UNITED
STATES
|
||
SECURITIES
AND EXCHANGE COMMISSION
|
||
Washington,
D.C. 20549
|
||
Form
10-Q
|
||
(Mark
One)
|
||
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For the quarterly period
ended March 31, 2008
|
||
OR
|
||
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For the transition period from
__________ to __________
|
||
Commission file
number 1-33488
|
||
MARSHALL
& ILSLEY CORPORATION
|
||
(Exact name of registrant as specified in its
charter)
|
||
Wisconsin
|
20-8995389
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
770 North Water
Street
|
||
Milwaukee,
Wisconsin
|
53202
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Registrant's telephone
number, including area
code: (414)
765-7801
|
||
None
|
||
(Former name, former address
and former fiscal year, if changed since last
report)
|
||
Indicate by check
mark whether the registrant (1) has
filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the
past 90 days.
Yes [X] No [ ]
|
||
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer,”
“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the
Exchange Act.
Large
accelerated filer [X] Accelerated
filer [ ]
Non-accelerated
filer [ ] (Do
not check if a smaller reporting
company) Small
reporting company [ ]
|
||
Indicate by check mark whether the
registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act). Yes [ ] No [X]
|
||
Indicate the number of shares outstanding of
each of the issuer's classes of common stock, as of the latest
practicable date.
|
||
Outstanding
at
|
||
Class
|
April 30,
2008
|
|
Common Stock, $1.00 Par Value
|
259,190,965
|
|
PART
I - FINANCIAL INFORMATION
|
||||||||||||
ITEM 1. FINANCIAL STATEMENTS | ||||||||||||
MARSHALL
& ILSLEY CORPORATION
|
||||||||||||
CONSOLIDATED
BALANCE SHEETS (Unaudited)
|
||||||||||||
($000's
except share data)
|
||||||||||||
March
31,
|
December
31,
|
March
31,
|
||||||||||
Assets
|
2008
|
2007
|
2007
|
|||||||||
Cash
and cash equivalents:
|
||||||||||||
Cash
and due from banks
|
$ | 1,359,808 | $ | 1,368,919 | $ | 1,036,774 | ||||||
Federal
funds sold and security resale agreements
|
238,913 | 379,012 | 112,168 | |||||||||
Money
market funds
|
58,443 | 74,581 | 52,065 | |||||||||
Total
cash and cash equivalents
|
1,657,164 | 1,822,512 | 1,201,007 | |||||||||
Interest
bearing deposits at other banks
|
9,216 | 8,309 | 15,416 | |||||||||
Trading
assets, at fair value
|
195,195 | 124,607 | 117,297 | |||||||||
Investment
securities:
|
||||||||||||
Available
for sale, at fair value
|
7,530,947 | 7,442,889 | 7,002,317 | |||||||||
Held
to maturity, fair value $331,429
|
||||||||||||
($383,190
December 31, 2007 and $460,310 March 31, 2007)
|
322,466 | 374,861 | 449,868 | |||||||||
Total
investment securities
|
7,853,413 | 7,817,750 | 7,452,185 | |||||||||
Loan
to Metavante
|
- | - | 982,000 | |||||||||
Loans
held for sale
|
192,694 | 131,873 | 268,951 | |||||||||
Loans
and leases:
|
||||||||||||
Loans
and leases, net of unearned income
|
49,107,698 | 46,164,385 | 41,984,998 | |||||||||
Allowance
for loan and lease losses
|
(543,539 | ) | (496,191 | ) | (423,084 | ) | ||||||
Net
loans and leases
|
48,564,159 | 45,668,194 | 41,561,914 | |||||||||
Premises
and equipment, net
|
513,305 | 469,879 | 443,316 | |||||||||
Goodwill
and other intangibles
|
2,246,468 | 1,807,961 | 1,566,011 | |||||||||
Accrued
interest and other assets
|
2,166,734 | 1,997,511 | 1,546,275 | |||||||||
Assets
of discontinued operations
|
- | - | 1,376,996 | |||||||||
Total
Assets
|
$ | 63,398,348 | $ | 59,848,596 | $ | 56,531,368 | ||||||
Liabilities
and Shareholders' Equity
|
||||||||||||
Deposits:
|
||||||||||||
Noninterest
bearing
|
$ | 6,137,771 | $ | 6,174,281 | $ | 5,410,853 | ||||||
Interest
bearing
|
32,589,048 | 29,017,073 | 27,721,579 | |||||||||
Total
deposits
|
38,726,819 | 35,191,354 | 33,132,432 | |||||||||
Federal
funds purchased and security repurchase agreements
|
3,614,947 | 2,262,355 | 3,372,744 | |||||||||
Other
short-term borrowings
|
4,026,539 | 6,214,027 | 5,288,317 | |||||||||
Accrued
expenses and other liabilities
|
979,966 | 940,725 | 1,006,212 | |||||||||
Long-term
borrowings
|
9,075,921 | 8,207,406 | 7,313,718 | |||||||||
Liabilities
of discontinued operations
|
- | - | 64,019 | |||||||||
Total
liabilities
|
56,424,192 | 52,815,867 | 50,177,442 | |||||||||
Shareholders'
Equity:
|
||||||||||||
Preferred
stock, $1.00 par value; 5,000,000 shares authorized
|
- | - | - | |||||||||
Common
stock, $1.00 par value; 267,455,394 shares issued
|
||||||||||||
(267,455,394
shares at December 31, 2007 and 261,972,424
|
||||||||||||
shares
at March 31, 2007)
|
267,455 | 267,455 | 261,972 | |||||||||
Additional
paid-in capital
|
2,060,783 | 2,059,273 | 1,780,949 | |||||||||
Retained
earnings
|
4,989,349 | 4,923,008 | 4,531,426 | |||||||||
Accumulated
other comprehensive loss, net of related taxes
|
(67,558 | ) | (53,707 | ) | (14,778 | ) | ||||||
Treasury
stock, at cost: 8,338,022 shares
|
||||||||||||
(3,968,651
December 31, 2007 and 5,196,118 March 31, 2007)
|
(231,160 | ) | (117,941 | ) | (165,263 | ) | ||||||
Deferred
compensation
|
(44,713 | ) | (45,359 | ) | (40,380 | ) | ||||||
Total
shareholders' equity
|
6,974,156 | 7,032,729 | 6,353,926 | |||||||||
Total
Liabilities and Shareholders' Equity
|
$ | 63,398,348 | $ | 59,848,596 | $ | 56,531,368 | ||||||
See
notes to financial statements.
|
MARSHALL
& ILSLEY CORPORATION
|
||||||||
CONSOLIDATED
STATEMENTS OF INCOME (Unaudited)
|
||||||||
($000's
except per share data)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Interest
and fee income
|
||||||||
Loans
and leases
|
$ | 783,528 | $ | 783,152 | ||||
Investment
securities:
|
||||||||
Taxable
|
77,556 | 77,054 | ||||||
Exempt
from federal income taxes
|
14,403 | 14,861 | ||||||
Trading
securities
|
607 | 133 |
|
|||||
Short-term
investments
|
2,916 | 3,525 | ||||||
Loan
to Metavante
|
- | 10,791 | ||||||
Total
interest and fee income
|
879,010 | 889,516 | ||||||
Interest
expense
|
||||||||
Deposits
|
272,774 | 296,403 | ||||||
Short-term
borrowings
|
53,590 | 54,883 | ||||||
Long-term
borrowings
|
122,262 | 143,747 | ||||||
Total
interest expense
|
448,626 | 495,033 | ||||||
Net
interest income
|
430,384 | 394,483 | ||||||
Provision
for loan and lease losses
|
146,321 | 17,148 | ||||||
Net
interest income after provision for loan and lease losses
|
284,063 | 377,335 | ||||||
Other
income
|
||||||||
Wealth
management
|
71,886 | 60,706 | ||||||
Service
charges on deposits
|
35,681 | 27,663 | ||||||
Gains
on sale of mortgage loans
|
8,452 | 8,793 | ||||||
Other
mortgage banking revenue
|
912 | 1,347 | ||||||
Net
investment securities gains
|
25,716 | 1,584 | ||||||
Life
insurance revenue
|
12,395 | 7,520 | ||||||
Other
|
56,191 | 47,937 | ||||||
Total
other income
|
211,233 | 155,550 | ||||||
Other
expense
|
||||||||
Salaries
and employee benefits
|
174,664 | 150,225 |
|
|||||
Net
occupancy
|
21,646 | 17,784 | ||||||
Equipment
|
9,556 | 9,610 | ||||||
Software
expenses
|
6,233 | 5,009 | ||||||
Processing
charges
|
32,085 | 31,846 | ||||||
Supplies
and printing
|
3,578 | 3,621 | ||||||
Professional
services
|
13,479 | 8,187 | ||||||
Shipping
and handling
|
8,190 | 6,911 | ||||||
Amortization
of intangibles
|
5,945 | 4,502 | ||||||
Loss
on termination of debt
|
- | 9,478 | ||||||
Other
|
40,411 | 33,867 | ||||||
Total
other expense
|
315,787 | 281,040 | ||||||
Income
before income taxes
|
179,509 | 251,845 | ||||||
Provision
for income taxes
|
33,300 | 83,064 | ||||||
Income
from continuing operations
|
146,209 | 168,781 | ||||||
Income
from discontinued operations, net of tax
|
- | 47,981 | ||||||
Net
income
|
$ | 146,209 | $ | 216,762 | ||||
Net
income per common share
|
||||||||
Basic
|
||||||||
Continuing
operations
|
$ | 0.56 | $ | 0.66 | ||||
Discontinued
operations
|
- | 0.19 | ||||||
Net
income
|
$ | 0.56 | $ | 0.85 | ||||
Diluted
|
||||||||
Continuing
operations
|
$ | 0.56 | $ | 0.65 | ||||
Discontinued
operations
|
- | 0.18 | ||||||
Net
income
|
$ | 0.56 | $ | 0.83 | ||||
Dividends
paid per common share
|
$ | 0.31 | $ | 0.27 | ||||
Weighted
average common shares outstanding (000's) :
|
||||||||
Basic
|
259,973 | 255,493 | ||||||
Diluted
|
262,269 | 261,330 | ||||||
See
notes to financial statements.
