribution of interest-free funds

  

.10

%

  

.12

%

  

.15

%

  

.30

%

  

.34

%

Net interest margin

  

3.00

%

  

2.95

%

  

3.13

%

  

3.65

%

  

3.64

%

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

  

.39

%

  

.12

%

  

.29

%

  

.22

%

  

.18

%

Net operating results (3)

                    

Net operating income

 

$

473,453

   

375,029

   

243,958

   

271,705

   

496,237

 

Diluted net operating earnings per common share

  

3.54

   

2.77

   

1.76

   

1.95

   

3.62

 

Return on (annualized):

                    

Average tangible assets

  

1.35

%

  

1.10

%

  

.74

%

  

0.94

%

  

1.67

%

Average tangible common equity

  

17.53

%

  

13.94

%

  

9.04

%

  

10.39

%

  

19.08

%

Efficiency ratio

  

54.6

%

  

56.2

%

  

55.7

%

  

58.9

%

  

53.1

%

                     
  

December 31,

  

September 30,

  

June 30,

  

March 31,

  

December 31,

 

Loan quality

 

2020

  

2020

  

2020

  

2020

  

2019

 

Nonaccrual loans

 

$

1,893,299

   

1,239,972

   

1,156,650

   

1,061,748

   

963,112

 

Real estate and other foreclosed assets

  

34,668

   

49,872

   

66,763

   

83,605

   

85,646

 

Total nonperforming assets

 

$

1,927,967

   

1,289,844

   

1,223,413

   

1,145,353

   

1,048,758

 

Accruing loans past due 90 days or more (4)

 

$

859,208

   

527,258

   

535,755

   

530,317

   

518,728

 

Government guaranteed loans included in totals above:

                    

Nonaccrual loans

 

$

48,820

   

45,975

   

51,165

   

50,561

   

50,891

 

Accruing loans past due 90 days or more

  

798,121

   

505,446

   

454,269

   

464,243

   

479,829

 

Renegotiated loans

 

$

238,994

   

242,581

   

234,768

   

232,439

   

234,424

 

Accruing loans acquired at a discount past due 90 days or

        more (5)

 

N/A

  

N/A

  

N/A

  

N/A

   

39,632

 

Purchased impaired loans (6):

                    

Outstanding customer balance

 

N/A

  

N/A

  

N/A

  

N/A

   

415,413

 

Carrying amount

 

N/A

  

N/A

  

N/A

  

N/A

   

227,545

 

Nonaccrual loans to total net loans

  

1.92

%

  

1.26

%

  

1.18

%

  

1.13

%

  

1.06

%

Allowance for credit losses to total loans

  

1.76

%

  

1.79

%

  

1.68

%

  

1.47

%

  

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 appear 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

      

Year ended

     
  

December 31

      

December 31

     

Dollars in thousands

 

2020

  

2019

  

Change

  

2020

  

2019

  

Change

 

Interest income

 

$

1,038,890

   

1,185,902

   

-12

%

 

$

4,192,712

   

4,879,593

   

-14

%

Interest expense

  

49,610

   

177,069

   

-72

   

326,395

   

749,329

   

-56

 

Net interest income

  

989,280

   

1,008,833

   

-2

   

3,866,317

   

4,130,264

   

-6

 

Provision for credit losses

  

75,000

   

54,000

  

39

   

800,000

   

176,000

   

355

 

Net interest income after provision for credit losses

  

914,280

   

954,833

   

-4

   

3,066,317

   

3,954,264

   

-22

 

Other income

                        

Mortgage banking revenues

  

140,441

   

118,134

   

19

   

566,641

   

457,770

   

24

 

Service charges on deposit accounts

  

95,817

   

110,987

   

-14

   

370,788

   

432,978

   

-14

 

Trust income

  

151,314

   

151,525

   

β€”

   

601,884

   

572,608

   

5

 

Brokerage services income

  

12,234

   

11,891

   

3

   

47,428

   

48,922

   

-3

 

Trading account and foreign exchange gains

  

7,204

   

16,717

   

-57

   

40,536

   

62,044

   

