M&T Bank Corporation

01/20/2022 | Press release | Distributed by Public on 01/20/2022 08:26

M&T BANK CORPORATION ANNOUNCES FOURTH QUARTER AND FULL-YEAR RESULTS - Form 8-K

M&T BANK CORPORATION ANNOUNCES FOURTH QUARTER AND FULL-YEAR RESULTS

BUFFALO, NEW YORK -- M&T Bank Corporation ("M&T") (NYSE: MTB) today reported its results of operations for the full year and quarter ended December 31, 2021.

GAAP Results of Operations. Diluted earnings per common share measured in accordance with generally accepted accounting principles ("GAAP") were $3.37 in the fourth quarter of 2021, compared with $3.52 in the year-earlier quarter and $3.69 in the third quarter of 2021. GAAP-basis net income was $458 million in the recent quarter, $471 million in the fourth quarter of 2020 and $495 million in the third 2021 quarter. GAAP-basis net income for the fourth quarter of 2021 expressed as an annualized rate of return on average assets and average common shareholders' equity was 1.15% and 10.91%, respectively, compared with 1.30% and 12.07%, respectively, in the similar 2020 period and 1.28% and 12.16%, respectively, in the third 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 $21 million ($16 million after-tax effect, or $.12 of diluted earnings per common share), compared with $9 million ($7 million after-tax effect, or $.05 of diluted earnings per common share) in the third quarter of 2021. There were no merger-related expenses in the fourth quarter of 2020.

Darren J. King, Executive Vice President and Chief Financial Officer, commented on M&T's results, "Despite last year's challenging environment, M&T realized significant increases in both diluted earnings per share and net income. These results reflect our prudent credit underwriting, improved economic conditions and growth in noninterest income. Our capital position remains very strong. During the year we saw our Common Equity Tier 1 ratio increase to 11.4% from 10.0% at the end of 2020. Looking forward, we stand ready to complete our acquisition of People's United and to strategically deploy our excess liquidity and capital as we manage through a likely period of rising interest rates and elevated inflation."

Earnings Highlights

Change 4Q21 vs.

($ in millions, except per share data)

4Q21

4Q20

3Q21

4Q20

3Q21

Net income

$

458

$

471

$

495

-3

%

-8

%

Net income available to common shareholders ̶ diluted

$

434

$

452

$

476

-4

%

-9

%

Diluted earnings per common share

$

3.37

$

3.52

$

3.69

-4

%

-9

%

Annualized return on average assets

1.15

%

1.30

%

1.28

%

Annualized return on average common equity

10.91

%

12.07

%

12.16

%

2-2-2-2-2

M&T BANK CORPORATION

For the year ended December 31, 2021 diluted earnings per common share were $13.80, up 39% from $9.94 in 2020. GAAP-basis net income in 2021 totaled $1.86 billion, improved significantly from $1.35 billion in 2020. Expressed as an annualized rate of return on average assets and average common shareholders' equity, GAAP-basis net income in 2021 was 1.22% and 11.54%, respectively, and 1.00% and 8.72%, respectively, in 2020. Merger-related expenses in 2021 were $44 million ($34 million after-tax effect, or $.25 of diluted earnings per common share). There were no merger-related expenses in 2020.

Supplemental Reporting of Non-GAAP Results of Operations. M&T consistently provides supplemental reporting of its results on a "net operating" or "tangible" basis, from which M&T excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill and core deposit and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with merging acquired operations into M&T (when incurred), since such items are considered by management to be "nonoperating" in nature. The amounts of such "nonoperating" expenses are presented in the tables that accompany this release. Although "net operating income" as defined by M&T is not a GAAP measure, M&T's management believes that this information helps investors understand the effect of acquisition activity in reported results.

Diluted net operating earnings per common share were $3.50 in the final quarter of 2021, compared with $3.54 in the fourth quarter of 2020 and $3.76 in the third quarter of 2021. Net operating income aggregated $475 million in the recent quarter, $473 million in the fourth quarter of 2020 and $504 million in 2021's third quarter. Expressed as an annualized rate of return on average tangible assets and average tangible common shareholders' equity, net operating income in the fourth quarter of 2021 was 1.23% and 15.98%, respectively, 1.35% and 17.53%, respectively, in the similar quarter of 2020 and 1.34% and 17.54%, respectively, in the third quarter of 2021.

Diluted net operating earnings per common share for the years ended December 31, 2021 and 2020 were $14.11 and $10.02, respectively. Net operating income in 2021 was $1.90 billion, compared with $1.36 billion in 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 16.80%, respectively, in 2021 and 1.04% and 12.79%, respectively, in 2020.

Taxable-equivalent Net Interest Income. Net interest income expressed on a taxable-equivalent basis totaled $937 million in the recent quarter, down from $993 million in the fourth quarter of 2020 and $971 million in the third quarter of 2021. The decrease compared with the earlier quarters reflects lower outstanding average loan balances and a reduced net interest margin. Average loans outstanding and the net interest margin were $93.3 billion and 2.58%, respectively, in the recent quarter, compared with $98.7 billion and 3.00%, respectively, in the year earlier quarter and $95.3 billion and 2.74%, respectively, in the third quarter of 2021. Outstanding loans under the Paycheck Protection Program ("PPP") averaged $1.65 billion in 2021's fourth quarter, compared with $6.18 billion in the fourth quarter of 2020 and $3.26 billion in the third quarter of 2021. Interest

3-3-3-3-3

M&T BANK CORPORATION

income from PPP loans, including recognition of fees associated with repaid loans, was $41 million in the recent quarter, compared with $73 million in the fourth quarter of 2020 and $71 million in the third quarter of 2021.Taxable equivalent net interest income for the fullyear of 2021 was $3.84 billion and in 2020 was $3.88 billion. Average loans outstanding were $96.6 billion in each of 2021 and 2020, but the net interest margin declined to2.76% in 2021 from3.16% in 2020.

