0001193125-15-028058.txt : 20150130 0001193125-15-028058.hdr.sgml : 20150130 20150130172659 ACCESSION NUMBER: 0001193125-15-028058 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20150130 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150130 DATE AS OF CHANGE: 20150130 FILER: COMPANY DATA: COMPANY CONFORMED NAME: M&T BANK CORP CENTRAL INDEX KEY: 0000036270 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 160968385 STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09861 FILM NUMBER: 15564149 BUSINESS ADDRESS: STREET 1: C/O CORPORATE REPORTING STREET 2: ONE M&T PLAZA 5TH FLOOR CITY: BUFFALO STATE: NY ZIP: 14203 BUSINESS PHONE: 7168425390 MAIL ADDRESS: STREET 1: C/O CORPORATE REPORTING STREET 2: ONE M&T PLAZA 5TH FLR CITY: BUFFALO STATE: NY ZIP: 14203 FORMER COMPANY: FORMER CONFORMED NAME: FIRST EMPIRE STATE CORP DATE OF NAME CHANGE: 19920703 8-K 1 d861719d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 30, 2015

 

 

M&T BANK CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

New York   1-9861   16-0968385

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

One M&T Plaza, Buffalo, New York   14203
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (716) 842-5445

Not Applicable

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

1


ITEM 8.01 OTHER EVENTS.

On January 30, 2015, Manufacturers and Traders Trust Company (“M&T Bank”), a New York banking corporation and a wholly-owned subsidiary of M&T Bank Corporation, a New York corporation (“M&T”), increased the aggregate principal amount of unsecured senior and subordinated notes issuable pursuant to its previously-established bank note program, as amended, from $5 billion to $8 billion (the “Program Increase”).

As previously disclosed, on August 27, 2012, M&T entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Hudson City Bancorp, Inc., a Delaware corporation (“Hudson City”) and Wilmington Trust Corporation, a Delaware corporation and a wholly owned subsidiary of M&T (“WTC”). The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, Hudson City will merge with and into WTC, with WTC continuing as the surviving entity (the “Merger”).

Subject to the terms and conditions of the Merger Agreement, upon completion of the Merger, Hudson City stockholders will have the right to receive, at their election (but subject to proration and adjustment procedures as specified in the Merger Agreement), either 0.08403 of a share of common stock, par value $0.50 per share, of M&T (the “M&T Common Stock”) or cash having a value equal to 0.08403 multiplied by the average closing price of a share of M&T Common Stock for the ten trading days immediately preceding the completion of the Merger. Elections by Hudson City stockholders will be prorated and adjusted such that in the aggregate approximately 60% of Hudson City’s outstanding shares of common stock will be converted into the right to receive shares of M&T Common Stock and the balance into the right to receive cash consideration.

Consummation of the Merger remains subject to certain customary conditions, including, among others, governmental filings and regulatory approvals and expiration of applicable waiting periods, accuracy of specified representations and warranties of the other party, and material compliance by the other party with its obligations under the Merger Agreement.

In connection with the Program Increase, M&T Bank is furnishing to prospective investors in the Bank Notes preliminary unaudited pro forma combined condensed consolidated financial information reflecting the contemplated Merger (the “Updated Pro Forma Information”). The Updated Pro Forma Information sets forth (a) an unaudited pro forma combined condensed consolidated balance sheet as of September 30, 2014 that is presented as if the Merger had occurred on September 30, 2014 and (b) unaudited pro forma combined condensed consolidated statements of income for the year ended December 31, 2013 and the nine months ended September 30, 2014 that are presented as if the Merger had occurred on January 1, 2013. The Updated Pro Forma Information is attached hereto as Exhibit 99.1.

This Current Report on Form 8-K is for informational purposes only and does not constitute an offer to sell or the solicitation of an offer to buy any securities and shall not constitute an offer, solicitation or sale of any securities in any jurisdiction in which such offer, solicitation or sale would be unlawful.

