Release Details

M&T Bank Corporation Announces Second Quarter Results

BUFFALO, N.Y.July 21, 2021 /PRNewswire/ -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the quarter ended June 30, 2021.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $3.41 in the second quarter of 2021, up from $1.74 in the year-earlier quarter and $3.33 in the first quarter of 2021. GAAP-basis net income was $458 million in the recent quarter, $241 million in the second quarter of 2020 and $447 million in the initial 2021 quarter. GAAP-basis net income for the second 2021 quarter expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.22% and 11.55%, respectively, compared with .71% and 6.13%, respectively, in the corresponding 2020 period and 1.22% and 11.57%, respectively, in the first quarter of 2021. Included in noninterest expenses in the recent quarter were merger-related expenses associated with M&T's proposed acquisition of People's United Financial, Inc. of $4 million ($3 million after tax-effect, or $.02 of diluted earnings per common share), compared with $10 million ($8 million after tax-effect, or $.06 of diluted earnings per common share) in the first quarter of 2021.

Commenting on M&T's results for the second quarter of 2021, Darren J. King, Executive Vice President and Chief Financial Officer, noted, "Reflecting signs of economic recovery, we were encouraged by the increased customer activity experienced during the recent quarter, particularly associated with debit and credit cards.  M&T's trust businesses continued their strong performance, with revenues up seven percent from last year's second quarter.  The year-over-year expense growth largely resulted from increased costs for incentives and other investments that had been curtailed in 2020 due to the pandemic.  M&T's balance sheet remains solid, highlighted by an allowance for credit losses to loans ratio of 1.62% and a Common Equity Tier 1 Capital Ratio of 10.7%, up from 10.4% at March 31, 2021."

Earnings Highlights

 
                     
              

Change 2Q21 vs.

 

($ in millions, except per share data)

 

2Q21

  

2Q20

  

1Q21

  

2Q20

  

1Q21

 
                     

Net income

 

$

458

  

$

241

  

$

447

   

90

%

  

2

%

Net income available to common shareholders  ΜΆ  diluted

 

$

439

  

$

223

  

$

428

   

97

%

  

2

%

Diluted earnings per common share

 

$

3.41

  

$

1.74

  

$

3.33

   

96

%

  

2

%

Annualized return on average assets

  

1.22

%

  

.71

%

  

1.22

%

        

Annualized return on average common equity

  

11.55

%

  

6.13

%

  

11.57

%

        

For the first six-months of 2021, diluted earnings per common share rose 83% to $6.73 from $3.67 in the year-earlier period.  GAAP-basis net income for the first half of 2021 increased to $905 million from $510 million in the corresponding 2020 period.  Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income in the six-month period ended June 30, 2021 was 1.22% and 11.56%, respectively, improved from .80% and 6.56%, respectively, in the similar 2020 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 increased to $3.45 in the second quarter of 2021 from $1.76 and $3.41 in the year-earlier quarter and the first quarter of 2021, respectively.  Net operating income totaled $463 million in 2021's second quarter, $244 million in the second quarter of 2020 and $457 million in the initial 2021 quarter.  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 1.27% and 16.68%, respectively, .74% and 9.04%, respectively, in the corresponding 2020 quarter and 1.29% and 17.05%, respectively, in the first quarter of 2021.

Diluted net operating earnings per common share in the first six months of 2021 rose to $6.84 from $3.71 in the similar 2020 period.  Net operating income during the first half of 2021 was $920 million, up from $516 million in the six-month period ended June 30, 2020.  Net operating income expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity was 1.28% and 16.86%, respectively, in the initial six months of 2021, compared with .84% and 9.71% respectively, in the similar 2020 period.

Taxable-equivalent Net Interest Income.  Net interest income expressed on a taxable-equivalent basis totaled $946 million in the recent quarter, compared with $961 million in the second quarter of 2020 and $985 million in the initial 2021 quarter.  The decrease in the recent quarter as compared with the earlier quarters was due to a narrowing of the net interest margin to 2.77% in the second quarter of 2021 from 3.13% in the year-earlier quarter and 2.97% in the first quarter of 2021.  The decreased net interest margin resulted from lower interest rates earned on loans and higher amounts of low-yielding balances at the Federal Reserve Bank of New York.  Interest income from Paycheck Protection Program ("PPP") loans, including recognition of fees associated with repaid loans, was $51 million in the recent quarter, $29 million in the year-earlier quarter and $70 million in the first quarter of 2021.

                     

Taxable-equivalent Net Interest Income

 
                     
              

Change 2Q21 vs.

 

($ in millions)

 

2Q21

  

2Q20

  

1Q21

  

2Q20

  

1Q21

 
                     

Average earning assets

 

$

136,951

  

$

123,492

  

$

134,355

   

11

%

  

2

%

Net interest income  ΜΆ  taxable-equivalent

 

$

946

  

$

961

  

$

985

   

-2

%

  

-4

%

Net interest margin

  

2.77

%

  

3.13

%

  

2.97

%

        

Provision for Credit Losses/Asset Quality.  Recaptures of the provision for credit losses of $15 million and $25 million were recorded in the second and first quarters of 2021, respectively.  The provision for credit losses was $325 million in the second quarter of 2020.  The provision in each quarter adjusts the allowance for credit losses to reflect expected losses that are based on economic forecasts as of each quarter-end date. Net loan charge-offs were $46 million during the recent quarter, down from $71 million in the second quarter of 2020 and $75 million in the first quarter of 2021. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .19% and .29% in the second quarters of 2021 and 2020, respectively, and .31% in the first quarter of 2021.

Nonaccrual loans totaled $2.24 billion or 2.31% of total loans outstanding at June 30, 2021, compared with $1.96 billion or 1.97% of total loans at March 31, 2021 and $1.16 billion or 1.18% at June 30, 2020.  The increase in nonaccrual loans from June 30, 2020 to the two most recent quarter-ends reflects the continuing impact of the pandemic on borrowers' ability to make contractual payments on their loans, most notably loans in the hospitality sector.  Assets taken in foreclosure of defaulted loans were $28 million at June 30, 2021$67 million a year earlier and $30 million at March 31, 2021.

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 $1.58 billion or 1.62% of loans outstanding at June 30, 2021, compared with $1.64 billion or 1.68% at June 30, 2020 and $1.64 billion or 1.65% at March 31, 2021. The allowance at June 30, 2021June 30, 2020, and March 31, 2021 represented 1.69%, 1.79%, and 1.75%, respectively, of total loans on those dates, excluding outstanding balances of PPP loans.

 

Asset Quality Metrics

 

 

 

 

              

Change 2Q21 vs.