|
MARSHALL
& ILSLEY CORPORATION
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
||||||||
($000's)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
Cash Provided by Operating Activities
|
$ | 84,301 | $ | 208,958 | ||||
Cash
Flows From Investing Activities:
|
||||||||
Proceeds
from sales of securities available for sale
|
105,759 | 8,449 | ||||||
Proceeds
from maturities of securities available for sale
|
368,643 | 287,953 | ||||||
Proceeds
from maturities of securities held to maturity
|
52,798 | 45,910 | ||||||
Purchases
of securities available for sale
|
(305,392 | ) | (363,136 | ) | ||||
Net
increase in loans
|
(1,603,268 | ) | (388,796 | ) | ||||
Purchases
of assets to be leased
|
(32,524 | ) | (74,120 | ) | ||||
Principal
payments on lease receivables
|
60,225 | 103,760 | ||||||
Purchases
of premises and equipment, net
|
(19,214 | ) | (25,029 | ) | ||||
Acquisitions,
net of cash and cash equivalents acquired
|
(476,625 | ) | (46,617 | ) | ||||
Other
|
14,413 | 4,542 | ||||||
Net
cash used in investing activities
|
(1,835,185 | ) | (447,084 | ) | ||||
Cash
Flows From Financing Activities:
|
||||||||
Net
increase (decrease) in deposits
|
1,939,958 | (1,457,129 | ) | |||||
Proceeds
from issuance of commercial paper
|
8,594,360 | 1,993,136 | ||||||
Principal
payments on commercial paper
|
(8,553,668 | ) | (2,015,742 | ) | ||||
Net
increase in other short-term borrowings
|
92,243 | 301,429 | ||||||
Proceeds
from issuance of long-term borrowings
|
809,389 | 1,598,615 | ||||||
Payments
of long-term borrowings
|
(1,093,401 | ) | (369,773 | ) | ||||
Dividends
paid
|
(79,868 | ) | (68,978 | ) | ||||
Purchases
of common stock
|
(130,870 | ) | - | |||||
Proceeds
from exercise of stock options
|
7,393 | 22,802 | ||||||
Other
|
- | (2,600 | ) | |||||
Net
cash provided by financing activities
|
1,585,536 | 1,760 | ||||||
Net
decrease in cash and cash equivalents
|
(165,348 | ) | (236,366 | ) | ||||
Cash
and cash equivalents, beginning of year
|
1,822,512 | 1,485,258 | ||||||
Cash
and cash equivalents, end of period
|
1,657,164 | 1,248,892 | ||||||
Cash
and cash equivalents of discontinued operations
|
- | (47,885 | ) | |||||
Cash
and cash equivalents from continuing operations, end of
period
|
$ | 1,657,164 | $ | 1,201,007 | ||||
Supplemental
cash flow information:
|
||||||||
Cash
paid (received) during the period for:
|
||||||||
Interest
|
$ | 488,201 | $ | 511,495 | ||||
Income
taxes
|
(4,244 | ) | 14,078 | |||||
See
notes to financial statements.
|
1.
|
Basis
of Presentation
|
|
The
accompanying unaudited consolidated financial statements should be read in
conjunction with Marshall & Ilsley Corporation’s Annual Report on Form
10-K for the year ended December 31, 2007. In management’s
opinion, the unaudited financial information included in this report
reflects all adjustments consisting of normal recurring accruals which are
necessary for a fair statement of the financial position and results of
operations as of and for the three months ended March 31, 2008 and
2007. The results of operations for the three months ended
March 31, 2008 and 2007 are not necessarily indicative of results to be
expected for the entire
year.
|
2.
|
Discontinued
Operations
|
|
On
November
1, 2007, old Marshall & Ilsley Corporation, the Accounting Predecessor
to new Marshall & Ilsley Corporation (which is referred to as
“M&I” or the “Corporation”) and its wholly owned subsidiary, Metavante
Corporation (Accounting Predecessor to Metavante Technologies, Inc.),
which is referred to as “Metavante,” became two separate publicly traded
companies in accordance with the plan the Corporation announced in early
April 2007. The Corporation believes this transaction, which
the Corporation refers to as the “Separation,” will provide substantial
benefits to the shareholders of both companies by creating additional
opportunities to focus on their core businesses. The
Corporation’s enhanced capital position post-Separation is expected to be
a source of strength in the current credit environment and to drive
earnings per share growth by enabling it to provide resources for
continued organic growth, fund strategic initiatives within its business
lines and pursue opportunities in new geographic
markets.
|
|
As
a result of the Separation, the assets, liabilities and net income of
Metavante have been de-consolidated from the Corporation’s historical
consolidated financial statements and are now reported as discontinued
operations. For the three months ended March 31, 2007,
discontinued operations in the Consolidated Statements of Income also
includes the expenses attributable to the Separation
transaction. The assets and liabilities reported as
discontinued operations as of March 31, 2007 do not directly reconcile to
historical consolidated assets and liabilities reported by
Metavante. The amounts reported as assets or liabilities of
discontinued operations include adjustments for intercompany cash and
deposits, receivables and payables, intercompany debt and
reclassifications that were required to de-consolidate the financial
information of the two companies.
|
|
The
components of the assets and liabilities of discontinued operations as of
March 31, 2007 were as follows
($000’s):
|
March
31, 2007
|
||||
Assets
|
||||
Cash
and cash equivalents
|
$ | 47,885 | ||
Interest
bearing deposits at other banks
|
2,287 | |||
Investment
securities
|
||||
Available
for sale, at fair value
|
77,336 | |||
Loan
to Metavante
|
(982,000 | ) | ||
Loans
and leases
|
692 | |||
Premises
and equipment, net
|
132,667 | |||
Goodwill
and other intangibles
|
1,679,460 | |||
Accrued
interest and other assets
|
418,669 | |||
Total
assets
|
$ | 1,376,996 | ||
Liabilities
|
||||
Deposits:
|
||||
Noninterest
bearing
|
$ | (19,021 | ) | |
Interest
bearing
|
(478,111 | ) | ||
Total
deposits
|
(497,132 | ) | ||
Short-term
borrowings
|
313 | |||
Accrued
expenses and other liabilities
|
560,798 | |||
Long-term
borrowings
|
40 | |||
Total
liabilities
|
$ | 64,019 |
|
Prior
to November 1, 2007, intercompany transactions between Metavante and old
Marshall & Ilsley Corporation (which was re-named M&I LLC in
connection with the Separation) and its affiliates were eliminated in the
Corporation’s consolidated financial statements. The above
table reflects the reclassification of Metavante’s intercompany borrowing
from M&I LLC to “Loan to Metavante”. On November 1, 2007,
the Corporation received cash of $982 million from Metavante to retire
this indebtedness. The “Noninterest bearing” and “Interest
bearing deposits” in the above table reflects the reclassification of
Metavante’s cash and investments held as deposits at the Corporation’s
affiliate banks.
|
|
The
results of discontinued operations for the three months ended March 31,
2007 consisted of the following
($000’s):
|
Three
Months
|
||||
Ended
March 31,
|
||||
2007
|
||||
Metavante
income before provision for income taxes
|
$ | 76,961 | ||
Transaction
expenses and other related costs
|
(1,465 | ) | ||
Income
before income taxes
|
75,496 | |||
Provision
for income taxes
|
27,515 | |||
Income
from discontinued operations, net of tax
|
$ | 47,981 |
|
As
permitted under U.S. generally accepted accounting principles, the
Corporation has elected not to adjust the Consolidated Statements of Cash
Flows for the three months ended March 31, 2007 to exclude cash flows
attributable to discontinued
operations.
|
|
Included
in Acquisitions, net of cash and cash equivalents acquired in the
Corporation’s Consolidated Statements of Cash Flows for the three months
ended March 31, 2007 are Metavante’s acquisitions, which are now part of
discontinued operations. The total cash consideration
associated with Metavante’s acquisitions amounted to $41.0 million for the
three months ended March 31, 2007.
|
3.
|
New
Accounting Pronouncements
|
|
In
March 2008, the Financial Accounting Standards Board (“FASB”) issued
Statement of Financial Accounting Standards No. 161, Disclosures
about Derivative Instruments and Hedging Activities, an amendment of FASB
Statement No.133 (“SFAS
161”). SFAS 161 applies to all derivative
instruments and related hedged items accounted for under FASB Statement
No. 133, Accounting
for Derivative Instruments and Hedging Activities (“SFAS
133”). SFAS 161 amends and expands the disclosures provided
under SFAS 133 regarding how and why an entity uses derivative
instruments, how derivative instruments and related hedged items are
accounted for under SFAS 133 and its related interpretations, and how
derivative instruments and related hedged items affect an entity’s
financial position, results of operations, and cash flows. SFAS
161 is effective for the Corporation on January 1,
2009.
|
4.
|
Fair
Value Measurement
|
On
January 1, 2008 the Corporation adopted, except as discussed below,
Statement of Financial Accounting Standard No. 157, Fair Value
Measurements (“SFAS 157”). SFAS 157 provides enhanced
guidance for using fair value to measure assets and
liabilities. The standard generally applies whenever other
standards require or permit assets or liabilities to be measured at fair
value. Under the standard, fair value refers to the price at
the measurement date that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants
in which the reporting entity is engaged. The standard does not
expand the use of fair value in any new circumstances. As
permitted, adoption of SFAS 157 has been delayed for certain nonfinancial
assets and nonfinancial liabilities to January 1,
2009.
