M & T Bank (MTB) Q1 2022 Earnings Call Transcript

M & T Bank (MTB -0.23%)
Q1 2022 Earnings Call
Apr 20, 2022, 11:00 a.m. ET

Contents:

• Prepared Remarks
• Questions and Answers
• Call Participants

Prepared Remarks:

Operator

Welcome to the M&T Bank's first quarter 2022 earnings conference call. [Operator instructions] Please be advised that today's conference is being recorded. I would now like to hand the conference over to Brian Klock, head of markets and investor relations. Please go ahead.

Brian Klock -- Senior Vice President, Head of Markets and Investor Relations

Thank you, Gretchen and good morning. I'd like to thank everyone for participating in M&T's first quarter 2022 earnings conference call, both by telephone and through the webcast. If you have not read the earnings release we issued this morning, you may access it, along with the financial tables and schedules, from our website, www.mtb.com, and by clicking on the investor relations link and then on the events and presentations link. Also, before we start, I'd like to mention that today's presentation may contain forward-looking information.

Cautionary statements about this information as well as reconciliations of non-GAAP financial measures are included in today's earnings release materials as well as our SEC filings and other investor materials. These materials are all available on our investor relations web page, and we encourage the participants to refer to them for a complete discussion of forward-looking statements and risk factors. These statements speak only as of the date made, and M&T undertakes no obligation to update them. Now, I'd like to turn the call over to our chief financial officer, Darren King.

Darren King -- Chief Financial Officer

Thank you, Brian, and good morning, everyone. As we reflect on the past quarter, it was an eventful one. First off, we were pleased to have closed the acquisition of People's United Financial on April 1, and to welcome our new colleagues, customers and shareholders to the M&T family. We're excited to turn our complete focus to successfully integrating People's United, of course, not losing sight of the tenets that define M&T, delivering superior customer service, offering rewarding careers for our colleagues, engaging in the communities we call home, and providing top quartile long-term returns to shareholders.

We plan on completing the systems conversion in the third quarter of this year. Subsequent to our January earnings call, the outlook for interest rates has changed materially, low levels of unemployment and continued supply chain disruptions exacerbated by the situation in Ukraine have pushed inflation to levels not seen since the early 1980s. Interest rates began to rise even before the Federal Reserve raised its Fed funds target in late March, and the forward curve anticipates additional hikes coming more quickly than we anticipated in January. The change in rate environment created an opportunity for us to deploy excess cash into investment securities at a faster pace than we previously outlined and to restart our interest rate hedging program.

While we're beginning to see the tailwinds from rising interest rates positively impacting our net interest income, those same higher rates have prompted headwinds to our Mortgage Banking business, both for origination volumes and for gain on sale margins. We expect these headwinds to persist. Despite these macro challenges, credit quality remains strong and expense growth has been well managed. We're well positioned for the future and excited about the opportunity to integrate the People's United franchise as well as to deploy our excess cash and excess capital.

Now, let's review our results for the first quarter. Diluted GAAP earnings per common share were $2.62 for the first quarter of 2022 compared to $3.37 in the fourth quarter of 2021. Net income for the quarter was $362 million compared with $458 million in the linked quarter. On a GAAP basis, M&T's first quarter results produced an annualized rate of return on assets just shy of 1% at 0.97% and an annualized return on average common equity of 8.55%.

This compares with rates of 1.15% and 10.91%, respectively, in the previous quarter. Included in GAAP results in the recent quarter were after-tax expenses from the amortization of intangible assets amounting to $1 million or $0.01 per common share, down slightly from the prior quarter. Also included in this quarter's results were merger-related expenses of $17 million related to the People's United acquisition. This amounted to $13 million after-tax or $0.10 per common share.

Consistent with our long-term practice, M&T provides supplemental reporting of its results on a net operating or tangible basis, from which we have only ever excluded the after-tax effect of amortization of intangible assets as well as any gains or expenses associated with mergers and acquisitions. M&T's net operating income for the first quarter, which excludes intangible amortization and the merger-related expenses, was $376 million compared with $475 million in the linked quarter. Diluted net operating earnings per common share were $2.73 for the recent quarter compared to $3.50 in 2021's fourth quarter. Net operating income yielded annualized rates of return on average tangible assets and average tangible common shareholders' equity of 1.04% and 12.44% for the recent quarter.

The comparable returns were 1.23% and 15.98% in the fourth quarter of 2021. In accordance with the SEC's guidelines, this morning's press release contains a reconciliation of GAAP and non-GAAP results, including tangible assets and equity. Included in the recent quarters, GAAP and net operating results was a $30 million distribution from Bayview Lending Group. This amounted to $23 million after-tax effect and $0.17 per common share.

We received a light distribution in the fourth quarter of 2020 as well as the fourth quarter of 2021. Next, we'll look a little deeper into the underlying trends that generated these results. Taxable-equivalent net interest income was $907 million in the first quarter of 2022, a decrease of $30 million or 3% from the linked quarter. The primary drivers of the decline were $20 million in lower interest income and fees from PPP loans as well as a $16 million reduction of interest accrued on earning assets, reflecting the two-day shorter calendar quarter.

Those factors were partially offset by higher rates on interest-earning assets and cash interest received on non-accrual loans. The net interest margin for the past quarter was 2.65%, up 7 basis points from 2.58% in the linked quarter. The primary driver of the increase to the margin was a reduced level of cash held on deposit at the Federal Reserve, which we estimate boosted the margin by 10 basis points. That was partially offset by a 4-basis-point decline resulting from the lower income from PPP loans.

Rising interest rates had a modest 1-basis-point benefit to the margin as the Fed action on the Fed funds target came relatively late in the quarter. All other factors, including day count and interest received on non-accrual loans had a negligible impact on the margin. Compared with the fourth quarter of 2021, average interest earning assets decreased by some 4% or $5.8 billion, reflecting a $5.6 billion decline in money market placements, including cash on deposit at the Fed, partially offset by a $920 million increase in investment securities. Average loans outstanding decreased by about 1% compared with the previous quarter.

Looking at the loans by category on an average basis compared with the linked quarter, commercial and industrial loans increased by $976 million or about 4%. That figure includes the decrease of approximately $780 million in PPP loans. That decrease was more than offset by $361 million growth in dealer floor plan balances and a $1.4 billion increase in all other C&I loans. Commercial real estate loans declined by 5% compared with the fourth quarter.