 

($ in millions)

 

2Q21

  

2Q20

  

1Q21

  

2Q20

  

1Q21

 
                     

At end of quarter

                    

Nonaccrual loans

 

$

2,242

  

$

1,157

  

$

1,957

   

94

%

  

15

%

Real estate and other foreclosed assets

 

$

28

  

$

67

  

$

30

   

-58

%

  

-6

%

Total nonperforming assets

 

$

2,270

  

$

1,224

  

$

1,987

   

86

%

  

14

%

Accruing loans past due 90 days or more (1)

 

$

1,077

  

$

536

  

$

1,085

   

101

%

  

-1

%

Nonaccrual loans as % of loans outstanding

  

2.31

%

  

1.18

%

  

1.97

%

        
                     

Allowance for credit losses

 

$

1,575

  

$

1,638

  

$

1,636

   

-4

%

  

-4

%

Allowance for credit losses as % of loans outstanding

  

1.62

%

  

1.68

%

  

1.65

%

        
                     

For the period

                    

Provision for credit losses

 

$

(15)

  

$

325

  

$

(25)

   

β€”

   

β€”

 

Net charge-offs

 

$

46

  

$

71

  

$

75

   

-35

%

  

-39

%

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

  

.19

%

  

.29

%

  

.31

%

        
                         

(1) Predominantly government-guaranteed residential real estate loans.

Noninterest Income and Expense.  Noninterest income increased to $514 million in the second quarter of 2021 from $487 million in the year-earlier quarter and $506 million in the first quarter of 2021. The higher level of the recent quarter's noninterest income when compared with the earlier quarters resulted largely from higher service charges on deposit accounts, merchant discount and credit card fees, and trust income.

Noninterest Income

 
                     
              

Change 2Q21 vs.

 

($ in millions)

 

2Q21

  

2Q20

  

1Q21

  

2Q20

  

1Q21

 
                     

Mortgage banking revenues

 

$

133

  

$

145

  

$

139

   

-8

%

  

-4

%

Service charges on deposit accounts

  

99

   

78

   

93

   

27

%

  

6

%

Trust income

  

163

   

152

   

156

   

7

%

  

4

%

Brokerage services income

  

10

   

10

   

13

   

-2

%

  

-22

%

Trading account and foreign exchange gains

  

7

   

8

   

6

   

-22

%

  

3

%

Gain (loss) on bank investment securities

  

(11)

   

7

   

(12)

  

β€”

  

β€”

 

Other revenues from operations

  

113

   

87

   

111

   

29

%

  

2

%

Total

 

$

514

  

$

487

  

$

506

   

5

%

  

2

%

Noninterest expense totaled $865 million in the second quarter of 2021, compared with $807 million in the corresponding quarter of 2020 and $919 million in the first quarter of 2021.  Excluding expenses considered to be nonoperating in nature, such as amortization of core deposit and other intangible assets and merger-related expenses, noninterest operating expenses were $859 million in the recent quarter, $803 million in the second quarter of 2020 and $907 million in 2021's initial quarter. Factors contributing to the increase in noninterest operating expenses in the recent quarter as compared with the year-earlier quarter were higher costs for salaries and employee benefits, outside data processing and software, and professional services. As compared with the first quarter of 2021, the lower level of noninterest expenses in the recent quarter was predominantly attributable to a decline in expenses for salaries and employee benefits, reflecting seasonally higher stock-based compensation and employee benefits expenses during the initial 2021 quarter.  Reflecting the impact of lower interest rates on expected prepayments of serviced residential mortgage loans, M&T recorded an $8 million increase in the valuation allowance for capitalized residential mortgage servicing rights in the recent quarter, compared with a decrease in that valuation allowance of $9 million in the initial 2021 quarter.

 

Noninterest Expense

 
                     
              

Change 2Q21 vs.

 

($ in millions)

 

2Q21

  

2Q20

  

1Q21

  

2Q20

  

1Q21

 
                     

Salaries and employee benefits

 

$

479

  

$

459

  

$

541

   

4

%

  

-11

%

Equipment and net occupancy

  

81

   

77

   

82

   

5

%

  

-2

%

Outside data processing and software

  

74

   

61

   

66

   

21

%

  

13

%

FDIC assessments

  

18

   

14

   

14

   

26

%

  

26

%

Advertising and marketing

  

13

   

10

   

15

   

36

%

  

-9

%

Printing, postage and supplies

  

11

   

11

   

9

   

-1

%

  

19

%

Amortization of core deposit and other intangible assets

  

3

   

4

   

3

   

-30

%

 

β€”

 

Other costs of operations

  

186

   

171

   

189

   

9

%

  

-2

%

Total

 

$

865

  

$

807

  

$

919

   

7

%

  

-6

%

                     

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 58.4% in the second quarter of 2021, 55.7% in the year-earlier quarter and 60.3% in the first quarter of 2021.

Balance Sheet.  M&T had total assets of $150.6 billion at June 30, 2021, compared with $139.5 billion and $150.5 billion at June 30, 2020 and March 31, 2021, respectively. Loans and leases, net of unearned discount, were $97.1 billion at June 30, 2021, compared with $97.8 billion at June 30, 2020 and $99.3 billion at March 31, 2021. The lower level of loans and leases at the recent quarter-end as compared with June 30, 2020 reflects a $3.8 billion decline in commercial loans, largely offset by growth in consumer loans and residential real estate loans of $1.7 billion and $1.1 billion, respectively.  The lower commercial loan balances reflect declines in PPP and dealer floor plan loans.  The rise in consumer loans resulted from higher balances of recreational finance and automobile loans, while the increase in residential real estate loans was attributable to purchased government-guaranteed loans.  The decline in total loans and leases at the recent quarter-end as compared with the first quarter of 2021 resulted largely from lower commercial loans of $2.4 billion and residential real estate loans of $645 million, partially offset by a rise in consumer loans of $728 million. The decrease in commercial loans reflects lower balances of PPP loans. Those loans totaled $4.3 billion at June 30, 2021, compared with $6.5 billion at June 30, 2020 and $6.2 billion at March 31, 2021. The consumer loans increase reflects higher balances of recreational finance and automobile loans.  Total deposits were $128.3 billion at the recent quarter-end, compared with $115.0 billion at June 30, 2020 and $128.5 billion at March 31, 2021. The increased levels of deposits at the two most recent quarter-ends as compared with June 30, 2020 reflect higher levels of liquidity being maintained by many commercial and consumer customers.  During the recent quarter, M&T stopped accepting deposits for its Cayman Islands office.

