Annual Income Statements for M&T Bank
This table shows M&T Bank's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for M&T Bank
This table shows M&T Bank's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2025 |
Q4 2024 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Net Income / (Loss) Attributable to Common Shareholders |
|
584 |
710 |
721 |
626 |
531 |
508 |
690 |
841 |
702 |
766 |
647 |
Consolidated Net Income / (Loss) |
|
584 |
681 |
721 |
655 |
531 |
482 |
690 |
867 |
702 |
766 |
647 |
Net Income / (Loss) Continuing Operations |
|
584 |
681 |
721 |
655 |
531 |
482 |
690 |
867 |
702 |
766 |
647 |
Total Pre-Tax Income |
|
761 |
882 |
909 |
855 |
664 |
627 |
907 |
1,159 |
926 |
1,012 |
848 |
Total Revenue |
|
2,306 |
2,385 |
2,332 |
2,302 |
2,260 |
2,301 |
2,335 |
2,602 |
2,405 |
2,509 |
2,242 |
Net Interest Income / (Expense) |
|
1,695 |
1,728 |
1,726 |
1,718 |
1,680 |
1,723 |
1,775 |
1,799 |
1,818 |
1,827 |
1,679 |
Total Interest Income |
|
2,560 |
2,707 |
2,785 |
2,789 |
2,745 |
2,740 |
2,641 |
2,516 |
2,327 |
2,072 |
1,782 |
Loans and Leases Interest Income |
|
2,006 |
2,099 |
2,153 |
2,128 |
2,097 |
2,111 |
2,062 |
1,998 |
1,850 |
1,664 |
1,456 |
Investment Securities Interest Income |
|
336 |
323 |
283 |
260 |
228 |
211 |
215 |
215 |
198 |
170 |
152 |
Deposits and Money Market Investments Interest Income |
|
218 |
285 |
348 |
400 |
419 |
417 |
363 |
302 |
278 |
237 |
173 |
Other Interest Income |
|
0.00 |
- |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
0.73 |
0.62 |
Total Interest Expense |
|
865 |
979 |
1,059 |
1,071 |
1,065 |
1,017 |
866 |
717 |
509 |
245 |
103 |
Deposits Interest Expense |
|
676 |
785 |
835 |
835 |
840 |
836 |
696 |
519 |
366 |
188 |
70 |
Short-Term Borrowings Interest Expense |
|
32 |
32 |
57 |
69 |
84 |
69 |
69 |
96 |
58 |
13 |
2.67 |
Long-Term Debt Interest Expense |
|
157 |
162 |
167 |
167 |
141 |
112 |
101 |
102 |
85 |
44 |
30 |
Total Non-Interest Income |
|
611 |
657 |
606 |
584 |
580 |
578 |
560 |
803 |
587 |
682 |
563 |
Trust Fees by Commissions |
|
209 |
365 |
202 |
200 |
29 |
379 |
182 |
197 |
24 |
764 |
21 |
Service Charges on Deposit Accounts |
|
133 |
- |
132 |
127 |
- |
- |
121 |
119 |
- |
- |
- |
Other Service Charges |
|
142 |
176 |
152 |
152 |
152 |
145 |
143 |
362 |
159 |
266 |
153 |
Net Realized & Unrealized Capital Gains on Investments |
|
9.00 |
28 |
11 |
-1.00 |
11 |
14 |
9.00 |
18 |
12 |
10 |
3.97 |
Other Non-Interest Income |
|
118 |
-167 |
109 |
106 |
388 |
-195 |
105 |
107 |
392 |
-805 |
385 |
Provision for Credit Losses |
|
130 |
140 |
120 |
150 |
200 |
225 |
150 |
150 |
120 |
90 |
115 |
Total Non-Interest Expense |
|
1,415 |
1,363 |
1,303 |
1,297 |
1,396 |
1,449 |
1,278 |
1,293 |
1,359 |
1,408 |
1,279 |
Salaries and Employee Benefits |
|
887 |
790 |
775 |
764 |
833 |
724 |
727 |
738 |
808 |
697 |
736 |
Net Occupancy & Equipment Expense |
|
268 |
258 |
248 |
249 |
249 |
247 |
242 |
235 |
233 |
244 |
222 |
Marketing Expense |
|
22 |
30 |
27 |
27 |
20 |
26 |
23 |
28 |
31 |
32 |
21 |
Property & Liability Insurance Claims |
|
23 |
24 |
25 |
37 |
60 |
228 |
29 |
28 |
30 |
24 |
28 |
Other Operating Expenses |
|
202 |
248 |
216 |
207 |
219 |
209 |
242 |
249 |
240 |
393 |
253 |
Amortization Expense |
|
13 |
13 |
12 |
13 |
15 |
15 |
15 |
15 |
17 |
18 |
18 |
Income Tax Expense |
|
177 |
201 |
188 |
200 |
133 |
145 |
217 |
292 |
224 |
246 |
201 |
Basic Earnings per Share |
|
$3.33 |
$3.88 |
$4.04 |
$3.75 |
$3.04 |
$2.75 |
$4.00 |
$5.07 |
$4.03 |
$4.33 |
$3.55 |
Weighted Average Basic Shares Outstanding |
|
164.21M |
164.33M |
166.67M |
166.95M |
166.46M |
166.62M |
165.91M |
165.84M |
167.73M |
167.79M |
174.61M |
Diluted Earnings per Share |
|
$3.32 |
$3.87 |
$4.02 |
$3.73 |
$3.02 |
$2.75 |
$3.98 |
$5.05 |
$4.01 |
$4.30 |
$3.53 |
Weighted Average Diluted Shares Outstanding |
|
165.05M |
164.33M |
167.57M |
167.66M |
167.08M |
166.62M |
166.57M |
166.32M |
168.41M |
167.79M |
175.68M |
Weighted Average Basic & Diluted Shares Outstanding |
|
160.52M |
164.33M |
165.92M |
167.00M |
166.85M |
166.62M |
165.96M |
165.95M |
165.87M |
167.79M |
172.61M |
Cash Dividends to Common per Share |
|
$1.35 |
- |
$1.35 |
- |
- |
- |
$1.30 |
- |
- |
- |
- |
Annual Cash Flow Statements for M&T Bank
This table details how cash moves in and out of M&T Bank's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2024 |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
Net Change in Cash & Equivalents |
|
178 |
211 |
182 |
-215 |
116 |
-169 |
185 |
100 |
-47 |
-5.32 |
Net Cash From Operating Activities |
|
3,610 |
3,905 |
4,574 |
2,715 |
789 |
2,358 |
2,090 |
2,782 |
1,183 |
1,742 |
Net Cash From Continuing Operating Activities |
|
3,610 |
3,905 |
4,574 |
2,724 |
789 |
2,358 |
2,090 |
2,782 |
1,183 |
1,742 |
Net Income / (Loss) Continuing Operations |
|
2,588 |
2,741 |
1,992 |
1,859 |
1,353 |
1,929 |
1,918 |
1,408 |
1,315 |
1,080 |
Consolidated Net Income / (Loss) |
|
2,588 |
2,741 |
1,992 |
1,859 |
1,353 |
1,929 |
1,918 |
1,408 |
1,315 |
1,080 |
Provision For Loan Losses |
|
610 |
645 |
517 |
-75 |
800 |
176 |
132 |
168 |
190 |
170 |
Depreciation Expense |
|
316 |
304 |
282 |
224 |
221 |
210 |
105 |
110 |
107 |
99 |
Amortization Expense |
|
192 |
193 |
153 |
100 |
100 |
91 |
74 |
88 |
94 |
76 |
Non-Cash Adjustments to Reconcile Net Income |
|
-17 |
-342 |
-175 |
94 |
-30 |
97 |
1.27 |
363 |
132 |
338 |
Changes in Operating Assets and Liabilities, net |
|
-79 |
364 |
1,805 |
522 |
-1,655 |
-146 |
-141 |
646 |
-654 |
-20 |
Net Cash From Investing Activities |
|
-550 |
-7,874 |
16,592 |
-13,631 |
-22,020 |
727 |
-1,410 |
3,395 |
-721 |
7,714 |
Net Cash From Continuing Investing Activities |
|
-550 |
-7,874 |
16,592 |
-13,631 |
-22,020 |
727 |
-1,410 |
3,395 |
-721 |
7,714 |
Purchase of Investment Securities |
|
