EX-12.1 2 mtb-ex121_6.htm EX-12.1 mtb-ex121_6.htm

EXHIBIT 12.1

M&T BANK CORPORATION AND SUBSIDIARIES

Computations of Consolidated Ratios of Earnings to Fixed Charges

 

 

 

Year Ended December 31

 

 

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

 

(Dollars in thousands)

 

Excluding interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest expense (excluding interest on deposits)

 

$

190,883

 

 

 

234,642

 

 

 

254,443

 

 

 

217,348

 

 

 

200,413

 

    Interest factor within rent expense (a)

 

 

40,917

 

 

 

40,727

 

 

 

36,385

 

 

 

36,815

 

 

 

36,490

 

           Total fixed charges

 

$

231,800

 

 

 

275,369

 

 

 

290,828

 

 

 

254,163

 

 

 

236,903

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Income before income taxes

 

$

2,323,862

 

 

 

2,058,398

 

 

 

1,674,692

 

 

 

1,642,245

 

 

 

1,765,568

 

    Fixed charges

 

 

231,800

 

 

 

275,369

 

 

 

290,828

 

 

 

254,163

 

 

 

236,903

 

          Total earnings

 

$

2,555,662

 

 

 

2,333,767

 

 

 

1,965,520

 

 

 

1,896,408

 

 

 

2,002,471

 

Ratio of earnings to fixed charges, excluding interest

   on deposits

x

 

11.03

 

 

 

8.48

 

 

 

6.76

 

 

 

7.46

 

 

 

8.45

 

Including interest on deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Interest expense

 

$

386,751

 

 

 

425,984

 

 

 

328,257

 

 

 

280,431

 

 

 

284,105

 

     Interest factor within rent expense (a)

 

 

40,917

 

 

 

40,727

 

 

 

36,385

 

 

 

36,815

 

 

 

36,490

 

           Total fixed charges

 

$

427,668

 

 

 

466,711

 

 

 

364,642

 

 

 

317,246

 

 

 

320,595

 

Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Income before income taxes

 

$

2,323,862

 

 

 

2,058,398

 

 

 

1,674,692

 

 

 

1,642,245

 

 

 

1,765,568

 

     Fixed charges

 

 

427,668

 

 

 

466,711

 

 

 

364,642

 

 

 

317,246

 

 

 

320,595

 

          Total earnings

 

$

2,751,530

 

 

 

2,525,109

 

 

 

2,039,334

 

 

 

1,959,491

 

 

 

2,086,163

 

Ratio of earnings to fixed charges, including interest

   on deposits

x

 

6.43

 

 

 

5.41

 

 

 

5.59

 

 

 

6.18

 

 

 

6.51

 

 

(a)

The portion of rents shown as representative of the interest factor is one-third of total net operating lease expenses.