Cautionary Statements Regarding Forward-Looking Information

This Current Report on Form 8-K contains forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 giving M&T’s expectations or predictions of future financial or business performance or conditions. Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “target,” “estimate,” “continue,” “positions,” “prospects” 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 forward-looking statements are subject to numerous assumptions, risks and uncertainties which change over time. Forward-looking statements speak only as of the date they are made and we assume no duty to update forward-looking statements.

In addition to factors previously disclosed in M&T’s reports filed with the Securities and Exchange Commission (“SEC”) and those identified elsewhere in this filing, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: ability to obtain regulatory approvals and meet other closing conditions to the Merger on the expected terms and schedule; delay in closing the Merger; difficulties and delays in integrating the M&T and Hudson City businesses or fully realizing cost savings and other benefits; business disruption following the Merger; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer

 

2


acceptance of M&T products and services; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures; economic conditions; and the impact, extent and timing of technological changes, capital management activities, and other actions of the Federal Reserve Board and legislative and regulatory actions and reforms.

Important Additional Information.

In connection with the Merger, M&T filed with the SEC on February 22, 2013 a Registration Statement on Form S-4 that included a Joint Proxy Statement of M&T and Hudson City and a Prospectus of M&T. The S-4 has been declared effective.

Each of M&T and Hudson City may file other relevant documents concerning the proposed transaction. SHAREHOLDERS OF M&T AND HUDSON CITY ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS WHEN THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

A free copy of the Joint Proxy Statement/Prospectus, as well as other filings containing information about M&T and Hudson City, may be obtained at the SEC’s Internet site (http://www.sec.gov). You will also be able to obtain these documents, free of charge, from M&T at www.mtb.com under the heading “Investor Relations” or from Hudson City by accessing Hudson City’s website at www.hcsbonline.com under the heading “Investor Relations.” Copies of the Joint Proxy Statement/Prospectus can also be obtained, free of charge, by directing a request to Investor Relations, One M&T Plaza, Buffalo, New York 14203, (716) 842-5445.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.

(d) Exhibits.

 

Exhibit No.

  

Description of Exhibit

99.1    Unaudited Pro Forma Combined Condensed Consolidated Financial Information.

 

3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  M&T Bank Corporation
Date: January 30, 2015
By:

/s/ René F. Jones

Name: René F. Jones
Title: Executive Vice President and Chief Financial Officer

 

4


EXHIBIT INDEX

 

Exhibit No.

  

Description of Exhibit

99.1    Unaudited Pro Forma Combined Condensed Consolidated Financial Information.
EX-99.1 2 d861719dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

UNAUDITED PRO FORMA

COMBINED CONDENSED CONSOLIDATED FINANCIAL INFORMATION

The following unaudited pro forma combined condensed consolidated financial statements are based on the separate historical financial statements of M&T Bank Corporation (“M&T”) and Hudson City Bancorp, Inc. (“Hudson City”) after giving effect to the merger and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma combined condensed consolidated financial statements. The unaudited pro forma combined condensed consolidated balance sheet as of September 30, 2014 is presented as if the merger had occurred on September 30, 2014. The unaudited pro forma combined condensed consolidated statements of income for the year ended December 31, 2013 and the nine months ended September 30, 2014 are presented as if the merger had occurred on January 1, 2013. The historical consolidated financial information has been adjusted to reflect factually supportable items that are directly attributable to the merger and, with respect to the income statements only, expected to have a continuing impact on consolidated results of operations. The pro forma information is not necessarily indicative of what would have occurred had the acquisition taken place on the indicated dates. In particular, no adjustments have been made to the amounts of Hudson City’s provisions for credit losses or gains on investment securities that may not have been necessary had the acquired loans and investment securities been recorded at fair value as of January 1, 2013.