Taxable-equivalent Net Interest Income

Change 4Q21 vs.

($ in millions)

4Q21

4Q20

3Q21

4Q20

3Q21

Average earning assets

$

144,420

$

131,916

$

140,420

9

%

3

%

Net interest income ̶ taxable-equivalent

$

937

$

993

$

971

-6

%

-3

%

Net interest margin

2.58

%

3.00

%

2.74

%

Provision for Credit Losses/Asset Quality. Reflecting improvements in economic conditions and the credit environment, recaptures of the provision for credit losses of $15 million and $20 million were recorded in the fourth and third quarters of 2021, respectively, compared with a provision of $75 million in the fourth quarter of 2020. A recapture of $75 million was recorded for the year ended December 31, 2021, compared with $800 million of provision for credit losses in 2020. Net loan charge-offs were $31 million during the recent quarter, compared with $97 million in the final quarter of 2020 and $40 million in the third quarter of 2021. Expressed as an annualized percentage of average loans outstanding, net charge-offs were .13% and .39% in the fourth quarters of 2021 and 2020, respectively, and .17% in the third quarter of 2021. Net loan charge-offs during all of 2021 and 2020 aggregated $192 million and $247 million, respectively, representing .20% and .26%, respectively, of average loans outstanding.

Loans classified as nonaccrual totaled $2.06 billion at December 31, 2021, up from $1.89 billion at December 31, 2020, but down from $2.24 billion at September 30, 2021. As a percentage of loans outstanding, nonaccrual loans were 2.22%, 1.92% and 2.40% at December 31, 2021, December 31, 2020 and September 30, 2021, respectively. Assets taken in foreclosure of defaulted loans were $24 million at December 31, 2021, $35 million a year earlier and $25 million at September 30, 2021.

Allowance for Credit Losses. M&T regularly performs comprehensive analyses of its loan 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 $1.47 billion or 1.58% of loans outstanding at December 31, 2021, compared with $1.74 billion or 1.76% at December 31, 2020 and $1.52 billion or 1.62% at September 30, 2021. The allowance at December 31, 2021, December 31, 2020, and September 30, 2021 represented 1.60%, 1.86%, and 1.66%, respectively, of total loans on those dates, excluding outstanding balances of PPP loans.

4-4-4-4-4

M&T BANK CORPORATION

Asset Quality Metrics

Change 4Q21 vs.

($ in millions)

4Q21

4Q20

3Q21

4Q20

3Q21

At end of quarter

Nonaccrual loans

$

2,060

$

1,893

$

2,242

9

%

-8

%

Real estate and other foreclosed assets

$

24

$

35

$

25

-31

%

-4

%

Total nonperforming assets

$

2,084

$

1,928

$

2,267

8

%

-8

%

Accruing loans past due 90 days or more (1)

$

963

$

859

$

1,026

12

%

-6

%

Nonaccrual loans as % of loans outstanding

2.22

%

1.92

%

2.40

%

Allowance for credit losses

$

1,469

$

1,736

$

1,515

-15

%

-3

%

Allowance for credit losses as % of loans outstanding

1.58

%

1.76

%

1.62

%

For the period

Provision for credit losses

$

(15

)

$

75

$

(20

)

-120

%

-25

%

Net charge-offs

$

31

$

97

$

40

-68

%

-23

%

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

.13

%

.39

%

.17

%

(1)

Predominantly government-guaranteed residential real estate loans.

Noninterest Income and Expense. Noninterest income was $579 million in the fourth quarter of 2021, compared with $551 million in the year-earlier quarter and $569 million in the third quarter of 2021. As compared with the final quarter of 2020, the increased level of noninterest income in the recent quarter resulted largely from higher trust income, service charges on deposit accounts and brokerage services income. The final quarter of 2021 and 2020 each reflected a $30 million distribution from Bayview Lending Group LLC ("BLG"). Compared with the third quarter of 2021, higher noninterest income in the recent quarter reflected the distribution from BLG and increased trust income, offset by lower mortgage banking revenues that reflect M&T's decision to retain recently originated mortgage loans in portfolio rather than sell such loans. No distributions from BLG were received in the third quarter of 2021.

Noninterest Income

Change 4Q21 vs.

($ in millions)

4Q21

4Q20

3Q21

4Q20

3Q21

Mortgage banking revenues

$

139

$

140

$

160

-1

%

-13

%

Service charges on deposit accounts

105

96

105

10

%

-

Trust income

169

151

157

12

%

8

%

Brokerage services income

19

12

20

55

%

-8

%

Trading account and foreign exchange gains

6

7

6

-16

%

8

%

Gain (loss) on bank investment securities

2

2

-

-12

%

-

Other revenues from operations

139

143

121

-3

%

15

%

Total

$

579

$

551

$

569

5

%

2

%

Noninterest income rose to $2.17 billion in 2021 from $2.09 billion in 2020. The increase resulted from a $43 million, or 7%, increase in trust income and higher service charges on deposit accounts and brokerage services income, partially offset by lower trading account and foreign exchange gains.

