M&T Bank Corporation (NYSE:MTB) announces fourth quarter 2024 results
(Dollars in millions, except per share data) |
4Q24 |
3Q24 |
4Q23 |
2024 |
2023 |
|||||
Earnings Highlights |
||||||||||
Net interest income |
$ 1,728 |
$ 1,726 |
$ 1,722 |
$ 6,852 |
$ 7,115 |
|||||
Taxable-equivalent adjustment |
12 |
13 |
13 |
50 |
54 |
|||||
Net interest income - taxable-equivalent |
1,740 |
1,739 |
1,735 |
6,902 |
7,169 |
|||||
Provision for credit losses |
140 |
120 |
225 |
610 |
645 |
|||||
Noninterest income |
657 |
606 |
578 |
2,427 |
2,528 |
|||||
Noninterest expense |
1,363 |
1,303 |
1,450 |
5,359 |
5,379 |
|||||
Net income |
681 |
721 |
482 |
2,588 |
2,741 |
|||||
Net income available to common shareholders - diluted |
644 |
674 |
457 |
2,449 |
2,636 |
|||||
Diluted earnings per common share |
3.86 |
4.02 |
2.74 |
14.64 |
15.79 |
|||||
Return on average assets - annualized |
1.28 % |
1.37 % |
.92 % |
1.23 % |
1.33 % |
|||||
Return on average common shareholders' equity - annualized |
9.75 |
10.26 |
7.41 |
9.54 |
11.06 |
|||||
Average Balance Sheet |
||||||||||
Total assets |
$ 211,853 |
$ 209,581 |
$ 208,752 |
$ 211,220 |
$ 205,397 |
|||||
Interest-bearing deposits at banks |
23,602 |
25,491 |
30,153 |
27,244 |
26,202 |
|||||
Investment securities |
33,679 |
31,023 |
27,490 |
30,755 |
27,932 |
|||||
Loans and leases |
135,723 |
134,751 |
132,770 |
134,717 |
132,738 |
|||||
Deposits |
164,639 |
161,505 |
164,713 |
163,423 |
162,094 |
|||||
Borrowings |
14,228 |
15,428 |
13,057 |
15,523 |
13,054 |
|||||
Selected Ratios |
||||||||||
(Amounts expressed as a percent, except per share data) |
||||||||||
Net interest margin |
3.58 % |
3.62 % |
3.61 % |
3.58 % |
3.83 % |
|||||
Efficiency ratio (1) |
56.8 |
55.0 |
62.1 |
56.9 |
54.9 |
|||||
Net charge-offs to average total loans - annualized |
.47 |
.35 |
.44 |
.41 |
.33 |
|||||
Allowance for credit losses to total loans |
1.61 |
1.62 |
1.59 |
1.61 |
1.59 |
|||||
Nonaccrual loans to total loans |
1.25 |
1.42 |
1.62 |
1.25 |
1.62 |
|||||
Common equity Tier 1 ("CET1") capital ratio (2) |
11.67 |
11.54 |
10.98 |
11.67 |
10.98 |
|||||
Common shareholders' equity per share |
$ 160.90 |
$ 159.38 |
$ 150.15 |
$ 160.90 |
$ 150.15 |
|||||
(1) A reconciliation of non-GAAP measures is included in the tables that accompany this release. |
||||||||||
(2) |
Financial Highlights
- M&T's capital position continues to strengthen as the CET1 capital ratio increased for the seventh consecutive quarter to an estimated 11.67% at
December 31, 2024 , representing a 13 basis-point increase from 11.54% atSeptember 30, 2024 . M&T repurchased shares of its common stock for a total cost of$200 million , including the share repurchase excise tax, in the fourth quarter of 2024. - Net interest margin of 3.58% in the recent quarter narrowed from 3.62% in the third quarter of 2024 reflecting a lower contribution of interest-free funds, partially offset by a higher net interest spread.
- Average loan growth reflected higher average balances of commercial and industrial and consumer loans, partially offset by a reduction in the average balance of commercial real estate loans.
- Higher average deposits reflected growth in average savings and interest-checking deposits and noninterest-bearing deposits and declines in higher-cost time deposits. Lower average borrowings reflected a decline in average short-term borrowings from the
Federal Home Loan Bank ("FHLB") ofNew York . - An increase in other income in the fourth quarter of 2024 reflected a rise in commercial mortgage banking revenues, a distribution from an equity investment and higher net gains on bank investment securities. Higher other expense in that same period reflected a loss on the redemption of certain of M&T's trust preferred obligations and vacated facility write-downs, partially offset by a pension-related distribution benefit.
- The level of nonaccrual loans improved to 1.25% of loans outstanding at
December 31, 2024 from 1.42% atSeptember 30, 2024 .
Chief Financial Officer Commentary
"I would like to close out 2024 by thanking our customers for their business and our fellow colleagues at M&T for making a difference in people's lives and the communities we serve. M&T enters 2025 with resolute focus on enhancing capabilities to better serve our customers by optimizing our business processes and building more scale and resiliency for continued growth."
-
Contact: |
||
Investor Relations: |
|
716.842.5138 |
Media Relations: |
|
929.651.0447 |
Non-GAAP Measures (1) |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions, except per share data) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
Net operating income |
$ 691 |
$ 731 |
-6 % |
$ 494 |
40 % |
|||||
Diluted net operating earnings per common share |
3.92 |
4.08 |
-4 |
2.81 |
40 |
|||||
Annualized return on average tangible assets |
1.35 % |
1.45 % |
.98 % |
|||||||
Annualized return on average tangible common equity |
14.66 |
15.47 |
11.70 |
|||||||
Efficiency ratio |
56.8 |
55.0 |
62.1 |
|||||||
Tangible equity per common share |
$ 109.36 |
$ 107.97 |
1 |
$ 98.54 |
11 |
____________________ |
|
(1) |
A reconciliation of non-GAAP measures is included in the tables that accompany this release. |
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.
For the year ended
Taxable-equivalent Net Interest Income |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
Average earning assets |
$ 193,106 |
$ 191,366 |
1 % |
$ 190,536 |
1 % |
|||||
Average interest-bearing liabilities |
132,313 |
130,775 |
1 |
127,646 |
4 |
|||||
Net interest income - taxable-equivalent |
1,740 |
1,739 |
— |
1,735 |
— |
|||||
Yield on average earning assets |
5.60 % |
5.82 % |
5.73 % |
|||||||
Cost of interest-bearing liabilities |
2.94 |
3.22 |
3.17 |
|||||||
Net interest spread |
2.66 |
2.60 |
2.56 |
|||||||
Net interest margin |
3.58 |
3.62 |
3.61 |
Taxable-equivalent net interest income increased
- Average interest-bearing deposits at banks decreased
$1.9 billion and the yield received on those deposits declined 63 basis points. - Average investment securities increased
$2.7 billion and the rates earned on those securities increased 18 basis points. - Average loans and leases increased
$972 million while the yield received on those loans and leases decreased 21 basis points. - Average interest-bearing deposits increased
$2.7 billion while the rates paid on such deposits declined 24 basis points. - Average borrowings declined
$1.2 billion and the rates paid on such borrowings declined 32 basis points.