The unaudited pro forma combined condensed consolidated financial statements have been prepared using the acquisition method of accounting for business combinations under accounting principles generally accepted in the United States. M&T is the acquirer for accounting purposes. The unaudited pro forma adjustments, including the allocations of the purchase price, are preliminary and have been made solely for the purpose of providing unaudited pro forma combined condensed consolidated financial information. Certain reclassifications have been made to the historical financial statements of Hudson City to conform to the presentation in M&T’s financial statements.

A final determination of the acquisition consideration and fair values of Hudson City’s assets and liabilities, which cannot be made prior to the completion of the merger, will be based on the actual net tangible and intangible assets of Hudson City that exist as of the date of completion of the transaction. Consequently, amounts preliminarily allocated to acquired assets and assumed liabilities could change significantly from those allocations used in the unaudited pro forma combined condensed consolidated financial statements presented below.

In connection with the plan to integrate the operations of M&T and Hudson City following the completion of the merger, M&T anticipates that nonrecurring charges, such as costs associated with systems implementation, severance, and other costs related to exit or disposal activities, could be incurred. M&T is not able to determine the timing, nature and amount of these charges as of the date hereof. However, these charges could affect the results of operations of M&T and Hudson City, as well as those of the combined company following the completion of the merger, in the period in which they are recorded. The unaudited pro forma combined condensed consolidated financial statements do not include the effects of the costs associated with any restructuring or integration activities resulting from the transaction, as they are nonrecurring in nature and not factually supportable at the time that the unaudited pro forma combined condensed consolidated financial statements were prepared. Additionally, the unaudited pro forma adjustments do not give effect to any nonrecurring or unusual restructuring charges that may be incurred as a result of the integration of the two companies or any anticipated disposition of assets that may result from such integration.

The actual amounts recorded as of the completion of the merger may differ materially from the information presented in these unaudited pro forma combined condensed consolidated financial statements as a result of:

 

    changes in the trading price for M&T’s common stock;

 

    net cash used or generated in Hudson City’s operations prior to completion of the merger;

 

    other changes in Hudson City’s net assets that occur prior to the completion of the merger, which could cause material changes in the information presented below; and

 

1


    changes in the financial results of the consolidated company, which could change the future discounted cash flow projections.

The unaudited pro forma combined condensed consolidated financial statements are provided for informational purposes only. The unaudited pro forma combined condensed consolidated financial statements are not necessarily, and should not be assumed to be, an indication of the results that would have been achieved had the transaction been completed as of the dates indicated or that may be achieved in the future. The preparation of the unaudited pro forma combined condensed consolidated financial statements and related adjustments required management to make certain assumptions and estimates. The unaudited pro forma combined condensed consolidated financial statements should be read together with:

 

    the accompanying notes to the unaudited pro forma combined condensed consolidated financial statements;

 

    M&T’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2013 included in M&T’s Annual Report on Form 10-K for the year ended December 31, 2013;

 

    Hudson City’s separate audited historical consolidated financial statements and accompanying notes as of and for the year ended December 31, 2013 included in Hudson City’s Annual Report on Form 10-K for the year ended December 31, 2013 (as amended);

 

    M&T’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2014 included in M&T’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014; and

 

    Hudson City’s separate unaudited historical consolidated financial statements and accompanying notes as of and for the nine months ended September 30, 2014 included in Hudson City’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014.

 

2


M&T BANK CORPORATION

PRO FORMA COMBINED CONDENSED CONSOLIDATED BALANCE SHEET

(in thousands)

(Unaudited)

The following unaudited pro forma combined condensed consolidated balance sheet gives effect to the acquisition by M&T of Hudson City using the acquisition method of accounting assuming the acquisition was consummated on September 30, 2014.