5-5-5-5-5

M&T BANK CORPORATION

Noninterest expense totaled $928 million in the fourth quarter of 2021, compared with $845 million in the corresponding quarter of 2020 and $899 million in the third 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 $904 million in the recent quarter, $842 million in the fourth quarter of 2020 and $888 million in 2021's third 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 (including increased incentive compensation expenses), outside data processing and software, and professional services. As compared with the third quarter of 2021, the greater level of noninterest operating expenses in the recent quarter resulted largely from seasonally higher advertising and marketing costs, increased salaries and employee benefits, and a rise in outside data processing and software.

Noninterest Expense

Change 4Q21 vs.

($ in millions)

4Q21

4Q20

3Q21

4Q20

3Q21

Salaries and employee benefits

$

515

$

476

$

510

8

%

1

%

Equipment and net occupancy

83

84

81

-2

%

2

%

Outside data processing and software

79

68

73

16

%

8

%

FDIC assessments

19

15

19

24

%

-

Advertising and marketing

21

18

15

19

%

40

%

Printing, postage and supplies

8

9

8

-2

%

3

%

Amortization of core deposit and other intangible assets

2

3

3

-38

%

-29

%

Other costs of operations

201

172

190

17

%

5

%

Total

$

928

$

845

$

899

10

%

3

%

For the year ended December 31, 2021, noninterest expense was $3.61 billion compared with $3.39 billion in 2020. Noninterest operating expenses aggregated $3.56 billion in 2021 and $3.37 billion in 2020. As compared with the prior year, salaries and employee benefits (predominantly incentive compensation expenses), outside data processing and software, and professional services were higher in 2021.

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 59.7% in the fourth quarter of 2021, 54.6% in the year-earlier quarter and 57.7% in the third quarter of 2021. The efficiency ratio for the full year 2021 was 59.0%, compared with 56.3% in 2020.

Balance Sheet. M&T had total assets of $155.1 billion at December 31, 2021, compared with $142.6 billion and $151.9 billion at December 31, 2020 and September 30, 2021, respectively. Loans and leases, net of unearned discount, were $92.9 billion at December 31, 2021, compared with $98.5 billion at December 31, 2020 and $93.6 billion at September 30, 2021. The lower level of loans and leases at the recent quarter-end as compared with December 31, 2020 reflects a $4.1 billion decline in commercial loans resulting from reduced

6-6-6-6-6

M&T BANK CORPORATION

balances of PPP loans outstanding.PPP loans totaled $1.2 billion at December 31, 2021, compared with $5.4 billion atDecember 31, 2020 and $2.2 billion at September 30, 2021. Total deposits were $131.5 billion at the recent quarter-end, $119.8 billion at December 31, 2020 and $128.7 billion at September 30, 2021. The higheramount of deposits at the two most recent quarter-ends as compared with December 31, 2020resulted from increased non-interest bearing deposits.

Total shareholders' equity was $17.9 billion, or 11.54% of total assets at December 31, 2021, $16.2 billion, or 11.35% at December 31, 2020 and $17.5 billion, or 11.54% at September 30, 2021. Common shareholders' equity was $16.2 billion, or $125.51 per share, at December 31, 2021, compared with $14.9 billion, or $116.39 per share, a year-earlier and $15.8 billion, or $122.60 per share, at September 30, 2021. Tangible equity per common share was $89.80 at December 31, 2021, $80.52 at December 31, 2020 and $86.88 at September 30, 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 11.4% at December 31, 2021, up from 11.1% three months earlier and 10.0% at December 31, 2020.

Conference Call. Investors will have an opportunity to listen to M&T's conference call to discuss fourth quarter financial results today at 11:00 a.m. Eastern Time. Those wishing to participate in the call may dial (866) 518-6930. International participants, using any applicable international calling codes, may dial (203) 518-9797. Callers should reference M&T Bank Corporation or the conference ID #MTBQ421. The conference call will be webcast live through M&T's website at https://ir.mtb.com/events-presentations. A replay of the call will be available through Thursday January 27, 2022 by calling (800) 934-2127, or (402) 220-1139 for international participants. No conference ID is required. 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, Maryland, New Jersey, Pennsylvania, Delaware, Connecticut, Virginia, West 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.

In October 2021 M&T announced its Community Growth Plan, to provide $43 billion in loans, investments, and other financial support to create greater economic opportunity for low-to-moderate income families and neighborhoods, as well as people and communities of color. The bank's five-year Community Growth Plan has

7-7-7-7-7

M&T BANK CORPORATION

been developed in collaboration with the National Community Reinvestment Coalition in conjunction with M&T's proposed acquisition of People's United Financial Inc. and will become operational shortly after closing of the transaction.

In keeping with its community-focused approach to banking, M&T announced an expansion of the services it provides to communities with high concentrations of ethnic and racial diversity by designating an additional 99 bank branches as multicultural centers, bringing the total to 118 such centers. Located in cities across the Northeast and Mid-Atlantic, the centers will offer banking and other financial services in customers' preferred languages and employ bankers from the community who understand the cultural nuances of the individuals and neighborhoods they serve.

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 SEC. Any statement that does not describe historical or current facts is a forward-looking statement, including statements based on current expectations, estimates and projections about M&T's business, and management's beliefs and assumptions.

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

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 People's United transaction (as described in the next paragraph); the impact of the COVID-19 pandemic; changes in interest

8-8-8-8-8

M&T BANK CORPORATION

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 and/or M&T and its subsidiaries individually or collectively, including tax policy; 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, product and 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 and 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 business; 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 events; diversion of management's attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; 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; the business, economic and political conditions in

9-9-9-9-9

M&T BANK CORPORATION

the markets in which the parties operate; and other factors that may affect future results of M&T and People's United.