-8,531 |
-11,075 |
12,702 |
2,707 |
-23,926 |
-3,561 |
-4,794 |
-1,966 |
-4,245 |
-1,628 |
Sale and/or Maturity of Investments |
|
8,007 |
2,927 |
2,311 |
-16,141 |
2,661 |
4,758 |
3,127 |
5,324 |
3,355 |
8,894 |
Other Investing Activities, net |
|
-26 |
274 |
1,579 |
-197 |
-755 |
-470 |
355 |
38 |
170 |
448 |
Net Cash From Financing Activities |
|
-2,882 |
4,180 |
-20,984 |
10,701 |
21,348 |
-3,254 |
-495 |
-6,077 |
-510 |
-9,462 |
Net Cash From Continuing Financing Activities |
|
-2,882 |
4,180 |
-20,984 |
10,701 |
21,348 |
-3,254 |
-495 |
-6,077 |
-510 |
-9,462 |
Net Change in Deposits |
|
-2,182 |
-248 |
-20,994 |
11,738 |
25,037 |
4,616 |
-2,273 |
-3,075 |
3,555 |
504 |
Issuance of Debt |
|
5,497 |
5,035 |
999 |
10 |
0.00 |
0.00 |
6,014 |
2,158 |
-1,937 |
1,500 |
Issuance of Preferred Equity |
|
733 |
0.00 |
0.00 |
495 |
0.00 |
396 |
0.00 |
- |
495 |
0.00 |
Repayment of Debt |
|
-5,265 |
937 |
1,706 |
-866 |
-2,668 |
-5,890 |
-1,459 |
-3,433 |
-1,120 |
-11,080 |
Repurchase of Preferred Equity |
|
-350 |
0.00 |
0.00 |
- |
- |
-382 |
0.00 |
- |
-500 |
0.00 |
Repurchase of Common Equity |
|
-396 |
-594 |
-1,800 |
0.00 |
-374 |
-1,350 |
-2,194 |
-1,206 |
-641 |
0.00 |
Payment of Dividends |
|
-1,033 |
-968 |
-881 |
-648 |
-636 |
-620 |
-583 |
-530 |
-523 |
-456 |
Other Financing Activities, Net |
|
114 |
18 |
-14 |
-28 |
-11 |
-25 |
- |
11 |
162 |
70 |
Other Net Changes in Cash |
|
0.00 |
0.00 |
- |
0.00 |
- |
- |
- |
- |
- |
- |
Cash Interest Paid |
|
4,319 |
2,691 |
429 |
139 |
372 |
736 |
516 |
405 |
499 |
400 |
Cash Interest Received |
|
11,077 |
10,092 |
6,135 |
3,977 |
4,136 |
4,892 |
4,569 |
4,156 |
3,903 |
3,134 |
Cash Income Taxes Paid |
|
236 |
452 |
488 |
314 |
276 |
321 |
375 |
494 |
277 |
379 |
Quarterly Cash Flow Statements for M&T Bank
This table details how cash moves in and out of M&T Bank's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2025 |
Q4 2024 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Net Change in Cash & Equivalents |
|
200 |
-307 |
438 |
83 |
-36 |
-38 |
-79 |
30 |
298 |
-736 |
568 |
Net Cash From Operating Activities |
|
635 |
1,676 |
-28 |
1,354 |
608 |
800 |
1,420 |
1,257 |
428 |
954 |
1,137 |
Net Cash From Continuing Operating Activities |
|
635 |
1,676 |
-28 |
1,354 |
608 |
800 |
1,420 |
1,257 |
428 |
954 |
1,137 |
Net Income / (Loss) Continuing Operations |
|
584 |
681 |
721 |
655 |
531 |
482 |
690 |
867 |
702 |
766 |
647 |
Consolidated Net Income / (Loss) |
|
584 |
681 |
721 |
655 |
531 |
482 |
690 |
867 |
702 |
766 |
647 |
Provision For Loan Losses |
|
130 |
140 |
120 |
150 |
200 |
225 |
150 |
150 |
120 |
90 |
115 |
Depreciation Expense |
|
83 |
81 |
76 |
79 |
80 |
77 |
78 |
73 |
76 |
62 |
85 |
Amortization Expense |
|
47 |
48 |
46 |
48 |
50 |
52 |
52 |
52 |
37 |
40 |
43 |
Non-Cash Adjustments to Reconcile Net Income |
|
-8.00 |
-8.00 |
-4.00 |
-12 |
7.00 |
-61 |
-41 |
-240 |
0.00 |
-78 |
-12 |
Changes in Operating Assets and Liabilities, net |
|
-201 |
734 |
-987 |
434 |
-260 |
25 |
491 |
355 |
-507 |
74 |
260 |
Net Cash From Investing Activities |
|
-2,132 |
2,293 |
-1,386 |
5,625 |
-7,082 |
683 |
-1,907 |
-4,903 |
-1,747 |
-3,666 |
6,219 |
Net Cash From Continuing Investing Activities |
|
-2,132 |
2,293 |
-1,386 |
5,625 |
-7,082 |
683 |
-1,907 |
-4,903 |
-1,747 |
-3,666 |
6,219 |
Purchase of Investment Securities |
|
-3,542 |
1,242 |
-4,107 |
-218 |
-5,448 |
-5,716 |
2,187 |
-1,997 |
-5,549 |
21,059 |
-2,593 |
Sale and/or Maturity of Investments |
|
1,689 |
1,263 |
2,688 |
5,771 |
-1,715 |
6,430 |
-4,113 |
-2,985 |
3,595 |
-24,585 |
8,526 |
Other Investing Activities, net |
|
-279 |
-212 |
33 |
72 |
81 |
-31 |
19 |
79 |
207 |
254 |
286 |
Net Cash From Financing Activities |
|
1,697 |
-4,276 |
1,852 |
-6,896 |
6,438 |
-1,521 |
408 |
3,676 |
1,617 |
1,976 |
-6,789 |
Net Cash From Continuing Financing Activities |
|
1,697 |
-4,276 |
1,852 |
-6,896 |
6,438 |
-1,521 |
408 |
3,676 |
1,617 |
1,976 |
-6,789 |
Net Change in Deposits |
|
4,314 |
-3,459 |
4,643 |
-7,287 |
3,921 |
-856 |
2,063 |
2,986 |
-4,441 |
-330 |
-6,512 |
Issuance of Debt |
|
1,256 |
1,494 |
1,198 |
-552 |
3,357 |
-2,173 |
-631 |
4,353 |
3,486 |
524 |
548 |
Repayment of Debt |
|
-2,950 |
-1,876 |
-3,227 |
408 |
-570 |
1,718 |
-781 |
-3,440 |
3,440 |
2,613 |
-7.10 |
Repurchase of Common Equity |
|
-656 |
-198 |
-198 |
- |
0.00 |
- |
- |
- |
-594 |
-600 |
-600 |
Payment of Dividends |
|
-266 |
-255 |
-274 |
-249 |
-255 |
-233 |
-249 |
-231 |
-255 |
-221 |
-243 |
Other Financing Activities, Net |
|
-1.00 |
18 |
60 |
51 |
-15 |
23 |
6.00 |
8.00 |
-19 |
-9.81 |
25 |
Cash Interest Paid |
|
933 |
1,025 |
1,179 |
1,116 |
999 |
912 |
856 |
513 |
410 |
214 |
128 |
Cash Interest Received |
|
2,605 |
2,754 |
2,776 |
2,831 |
2,716 |
2,663 |
2,615 |
2,525 |
2,289 |
1,990 |
1,729 |
Cash Income Taxes Paid |
|
70 |
-4.00 |
134 |
65 |
41 |
21 |
102 |
307 |
22 |
125 |
131 |
Annual Balance Sheets for M&T Bank
This table presents M&T Bank's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2024 |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
Total Assets |
|
208,105 |
208,264 |
200,730 |
155,107 |
142,601 |
119,873 |
120,097 |
118,593 |
123,449 |
122,788 |
Cash and Due from Banks |
|
1,909 |
1,731 |
1,517 |
1,338 |
1,553 |
1,433 |
1,605 |
1,421 |
1,321 |
1,368 |
Interest Bearing Deposits at Other Banks |
|
18,873 |
28,069 |
24,959 |
41,872 |
23,664 |
7,190 |
8,105 |
5,079 |
5,001 |
7,594 |
Trading Account Securities |
|
34,152 |
27,003 |
25,329 |
7,206 |
8,114 |
9,967 |
12,693 |
14,797 |
16,113 |
15,930 |
Loans and Leases, Net of Allowance |
|
133,397 |
131,939 |
129,639 |
91,443 |
96,799 |
89,872 |
87,447 |
86,972 |
89,864 |
86,534 |
Loans and Leases |
|
135,581 |
134,068 |
131,564 |
92,912 |
98,536 |
90,923 |
88,466 |
87,989 |
90,853 |
87,489 |