 

     September 30, 2014  
     M&T     Hudson City     Pro Forma
Adjustments (1)
    Pro Forma  

Assets

        

Cash and due from banks

   $ 1,445,877      $ 109,294      $ —       $ 1,555,171   

Interest-bearing deposits and federal funds sold

     7,753,830        5,570,103        (2,006,406 )(2)      11,317,527 (13) 

Investment securities

     13,348,368        8,690,018        86,362 (3)      22,124,748 (13) 

Loans and leases

     65,572,359        22,373,868        (24,059 )(4)      87,922,168   

Allowance for credit losses

     (918,633     (242,212     242,212 (4)      (918,633
  

 

 

   

 

 

   

 

 

   

 

 

 

Loans and leases, net

  64,653,726      22,131,656      218,153      87,003,535   

Goodwill

  3,524,625      152,109      912,627 (5),(12)    4,589,361   

Core deposits and other intangibles assets

  42,197      487      79,180 (6)    121,864   

Other assets

  6,459,719      507,458      350,061 (7)    7,317,238 (13) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

$ 97,228,342    $ 37,161,125    $ (360,023 $ 134,029,444   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Shareholders’ Equity

Interest-bearing deposits

$ 46,900,978    $ 19,322,569    $ 66,717 (8)  $ 66,290,264   

Total borrowings

  9,226,000      12,175,000      1,301,645 (9)    22,702,645 (13) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest-bearing liabilities

  56,126,978      31,497,569      1,368,362      88,992,909   

Non interest-bearing deposits

  27,440,524      650,578      —       28,091,102   

Other liabilities

  1,327,524      197,405      43,813 (10)    1,568,742   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

  84,895,026      32,345,552      1,412,175      118,652,753   
  

 

 

   

 

 

   

 

 

   

 

 

 

Preferred equity

  1,231,500      —       —       1,231,500   

Common equity

  11,101,816      4,815,573      (1,772,198 )(11),(12)    14,145,191   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

  12,333,316      4,815,573      (1,772,198   15,376,691   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

$ 97,228,342    $ 37,161,125    $ (360,023 $ 134,029,444   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to pro forma combined condensed consolidated financial statements.

 

3


M&T BANK CORPORATION

PRO FORMA COMBINED CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

(Unaudited)

The following unaudited pro forma combined condensed consolidated statement of income for the nine months ended September 30, 2014 gives effect to M&T’s acquisition of Hudson City using the acquisition method of accounting assuming the acquisition was consummated on January 1, 2013.

 

     For the nine months ended September 30, 2014  
     M&T     Hudson City     Pro Forma
Adjustments (1)
    Pro Forma  

Interest income

        

Loans and leases, including fees

   $ 1,937,531      $ 748,532     $ (9,833 )(14)   $ 2,676,230   

Investment securities

     254,213        141,243       (45,620 )(15)     349,836   

Other interest income

     8,521        9,589       —          18,110   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

  2,200,265      899,364     (55,453 )   3,044,176   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense

Deposits

  47,485      120,761     (10,670 )(16)   157,576   

Borrowings

  158,174      423,647     (268,977 )(17)   312,844   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

  205,659      544,408     (279,647 )   470,420   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

  1,994,606      354,956     224,194      2,573,756   

Provision for credit losses

  91,000      (3,500 )   —        87,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for credit losses

  1,903,606      358,456     224,194      2,486,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income

Mortgage banking revenues

  269,237      —       —        269,237   

Service charges on deposit accounts

  321,637      5,091     —        326,728   

Trust income

  379,816      —       —        379,816   

Gain on investment securities

  —       57,789     —        57,789   

Other revenues from operations

  356,940     —       —        356,940   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

  1,327,630     62,880      —        1,390,510   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other expense

Salaries and employee benefits

  1,059,815     98,685      —        1,158,500   

Equipment and net occupancy

  206,964     28,212      —        235,176   

Amortization of core deposit and other intangible assets

  26,654     621      12,183 (18)   39,458   

FDIC assessments

  43,836     38,835      —        82,671   

Other costs of operations

  725,480     56,513      —        781,993   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

  2,062,749     222,866      12,183      2,297,798   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

  1,168,487     198,470      212,011      1,578,968   

Income taxes

  379,790     79,641      83,214 (20)   542,645   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  788,697     118,829      128,797      1,036,323   

Dividends on preferred stock and income attributable to unvested stock-based compensation awards

  (64,353 )   —       —        (64,353 )
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

$ 724,344   $ 118,829    $ 128,797    $ 971,970   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share

Basic

$ 5.54   $ 0.24    $ —      $ 6.20   

Diluted

$ 5.50   $ 0.24    $ —      $ 6.16   

Average common shares outstanding

Basic

  130,782     498,841      26,034      156,816   

Diluted

  131,698     499,781      26,034      157,732   

See accompanying notes to pro forma combined condensed consolidated financial statements.