Taxable-equivalent net interest income increased
- Average interest-bearing deposits at banks decreased
$6.6 billion and the yield received on those deposits declined 68 basis points. - Average investment securities and average loans and leases increased
$6.2 billion and$3.0 billion , respectively. - The yield earned on average investment securities increased 75 basis points while the yield received on average loans and leases decreased 16 basis points.
- Average interest-bearing deposits rose
$3.5 billion while the rates paid on those deposits decreased 26 basis points. - Average borrowings increased
$1.2 billion while the rates paid on such borrowings declined 8 basis points.
Taxable-equivalent net interest income was
- Average earning assets increased
$5.8 billion to$192.8 billion in 2024 from$187.0 billion in 2023, reflecting purchases of investment securities and loan growth. - Yields earned on average investment securities and average loans and leases increased 55 and 24 basis points, respectively.
- Average interest-bearing liabilities increased
$12.0 billion reflecting a rise in interest-bearing deposits of$9.5 billion and borrowings of$2.5 billion . - Rates paid on average interest-bearing deposits and borrowings increased 57 and 37 basis points, respectively.
Average Earning Assets |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
Interest-bearing deposits at banks |
$ 23,602 |
$ 25,491 |
-7 % |
$ 30,153 |
-22 % |
|||||
Trading account |
102 |
101 |
1 |
123 |
-17 |
|||||
Investment securities |
33,679 |
31,023 |
9 |
27,490 |
23 |
|||||
Loans and leases |
||||||||||
Commercial and industrial |
60,704 |
59,779 |
2 |
55,420 |
10 |
|||||
Real estate - commercial |
27,896 |
29,075 |
-4 |
33,455 |
-17 |
|||||
Real estate - consumer |
23,088 |
22,994 |
— |
23,339 |
-1 |
|||||
Consumer |
24,035 |
22,903 |
5 |
20,556 |
17 |
|||||
Total loans and leases |
135,723 |
134,751 |
1 |
132,770 |
2 |
|||||
Total earning assets |
$ 193,106 |
$ 191,366 |
1 |
$ 190,536 |
1 |
Average earning assets increased
- Average interest-bearing deposits at banks decreased
$1.9 billion reflecting purchases of investment securities, maturities of short-term FHLB advances and increases in average loans, partially offset by increases in average deposits. - Average investment securities increased
$2.7 billion primarily due to purchases of fixed rate agency mortgage-backed andU.S. Treasury securities during the third and fourth quarters of 2024. - Average loans and leases increased
$972 million primarily reflective of higher average consumer loans of$1.1 billion and average commercial and industrial loans and leases of$925 million , reflecting lending activities to financial and insurance industry customers and motor vehicle and recreational finance dealers, partially offset by a decrease in average commercial real estate loans of$1.2 billion .
Average earning assets increased
- Average interest-bearing deposits at banks decreased
$6.6 billion reflecting purchases of investment securities and loan growth, partially offset by higher average deposits and borrowings. - Average investment securities increased
$6.2 billion primarily reflecting purchases of fixed rate agency mortgage-backed andU.S. Treasury securities in 2024. - Average loans and leases increased
$3.0 billion predominantly due to higher average commercial and industrial loans and leases of$5.3 billion , reflecting growth spanning most industry types, and average consumer loans of$3.5 billion , reflecting higher average recreational finance and automobile loans, partially offset by a$5.6 billion decline in average commercial real estate loans.
Average Interest-bearing Liabilities |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
Interest-bearing deposits |
||||||||||
Savings and interest-checking deposits |
$ 102,127 |
$ 98,295 |
4 % |
$ 93,365 |
9 % |
|||||
Time deposits |
15,958 |
17,052 |
-6 |
21,224 |
-25 |
|||||
Total interest-bearing deposits |
118,085 |
115,347 |
2 |
114,589 |
3 |
|||||
Short-term borrowings |
2,563 |
4,034 |
-36 |
5,156 |
-50 |
|||||
Long-term borrowings |
11,665 |
11,394 |
2 |
7,901 |
48 |
|||||
Total interest-bearing liabilities |
$ 132,313 |
$ 130,775 |
1 |
$ 127,646 |
4 |
|||||
Brokered savings and interest-checking |
$ 9,690 |
$ 8,831 |
10 % |
$ 6,706 |
44 % |
|||||
Brokered time deposits |
1,740 |
2,114 |
-18 |
7,253 |
-76 |
|||||
Total brokered deposits |
$ 11,430 |
$ 10,945 |
4 |
$ 13,959 |
-18 |
Average interest-bearing liabilities increased
- Average interest-bearing deposits rose
$2.7 billion , reflecting an increase of$2.3 billion in average non-brokered deposits and$485 million in average brokered deposits. - Average borrowings decreased
$1.2 billion reflecting lower average short-term borrowings from the FHLB ofNew York in the recent quarter.
Average interest-bearing liabilities increased
- Average interest-bearing deposits rose
$3.5 billion reflecting a$6.0 billion increase in average non-brokered deposits, partially offset by a$2.5 billion decrease in average brokered deposits. - Average borrowings increased
$1.2 billion reflecting the issuances of senior notes and other long-term debt in 2024, partially offset by lower average short-term borrowings.
Provision for Credit Losses/Asset Quality |
||||||||||
Change 4Q24 vs. |
Change 4Q24 vs. |
|||||||||
(Dollars in millions) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
At end of quarter |
||||||||||
Nonaccrual loans |
$ 1,690 |
$ 1,926 |
-12 % |
$ 2,166 |
-22 % |
|||||
Real estate and other foreclosed assets |
35 |
37 |
-6 |
39 |
-9 |
|||||
Total nonperforming assets |
1,725 |
1,963 |
-12 |
2,205 |
-22 |
|||||
Accruing loans past due 90 days or more (1) |
338 |
288 |
17 |
339 |
— |
|||||
Nonaccrual loans as % of loans outstanding |
1.25 % |
1.42 % |
1.62 % |
|||||||
Allowance for credit losses |
$ 2,184 |
$ 2,204 |
-1 |
$ 2,129 |
3 |
|||||
Allowance for credit losses as % of loans outstanding |
1.61 % |
1.62 % |
1.59 % |
|||||||
For the period |
||||||||||
Provision for credit losses |
$ 140 |
$ 120 |
17 |
$ 225 |
-38 |
|||||
Net charge-offs |
160 |
120 |
34 |
148 |
8 |
|||||
Net charge-offs as % of average loans (annualized) |
.47 % |
.35 % |
.44 % |
____________________ |
|
(1) |
Predominantly government-guaranteed residential real estate loans. |
The provision for credit losses was
Nonaccrual loans were
Noninterest Income |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
Mortgage banking revenues |
$ 117 |
$ 109 |
8 % |
$ 112 |
4 % |
|||||
Service charges on deposit accounts |
131 |
132 |
— |
121 |
9 |
|||||
Trust income |
175 |
170 |
3 |
159 |
11 |
|||||
Brokerage services income |
30 |
32 |
-1 |
26 |
18 |
|||||
Trading account and other non-hedging derivative gains |
10 |
13 |
-33 |
11 |
-20 |
|||||
Gain (loss) on bank investment securities |
18 |
(2) |
— |
4 |
407 |
|||||
Other revenues from operations |
176 |
152 |
15 |
145 |
20 |
|||||
Total |
$ 657 |
$ 606 |
8 |
$ 578 |
14 |
Noninterest income in the fourth quarter of 2024 increased
- Mortgage banking revenues rose
$8 million predominantly due to higher gains on sales of commercial mortgage loans. - The gain on bank investment securities in the fourth quarter of 2024 reflects realized gains on the sales of
Fannie Mae and Freddie Mac preferred securities. - Other revenues from operations increased
$24 million reflecting a$23 million distribution from M&T's investment inBayview Lending Group LLC ("BLG") received in the recent quarter.