-35

 

Gain (loss) on bank investment securities

  

1,619

   

(6,452)

   

β€”

   

(9,421)

   

18,037

   

β€”

 

Other revenues from operations

  

142,621

   

118,238

   

21

   

470,588

   

469,320

   

β€”

 

Total other income

  

551,250

   

521,040

   

6

   

2,088,444

   

2,061,679

   

1

 

Other expense

                        

Salaries and employee benefits

  

476,110

   

469,080

   

1

   

1,950,692

   

1,900,797

   

3

 

Equipment and net occupancy

  

84,228

   

82,892

   

2

   

322,037

   

324,079

   

-1

 

Outside data processing and software

  

68,034

   

61,720

   

10

   

258,480

   

229,731

   

13

 

FDIC assessments

  

15,204

   

12,431

   

22

   

53,803

   

41,535

   

30

 

Advertising and marketing

  

17,832

   

27,063

   

-34

   

61,904

   

93,472

   

-34

 

Printing, postage and supplies

  

8,335

   

9,513

   

-12

   

39,869

   

39,893

   

β€”

 

Amortization of core deposit and other

   intangible assets

  

3,129

   

4,305

   

-27

   

14,869

   

19,490

   

-24

 

Other costs of operations

  

172,136

   

156,679

   

10

   

683,586

   

819,685

   

-17

 

Total other expense

  

845,008

   

823,683

   

3

   

3,385,240

   

3,468,682

   

-2

 

Income before income taxes

  

620,522

   

652,190

   

-5

   

1,769,521

   

2,547,261

   

-31

 

Applicable income taxes

  

149,382

   

159,124

   

-6

   

416,369

   

618,112

   

-33

 

Net income

 

$

471,140

   

493,066

   

-4

%

 

$

1,353,152

   

1,929,149

   

-30

%

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
  

Three months ended

 
  

December 31,

  

September 30,

  

June 30,

  

March 31,

  

December 31,

 

Dollars in thousands

 

2020

  

2020

  

2020

  

2020

  

2019

 

Interest income

 

$

1,038,890

   

1,001,161

   

1,032,242

   

1,120,419

   

1,185,902

 

Interest expense

  

49,610

   

58,066

   

75,105

   

143,614

   

177,069

 

Net interest income

  

989,280

   

943,095

   

957,137

   

976,805

   

1,008,833

 

Provision for credit losses

  

75,000

   

150,000

   

325,000

   

250,000

   

54,000

 

Net interest income after provision for credit losses

  

914,280

   

793,095

   

632,137

   

726,805

   

954,833

 

Other income

                    

Mortgage banking revenues

  

140,441

   

153,267

   

145,024

   

127,909

   

118,134

 

Service charges on deposit accounts

  

95,817

   

91,355

   

77,455

   

106,161

   

110,987

 

Trust income

  

151,314

   

149,937

   

151,882

   

148,751

   

151,525

 

Brokerage services income

  

12,234

   

11,602

   

10,463

   

13,129

   

11,891

 

Trading account and foreign exchange gains

  

7,204

   

4,026

   

8,290

   

21,016

   

16,717

 

Gain (loss) on bank investment securities

  

1,619

   

2,773

   

6,969

   

(20,782)

   

(6,452)

 

Other revenues from operations

  

142,621

   

107,601

   

87,190

   

133,176

   

118,238

 

Total other income

  

551,250

   

520,561

   

487,273

   

529,360

   

521,040

 

Other expense

                    

Salaries and employee benefits

  

476,110

   

478,897

   

458,842

   

536,843

   

469,080

 

Equipment and net occupancy

  

84,228

   

81,080

   

77,089

   

79,640

   

82,892

 

Outside data processing and software

  

68,034

   

64,660

   

61,376

   

64,410

   

61,720

 

FDIC assessments

  

15,204

   

12,121

   

14,207

   

12,271

   

12,431

 

Advertising and marketing

  

17,832

   

11,855

   

9,842

   

22,375

   

27,063

 

Printing, postage and supplies

  

8,335

   

9,422

   

11,260

   