Future factors related to the proposed transaction also include risks, such as, among others: 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; 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; and that 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; as well as 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 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.

INVESTOR CONTACT:

Brian Klock

Donald MacLeod

(716) 842-5138

MEDIA CONTACT:

Maya Dillon

(646) 735-1958

10-10-10-10-10

M&T BANK CORPORATION

Financial Highlights

Three months ended

Year ended

December 31

December 31

Amounts in thousands, except per share

2021

2020

Change

2021

2020

Change

Performance

Net income

$

457,968

471,140

-3

%

$

1,858,746

1,353,152

37

%

Net income available to common shareholders

434,171

451,869

-4

%

1,776,987

1,279,068

39

%

Per common share:

Basic earnings

$

3.37

3.52

-4

%

$

13.81

9.94

39

%

Diluted earnings

3.37

3.52

-4

%

13.80

9.94

39

%

Cash dividends

$

1.20

1.10

9

%

$

4.50

4.40

2

%

Common shares outstanding:

Average - diluted (1)

128,888

128,379

-

128,812

128,704

-

Period end (2)

128,705

128,333

-

128,705

128,333

-

Return on (annualized):

Average total assets

1.15

%

1.30

%

1.22

%

1.00

%

Average common shareholders' equity

10.91

%

12.07

%

11.54

%

8.72

%

Taxable-equivalent net interest income

$

937,356

993,252

-6

%

$

3,839,509

3,883,605

-1

%

Yield on average earning assets

2.64

%

3.15

%

2.84

%

3.43

%

Cost of interest-bearing liabilities

.12

%

.25

%

.14

%

.43

%

Net interest spread

2.52

%

2.90

%

2.70

%

3.00

%

Contribution of interest-free funds

.06

%

.10

%

.06

%

.16

%

Net interest margin

2.58

%

3.00

%

2.76

%

3.16

%

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

.13

%

.39

%

.20

%

.26

%

Net operating results (3)

Net operating income

$

475,477

473,453

-

$

1,899,838

1,364,145

39

%

Diluted net operating earnings per common share

3.50

3.54

-1

%

14.11

10.02

41

%

Return on (annualized):

Average tangible assets

1.23

%

1.35

%

1.28

%

1.04

%

Average tangible common equity

15.98

%

17.53

%

16.80

%

12.79

%

Efficiency ratio

59.7

%

54.6

%

59.0

%

56.3

%

At December 31

Loan quality

2021

2020

Change

Nonaccrual loans

$

2,060,083

1,893,299

9

%

Real estate and other foreclosed assets

23,901

34,668

-31

%

Total nonperforming assets

$

2,083,984

1,927,967

8

%

Accruing loans past due 90 days or more (4)

$

963,399

859,208

12

%

Government guaranteed loans included in totals above:

Nonaccrual loans

$

51,429

48,820

5

%

Accruing loans past due 90 days or more

927,788

798,121

16

%

Renegotiated loans

$

230,408

238,994

-4

%

Nonaccrual loans to total net loans

2.22

%

1.92

%

Allowance for credit losses to total loans

1.58

%

1.76

%

(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 on page 17.

(4)

Predominantly residential real estate loans.

11-11-11-11-11

M&T BANK CORPORATION

Financial Highlights, Five Quarter Trend

Three months ended

December 31,

September 30,

June 30,

March 31,

December 31,

Amounts in thousands, except per share

2021

2021

2021

2021

2020

Performance

Net income

$

457,968

495,460

458,069

447,249

471,140

Net income available to common shareholders

434,171

475,961

438,759

428,093

451,869

Per common share:

Basic earnings

$

3.37

3.70

3.41

3.33

3.52

Diluted earnings

3.37

3.69

3.41

3.33

3.52

Cash dividends

$

1.20

1.10

1.10

1.10

1.10

Common shares outstanding:

Average - diluted (1)

128,888

128,844

128,842

128,669

128,379

Period end (2)

128,705

128,699

128,686

128,658

128,333

Return on (annualized):

Average total assets

1.15

%

1.28

%

1.22

%

1.22

%

1.30

%

Average common shareholders' equity

10.91

%

12.16

%

11.55

%

11.57

%

12.07

%

Taxable-equivalent net interest income

$

937,356

970,953

946,072

985,128

993,252

Yield on average earning assets

2.64

%

2.82

%

2.85

%

3.08

%

3.15

%

Cost of interest-bearing liabilities

.12

%

.14

%

.14

%

.18

%

.25

%

Net interest spread

2.52

%

2.68

%

2.71

%

2.90

%

2.90

%

Contribution of interest-free funds

.06

%

.06

%

.06

%

.07

%

.10

%

Net interest margin

2.58

%

2.74

%

2.77

%

2.97

%

3.00

%

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

.13

%

.17

%

.19

%

.31

%

.39

%

Net operating results (3)

Net operating income

$

475,477

504,030

462,959

457,372

473,453

Diluted net operating earnings per common share

3.50

3.76

3.45

3.41

3.54

Return on (annualized):