Allowance for Loan and Lease Losses |
|
2,184 |
2,129 |
1,925 |
1,469 |
1,736 |
1,051 |
1,019 |
1,017 |
989 |
956 |
Premises and Equipment, Net |
|
1,705 |
1,739 |
1,654 |
1,145 |
1,162 |
1,141 |
647 |
646 |
675 |
667 |
Goodwill |
|
8,465 |
8,465 |
8,490 |
4,593 |
4,593 |
4,593 |
4,593 |
4,593 |
4,593 |
4,593 |
Intangible Assets |
|
94 |
147 |
209 |
4.00 |
14 |
29 |
47 |
72 |
98 |
140 |
Other Assets |
|
9,510 |
9,171 |
8,930 |
7,507 |
6,702 |
5,644 |
4,774 |
5,013 |
5,323 |
5,962 |
Total Liabilities & Shareholders' Equity |
|
208,105 |
208,264 |
200,730 |
155,107 |
142,601 |
119,873 |
120,097 |
118,593 |
123,449 |
122,788 |
Total Liabilities |
|
179,078 |
181,307 |
175,412 |
137,204 |
126,414 |
104,156 |
104,637 |
102,343 |
106,963 |
106,615 |
Non-Interest Bearing Deposits |
|
46,020 |
49,294 |
65,502 |
60,131 |
47,573 |
32,396 |
32,257 |
33,975 |
32,814 |
29,111 |
Interest Bearing Deposits |
|
115,075 |
113,980 |
98,013 |
71,412 |
72,233 |
62,374 |
57,900 |
58,457 |
62,680 |
62,847 |
Short-Term Debt |
|
1,060 |
5,316 |
3,555 |
47 |
59 |
62 |
4,398 |
175 |
163 |
1,982 |
Long-Term Debt |
|
12,605 |
8,201 |
3,965 |
3,485 |
4,382 |
6,986 |
8,445 |
8,141 |
9,494 |
10,654 |
Other Long-Term Liabilities |
|
4,318 |
4,516 |
4,377 |
2,128 |
2,166 |
2,337 |
1,637 |
1,594 |
1,811 |
1,871 |
Total Equity & Noncontrolling Interests |
|
29,027 |
26,957 |
25,318 |
17,903 |
16,187 |
15,717 |
15,460 |
16,251 |
16,487 |
16,173 |
Total Preferred & Common Equity |
|
29,027 |
26,957 |
25,318 |
17,903 |
16,187 |
15,717 |
15,460 |
16,251 |
16,487 |
16,173 |
Preferred Stock |
|
2,394 |
2,011 |
2,011 |
1,750 |
1,250 |
1,250 |
1,232 |
1,232 |
1,232 |
1,232 |
Total Common Equity |
|
26,632 |
24,946 |
23,307 |
16,153 |
14,937 |
14,467 |
14,229 |
15,019 |
15,255 |
14,942 |
Common Stock |
|
10,088 |
10,111 |
10,093 |
6,716 |
6,699 |
6,675 |
6,661 |
6,673 |
6,759 |
6,763 |
Retained Earnings |
|
19,079 |
17,524 |
15,754 |
14,646 |
13,444 |
12,821 |
11,517 |
10,165 |
9,222 |
8,431 |
Treasury Stock |
|
-2,371 |
-2,230 |
-1,750 |
-5,082 |
-5,143 |
-4,823 |
-3,529 |
-1,454 |
-432 |
0.00 |
Accumulated Other Comprehensive Income / (Loss) |
|
-164 |
-459 |
-790 |
-128 |
-63 |
-207 |
-420 |
-364 |
-295 |
-252 |
Quarterly Balance Sheets for M&T Bank
This table presents M&T Bank's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2025 |
Q4 2024 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Total Assets |
|
210,321 |
208,105 |
211,785 |
208,855 |
215,137 |
208,264 |
209,124 |
207,672 |
202,956 |
200,730 |
197,955 |
Cash and Due from Banks |
|
2,109 |
1,909 |
2,216 |
1,778 |
1,695 |
1,731 |
1,769 |
1,848 |
1,818 |
1,517 |
2,256 |
Interest Bearing Deposits at Other Banks |
|
20,656 |
18,873 |
24,417 |
24,792 |
32,144 |
28,069 |
30,114 |
27,107 |
22,306 |
24,959 |
25,392 |
Trading Account Securities |
|
35,233 |
34,152 |
32,429 |
29,993 |
28,595 |
27,003 |
27,473 |
28,054 |
28,608 |
25,329 |
24,733 |
Loans and Leases, Net of Allowance |
|
132,374 |
133,397 |
133,716 |
132,798 |
132,782 |
131,939 |
130,303 |
131,345 |
130,963 |
129,639 |
126,350 |
Loans and Leases |
|
134,574 |
135,581 |
135,920 |
135,002 |
134,973 |
134,068 |
132,355 |
133,344 |
132,938 |
131,564 |
128,226 |
Allowance for Loan and Lease Losses |
|
2,200 |
2,184 |
2,204 |
2,204 |
2,191 |
2,129 |
2,052 |
1,998 |
1,975 |
1,925 |
1,876 |
Premises and Equipment, Net |
|
1,661 |
1,705 |
1,694 |
1,719 |
1,707 |
1,739 |
1,681 |
1,673 |
1,664 |
1,654 |
1,620 |
Goodwill |
|
8,465 |
8,465 |
8,465 |
8,465 |
8,465 |
8,465 |
8,465 |
8,465 |
8,490 |
8,490 |
8,501 |
Intangible Assets |
|
93 |
94 |
107 |
119 |
132 |
147 |
162 |
177 |
192 |
209 |
227 |
Other Assets |
|
9,730 |
9,510 |
8,741 |
9,191 |
9,617 |
9,171 |
9,157 |
9,002 |
8,915 |
8,930 |
8,876 |
Total Liabilities & Shareholders' Equity |
|
210,321 |
208,105 |
211,785 |
208,855 |
215,137 |
208,264 |
209,124 |
207,672 |
202,956 |
200,730 |
197,955 |
Total Liabilities |
|
181,330 |
179,078 |
182,909 |
180,431 |
187,968 |
181,307 |
182,928 |
181,871 |
177,579 |
175,412 |
172,699 |
Non-Interest Bearing Deposits |
|
49,051 |
46,020 |
47,344 |
47,729 |
50,578 |
49,294 |
53,787 |
54,938 |
59,955 |
65,502 |
73,023 |
Interest Bearing Deposits |
|
116,358 |
115,075 |
117,210 |
112,181 |
116,618 |
113,980 |
110,341 |
107,120 |
99,120 |
98,013 |
90,822 |
Short-Term Debt |
|
1,573 |
1,060 |
2,605 |
4,764 |
4,795 |
5,316 |
6,731 |
7,908 |
6,995 |
3,555 |
918 |
Long-Term Debt |
|
10,496 |
12,605 |
11,583 |
11,319 |
11,450 |
8,201 |
7,123 |
7,417 |
7,463 |
3,965 |
3,459 |
Other Long-Term Liabilities |
|
3,852 |
4,318 |
4,167 |
4,438 |
4,527 |
4,516 |
4,946 |
4,488 |
4,046 |
4,377 |
4,476 |
Total Equity & Noncontrolling Interests |
|
28,991 |
29,027 |
28,876 |
28,424 |
27,169 |
26,957 |
26,197 |
25,801 |
25,377 |
25,318 |
25,256 |
Total Preferred & Common Equity |
|
28,991 |
29,027 |
28,876 |
28,424 |
27,169 |
26,957 |
26,197 |
25,801 |
25,377 |
25,318 |
25,256 |
Preferred Stock |
|
2,394 |
2,394 |
2,394 |
2,744 |
2,011 |
2,011 |
2,011 |
2,011 |
2,011 |
2,011 |
2,011 |
Total Common Equity |
|
26,597 |
26,632 |
26,482 |
25,680 |
25,158 |
24,946 |
24,186 |
23,790 |
23,367 |
23,307 |
23,246 |
Common Stock |
|
10,059 |
10,088 |
10,077 |
10,067 |
10,067 |
10,111 |
10,103 |
10,091 |
10,077 |
10,093 |
10,085 |
Retained Earnings |
|
19,405 |
19,079 |
18,659 |
18,211 |
17,812 |
17,524 |
17,284 |
16,837 |
16,212 |
15,754 |
15,220 |
Treasury Stock |
|
-2,957 |
-2,371 |
-2,227 |
-2,047 |
-2,132 |
-2,230 |
-2,260 |
-2,273 |
-2,278 |
-1,750 |
-1,159 |
Accumulated Other Comprehensive Income / (Loss) |
|
90 |
-164 |
-27 |
-551 |
-589 |
-459 |
-942 |
-865 |
-645 |
-790 |
-900 |
Annual Metrics And Ratios for M&T Bank
This table displays calculated financial ratios and metrics derived from M&T Bank's official financial filings.