10,852

   

9,513

 

Amortization of core deposit and other intangible assets

  

3,129

   

3,914

   

3,913

   

3,913

   

4,305

 

Other costs of operations

  

172,136

   

164,825

   

170,513

   

176,112

   

156,679

 

Total other expense

  

845,008

   

826,774

   

807,042

   

906,416

   

823,683

 

Income before income taxes

  

620,522

   

486,882

   

312,368

   

349,749

   

652,190

 

Applicable income taxes

  

149,382

   

114,746

   

71,314

   

80,927

   

159,124

 

Net income

 

$

471,140

   

372,136

   

241,054

   

268,822

   

493,066

 

 

Condensed Consolidated Balance Sheet

 
  

December 31

      

Dollars in thousands

 

2020

  

2019

  

Change

  

ASSETS

             

Cash and due from banks

 

$

1,552,743

   

1,432,805

   

8

 

%

Interest-bearing deposits at banks

  

23,663,810

   

7,190,154

   

229

  

Federal funds sold

  

β€”

   

3,500

   

β€”

  

Trading account

  

1,068,581

   

470,129

   

127

  

Investment securities

  

7,045,697

   

9,497,251

   

-26

  

Loans and leases:

             

Commercial, financial, etc.

  

27,574,564

   

23,838,168

   

16

  

Real estate - commercial

  

37,637,889

   

35,541,914

   

6

  

Real estate - consumer

  

16,752,993

   

16,156,094

   

4

  

Consumer

  

16,570,421

   

15,386,693

   

8

  

Total loans and leases, net of unearned discount

  

98,535,867

   

90,922,869

   

8

  

Less: allowance for credit losses

  

1,736,387

   

1,051,071

   

65

  

Net loans and leases

  

96,799,480

   

89,871,798

   

8

  

Goodwill

  

4,593,112

   

4,593,112

   

β€”

  

Core deposit and other intangible assets

  

14,165

   

29,034

   

-51

  

Other assets

  

7,863,517

   

6,784,974

   

16

  

Total assets

 

$

142,601,105

   

119,872,757

   

19

 

%

              

LIABILITIES AND SHAREHOLDERS' EQUITY

             

Noninterest-bearing deposits

 

$

47,572,884

   

32,396,407

   

47

 

%

Interest-bearing deposits

  

71,580,750

   

60,689,618

   

18

  

Deposits at Cayman Islands office

  

652,104

   

1,684,044

   

-61

  

Total deposits

  

119,805,738

   

94,770,069

   

26

  

Short-term borrowings

  

59,482

   

62,363

   

-5

  

Accrued interest and other liabilities

  

2,166,409

   

2,337,490

   

-7

  

Long-term borrowings

  

4,382,193

   

6,986,186

   

-37

  

Total liabilities

  

126,413,822

   

104,156,108

   

21

  

Shareholders' equity:

             

Preferred

  

1,250,000

   

1,250,000

   

β€”

  

Common

  

14,937,283

   

14,466,649

   

3

  

Total shareholders' equity

  

16,187,283

   

15,716,649

   

3

  

Total liabilities and shareholders' equity

 

$

142,601,105

   

119,872,757

   

19

 

%

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

   
  

December 31,

  

September 30,

  

June 30,

  

March 31,

  

December 31,

Dollars in thousands

 

2020

  

2020

  

2020

  

2020

  

2019

ASSETS

                   

Cash and due from banks

 

$

1,552,743

   

1,489,232

   

1,354,815

   

1,298,192

   

1,432,805

Interest-bearing deposits at banks

  

23,663,810

   

20,197,937

   

20,888,341

   

8,896,307

   

7,190,154

Federal funds sold

  

β€”

   

β€”

   

β€”

   

β€”

   

3,500

Trading account

  

1,068,581

   

1,215,573

   

1,293,534

   

1,224,291

   

470,129

Investment securities

  

7,045,697

   

7,723,004

   

8,454,344

   

8,956,590

   

9,497,251

Loans and leases:

                   

Commercial, financial, etc.