Total shareholders' equity was $16.7 billion, or 11.10% of total assets at June 30, 2021$15.9 billion, or 11.43% at June 30, 2020 and $16.4 billion, or 10.93% at March 31, 2021. Common shareholders' equity was $15.5 billion, or $120.22 per share, at June 30, 2021, compared with $14.7 billion, or $114.54 per share, a year-earlier and $15.2 billion, or $118.12 per share, at March 31, 2021. Tangible equity per common share was $84.47 at June 30, 2021$78.62 at June 30, 2020 and $82.35 at March 31, 2021. 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 10.7% at June 30, 2021, up from 10.4% three months earlier.

Conference Call.  Investors will have an opportunity to listen to M&T's conference call to discuss second 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 #1338608.  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 Wednesday, July 28, 2021 by calling (800) 585-8367, or (404) 537-3406 for international participants, and by making reference to the ID #1338608.  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.

About M&T. 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.

Who We Are.  We are a bank for communities – bringing the capabilities of a large bank with the care of a locally focused institution. Our purpose is to make a difference in people's lives serving all our stakeholders. The keys to our approach are characterized by responsible lending based on the advantages of local knowledge and scale, and our long history of being prudent stewards of our shareholders' capital. For more on our approach as a bank for communities, we committed to communicating our efforts transparently, in our inaugural ESG Report launched this quarter.

We have once again received an "Outstanding" Community Reinvestment Act (CRA) rating from the Federal Reserve Bank of New York β€“ a streak of earning the regulatory agency's highest rating for meeting the credit needs of the bank's communities that dates to 1982. While these acknowledgements might not be the biggest markers of corporate financial success, they are some of the most important to us, because it recognizes our work to improve the quality of lives in all of our communities and for all of our stakeholders.  This, we believe, is the hallmark of building a healthier company.

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.

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 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.

Also as described further below, statements regarding M&T's expectations or predictions regarding the proposed transaction between M&T and People's United Financial, Inc. ("People's United") are forward-looking statements, including statements regarding the expected timing, completion and effects of the proposed transaction as well as M&T's and People's United's expected financial results, prospects, targets, goals and outlook.  

Forward-looking statements are typically identified by words such as "believe," "expect," "anticipate," "intend," "target," "estimate," "continue," or "potential," by future conditional verbs such as "will," "would," "should," "could," or "may," or by variations of such words or by similar expressions.  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 risks, predictions and uncertainties relating to the impact of the COVID-19 pandemic; the impact of the People's United transaction, as described further below; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; common shares outstanding; common stock price volatility; fair value of and number of stock-based compensation awards to be issued in future periods; the impact of changes in market values on trust-related revenues; legislation or regulations 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.

In addition, Future Factors related to the proposed transaction between M&T and People's United, include, among others: the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between M&T and People's United; the outcome of any legal proceedings that may be instituted against M&T or People's United; the possibility that the proposed transaction will not close when expected or at all because required regulatory or other approvals are not received or other conditions to the closing are not satisfied on a timely basis or at all, or are obtained subject to conditions that are not anticipated; the risk that any announcements relating to the proposed combination could have adverse effects on the market price of the common stock of either or both parties to the combination; the possibility that the anticipated benefits of the transaction will not be realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where M&T and People's United do businessΝΎ certain restrictions during the pendency of the merger that may impact the parties' ability to pursue certain business opportunities or strategic transactions; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or eventsΝΎ diversion of management's attention from ongoing business operations and opportunitiesΝΎ potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transactionΝΎ M&T's and People's United's success in executing their respective business plans and strategies and managing the risks involved in the foregoing; and other factors that may affect future results of M&T and People's United; the business, economic and political conditions in the markets in which the parties operate; the risk that the proposed combination and its announcement could have an adverse effect on either or both parties' ability to retain customers and retain or hire key personnel and maintain relationships with customers; the risk that the proposed combination may be more difficult or time-consuming than anticipated, including in areas such as sales force, cost containment, asset realization, systems integration and other key strategies; revenues following the proposed combination may be lower than expected, including for possible reasons such as unexpected costs, charges or expenses resulting from the transactions; the unforeseen risks relating to liabilities of M&T or People's United that may exist; and uncertainty as to the extent of the duration, scope, and impacts of the COVID-19 pandemic on People's United, M&T and the proposed combination.

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.

M&T provides further detail regarding these risks and uncertainties in its 2020 Form 10-K, including in the Risk Factors section of such report, as well as in certain other 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

      

Six months ended

     
  

June 30

      

June 30

     

Amounts in thousands, except per share

 

2021

  

2020

  

Change

  

2021

  

2020

  

Change

 

Performance

                        

Net income

 

$

458,069

   

241,054

   

90

%

 

$

905,318

   

509,876

   

78

%

Net income available to common shareholders

  

438,759

   

223,099

   

97

%

  

866,852

   

473,795

   

83

%

Per common share:

                        

Basic earnings

 

$

3.41

   

1.74

   

96

%

 

$

6.74

   

3.67

   

84

%

Diluted earnings

  

3.41

   

1.74

   

96

%

  

6.73

   

3.67

   

83

%

Cash dividends

 

$

1.10

   

1.10

   

β€”

  

$

2.20

   

2.20

  

β€”

 

Common shares outstanding:

                        

Average - diluted (1)

  

128,842

   

128,333

   

β€”

   

128,756

   

129,044

  

β€”

 

Period end (2)

  

128,686

   

128,294

  

β€”

   

128,686

   

128,294

  

β€”

 

Return on (annualized):

                        

Average total assets

  

1.22

%

  

.71

%

      

1.22

%

  

.80

%

    

Average common shareholders' equity

  

11.55

%

  

6.13

%

      

11.56

%

  

6.56

%

    

Taxable-equivalent net interest income

 

$

946,072

   

961,371

   

-2

%

 

$

1,931,200

   

1,943,239

   

-1

%

Yield on average earning assets

  

2.85

%

  

3.38

%

      

2.97

%

  

3.75

%

    

Cost of interest-bearing liabilities

  

.14

%

  

.40

%

      

.17

%

  

.60

%

    

Net interest spread

  

2.71

%

  

2.98

%

      

2.80

%

  

3.15

%

    

Contribution of interest-free funds

  

.06

%

  

.15

%

      

.07

%

  

.22

%

    

Net interest margin

  

2.77

%

  

3.13

%

      

2.87

%

  

3.37

%

    

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

  

.19

%

  

.29

%

      

.25

%

  

.26

%

    

Net operating results (3)

                        

Net operating income

 

$

462,959

   

243,958

   

90

%

 

$

920,331

   

515,663

   

78

%

Diluted net operating earnings per common share

  