|
|
All
changes resulting from the application of SFAS 157 were applied
prospectively with the effect of adoption recognized in either earnings or
other comprehensive income depending on the applicable accounting
requirements for the particular asset or liability being
measured.
|
|
Fair-Value
Hierarchy
|
|
SFAS
157 establishes a three-tier hierarchy for fair value measurements based
upon the transparency of the inputs to the valuation of an asset or
liability and expands the disclosures about instruments measured at fair
value. A financial instrument is categorized in its entirety
and its categorization within the hierarchy is based upon the lowest level
of input that is significant to the fair value measurement. The
three levels are described below.
|
|
Level
1- Inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets
or liabilities in active markets.
|
|
Level
2- Inputs to the valuation methodology include quoted prices for similar assets and
liabilities in active markets and inputs that are observable for the asset
or liability, either directly or indirectly, for substantially the full
term of the financial instrument. Fair values for these
instruments are estimated using pricing models, quoted prices of
securities with similar characteristics, or discounted cash
flows.
|
|
Level
3- Inputs to the valuation methodology are unobservable and significant to
the fair value measurement. Fair values are initially valued
based upon transaction price and are adjusted to reflect exit values as
evidenced by financing and sale transactions with third
parties.
|
|
Determination
of Fair Value
|
|
Following
is a description of the valuation methodologies used for instruments
measured at fair value on a recurring basis, as well as the general
classification of such instruments pursuant to the valuation
hierarchy.
|
|
Trading
Assets and Investment Securities
|
|
When
available, the Corporation uses quoted market prices to determine the fair
value of trading assets and investment securities; such items are
classified in Level 1 of the fair value
hierarchy.
|
|
For
the Corporation’s investments in government agencies, mortgage-backed
securities and obligations of states and political subdivisions where
quoted prices are not available in an active market, the Corporation
generally determines fair value utilizing vendors who apply matrix pricing
for similar bonds where no price is observable or may compile prices from
various sources. These models are primarily industry-standard
models that consider various assumptions, including time value, yield
curve, volatility factors, prepayment speeds, default rates, loss
severity, current market and contractual prices for the underlying
financial instruments, as well as other relevant economic
measures. Substantially all of these assumptions are observable
in the marketplace, can be derived from observable data or are supported
by observable levels at which transactions are executed in the
marketplace. Fair values from these models are verified, where
possible, to quoted prices for recent trading activity of assets with
similar characteristics to the security being valued. Such
methods are generally classified as Level 2. However, when
prices from independent sources vary, cannot be obtained or cannot be
corroborated a security is generally classified as Level
3.
|
|
The
Corporation’s Capital Markets Group investments generally take the form of
investments in private equity funds. The private equity
investments are valued using the valuations and financial statements
provided by the general partners on a quarterly basis. The
transaction price is used as the best estimate of fair value at
inception. When evidence supports a change to the carrying
value from the transaction price, adjustments are made to reflect expected
exit values. These nonpublic investments are included in Level
3 of the fair value hierarchy because they trade infrequently, and,
therefore, the fair value is
unobservable.
|
|
Estimated
fair values for residual interests in the form of interest only strips
from automobile loan securitizations are based on discounted cash flow
analysis and are classified as a Level
3.
|
|
Derivative
Financial Instruments
|
|
Fair
values for exchange-traded contracts are based on quoted prices and are
classified as Level 1. Fair values for over-the-counter
interest rate contracts are provided either by third-party dealers in the
contracts or by quotes provided by the Corporation’s independent pricing
services. The significant inputs, including the LIBOR curve and
measures of volatility, used by these third-party dealers or independent
pricing services to determine fair values are considered Level 2,
observable market inputs. The Corporation does not consider counterparty
credit risk to be a significant input. International Swaps and Derivative
Association Master Agreements (“ISDA”) and Credit Support Annexes (“CSA”)
are employed for all contracts with derivative counterparties. Under the
CSAs, should an adverse event occur that materially affects the credit
quality of the counterparty, such counterparty would be required to credit
enhance the market value of its derivative transactions with the
Corporation by posting eligible collateral. The Corporation has
established policies and procedures to monitor the fair value of the
derivatives and collateral thresholds, to measure collateral value on a
daily basis and to execute collateral calls, returns and
substitutions.
|
|
Assets
and liabilities measured at fair value on a recurring basis are
categorized in the tables below based upon the lowest level of significant
input to the valuations as of March 31, 2008
($000’s):
|
Quoted
Prices in
|
Significant
|
|
||||||||||
Active
Markets
|
Other
|
Significant
|
||||||||||
for
|
Observable
|
Unobservable
|
||||||||||
Identical
Assets
|
Inputs
|
Inputs
|
||||||||||
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||
Assets
(1)
|
||||||||||||
Trading:
|
||||||||||||
Securities
|
$ | - | $ | 44,608 | $ | - | ||||||
Derivative
assets
|
332 | 150,255 | - | |||||||||
Total
trading assets
|
332 | 194,863 | - | |||||||||
Investment
securities available for sale (2):
|
||||||||||||
Investment
securities
|
- | 7,101,539 | 16,390 | |||||||||
Private
equity investments
|
- | - | 57,854 | |||||||||
Other
|
- | - | 6,213 | |||||||||
Total
investment securities available for sale
|
- | 7,101,539 | 80,457 | |||||||||
Liabilities
(1)
|
||||||||||||
Derivative
liabilities
|
$ | 308 | $ | 124,796 | $ | - |
(1)
|
The
amounts
presented above exclude certain over-the-counter interest rate swaps that
are the designated hedging instruments in fair value and cash flow hedges
that are used by the Corporation to manage its interest rate
risk. These interest rate swaps are measured at fair value on a
recurring basis based on significant other observable inputs and are
categorized as Level 2. See Note 14 in Notes to Financial
Statements.
|
(2)
|
The
amounts
presented above are exclusive of $312.2 million of investments in Federal
Reserve Bank and FHLB stock, which are bought and sold at par and are
carried at cost; $36.8 million in affordable housing partnerships, which
are generally carried on the equity method; and other non-marketable
equity investments carried at
cost.
|
|
Level
3 Gains and Losses
|
|
The
table presented below summarizes the change in balance sheet carrying
values associated with financial instruments measured using significant
unobservable inputs (Level 3) during the three months ended March 31, 2008
($000’s):
|
Investment
|
Private
equity
|
|||||||||||||||
securities
(1)
|
investments
(2)
|
Other
|
Total
|
|||||||||||||
Balance
at January 1, 2008
|
$ | 2,066 | $ | 54,121 | $ | 9,030 | $ | 65,217 | ||||||||
Net
payments, purchases and sales
|
14,324 | 2,682 | (768 | ) | 16,238 | |||||||||||
Net
transfers in and/or out of Level 3
|
- | - | - | - | ||||||||||||
Total
gains or losses (realized or unrealized):
|
||||||||||||||||
Included
in earnings
|
- | 1,051 | (2,020 | ) | (969 | ) | ||||||||||
Included
in other comprehensive income
|
- | - | (29 | ) | (29 | ) | ||||||||||
Balance
at March 31, 2008
|
$ | 16,390 | $ | 57,854 | $ | 6,213 | $ | 80,457 | ||||||||
Unrealized
gains or losses for the period included
|
||||||||||||||||
in
earnings attributable to unrealized gains or losses
|
||||||||||||||||
for
assets still held at March 31, 2008
|
$ | - | $ | (57 | ) | $ | (2,020 | ) | $ | (2,077 | ) |
(1)
|
Unrealized
changes in fair value for available-for-sale investments (debt securities)
are recorded in other comprehensive income, while gains and losses from
sales are recorded in Net investment securities gains in the Consolidated
Statements of Income.
|
(2)
|
Private
equity investments are generally recorded at fair
value. Accordingly, both unrealized changes in fair value and
gains or losses from sales are included in Net investment securities gains
in the Consolidated Statements of
Income.
|
|
For
purposes of impairment testing, nonaccrual loans greater than an
established threshold are individually evaluated for
impairment. Substantially all of these loans are collateral
dependent. A valuation allowance is recorded for the excess of the loan’s
recorded investment over the fair value of the collateral less estimated
selling costs. This valuation allowance is a component of the
Allowance for loan and lease losses. The Corporation generally
obtains appraisals to support the fair value of collateral underlying
loans subject to this impairment review. Appraisals incorporate
measures such as recent sales prices for comparable properties and costs
of construction. The Corporation considers these fair values
Level 3. For those loans individually evaluated for impairment,
a valuation allowance of $47.9 million was recorded for loans with a
recorded investment of $378.5 million at March 31, 2008. See
discussion of Allowance for Loan and Lease Losses in Critical Accounting
Policies.
|
5.
|
Fair
Value Option
|
|
On
January 1, 2008 the Corporation adopted Statement of Financial Accounting
Standard No. 159, The Fair
Value Option for Financial Assets and Financial Liabilities, Including an
Amendment of FASB Statement No. 115 (“SFAS 159”). SFAS
159 permits entities to choose to measure many financial instruments and
certain other items generally on an instrument-by-instrument basis at fair
value that are not currently required to be measured at fair
value. SFAS 159 is intended to provide entities with the
opportunity to mitigate volatility in reported earnings caused by
measuring related assets and liabilities differently without having to
apply complex hedge accounting provisions. SFAS 159 does not
change requirements for recognizing and measuring dividend income,
interest income, or interest expense. The Corporation did not
elect to measure any existing financial instruments at fair value at
January 1, 2008. However, the Corporation may elect to measure
newly acquired financial instruments at fair value in the
future.
|
6.