Noninterest income rose
- Service charges on deposit accounts increased
$10 million reflecting a rise in commercial service charges. - Trust income increased
$16 million predominantly due to higher sales and fees from the Company's global capital markets business and improved market performance in the wealth management business. - The higher gain on bank investment securities in the fourth quarter of 2024 as compared with the fourth quarter of 2023 reflects realized gains on the sales of
Fannie Mae and Freddie Mac preferred securities in the recent quarter. - Other revenue from operations increased
$31 million reflecting a$23 million distribution from M&T's investment in BLG.
Noninterest income declined
Noninterest Expense |
||||||||||
Change |
Change |
|||||||||
(Dollars in millions) |
4Q24 |
3Q24 |
3Q24 |
4Q23 |
4Q23 |
|||||
Salaries and employee benefits |
$ 790 |
$ 775 |
2 % |
$ 724 |
9 % |
|||||
Equipment and net occupancy |
133 |
125 |
7 |
134 |
-1 |
|||||
Outside data processing and software |
125 |
123 |
1 |
114 |
9 |
|||||
Professional and other services |
80 |
88 |
-7 |
99 |
-18 |
|||||
|
24 |
25 |
-6 |
228 |
-90 |
|||||
Advertising and marketing |
30 |
27 |
11 |
26 |
17 |
|||||
Amortization of core deposit and other intangible assets |
13 |
12 |
— |
15 |
-15 |
|||||
Other costs of operations |
168 |
128 |
31 |
110 |
52 |
|||||
Total |
$ 1,363 |
$ 1,303 |
5 |
$ 1,450 |
-6 |
Noninterest expense rose $60 million, or 5%, from the third quarter of 2024.
- Salaries and employee benefits expenses increased
$15 million , inclusive of higher incentive compensation. - Other costs of operations increased
$40 million reflecting a$20 million loss on the redemption of certain of M&T's trust preferred obligations and a$27 million write-down of two vacated office facilities in the fourth quarter of 2024. Offsetting these charges was a$12 million benefit associated with the solicited election of certain participants in M&T's pension plan to accept a lump-sum distribution in the fourth quarter of 2024 in lieu of future retirement benefit payments. Other costs of operations in the third quarter of 2024 included costs incurred due to the Company's obligation under various agreements to share in losses stemming from certain litigation of Visa, Inc.
Noninterest expense decreased $87 million, or 6%, from the fourth quarter of 2023.
- Salaries and employee benefits expenses increased
$66 million reflecting higher salaries expense from annual merit and other increases and a rise in incentive compensation, partially offset by lower average employee staffing levels. - Outside data processing and software rose
$11 million reflecting higher software maintenance and data processing expenses. - Professional and other services decreased
$19 million largely due to lower consulting expenses. - The decline in
FDIC assessments reflects a$197 million special assessment recorded in the fourth quarter of 2023. - Other costs of operations increased
$58 million reflecting, in the fourth quarter of 2024, the redemption of certain of M&T's trust preferred obligations and vacated facility write-downs, partially offset by a benefit related to voluntary lump-sum distributions to certain M&T pension plan participants.
For the year ended
Income Taxes
The Company's effective income tax rate was 22.8% in the fourth quarter of 2024, compared with 20.7% and 22.9% in the third quarter of 2024 and fourth quarter of 2023, respectively. Income tax expense in the third quarter of 2024 reflects a discrete tax benefit related to certain tax credits claimed on a prior year tax return. The Company's effective tax rates were 21.8% and 24.3% in 2024 and 2023, respectively. Income tax expense in 2024 as compared with 2023 reflects a discrete tax benefit claimed on a prior year tax return and a net discrete tax benefit related to the resolution of an income tax matter inherited from the acquisition of People's United.
Capital |
||||||
4Q24 |
3Q24 |
4Q23 |
||||
CET1 |
11.67 % |
(1) |
11.54 % |
10.98 % |
||
Tier 1 capital |
13.20 |
(1) |
13.08 |
12.29 |
||
Total capital |
14.72 |
(1) |
14.65 |
13.99 |
||
Tangible capital – common |
9.07 |
8.83 |
8.20 |
________________________ |
|
(1) |
|
M&T's capital ratios remained well above the minimum set forth by regulatory requirements. Cash dividends declared on M&T's common and preferred stock totaled $226 million and
The CET1 capital ratio for M&T was estimated at 11.67% as of
M&T repurchased 957,988 shares of its common stock in accordance with its capital plan during the recent quarter at an average cost per share of
Conference Call
Investors will have an opportunity to listen to M&T's conference call to discuss fourth quarter financial results today at
About M&T
M&T is a financial holding company headquartered in
Forward-Looking Statements
This news release and related conference call may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the rules and regulations of the
Statements regarding the potential effects of events or factors specific to M&T and/or the financial industry as a whole, as well as national and global events generally, on M&T's business, financial condition, liquidity and results of operations may constitute forward-looking statements. Such statements 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.
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 which are difficult to predict and may cause actual outcomes to differ materially from what is expressed or forecasted.