Three factors contributed to that decline. Elevated payoff activity was the primary driver, including several criticized and non-accrual loans assumed by other lenders. The quarter also saw construction loans converted into permanent off-balance sheet financing, often facilitated by our M&T Realty Capital Corporation subsidiary. And finally, new origination activity remained subdued compared to prior years.

Real Estate loans declined by -- residential real estate loans, excuse me, declined by 3%, consistent with our expectations. The change reflects new loans originated and retained for investment, which were more than offset by normal runoff, combined with the sale of Ginnie Mae buyouts as they became eligible for repooling into new RMBS. consumer loans were up nearly 1%. Activity was consistent with recent quarters where growth in indirect auto and recreational finance loans has been outpacing declines in home equity lines and loans.

On an end-of-period basis, PPP loans amounted to just $592 million. Average core customer deposits, which excludes CDs over $250,000, decreased about 5% or some $6 billion compared with the fourth quarter. That figure was roughly evenly divided between non interest bearing and interest checking. Trust demand deposits drove the decline in demand deposits following lower levels of capital markets activity compared with the fourth quarter.

The decline in interest checking reflects our ongoing program to manage deposit pricing downward, while our liquidity profile remains so strong. Some higher cost escrow deposits were moved off our balance sheet to other institutions willing to pay higher rates. Turning to non-interest income. N-O-N interest income totaled $541 million in the first quarter compared with $579 million in the linked quarter.

As noted, M&T received a $30 million distribution from Bayview Lending Group in each of the past two quarters. Mortgage Banking revenues were $109 million in the recent quarter compared with $139 million in the linked quarter. Revenues from our residential mortgage banking business were $76 million in the first quarter compared with $91 million in the prior quarter. residential mortgage loans originated for sale were $161 million in the recent quarter compared with $191 million in the fourth quarter.

Both figures reflect our decision to retain a substantial majority of mortgage originations for investment on our balance sheet. The primary driver of the linked-quarter revenue decline is the higher interest rate environment has pressured gain on sale margins for loans previously purchased from Ginnie Mae servicing pools and which have become eligible for resale or repooling. Although these loans typically have higher rates than new originations, that difference has been narrowing. Residential gain on sale totaled $14 million in the recent quarter compared with $26 million in the prior quarter.

Commercial banking revenues were $33 million in the first quarter, reflecting a decline from $49 million in the linked quarter. That figure was $32 million in the year ago quarter. As a reminder, the commercial mortgage banking business tends to show seasonal swings. Revenues totaled $66 million in the first half of 2021 compared with $99 million in the second half.

which also included an elevated level of prepayment fees. Trust income was $169 million in the recent quarter, little changed from the previous quarter but up 8% from the year ago quarter. Service charges on deposit accounts were $102 million compared with $105 million in the fourth quarter. That decline primarily reflects seasonal factors.

The previously announced repricing of our consumer checking products did not have a significant impact on the first quarter, but we expect foregone revenues from the program to reach a run rate of $15 million per quarter by the second half of the year. Turning to expenses. Operating expenses for the first quarter, which exclude the amortization of intangible assets and merger-related expenses, were $941 million. The comparable figures were $904 million in the linked quarter and $907 million in the year ago quarter.

As it's typical for M&T's first quarter results, operating expenses for the recent quarter which included approximately $74 million of seasonally higher compensation costs relating to the accelerated recognition of equity compensation expense for certain retirement-eligible employees, like Don MacLeod. Also, it reflects the HSA contribution, the impact of annual incentive compensation payouts on the 401(k) match and FICA payments as well as the annual reset in FICA payments and unemployment insurance. Those same items amounted to an increase in salaries and benefits of approximately $69 million in last year's first quarter. As usual, we expect those seasonal factors to decline significantly as we enter the second quarter.

Aside from these seasonal factors that flow through salaries and benefits, operating expenses declined by $38 million compared with the fourth quarter. Lower professional services costs as well as lower pension-related costs drove that decline. The efficiency ratio which excludes intangible amortization and merger-related expenses from the numerator and securities gains or losses from the denominator was 64.9% in the recent quarter compared with 59.7% in 2021's 4th quarter and 60.3% in the first quarter of 2021. Those ratios in the first quarters of 2021 and 2022 each reflect the seasonally elevated compensation expenses.

Next, let's turn to credit. Despite the challenges of the pandemic and its variance, supply chain disruption, lower labor shortage and persistent inflation, credit is stable to improving. The allowance for credit losses amounted to $1.5 billion at the end of the first quarter, little changed from the end of 2021. We recorded a provision for credit losses of $10 million in the first quarter which was partially offset by just $7 million of net charge-offs.

As the COVID-19 pandemic eases, forecasted economic indicators continue to show improvement from the prior period. But inflation remains persistently high with upward pressure from energy prices and constrained supply chains, which have been impacted by Russia's invasion of Ukraine. The first quarter's baseline macroeconomic forecast consider these developments, although there was a little difference in the forecast from the prior quarter for those indicators that have a significant impact on our CECL modeling results, including the unemployment rate, GDP growth and residential and consumer real estate values. The result of these considerations is an allowance for credit losses that is consistent with our prior estimate.

Non-accrual loans increased very slightly, amounting to $2.1 billion that equaled 2.3% of loans at the end of March, up slightly from 2.2% at the end of last year. When we file our first quarter 10-Q in a few weeks, we expect to report a modest decline in criticized loans. As noted, net charge-offs for the recent quarter amounted to $7 million annualized net charge-offs as a percentage of total loans were just 3 basis points for the first quarter, which we believe is an all-time low. That figure was 13 basis points in the fourth quarter.

Loans 90 days past due, on which we continue to accrue interest, were $777 million at the end of the recent quarter. In total, 89% of these 90 days past due loans were guaranteed by government-related entities. Turning to capital. M&T's common equity Tier 1 ratio was an estimated 11.6% compared with 11.4% at the end of the fourth quarter.

This ratio reflects earnings net of dividends, combined with a slight reduction in risk-weighted assets. Tangible common equity totaled $11.5 billion, down just 0.3% from the end of the prior quarter. Tangible common equity per share amounted to $89.33, down $0.47 or 1.5 percentage point from the end of the fourth quarter. This very moderate decline reflects our patience in deploying excess liquidity into long-duration investments until the interest rate outlook became clear.