3.45

   

1.76

   

96

%

  

6.84

   

3.71

   

84

%

Return on (annualized):

                        

Average tangible assets

  

1.27

%

  

.74

%

      

1.28

%

  

.84

%

    

Average tangible common equity

  

16.68

%

  

9.04

%

      

16.86

%

  

9.71

%

    

Efficiency ratio

  

58.4

%

  

55.7

%

      

59.4

%

  

57.4

%

    
                         
  

 At June 30

                   

Loan quality

 

2021

  

2020

  

Change

             

Nonaccrual loans

 

$

2,242,057

   

1,156,650

   

94

%

            

Real estate and other foreclosed assets

  

27,902

   

66,763

   

-58

%

            

Total nonperforming assets

 

$

2,269,959

   

1,223,413

   

86

%

            

Accruing loans past due 90 days or more (4)

 

$

1,077,227

   

535,755

   

101

%

            

Government guaranteed loans included in totals above:

                        

Nonaccrual loans

 

$

49,796

   

51,165

   

-3

%

            

Accruing loans past due 90 days or more

  

1,029,331

   

454,269

   

127

%

            

Renegotiated loans

 

$

236,377

   

234,768

   

1

%

            

Nonaccrual loans to total net loans

  

2.31

%

  

1.18

%

                

Allowance for credit losses to total loans

  

1.62

%

  

1.68

%

                
          

(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.

 

 

Financial Highlights, Five Quarter Trend

 
  

Three months ended

 
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Amounts in thousands, except per share

 

2021

  

2021

  

2020

  

2020

  

2020

 

Performance

                    

Net income

 

$

458,069

   

447,249

   

471,140

   

372,136

   

241,054

 

Net income available to common shareholders

  

438,759

   

428,093

   

451,869

   

353,400

   

223,099

 

Per common share:

                    

Basic earnings

 

$

3.41

   

3.33

   

3.52

   

2.75

   

1.74

 

Diluted earnings

  

3.41

   

3.33

   

3.52

   

2.75

   

1.74

 

Cash dividends

 

$

1.10

   

1.10

   

1.10

   

1.10

   

1.10

 

Common shares outstanding:

                    

Average - diluted (1)

  

128,842

   

128,669

   

128,379

   

128,355

   

128,333

 

Period end (2)

  

128,686

   

128,658

   

128,333

   

128,303

   

128,294

 

Return on (annualized):

                    

Average total assets

  

1.22

%

  

1.22

%

  

1.30

%

  

1.06

%

  

.71

%

Average common shareholders' equity

  

11.55

%

  

11.57

%

  

12.07

%

  

9.53

%

  

6.13

%

Taxable-equivalent net interest income

 

$

946,072

   

985,128

   

993,252

   

947,114

   

961,371

 

Yield on average earning assets

  

2.85

%

  

3.08

%

  

3.15

%

  

3.13

%

  

3.38

%

Cost of interest-bearing liabilities

  

.14

%

  

.18

%

  

.25

%

  

.30

%

  

.40

%

Net interest spread

  

2.71

%

  

2.90

%

  

2.90

%

  

2.83

%

  

2.98

%

Contribution of interest-free funds

  

.06

%

  

.07

%

  

.10

%

  

.12

%

  

.15

%

Net interest margin

  

2.77

%

  

2.97

%

  

3.00

%

  

2.95

%

  

3.13

%

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

  

.19

%

  

.31

%

  

.39

%

  

.12

%

  

.29

%

Net operating results (3)

                    

Net operating income

 

$

462,959

   

457,372

   

473,453

   

375,029

   

243,958

 

Diluted net operating earnings per common share

  

3.45

   

3.41

   

3.54

   

2.77

   

1.76

 

Return on (annualized):

                    

Average tangible assets

  

1.27

%

  

1.29

%

  

1.35

%

  

1.10

%

  

.74

%

Average tangible common equity

  

16.68

%

  

17.05

%

  

17.53

%

  

13.94

%

  

9.04

%

Efficiency ratio

  

58.4

%

  

60.3

%

  

54.6

%

  

56.2

%

  

55.7

%

                     
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Loan quality

 

2021

  

2021

  

2020

  

2020

  

2020

 

Nonaccrual loans

 

$

2,242,057

   

1,957,106

   

1,893,299

   

1,239,972

   

1,156,650

 

Real estate and other foreclosed assets

  

27,902

   

29,797

   

34,668

   

49,872

   

66,763

 

Total nonperforming assets

 

$

2,269,959

   

1,986,903

   

1,927,967

   

1,289,844

   

1,223,413

 

Accruing loans past due 90 days or more (4)

 

$

1,077,227

   

1,084,553

   

859,208

   

527,258

   

535,755

 

Government guaranteed loans included in totals above:

                    

Nonaccrual loans

 

$

49,796

   

51,668

   

48,820

   

45,975

   

51,165

 

Accruing loans past due 90 days or more

  

1,029,331

   

1,044,599

   

798,121

   

505,446

   

454,269

 

Renegotiated loans

 

$

236,377

   

242,121

   

238,994

   

242,581

   

234,768

 

Nonaccrual loans to total net loans

  

2.31

%

  

1.97

%

  

1.92

%

  

1.26

%

  

1.18

%

Allowance for credit losses to total loans

  

1.62

%

  

1.65

%

  

1.76

%

  

1.79

%

  

1.68

%

            

(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.

 

 

Condensed Consolidated Statement of Income

 
  

Three months ended

      

Six months ended

     
  

June 30

      

June 30

     

Dollars in thousands

 

2021

  

2020

  

Change

  

2021

  

2020

  

Change

 

Interest income

 

$

970,358

   

1,032,242

   

-6

%

 

$

1,987,320

   

2,152,661

   

-8

%

Interest expense

  

28,018

   

75,105

   

-63

   

63,585

   

218,719

   

-71

 

Net interest income

  

942,340

   

957,137

   

-2

   

1,923,735

   

1,933,942

   

-1

 

Provision for credit losses

  

(15,000)

   

325,000

  

β€”

   

(40,000)

   

575,000

  

β€”

 

Net interest income after provision for credit losses

  

957,340

   

632,137

   

51

   

1,963,735

   

1,358,942

   

45

 

Other income

                        

Mortgage banking revenues

  

133,313

   

145,024

   

-8

   

272,067

   

272,933

  

β€”

 

Service charges on deposit accounts

  

98,518

   

77,455

   

27

   

191,295

   

183,616

   

4

 

Trust income

  

162,991

   

151,882

   

7

   

319,013

   

300,633

   

6

 

Brokerage services income

  

10,265

   