While there can be no assurance that any list of risks and uncertainties is complete, important factors that could cause actual outcomes and results to differ materially from those contemplated by forward-looking statements include the following, without limitation: economic conditions and growth rates, including inflation and market volatility; events and developments in the financial services industry, including industry conditions; changes in interest rates, spreads on earning assets and interest-bearing liabilities, and interest rate sensitivity; prepayment speeds, loan originations, loan concentrations by type and industry, credit losses and market values on loans, collateral securing loans, and other assets; sources of liquidity; levels of client deposits; ability to contain costs and expenses; changes in M&T's credit ratings; domestic or international political developments and other geopolitical events, including international conflicts and hostilities; changes and trends in the securities markets; common shares outstanding and 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; federal, state or local legislation and/or regulations affecting the financial services industry, or M&T and its subsidiaries individually or collectively, including tax policy; regulatory supervision and oversight, including monetary policy and capital requirements; governmental and public policy changes; political conditions, either nationally or in the states in which M&T and its subsidiaries do business; the outcome of pending and future litigation and governmental proceedings, including tax-related examinations and other matters; changes in accounting policies or procedures as may be required by the
These are representative of the factors that could affect the outcome of the forward-looking statements. In addition, as noted, 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, and other factors.
M&T provides further detail regarding these risks and uncertainties in its Form 10-K for the year ended
Financial Highlights |
|||||||||||
Three months ended |
Year ended |
||||||||||
|
|
||||||||||
(Dollars in millions, except per share, shares in thousands) |
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||
Performance |
|||||||||||
Net income |
$ 681 |
$ 482 |
41 % |
$ 2,588 |
$ 2,741 |
-6 % |
|||||
Net income available to common shareholders |
644 |
457 |
41 |
2,449 |
2,636 |
-7 |
|||||
Per common share: |
|||||||||||
Basic earnings |
3.88 |
2.75 |
41 |
14.71 |
15.85 |
-7 |
|||||
Diluted earnings |
3.86 |
2.74 |
41 |
14.64 |
15.79 |
-7 |
|||||
Cash dividends |
1.35 |
1.30 |
4 |
5.35 |
5.20 |
3 |
|||||
Common shares outstanding: |
|||||||||||
Average - diluted (1) |
166,969 |
166,731 |
— |
167,319 |
167,002 |
— |
|||||
Period end (2) |
165,526 |
166,149 |
— |
165,526 |
166,149 |
— |
|||||
Return on (annualized): |
|||||||||||
Average total assets |
1.28 % |
.92 % |
1.23 % |
1.33 % |
|||||||
Average common shareholders' equity |
9.75 |
7.41 |
9.54 |
11.06 |
|||||||
Taxable-equivalent net interest income |
$ 1,740 |
$ 1,735 |
— |
$ 6,902 |
$ 7,169 |
-4 |
|||||
Yield on average earning assets |
5.60 % |
5.73 % |
5.74 % |
5.50 % |
|||||||
Cost of interest-bearing liabilities |
2.94 |
3.17 |
3.17 |
2.60 |
|||||||
Net interest spread |
2.66 |
2.56 |
2.57 |
2.90 |
|||||||
Contribution of interest-free funds |
.92 |
1.05 |
1.01 |
.93 |
|||||||
Net interest margin |
3.58 |
3.61 |
3.58 |
3.83 |
|||||||
Net charge-offs to average total net loans (annualized) |
.47 |
.44 |
.41 |
.33 |
|||||||
Net operating results (3) |
|||||||||||
Net operating income |
$ 691 |
$ 494 |
40 |
$ 2,630 |
$ 2,789 |
-6 |
|||||
Diluted net operating earnings per common share |
3.92 |
2.81 |
40 |
14.88 |
16.08 |
-7 |
|||||
Return on (annualized): |
|||||||||||
Average tangible assets |
1.35 % |
.98 % |
1.30 % |
1.42 % |
|||||||
Average tangible common equity |
14.66 |
11.70 |
14.54 |
17.60 |
|||||||
Efficiency ratio |
56.8 |
62.1 |
56.9 |
54.9 |
|||||||
At |
|||||||||||
Loan quality |
2024 |
2023 |
Change |
||||||||
Nonaccrual loans |
$ 1,690 |
$ 2,166 |
-22 % |
||||||||
Real estate and other foreclosed assets |
35 |
39 |
-9 |
||||||||
Total nonperforming assets |
$ 1,725 |
$ 2,205 |
-22 |
||||||||
Accruing loans past due 90 days or more (4) |
$ 338 |
$ 339 |
— |
||||||||
Government guaranteed loans included in totals above: |
|||||||||||
Nonaccrual loans |
$ 69 |
$ 53 |
31 |
||||||||
Accruing loans past due 90 days or more |
318 |
298 |
7 |
||||||||
Nonaccrual loans to total loans |
1.25 % |
1.62 % |
|||||||||
Allowance for credit losses to total loans |
1.61 |
1.59 |
|||||||||
Additional information |
|||||||||||
Period end common stock price |
$ 188.01 |
$ 137.08 |
37 |
||||||||
Domestic banking offices |
955 |
961 |
-1 |
||||||||
Full time equivalent employees |
22,101 |
21,980 |
1 |
____________________ |
|
(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 |
|||||||||
|
|
|
|
|
|||||
(Dollars in millions, except per share, shares in thousands) |
2024 |
2024 |
2024 |
2024 |
2023 |
||||
Performance |
|||||||||
Net income |
$ 681 |
$ 721 |
$ 655 |
$ 531 |
$ 482 |
||||