Average tangible assets

1.23

%

1.34

%

1.27

%

1.29

%

1.35

%

Average tangible common equity

15.98

%

17.54

%

16.68

%

17.05

%

17.53

%

Efficiency ratio

59.7

%

57.7

%

58.4

%

60.3

%

54.6

%

December 31,

September 30,

June 30,

March 31,

December 31,

Loan quality

2021

2021

2021

2021

2020

Nonaccrual loans

$

2,060,083

2,242,263

2,242,057

1,957,106

1,893,299

Real estate and other foreclosed assets

23,901

24,786

27,902

29,797

34,668

Total nonperforming assets

$

2,083,984

2,267,049

2,269,959

1,986,903

1,927,967

Accruing loans past due 90 days or more (4)

$

963,399

1,026,080

1,077,227

1,084,553

859,208

Government guaranteed loans included in totals above:

Nonaccrual loans

$

51,429

47,358

49,796

51,668

48,820

Accruing loans past due 90 days or more

927,788

947,091

1,029,331

1,044,599

798,121

Renegotiated loans

$

230,408

242,955

236,377

242,121

238,994

Nonaccrual loans to total net loans

2.22

%

2.40

%

2.31

%

1.97

%

1.92

%

Allowance for credit losses to total loans

1.58

%

1.62

%

1.62

%

1.65

%

1.76

%

(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 on page 18.

(4)

Predominantly residential real estate loans.

12-12-12-12-12

M&T BANK CORPORATION

Condensed Consolidated Statement of Income

Three months ended

Year ended

December 31

December 31

Dollars in thousands

2021

2020

Change

2021

2020

Change

Interest income

$

958,518

1,038,890

-8

%

$

3,938,784

4,192,712

-6

%

Interest expense

24,725

49,610

-50

114,006

326,395

-65

Net interest income

933,793

989,280

-6

3,824,778

3,866,317

-1

Provision for credit losses

(15,000

)

75,000

-120

(75,000

)

800,000

-109

Net interest income after provision for credit losses

948,793

914,280

4

3,899,778

3,066,317

27

Other income

Mortgage banking revenues

139,267

140,441

-1

571,329

566,641

1

Service charges on deposit accounts

105,392

95,817

10

402,113

370,788

8

Trust income

168,827

151,314

12

644,716

601,884

7

Brokerage services income

18,923

12,234

55

62,791

47,428

32

Trading account and foreign exchange gains

6,027

7,204

-16

24,376

40,536

-40

Gain (loss) on bank investment securities

1,426

1,619

-12

(21,220

)

(9,421

)

-

Other revenues from operations

138,775

142,621

-3

482,889

470,588

3

Total other income

578,637

551,250

5

2,166,994

2,088,444

4

Other expense

Salaries and employee benefits

515,043

476,110

8

2,045,677

1,950,692

5

Equipment and net occupancy

82,641

84,228

-2

326,698

322,037

1

Outside data processing and software

78,814

68,034

16

291,839

258,480

13

FDIC assessments

18,830

15,204

24

69,704

53,803

30

Advertising and marketing

21,228

17,832

19

64,428

61,904

4

Printing, postage and supplies

8,140

8,335

-2

36,507

39,869

-8

Amortization of core deposit and other

intangible assets

1,954

3,129

-38

10,167

14,869

-32

Other costs of operations

200,850

172,136

17

766,603

683,586

12

Total other expense

927,500

845,008

10

3,611,623

3,385,240

7

Income before income taxes

599,930

620,522

-3

2,455,149

1,769,521

39

Applicable income taxes

141,962

149,382

-5

596,403

416,369

43

Net income

$

457,968

471,140

-3

%

$

1,858,746

1,353,152

37

%

13-13-13-13-13

M&T BANK CORPORATION

Condensed Consolidated Statement of Income, Five Quarter Trend

Three months ended

December 31,

September 30,

June 30,

March 31,

December 31,

Dollars in thousands

2021

2021

2021

2021

2020

Interest income

$

958,518

992,946

970,358

1,016,962

1,038,890

Interest expense

24,725

25,696

28,018

35,567

49,610

Net interest income

933,793

967,250

942,340

981,395

989,280

Provision for credit losses

(15,000

)

(20,000

)

(15,000

)

(25,000

)

75,000

Net interest income after provision for credit losses

948,793

987,250

957,340

1,006,395

914,280

Other income

Mortgage banking revenues

139,267

159,995

133,313

138,754

140,441

Service charges on deposit accounts

105,392

105,426

98,518

92,777

95,817

Trust income

168,827

156,876

162,991

156,022

151,314

Brokerage services income

18,923

20,490

10,265

13,113

12,234

Trading account and foreign exchange gains

6,027

5,563

6,502

6,284

7,204

Gain (loss) on bank investment securities

1,426

291

(10,655

)

(12,282

)

1,619

Other revenues from operations

138,775

120,485

112,699

110,930

142,621

Total other income

578,637

569,126

513,633

505,598

551,250

Other expense

Salaries and employee benefits

515,043

510,422

479,134

541,078

476,110

Equipment and net occupancy

82,641

80,738

80,848

82,471

84,228

Outside data processing and software

78,814

72,782

74,492

65,751

68,034

FDIC assessments

18,830

18,810

17,876

14,188

15,204

Advertising and marketing

21,228

15,208

13,364

14,628

17,832

Printing, postage and supplies

8,140

7,917

11,133

9,317

8,335

Amortization of core deposit and other intangible assets

1,954

2,738

2,737

2,738

3,129

Other costs of operations

200,850

190,719

185,761

189,273

172,136

Total other expense

927,500

899,334

865,345

919,444

845,008

Income before income taxes

599,930

657,042

605,628

592,549

620,522

Applicable income taxes

141,962

161,582

147,559

145,300

149,382

Net income

$

457,968

495,460

458,069

447,249

471,140

14-14-14-14-14

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet

December 31

Dollars in thousands

2021

2020

Change

ASSETS

Cash and due from banks

$

1,337,577

1,552,743

-14

%

Interest-bearing deposits at banks

41,872,304

23,663,810

77

Trading account

468,031

1,068,581

-56

Investment securities

7,155,860

7,045,697

2

Loans and leases:

Commercial, financial, etc.