10,463

   

-2

   

23,378

   

23,592

   

-1

 

Trading account and foreign exchange gains

  

6,502

   

8,290

   

-22

   

12,786

   

29,306

   

-56

 

Gain (loss) on bank investment securities

  

(10,655)

   

6,969

  

β€”

   

(22,937)

   

(13,813)

   

β€”

 

Other revenues from operations

  

112,699

   

87,190

   

29

   

223,629

   

220,366

   

1

 

Total other income

  

513,633

   

487,273

   

5

   

1,019,231

   

1,016,633

   

β€”

 

Other expense

                        

Salaries and employee benefits

  

479,134

   

458,842

   

4

   

1,020,212

   

995,685

   

2

 

Equipment and net occupancy

  

80,848

   

77,089

   

5

   

163,319

   

156,729

   

4

 

Outside data processing and software

  

74,492

   

61,376

   

21

   

140,243

   

125,786

   

11

 

FDIC assessments

  

17,876

   

14,207

   

26

   

32,064

   

26,478

   

21

 

Advertising and marketing

  

13,364

   

9,842

   

36

   

27,992

   

32,217

   

-13

 

Printing, postage and supplies

  

11,133

   

11,260

   

-1

   

20,450

   

22,112

   

-8

 

Amortization of core deposit and other

   intangible assets

  

2,737

   

3,913

   

-30

   

5,475

   

7,826

   

-30

 

Other costs of operations

  

185,761

   

170,513

   

9

   

375,034

   

346,625

   

8

 

Total other expense

  

865,345

   

807,042

   

7

   

1,784,789

   

1,713,458

   

4

 

Income before income taxes

  

605,628

   

312,368

   

94

   

1,198,177

   

662,117

   

81

 

Applicable income taxes

  

147,559

   

71,314

   

107

   

292,859

   

152,241

   

92

 

Net income

 

$

458,069

   

241,054

   

90

%

 

$

905,318

   

509,876

   

78

%

 

 

Condensed Consolidated Statement of Income, Five Quarter Trend

 
  

Three months ended

 
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Dollars in thousands

 

2021

  

2021

  

2020

  

2020

  

2020

 

Interest income

 

$

970,358

   

1,016,962

   

1,038,890

   

1,001,161

   

1,032,242

 

Interest expense

  

28,018

   

35,567

   

49,610

   

58,066

   

75,105

 

Net interest income

  

942,340

   

981,395

   

989,280

   

943,095

   

957,137

 

Provision for credit losses

  

(15,000)

   

(25,000)

   

75,000

   

150,000

   

325,000

 

Net interest income after provision for credit losses

  

957,340

   

1,006,395

   

914,280

   

793,095

   

632,137

 

Other income

                    

Mortgage banking revenues

  

133,313

   

138,754

   

140,441

   

153,267

   

145,024

 

Service charges on deposit accounts

  

98,518

   

92,777

   

95,817

   

91,355

   

77,455

 

Trust income

  

162,991

   

156,022

   

151,314

   

149,937

   

151,882

 

Brokerage services income

  

10,265

   

13,113

   

12,234

   

11,602

   

10,463

 

Trading account and foreign exchange gains

  

6,502

   

6,284

   

7,204

   

4,026

   

8,290

 

Gain (loss) on bank investment securities

  

(10,655)

   

(12,282)

   

1,619

   

2,773

   

6,969

 

Other revenues from operations

  

112,699

   

110,930

   

142,621

   

107,601

   

87,190

 

Total other income

  

513,633

   

505,598

   

551,250

   

520,561

   

487,273

 

Other expense

                    

Salaries and employee benefits

  

479,134

   

541,078

   

476,110

   

478,897

   

458,842

 

Equipment and net occupancy

  

80,848

   

82,471

   

84,228

   

81,080

   

77,089

 

Outside data processing and software

  

74,492

   

65,751

   

68,034

   

64,660

   

61,376

 

FDIC assessments

  

17,876

   

14,188

   

15,204

   

12,121

   

14,207

 

Advertising and marketing

  

13,364

   

14,628

   

17,832

   

11,855

   

9,842

 

Printing, postage and supplies

  

11,133

   

9,317

   

8,335

   

9,422

   

11,260

 

Amortization of core deposit and other intangible assets

  

2,737

   

2,738

   

3,129

   

3,914

   

3,913

 

Other costs of operations

  

185,761

   

189,273

   

172,136

   

164,825

   

170,513

 

Total other expense

  

865,345

   

919,444

   

845,008

   

826,774

   

807,042

 

Income before income taxes

  

605,628

   

592,549

   

620,522

   

486,882

   

312,368

 

Applicable income taxes

  

147,559

   

145,300

   

149,382

   

114,746

   

71,314

 

Net income

 

$

458,069

   

447,249

   

471,140

   

372,136

   

241,054

 

 

 

Condensed Consolidated Balance Sheet

 
  

June 30

      

Dollars in thousands

 

2021

  

2020

  

Change

  

ASSETS

             

Cash and due from banks

 

$

1,410,468

   

1,354,815

   

4

 

%

Interest-bearing deposits at banks

  

33,864,824

   

20,888,341

   

62

  

Trading account

  

712,558

   

1,293,534

   

-45

  

Investment securities

  

6,143,177

   

8,454,344

   

-27

  

Loans and leases:

             

Commercial, financial, etc.

  

25,409,291

   

29,203,862

   

-13

  

Real estate - commercial

  

37,558,775

   

37,159,451

   

1

  

Real estate - consumer

  

16,704,951

   

15,611,462

   

7

  

Consumer

  

17,440,415

   

15,782,773

   

11

  

Total loans and leases, net of unearned discount

  

97,113,432

   

97,757,548

   

-1

  

Less: allowance for credit losses

  

1,575,128

   

1,638,236

   

-4

  

Net loans and leases

  

95,538,304

   

96,119,312

   

-1

  

Goodwill

  

4,593,112

   

4,593,112

   

β€”

  

Core deposit and other intangible assets

  

8,690

   

21,208

   

-59

  

Other assets

  

8,351,574

   

6,812,303

   

23

  

Total assets

 

$

150,622,707

   

139,536,969

   

8

 

%

              

LIABILITIES AND SHAREHOLDERS' EQUITY

             

Noninterest-bearing deposits

 

$

55,621,230

   

45,397,843

   

23

 

%

Interest-bearing deposits

  

72,647,542

   

68,701,832

   

6

  

Deposits at Cayman Islands office

  

β€”

   

868,284

   

-100

  

Total deposits

  

128,268,772

   

114,967,959

   

12

  

Short-term borrowings

  