Net income available to common shareholders |
644 |
674 |
626 |
505 |
457 |
||||
Per common share: |
|||||||||
Basic earnings |
3.88 |
4.04 |
3.75 |
3.04 |
2.75 |
||||
Diluted earnings |
3.86 |
4.02 |
3.73 |
3.02 |
2.74 |
||||
Cash dividends |
1.35 |
1.35 |
1.35 |
1.30 |
1.30 |
||||
Common shares outstanding: |
|||||||||
Average - diluted (1) |
166,969 |
167,567 |
167,659 |
167,084 |
166,731 |
||||
Period end (2) |
165,526 |
166,157 |
167,225 |
166,724 |
166,149 |
||||
Return on (annualized): |
|||||||||
Average total assets |
1.28 % |
1.37 % |
1.24 % |
1.01 % |
.92 % |
||||
Average common shareholders' equity |
9.75 |
10.26 |
9.95 |
8.14 |
7.41 |
||||
Taxable-equivalent net interest income |
$ 1,740 |
$ 1,739 |
$ 1,731 |
$ 1,692 |
$ 1,735 |
||||
Yield on average earning assets |
5.60 % |
5.82 % |
5.82 % |
5.74 % |
5.73 % |
||||
Cost of interest-bearing liabilities |
2.94 |
3.22 |
3.26 |
3.26 |
3.17 |
||||
Net interest spread |
2.66 |
2.60 |
2.56 |
2.48 |
2.56 |
||||
Contribution of interest-free funds |
.92 |
1.02 |
1.03 |
1.04 |
1.05 |
||||
Net interest margin |
3.58 |
3.62 |
3.59 |
3.52 |
3.61 |
||||
Net charge-offs to average total net loans (annualized) |
.47 |
.35 |
.41 |
.42 |
.44 |
||||
Net operating results (3) |
|||||||||
Net operating income |
$ 691 |
$ 731 |
$ 665 |
$ 543 |
$ 494 |
||||
Diluted net operating earnings per common share |
3.92 |
4.08 |
3.79 |
3.09 |
2.81 |
||||
Return on (annualized): |
|||||||||
Average tangible assets |
1.35 % |
1.45 % |
1.31 % |
1.08 % |
.98 % |
||||
Average tangible common equity |
14.66 |
15.47 |
15.27 |
12.67 |
11.70 |
||||
Efficiency ratio |
56.8 |
55.0 |
55.3 |
60.8 |
62.1 |
||||
|
|
|
|
|
|||||
Loan quality |
2024 |
2024 |
2024 |
2024 |
2023 |
||||
Nonaccrual loans |
$ 1,690 |
$ 1,926 |
$ 2,024 |
$ 2,302 |
$ 2,166 |
||||
Real estate and other foreclosed assets |
35 |
37 |
33 |
38 |
39 |
||||
Total nonperforming assets |
$ 1,725 |
$ 1,963 |
$ 2,057 |
$ 2,340 |
$ 2,205 |
||||
Accruing loans past due 90 days or more (4) |
$ 338 |
$ 288 |
$ 233 |
$ 297 |
$ 339 |
||||
Government guaranteed loans included in totals above: |
|||||||||
Nonaccrual loans |
$ 69 |
$ 69 |
$ 64 |
$ 62 |
$ 53 |
||||
Accruing loans past due 90 days or more |
318 |
269 |
215 |
244 |
298 |
||||
Nonaccrual loans to total loans |
1.25 % |
1.42 % |
1.50 % |
1.71 % |
1.62 % |
||||
Allowance for credit losses to total loans |
1.61 |
1.62 |
1.63 |
1.62 |
1.59 |
||||
Additional information |
|||||||||
Period end common stock price |
$ 188.01 |
$ 178.12 |
$ 151.36 |
$ 145.44 |
$ 137.08 |
||||
Domestic banking offices |
955 |
957 |
957 |
958 |
961 |
||||
Full time equivalent employees |
22,101 |
21,986 |
22,110 |
21,927 |
21,980 |
____________________ |
|
(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 |
Year ended |
||||||||||
|
|
||||||||||
(Dollars in millions) |
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||
Interest income |
$ 2,707 |
$ 2,740 |
-1 % |
$ 11,026 |
$ 10,224 |
8 % |
|||||
Interest expense |
979 |
1,018 |
-4 |
4,174 |
3,109 |
34 |
|||||
Net interest income |
1,728 |
1,722 |
— |
6,852 |
7,115 |
-4 |
|||||
Provision for credit losses |
140 |
225 |
-38 |
610 |
645 |
-5 |
|||||
Net interest income after provision for credit losses |
1,588 |
1,497 |
6 |
6,242 |
6,470 |
-4 |
|||||
Other income |
|||||||||||
Mortgage banking revenues |
117 |
112 |
4 |
436 |
409 |
7 |
|||||
Service charges on deposit accounts |
131 |
121 |
9 |
514 |
475 |
8 |
|||||
Trust income |
175 |
159 |
11 |
675 |
680 |
-1 |
|||||
Brokerage services income |
30 |
26 |
18 |
121 |
102 |
19 |
|||||
Trading account and other non-hedging |
10 |
11 |
-20 |
39 |
49 |
-21 |
|||||
Gain (loss) on bank investment securities |
18 |
4 |
407 |
10 |
4 |
158 |
|||||
Other revenues from operations |
176 |
145 |
20 |
632 |
809 |
-22 |
|||||
Total other income |
657 |
578 |
14 |
2,427 |
2,528 |
-4 |
|||||
Other expense |
|||||||||||
Salaries and employee benefits |
790 |
724 |
9 |
3,162 |
2,997 |
6 |
|||||
Equipment and net occupancy |
133 |
134 |
-1 |
512 |
520 |
-2 |
|||||
Outside data processing and software |
125 |
114 |
9 |
492 |
437 |
13 |
|||||
Professional and other services |
80 |
99 |
-18 |
344 |
413 |
-17 |
|||||
|
24 |
228 |
-90 |
146 |
315 |
-54 |
|||||
Advertising and marketing |
30 |
26 |
17 |
104 |
108 |
-3 |
|||||
Amortization of core deposit and other |
13 |
15 |
-15 |
53 |
62 |
-15 |
|||||
Other costs of operations |
168 |
110 |
52 |
546 |
527 |
3 |
|||||
Total other expense |
1,363 |
1,450 |
-6 |
5,359 |
5,379 |
— |
|||||
Income before taxes |
882 |
625 |
41 |
3,310 |
3,619 |
-9 |
|||||
Income taxes |
201 |
143 |
41 |
722 |
878 |
-18 |
|||||
Net income |
$ 681 |
$ 482 |
41 % |
$ 2,588 |
$ 2,741 |
-6 % |
Condensed Consolidated Statement of Income, Five Quarter Trend |
|||||||||
Three months ended |
|||||||||
|
|
|
|
|
|||||
(Dollars in millions) |
2024 |
2024 |
2024 |
2024 |
2023 |
||||
Interest income |
$ 2,707 |
$ 2,785 |
$ 2,789 |
$ 2,745 |
$ 2,740 |
||||
Interest expense |
979 |
1,059 |
1,071 |
1,065 |
1,018 |
||||
Net interest income |
1,728 |
1,726 |
1,718 |
1,680 |
1,722 |
||||
Provision for credit losses |
140 |
120 |
150 |
200 |
225 |
||||