As previously announced, we expect to resume the repurchase of M&T common shares shortly, starting with the $800 million buyback program recently reauthorized by our board. Now, turning to the outlook. On April 1, we closed the People's United acquisition. That development, combined with the rapid change in interest rate expectations have had a material impact on our outlook for full year 2022.

The information that follows reflects the combined balance sheet, a more recent forward curve and includes three-quarters of operations from People's United. First, let's talk about our outlook for the balance sheet. Excluding the impact of acquisition accounting adjustments at closing, we acquired $63 billion in total assets, including Investment securities totaling $12 billion, cash placed at the Federal Reserve totaling $9 billion, loans of $36 billion and other assets of $6 billion. Deposits totaled $53 billion, borrowings and other liabilities totaled about $1 billion each, and equity totaled $7.5 billion.

The purchase consideration was approximately $8.4 billion. With the increase in rates, the deal is now expected to be slightly dilutive to tangible book value per share. However, this also means that future earnings will benefit from additional acquisition accounting accretive. Let's go into a little more detail on our outlook for growth in the combined balance sheet.

First, the interest-earning cash position at the beginning of the second quarter totaled just over $45 billion. We expect these balances to decline to slightly under $30 billion by the end of 2022. Due to a combination of growth in the securities portfolio, loan growth as well as a reduction in wholesale funding. Investment securities for the combined company totaled $21 billion at the beginning of the second quarter, and we expect to grow the portfolio by $2 billion per quarter.

This cadence could accelerate or slow depending on market conditions. We start this quarter with $40 billion in C&I loans, including just over $800 million in PPP loans. CRE, residential mortgage and consumer loan portfolios are $46 billion, $22 billion and $20 billion, respectively. In order to provide more details on our outlook for loan growth, let's first look at our expectations for spot or end-of-period loan growth from the beginning of the second quarter through the end of 2022.

Total combined loans are expected to grow in the 3% to 5% range from the beginning of the second quarter. Excluding PPP and Ginnie Mae buyout loan balances, total combined loans are expected to grow in the 4% to 6% range. The outlook for C&I loan growth, excluding PPP loans, is in that same 4% to 6% range, with solid growth in dealer floor plan balances. PPP loans are expected to continue to pay down over the course of the year and not have a material impact on loan growth.

For CRE loans, we expect the heightened level of payoffs to largely run their course. And thus, the outlook for total combined CRE loans is essentially flat for the rest of this year. The tailwinds from our mortgage retention strategy are expected to help drive 7% to 8% loan growth in residential mortgage balances over the course of this year. And excluding the impact of the repooling of Ginnie Mae buyouts, growth is expected to be in the 12% to 14% range.

Of course, mortgage rates and home supply will ultimately affect that pace of growth. Finally, we are pleased with the momentum in our consumer loan portfolio and expect this growth to continue to be strong over the remainder of the year. We anticipate growth in the 7% to 9% range in this portfolio. To help you understand the outlook for end-of-period growth or how the outlook for end-of-period loan growth ties into growth in average -- the average balance sheet when compared to stand-alone M&T 2021 average balances, we expect average loans for the combined franchise to grow in the 24% to 26% range when compared to stand-alone M&T full year 2021 average balances of $97 billion.

On a combined and full year average basis, we expect average C&I growth in the 43% to 45% range. We expect average CRE growth in the 15% to 16% range and average residential mortgage growth in the 26% to 28% range. And finally, we expect average consumer loan growth in the 16% to 18% range. As we look at the outlook for the combined income statement compared to stand-alone M&T operations from 2021, we believe we are well positioned to benefit from higher rates and manage through the macro challenges we noted earlier on this call.

This outlook includes the impact from preliminary estimates of acquisition accounting marks that are expected to be finalized later in the quarter. Our outlook for net interest income for the combined franchise is for 50% full year growth compared to the $3.8 billion in 2021. We expect that 50% growth to be plus or minus 2% depending on the speed of interest rate hikes by the Fed and the pace of the deployment of excess liquidity as well as loan growth. This outlook reflects the forward yield curve from the beginning of this month.

Turning to the fee businesses. While higher rates are expected to pressure mortgage originations and gain on sale margins, growth in trust revenue should benefit from the recapture of money market fee waivers sooner than previously anticipated. We expect non-interest income to grow in the 11% to 13% range for the full year compared to $2.2 billion in 2021. Next, our outlook for full year 2022 operating non-interest expenses is impacted by the timing of the People's United system conversion and subsequent realization of expense synergies.

We anticipate 23% to 26% growth in combined operating non-interest expenses when compared to $3.6 billion in 2021. As a reminder, these operating non-interest expenses do not include pre-tax merger-related charges. At the time of the merger announcement, one-time pre-tax merger charges were estimated at $740 million, including $93 million of capitalized expenditures. These merger charges are not expected to be materially different than these initial initial estimates.

We expect the majority of these merger charges to be incurred in the second and third quarters of this year. Turning to credit. We continue to expect credit losses to remain well below M&T's legacy long-term average of 33 basis points. For 2022, we conservatively estimate that net charge-offs for the combined company will be in the 20-basis-point range.

As a reminder, the provision for credit losses in this year's second quarter will include provision related to the non-purchase credit deteriorated loans from People's United. We are still finalizing the acquisition accounting marks, but given the improvement in economic conditions over the past year, this provision will likely be lower than the $352 million pre-tax provision estimated at the time of the announcement, the so-called double count. Finally, turning to capital. Due to the delay and growth in capital at both firms, the preliminary combined CET1 ratio at closing should be over 11%.

We believe this level of core capital is higher than what is needed to safely run the combined company and to support lending in our communities. We plan to return excess capital to shareholders at a measured pace. We will be participating in the DFAS this year and again in 2023. Normally, next year would have been an off year for a Category 4 bank like M&T.

However, the Federal Reserve has reasonably requested that we participate again next year so that our stress test and stress capital buffer can be at best, including the balance sheet and operations of People's United. With a solid starting capital position and the potential to generate significant amounts of capital over the next few years, we don't anticipate the test results causing a material change to our capital distribution plans. Our objective, as always, is to bring our CET1 ratio down gradually to a level that is near the high end of the lower quartile of our peer group. Based on that objective, we anticipate ending 2022 with a CET1 ratio in the 10.5% range.