23,473,324

27,574,564

-15

Real estate - commercial

35,389,730

37,637,889

-6

Real estate - consumer

16,074,445

16,752,993

-4

Consumer

17,974,953

16,570,421

8

Total loans and leases, net of unearned discount

92,912,452

98,535,867

-6

Less: allowance for credit losses

1,469,226

1,736,387

-15

Net loans and leases

91,443,226

96,799,480

-6

Goodwill

4,593,112

4,593,112

-

Core deposit and other intangible assets

3,998

14,165

-72

Other assets

8,233,052

7,863,517

5

Total assets

$

155,107,160

142,601,105

9

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

60,131,480

47,572,884

26

%

Interest-bearing deposits

71,411,929

71,580,750

-

Deposits at Cayman Islands office

-

652,104

-100

Total deposits

131,543,409

119,805,738

10

Short-term borrowings

47,046

59,482

-21

Accrued interest and other liabilities

2,127,931

2,166,409

-2

Long-term borrowings

3,485,369

4,382,193

-20

Total liabilities

137,203,755

126,413,822

9

Shareholders' equity:

Preferred

1,750,000

1,250,000

40

Common

16,153,405

14,937,283

8

Total shareholders' equity

17,903,405

16,187,283

11

Total liabilities and shareholders' equity

$

155,107,160

142,601,105

9

%

15-15-15-15-15

M&T BANK CORPORATION

Condensed Consolidated Balance Sheet, Five Quarter Trend

December 31,

September 30,

June 30,

March 31,

December 31,

Dollars in thousands

2021

2021

2021

2021

2020

ASSETS

Cash and due from banks

$

1,337,577

1,479,712

1,410,468

1,258,989

1,552,743

Interest-bearing deposits at banks

41,872,304

38,445,788

33,864,824

31,407,227

23,663,810

Federal funds sold

-

-

-

1,000

-

Trading account

468,031

624,556

712,558

687,359

1,068,581

Investment securities

7,155,860

6,447,622

6,143,177

6,610,667

7,045,697

Loans and leases:

Commercial, financial, etc.

23,473,324

22,514,940

25,409,291

27,811,190

27,574,564

Real estate - commercial

35,389,730

37,023,952

37,558,775

37,425,974

37,637,889

Real estate - consumer

16,074,445

16,209,354

16,704,951

17,349,683

16,752,993

Consumer

17,974,953

17,834,648

17,440,415

16,712,233

16,570,421

Totalloansandleases,netofunearneddiscount

92,912,452

93,582,894

97,113,432

99,299,080

98,535,867

Less: allowance for credit losses

1,469,226

1,515,024

1,575,128

1,636,206

1,736,387

Net loans and leases

91,443,226

92,067,870

95,538,304

97,662,874

96,799,480

Goodwill

4,593,112

4,593,112

4,593,112

4,593,112

4,593,112

Core deposit and other intangible assets

3,998

5,952

8,690

11,427

14,165

Other assets

8,233,052

8,236,582

8,351,574

8,248,405

7,863,517

Total assets

$

155,107,160

151,901,194

150,622,707

150,481,060

142,601,105

LIABILITIES AND SHAREHOLDERS' EQUITY

Noninterest-bearing deposits

$

60,131,480

56,542,309

55,621,230

53,641,419

47,572,884

Interest-bearing deposits

71,411,929

72,158,987

72,647,542

74,193,255

71,580,750

Deposits at Cayman Islands office

-

-

-

641,691

652,104

Total deposits

131,543,409

128,701,296

128,268,772

128,476,365

119,805,738

Short-term borrowings

47,046

103,548

91,235

58,957

59,482

Accrued interest and other liabilities

2,127,931

2,067,188

2,042,948

2,000,727

2,166,409

Long-term borrowings

3,485,369

3,500,391

3,499,448

3,498,503

4,382,193

Total liabilities

137,203,755

134,372,423

133,902,403

134,034,552

126,413,822

Shareholders' equity:

Preferred

1,750,000

1,750,000

1,250,000

1,250,000

1,250,000

Common

16,153,405

15,778,771

15,470,304

15,196,508

14,937,283

Total shareholders' equity

17,903,405

17,528,771

16,720,304

16,446,508

16,187,283

Total liabilities and shareholders' equity

$

155,107,160

151,901,194

150,622,707

150,481,060

142,601,105

16-16-16-16-16

M&T BANK CORPORATION

Condensed Consolidated Average Balance Sheet and Annualized Taxable-equivalent Rates

Three months ended

Change in balance

Year ended

December 31,

December 31,

September 30,

December 31, 2021 from

December 31,

Change

Dollars in millions

2021

2020

2021

December 31,

September 30,

2021

2020

in

Balance

Rate

Balance

Rate

Balance

Rate

2020

2021

Balance

Rate

Balance

Rate

balance

ASSETS

Interest-bearing deposits at banks

$

44,316

.15

%

22,206

.10

%

39,036

.15

%

100

%

14

%

$

35,829

.13

%

15,329

.21

%

134

%

Federal funds sold and agreements to resell securities

-

.47

3,799

.12

-

.47

-100

-

167

.12

2,717

.26

-94

Trading account

50

1.62

50

1.97

51

2.71

1

-2

50

1.89

53

2.10

-5

Investment securities

6,804

2.12

7,195

2.25

6,019

2.19

-5

13

6,409

2.20

8,165

2.16

-22

Loans and leases, net of unearned discount

Commercial, financial, etc.