  

27,574,564

   

27,891,648

   

29,203,862

   

26,243,648

   

23,838,168

Real estate - commercial

  

37,637,889

   

37,582,084

   

37,159,451

   

36,684,106

   

35,541,914

Real estate - consumer

  

16,752,993

   

16,663,708

   

15,611,462

   

15,643,014

   

16,156,094

Consumer

  

16,570,421

   

16,309,608

   

15,782,773

   

15,571,507

   

15,386,693

Total loans and leases, net of unearned discount

  

98,535,867

   

98,447,048

   

97,757,548

   

94,142,275

   

90,922,869

Less: allowance for credit losses

  

1,736,387

   

1,758,505

   

1,638,236

   

1,384,366

   

1,051,071

Net loans and leases

  

96,799,480

   

96,688,543

   

96,119,312

   

92,757,909

   

89,871,798

Goodwill

  

4,593,112

   

4,593,112

   

4,593,112

   

4,593,112

   

4,593,112

Core deposit and other intangible assets

  

14,165

   

17,294

   

21,208

   

25,121

   

29,034

Other assets

  

7,863,517

   

6,702,048

   

6,812,303

   

6,826,311

   

6,784,974

Total assets

 

$

142,601,105

   

138,626,743

   

139,536,969

   

124,577,833

   

119,872,757

                    

LIABILITIES AND SHAREHOLDERS' EQUITY

                   

Noninterest-bearing deposits

 

$

47,572,884

   

44,201,670

   

45,397,843

   

35,554,715

   

32,396,407

Interest-bearing deposits

  

71,580,750

   

70,061,680

   

68,701,832

   

63,410,672

   

60,689,618

Deposits at Cayman Islands office

  

652,104

   

899,989

   

868,284

   

1,217,921

   

1,684,044

Total deposits

  

119,805,738

   

115,163,339

   

114,967,959

   

100,183,308

   

94,770,069

Short-term borrowings

  

59,482

   

46,123

   

52,298

   

59,180

   

62,363

Accrued interest and other liabilities

  

2,166,409

   

1,857,383

   

2,250,316

   

2,198,116

   

2,337,490

Long-term borrowings

  

4,382,193

   

5,458,885

   

6,321,291

   

6,321,435

   

6,986,186

Total liabilities

  

126,413,822

   

122,525,730

   

123,591,864

   

108,762,039

   

104,156,108

Shareholders' equity:

                   

Preferred

  

1,250,000

   

1,250,000

   

1,250,000

   

1,250,000

   

1,250,000

Common

  

14,937,283

   

14,851,013

   

14,695,105

   

14,565,794

   

14,466,649

Total shareholders' equity

  

16,187,283

   

16,101,013

   

15,945,105

   

15,815,794

   

15,716,649

Total liabilities and shareholders' equity

 

$

142,601,105

   

138,626,743

   

139,536,969

   

124,577,833

   

119,872,757

 


 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 
  

Three months ended

  

Change in balance

  

Year ended

    
  

December 31,

  

December 31,

  

September 30,

  

December 31, 2020 from

  

December 31,

  

Change

 

Dollars in millions

 

2020

  

2019

  

2020

  

December 31,

  

September 30,

  

2020

  

2019

  

in

 
  

Balance

 

Rate

  

Balance

 

Rate

  

Balance

 

Rate

  

2019

  

2020

  

Balance

 

Rate

  

Balance

 

Rate

  

balance

 

ASSETS

                                    

Interest-bearing deposits at banks

 

$

22,206

 

.10

%

 

8,944

 

1.65

%

 

16,440

 

.10

%

 

148

%

 

35

%

 

$

15,329

 

.21

%

 

6,783

 

2.08

%

 

126

%

Federal funds sold and agreements

                                    

to resell securities

  

3,799

 

.12

  

1,279

 

1.68

  

5,113

 

.13

  

197

  

-26

   

2,717

 

.26

  

327

 

1.68

  

β€”

 

Trading account

  

50

 

1.97

  

70

 

4.36

  

50

 

1.62

  

-30

  

β€”

   

53

 

2.10

  

68

 

2.72

  

-22

 

Investment securities

  

7,195

 

2.25

  

10,044

 

2.51

  

7,876

 

1.95

  

-28

  

-9

   

8,165

 

2.16

  

11,550

 

2.50

  

-29

 

Loans and leases, net of unearned

                                    

discount

                                    

Commercial, financial, etc.