|
Comprehensive
Income
|
|
The
following tables present the Corporation’s comprehensive income
($000’s):
|
Three
Months Ended March 31, 2008
|
||||||||||||
Before-Tax
|
Tax
(Expense)
|
Net-of-Tax
|
||||||||||
Amount
|
Benefit
|
Amount
|
||||||||||
Net
income
|
$ | 146,209 | ||||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | 31,196 | $ | (11,233 | ) | $ | 19,963 | |||||
Reclassification
for securities
|
||||||||||||
transactions
included in net income
|
(94 | ) | 33 | (61 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | 31,102 | $ | (11,200 | ) | $ | 19,902 | |||||
Net
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | (57,147 | ) | $ | 20,001 | $ | (37,146 | ) | ||||
Reclassification
adjustments for
|
||||||||||||
hedging
activities included in net income
|
5,730 | (2,005 | ) | 3,725 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | (51,417 | ) | $ | 17,996 | $ | (33,421 | ) | ||||
Unrealized
gains (losses) on funded status of defined benefit postretirement
plan:
|
||||||||||||
Arising
during the period
|
$ | - | $ | - | $ | - | ||||||
Reclassification
for amortization of actuarial loss and prior service
|
||||||||||||
credit
amortization included in net income
|
(528 | ) | 196 | (332 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (528 | ) | $ | 196 | $ | (332 | ) | ||||
Other
comprehensive income (loss)
|
(13,851 | ) | ||||||||||
Total
comprehensive income
|
$ | 132,358 |
Three
Months Ended March 31, 2007
|
||||||||||||
Before-Tax
|
Tax
(Expense)
|
Net-of-Tax
|
||||||||||
Amount
|
Benefit
|
Amount
|
||||||||||
Net
income
|
$ | 216,762 | ||||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | 17,652 | $ | (6,247 | ) | $ | 11,405 | |||||
Reclassification
for securities
|
||||||||||||
transactions
included in net income
|
(615 | ) | 215 | (400 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | 17,037 | $ | (6,032 | ) | $ | 11,005 | |||||
Net
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | (6,182 | ) | $ | 2,163 | $ | (4,019 | ) | ||||
Reclassification
adjustments for
|
||||||||||||
hedging
activities included in net income
|
(5,948 | ) | 2,082 | (3,866 | ) | |||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | (12,130 | ) | $ | 4,245 | $ | (7,885 | ) | ||||
Unrealized
gains (losses) on funded status of defined benefit postretirement
plan:
|
||||||||||||
Arising
during the period
|
$ | - | $ | - | $ | - | ||||||
Reclassification
for amortization of actuarial loss and prior service
|
||||||||||||
credit
amortization included in net income
|
(559 | ) | 207 | (352 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (559 | ) | $ | 207 | $ | (352 | ) | ||||
Other
comprehensive income
|
2,768 | |||||||||||
Total
comprehensive income
|
$ | 219,530 |
7.
|
Earnings
Per Share
|
|
A
reconciliation of the numerators and denominators of the basic and diluted
per share computations are as follows (dollars and shares in thousands,
except per share data):
|
Three
Months Ended March 31, 2008
|
||||||||||||
Income
|
Average
Shares
|
Per
Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Basic
earnings per share:
|
||||||||||||
Income
from continuing operations available to common
shareholders
|
$ | 146,209 | $ | 0.56 | ||||||||
Income
from discontinued operations
|
- | - | ||||||||||
Net
income available to common shareholders
|
$ | 146,209 | 259,973 | $ | 0.56 | |||||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
2,296 | |||||||||||
Diluted
earnings per share:
|
||||||||||||
Income
from continuing operations available to common
shareholders
|
$ | 146,209 | $ | 0.56 | ||||||||
Income
from discontinued operations
|
- | - | ||||||||||
Net
income available to common shareholders
|
$ | 146,209 | 262,269 | $ | 0.56 |
Three
Months Ended March 31, 2007
|
||||||||||||
Income
|
Average
Shares
|
Per
Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Basic
earnings per share:
|
||||||||||||
Income
from continuing operations available to common
shareholders
|
$ | 168,781 | $ | 0.66 | ||||||||
Income
from discontinued operations
|
47,981 | 0.19 | ||||||||||
Net
income available to common shareholders
|
$ | 216,762 | 255,493 | $ | 0.85 | |||||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
5,837 | |||||||||||
Diluted
earnings per share:
|
||||||||||||
Income
from continuing operations available to common
shareholders
|
$ | 168,781 | $ | 0.65 | ||||||||
Income
from discontinued operations
|
47,981 | 0.18 | ||||||||||
Net
income available to common shareholders
|
$ | 216,762 | 261,330 | $ | 0.83 |
|
Options
to purchase shares of common stock not included in the computation of
diluted net income per share because the stock options were antidilutive
are as follows (shares in
thousands):
|
Three
Months Ended March 31,
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Shares
|
19,157
|
4,861
|
||||||||||||||||||||||
Price
Range
|
$ | 24.97 |
-
|
$ | 36.82 | $ | 35.60 | - | $ | 36.59 |
8.
|
Business
Combinations
|
|
The
following acquisition, which was not considered to be a material business
combination, was completed during the first quarter of
2008:
|
|
On
January 2, 2008, the Corporation completed its acquisition of First
Indiana Corporation (“First Indiana”) based in Indianapolis,
Indiana. First Indiana, with $2.1 billion in consolidated
assets as of December 31, 2007, had 32 branches in central Indiana which
became branches of M&I Bank on February 2,
2008. Stockholders of First Indiana received $32.00 in cash for
each share of First Indiana common stock outstanding. Total
consideration amounted to $530.2 million. Initial goodwill,
subject to the completion of appraisals and valuation of the assets
acquired and liabilities assumed, amounted to $408.6
million. The estimated identifiable intangible asset to be
amortized (core deposits) with a weighted average life of 5.7 years
amounted to $33.6 million. The goodwill and intangibles
resulting from this acquisition are not deductible for tax
purposes.
|
9.
|
Investment
Securities
|
|
Selected
investment securities, by type, held by the Corporation were as follows
($000's):
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2008
|
2007
|
2007
|
||||||||||
Investment
securities available for sale:
|
||||||||||||
U.S.
treasury and government agencies
|
$ | 5,893,264 | $ | 5,824,303 | $ | 5,558,054 | ||||||
States
and political subdivisions
|
897,900 | 904,230 | 838,393 | |||||||||
Mortgage
backed securities
|
112,213 | 118,477 | 107,362 | |||||||||
Other
|
627,570 | 595,879 | 498,508 | |||||||||
Total
|
$ | 7,530,947 | $ | 7,442,889 | $ | 7,002,317 | ||||||
Investment
securities held to maturity:
|
||||||||||||
States
and political subdivisions
|
$ | 321,466 | $ | 373,861 | $ | 448,368 | ||||||
Other
|
1,000 | 1,000 | 1,500 | |||||||||
Total
|
$ | 322,466 | $ | 374,861 | $ | 449,868 |
|
The
following table provides the gross unrealized losses and fair value,
aggregated by investment category and the length of time the individual
securities have been in a continuous unrealized loss position, at March
31, 2008 ($000’s):
|
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
U.S.
treasury and
|
||||||||||||||||||||||||
government
agencies
|
$ | 1,220,272 | $ | 56,472 | $ | 487,468 | $ | 4,477 | $ | 1,707,740 | $ | 60,949 | ||||||||||||
States
and political subdivisions
|
72,624 | 2,250 | 88,814 | 2,429 | 161,438 | 4,679 | ||||||||||||||||||
Mortgage
backed securities
|
23,931 | 472 | 58,225 | 2,055 | 82,156 | 2,527 | ||||||||||||||||||
Other
|
197,495 | 14,592 | 400 | 64 | 197,895 | 14,656 | ||||||||||||||||||
Total
|
$ | 1,514,322 | $ | 73,786 | $ | 634,907 | $ | 9,025 | $ | 2,149,229 | $ | 82,811 |
The
investment securities in the above table were temporarily impaired at
March 31, 2008. This temporary impairment represents the amount
of loss that would have been realized if the investment securities had
been sold on March 31, 2008. The temporary impairment in the
investment securities portfolio is predominantly the result of increases
in market interest rates since the investment securities were acquired and
not from deterioration in the creditworthiness of the
issuer. At March 31, 2008, the Corporation had the ability and
intent to hold these temporarily impaired investment securities until a
recovery of fair value, which may be
maturity.
|
10.
|
Loans
and Leases
|
|
The
Corporation's loan and lease portfolio, including loans held for sale,
consisted of the following
($000's):
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2008
|
2007
|
2007
|
||||||||||
Commercial,
financial and agricultural
|
$ | 14,900,926 | $ | 13,793,951 | $ | 12,305,995 | ||||||
Cash
flow hedge
|
153 | (694 | ) | (2,228 | ) | |||||||
Commercial,
financial and agricultural
|
14,901,079 | 13,793,257 | 12,303,767 | |||||||||
Real
estate:
|
||||||||||||
Construction
|
6,941,301 | 6,691,716 | 6,293,881 | |||||||||
Residential
mortgage
|
7,811,591 | 7,105,201 | 6,501,063 | |||||||||
Home
equity loans and lines of credit
|
4,722,121 | 4,413,205 | 4,213,109 | |||||||||
Commercial
mortgage
|
12,545,631 | 12,002,162 | 10,904,417 | |||||||||
Total
real estate
|
32,020,644 | 30,212,284 | 27,912,470 | |||||||||
Personal
|
1,665,482 | 1,560,573 | 1,351,642 | |||||||||
Lease
financing
|
713,187 | 730,144 | 686,070 | |||||||||
Total
loans and leases
|
$ | 49,300,392 | $ | 46,296,258 | $ | 42,253,949 |
11.
|
Financial
Asset Sales
|
|
During
2007 the Corporation opted to discontinue, on a recurring basis, the sale
and securitization of automobile loans into the secondary
market.
|
|
The
Corporation reviews the carrying values of the remaining retained
interests monthly to determine if there is a decline in value that is
other than temporary and periodically reviews the propriety of the
assumptions used based on current historical experience as well as the
sensitivities of the carrying value of the retained interests to adverse
changes in the key assumptions. The Corporation believes that
its estimates result in a reasonable carrying value of the retained
interests.