As noted earlier, we anticipate restarting the currently authorized $800 million common share repurchase program now that the acquisition is closed. Now let's open up the call to questions, before which Gretchen will briefly review the instructions.

Questions & Answers:

Operator

[Operator instructions] We'll take our first question from Betsy Graseck from Morgan Stanley.

Betsy Graseck -- Morgan Stanley -- Analyst

Hi, good morning.

Darren King -- Chief Financial Officer

Good morning, Betsy.

Betsy Graseck -- Morgan Stanley -- Analyst

I just wanted to drill down a little bit on your corner around the returning excess capital to shareholders at a measured pace. Maybe you could give us a sense as to how you're thinking about that because obviously with loan growth coming in there'll be a little bit of a competition, but not that much. So I guess, really the underlying question is how measured is measured in your mind?

Darren King -- Chief Financial Officer

Yeah, so as we think about it Betsy, we're going to go through the next couple of quarters and the impact of some of the one-time expenses associated with the deal will have an impact on capital in addition to the buybacks. And so as we think about it, it might be a little bit lumpy in a couple of these quarters, but if you think about it over the course of the next three years, it is moving down and maybe the 20 basis points to 30 basis points per quarter range that's probably a good starting point, a bit of a wildcard obviously is also the pace of increase in the Fed funds rates because of the combined banks asset sensitivity, that will have a meaningful impact on net income and capital generation. So it will need to be monitoring that in addition to the pace of buybacks to hit that kind of 20 basis points to 30 basis points target. So it might bounce around a bit but that's kind of when we think about it and how we tend to think about it.

Betsy Graseck -- Morgan Stanley -- Analyst

OK, and then just as a follow-up, the expense savings. Could you just remind us the pace of the realization of those that you're anticipating?

Darren King -- Chief Financial Officer

Yes. So if we go back to the due diligence, we were and continue to target about a 30% decrease in the People's United expense base. And when you look at when that really starts to come in, it really is in the fourth quarter of this year and will probably leak a little bit into the first quarter of next year just given the timing. Most of the reduction in expenses is tied to the system conversion event and so typically after that you will have some folks who will stay on that time, plus 30, plus 60, plus 90 days just as we stabilize the operations and then those expenses will start to go away.

So it will really be as we get to maybe the December timeframe of this year that we'll hit that run rate and really into the first quarter of 2023.

Betsy Graseck -- Morgan Stanley -- Analyst

Thank you.

Operator

Our next question comes from Ebrahim Poonawala from Bank of America.

Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst

Good morning.

Darren King -- Chief Financial Officer

Good morning.

Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst

I was wondering if you could just go back to your NII guide. I think you mentioned 50% up year over year all in with the deal. Just talk to us around thought process around pace of cash deployment, what you're buying? And where do you expect to keep excess cash maybe at the end of 2022.

Darren King -- Chief Financial Officer

Sure. So I guess a couple of things on what's going on there in that. Just looking at the cash and the cash deployment, some of it will be into securities, we talked about a pace of an incremental $2 billion a quarter in growth in the securities portfolio, net of runoff. When you look at the securities portfolio and where we've been focused of late, it's been in the shorter end of the curve, typically in the two to three year space, I think if you look at how that curve looks, you'll see that it kind of flattens out once you get to five years.

And so we don't see a benefit to that extra duration, but part of the way we're getting some of that duration is through the retention of the mortgages we're originating through our retail channels. And so part of the cash then is deployed into the residential mortgage balances that will sit on our balance sheet and then obviously the other loan growth that we talked about, and those are the things that we think help bring the cash levels from the pace of the place we are combined in April of around $45 billion down to $30 billion. The other part that I didn't mention was there is some wholesale funding that is coming through the merger and as we look at our cash position, we think we can bring those wholesale balances down and fund them with liquidity position that we have.

Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst

Understood. And just tied to that on the funding side, we saw some deposits runoff. You've talked about this last quarter. Remind us in terms of when you think about deposit balances, where you expect them to trend and are there kind of more rate sensitive index type of deposits that you expect to leave the balance sheet over the coming quarters?

Darren King -- Chief Financial Officer

Yes, I guess, we're not anticipating additional run-off in the deposit portfolio right now. We'll go through, I think the first 100 basis points, I think for us and generally for the industry given the loan to deposit ratios in the industry. The deposits are likely to be sticky and we won't see much movement due to rates as we go through the cycle, there is a cadence that happens with these deposits that tend to be the most rate sensitive are usually those in the wealth business as well as in the municipal or government space and you'll tend to see betas move there a little bit faster. In consumer land, it takes a little bit longer for rates to start to drive behavior and over time you'll see some movement in -- out of checking accounts and into money market savings and time accounts, but that will all be based on the pace at which the industry starts to move up rates.

Just on time deposits, there is a slightly higher time deposit portfolio at People's then there has been an M&T and you might see a little bit of run-off in the time deposits early on, but as rates move, assuming they move as anticipated, at some point, you'll see those lines cross and that portfolio will stop shrinking. And then on a combined basis, it will start to grow, but that's probably not -- the growth part is probably not until late this year or early next year would be my guess, just based on our past experience and where the forward curves are.

Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst

Got it. Thanks for taking my questions.

Operator

Your next question comes from Matt O'Connor from Deutsche Bank.

Matt OConnor -- Deutsche Bank -- Analyst

Hi. I was hoping you could flush out the 10.5% CET1 target and I guess just the plan like why so high? I think that's above where most of your peers are targeting and I appreciate you're converting a deal and you got DFAST that you want to see, but is that kind of the intermediate target and over time you'll bring it down closer to the nine, nine and a half that we see some of your peers or how did you arrive at the ten and a half and how long term is that?

Darren King -- Chief Financial Officer

Yes, I'm happy to answer the question, Matt. The ten and a half percent is a stepping stone along the way. We haven't changed our thought process about how we manage capital. We're always looking to deploy it into the franchise first and always looking to support customers and loan growth within our markets and to the extent that that's not there at a reasonable return, then we look to get it back to shareholders.