  

27,713

 

3.56

  

23,548

 

4.36

  

28,333

 

3.05

  

18

  

-2

   

27,520

 

3.42

  

23,306

 

4.80

  

18

 

Real estate - commercial

  

37,707

 

4.15

  

35,039

 

5.06

  

37,243

 

4.19

  

8

  

1

   

36,986

 

4.39

  

34,885

 

5.21

  

6

 

Real estate - consumer

  

16,761

 

3.56

  

16,330

 

4.15

  

16,558

 

3.69

  

3

  

1

   

16,215

 

3.82

  

16,665

 

4.25

  

-3

 

Consumer

  

16,485

 

4.78

  

15,327

 

5.26

  

16,076

 

4.76

  

8

  

3

   

15,884

 

4.92

  

14,638

 

5.43

  

9

 

Total loans and leases, net

  

98,666

 

4.01

  

90,244

 

4.77

  

98,210

 

3.89

  

9

  

β€”

   

96,605

 

4.13

  

89,494

 

4.99

  

8

 

Total earning assets

  

131,916

 

3.15

  

110,581

 

4.27

  

127,689

 

3.13

  

19

  

3

   

122,869

 

3.43

  

108,222

 

4.53

  

14

 

Goodwill

  

4,593

    

4,593

    

4,593

    

β€”

  

β€”

   

4,593

    

4,593

    

β€”

 

Core deposit and other intangible

                                    

assets

  

16

    

31

    

19

    

-50

  

-19

   

21

    

38

    

-44

 

Other assets

  

8,038

    

7,349

    

7,880

    

9

  

2

   

7,997

    

6,731

    

19

 

Total assets

 

$

144,563

    

122,554

    

140,181

    

18

%

 

3

%

 

$

135,480

    

119,584

    

13

%

                                     

LIABILITIES AND SHAREHOLDERS' EQUITY

                                    

Interest-bearing deposits

                                    

Savings and interest-checking

                                    

deposits

 

$

69,133

 

.11

  

57,103

 

.66

  

65,848

 

.14

  

21

%

 

5

%

 

$

63,590

 

.23

  

54,610

 

.67

  

16

%

Time deposits

  

4,113

 

.97

  

6,015

 

1.58

  

4,715

 

1.22

  

-32

  

-13

   

4,960

 

1.34

  

6,309

 

1.51

  

-21

 

Deposits at Cayman Islands

                                    

office

  

826

 

.11

  

1,716

 

1.14

  

957

 

.10

  

-52

  

-14

   

1,117

 

.36

  

1,367

 

1.60

  

-18

 

Total interest-bearing

                                    

deposits

  

74,072

 

.16

  

64,834

 

.76

  

71,520

 

.21

  

14

  

4

   

69,667

 

.31

  

62,286

 

.78

  

12

 

Short-term borrowings

  

64

 

.01

  

675

 

1.86

  

62

 

.01

  

-91

  

3

   

62

 

.05

  

1,059

 

2.34

  

-94

 

Long-term borrowings

  

5,294

 

1.47

  

6,941

 

2.83

  

5,499

 

1.51

  

-24

  

-4

   

5,803

 

1.88

  

7,703

 

3.11

  

-25

 

Total interest-bearing liabilities

  

79,430

 

.25

  

72,450

 

.97

  

77,081

 

.30

  

10

  

3

   

75,532

 

.43

  

71,048

 

1.05

  

6

 

Noninterest-bearing deposits

  

46,904

    

32,069

    

44,786

    

46

  

5

   

41,683

    

30,763

    

35

 

Other liabilities

  

2,016

    

2,203

    

2,241

    

-8

  

-10

   

2,274

    

2,055

    

11

 

Total liabilities

  

128,350

    

106,722

    

124,108

    

20

  

3

   