 

4


M&T BANK CORPORATION

PRO FORMA COMBINED CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

(Unaudited)

The following unaudited pro forma combined condensed consolidated statement of income for the year ended December 31, 2013 gives effect to M&T’s acquisition of Hudson City using the acquisition method of accounting assuming the acquisition was consummated on January 1, 2013.

 

     For the year ended December 31, 2013  
     M&T     Hudson City      Pro Forma
Adjustments (1)
    Pro Forma  

Interest income

         

Loans and leases, including fees

   $ 2,734,708      $ 1,113,928       $ (15,237 )(14)    $ 3,833,399   

Investment securities

     216,046        239,828         (71,636 )(15)      384,238   

Other interest income

     6,580        7,425         —         14,005   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total interest income

  2,957,334      1,361,181      (86,873   4,231,642   
  

 

 

   

 

 

    

 

 

   

 

 

 

Interest expense

Deposits

  83,692      182,391      (50,861 )(16)    215,222   

Borrowings

  200,413      566,277      (400,847 )(17)    365,843   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total interest expense

  284,105      748,668      (451,708   581,065   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income

  2,673,229      612,513      364,835      3,650,577   

Provision for credit losses

  185,000      36,500      —       221,500   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net interest income after provision for credit losses

  2,488,229      576,013      364,835      3,429,077   
  

 

 

   

 

 

    

 

 

   

 

 

 

Other income

Mortgage banking revenues

  331,265      —       —       331,265   

Service charges on deposit accounts

  446,941      10,156      —       457,097   

Trust income

  496,008      —       —       496,008   

Gain on investment securities

  56,457      28,933      —       85,390   

Net other than temporary impairment losses recognized in earnings

  (9,800 )   —       —       (9,800 )

Other revenues from operations

  544,334      —       —       544,334   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total other income

  1,865,205      39,089      —       1,904,294   
  

 

 

   

 

 

    

 

 

   

 

 

 

Other expense

Salaries and employee benefits

  1,355,178      132,733      —       1,487,911   

Equipment and net occupancy

  264,327      36,790      —       301,117   

Amortization of core deposit and other intangible assets

  46,912      1,000      18,917 (18)    66,829   

FDIC assessments

  69,584      73,463      —       143,047   

Other costs of operations

  899,884      65,851      6,500 (19)    972,235   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total other expense

  2,635,885      309,837      25,417      2,971,139   
  

 

 

   

 

 

    

 

 

   

 

 

 

Income before taxes

  1,717,549      305,265      339,418      2,362,232   

Income taxes

  579,069      120,049      133,222 (20)    832,340   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income

  1,138,480      185,216      206,196      1,529,892   

Dividends and amortization on preferred stock and income attributable to unvested stock-based compensation awards

  (75,984 )   —       —       (75,984 )
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income available to common shareholders

$ 1,062,496    $ 185,216    $ 206,196    $ 1,453,908   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net income per common share

Basic

$ 8.26    $ 0.37    $ —     $ 9.40   

Diluted

$ 8.20    $ 0.37    $ —     $ 9.34   

Average common shares outstanding

Basic

  128,654      497,794      26,034      154,688   

Diluted

  129,603      498,071      26,034      155,637   

See accompanying notes to pro forma combined condensed consolidated financial statements.