|
|
Retained
interests and other assets consisted of the following
($000’s):
|
March
31, 2008
|
||||
Interest-only
strips
|
$ | 6,213 | ||
Cash
collateral accounts
|
18,391 | |||
Servicing
advances
|
106 | |||
Total
retained interests
|
$ | 24,710 |
|
Impairment
losses associated with the remaining retained interests, held in the form
of interest-only strips and cash collateral accounts amounted to $2.3
million for the three months ended March 31, 2008. The
impairment in the first quarter of 2008 was primarily the result of the
differences between the actual credit losses experienced compared to the
expected credit losses used in measuring the retained
interests.
|
|
Net
trading gains associated with the auto securitization-related interest
rate swap amounted to $0.8 million for the three months ended March 31,
2008.
|
|
At
March 31, 2008, securitized automobile loans and other automobile loans
managed together with them, along with delinquency and credit loss
information consisted of the following
($000’s):
|
Total
|
||||||||||||
Securitized
|
Portfolio
|
Managed
|
||||||||||
Loan
balances
|
$ | 532,345 | $ | 375,560 | $ | 907,905 | ||||||
Principal
amounts of loans 60 days or more past due
|
2,841 | 695 | 3,536 | |||||||||
Net
credit losses year to date
|
2,108 | 465 | 2,573 |
12.
|
Goodwill
and Other Intangibles
|
|
The
changes in the carrying amount of goodwill for the three months ended
March 31, 2008 were as follows
($000’s):
|
Commercial
Banking
|
Community
Banking
|
Wealth
Management
|
Others
|
Total
|
||||||||||||||||
Goodwill
balance as of December 31, 2007
|
$ | 922,264 | $ | 560,332 | $ | 114,572 | $ | 87,777 | $ | 1,684,945 | ||||||||||
Goodwill
acquired during the period
|
327,257 | 81,335 | - | - | 408,592 | |||||||||||||||
Purchase
accounting adjustments
|
- | - | 1,831 | - | 1,831 | |||||||||||||||
Goodwill
balance as of March 31, 2008
|
$ | 1,249,521 | $ | 641,667 | $ | 116,403 | $ | 87,777 | $ | 2,095,368 |
|
Goodwill
acquired during the first quarter of 2008 included initial goodwill of
$408.6 million for the acquisition of First Indiana. Purchase
accounting adjustments for Wealth Management represent adjustments made to
the initial estimates of fair value associated with the acquisition of
North Star Financial Corporation.
|
|
At
March 31, 2008, the Corporation’s other intangible assets consisted of the
following ($000’s):
|
Accum-
|
||||||||||||
Gross
|
ulated
|
Net
|
||||||||||
Carrying
|
Amort-
|
Carrying
|
||||||||||
Amount
|
ization
|
Value
|
||||||||||
Other
intangible assets
|
|
|||||||||||
Core
deposit intangible
|
$ | 254,228 | $ | (118,708 | ) | $ | 135,520 | |||||
Trust
customers
|
11,479 | (3,209 | ) | 8,270 | ||||||||
Tradename
|
1,360 | (257 | ) | 1,103 | ||||||||
Other
intangibles
|
4,155 | (620 | ) | 3,535 | ||||||||
$ | 271,222 | $ | (122,794 | ) | $ | 148,428 | ||||||
Mortgage
loan servicing rights
|
$ | 2,672 |
|
Amortization
expense of other intangible assets for the three months ended March 31,
2008 and 2007 amounted to $5.6 million and $4.2 million,
respectively. Amortization of mortgage loan servicing rights
amounted to $0.3 million in each of the three months ended March 31, 2008
and 2007, respectively.
|
|
The
estimated amortization expense of other intangible assets and mortgage
loan servicing rights for the next five annual fiscal years are
($000’s):
|
2009
|
$ | 22,961 | ||
2010
|
19,626 | |||
2011
|
16,359 | |||
2012
|
14,099 | |||
2013
|
11,884 |
13.
|
Deposits
|
|
The
Corporation's deposit liabilities consisted of the following
($000's):
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2008
|
2007
|
2007
|
||||||||||
Noninterest
bearing demand
|
$ | 6,137,771 | $ | 6,174,281 | $ | 5,410,853 | ||||||
Savings
and NOW
|
14,859,661 | 13,903,479 | 12,527,061 | |||||||||
CD's
$100,000 and over
|
10,209,993 | 8,075,691 | 7,439,797 | |||||||||
Cash
flow hedge-Institutional CDs
|
30,510 | 18,027 | 3,638 | |||||||||
Total
CD's $100,000 and over
|
10,240,503 | 8,093,718 | 7,443,435 | |||||||||
Other
time deposits
|
4,613,803 | 4,412,933 | 4,807,479 | |||||||||
Foreign
deposits
|
2,875,081 | 2,606,943 | 2,943,604 | |||||||||
Total
deposits
|
$ | 38,726,819 | $ | 35,191,354 | $ | 33,132,432 |
14.
|
Derivative
Financial Instruments and Hedging
Activities
|
|
The
following is an update of the Corporation’s use of derivative financial
instruments and its hedging activities as described in its Annual Report
on Form 10-K for the year ended December 31, 2007. There were
no significant new hedging strategies employed during the first quarter of
2008.
|
|
Trading
Instruments and Other Free Standing
Derivatives
|
|
Loan
commitments accounted for as derivatives are not material to the
Corporation and the Corporation does not employ any formal hedging
strategies for these commitments.
|
|
Trading
and free-standing derivative contracts are not linked to specific assets
and liabilities on the balance sheet or to forecasted transactions in an
accounting hedge relationship and, therefore, do not qualify for hedge
accounting under SFAS 133. They are carried at fair value with
changes in fair value recorded as a component of other noninterest
income.
|
|
At
March 31, 2008, free standing interest rate swaps consisted of $3.2
billion in notional amount of receive fixed / pay floating with an
aggregate positive fair value of $145.7 million and $2.8 billion in
notional amount of pay fixed / receive floating with an aggregate negative
fair value of $120.2 million.
|
|
At
March 31, 2008, interest rate caps purchased amounted to $93.7 million in
notional amount with a negative fair value of $1.0 million and interest
rate caps sold amounted to $93.7 million in notional amount with a
positive fair value of $1.0
million.
|
|
At
March 31, 2008, the notional value of interest rate futures designated as
trading was $2.2 billion with a negative fair value of $0.3
million.
|
|
At
March 31, 2008, the notional value of equity derivative contracts
designated as trading was $3.2 million with a positive fair value of $0.3
million.
|
|
The
Corporation employs certain over-the-counter interest rate swaps that are
the designated hedging instruments in fair value and cash flow hedges that
are used by the Corporation to manage its interest rate risk. These
interest rate swaps are measured at fair value on a recurring basis based
on significant other observable inputs and are categorized as Level
2. See Note 4 in Notes to Financial Statements for a discussion
of fair value measurements.
|
|
The
following table presents additional information with respect to fair value
hedges.
|
Fair
Value Hedges
|
|||||||||||||
March
31, 2008
|
Weighted
|
||||||||||||
Notional
|
Fair
|
Average
|
|||||||||||
Hedged
|
Hedging
|
Amount
|
Value
|
Remaining
|
|||||||||
Item
|
Instrument
|
($
in mil)
|
($
in mil)
|
Term
(Yrs)
|
|||||||||
Fair
Value Hedges that Qualify for Shortcut Accounting
|
|||||||||||||
Fixed
Rate Bank Notes
|
Receive
Fixed Swap
|
$ | 354.5 | $ | 18.6 | 7.7 | |||||||
Other
Fair Value Hedges
|
|||||||||||||
Fixed
Rate Bank Notes
|
Receive
Fixed Swap
|
$ | 100.0 | $ | 0.1 | 8.1 | |||||||
Institutional
CDs
|
Receive
Fixed Swap
|
50.0 | 1.3 | 28.2 | |||||||||
Callable
CDs
|
Receive
Fixed Swap
|
2,232.9 | (5.2 | ) | 12.2 | ||||||||
Brokered
Bullet CDs
|
Receive
Fixed Swap
|
210.8 | 3.1 | 5.2 | |||||||||
Medium
Term Notes
|
Receive
Fixed Swap
|
7.0 | 0.0 | 19.9 |
|
The
impact from fair value hedges to total net interest income for the three
months ended March 31, 2008 was a positive $5.1 million. The
impact to net interest income due to ineffectiveness was not
material.
|
|
The
following table summarizes the Corporation’s cash flow
hedges.
|
Cash
Flow Hedges
|
|||||||||||||
March
31, 2008
|
Weighted
|
||||||||||||
Notional
|
Fair
|
Average
|
|||||||||||
Hedged
|
Hedging
|
Amount
|
Value
|
Remaining
|
|||||||||
Item
|
Instrument
|
($
in mil)
|
($
in mil)
|
Term
(Yrs)
|
|||||||||
Variable
Rate Loans
|
Receive
Fixed Swap
|
$ | 100.0 | $ | 0.2 | 0.3 | |||||||
Institutional
CDs
|
Pay
Fixed Swap
|
800.0 | (30.5 | ) | 1.5 | ||||||||
FHLB
Advances
|
Pay
Fixed Swap
|
800.0 | (68.0 | ) | 4.3 | ||||||||
Floating
Rate Bank Notes
|
Pay
Fixed Swap
|
550.0 | (23.3 | ) | 1.7 |
The
impact to total net interest income from cash flow hedges, including
amortization of terminated cash flow hedges for the three months ended
March 31, 2008 was negative $5.7 million. For the three months
ended March 31, 2008, the impact due to ineffectiveness was not
material.
|
|
For
the three months ended March 31, 2007, the total effect on net interest
income resulting from derivative financial instruments was a positive $5.0
million, including the amortization of terminated derivative financial
instruments. For the three months ended March 31, 2007, the
impact due to ineffectiveness was not
material.