Metric |
|
2024 |
2023 |
2022 |
2021 |
2020 |
2019 |
2018 |
2017 |
2016 |
2015 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.77% |
17.90% |
36.50% |
0.63% |
-3.83% |
4.45% |
5.26% |
6.35% |
13.46% |
4.76% |
EBITDA Growth |
|
-7.24% |
35.08% |
9.64% |
32.98% |
-26.64% |
6.00% |
6.60% |
11.60% |
22.10% |
0.49% |
EBIT Growth |
|
-8.54% |
38.55% |
6.40% |
38.74% |
-30.53% |
1.56% |
7.93% |
12.90% |
22.91% |
1.98% |
NOPAT Growth |
|
-5.58% |
37.60% |
7.15% |
37.38% |
-29.86% |
0.58% |
36.20% |
7.09% |
21.81% |
1.26% |
Net Income Growth |
|
-5.58% |
37.60% |
7.15% |
37.38% |
-29.86% |
0.58% |
36.20% |
7.09% |
21.81% |
1.26% |
EPS Growth |
|
-7.28% |
36.95% |
-16.45% |
38.83% |
-27.71% |
7.93% |
46.44% |
11.83% |
8.36% |
-3.23% |
Operating Cash Flow Growth |
|
-7.55% |
-14.63% |
68.47% |
244.02% |
-66.53% |
12.81% |
-24.88% |
135.08% |
-32.08% |
58.54% |
Free Cash Flow Firm Growth |
|
107.56% |
47.98% |
-994.39% |
-69.85% |
-53.27% |
510.74% |
-160.91% |
-25.00% |
162.32% |
-65.35% |
Invested Capital Growth |
|
5.48% |
23.25% |
53.19% |
3.91% |
-9.38% |
-19.57% |
15.21% |
-6.03% |
-9.25% |
34.98% |
Revenue Q/Q Growth |
|
0.91% |
-2.12% |
13.88% |
-0.46% |
0.18% |
-0.16% |
1.44% |
2.07% |
1.65% |
2.68% |
EBITDA Q/Q Growth |
|
7.16% |
-7.99% |
16.56% |
-0.73% |
-1.36% |
-0.46% |
2.56% |
4.83% |
4.65% |
-1.14% |
EBIT Q/Q Growth |
|
8.35% |
-9.60% |
18.70% |
-0.84% |
-1.76% |
-1.82% |
2.90% |
5.38% |
5.06% |
-1.37% |
NOPAT Q/Q Growth |
|
8.33% |
-9.38% |
18.27% |
-0.69% |
-1.59% |
-2.68% |
13.21% |
-0.58% |
4.75% |
-0.61% |
Net Income Q/Q Growth |
|
8.33% |
-9.38% |
18.27% |
-0.69% |
-1.59% |
-2.68% |
13.21% |
-0.58% |
4.75% |
-0.61% |
EPS Q/Q Growth |
|
8.28% |
-8.94% |
8.77% |
-1.08% |
-0.70% |
-0.94% |
15.40% |
0.58% |
4.71% |
-4.01% |
Operating Cash Flow Q/Q Growth |
|
32.04% |
-3.79% |
5.95% |
1.22% |
-37.16% |
32.66% |
-7.35% |
27.78% |
-24.46% |
10.81% |
Free Cash Flow Firm Q/Q Growth |
|
159.26% |
33.78% |
-38.05% |
-55.14% |
-56.74% |
1,846.91% |
-358.43% |
-2.87% |
280.88% |
-937.97% |
Invested Capital Q/Q Growth |
|
-0.86% |
1.06% |
10.81% |
1.43% |
-4.52% |
-19.55% |
9.34% |
-1.32% |
-1.54% |
24.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
41.15% |
42.68% |
37.25% |
46.38% |
35.09% |
46.00% |
45.33% |
44.76% |
42.66% |
39.64% |
EBIT Margin |
|
35.67% |
37.53% |
31.94% |
40.97% |
29.72% |
41.14% |
42.31% |
41.26% |
38.87% |
35.88% |
Profit (Net Income) Margin |
|
27.89% |
28.42% |
24.36% |
31.02% |
22.72% |
31.16% |
32.35% |
25.00% |
24.83% |
23.13% |
Tax Burden Percent |
|
78.19% |
75.74% |
76.26% |
75.72% |
76.47% |
75.73% |
76.47% |
60.60% |
63.89% |
64.47% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
21.81% |
24.26% |
23.74% |
24.28% |
23.53% |
24.27% |
23.53% |
39.40% |
36.11% |
35.53% |
Return on Invested Capital (ROIC) |
|
6.22% |
7.48% |
7.34% |
8.84% |
6.24% |
7.56% |
7.26% |
5.55% |
4.79% |
4.31% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.22% |
7.48% |
7.34% |
8.84% |
6.24% |
7.56% |
7.26% |
5.55% |
4.79% |
4.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.02% |
3.01% |
1.88% |
2.07% |
2.25% |
4.82% |
4.84% |
3.05% |
3.27% |
3.27% |
Return on Equity (ROE) |
|
9.25% |
10.49% |
9.22% |
10.91% |
8.48% |
12.38% |
12.10% |
8.60% |
8.05% |
7.57% |
Cash Return on Invested Capital (CROIC) |
|
0.89% |
-13.35% |
-34.68% |
5.00% |
16.08% |
29.24% |
-6.88% |
11.77% |
14.49% |
-25.47% |
Operating Return on Assets (OROA) |
|
1.59% |
1.77% |
1.47% |
1.65% |
1.35% |
2.12% |
2.10% |
1.92% |
1.67% |
1.53% |
Return on Assets (ROA) |
|
1.24% |
1.34% |
1.12% |
1.25% |
1.03% |
1.61% |
1.61% |
1.16% |
1.07% |
0.98% |
Return on Common Equity (ROCE) |
|
8.52% |
9.68% |
8.42% |
9.95% |
7.82% |
11.39% |
11.16% |
7.96% |
7.45% |
6.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.92% |
10.17% |
7.87% |
10.38% |
8.36% |
12.27% |
12.41% |
8.67% |
7.98% |
6.68% |
Net Operating Profit after Tax (NOPAT) |
|
2,588 |
2,741 |
1,992 |
1,859 |
1,353 |
1,929 |
1,918 |
1,408 |
1,315 |
1,080 |
NOPAT Margin |
|
27.89% |
28.42% |
24.36% |
31.02% |
22.72% |
31.16% |
32.35% |
25.00% |
24.83% |
23.13% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
46.02% |
42.12% |
45.57% |
45.54% |
43.55% |
41.15% |
39.40% |
39.02% |
41.03% |
43.82% |
Operating Expenses to Revenue |
|
57.75% |
55.78% |
61.74% |
60.28% |
56.85% |
56.02% |
55.46% |
55.76% |
57.54% |
60.48% |
Earnings before Interest and Taxes (EBIT) |
|
3,310 |
3,619 |
2,612 |
2,455 |
1,770 |
2,547 |
2,508 |
2,324 |
2,058 |
1,675 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,818 |
4,116 |
3,047 |
2,779 |
2,090 |
2,849 |
2,687 |
2,521 |
2,259 |
1,850 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.17 |
0.88 |
1.00 |
1.14 |
0.99 |
1.35 |
1.20 |
1.43 |
1.30 |
0.87 |
Price to Tangible Book Value (P/TBV) |
|
1.73 |
1.35 |
1.60 |
1.60 |
1.44 |
1.99 |
1.79 |
2.08 |
1.88 |
1.27 |
Price to Revenue (P/Rev) |
|
3.36 |
2.28 |
2.85 |
3.09 |
2.49 |
3.16 |
2.89 |
3.82 |
3.76 |
2.77 |