We always think about the dividend as an important element of that and we try to make sure we target, as we've talked about before, right around a third of earnings as a dividend payout target. We think that gives us a good flexibility to make sure that we can maintain that payment through the economic cycles. And then we tend to favor using buybacks as the rest of it. And the ten and a half when you look at where we're starting and you look at what we believe is going to be the capital generation of the combined organization, it's against the backdrop of an asset-sensitive franchise in a rising rate environment.

The capital generation we think becomes pretty compelling. And so, the pace of deployment against the pace of capital generation makes it tough to bring that ratio down very quickly and as you pointed out, it's an intermediate step that next year will be the first year we go through the stress test with our combined balance sheet and what history has taught us is when you go through that first time, there can be surprises in how the portfolios are treated or react under the Fed stress test models, and sometimes in those situations, there could be data gaps that you need to remediate and so we understand those issues and challenges, but we're -- we think that going into that test at that level is just a safer place to be and then we will have more information when we come out the other side and expect to continue on our path down to the target that we've always talked about. We obviously have to look at that target as we take into account the new balance sheet in the combined bank that we have, because we are getting some new portfolios and we want to run them through our own stress test models to understand how they perform under stress, but consider the ten five as this stop along the journey toward our more typical target.

Matt OConnor -- Deutsche Bank -- Analyst

OK, that's helpful. And then on the liquidity, I'm probably missing some sort of liquidity rule on this, but why can't you and other banks that have tons of cash just dump it in short-term treasuries. We've seen very unusual move in the treasury market. So you can basically accelerate all that rate leverage and not really take any risk right, like the six-month treasuries is about 130, 12 month of 2% doesn't impact the CET1 I don't think.

So just remind us like what liquidity rules out there that's preventing you from doing that and if it's not a rule, why wouldn't you consider that? Thank you.

Darren King -- Chief Financial Officer

Yes, there's not a rule, Matt, when you're going through for banks that are subject to the liquidity coverage ratio. There is an expectation about what percentage of their liquidity is held in high quality liquid assets. I think the treasuries count, but cash is one of the preferreds and so shorter duration cash oriented instruments would affect banks that are LCR banks, which are Category 3 banks. For a bank like M&T, we're not subject to that, but when we look at the benefit of locking in now a two-year treasury versus where we see the forward curve going, we think we're going to get a lot of that just with the rate moves without having to lock it in, but yes, we maintain the flexibility of that cash and we keep the marks off the balance sheet.

And so you can see we're starting to buy in. And we'll continue to build a portfolio that does take advantage of some of that while trying to protect the flexibility that we have and we still expect to benefit from the increase in rates and we're trying to dollar-cost average in a little bit into that position. And really the focus for us, I can't speak for others, but the focus for us is over the course of the next couple of years, rebuilding the mix of the balance sheet between what's in cash, what's in securities within the securities portfolio, what's the duration of it, how we're thinking about that with what is the duration of the whole portfolio and as we talked about with what's in mortgages. And then the other thing that's really important is how much cash among your deposit runoff assumption, right, because if you get too far into the securities portfolio and all of a sudden you see some migration in deposits and you've got to go out and fund those or you got to react to outflows with rate, if you go too far too fast, you can get yourself upside down.

And so, obviously two years, there is a lot less risk of that, but those are the kinds of things that we're always thinking about and debating internally when we think about the pace at which we want to deploy that cash into something that might over the course of the next couple of quarters provide a higher yield, but based on, as I mentioned, where it looks like the Fed is moving, you might catch up pretty quickly there in the cash.

Matt OConnor -- Deutsche Bank -- Analyst

And just to squeeze in, what would be the longer term target of call it securities to assets or maybe securities plus residential mortgages as the way you think about it, but you said rebuild and kind of remix next couple of years. And what would be the end state as you think of that?

Darren King -- Chief Financial Officer

Yes, I guess, the way to think about it, Matt, is to look at the combination of our securities portfolio plus our on-balance sheet mortgages and look at that as a percentage of assets and then look at where the peers sit. And if you think about the peers who have the lower percentage of those, so the bottom quartile of the peers when you add up securities and mortgages as a percentage of assets, think that kind of range for us as we've talked about before, our goal is always to deploy our liquidity into lending, while making sure that we're not taking on crazy asset sensitivity and so we'll look to bring that -- close that asset sensitivity down and those would be the -- some of the primary categories in which we would look to do that.

Matt OConnor -- Deutsche Bank -- Analyst

OK. Thanks for taking all my questions.

Operator

Our next question comes from John Pancari from Evercore. John, your line is open. You might be on mute.

Darren King -- Chief Financial Officer

Well, after two years of the pandemic, we still got mute.

Operator

And we'll take our next question from Ken Houston from Jefferies.

Ken Houston -- Jefferies -- Analyst

Hey, thanks a lot. Good morning, guys. Hey Darren, just wondering if you could just drill down into a couple more pieces of NII. First of all, can you help us understand that you mentioned the accretion.

Can you help us understand how much accretion you're expecting either in dollar terms ideally or can help us understand the percentage that adds to growth?

Darren King -- Chief Financial Officer

Yes, sure. When you look at the NII like we mentioned, we're still finalizing what the marks are. But when you look at the forecast for the year and the coming years, the impact of the accretion will be positive compared to where we thought it would be when we announced obviously because of the change in the interest rate environment. But when you look at the percentage it could move what we guided, it's maybe a couple of percentage points in either direction, more likely to be accretive than not.

Really the bigger driver of the growth in NII is just the composition of obviously of our balance sheet and our asset sensitivity and the new rate curve, which is the biggest part of that driver.

Ken Houston -- Jefferies -- Analyst

OK. So there is accretion in there, but you are saying it could be more than what you have in there, but you're not going to -- until you finalize the marks, you're not going to update us on just what the amount of the accretion is in there?

Darren King -- Chief Financial Officer

We will give you all of the information once we finalize it, but I guess what I'm saying is, it's not going to change the outcome in a meaningful way.

Ken Houston -- Jefferies -- Analyst

OK, got it. And then just second question just on -- you talked about some of the moving parts within the betas. But can you just talk us about like what you're expecting for deposit betas and how that might have changed given the faster pace of expected hikes that we're now seeing from the Fed? Thanks.