91,235

   

52,298

   

74

  

Accrued interest and other liabilities

  

2,042,948

   

2,250,316

   

-9

  

Long-term borrowings

  

3,499,448

   

6,321,291

   

-45

  

Total liabilities

  

133,902,403

   

123,591,864

   

8

  

Shareholders' equity:

             

Preferred

  

1,250,000

   

1,250,000

   

β€”

  

Common

  

15,470,304

   

14,695,105

   

5

  

Total shareholders' equity

  

16,720,304

   

15,945,105

   

5

  

Total liabilities and shareholders' equity

 

$

150,622,707

   

139,536,969

   

8

 

%

 

 

Condensed Consolidated Balance Sheet, Five Quarter Trend

 
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 

Dollars in thousands

 

2021

  

2021

  

2020

  

2020

  

2020

 

ASSETS

                    

Cash and due from banks

 

$

1,410,468

   

1,258,989

   

1,552,743

   

1,489,232

   

1,354,815

 

Interest-bearing deposits at banks

  

33,864,824

   

31,407,227

   

23,663,810

   

20,197,937

   

20,888,341

 

Federal funds sold

  

β€”

   

1,000

   

β€”

   

β€”

   

β€”

 

Trading account

  

712,558

   

687,359

   

1,068,581

   

1,215,573

   

1,293,534

 

Investment securities

  

6,143,177

   

6,610,667

   

7,045,697

   

7,723,004

   

8,454,344

 

Loans and leases:

                    

Commercial, financial, etc.

  

25,409,291

   

27,811,190

   

27,574,564

   

27,891,648

   

29,203,862

 

Real estate - commercial

  

37,558,775

   

37,425,974

   

37,637,889

   

37,582,084

   

37,159,451

 

Real estate - consumer

  

16,704,951

   

17,349,683

   

16,752,993

   

16,663,708

   

15,611,462

 

Consumer

  

17,440,415

   

16,712,233

   

16,570,421

   

16,309,608

   

15,782,773

 

Total loans and leases, net of unearned discount

  

97,113,432

   

99,299,080

   

98,535,867

   

98,447,048

   

97,757,548

 

Less: allowance for credit losses

  

1,575,128

   

1,636,206

   

1,736,387

   

1,758,505

   

1,638,236

 

Net loans and leases

  

95,538,304

   

97,662,874

   

96,799,480

   

96,688,543

   

96,119,312

 

Goodwill

  

4,593,112

   

4,593,112

   

4,593,112

   

4,593,112

   

4,593,112

 

Core deposit and other intangible assets

  

8,690

   

11,427

   

14,165

   

17,294

   

21,208

 

Other assets

  

8,351,574

   

8,248,405

   

7,863,517

   

6,702,048

   

6,812,303

 

Total assets

 

$

150,622,707

   

150,481,060

   

142,601,105

   

138,626,743

   

139,536,969

 
                     

LIABILITIES AND SHAREHOLDERS' EQUITY

                    

Noninterest-bearing deposits

 

$

55,621,230

   

53,641,419

   

47,572,884

   

44,201,670

   

45,397,843

 

Interest-bearing deposits

  

72,647,542

   

74,193,255

   

71,580,750

   

70,061,680

   

68,701,832

 

Deposits at Cayman Islands office

  

β€”

   

641,691

   

652,104

   

899,989

   

868,284

 

Total deposits

  

128,268,772

   

128,476,365

   

119,805,738

   

115,163,339

   

114,967,959

 

Short-term borrowings

  

91,235

   

58,957

   

59,482

   

46,123

   

52,298

 

Accrued interest and other liabilities

  

2,042,948

   

2,000,727

   

2,166,409

   

1,857,383

   

2,250,316

 

Long-term borrowings

  

3,499,448

   

3,498,503

   

4,382,193

   

5,458,885

   

6,321,291

 

Total liabilities

  

133,902,403

   

134,034,552

   

126,413,822

   

122,525,730

   

123,591,864

 

Shareholders' equity:

                    

Preferred

  

1,250,000

   

1,250,000

   

1,250,000

   

1,250,000

   

1,250,000

 

Common

  

15,470,304

   

15,196,508

   

14,937,283

   

14,851,013

   

14,695,105

 

Total shareholders' equity

  

16,720,304

   

16,446,508

   

16,187,283

   

16,101,013

   

15,945,105

 

Total liabilities and shareholders' equity

 

$

150,622,707

   

150,481,060

   

142,601,105

   

138,626,743

   

139,536,969

 

 

 

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

 
   

Three months ended

 

Change in balance 
June 30, 2021 from

 

Six months ended 
June 30,

   
   

June 30
2021

 

June 30
2020

 

March 31
2021

  

2021

 

2020

 

 

Change 
in 
balance

   

Balance

 

Rate

 

Balance

 

Rate

 

Balance

 

Rate

 

June 30
2020

 

March 31
2021

 

Balance

 

Rate

 

Balance

 

Rate

 

ASSETS

                                  

Interest-bearing deposits at banks

 

$

32,081

 

.11

%

 

16,454

 

.10

%

 

27,666

 

.10

%

 

95

%

 

16

%

 

$

29,886

 

.11

%

 

11,292

 

.41

%

 

165

%

Federal funds sold and agreements to resell securities

  

β€”

 

.48

  

692

 

.11

  

678

 

.12

  

-100

  

-100

   

337

 

.12

  

958

 

.90

  

β€”

 

Trading account

  

49

 

1.76

  

49

 

2.04

  

50

 

1.44

  

1

  

β€”

   

49

 

1.60

  

56

 

2.38

  

-12

 

Investment securities

  

6,211

 

2.23

  

8,500

 

2.24

  

6,605

 

2.28

  

-27

  

-6

   

6,407

 

2.25

  

8,801

 

2.23

  

-27

 

Loans and leases, net of unearned discount

                                    

Commercial, financial, etc.