Price to Earnings (P/E) |
|
12.05 |
8.04 |
11.70 |
9.94 |
10.96 |
10.59 |
9.33 |
16.20 |
15.13 |
11.99 |
Dividend Yield |
|
2.85% |
3.92% |
3.56% |
3.13% |
3.81% |
2.76% |
2.91% |
2.10% |
2.18% |
3.60% |
Earnings Yield |
|
8.30% |
12.44% |
8.55% |
10.06% |
9.13% |
9.44% |
10.72% |
6.17% |
6.61% |
8.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.62 |
0.19 |
0.19 |
0.00 |
0.00 |
0.85 |
0.76 |
1.00 |
0.94 |
0.62 |
Enterprise Value to Revenue (EV/Rev) |
|
2.85 |
0.80 |
0.78 |
0.00 |
0.00 |
3.11 |
3.63 |
4.36 |
4.62 |
3.82 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.93 |
1.88 |
2.09 |
0.00 |
0.00 |
6.76 |
8.00 |
9.74 |
10.83 |
9.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
8.00 |
2.14 |
2.43 |
0.00 |
0.00 |
7.56 |
8.57 |
10.57 |
11.89 |
10.66 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
10.23 |
2.83 |
3.19 |
0.00 |
0.00 |
9.99 |
11.21 |
17.44 |
18.60 |
16.53 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.33 |
1.99 |
1.39 |
0.00 |
0.00 |
8.17 |
10.29 |
8.83 |
20.67 |
10.24 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
71.55 |
0.00 |
0.00 |
0.00 |
0.00 |
2.58 |
0.00 |
8.23 |
6.15 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.47 |
0.50 |
0.30 |
0.20 |
0.27 |
0.45 |
0.83 |
0.51 |
0.59 |
0.78 |
Long-Term Debt to Equity |
|
0.43 |
0.30 |
0.16 |
0.19 |
0.27 |
0.44 |
0.55 |
0.50 |
0.58 |
0.66 |
Financial Leverage |
|
0.49 |
0.40 |
0.26 |
0.23 |
0.36 |
0.64 |
0.67 |
0.55 |
0.68 |
0.76 |
Leverage Ratio |
|
7.44 |
7.82 |
8.23 |
8.73 |
8.23 |
7.70 |
7.53 |
7.39 |
7.54 |
7.70 |
Compound Leverage Factor |
|
7.44 |
7.82 |
8.23 |
8.73 |
8.23 |
7.70 |
7.53 |
7.39 |
7.54 |
7.70 |
Debt to Total Capital |
|
32.01% |
33.40% |
22.90% |
16.48% |
21.53% |
30.96% |
45.38% |
33.85% |
36.94% |
43.86% |
Short-Term Debt to Total Capital |
|
2.48% |
13.13% |
10.83% |
0.22% |
0.29% |
0.27% |
15.54% |
0.71% |
0.63% |
6.88% |
Long-Term Debt to Total Capital |
|
29.53% |
20.26% |
12.07% |
16.26% |
21.24% |
30.69% |
29.84% |
33.14% |
36.31% |
36.98% |
Preferred Equity to Total Capital |
|
5.61% |
4.97% |
6.12% |
8.16% |
6.06% |
5.49% |
4.35% |
5.01% |
4.71% |
4.27% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
62.38% |
61.63% |
70.98% |
75.36% |
72.41% |
63.55% |
50.27% |
61.14% |
58.35% |
51.87% |
Debt to EBITDA |
|
3.58 |
3.28 |
2.47 |
1.27 |
2.13 |
2.47 |
4.78 |
3.30 |
4.28 |
6.83 |
Net Debt to EBITDA |
|
-1.86 |
-3.96 |
-6.22 |
-14.28 |
-9.94 |
-0.55 |
1.17 |
0.72 |
1.48 |
1.99 |
Long-Term Debt to EBITDA |
|
3.30 |
1.99 |
1.30 |
1.25 |
2.10 |
2.45 |
3.14 |
3.23 |
4.20 |
5.76 |
Debt to NOPAT |
|
5.28 |
4.93 |
3.78 |
1.90 |
3.28 |
3.65 |
6.70 |
5.91 |
7.34 |
11.70 |
Net Debt to NOPAT |
|
-2.75 |
-5.94 |
-9.52 |
-21.34 |
-15.35 |
-0.82 |
1.63 |
1.29 |
2.54 |
3.40 |
Long-Term Debt to NOPAT |
|
4.87 |
2.99 |
1.99 |
1.87 |
3.24 |
3.62 |
4.40 |
5.78 |
7.22 |
9.87 |
Noncontrolling Interest Sharing Ratio |
|
7.87% |
7.69% |
8.70% |
8.80% |
7.84% |
7.96% |
7.77% |
7.52% |
7.54% |
8.64% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
370 |
-4,895 |
-9,410 |
1,052 |
3,489 |
7,467 |
-1,818 |
2,985 |
3,980 |
-6,386 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2,139.58% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.09 |
-1.57 |
-22.14 |
9.23 |
10.69 |
9.97 |
-3.45 |
7.72 |
9.34 |
-19.46 |
Operating Cash Flow to Interest Expense |
|
0.86 |
1.26 |
10.76 |
23.82 |
2.42 |
3.15 |
3.97 |
7.19 |
2.78 |
5.31 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.86 |
1.26 |
10.76 |
23.82 |
2.42 |
3.15 |
3.78 |
7.19 |
2.78 |
5.31 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
5.39 |
5.68 |
5.84 |
5.20 |
5.17 |
6.92 |
9.16 |
8.52 |
7.89 |
7.30 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
42,692 |
40,474 |
32,838 |
21,436 |
20,629 |
22,765 |
28,303 |
24,567 |
26,144 |
28,809 |
Invested Capital Turnover |
|
0.22 |
0.26 |
0.30 |
0.28 |
0.27 |
0.24 |
0.22 |
0.22 |
0.19 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
2,218 |
7,636 |
11,402 |
807 |
-2,136 |
-5,538 |
3,736 |
-1,577 |
-2,665 |
7,466 |
Enterprise Value (EV) |
|
26,472 |
7,754 |
6,353 |
-19,442 |
-4,696 |
19,267 |
21,496 |
24,557 |
24,466 |
17,847 |
Market Capitalization |
|
31,195 |
22,026 |
23,301 |
18,486 |
14,829 |
19,595 |
17,132 |
21,509 |
19,898 |
12,943 |
Book Value per Share |
|
$160.51 |
$150.31 |
$135.02 |
$125.53 |
$116.43 |
$109.63 |
$101.37 |
$99.79 |
$98.39 |
$112.10 |
Tangible Book Value per Share |
|
$108.93 |
$98.42 |
$84.63 |
$89.80 |
$80.52 |
$74.60 |
$68.31 |
$68.79 |
$68.14 |
$76.59 |
Total Capital |
|
42,692 |
40,474 |
32,838 |
21,436 |
20,629 |
22,765 |
28,303 |
24,567 |
26,144 |
28,809 |
Total Debt |
|
13,665 |
13,517 |
7,520 |
3,532 |
4,442 |
7,049 |
12,843 |
8,317 |
9,657 |
12,635 |
Total Long-Term Debt |
|
12,605 |
8,201 |
3,965 |
3,485 |
4,382 |
6,986 |
8,445 |
8,141 |
9,494 |
10,654 |
Net Debt |
|
-7,117 |
-16,283 |
-18,959 |
-39,677 |
-20,775 |
-1,578 |
3,133 |
1,817 |
3,336 |
3,673 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