119,489

    

103,866

    

15

 

Shareholders' equity

  

16,213

    

15,832

    

16,073

    

2

  

1

   

15,991

    

15,718

    

2

 

Total liabilities and

                                    

shareholders' equity

 

$

144,563

    

122,554

    

140,181

    

18

%

 

3

%

 

$

135,480

    

119,584

    

13

%

                                     

Net interest spread

    

2.90

    

3.30

    

2.83

           

3.00

    

3.48

    

Contribution of interest-free funds

    

.10

    

.34

    

.12

           

.16

    

.36

    

Net interest margin

    

3.00

%

   

3.64

%

   

2.95

%

          

3.16

%

   

3.84

%

   



 

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
  

Three months ended

  

Year ended

 
  

December 31

  

December 31

 
  

2020

  

2019

  

2020

  

2019

 

Income statement data

                

In thousands, except per share

                

Net income

                

Net income

 

$

471,140

   

493,066

   

1,353,152

   

1,929,149

 

Amortization of core deposit and other intangible assets (1)

  

2,313

   

3,171

   

10,993

   

14,359

 

Net operating income

 

$

473,453

   

496,237

   

1,364,145

   

1,943,508

 
                 

Earnings per common share

                

Diluted earnings per common share

 

$

3.52

   

3.60

   

9.94

   

13.75

 

Amortization of core deposit and other intangible assets (1)

  

.02

   

.02

   

.08

   

.11

 

Diluted net operating earnings per common share

 

$

3.54

   

3.62

   

10.02

   

13.86

 
                 

Other expense

                

Other expense

 

$

845,008

   

823,683

   

3,385,240

   

3,468,682

 

Amortization of core deposit and other intangible assets

  

(3,129)

   

(4,305)

   

(14,869)

   

(19,490)

 

Noninterest operating expense

 

$

841,879

   

819,378

   

3,370,371

   

3,449,192

 

Efficiency ratio

                

Noninterest operating expense (numerator)

 

$

841,879

   

819,378

   

3,370,371

   

3,449,192

 

Taxable-equivalent net interest income

  

993,252

   

1,014,225

   

3,883,605

   

4,153,127

 

Other income

  

551,250

   

521,040

   

2,088,444

   

2,061,679

 

Less:  Gain (loss) on bank investment securities

  

1,619

   

(6,452)

   

(9,421)

   

18,037

 

Denominator

 

$

1,542,883

   

1,541,717

   

5,981,470

   

6,196,769

 

Efficiency ratio

  

54.6

%

  

53.1

%

  

56.3

%

  

55.7

%

Balance sheet data

                

In millions

                

Average assets

                

Average assets

 

$

144,563

   

122,554

   

135,480

   

119,584

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(16)

   

(31)

   

(21)

   

(38)

 

Deferred taxes

  

4

   

8

   

5

   

10

 

Average tangible assets

 

$

139,958

   

117,938

   

130,871

   

114,963

 

Average common equity

                

Average total equity

 

$

16,213

   

15,832

   

15,991

   

15,718

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,272)

 

Average common equity

  

14,963

   

14,582

   

14,741

   

14,446

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(16)

   

(31)

   

(21)

   

(38)

 

Deferred taxes

  

4

   

8

   

5

   

10

 

Average tangible common equity

 

$

10,358

   

9,966

   

10,132

   

9,825

 

At end of quarter

                

Total assets

                

Total assets

 

$

142,601

   

119,873

         

Goodwill

  

(4,593)

   

(4,593)

         

Core deposit and other intangible assets

  

(14)

   

(29)

         

Deferred taxes

  

4

   

7

         

Total tangible assets

 

$

137,998

   

115,258

         

Total common equity

                

Total equity

 

$

16,187

   

15,717

         

Preferred stock

  

(1,250)

   

(1,250)

         

Common equity

  

14,937

   

14,467

         

Goodwill

  

(4,593)

   

(4,593)

         

Core deposit and other intangible assets

  

(14)

   

(29)

         

Deferred taxes

  

4

   

7

         

Total tangible common equity

 

$

10,334

   

9,852

         
   

(1)

After any related tax effect.