22,330

3.65

27,713

3.56

23,730

3.96

-19

-6

25,191

3.58

27,520

3.42

-8

Real estate - commercial

36,717

3.89

37,707

4.15

37,547

3.87

-3

-2

37,321

3.96

36,986

4.39

1

Real estate - consumer

16,290

3.53

16,761

3.56

16,379

3.59

-3

-1

16,770

3.55

16,215

3.82

3

Consumer

17,913

4.31

16,485

4.78

17,658

4.34

9

1

17,331

4.43

15,884

4.92

9

Total loans and leases, net

93,250

3.87

98,666

4.01

95,314

3.95

-5

-2

96,613

3.90

96,605

4.13

-

Total earning assets

144,420

2.64

131,916

3.15

140,420

2.82

9

3

139,068

2.84

122,869

3.43

13

Goodwill

4,593

4,593

4,593

-

-

4,593

4,593

-

Core deposit and other intangible assets

5

16

7

-69

-34

8

21

-59

Other assets

8,704

8,038

9,017

8

-3

9,000

7,997

13

Total assets

$

157,722

144,563

154,037

9

%

2

%

$

152,669

135,480

13

%

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest-bearing deposits

Savings and interest-checking deposits

$

70,518

.04

69,133

.11

70,976

.04

2

%

-1

%

$

70,879

.05

63,590

.23

11

%

Time deposits

2,914

.40

4,113

.97

3,061

.46

-29

-5

3,263

.57

4,960

1.34

-34

Deposits at Cayman Islands office

-

-

826

.11

-

-

-100

-

181

.11

1,117

.36

-84

Total interest-bearing deposits

73,432

.05

74,072

.16

74,037

.06

-1

-1

74,323

.07

69,667

.31

7

Short-term borrowings

58

.01

64

.01

91

.01

-9

-37

68

.01

62

.05

11

Long-term borrowings

3,441

1.77

5,294

1.47

3,431

1.75

-35

-

3,537

1.76

5,803

1.88

-39

Total interest-bearing liabilities

76,931

.12

79,430

.25

77,559

.14

-3

-1

77,928

.14

75,532

.43

3

Noninterest-bearing deposits

61,012

46,904

57,218

30

7

55,666

41,683

34

Other liabilities

2,166

2,016

2,151

7

1

2,166

2,274

-5

Total liabilities

140,109

128,350

136,928

9

2

135,760

119,489

14

Shareholders' equity

17,613

16,213

17,109

9

3

16,909

15,991

6

Total liabilities and shareholders' equity

$

157,722

144,563

154,037

9

%

2

%

$

152,669

135,480

13

%

Net interest spread

2.52

2.90

2.68

2.70

3.00

Contribution of interest-free funds

.06

.10

.06

.06

.16

Net interest margin

2.58

%

3.00

%

2.74

%

2.76

%

3.16

%

17-17-17-17-17

M&T BANK CORPORATION

Reconciliation of Quarterly GAAP to Non-GAAP Measures

Three months ended

Year ended

December 31

December 31

2021

2020

2021

2020

Income statement data

In thousands, except per share

Net income

Net income

$

457,968

471,140

1,858,746

1,353,152

Amortization of core deposit and other intangible assets (1)

1,447

2,313

7,532

10,993

Merger-related expenses (1)

16,062

-

33,560

-

Net operating income

$

475,477

473,453

1,899,838

1,364,145

Earnings per common share

Diluted earnings per common share

$

3.37

3.52

13.80

9.94

Amortization of core deposit and other intangible assets (1)

.01

.02

.06

.08

Merger-related expenses (1)

.12

-

.25

-

Diluted net operating earnings per common share

$

3.50

3.54

14.11

10.02

Other expense

Other expense

$

927,500

845,008

3,611,623

3,385,240

Amortization of core deposit and other intangible assets

(1,954

)

(3,129

)

(10,167

)

(14,869

)

Merger-related expenses

(21,190

)

-

(43,860

)

-

Noninterest operating expense

$

904,356

841,879

3,557,596

3,370,371

Merger-related expenses

Salaries and employee benefits

$

112

-

176

-

Equipment and net occupancy

340

-

341

-

Outside data processing and software

250

-

1,119

-

Advertising and marketing

337

-

866

-

Printing, postage and supplies

186

-

2,965

-

Other costs of operations

19,965

-

38,393

-

Other expense

$

21,190

-

43,860

-

Efficiency ratio

Noninterest operating expense (numerator)

$

904,356

841,879

3,557,596

3,370,371

Taxable-equivalent net interest income

$

937,356

993,252

3,839,509

3,883,605

Other income

578,637

551,250

2,166,994

2,088,444

Less: Gain (loss) on bank investment securities

1,426

1,619

(21,220

)

(9,421

)

Denominator

$

1,514,567

1,542,883

6,027,723

5,981,470

Efficiency ratio

59.7

%

54.6

%

59.0

%

56.3

%

Balance sheet data

In millions

Average assets

Average assets

$

157,722

144,563

152,669

135,480

Goodwill

(4,593

)

(4,593

)