|
15.
|
Postretirement
Health Plan
|
|
The
Corporation sponsors a defined benefit health plan that provides health
care benefits to eligible current and retired
employees. Eligibility for retiree benefits is dependent upon
age, years of service, and participation in the health plan during active
service. The plan is contributory and in 1997 and 2002 the plan
was amended. Employees hired after September 1, 1997, including employees
retained from mergers, will be granted access to the Corporation’s plan
upon becoming an eligible retiree; however, such retirees must pay 100% of
the cost of health care benefits. The plan continues to contain
other cost-sharing features such as deductibles and
coinsurance.
|
|
Net
periodic postretirement benefit cost for the three months ended March 31,
2008 and 2007 included the following components
($000’s):
|
Three
Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Service
cost
|
$ | 238 | $ | 245 | ||||
Interest
cost on APBO
|
984 | 816 | ||||||
Expected
return on plan assets
|
(435 | ) | (252 | ) | ||||
Prior
service amortization
|
(593 | ) | (524 | ) | ||||
Actuarial
loss amortization
|
75 | 116 | ||||||
Net
periodic postretirement benefit cost
|
$ | 269 | $ | 401 |
Benefit
payments and expenses, net of participant contributions, for the three
months ended March 31, 2008 amounted to $1.2
million.
|
|
The
funded status, which is the accumulated postretirement benefit obligation
net of fair value of plan assets, as of March 31, 2008 is as follows
($000’s):
|
Total
funded status, December 31, 2007
|
$ | (32,638 | ) | |
Service
cost
|
(238 | ) | ||
Interest
cost on APBO
|
(984 | ) | ||
Expected
return on plan assets
|
435 | |||
Employer
contributions/payments
|
2,164 | |||
Acquisition
|
(1,098 | ) | ||
Subsidy
(Medicare Part D)
|
(111 | ) | ||
Total
funded status, March 31, 2008
|
$ | (32,470 | ) |
16.
|
Segments
|
|
The
Corporation’s operating segments are presented based on its management
structure and management accounting practices. The structure
and practices are specific to the Corporation; therefore, the financial
results of the Corporation’s business segments are not necessarily
comparable with similar information for other financial
institutions.
|
|
Based
on the way the Corporation organizes its segments, the Corporation has
determined that it has four reportable segments: Commercial
Banking, Community Banking, Wealth Management and
Treasury.
|
|
Total
Revenues by type in Others consist of the following ($ in
millions):
|
Three
Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Investment
Division
|
$ | 14.5 | $ | 8.6 | ||||
National
Consumer Banking Division
|
20.8 | 27.0 | ||||||
Administrative
& Other
|
42.1 | 10.7 | ||||||
Other
|
72.4 | 58.9 | ||||||
Total
|
$ | 149.8 | $ | 105.2 |
Three
Months Ended March 31, 2008 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
||||||||||||||||||||||||||||||||
Commercial
|
Community
|
Wealth
|
Corporate
|
Reclassifications
|
||||||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
Treasury
|
Others
|
Overhead
|
&
Adjustments
|
Consolidated
|
|||||||||||||||||||||||||
Net
interest income
|
$ | 188.9 | $ | 202.6 | $ | 14.4 | $ | 1.5 | $ | 38.4 | $ | (8.4 | ) | $ | (7.0 | ) | $ | 430.4 | ||||||||||||||
Provision
for loan and lease losses
|
120.2 | 26.6 | 2.9 | - | (3.4 | ) | - | - | 146.3 | |||||||||||||||||||||||
Net
interest income after
|
||||||||||||||||||||||||||||||||
provision
for loan and
|
||||||||||||||||||||||||||||||||
lease
losses
|
68.7 | 176.0 | 11.5 | 1.5 | 41.8 | (8.4 | ) | (7.0 | ) | 284.1 | ||||||||||||||||||||||
Other
income
|
24.7 | 43.9 | 74.8 | 11.0 | 111.4 | 29.7 | (84.3 | ) | 211.2 | |||||||||||||||||||||||
Other
expense
|
64.3 | 161.2 | 61.2 | 3.8 | 94.8 | 14.8 | (84.3 | ) | 315.8 | |||||||||||||||||||||||
Income
before income taxes
|
29.1 | 58.7 | 25.1 | 8.7 | 58.4 | 6.5 | (7.0 | ) | 179.5 | |||||||||||||||||||||||
Provision
(benefit) for income taxes
|
11.6 | 23.5 | 10.1 | 3.5 | (9.8 | ) | 1.4 | (7.0 | ) | 33.3 | ||||||||||||||||||||||
Segment
income
|
$ | 17.5 | $ | 35.2 | $ | 15.0 | $ | 5.2 | $ | 68.2 | $ | 5.1 | $ | - | $ | 146.2 | ||||||||||||||||
Identifiable
assets
|
$ | 27,406.7 | $ | 20,703.1 | $ | 1,496.5 | $ | 8,951.8 | $ | 5,350.1 | $ | 2,750.0 | $ | (3,259.9 | ) | $ | 63,398.3 |
Three
Months Ended March 31, 2007 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
||||||||||||||||||||||||||||||||
Commercial
|
Community
|
Wealth
|
Corporate
|
Reclassifications
|
||||||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
Treasury
|
Others
|
Overhead
|
&
Adjustments
|
Consolidated
|
|||||||||||||||||||||||||
Net
interest income
|
$ | 168.4 | $ | 197.7 | $ | 12.1 | $ | 4.6 | $ | 26.8 | $ | (8.3 | ) | $ | (6.9 | ) | $ | 394.4 | ||||||||||||||
Provision
for loan and lease losses
|
9.7 | 6.5 | 0.6 | - | 0.3 | - | - | 17.1 | ||||||||||||||||||||||||
Net
interest income after
|
||||||||||||||||||||||||||||||||
provision
for loan and
|
||||||||||||||||||||||||||||||||
lease
losses
|
158.7 | 191.2 | 11.5 | 4.6 | 26.5 | (8.3 | ) | (6.9 | ) | 377.3 | ||||||||||||||||||||||
Other
income
|
20.4 | 33.2 | 63.0 | 7.7 | 78.4 | 28.5 | (75.6 | ) | 155.6 | |||||||||||||||||||||||
Other
expense
|
45.7 | 139.5 | 51.0 | 3.3 | 89.4 | 27.7 | (75.6 | ) | 281.0 | |||||||||||||||||||||||
Income
before income taxes
|
133.4 | 84.9 | 23.5 | 9.0 | 15.5 | (7.5 | ) | (6.9 | ) | 251.9 | ||||||||||||||||||||||
Provision
(benefit) for income taxes
|
53.4 | 33.9 | 9.5 | 3.6 | (7.6 | ) | (2.8 | ) | (6.9 | ) | 83.1 | |||||||||||||||||||||
Segment
income
|
$ | 80.0 | $ | 51.0 | $ | 14.0 | $ | 5.4 | $ | 23.1 | $ | (4.7 | ) | $ | - | $ | 168.8 | |||||||||||||||
Identifiable
assets (a)
|
$ | 22,037.5 | $ | 17,921.8 | $ | 1,174.8 | $ | 7,975.8 | $ | 5,365.0 | $ | 1,990.7 | $ | (1,311.2 | ) | $ | 55,154.4 |
(a) |
Excludes
assets of discontinued operations.
|
17.
|
Guarantees
|
|
Visa
Litigation Update
|
|
As
described in Note 25-Guarantees, in Notes to Consolidated Financial
Statements in Item 8 of the Corporation’s 2007 Annual Report on
Form 10-K, at December 31, 2007 the Corporation had $25.8
million accrued as its estimate of the fair value of its indemnification
obligation to Visa, Inc. (“Visa”) for certain litigation matters. In
conjunction with the January 2, 2008 acquisition of First Indiana, the
Corporation assumed First Indiana’s indemnification obligation to Visa
with an estimated fair value of $0.5
million.
|
|
During
the first quarter of 2008, Visa completed an initial public offering
(“IPO”). In conjunction with the IPO, Visa established a $3.0 billion
escrow for the litigation matters subject to the indemnification from the
proceeds of the IPO. As a result of the funded escrow, the Corporation
reversed $12.2 million of the litigation accruals that were originally
recorded and assumed based on the Corporation’s membership interests in
Visa and the funded escrow.
|
|
Visa
redeemed 38.7% of the Visa Class B common stock owned by the Corporation
for cash in the amount of $26.9 million. The Corporation’s remaining Visa
Class B common stock was placed in escrow for a period of three years, and
it is expected that any indemnification obligations in excess of the
funded escrow will be funded by the escrowed stock. The
Corporation’s Visa Class B common stock will be convertible to Visa Class
A common stock based a conversion factor that is currently
0.71429. However, the ultimate conversion factor is dependent
on the resolution of the pending
litigation.
|
|
The
Corporation continues to expect that the ultimate value of its remaining
investment in Visa, for which there is no investment or carrying value
recorded, will exceed its indemnification obligations. However,
additional accruals could be necessary depending on the resolution of the
pending Visa litigation.