Net interest income after provision for credit losses |
1,588 |
1,606 |
1,568 |
1,480 |
1,497 |
||||
Other income |
|||||||||
Mortgage banking revenues |
117 |
109 |
106 |
104 |
112 |
||||
Service charges on deposit accounts |
131 |
132 |
127 |
124 |
121 |
||||
Trust income |
175 |
170 |
170 |
160 |
159 |
||||
Brokerage services income |
30 |
32 |
30 |
29 |
26 |
||||
Trading account and other non-hedging |
10 |
13 |
7 |
9 |
11 |
||||
Gain (loss) on bank investment securities |
18 |
(2) |
(8) |
2 |
4 |
||||
Other revenues from operations |
176 |
152 |
152 |
152 |
145 |
||||
Total other income |
657 |
606 |
584 |
580 |
578 |
||||
Other expense |
|||||||||
Salaries and employee benefits |
790 |
775 |
764 |
833 |
724 |
||||
Equipment and net occupancy |
133 |
125 |
125 |
129 |
134 |
||||
Outside data processing and software |
125 |
123 |
124 |
120 |
114 |
||||
Professional and other services |
80 |
88 |
91 |
85 |
99 |
||||
|
24 |
25 |
37 |
60 |
228 |
||||
Advertising and marketing |
30 |
27 |
27 |
20 |
26 |
||||
Amortization of core deposit and other |
13 |
12 |
13 |
15 |
15 |
||||
Other costs of operations |
168 |
128 |
116 |
134 |
110 |
||||
Total other expense |
1,363 |
1,303 |
1,297 |
1,396 |
1,450 |
||||
Income before taxes |
882 |
909 |
855 |
664 |
625 |
||||
Income taxes |
201 |
188 |
200 |
133 |
143 |
||||
Net income |
$ 681 |
$ 721 |
$ 655 |
$ 531 |
$ 482 |
Condensed Consolidated Balance Sheet |
|||||
|
|||||
(Dollars in millions) |
2024 |
2023 |
Change |
||
ASSETS |
|||||
Cash and due from banks |
$ 1,909 |
$ 1,731 |
10 % |
||
Interest-bearing deposits at banks |
18,873 |
28,069 |
-33 |
||
Trading account |
101 |
106 |
-4 |
||
Investment securities |
34,051 |
26,897 |
27 |
||
Loans and leases: |
|||||
Commercial and industrial |
61,481 |
57,010 |
8 |
||
Real estate - commercial |
26,764 |
33,003 |
-19 |
||
Real estate - consumer |
23,166 |
23,264 |
— |
||
Consumer |
24,170 |
20,791 |
16 |
||
Total loans and leases |
135,581 |
134,068 |
1 |
||
Less: allowance for credit losses |
2,184 |
2,129 |
3 |
||
Net loans and leases |
133,397 |
131,939 |
1 |
||
|
8,465 |
8,465 |
— |
||
Core deposit and other intangible assets |
94 |
147 |
-36 |
||
Other assets |
11,215 |
10,910 |
3 |
||
Total assets |
$ 208,105 |
$ 208,264 |
— % |
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
Noninterest-bearing deposits |
$ 46,020 |
$ 49,294 |
-7 % |
||
Interest-bearing deposits |
115,075 |
113,980 |
1 |
||
Total deposits |
161,095 |
163,274 |
-1 |
||
Short-term borrowings |
1,060 |
5,316 |
-80 |
||
Accrued interest and other liabilities |
4,318 |
4,516 |
-4 |
||
Long-term borrowings |
12,605 |
8,201 |
54 |
||
Total liabilities |
179,078 |
181,307 |
-1 |
||
Shareholders' equity: |
|||||
Preferred |
2,394 |
2,011 |
19 |
||
Common |
26,633 |
24,946 |
7 |
||
Total shareholders' equity |
29,027 |
26,957 |
8 |
||
Total liabilities and shareholders' equity |
$ 208,105 |
$ 208,264 |
— % |
Condensed Consolidated Balance Sheet, Five Quarter Trend |
|||||||||
|
|
|
|
|
|||||
(Dollars in millions) |
2024 |
2024 |
2024 |
2024 |
2023 |
||||
ASSETS |
|||||||||
Cash and due from banks |
$ 1,909 |
$ 2,216 |
$ 1,778 |
$ 1,695 |
$ 1,731 |
||||
Interest-bearing deposits at banks |
18,873 |
24,417 |
24,792 |
32,144 |
28,069 |
||||
Trading account |
101 |
102 |
99 |
99 |
106 |
||||
Investment securities |
34,051 |
32,327 |
29,894 |
28,496 |
26,897 |
||||
Loans and leases |
|||||||||
Commercial and industrial |
61,481 |
61,012 |
60,027 |
57,897 |
57,010 |
||||
Real estate - commercial |
26,764 |
28,683 |
29,532 |
32,416 |
33,003 |
||||
Real estate - consumer |
23,166 |
23,019 |
23,003 |
23,076 |
23,264 |
||||
Consumer |
24,170 |
23,206 |
22,440 |
21,584 |
20,791 |
||||
Total loans and leases |
135,581 |
135,920 |
135,002 |
134,973 |
134,068 |
||||
Less: allowance for credit losses |
2,184 |
2,204 |
2,204 |
2,191 |
2,129 |
||||
Net loans and leases |
133,397 |
133,716 |
132,798 |
132,782 |
131,939 |
||||
|
8,465 |
8,465 |
8,465 |
8,465 |
8,465 |
||||
Core deposit and other intangible assets |
94 |
107 |
119 |
132 |
147 |
||||
Other assets |
11,215 |
10,435 |
10,910 |
11,324 |
10,910 |
||||
Total assets |
$ 208,105 |
$ 211,785 |
$ 208,855 |
$ 215,137 |
$ 208,264 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Noninterest-bearing deposits |
$ 46,020 |
$ 47,344 |
$ 47,729 |
$ 50,578 |
$ 49,294 |
||||
Interest-bearing deposits |
115,075 |
117,210 |
112,181 |
116,618 |
113,980 |
||||
Total deposits |
161,095 |
164,554 |
159,910 |
167,196 |
163,274 |
||||
Short-term borrowings |
1,060 |
2,605 |
4,764 |
4,795 |
5,316 |
||||
Accrued interest and other liabilities |
4,318 |
4,167 |
4,438 |
4,527 |
4,516 |
||||
Long-term borrowings |
12,605 |
11,583 |
11,319 |
11,450 |
8,201 |
||||
Total liabilities |
179,078 |
182,909 |
180,431 |
187,968 |
181,307 |
||||
Shareholders' equity: |
|||||||||
Preferred |
2,394 |
2,394 |
2,744 |
2,011 |
2,011 |
||||
Common |
26,633 |
26,482 |
25,680 |
25,158 |
24,946 |
||||
Total shareholders' equity |
29,027 |
28,876 |
28,424 |
27,169 |
26,957 |
||||
Total liabilities and shareholders' equity |
$ 208,105 |
$ 211,785 |
$ 208,855 |
$ 215,137 |
$ 208,264 |
Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates |
|||||||||||||||||||||||||
Three months ended |
Change in balance |
Year ended |
|||||||||||||||||||||||
|
|
|
|
|
Change |
||||||||||||||||||||
(Dollars in millions) |
2024 |
2024 |
2023 |
|
|
2024 |
2023 |
in |
|||||||||||||||||
Balance |
Rate |
Balance |
Rate |
Balance |
Rate |
2024 |
2023 |
Balance |
Rate |
Balance |
Rate |
balance |
|||||||||||||
ASSETS |
|||||||||||||||||||||||||
Interest-bearing deposits at banks |
|
4.80 % |
$ 25,491 |
5.43 % |
|
5.48 % |
-7 % |
-22 % |
$ 27,244 |
5.33 % |
$ 26,202 |
5.19 % |
4 % |
||||||||||||
Trading account |
102 |
3.37 |
101 |
3.40 |
123 |
3.80 |
1 |
-17 |
102 |
3.42 |
133 |
3.20 |
-24 |
||||||||||||
Investment securities |
33,679 |
3.88 |
31,023 |
3.70 |
27,490 |
3.13 |
9 |
23 |
30,755 |
3.64 |
27,932 |
3.09 |
10 |
||||||||||||
Loans and leases: |
|||||||||||||||||||||||||
Commercial and industrial |
60,704 |
6.56 |
59,779 |
7.01 |
55,420 |
7.01 |
2 |
10 |
58,871 |
6.90 |
54,271 |
6.71 |
8 |
||||||||||||
Real estate - commercial |
27,896 |
6.25 |
29,075 |
6.27 |
33,455 |
6.54 |
-4 |
-17 |
30,271 |
6.32 |
34,473 |
6.33 |
-12 |
||||||||||||
Real estate - consumer |
23,088 |
4.45 |
22,994 |
4.41 |
23,339 |
4.25 |
— |
-1 |
23,056 |
4.36 |
23,614 |
4.11 |
-2 |
||||||||||||
Consumer |
24,035 |
6.65 |
22,903 |
6.72 |
20,556 |
6.42 |
5 |
17 |
22,519 |
6.63 |
20,380 |
6.03 |
10 |
||||||||||||
Total loans and leases |
135,723 |
6.17 |
134,751 |
6.38 |
132,770 |
6.33 |
1 |
2 |
134,717 |
6.31 |
132,738 |
6.07 |
1 |
||||||||||||
Total earning assets |
193,106 |
5.60 |
191,366 |
5.82 |
190,536 |
5.73 |
1 |
1 |
192,818 |
5.74 |
187,005 |
5.50 |
3 |
||||||||||||
|
8,465 |
8,465 |
8,465 |
— |
— |
8,465 |
8,473 |
— |
|||||||||||||||||
Core deposit and other intangible assets |
100 |
113 |
154 |
-11 |
-35 |
120 |
177 |
-32 |
|||||||||||||||||
Other assets |
10,182 |
9,637 |
9,597 |
6 |
6 |
9,817 |
9,742 |
1 |
|||||||||||||||||
Total assets |
$ 211,853 |
$ 209,581 |
$ 208,752 |
1 % |
1 % |
$ 211,220 |
$ 205,397 |
3 % |
|||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||||||||
Interest-bearing deposits |
|||||||||||||||||||||||||
Savings and interest-checking deposits |
$ 102,127 |
2.44 % |
$ 98,295 |
2.65 % |
|
2.58 % |
4 % |
9 % |
$ 97,824 |
2.57 % |
$ 89,489 |
1.95 % |
9 % |
||||||||||||
Time deposits |
15,958 |
3.95 |
17,052 |
4.19 |
21,224 |
4.30 |
-6 |
-25 |
18,339 |
4.26 |
17,131 |
3.92 |
7 |
||||||||||||
Total interest-bearing deposits |
118,085 |
2.64 |
115,347 |
2.88 |
114,589 |
2.90 |
2 |
3 |
116,163 |
2.84 |
106,620 |
2.27 |
9 |
||||||||||||
Short-term borrowings |
2,563 |
4.93 |
4,034 |
5.60 |
5,156 |
5.27 |
-36 |
-50 |
4,440 |
5.45 |
5,758 |
5.07 |
-23 |
||||||||||||
Long-term borrowings |
11,665 |
5.57 |
11,394 |
5.83 |
7,901 |
5.70 |
2 |
48 |
11,083 |
5.76 |
7,296 |
5.49 |
52 |
||||||||||||
Total interest-bearing liabilities |
132,313 |
2.94 |
130,775 |
3.22 |
127,646 |
3.17 |
1 |
4 |
131,686 |
3.17 |
119,674 |
2.60 |
10 |
||||||||||||
Noninterest-bearing deposits |
46,554 |
46,158 |
50,124 |
1 |
-7 |
47,260 |
55,474 |
-15 |
|||||||||||||||||
Other liabilities |
4,279 |
3,923 |
4,482 |
9 |
-5 |
4,222 |
4,350 |
-3 |
|||||||||||||||||
Total liabilities |
183,146 |
180,856 |
182,252 |
1 |
— |
183,168 |
179,498 |
2 |
|||||||||||||||||
Shareholders' equity |
28,707 |
28,725 |
26,500 |
— |
8 |
28,052 |
25,899 |
8 |
|||||||||||||||||
Total liabilities and shareholders' equity |
$ 211,853 |
$ 209,581 |
$ 208,752 |
1 % |
1 % |
$ 211,220 |
$ 205,397 |
3 % |
|||||||||||||||||
Net interest spread |
2.66 |
2.60 |
2.56 |
2.57 |
2.90 |
||||||||||||||||||||
Contribution of interest-free funds |
.92 |
1.02 |
1.05 |
1.01 |
.93 |
||||||||||||||||||||
Net interest margin |
3.58 % |
3.62 % |
3.61 % |
3.58 % |
3.83 % |
Reconciliation of Quarterly GAAP to Non-GAAP Measures |
|||||||
Three months ended |
Year ended |
||||||
|
|
||||||
2024 |
2023 |
2024 |
2023 |
||||
(Dollars in millions, except per share) |
|||||||
Income statement data |
|||||||
Net income |
|||||||
Net income |
$ 681 |
$ 482 |
$ 2,588 |
$ 2,741 |
|||
Amortization of core deposit and other intangible assets (1) |
10 |
12 |
42 |
48 |
|||
Net operating income |
$ 691 |
$ 494 |
$ 2,630 |
$ 2,789 |
|||
Earnings per common share |
|||||||
Diluted earnings per common share |
$ 3.86 |
$ 2.74 |
$ 14.64 |
$ 15.79 |
|||
Amortization of core deposit and other intangible assets (1) |
.06 |
.07 |
.24 |
.29 |
|||
Diluted net operating earnings per common share |
$ 3.92 |
$ 2.81 |
$ 14.88 |
$ 16.08 |
|||
Other expense |
|||||||
Other expense |
$ 1,363 |
$ 1,450 |
$ 5,359 |
$ 5,379 |
|||
Amortization of core deposit and other intangible assets |
(13) |
(15) |
(53) |
(62) |
|||
Noninterest operating expense |
$ 1,350 |
$ 1,435 |
$ 5,306 |
$ 5,317 |
|||
Efficiency ratio |
|||||||
Noninterest operating expense (numerator) |
$ 1,350 |
$ 1,435 |
$ 5,306 |
$ 5,317 |
|||
Taxable-equivalent net interest income |
$ 1,740 |
$ 1,735 |
$ 6,902 |
$ 7,169 |
|||
Other income |
657 |
578 |
2,427 |
2,528 |
|||
Less: Gain (loss) on bank investment securities |
18 |
4 |
10 |
4 |
|||
Denominator |
$ 2,379 |
$ 2,309 |
$ 9,319 |
$ 9,693 |
|||
Efficiency ratio |