  

27,055

 

3.26

  

29,733

 

3.10

  

27,723

 

3.53

  

-9

  

-2

   

27,387

 

3.39

  

27,011

 

3.55

  

1

 

Real estate - commercial

  

37,419

 

3.92

  

36,947

 

4.42

  

37,609

 

4.16

  

1

  

-1

   

37,513

 

4.04

  

36,491

 

4.62

  

3

 

Real estate - consumer

  

17,022

 

3.54

  

15,599

 

4.00

  

17,404

 

3.54

  

9

  

-2

   

17,212

 

3.54

  

15,765

 

4.02

  

9

 

Consumer

  

17,114

 

4.44

  

15,518

 

4.85

  

16,620

 

4.64

  

10

  

3

   

16,869

 

4.53

  

15,484

 

5.07

  

9

 

Total loans and leases, net

  

98,610

 

3.79

  

97,797

 

4.05

  

99,356

 

3.99

  

1

  

-1

   

98,981

 

3.89

  

94,751

 

4.32

  

4

 

Total earning assets

  

136,951

 

2.85

  

123,492

 

3.38

  

134,355

 

3.08

  

11

  

2

   

135,660

 

2.97

  

115,858

 

3.75

  

17

 

Goodwill

  

4,593

    

4,593

    

4,593

    

β€”

  

β€”

   

4,593

    

4,593

    

β€”

 

Core deposit and other intangible assets

  

10

    

23

    

13

    

-57

  

-21

   

11

    

25

    

-55

 

Other assets

  

9,087

    

8,338

    

9,196

    

9

  

-1

   

9,142

    

8,037

    

14

 

Total assets

 

$

150,641

    

136,446

    

148,157

    

10

%

 

2

%

 

$

149,406

    

128,513

    

16

%

                                     

LIABILITIES AND SHAREHOLDERS' EQUITY

                                    

Interest-bearing deposits

                                    

Savings and interest-checking deposits

 

$

71,561

 

.05

  

62,927

 

.17

  

70,458

 

.07

  

14

%

 

2

%

 

$

71,013

 

.06

  

59,646

 

.35

  

19

%

Time deposits

  

3,358

 

.61

  

5,354

 

1.49

  

3,732

 

.76

  

-37

  

-10

   

3,544

 

.69

  

5,513

 

1.52

  

-36

 

Deposits at Cayman Islands office

  

50

 

.12

  

1,017

 

.06

  

683

 

.11

  

-95

  

-93

   

365

 

.11

  

1,344

 

.54

  

-73

 

Total interest-bearing deposits

  

74,969

 

.07

  

69,298

 

.27

  

74,873

 

.10

  

8

  

β€”

   

74,922

 

.09

  

66,503

 

.45

  

13

 

Short-term borrowings

  

61

 

.01

  

63

 

.01

  

62

 

.01

  

-3

  

-1

   

61

 

.01

  

60

 

.08

  

2

 

Long-term borrowings

  

3,429

 

1.74

  

6,189

 

1.86

  

3,851

 

1.78

  

-45

  

-11

   

3,639

 

1.76

  

6,215

 

2.23

  

-41

 

Total interest-bearing liabilities

  

78,459

 

.14

  

75,550

 

.40

  

78,786

 

.18

  

4

  

β€”

   

78,622

 

.17

  

72,778

 

.60

  

8

 

Noninterest-bearing deposits

  

53,444

    

42,497

    

50,860

    

26

  

5

   

52,159

    

37,477

    

39

 

Other liabilities

  

2,167

    

2,446

    

2,184

    

-11

  

-1

   

2,175

    

2,422

    

-10

 

Total liabilities

  

134,070

    

120,493

    

131,830

    

11

  

2

   

132,956

    

112,677

    

18

 

Shareholders' equity

  

16,571

    

15,953

    

16,327

    

4

  

1

   

16,450

    

15,836

    

4

 

Total liabilities and shareholders' equity

 

$

150,641

    

136,446

    

148,157

    

10

%

 

2

%

 

$

149,406

    

128,513

    

16

%

                                     

Net interest spread

    

2.71

    

2.98

    

2.90

           

2.80

    

3.15

    

Contribution of interest-free funds

    

.06

    

.15

    

.07

           

.07

    

.22

    

Net interest margin

    

2.77

%

   

3.13

%

   

2.97

%

          

2.87

%

   

3.37

%

   

 

 

Reconciliation of Quarterly GAAP to Non-GAAP Measures

 
  

Three months ended

  

Six months ended

 
  

June 30

  

June 30

 
  

2021

  

2020

  

2021

  

2020

 

Income statement data

                

In thousands, except per share

                

Net income

                

Net income

 

$

458,069

   

241,054

   

905,318

   

509,876

 

Amortization of core deposit and other intangible assets (1)

  

2,023

   

2,904

   

4,057

   

5,787

 

Merger-related expenses (1)

  

2,867

   

β€”

   

10,956

   

β€”

 

Net operating income

 

$

462,959

   

243,958

   

920,331

   

515,663

 
                 

Earnings per common share

                

Diluted earnings per common share

 

$

3.41

   

1.74

   

6.73

   

3.67

 

Amortization of core deposit and other intangible assets (1)

  

.02

   

.02

   

.03

   

.04

 

Merger-related expenses (1)

  

.02

   

β€”

   

.08

   

β€”

 

Diluted net operating earnings per common share

 

$

3.45

   

1.76

   

6.84

   

3.71

 
                 

Other expense

                

Other expense

 

$

865,345

   

807,042

   

1,784,789

   

1,713,458

 

Amortization of core deposit and other intangible assets

  

(2,737)

   

(3,913)

   

(5,475)

   

(7,826)

 

Merger-related expenses

  

(3,893)

   

β€”

   

(13,844)

   

β€”

 

Noninterest operating expense

 

$

858,715

   

803,129

   

1,765,470

   

1,705,632

 

Merger-related expenses

                

Salaries and employee benefits

 

$

4

   

β€”

   

4

   

β€”

 

Outside data processing and software

  

244

   

β€”

   

244

   

β€”

 

Advertising and marketing

  

24

   

β€”

   

24

   

β€”

 

Printing, postage and supplies

  

2,049

   

β€”

   

2,049

   

β€”

 

Other costs of operations

  

1,572

   

β€”

   

11,523

   

β€”

 

Other expense

 

$

3,893

   

β€”

   

13,844

   

β€”

 

Efficiency ratio

                

Noninterest operating expense (numerator)

 

$

858,715

   

803,129

   

1,765,470

   

1,705,632

 

Taxable-equivalent net interest income

 

$

946,072

   

961,371

   

1,931,200

   

1,943,239

 

Other income

  

513,633

   

487,273

   

1,019,231

   

1,016,633

 

Less:  Gain (loss) on bank investment securities

  

(10,655)

   

6,969

   

(22,937)

   

(13,813)

 

Denominator

 

$

1,470,360

   

1,441,675

   

2,973,368

   

2,973,685

 

Efficiency ratio

  

58.4

%

  

55.7

%

  

59.4

%

  

57.4

%

Balance sheet data

                

In millions

                

Average assets

                

Average assets

 

$

150,641

   

136,446

   

149,406

   

128,513

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(10)

   

(23)

   

(11)

   

(25)

 

Deferred taxes

  

3

   

6

   

3

   

7

 