|
MARSHALL
& ILSLEY CORPORATION
|
||||||||
CONSOLIDATED
AVERAGE BALANCE SHEETS (Unaudited)
|
||||||||
($000's)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 952,967 | $ | 995,031 | ||||
Trading
assets
|
178,308 | 41,301 | ||||||
Short-term
investments
|
332,197 | 273,976 | ||||||
Investment
securities:
|
||||||||
Taxable
|
6,668,786 | 6,084,034 | ||||||
Tax-exempt
|
1,242,520 | 1,287,860 | ||||||
Total
investment securities
|
7,911,306 | 7,371,894 | ||||||
Loan
to Metavante
|
- | 982,000 | ||||||
Loans
and leases:
|
||||||||
Loans
and leases, net of unearned income
|
48,609,992 | 42,102,785 | ||||||
Allowance
for loan and lease losses
|
(557,477 | ) | (423,702 | ) | ||||
Net
loans and leases
|
48,052,515 | 41,679,083 | ||||||
Premises
and equipment, net
|
509,260 | 439,970 | ||||||
Accrued
interest and other assets
|
4,416,056 | 3,219,527 | ||||||
Assets
of discontinued operations
|
- | 1,508,755 | ||||||
Total
Assets
|
$ | 62,352,609 | $ | 56,511,537 | ||||
Liabilities
and Shareholders' Equity
|
||||||||
Deposits:
|
||||||||
Noninterest
bearing
|
$ | 5,628,370 | $ | 5,340,602 | ||||
Interest
bearing
|
32,099,428 | 27,747,157 | ||||||
Total
deposits
|
37,727,798 | 33,087,759 | ||||||
Federal
funds purchased and security repurchase agreements
|
3,557,653 | 3,396,166 | ||||||
Other
short-term borrowings
|
2,857,920 | 852,217 | ||||||
Long-term
borrowings
|
10,020,481 | 11,623,583 | ||||||
Accrued
expenses and other liabilities
|
1,161,294 | 1,053,773 | ||||||
Liabilities
of discontinued operations
|
- | 239,565 | ||||||
Total
liabilities
|
55,325,146 | 50,253,063 | ||||||
Shareholders'
equity
|
7,027,463 | 6,258,474 | ||||||
Total
Liabilities and Shareholders' Equity
|
$ | 62,352,609 | $ | 56,511,537 |
2008
|
2007
|
Growth
Pct.
|
||||||||||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
Prior
|
|||||||||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Annual
|
Quarter
|
||||||||||||||||||||||
Commercial
loans
|
||||||||||||||||||||||||||||
and
leases
|
||||||||||||||||||||||||||||
Commercial
|
$ | 14,389 | $ | 13,264 | $ | 12,755 | $ | 12,494 | $ | 12,164 | 18.3 | % | 8.5 | % | ||||||||||||||
Commercial
real estate
|
||||||||||||||||||||||||||||
Commercial
mortgages
|
12,480 | 11,817 | 11,592 | 11,175 | 10,936 | 14.1 | 5.6 | |||||||||||||||||||||
Construction
|
4,463 | 4,044 | 3,816 | 3,607 | 3,480 | 28.2 | 10.4 | |||||||||||||||||||||
Total
commercial
|
||||||||||||||||||||||||||||
real
estate
|
16,943 | 15,861 | 15,408 | 14,782 | 14,416 | 17.5 | 6.8 | |||||||||||||||||||||
Commercial
lease
|
||||||||||||||||||||||||||||
financing
|
522 | 528 | 510 | 507 | 513 | 1.7 | (1.2 | ) | ||||||||||||||||||||
Total commercial | ||||||||||||||||||||||||||||
loans
and leases
|
31,854 | 29,653 | 28,673 | 27,783 | 27,093 | 17.6 | 7.4 | |||||||||||||||||||||
Personal loans and leases | ||||||||||||||||||||||||||||
Residential
real estate
|
||||||||||||||||||||||||||||
Residential
mortgages
|
7,693 | 6,966 | 6,774 | 6,562 | 6,382 | 20.6 | 10.4 | |||||||||||||||||||||
Construction
|
2,605 | 2,764 | 2,803 | 2,827 | 2,780 | (6.3 | ) | (5.8 | ) | |||||||||||||||||||
Total
residential real estate
|
10,298 | 9,730 | 9,577 | 9,389 | 9,162 | 12.4 | 5.8 | |||||||||||||||||||||
Personal
loans
|
||||||||||||||||||||||||||||
Student
|
121 | 95 | 62 | 70 | 113 | 6.9 | 27.0 | |||||||||||||||||||||
Credit
card
|
258 | 255 | 248 | 239 | 236 | 9.3 | 1.1 | |||||||||||||||||||||
Home
equity
|
||||||||||||||||||||||||||||
loans
and lines
|
4,670 | 4,344 | 4,248 | 4,223 | 4,295 | 8.7 | 7.5 | |||||||||||||||||||||
Other
|
1,211 | 1,170 | 1,116 | 1,024 | 1,036 | 16.9 | 3.5 | |||||||||||||||||||||
Total
personal loans
|
6,260 | 5,864 | 5,674 | 5,556 | 5,680 | 10.2 | 6.8 | |||||||||||||||||||||
Personal
lease financing
|
198 | 195 | 186 | 176 | 168 | 18.3 | 1.6 | |||||||||||||||||||||
Total personal | ||||||||||||||||||||||||||||
loans
and leases
|
16,756 | 15,789 | 15,437 | 15,121 | 15,010 | 11.6 | 6.1 | |||||||||||||||||||||
Total
consolidated average
|
||||||||||||||||||||||||||||
loans
and leases
|
$ | 48,610 | $ | 45,442 | $ | 44,110 | $ | 42,904 | $ | 42,103 | 15.5 | % | 7.0 | % |
Consolidated
Average Construction and Development Loans
|
||||||||||||||||||||||||||||
2008
|
2007
|
Growth
Pct.
|
||||||||||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
Prior
|
|||||||||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Annual
|
Quarter
|
||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||||||
Construction
|
$ | 4,463 | $ | 4,044 | $ | 3,816 | $ | 3,607 | $ | 3,480 | 28.2 | % | 10.4 | % | ||||||||||||||
Land
|
973 | 897 | 864 | 772 | 742 | 31.2 | 8.5 | |||||||||||||||||||||
Total
commercial
|
5,436 | 4,941 | 4,680 | 4,379 | 4,222 | 28.8 | 10.0 | |||||||||||||||||||||
Residential
|
||||||||||||||||||||||||||||
Construction
by
|
||||||||||||||||||||||||||||
individuals
|
1,010 | 1,055 | 1,012 | 965 | 979 | 3.1 | (4.3 | ) | ||||||||||||||||||||
Land
|
2,511 | 2,521 | 2,497 | 2,431 | 2,383 | 5.4 | (0.4 | ) | ||||||||||||||||||||
Construction
by
|
||||||||||||||||||||||||||||
developers
|
1,595 | 1,709 | 1,791 | 1,862 | 1,801 | (11.4 | ) | (6.7 | ) | |||||||||||||||||||
Total
residential
|
5,116 | 5,285 | 5,300 | 5,258 | 5,163 | (0.9 | ) | (3.2 | ) | |||||||||||||||||||
Total consolidated | ||||||||||||||||||||||||||||
average
construction
|
||||||||||||||||||||||||||||
and
development loans
|
$ | 10,552 | $ | 10,226 | $ | 9,980 | $ | 9,637 | $ | 9,385 | 12.4 | % | 3.2 | % |
2008
|
2007
|
Growth
Pct.
|
||||||||||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
Prior
|
|||||||||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Annual
|
Quarter
|
||||||||||||||||||||||
Bank
issued deposits
|
||||||||||||||||||||||||||||
Noninterest
bearing deposits
|
||||||||||||||||||||||||||||
Commercial
|
$ | 4,004 | $ | 4,016 | $ | 3,977 | $ | 3,878 | $ | 3,791 | 5.6 | % | (0.3 | ) % | ||||||||||||||
Personal
|
1,018 | 943 | 951 | 996 | 964 | 5.6 | 8.0 | |||||||||||||||||||||
Other
|
607 | 604 | 585 | 586 | 586 | 3.3 | 0.3 | |||||||||||||||||||||
Total
noninterest
|
||||||||||||||||||||||||||||
bearing
deposits
|
5,629 | 5,563 | 5,513 | 5,460 | 5,341 | 5.4 | 1.2 | |||||||||||||||||||||
Interest
bearing activity deposits
|
||||||||||||||||||||||||||||
Savings
and NOW
|
3,202 | 2,842 | 2,899 | 2,929 | 2,951 | 8.5 | 12.7 | |||||||||||||||||||||
Money
market
|
9,784 | 8,987 | 8,853 | 8,587 | 8,260 | 18.4 | 8.9 | |||||||||||||||||||||
Foreign
activity
|
1,965 | 2,050 | 2,067 | 1,756 | 1,765 | 11.3 | (4.1 | ) | ||||||||||||||||||||
Total
interest bearing
|
||||||||||||||||||||||||||||
activity
deposits
|
14,951 | 13,879 | 13,819 | 13,272 | 12,976 | 15.2 | 7.7 | |||||||||||||||||||||
Time
deposits
|
||||||||||||||||||||||||||||
Other
CDs and
|
||||||||||||||||||||||||||||
time
deposits
|
4,655 | 4,449 | 4,778 | 4,882 | 4,832 | (3.7 | ) | 4.6 | ||||||||||||||||||||
CDs
greater
|
||||||||||||||||||||||||||||
than
$100,000
|
4,203 | 3,897 | 4,010 | 3,803 | 3,568 | 17.8 | 7.8 | |||||||||||||||||||||
Total
time deposits
|
8,858 | 8,346 | 8,788 | 8,685 | 8,400 | 5.5 | 6.1 | |||||||||||||||||||||
Total
bank issued deposits
|