56.8 % |
62.1 % |
56.9 % |
54.9 % |
|||
Balance sheet data |
|||||||
Average assets |
|||||||
Average assets |
|
|
|
|
|||
|
(8,465) |
(8,465) |
(8,465) |
(8,473) |
|||
Core deposit and other intangible assets |
(100) |
(154) |
(120) |
(177) |
|||
Deferred taxes |
29 |
39 |
33 |
44 |
|||
Average tangible assets |
|
|
|
|
|||
Average common equity |
|||||||
Average total equity |
$ 28,707 |
$ 26,500 |
$ 28,052 |
$ 25,899 |
|||
Preferred stock |
(2,394) |
(2,011) |
(2,344) |
(2,011) |
|||
Average common equity |
26,313 |
24,489 |
25,708 |
23,888 |
|||
|
(8,465) |
(8,465) |
(8,465) |
(8,473) |
|||
Core deposit and other intangible assets |
(100) |
(154) |
(120) |
(177) |
|||
Deferred taxes |
29 |
39 |
33 |
44 |
|||
Average tangible common equity |
$ 17,777 |
$ 15,909 |
$ 17,156 |
$ 15,282 |
|||
At end of quarter |
|||||||
Total assets |
|||||||
Total assets |
|
|
|||||
|
(8,465) |
(8,465) |
|||||
Core deposit and other intangible assets |
(94) |
(147) |
|||||
Deferred taxes |
28 |
37 |
|||||
Total tangible assets |
|
|
|||||
Total common equity |
|||||||
Total equity |
$ 29,027 |
$ 26,957 |
|||||
Preferred stock |
(2,394) |
(2,011) |
|||||
Common equity |
26,633 |
24,946 |
|||||
|
(8,465) |
(8,465) |
|||||
Core deposit and other intangible assets |
(94) |
(147) |
|||||
Deferred taxes |
28 |
37 |
|||||
Total tangible common equity |
$ 18,102 |
$ 16,371 |
____________________ |
|
(1) |
After any related tax effect. |
Reconciliation of Quarterly GAAP to Non-GAAP Measures, Five Quarter Trend |
|||||||||
Three months ended |
|||||||||
|
|
|
|
|
|||||
2024 |
2024 |
2024 |
2024 |
2023 |
|||||
(Dollars in millions, except per share) |
|||||||||
Income statement data |
|||||||||
Net income |
|||||||||
Net income |
$ 681 |
$ 721 |
$ 655 |
$ 531 |
$ 482 |
||||
Amortization of core deposit and other intangible assets (1) |
10 |
10 |
10 |
12 |
12 |
||||
Net operating income |
$ 691 |
$ 731 |
$ 665 |
$ 543 |
$ 494 |
||||
Earnings per common share |
|||||||||
Diluted earnings per common share |
$ 3.86 |
$ 4.02 |
$ 3.73 |
$ 3.02 |
$ 2.74 |
||||
Amortization of core deposit and other intangible assets (1) |
.06 |
.06 |
.06 |
.07 |
.07 |
||||
Diluted net operating earnings per common share |
$ 3.92 |
$ 4.08 |
$ 3.79 |
$ 3.09 |
$ 2.81 |
||||
Other expense |
|||||||||
Other expense |
$ 1,363 |
$ 1,303 |
$ 1,297 |
$ 1,396 |
$ 1,450 |
||||
Amortization of core deposit and other intangible assets |
(13) |
(12) |
(13) |
(15) |
(15) |
||||
Noninterest operating expense |
$ 1,350 |
$ 1,291 |
$ 1,284 |
$ 1,381 |
$ 1,435 |
||||
Efficiency ratio |
|||||||||
Noninterest operating expense (numerator) |
$ 1,350 |
$ 1,291 |
$ 1,284 |
$ 1,381 |
$ 1,435 |
||||
Taxable-equivalent net interest income |
$ 1,740 |
$ 1,739 |
$ 1,731 |
$ 1,692 |
$ 1,735 |
||||
Other income |
657 |
606 |
584 |
580 |
578 |
||||
Less: Gain (loss) on bank investment securities |
18 |
(2) |
(8) |
2 |
4 |
||||
Denominator |
$ 2,379 |
$ 2,347 |
$ 2,323 |
$ 2,270 |
$ 2,309 |
||||
Efficiency ratio |
56.8 % |
55.0 % |
55.3 % |
60.8 % |
62.1 % |
||||
Balance sheet data |
|||||||||
Average assets |
|||||||||
Average assets |
$ 211,853 |
$ 209,581 |
$ 211,981 |
$ 211,478 |
$ 208,752 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,465) |
||||
Core deposit and other intangible assets |
(100) |
(113) |
(126) |
(140) |
(154) |
||||
Deferred taxes |
29 |
28 |
30 |
33 |
39 |
||||
Average tangible assets |
$ 203,317 |
$ 201,031 |
$ 203,420 |
$ 202,906 |
$ 200,172 |
||||
Average common equity |
|||||||||
Average total equity |
$ 28,707 |
$ 28,725 |
$ 27,745 |
$ 27,019 |
$ 26,500 |
||||
Preferred stock |
(2,394) |
(2,565) |
(2,405) |
(2,011) |
(2,011) |
||||
Average common equity |
26,313 |
26,160 |
25,340 |
25,008 |
24,489 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,465) |
||||
Core deposit and other intangible assets |
(100) |
(113) |
(126) |
(140) |
(154) |
||||
Deferred taxes |
29 |
28 |
30 |
33 |
39 |
||||
Average tangible common equity |
$ 17,777 |
$ 17,610 |
$ 16,779 |
$ 16,436 |
$ 15,909 |
||||
At end of quarter |
|||||||||
Total assets |
|||||||||
Total assets |
$ 208,105 |
$ 211,785 |
$ 208,855 |
$ 215,137 |
$ 208,264 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,465) |
||||
Core deposit and other intangible assets |
(94) |
(107) |
(119) |
(132) |
(147) |
||||
Deferred taxes |
28 |
30 |
31 |
34 |
37 |
||||
Total tangible assets |
$ 199,574 |
$ 203,243 |
$ 200,302 |
$ 206,574 |
$ 199,689 |
||||
Total common equity |
|||||||||
Total equity |
$ 29,027 |
$ 28,876 |
$ 28,424 |
$ 27,169 |
$ 26,957 |
||||
Preferred stock |
(2,394) |
(2,394) |
(2,744) |
(2,011) |
(2,011) |
||||
Common equity |
26,633 |
26,482 |
25,680 |
25,158 |
24,946 |
||||
|
(8,465) |
(8,465) |
(8,465) |
(8,465) |
(8,465) |
||||
Core deposit and other intangible assets |
(94) |
(107) |
(119) |
(132) |
(147) |
||||
Deferred taxes |
28 |
30 |
31 |
34 |
37 |
||||
Total tangible common equity |
$ 18,102 |
$ 17,940 |
$ 17,127 |
$ 16,595 |
$ 16,371 |
____________________ |
|
(1) |
After any related tax effect. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/mt-bank-corporation-nysemtb-announces-fourth-quarter-2024-results-302352450.html
SOURCE