Darren King -- Chief Financial Officer

Yes, no problem. I guess we talked a little bit about deposit betas earlier on, and it's really when we disclosed the sensitivity in the Q, what we'll see there is the first 100 and the first 100, we really don't think there's a lot of reactivity and really when we look at the 100, we look at each 25 and then we'll look at the subsequent 25. But really we think the first 100 has relatively low deposit betas. It's probably in the 10% to 15% range, probably toward the bottom end of that.

It skews by portfolio when you look, as I mentioned before, at some of the government and municipal deposits, they tend to be a lot more rate sensitive as do the wealth balances and so, those would drive up the deposit beta and for our smaller business customers and our consumer customers the betas are a little bit lower. Clearly as you get higher in the absolute level of Fed funds, you start to get a little bit more attention. One of the things that I think is different this cycle from others, not just for us but for the industry for all of us to keep in mind as there is now an ability to pay interest on commercial checking accounts, which there hadn't been before. And you would look at the impact on commercial balances historically would be on earnings credit and then the offset on fees.

And from an interest perspective, it was typically in sweep accounts and either on or off balance sheet. Now much of that will happen in those commercial checking accounts, where clients will have to decide between earnings credit against fees or between earning an actual interest income based on the rate on those products. And so it's something we haven't seen how reactive those specific products will be because we haven't really been through a tightening cycle that's looking like the one that's in front of us. But again, big picture, if you just go back to where loan to deposit ratio sit and all the liquidity that sits not just on our balance sheet, but on others.

Unless there is a meaningful change in that position or meaningful loan growth, you probably have deposit betas that are at the lower end of what we saw in the last tightening cycle.

Ken Houston -- Jefferies -- Analyst

Yes. Got it. Thanks a lot, Darren. Makes sense.

Operator

Your next question comes from Steven Alexopoulos from J.P. Morgan.

Steven Alexopoulos -- J.P. Morgan -- Analyst

Hey, Darren, how's everything.

Darren King -- Chief Financial Officer

Doing great. Good morning. How you been?

Steven Alexopoulos -- J.P. Morgan -- Analyst

Good morning. Good. On asset sensitivity, could you give color -- you said you restarted the hedging program in the quarter. Can you give color on what you're doing there? And now that People's has closed, what's the new level of asset sensitivity versus what you guys last disclosed?

Darren King -- Chief Financial Officer

So, I'll go in reverse order. The new level of asset sensitivity is slightly less than what it is M&T stand-alone. If you look at the two balance sheets, both for asset sensitive and on a combined basis, the asset sensitivity drops maybe 1 percentage point, 0.5 point in that range. We saw in the People's portfolio over the course of the last year similar phenomenon that we did and that there has been some loan declines, certainly PPP loans that paid off and turned into cash.

And so, they were looking at and managing their portfolio in a very similar fashion to how we were. And so, there really wasn't a big change in the combined asset sensitivity. And then when you look at the hedging program, what we've been trying to do is since we see the curve that is forecast, we can use some forward starting swaps, much like we had done in the prior cycle to lock-in those increases before they happen. So in effect, if you see where are we today, nine increases in Fed funds, you can lock that in with the forward starting position and then you'd have to see 10 or 11 before you thought that was a bad decision, and given the fact that you're still asset sensitive, you'd be pretty happy if that was the case.

But being able to lock in some of these today, you can protect in case the pace isn't at that level. And so, it's really with some of those cash flow hedges, very similar to how we've built the portfolio last time, we'll try to leg into it a little bit and build it out each month as we go forward.

Steven Alexopoulos -- J.P. Morgan -- Analyst

Got you. OK. That's helpful. And then, for my follow-up question, I wanted to go back to your response to Betsy's question on the cost save phasing, are you still assuming 85% in 2022 and is the number is still $330 million?

Darren King -- Chief Financial Officer

So, I'm trying to think about 85%, that's not a number that -- oh, I know what you're thinking about. I got it. First year. I'm with you now.

Steven Alexopoulos -- J.P. Morgan -- Analyst

Yeah.

Darren King -- Chief Financial Officer

Just given the timing of when the deals happen, we'll start to see that run rate achieved toward the end of the year. Was it 85% this year? We're not going to see 85% in actuality in calendar year 2022, just because we're not doing the conversion until the third quarter, right? And so, in reality, we'll start to get to the run rate, as we come out of the year. And so, really the way to think about it is it will really kick in full year in 2023. And then we're still in the range of, thinking, around 30% cost saves.

But keep in mind that the People's expense base has changed, so the dollars will be slightly different. They've seen the same thing we have with expense growth and wage inflation. And so, the good news is, in dollar terms, the savings are probably a little bit higher, because the cost went up, but the reality is the percentage save has really not changed much.

Steven Alexopoulos -- J.P. Morgan -- Analyst

OK. So dollars up a bit and basically by the end of the fourth quarter, you'll be at the run rate at the fourth quarter?

Darren King -- Chief Financial Officer

Not the fourth quarter. Yeah. We really -- like I mentioned, there is -- a lot of it's going to come out in the third quarter, but there's always some residual some folks that are 60 or 90 days past conversion, and if we're doing the conversion in around the early part of September, a little bit of that leaks into the fourth quarter. And so, by the time we get out of this year, we should be pretty close to the run rate, as we jump off into 2023.

Steven Alexopoulos -- J.P. Morgan -- Analyst

The 100% run rate, right?

Darren King -- Chief Financial Officer

Yeah.

Steven Alexopoulos -- J.P. Morgan -- Analyst

OK. Got it. Thanks a lot.

Operator

Our next question comes from Gerard Cassidy from RBC.

Gerard Cassidy -- RBC Capital Markets -- Analyst

Hi, Darren. How are you?

Darren King -- Chief Financial Officer

Good morning, Gerard. How you doing?

Gerard Cassidy -- RBC Capital Markets -- Analyst

Good, thank you. The question I have has to do with, I think you said that you were able to see some of your criticized loans taken off your balance sheet from competitors. I was wondering if you can elaborate -- I'm not going to ask the names of who did this, but could you elaborate the underwriting standards that you were holding these customers to that made it more enticing for them to go to another competitor, assuming they got better terms and conditions, and do you see that continuing in the second or third quarter of this year?

Darren King -- Chief Financial Officer

Yeah. We've seen a fairly -- as we mentioned, fairly substantial amount of payoff activity this quarter. A bunch of it was in and around New York City real estate and, in many cases, in the leisure and hospitality industry, aka hotel. And it's a variety of players, Gerard, that are coming in.