 

5


Notes to Pro Forma Combined Condensed Consolidated Financial Statements (Unaudited)

 

(1) Pro-forma adjustments reflect increases (decreases) resulting from the use of the acquisition method of accounting.
(2) Reflects payment of cash consideration to Hudson City shareholders based on a 10-day average price for M&T common stock from January 12 to 26, 2015.
(3) Adjustment to reflect preliminary estimate of fair value of acquired investment securities.
(4) Adjustment to reflect acquired loans at their preliminary estimate of fair value.
(5) Adjustment to reflect $1,064,736,000 of preliminary estimated goodwill from this business combination.
(6) Adjustment to reflect $79,667,000 of preliminary estimated core deposit intangible from this business combination.
(7) Reflects preliminary estimate to increase deferred tax assets by $361,036,000 for the effects of acquisition accounting adjustments and to reflect other miscellaneous adjustments of ($10,975,000).
(8) Adjustment to reflect the preliminary estimate of fair value on interest-bearing deposits.
(9) Adjustment to reflect borrowings at their preliminary estimate of fair value.
(10) Reflects adjustments to record the preliminary estimated liability for change-in-control agreements with Hudson City employees of $40,313,000 and other miscellaneous adjustments of $3,500,000.
(11) Reflects the issuance of 26,034,000 shares of M&T common stock using the January 26, 2015 closing price of $116.90 and the elimination of Hudson City’s September 30, 2014 equity.
(12) The following table depicts the sensitivity of the purchase price and resulting goodwill to changes in M&T’s common stock price.

 

(in thousands)    Equity
Consideration
     Cash
Consideration
     Total Purchase
Price
     Estimated
Goodwill
 

As presented in pro forma

   $ 3,043,375       $ 2,006,406       $ 5,049,781       $ 1,064,736   

Up 10%

     3,347,712         2,207,047         5,554,759         1,569,714   

Down 10%

     2,739,038         1,805,765         4,544,803         559,758   

 

(13) Subsequent to the acquisition of Hudson City, and dependent on market conditions, M&T may restructure the combined entity’s balance sheet by extinguishing some of Hudson City’s borrowings using proceeds from the liquidation of a portion of Hudson City’s investment securities, the realization of related deferred tax assets and the use of interest-bearing deposits and federal funds sold. As a result total assets and total liabilities could decrease from the amounts presented herein.

 

     Nine Months Ended
September 30, 2014
     Year Ended
December 31, 2013
 
     (in thousands)  

(14)  Reflects the estimated net amortization of premiums and discounts on acquired loans using a level-yield method over the estimated remaining terms to maturity of the loans and leases.

   $ (9,833 )    $ (15,237 )

(15)  Reflects the estimated net amortization of premiums and discounts on acquired investment securities.

     (45,620 )      (71,636 )

(16)  Reflects the estimated amortization of the related fair value adjustments to interest-bearing deposits using the effective interest method over the remaining terms to maturity.

     (10,670 )      (50,861 )

(17)  Reflects the estimated net amortization of fair value adjustments on acquired borrowings.

     (268,977 )      (400,847 )

(18)  Reflects the estimated amortization of acquired core deposit intangible.

     12,183         18,917   

(19)  Reflects estimated legal and other fees of Hudson City associated with the acquisition.

     —          6,500   

(20)  Income tax expense on pro forma adjustment using a 39.25% tax rate.

     83,214         133,222   

(21)  The estimated increases (decreases) resulting from the net amortization of acquisition accounting adjustments for each of the five twelve-month periods subsequent to the acquisition date are as follows:

     

 

     Year 1      Year 2      Year 3      Year 4      Year 5  
     (in thousands)  

Interest income

              

Loans

   $ (15,237    $ (13,053    $ (12,951    $ (12,711    $ (12,062

Investment securities

     (71,636      (59,282      (46,929      (34,575      (22,222

Interest expense

              

Deposits

     (50,861      (12,041      (2,864      (816      (135

Borrowings

     (400,847      (358,636 )      (217,028      (145,248      (130,626

Amortization of core deposit intangible

     18,917         16,450         14,226         11,381         8,536   

 

6