(4,593

)

(4,593

)

Core deposit and other intangible assets

(5

)

(16

)

(8

)

(21

)

Deferred taxes

1

4

2

5

Average tangible assets

$

153,125

139,958

148,070

130,871

Average common equity

Average total equity

$

17,613

16,213

16,909

15,991

Preferred stock

(1,750

)

(1,250

)

(1,438

)

(1,250

)

Average common equity

15,863

14,963

15,471

14,741

Goodwill

(4,593

)

(4,593

)

(4,593

)

(4,593

)

Core deposit and other intangible assets

(5

)

(16

)

(8

)

(21

)

Deferred taxes

1

4

2

5

Average tangible common equity

$

11,266

10,358

10,872

10,132

At end of quarter

Total assets

Total assets

$

155,107

142,601

Goodwill

(4,593

)

(4,593

)

Core deposit and other intangible assets

(4

)

(14

)

Deferred taxes

1

4

Total tangible assets

$

150,511

137,998

Total common equity

Total equity

$

17,903

16,187

Preferred stock

(1,750

)

(1,250

)

Common equity

16,153

14,937

Goodwill

(4,593

)

(4,593

)

Core deposit and other intangible assets

(4

)

(14

)

Deferred taxes

1

4

Total tangible common equity

$

11,557

10,334

(1)

After any related tax effect.

18-18-18-18-18

M&T BANK CORPORATION

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

Three months ended

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

Income statement data

In thousands, except per share

Net income

Net income

$

457,968

495,460

458,069

447,249

471,140

Amortization of core deposit and other intangible assets (1)

1,447

2,028

2,023

2,034

2,313

Merger-related expenses (1)

16,062

6,542

2,867

8,089

-

Net operating income

$

475,477

504,030

462,959

457,372

473,453

Earnings per common share

Diluted earnings per common share

$

3.37

3.69

3.41

3.33

3.52

Amortization of core deposit and other intangible assets (1)

.01

.02

.02

.02

.02

Merger-related expenses (1)

.12

.05

.02

.06

-

Diluted net operating earnings per common share

$

3.50

3.76

3.45

3.41

3.54

Other expense

Other expense

$

927,500

899,334

865,345

919,444

845,008

Amortization of core deposit and other intangible assets

(1,954

)

(2,738

)

(2,737

)

(2,738

)

(3,129

)

Merger-related expenses

(21,190

)

(8,826

)

(3,893

)

(9,951

)

-

Noninterest operating expense

$

904,356

887,770

858,715

906,755

841,879

Merger-related expenses

Salaries and employee benefits

$

112

60

4

-

-

Equipment and net occupancy

340

1

-

-

-

Outside data processing and software

250

625

244

-

-

Advertising and marketing

337

505

24

-

-

Printing, postage and supplies

186

730

2,049

-

-

Other costs of operations

19,965

6,905

1,572

9,951

-

Other expense

$

21,190

8,826

3,893

9,951

-

Efficiency ratio

Noninterest operating expense (numerator)

$

904,356

887,770

858,715

906,755

841,879

Taxable-equivalent net interest income

$

937,356

970,953

946,072

985,128

993,252

Other income

578,637

569,126

513,633

505,598

551,250

Less: Gain (loss) on bank investment securities

1,426

291

(10,655

)

(12,282

)

1,619

Denominator

$

1,514,567

1,539,788

1,470,360

1,503,008

1,542,883

Efficiency ratio

59.7

%

57.7

%

58.4

%

60.3

%

54.6

%

Balance sheet data

In millions

Average assets

Average assets

$

157,722

154,037

150,641

148,157

144,563

Goodwill

(4,593

)

(4,593

)

(4,593

)

(4,593

)

(4,593

)

Core deposit and other intangible assets

(5

)

(7

)

(10

)

(13

)

(16

)

Deferred taxes

1

2

3

3

4

Average tangible assets

$

153,125

149,439

146,041

143,554

139,958

Average common equity

Average total equity

$

17,613

17,109

16,571

16,327

16,213

Preferred stock

(1,750

)

(1,495

)

(1,250

)

(1,250

)

(1,250

)

Average common equity

15,863

15,614

15,321

15,077

14,963

Goodwill

(4,593

)

(4,593

)

(4,593

)

(4,593

)

(4,593

)

Core deposit and other intangible assets

(5

)

(7

)

(10

)

(13

)

(16

)

Deferred taxes

1

2

3

3

4

Average tangible common equity

$

11,266

11,016

10,721

10,474

10,358

At end of quarter

Total assets

Total assets

$

155,107

151,901

150,623

150,481

142,601

Goodwill

(4,593

)

(4,593

)

(4,593

)

(4,593

)

(4,593

)

Core deposit and other intangible assets

(4

)

(6

)

(9

)

(12

)

(14

)

Deferred taxes

1

2

2

3

4

Total tangible assets

$

150,511

147,304

146,023

145,879

137,998

Total common equity

Total equity

$

17,903

17,529

16,720

16,447

16,187

Preferred stock

(1,750

)

(1,750

)

(1,250

)

(1,250

)

(1,250

)

Common equity

16,153

15,779

15,470

15,197

14,937

Goodwill

(4,593

)

(4,593

)

(4,593

)

(4,593

)

(4,593

)

Core deposit and other intangible assets

(4

)

(6

)

(9

)

(12

)

(14

)

Deferred taxes

1

2

2

3

4

Total tangible common equity

$

11,557

11,182

10,870

10,595

10,334

(1)

After any related tax effect.