Sometimes it's private equity and sometimes it's the funds. We have seen a couple of refinanced by other banks. And it might not necessarily be the credit per se. And what I mean by that is, when you've got a company on your books and you've been watching their performance over time and you downgrade them, you want to see a few quarters of reperformance before you upgrade them, somewhat -- and they get classified as a troubled debt restructurings potentially depending on what happens.

And if someone who comes in new, it's not a troubled -- it's not a TDR for them, it's a new loan. They can structure it the way they want. In some cases, we saw us get refinanced out and then additional dollars were added. And so, it's a new loan and someone else decides.

And so the treatment from an accounting and a capital perspective is a little bit different. And they're not waiting for a little bit longer history of performance before they regrade and change it, right? They might look more prospectively than we might typically look where you're wanting to see a few months, maybe even a couple of quarters of sustained performance before you change the grade. And so, for those reasons, that's why you tend to see this stuff. I think and I would humbly say that a lot of times people look at our underwriting and know our history of it, and so are willing to take us out, because they know these credits are strong, and a lot of times that proves out there.

When you look at the charge-offs this quarter at 3 basis points. The reason that was so strong was as much because of recoveries because of things that we had previously charged off where it turned out that the collateral values where we thought they would be and we were able to recover what we had previously charged off. And so there's a number of things that happen when others take us out, and it's not something that we necessarily love, but it's part of the cycle.

Gerard Cassidy -- RBC Capital Markets -- Analyst

Very good. And in view of the time, I'll just leave it at one question. Thank you.

Darren King -- Chief Financial Officer

OK.

Operator

Our next question comes from John Pancari from Evercore.

John Pancari -- Evercore ISI -- Analyst

Good morning. Thanks for taking my question. Just one from me. On the credit -- I mean, on the commercial real estate front, I know you indicated that the book should be relatively flat here going forward.

Can you just maybe talk about what gives you confidence in that front? I know you mentioned that paydowns were impacting the balances for the first quarter. And if you have the amount of those paydowns, then what gives you confidence that they could abate? And then lastly, do you expect any of the potential securitization that you mentioned of the People's permanent financing portfolio to come into play here? Thanks.

Darren King -- Chief Financial Officer

Yeah. So I think there's a couple of things that are behind that, John. Over time, when we look at our portfolio, we tend to see growth in our portfolio when there is activity in the market. And there hasn't been as much activity until recently with property starting to change hands.

And so, part of what we were just talking about some of the paydowns is property starting to change hands. And so that typically is a benefit for us. The other thing is, when we look at some of the payoffs and we mentioned that many were in our nonaccrual or criticized space, and in the hotel part of our portfolio, we've seen a number of upgrades and we continue to expect more upgrades to come, because we are seeing a definite improvement in that portfolio. And so, for those reasons, we expect to see a little bit less payoff and paydown activity there.

I mentioned a little bit about the construction loans, and those paying off. In a lot of cases what you're seeing is some folks trying to lock in where they could a fixed rate rather than the construction line is a variable rate. And so, people are trying to lock in some of the financing in the face of rising rates, which of course, can still happen. But loans have to be at a certain place along the way, meaning the construction loans have to be far enough along that you can convert some of it into permanent.

And then I guess the other part of it is just the utilization rate of those lines and where they stand. As the projects near completion, they'll continue to grow toward 100%. And when we look at where that utilization is today, it's higher than it's been since in our history that I'm looking at, but certainly from the low point in December of 2019. And so, when you open up a bunch of construction lines and the project start to move forward, you see those lines slowly build and grow and from a low maybe 50% odd in 2019, we're now in the, call it, 68% to 70% range.

And so, at that point, the construction has got to go to completion for the developer to get paid out. And so, those lines will continue to grow, which will be a bit of an offset. So for a bunch of those reasons, that's why when we look forward, we think that there'll be enough growth to offset some of the paydowns that are natural and expected. And the other thing which we shouldn't discount from just loan growth in general is, now that there is certainty around the deal and the merger that anxiety goes away for our employees and for our customers who are waiting.

And I think that's -- we shouldn't discount that that does have an impact on the psyche and that as folks feel that certainty and understand the credit window that they will start to see the activity ramp up. And so that's also part of that forecast.

John Pancari -- Evercore ISI -- Analyst

OK. And anything on the potential securitization of the prime financing book of People's?

Darren King -- Chief Financial Officer

We have -- it's too early, John, to go through that. I mean we still -- we talked about it. You're 100% right, we talked about it at the merger announcement, and it's something that we think is an opportunity. We still see that as a great way to be able to provide capital for our clients.

And it's something that we'll look at. And more to come as we go through the second quarter and third quarter. Just give us a second to integrate these two banks, and I promise, we'll come back.

John Pancari -- Evercore ISI -- Analyst

Got it. Thanks, Darren.

Operator

Our next question comes from Frank Schiraldi. Your line is open. From Piper Sandler.

Frank Schiraldi -- Piper Sandler -- Analyst

Hi, Darren.

Darren King -- Chief Financial Officer

Good morning, Frank.

Frank Schiraldi -- Piper Sandler -- Analyst

Just a quick follow-up on asset sensitivity. I recognize that deposit betas are going to start lower and trend higher at some point. But just to simplify things, I wondered if you had any updated thoughts with People's in tow, what a given 25 bp hike should do for the NIM, at least at the beginning of the cycle?

Darren King -- Chief Financial Officer

Yeah. Early on, just to give an update on where we had been before, we've talked about stand-alone. I think it was maybe 9 basis points to 12 basis points before combine that -- with the change in the portfolio, it's a little bit higher. We would estimate kind of 10 basis points to 14 basis points.

Obviously, as you mentioned, deposit betas are the driver of the range from 10 basis points to 14 basis points. And on a combined basis, 25 basis points on a full-year annualized basis, that 10 basis points to 14 basis points we think equates to about $165 million to $225 million in incremental NII.

Frank Schiraldi -- Piper Sandler -- Analyst

Great. OK, I'll leave it there. Thank you.

Darren King -- Chief Financial Officer

No problem.

Operator

And our next question comes from Bill Carcache. Your line -- from Wolfe Research. Your line is open.

Bill Carcache -- Wolfe Research -- Analyst

Thank you. Hi, good afternoon, Darren. Thanks for taking my question.