 

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

 
  

Three months ended

 
  

December 31,

  

September 30,

  

June 30,

  

March 31,

  

December 31,

 
  

2020

  

2020

  

2020

  

2020

  

2019

 

Income statement data

                    

In thousands, except per share

                    

Net income

                    

Net income

 

$

471,140

   

372,136

   

241,054

   

268,822

   

493,066

 

Amortization of core deposit and other intangible assets (1)

  

2,313

   

2,893

   

2,904

   

2,883

   

3,171

 

Net operating income

 

$

473,453

   

375,029

   

243,958

   

271,705

   

496,237

 
                     

Earnings per common share

                    

Diluted earnings per common share

 

$

3.52

   

2.75

   

1.74

   

1.93

   

3.60

 

Amortization of core deposit and other intangible assets (1)

  

.02

   

.02

   

.02

   

.02

   

.02

 

Diluted net operating earnings per common share

 

$

3.54

   

2.77

   

1.76

   

1.95

   

3.62

 
                     

Other expense

                    

Other expense

 

$

845,008

   

826,774

   

807,042

   

906,416

   

823,683

 

Amortization of core deposit and other intangible assets

  

(3,129)

   

(3,914)

   

(3,913)

   

(3,913)

   

(4,305)

 

Noninterest operating expense

 

$

841,879

   

822,860

   

803,129

   

902,503

   

819,378

 

Efficiency ratio

                    

Noninterest operating expense (numerator)

 

$

841,879

   

822,860

   

803,129

   

902,503

   

819,378

 

Taxable-equivalent net interest income

  

993,252

   

947,114

   

961,371

   

981,868

   

1,014,225

 

Other income

  

551,250

   

520,561

   

487,273

   

529,360

   

521,040

 

Less:  Gain (loss) on bank investment securities

  

1,619

   

2,773

   

6,969

   

(20,782)

   

(6,452)

 

Denominator

 

$

1,542,883

   

1,464,902

   

1,441,675

   

1,532,010

   

1,541,717

 

Efficiency ratio

  

54.6

%

  

56.2

%

  

55.7

%

  

58.9

%

  

53.1

%

Balance sheet data

                    

In millions

                    

Average assets

                    

Average assets

 

$

144,563

   

140,181

   

136,446

   

120,585

   

122,554

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(16)

   

(19)

   

(23)

   

(27)

   

(31)

 

Deferred taxes

  

4

   

5

   

6

   

7

   

8

 

Average tangible assets

 

$

139,958

   

135,574

   

131,836

   

115,972

   

117,938

 

Average common equity

                    

Average total equity

 

$

16,213

   

16,073

   

15,953

   

15,720

   

15,832

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

 

Average common equity

  

14,963

   

14,823

   

14,703

   

14,470

   

14,582

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(16)

   

(19)

   

(23)

   

(27)

   

(31)

 

Deferred taxes

  

4

   

5

   

6

   

7

   

8

 

Average tangible common equity

 

$

10,358

   

10,216

   

10,093

   

9,857

   

9,966

 

At end of quarter

                    

Total assets

                    

Total assets

 

$

142,601

   

138,627

   

139,537

   

124,578

   

119,873

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(14)

   

(17)

   

(21)

   

(25)

   

(29)

 

Deferred taxes

  

4

   

4

   

5

   

6

   

7

 

Total tangible assets

 

$

137,998

   

134,021

   

134,928

   

119,966

   

115,258

 

Total common equity

                    

Total equity

 

$

16,187

   

16,101

   

15,945

   

15,816

   

15,717

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

 

Common equity

  

14,937

   

14,851

   

14,695

   

14,566

   

14,467

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(14)

   

(17)

   

(21)

   

(25)

   

(29)

 

Deferred taxes

  

4

   

4

   

5

   

6

   

7

 

Total tangible common equity

 

$

10,334

   

10,245

   

10,086

   

9,954

   

9,852

 
   

(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-2020-fourth-quarter-and-full-year-results-301212443.html

SOURCE M&T Bank Corporation