Average tangible assets

 

$

146,041

   

131,836

   

144,805

   

123,902

 

Average common equity

                

Average total equity

 

$

16,571

   

15,953

   

16,450

   

15,836

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

 

Average common equity

  

15,321

   

14,703

   

15,200

   

14,586

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(10)

   

(23)

   

(11)

   

(25)

 

Deferred taxes

  

3

   

6

   

3

   

7

 

Average tangible common equity

 

$

10,721

   

10,093

   

10,599

   

9,975

 

At end of quarter

                

Total assets

                

Total assets

 

$

150,623

   

139,537

         

Goodwill

  

(4,593)

   

(4,593)

         

Core deposit and other intangible assets

  

(9)

   

(21)

         

Deferred taxes

  

2

   

5

         

Total tangible assets

 

$

146,023

   

134,928

         

Total common equity

                

Total equity

 

$

16,720

   

15,945

         

Preferred stock

  

(1,250)

   

(1,250)

         

Common equity

  

15,470

   

14,695

         

Goodwill

  

(4,593)

   

(4,593)

         

Core deposit and other intangible assets

  

(9)

   

(21)

         

Deferred taxes

  

2

   

5

         

Total tangible common equity

 

$

10,870

   

10,086

         


 

                         

(1) After any related tax effect.

 

 

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

 
  

Three months ended

 
  

June 30,

  

March 31,

  

December 31,

  

September 30,

  

June 30,

 
  

2021

  

2021

  

2020

  

2020

  

2020

 

Income statement data

                    

In thousands, except per share

                    

Net income

                    

Net income

 

$

458,069

   

447,249

   

471,140

   

372,136

   

241,054

 

Amortization of core deposit and other intangible assets (1)

  

2,023

   

2,034

   

2,313

   

2,893

   

2,904

 

Merger-related expenses (1)

  

2,867

   

8,089

   

β€”

   

β€”

   

β€”

 

Net operating income

 

$

462,959

   

457,372

   

473,453

   

375,029

   

243,958

 
                     

Earnings per common share

                    

Diluted earnings per common share

 

$

3.41

   

3.33

   

3.52

   

2.75

   

1.74

 

Amortization of core deposit and other intangible assets (1)

  

.02

   

.02

   

.02

   

.02

   

.02

 

Merger-related expenses (1)

  

.02

   

.06

   

β€”

   

β€”

   

β€”

 

Diluted net operating earnings per common share

 

$

3.45

   

3.41

   

3.54

   

2.77

   

1.76

 
                     

Other expense

                    

Other expense

 

$

865,345

   

919,444

   

845,008

   

826,774

   

807,042

 

Amortization of core deposit and other intangible assets

  

(2,737)

   

(2,738)

   

(3,129)

   

(3,914)

   

(3,913)

 

Merger-related expenses

  

(3,893)

   

(9,951)

   

β€”

   

β€”

   

β€”

 

Noninterest operating expense

 

$

858,715

   

906,755

   

841,879

   

822,860

   

803,129

 

Merger-related expenses

                    

Salaries and employee benefits

 

$

4

   

β€”

   

β€”

   

β€”

   

β€”

 

Outside data processing and software

  

244

   

β€”

   

β€”

   

β€”

   

β€”

 

Advertising and marketing

  

24

   

β€”

   

β€”

   

β€”

   

β€”

 

Printing, postage and supplies

  

2,049

   

β€”

   

β€”

   

β€”

   

β€”

 

Other costs of operations

  

1,572

   

9,951

   

β€”

   

β€”

   

β€”

 

Other expense

 

$

3,893

   

9,951

   

β€”

   

β€”

   

β€”

 

Efficiency ratio

                    

Noninterest operating expense (numerator)

 

$

858,715

   

906,755

   

841,879

   

822,860

   

803,129

 

Taxable-equivalent net interest income

 

$

946,072

   

985,128

   

993,252

   

947,114

   

961,371

 

Other income

  

513,633

   

505,598

   

551,250

   

520,561

   

487,273

 

Less:  Gain (loss) on bank investment securities

  

(10,655)

   

(12,282)

   

1,619

   

2,773

   

6,969

 

Denominator

 

$

1,470,360

   

1,503,008

   

1,542,883

   

1,464,902

   

1,441,675

 

Efficiency ratio

  

58.4

%

  

60.3

%

  

54.6

%

  

56.2

%

  

55.7

%

Balance sheet data

                    

In millions

                    

Average assets

                    

Average assets

 

$

150,641

   

148,157

   

144,563

   

140,181

   

136,446

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(10)

   

(13)

   

(16)

   

(19)

   

(23)

 

Deferred taxes

  

3

   

3

   

4

   

5

   

6

 

Average tangible assets

 

$

146,041

   

143,554

   

139,958

   

135,574

   

131,836

 

Average common equity

                    

Average total equity

 

$

16,571

   

16,327

   

16,213

   

16,073

   

15,953

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

 

Average common equity

  

15,321

   

15,077

   

14,963

   

14,823

   

14,703

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(10)

   

(13)

   

(16)

   

(19)

   

(23)

 

Deferred taxes

  

3

   

3

   

4

   

5

   

6

 

Average tangible common equity

 

$

10,721

   

10,474

   

10,358

   

10,216

   

10,093

 

At end of quarter

                    

Total assets

                    

Total assets

 

$

150,623

   

150,481

   

142,601

   

138,627

   

139,537

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(9)

   

(12)

   

(14)

   

(17)

   

(21)

 

Deferred taxes

  

2

   

3

   

4

   

4

   

5

 

Total tangible assets

 

$

146,023

   

145,879

   

137,998

   

134,021

   

134,928

 

Total common equity

                    

Total equity

 

$

16,720

   

16,447

   

16,187

   

16,101

   

15,945

 

Preferred stock

  

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

   

(1,250)

 

Common equity

  

15,470

   

15,197

   

14,937

   

14,851

   

14,695

 

Goodwill

  

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

   

(4,593)

 

Core deposit and other intangible assets

  

(9)

   

(12)

   

(14)

   

(17)

   

(21)

 

Deferred taxes

  

2

   

3

   

4

   

4

   

5

 

Total tangible common equity

 

$

10,870

   

10,595

   

10,334

   

10,245

   

10,086

 
                         

(1)       After any related tax effect.

 

 

INVESTOR CONTACT:

Donald J. MacLeod

 

(716) 842-5138

  

MEDIA CONTACT:

Maya Dillon

 

(212) 415-0557

 

M&T Bank Corporation

 

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/mt-bank-corporation-announces-second-quarter-results-301338432.html

SOURCE M&T Bank Corporation