13,665 |
13,517 |
7,520 |
3,532 |
4,442 |
7,049 |
12,843 |
8,317 |
9,657 |
12,635 |
Total Depreciation and Amortization (D&A) |
|
508 |
497 |
435 |
324 |
320 |
301 |
179 |
197 |
201 |
175 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$14.71 |
$15.85 |
$11.59 |
$13.81 |
$9.94 |
$13.76 |
$12.75 |
$8.72 |
$7.80 |
$7.22 |
Adjusted Weighted Average Basic Shares Outstanding |
|
164.33M |
166.62M |
167.79M |
129.03M |
128.64M |
130.44M |
138.53M |
150.18M |
154.17M |
159.09M |
Adjusted Diluted Earnings per Share |
|
$14.64 |
$15.79 |
$11.53 |
$13.80 |
$9.94 |
$13.75 |
$12.74 |
$8.70 |
$7.78 |
$7.18 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
164.33M |
166.62M |
167.79M |
129.03M |
128.64M |
130.44M |
138.53M |
150.18M |
154.17M |
159.09M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.76 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
164.33M |
166.62M |
167.79M |
129.03M |
128.64M |
130.44M |
138.53M |
150.18M |
154.17M |
159.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,588 |
2,741 |
1,992 |
1,859 |
1,353 |
1,929 |
1,918 |
1,408 |
1,315 |
1,080 |
Normalized NOPAT Margin |
|
27.89% |
28.42% |
24.36% |
31.02% |
22.72% |
31.16% |
32.35% |
25.00% |
24.83% |
23.13% |
Pre Tax Income Margin |
|
35.67% |
37.53% |
31.94% |
40.97% |
29.72% |
41.14% |
42.31% |
41.26% |
38.87% |
35.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.79 |
1.16 |
6.15 |
21.54 |
5.42 |
3.40 |
4.76 |
6.01 |
4.83 |
5.10 |
NOPAT to Interest Expense |
|
0.62 |
0.88 |
4.69 |
16.31 |
4.15 |
2.57 |
3.64 |
3.64 |
3.09 |
3.29 |
EBIT Less CapEx to Interest Expense |
|
0.79 |
1.16 |
6.15 |
21.54 |
5.42 |
3.40 |
4.58 |
6.01 |
4.83 |
5.10 |
NOPAT Less CapEx to Interest Expense |
|
0.62 |
0.88 |
4.69 |
16.31 |
4.15 |
2.57 |
3.46 |
3.64 |
3.09 |
3.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
39.92% |
35.32% |
44.23% |
34.86% |
47.03% |
32.12% |
30.39% |
37.64% |
39.78% |
42.26% |
Augmented Payout Ratio |
|
55.22% |
56.99% |
134.59% |
34.86% |
74.65% |
102.09% |
144.80% |
123.27% |
88.55% |
42.26% |
Quarterly Metrics And Ratios for M&T Bank
This table displays calculated financial ratios and metrics derived from M&T Bank's official financial filings.
Metric |
|
Q1 2025 |
Q4 2024 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
Q3 2022 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.04% |
3.65% |
-0.13% |
-11.53% |
-6.03% |
-8.30% |
4.16% |
31.23% |
66.43% |
65.89% |
45.91% |
EBITDA Growth |
|
12.22% |
33.73% |
-0.58% |
-23.52% |
-23.58% |
-32.11% |
6.37% |
221.05% |
85.99% |
63.68% |
31.49% |
EBIT Growth |
|
14.61% |
40.67% |
0.22% |
-26.23% |
-28.29% |
-38.01% |
7.02% |
317.41% |
94.82% |
68.64% |
28.99% |
NOPAT Growth |
|
9.98% |
41.29% |
4.49% |
-24.45% |
-24.36% |
-37.05% |
6.71% |
298.58% |
93.83% |
67.10% |
30.50% |
Net Income Growth |
|
9.98% |
41.29% |
4.49% |
-24.45% |
-24.36% |
-37.05% |
6.71% |
298.58% |
93.83% |
67.10% |
30.50% |
EPS Growth |
|
9.93% |
40.73% |
1.01% |
-26.14% |
-24.69% |
-36.05% |
12.75% |
367.59% |
53.05% |
27.60% |
-4.34% |
Operating Cash Flow Growth |
|
4.44% |
109.50% |
-101.97% |
7.72% |
42.06% |
-16.13% |
24.89% |
5.86% |
-66.97% |
36.86% |
133.79% |
Free Cash Flow Firm Growth |
|
196.40% |
78.52% |
76.43% |
73.60% |
82.84% |
32.74% |
-23.84% |
-9.83% |
-1,669.67% |
-2,950.85% |
-910.75% |
Invested Capital Growth |
|
-5.42% |
5.48% |
7.52% |
8.22% |
8.98% |
23.25% |
35.15% |
37.40% |
86.41% |
53.19% |
40.23% |
Revenue Q/Q Growth |
|
-3.31% |
2.27% |
1.30% |
1.86% |
-1.75% |
-1.46% |
-10.26% |
8.19% |
-4.16% |
11.94% |
13.06% |
EBITDA Q/Q Growth |
|
-11.87% |
-1.94% |
4.99% |
23.68% |
5.17% |
-27.10% |
-19.24% |
23.58% |
-6.70% |
14.23% |
143.75% |
EBIT Q/Q Growth |
|
-13.72% |
-2.97% |
6.32% |
28.77% |
6.13% |
-30.87% |
-21.74% |
25.16% |
-8.45% |
19.35% |
205.23% |
NOPAT Q/Q Growth |
|
-14.24% |
-5.55% |
10.08% |
23.35% |
10.07% |
-30.14% |
-20.42% |
23.50% |
-8.32% |
18.42% |
197.26% |
Net Income Q/Q Growth |
|
-14.24% |
-5.55% |
10.08% |
23.35% |
10.07% |
-30.14% |
-20.42% |
23.50% |
-8.32% |
18.42% |
197.26% |
EPS Q/Q Growth |
|
-14.21% |
-3.73% |
7.77% |
23.51% |
9.82% |
-30.90% |
-21.19% |
25.94% |
-6.74% |
21.81% |
226.85% |
Operating Cash Flow Q/Q Growth |
|
-62.11% |
6,085.71% |
-102.07% |
122.70% |
-24.03% |
-43.66% |
12.97% |
193.69% |
-55.13% |
-16.10% |
-4.24% |
Free Cash Flow Firm Q/Q Growth |
|
291.15% |
32.95% |
15.92% |
10.54% |
57.40% |
26.45% |
5.81% |
41.86% |
-67.01% |
-35.42% |
16.47% |
Invested Capital Q/Q Growth |
|
-3.82% |
-0.86% |
-3.24% |
2.52% |
7.26% |
1.06% |
-2.61% |
3.24% |
21.31% |
10.81% |
-0.99% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.64% |
42.39% |
44.21% |
42.66% |
35.13% |
32.86% |
44.41% |
49.35% |
43.20% |
44.38% |
43.49% |
EBIT Margin |
|
33.00% |
36.98% |
38.98% |
37.14% |
29.38% |
27.25% |
38.84% |
44.54% |
38.50% |
40.31% |
37.81% |
Profit (Net Income) Margin |
|
25.33% |
28.55% |
30.92% |
28.45% |
23.50% |
20.95% |