Darren King -- Chief Financial Officer

Good morning.

Bill Carcache -- Wolfe Research -- Analyst

So, how are you thinking about growing the securities portfolio versus putting on swaps from here? And separately, how are you thinking about what level of liquidity you should view as excess right now against the backdrop of a more aggressive Fed balance sheet runoff this cycle?

Darren King -- Chief Financial Officer

Yeah. It's a great question, and it's something that we spend a lot of time talking about as a management team, and our Treasurer and treasury team spends obviously all day, every day, thinking about it. We have a long ways to go. Clearly, we're -- before we're liquidity constraints.

We mentioned in start, the combined bank with $45 billion in cash. And so, as we think about the mix between how much we put in the securities portfolio and how we think about the hedges, what we like about the hedges is it's a nice offset obviously to the loan book, but it's capital friendly, right? And so if you think about what we've seen in the last quarter with -- if you try to cover asset sensitivity and reduce it solely through the securities portfolio and fixed rate product to the extent that it's held in available for sale and then you have equity risk as rates continue to rise, whereas when we do it through the hedging, it's more equity efficient. What we recognize though is that, just given some of the changes that are happening between LIBOR so far on the rate, the loans are coming on the books, and the changes that to move the position down, we won't be able to do it solely with hedging, and so that's when we start to look at some of the other instruments and we look at and make a trade-off decisions between mortgage-backed securities versus just the mortgages that we can hold on our balance sheet. When we look at the flow that we think is coming today out of our retail production, we think that provides us a nice opportunity to manage down some of that asset sensitivity and deploy that liquidity.

And then when we think about securities for the rest and will -- and I think will continue for now to focus at the shorter end of the curve there just because we've got some of the longer part covered in the mortgage book. And the thing that we always just kind of keep an eye on is what's happening in that deposit book. And really that's the trick, right? As you look at what's happening with those deposit balances, they look pretty sticky based on what we see right now. But we will want to hold a certain amount of liquidity and cash just for part of our liquidity coverage and liquidity management in under stress, but go at a pace where if you've got the excess, you can always deploy it, but if you find yourself short, that's a little bit of a problem.

So we'd rather kind of work our way down slowly to take that away, and then ultimately, as we mentioned before, get to a position where that securities plus mortgage balances as a percentage of the total balance sheet was kind of in the range of the top end of the bottom quartile of the peers.

Bill Carcache -- Wolfe Research -- Analyst

Understood. Very helpful. Thank you.

Operator

And our next question comes from Brent Erensel from Portales Partners. Your line is open.

Brent Erensel -- Portales Partners -- Analyst

Thanks. I think this is pretty clear, but it looks like net interest income is going to go up by hundreds of millions of dollars in subsequent quarters. Am I missing something?

Darren King -- Chief Financial Officer

That's how we see it. In all of it the caveat, of course, is the Fed curve actually has to come true. So far, we've got 25 basis points, but...

Brent Erensel -- Portales Partners -- Analyst

What's the final share count? Because I need to make sure I understand this clearly.

Darren King -- Chief Financial Officer

Post deal, it's in the 176 million, 177 million range, million shares.

Brent Erensel -- Portales Partners -- Analyst

I'll use 177 million. Thank you very much. Congratulations you guys. Well done.

Cheers.

Darren King -- Chief Financial Officer

Thank you.

Operator

And our last question comes from Christopher Spahr from Wells Fargo. Your line is open.

Christopher Spahr -- Wells Fargo Securities -- Analyst

Thanks for squeezing me in. I'm just wondering what you think the organic growth rate for the portfolio, more specifically the loan book will be in 2023? Thank you.

Darren King -- Chief Financial Officer

Yeah. We're still going through and doing the work there. I don't have any reason to believe that it will go much below the kind of 2% to 3% rate that we've been seeing or expect this year. I mean, this year is a little bit high, because we had some run-off and this pause that we talked about while there was uncertainty.

But in general, it's hard to outgrow GDP, and GDP might be a little bit high, but we're expecting that that will start to come down. When I think about the puts and takes, CRE is probably going to stay a little bit lower as we talk about and complete the portfolio repositioning that we've talked about for a while. C&I, we think -- we've seen some really strong growth already this year and expect that to continue. There's clearly a question about the pace of recovery in the Floor Plan business.

When you look at a lot of the growth, it was early in the quarter, late in the year. And at the end of the quarter, you started to see a little bit of a slowdown in production again and supply chains. And so, if that gets resolved, you could see a higher growth rate in C&I. Without it, it might not be quite as robust.

And obviously, that spills over into the indirect consumer reg 5. And then mortgages, I think mortgage activity will be a function obviously of how high the 30 year goes, and what's happening with people changing homes, which has been -- when we look around many of our geographies, the biggest issue seems to be just availability of homes to buy versus desire to actually purchase at least right now. We'll see whether that shifts, as I mentioned, when rates go up. But I would be thinking as a starting point in that 2% to 3% range for the whole portfolio.

Christopher Spahr -- Wells Fargo Securities -- Analyst

Thank you.

Operator

And it appears we have no more questions at this time. I will now turn the program back over to Brian Klock.

Brian Klock -- Senior Vice President, Head of Markets and Investor Relations

Great. Thank you all for participating today. And as always, if clarification of any of the items in the call or news release is necessary, please contact our investor relations department at area code 716-842-5138. Thank you.

Operator

[Operator signoff]

Duration: 78 minutes

Call participants:

Brian Klock -- Senior Vice President, Head of Markets and Investor Relations

Darren King -- Chief Financial Officer

Betsy Graseck -- Morgan Stanley -- Analyst

Ebrahim Poonawala -- Bank of America Merrill Lynch -- Analyst

Matt OConnor -- Deutsche Bank -- Analyst

Ken Houston -- Jefferies -- Analyst

Steven Alexopoulos -- J.P. Morgan -- Analyst

Gerard Cassidy -- RBC Capital Markets -- Analyst

John Pancari -- Evercore ISI -- Analyst

Frank Schiraldi -- Piper Sandler -- Analyst

Bill Carcache -- Wolfe Research -- Analyst

Brent Erensel -- Portales Partners -- Analyst

Christopher Spahr -- Wells Fargo Securities -- Analyst

More MTB analysis

All earnings call transcripts