29.55% |
33.32% |
29.19% |
30.51% |
28.84% |
Tax Burden Percent |
|
76.74% |
77.21% |
79.32% |
76.61% |
79.97% |
76.87% |
76.08% |
74.81% |
75.81% |
75.70% |
76.29% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.26% |
22.79% |
20.68% |
23.39% |
20.03% |
23.13% |
23.93% |
25.19% |
24.19% |
24.30% |
23.71% |
Return on Invested Capital (ROIC) |
|
5.59% |
6.37% |
6.84% |
6.11% |
5.36% |
5.51% |
8.36% |
9.15% |
8.72% |
9.20% |
8.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.59% |
6.37% |
6.84% |
6.11% |
5.36% |
5.51% |
8.36% |
9.15% |
8.72% |
9.20% |
8.16% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.82% |
3.09% |
3.48% |
3.54% |
3.13% |
2.22% |
2.96% |
3.45% |
3.62% |
2.35% |
1.52% |
Return on Equity (ROE) |
|
8.41% |
9.47% |
10.32% |
9.65% |
8.49% |
7.73% |
11.32% |
12.60% |
12.33% |
11.55% |
9.68% |
Cash Return on Invested Capital (CROIC) |
|
11.83% |
0.89% |
-1.50% |
-2.39% |
-2.42% |
-13.35% |
-21.22% |
-23.12% |
-52.72% |
-34.68% |
-26.86% |
Operating Return on Assets (OROA) |
|
1.45% |
1.65% |
1.70% |
1.64% |
1.33% |
1.28% |
1.88% |
2.11% |
1.99% |
1.85% |
1.55% |
Return on Assets (ROA) |
|
1.11% |
1.27% |
1.35% |
1.26% |
1.07% |
0.99% |
1.43% |
1.58% |
1.51% |
1.40% |
1.18% |
Return on Common Equity (ROCE) |
|
7.75% |
8.72% |
9.50% |
8.81% |
7.84% |
7.13% |
10.43% |
11.62% |
11.26% |
10.54% |
8.83% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.11% |
0.00% |
8.27% |
8.30% |
9.46% |
0.00% |
11.55% |
11.56% |
9.19% |
0.00% |
6.67% |
Net Operating Profit after Tax (NOPAT) |
|
584 |
681 |
721 |
655 |
531 |
482 |
690 |
867 |
702 |
766 |
647 |
NOPAT Margin |
|
25.33% |
28.55% |
30.92% |
28.45% |
23.50% |
20.95% |
29.55% |
33.32% |
29.19% |
30.51% |
28.84% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
51.04% |
45.20% |
45.03% |
45.18% |
48.76% |
43.33% |
42.48% |
38.47% |
44.57% |
38.76% |
43.71% |
Operating Expenses to Revenue |
|
61.36% |
57.15% |
55.87% |
56.34% |
61.77% |
62.97% |
54.73% |
49.69% |
56.51% |
56.10% |
57.06% |
Earnings before Interest and Taxes (EBIT) |
|
761 |
882 |
909 |
855 |
664 |
627 |
907 |
1,159 |
926 |
1,012 |
848 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
891 |
1,011 |
1,031 |
982 |
794 |
756 |
1,037 |
1,284 |
1,039 |
1,114 |
975 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.10 |
1.17 |
1.12 |
0.98 |
0.96 |
0.88 |
0.84 |
0.83 |
0.82 |
1.00 |
1.27 |
Price to Tangible Book Value (P/TBV) |
|
1.63 |
1.73 |
1.66 |
1.48 |
1.46 |
1.35 |
1.30 |
1.30 |
1.31 |
1.60 |
2.04 |
Price to Revenue (P/Rev) |
|
3.15 |
3.36 |
3.24 |
2.75 |
2.54 |
2.28 |
2.05 |
2.02 |
2.11 |
2.85 |
4.11 |
Price to Earnings (P/E) |
|
11.12 |
12.05 |
12.47 |
10.72 |
9.39 |
8.04 |
6.75 |
6.68 |
8.26 |
11.70 |
17.35 |
Dividend Yield |
|
3.02% |
2.85% |
2.98% |
3.47% |
3.58% |
3.92% |
4.18% |
4.20% |
4.27% |
3.56% |
2.85% |
Earnings Yield |
|
8.99% |
8.30% |
8.02% |
9.32% |
10.65% |
12.44% |
14.82% |
14.97% |
12.10% |
8.55% |
5.76% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.51 |
0.62 |
0.46 |
0.39 |
0.20 |
0.19 |
0.11 |
0.20 |
0.29 |
0.19 |
0.28 |
Enterprise Value to Revenue (EV/Rev) |
|
2.26 |
2.85 |
2.14 |
1.90 |
0.90 |
0.80 |
0.43 |
0.83 |
1.27 |
0.78 |
1.15 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.38 |
6.93 |
5.53 |
4.91 |
2.21 |
1.88 |
0.94 |
1.84 |
3.29 |
2.09 |
3.17 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.19 |
8.00 |
6.45 |
5.74 |
2.55 |
2.14 |
1.05 |
2.06 |
3.79 |
2.43 |
3.77 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.98 |
10.23 |
8.24 |
7.43 |
3.33 |
2.83 |
1.39 |
2.73 |
4.98 |
3.19 |
4.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.79 |
7.33 |
7.20 |
4.19 |
2.09 |
1.99 |
1.04 |
2.15 |
3.13 |
1.39 |
1.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.22 |
71.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.42 |
0.47 |
0.49 |
0.57 |
0.60 |
0.50 |
0.53 |
0.59 |
0.57 |
0.30 |
0.17 |
Long-Term Debt to Equity |
|
0.36 |
0.43 |
0.40 |
0.40 |
0.42 |
0.30 |
0.27 |
0.29 |
0.29 |
0.16 |
0.14 |
Financial Leverage |
|
0.50 |
0.49 |
0.51 |
0.58 |
0.58 |
0.40 |
0.35 |
0.38 |
0.42 |
0.26 |
0.19 |
Leverage Ratio |
|
7.58 |
7.44 |
7.64 |
7.68 |
7.96 |
7.82 |
7.91 |
7.98 |
8.16 |
8.23 |
8.18 |
Compound Leverage Factor |
|
7.58 |
7.44 |
7.64 |
7.68 |
7.96 |
7.82 |
7.91 |
7.98 |
8.16 |
8.23 |
8.18 |
Debt to Total Capital |
|
29.39% |
32.01% |
32.95% |
36.14% |
37.42% |
33.40% |
34.59% |
37.26% |
36.29% |
22.90% |
14.77% |
Short-Term Debt to Total Capital |
|
3.83% |
2.48% |
6.05% |
10.70% |
11.04% |
13.13% |
16.81% |
19.23% |
17.56% |
10.83% |
3.10% |
Long-Term Debt to Total Capital |
|
25.56% |
29.53% |
26.90% |
25.43% |
26.37% |
20.26% |
17.79% |
18.03% |
18.73% |
12.07% |
11.67% |
Preferred Equity to Total Capital |
|
5.83% |
5.61% |
5.56% |
6.17% |
4.63% |
4.97% |
5.02% |
4.89% |
5.05% |
6.12% |
6.78% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
64.78% |
62.38% |
61.49% |
57.70% |
57.95% |
61.63% |
60.39% |
57.85% |
58.66% |
70.98% |
78.44% |
Debt to EBITDA |
|
3.08 |
3.58 |
3.98 |
4.51 |
4.20 |
3.28 |
3.10 |
3.47 |
4.10 |
2.47 |
1.67 |
Net Debt to EBITDA |
|
-2.73 |
-1.86 |
-3.49 |
-2.94 |
-4.55 |
-3.96 |
-4.03 |
-3.09 |
-2.74 |
-6.22 |
-8.90 |
Long-Term Debt to EBITDA |
|
2.68 |
3.30 |
3.25 |
3.17 |
2.96 |
1.99 |
1.59 |
1.68 |
2.12 |
1.30 |
1.32 |
Debt to NOPAT |
|
4.57 |
5.28 |
5.94 |
6.82 |
6.32 |
4.93 |
4.58 |
5.14 |
6.20 |
3.78 |
2.60 |
Net Debt to NOPAT |
|
-4.05 |
-2.75 |
-5.21 |
-4.45 |
-6.85 |
-5.94 |
-5.96 |
-4.57 |
-4.15 |
-9.52 |
-13.82 |
Long-Term Debt to NOPAT |
|
3.97 |
4.87 |
4.85 |
4.80 |
4.46 |
2.99 |
2.36 |
2.49 |
3.20 |
1.99 |
2.05 |
Noncontrolling Interest Sharing Ratio |
|
7.84% |
7.87% |
8.00% |
8.77% |
7.65% |
7.69% |
7.82% |
7.79% |
8.69% |
8.70% |
8.79% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,938 |
-1,537 |
-2,292 |
-2,727 |
-3,048 |
-7,154 |
-9,727 |
-10,327 |
-17,763 |
-10,636 |
-7,854 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
3.40 |
-1.57 |
-2.16 |
-2.55 |
-2.86 |
-7.03 |
-11.23 |
-14.40 |
-34.90 |
-43.47 |
-76.39 |
Operating Cash Flow to Interest Expense |
|
0.73 |
1.71 |
-0.03 |
1.26 |
0.57 |
0.79 |
1.64 |
1.75 |
0.84 |
3.90 |
11.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.73 |
1.71 |
-0.03 |
1.26 |
0.57 |
0.79 |
1.64 |
1.75 |
0.84 |
3.90 |
11.06 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
Fixed Asset Turnover |
|
5.54 |
5.39 |
5.45 |
5.42 |
5.64 |
5.68 |
5.97 |
5.96 |
6.53 |
5.84 |
5.25 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
41,060 |
42,692 |
43,064 |
44,507 |
43,414 |
40,474 |
40,051 |
41,125 |
39,835 |
32,838 |
29,634 |
Invested Capital Turnover |
|
0.22 |
0.22 |
0.22 |
0.21 |
0.23 |
0.26 |
0.28 |
0.27 |
0.30 |
0.30 |
0.28 |
Increase / (Decrease) in Invested Capital |
|
-2,354 |
2,218 |
3,013 |
3,382 |
3,579 |
7,636 |
10,417 |
11,194 |
18,465 |
11,402 |
8,501 |
Enterprise Value (EV) |
|
21,073 |
26,472 |
19,695 |
17,512 |
8,554 |
7,754 |
4,216 |
8,126 |
11,614 |
6,353 |
8,293 |
Market Capitalization |
|
29,375 |
31,195 |
29,746 |
25,255 |
24,137 |
22,026 |
20,234 |
19,746 |
19,270 |
23,301 |
29,552 |
Book Value per Share |
|
$161.85 |
$160.51 |
$158.57 |
$153.91 |
$151.14 |
$150.31 |
$145.74 |
$143.43 |
$139.26 |
$135.02 |
$132.37 |
Tangible Book Value per Share |
|
$109.77 |
$108.93 |
$107.25 |
$102.46 |
$99.49 |
$98.42 |
$93.76 |
$91.32 |
$87.51 |
$84.63 |
$82.67 |
Total Capital |
|
41,060 |
42,692 |
43,064 |
44,507 |
43,414 |
40,474 |
40,051 |
41,125 |
39,835 |
32,838 |
29,634 |
Total Debt |
|
12,069 |
13,665 |
14,188 |
16,083 |
16,245 |
13,517 |
13,854 |
15,325 |
14,458 |
7,520 |
4,377 |
Total Long-Term Debt |
|
10,496 |
12,605 |
11,583 |
11,319 |
11,450 |
8,201 |
7,123 |
7,417 |
7,463 |
3,965 |
3,459 |
Net Debt |
|
-10,696 |
-7,117 |
-12,445 |
-10,487 |
-17,594 |
-16,283 |
-18,029 |
-13,631 |
-9,666 |
-18,959 |
-23,270 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
12,069 |
13,665 |
14,188 |
16,083 |
16,245 |
13,517 |
13,854 |
15,325 |
14,458 |
7,520 |
4,377 |
Total Depreciation and Amortization (D&A) |
|
130 |
129 |
122 |
127 |
130 |
129 |
130 |
125 |
113 |
102 |
127 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.33 |
$3.88 |
$4.04 |
$3.75 |
$3.04 |
$2.75 |
$4.00 |
$5.07 |
$0.00 |
$4.33 |
$3.55 |
Adjusted Weighted Average Basic Shares Outstanding |
|
164.21M |
164.33M |
166.67M |
166.95M |
166.46M |
166.62M |
165.91M |
165.84M |
0.00 |
167.79M |
174.61M |
Adjusted Diluted Earnings per Share |
|
$3.32 |
$3.87 |
$4.02 |
$3.73 |
$3.02 |
$2.75 |
$3.98 |
$5.05 |
$0.00 |
$4.30 |
$3.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
165.05M |
164.33M |
167.57M |
167.66M |
167.08M |
166.62M |
166.57M |
166.32M |
0.00 |
167.79M |
175.68M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
160.52M |
164.33M |
165.92M |
167.00M |
166.85M |
166.62M |
165.96M |
165.95M |
0.00 |
167.79M |
172.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
584 |
681 |
721 |
655 |
531 |
482 |
690 |
867 |
702 |
766 |
647 |
Normalized NOPAT Margin |
|
25.33% |
28.55% |
30.92% |
28.45% |
23.50% |
20.95% |
29.55% |
33.32% |
29.19% |
30.51% |
28.84% |
Pre Tax Income Margin |
|
33.00% |
36.98% |
38.98% |
37.14% |
29.38% |
27.25% |
38.84% |
44.54% |
38.50% |
40.31% |
37.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.88 |
0.90 |
0.86 |
0.80 |
0.62 |
0.62 |
1.05 |
1.62 |
1.82 |
4.13 |
8.24 |
NOPAT to Interest Expense |
|
0.68 |
0.70 |
0.68 |
0.61 |
0.50 |
0.47 |
0.80 |
1.21 |
1.38 |
3.13 |
6.29 |
EBIT Less CapEx to Interest Expense |
|
0.88 |
0.90 |
0.86 |
0.80 |
0.62 |
0.62 |
1.05 |
1.62 |
1.82 |
4.13 |
8.24 |
NOPAT Less CapEx to Interest Expense |
|
0.68 |
0.70 |
0.68 |
0.61 |
0.50 |
0.47 |
0.80 |
1.21 |
1.38 |
3.13 |
6.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
39.53% |
39.92% |
42.32% |
41.82% |
37.67% |
35.32% |
31.62% |
31.87% |
40.68% |
44.23% |
49.11% |
Augmented Payout Ratio |
|
79.36% |
55.22% |
50.61% |
41.82% |
37.67% |
56.99% |
71.10% |
92.04% |
143.35% |
134.59% |
120.36% |