29,438 | 27,788 | 28,120 | 27,417 | 26,717 | 10.2 | 5.9 | |||||||||||||||||||||
Wholesale
deposits
|
||||||||||||||||||||||||||||
Money
market
|
1,903 | 1,823 | 2,621 | 1,795 | 938 | 103.0 | 4.4 | |||||||||||||||||||||
Brokered
CDs
|
5,102 | 3,734 | 3,261 | 3,635 | 4,332 | 17.8 | 36.7 | |||||||||||||||||||||
Foreign
time
|
1,285 | 1,297 | 842 | 829 | 1,101 | 16.7 | (0.9 | ) | ||||||||||||||||||||
Total
wholesale deposits
|
8,290 | 6,854 | 6,724 | 6,259 | 6,371 | 30.1 | 21.0 | |||||||||||||||||||||
Total
consolidated
|
||||||||||||||||||||||||||||
average
deposits
|
$ | 37,728 | $ | 34,642 | $ | 34,844 | $ | 33,676 | $ | 33,088 | 14.0 | % | 8.9 | % |
Three Months Ended |
Three
Months Ended
|
|||||||||||||||||||||||
March
31, 2008
|
March
31, 2007
|
|||||||||||||||||||||||
Average
|
Average
|
|||||||||||||||||||||||
Average
|
Yield
or
|
Average
|
Yield
or
|
|||||||||||||||||||||
Balance
|
Interest
|
Cost
(b)
|
Balance
|
Interest
|
Cost
(b)
|
|||||||||||||||||||
Loans
and leases: (a)
|
||||||||||||||||||||||||
Commercial
loans and leases
|
$ | 14,910.3 | $ | 231.7 | 6.25 | % | $ | 12,677.1 | $ | 238.1 | 7.62 | % | ||||||||||||
Commercial
real estate loans
|
16,943.3 | 276.5 | 6.56 | 14,416.3 | 270.1 | 7.60 | ||||||||||||||||||
Residential
real estate loans
|
10,297.6 | 164.7 | 6.43 | 9,161.7 | 165.4 | 7.32 | ||||||||||||||||||
Home
equity loans and lines
|
4,670.7 | 80.0 | 6.89 | 4,295.0 | 79.9 | 7.55 | ||||||||||||||||||
Personal
loans and leases
|
1,788.1 | 31.1 | 6.99 | 1,552.7 | 30.0 | 7.85 | ||||||||||||||||||
Total
loans and leases
|
48,610.0 | 784.0 | 6.49 | 42,102.8 | 783.5 | 7.55 | ||||||||||||||||||
Loan
to Metavante
|
- | - | - | 982.0 | 10.8 | 4.46 | ||||||||||||||||||
Investment
securities (b):
|
||||||||||||||||||||||||
Taxable
|
6,668.8 | 77.5 | 4.69 | 6,084.0 | 77.1 | 5.08 | ||||||||||||||||||
Tax
Exempt (a)
|
1,242.5 | 21.0 | 6.85 | 1,287.9 | 21.5 | 6.87 | ||||||||||||||||||
Total
investment securities
|
7,911.3 | 98.5 | 5.03 | 7,371.9 | 98.6 | 5.39 | ||||||||||||||||||
Trading
securities (a)
|
178.3 | 0.7 | 1.51 | 41.3 | 0.1 | 1.38 | ||||||||||||||||||
Other
short-term investments
|
332.2 | 2.9 | 3.53 | 274.0 | 3.5 | 5.22 | ||||||||||||||||||
Total
interest earning assets
|
$ | 57,031.8 | $ | 886.1 | 6.25 | % | $ | 50,772.0 | $ | 896.5 | 7.15 | % | ||||||||||||
Interest
bearing deposits:
|
||||||||||||||||||||||||
Bank
issued deposits:
|
||||||||||||||||||||||||
Bank
issued interest
|
||||||||||||||||||||||||
bearing
activity deposits
|
$ | 14,951.2 | $ | 90.3 | 2.43 | % | $ | 12,976.3 | $ | 115.9 | 3.62 | % | ||||||||||||
Bank
issued time deposits
|
8,858.1 | 100.1 | 4.54 | 8,399.8 | 100.4 | 4.85 | ||||||||||||||||||
Total
bank issued deposits
|
23,809.3 | 190.4 | 3.22 | 21,376.1 | 216.3 | 4.10 | ||||||||||||||||||
Wholesale
deposits
|
8,290.1 | 82.4 | 4.00 | 6,371.0 | 80.1 | 5.10 | ||||||||||||||||||
Total
interest bearing deposits
|
32,099.4 | 272.8 | 3.42 | 27,747.1 | 296.4 | 4.33 | ||||||||||||||||||
Short-term
borrowings
|
6,415.6 | 53.5 | 3.36 | 4,248.4 | 54.9 | 5.24 | ||||||||||||||||||
Long-term
borrowings
|
10,020.5 | 122.3 | 4.91 | 11,623.6 | 143.7 | 5.02 | ||||||||||||||||||
Total
interest bearing liabilities
|
$ | 48,535.5 | $ | 448.6 | 3.72 | % | $ | 43,619.1 | $ | 495.0 | 4.60 | % | ||||||||||||
Net
interest margin (FTE)
|
$ | 437.5 | 3.09 | % | $ | 401.5 | 3.20 | % | ||||||||||||||||
Net
interest spread (FTE)
|
2.53 | % | 2.55 | % |
(a)
|
Fully
taxable equivalent (“FTE”) basis, assuming a Federal income tax rate of
35%, and excluding disallowed interest
expense.
|
(b)
|
Based
on average balances excluding fair value adjustments for available for
sale securities.
|
2008
|
2007
|
|||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Nonaccrual
|
$ | 774,137 | $ | 686,888 | $ | 445,750 | $ | 373,387 | $ | 340,684 | ||||||||||
Renegotiated
|
97 | 224,398 | 107 | 113 | 117 | |||||||||||||||
Past
due 90 days or more
|
12,784 | 13,907 | 7,736 | 10,463 | 10,858 | |||||||||||||||
Total
nonperforming loans and leases
|
787,018 | 925,193 | 453,593 | 383,963 | 351,659 | |||||||||||||||
Other
real estate owned
|
177,806 | 115,074 | 77,350 | 24,462 | 26,580 | |||||||||||||||
Total
nonperforming assets
|
$ | 964,824 | $ | 1,040,267 | $ | 530,943 | $ | 408,425 | $ | 378,239 | ||||||||||
Allowance
for loan and lease losses
|
$ | 543,539 | $ | 496,191 | $ | 452,697 | $ | 431,012 | $ | 423,084 |
2008
|
2007
|
|||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Net
charge-offs to average
|
||||||||||||||||||||
loans
and leases annualized
|
1.08 | % | 1.67 | % | 0.23 | % | 0.22 | % | 0.14 | % | ||||||||||
Total
nonperforming loans and leases
|
||||||||||||||||||||
to
total loans and leases
|
1.60 | 2.00 | 1.01 | 0.89 | 0.83 | |||||||||||||||
Total
nonperforming assets to total loans
|
||||||||||||||||||||
and
leases and other real estate owned
|
1.95 | 2.24 | 1.18 | 0.94 | 0.89 | |||||||||||||||
Allowance
for loan and lease losses
|
||||||||||||||||||||
to
total loans and leases
|
1.10 | 1.07 | 1.01 | 1.00 | 1.00 | |||||||||||||||
Allowance
for loan and lease losses
|
||||||||||||||||||||
to
total nonperforming loans and leases
|
69 | 54 | 100 | 112 | 120 |
March
31, 2008
|
December
31, 2007
|
|||||||||||||||||||||||||||||||
Percent
|
Non-
|
%
Non-
|
Percent
|
Non-
|
%
Non-
|
|||||||||||||||||||||||||||
Total
|
of
Total
|
Perform-
|
Perform-
|
Total
|
of
Total
|
Perform-
|
Perform-
|
|||||||||||||||||||||||||
Loans
|
Loans
|
ing
Loans
|
ing
to
|
Loans
|
Loans
|
ing
Loans
|
ing
to
|
|||||||||||||||||||||||||
&
|
&
|
&
|
Loan
&
|
&
|
&
|
&
|
Loan
&
|
|||||||||||||||||||||||||
Leases
|
Leases
|
Leases
|
Lease
Type
|
Leases
|
Leases
|
Leases
|
Lease
Type
|
|||||||||||||||||||||||||
Commercial loans &
leases (a)
|
$ | 15,414 | 31.3 | % | $ | 54.2 | 0.35 | % | $ | 14,326 | 31.0 | % | $ | 273.1 | 1.91 | % | ||||||||||||||||
Commercial
real estate
|
||||||||||||||||||||||||||||||||
Commercial
land and
|
||||||||||||||||||||||||||||||||
construction
|
5,384 | 10.8 | 164.0 | 3.05 | 4,957 | 10.7 | 216.1 | 4.36 | ||||||||||||||||||||||||
Other
commercial real estate
|
11,573 | 23.5 | 94.6 | 0.82 | 11,097 | 24.0 | 84.2 | 0.76 | ||||||||||||||||||||||||
Total
commercial real estate
|
16,957 | 34.3 | 258.6 | 1.52 | 16,054 | 34.7 | 300.3 | 1.87 | ||||||||||||||||||||||||
Residential
real estate
|
||||||||||||||||||||||||||||||||
1 -
4 family
|
5,358 | 10.9 | 83.1 | 1.55 | 4,593 | 9.9 | 59.6 | 1.30 | ||||||||||||||||||||||||
Construction
by individuals
|
995 | 2.0 | 22.2 | 2.23 | 1,041 | 2.2 | 10.5 | 1.01 | ||||||||||||||||||||||||
Residential
land and
|
||||||||||||||||||||||||||||||||
construction
by developers
|
3,989 | 8.1 | 306.1 | 7.67 | 4,111 | 8.9 | 223.1 | 5.43 | ||||||||||||||||||||||||
Total
residential real estate
|
10,342 | 21.0 | 411.4 | 3.98 | 9,745 | 21.0 | 293.2 | 3.01 | ||||||||||||||||||||||||
Consumer
loans & leases
|
||||||||||||||||||||||||||||||||
Home
equity loans and
|
||||||||||||||||||||||||||||||||
lines
of credit
|
4,722 | 9.6 | 52.1 | 1.10 | 4,413 | 9.5 | 50.7 | 1.15 | ||||||||||||||||||||||||
Other
consumer
|
||||||||||||||||||||||||||||||||
loans
and leases
|
1,865 | 3.8 | 10.7 | 0.57 | 1,758 | 3.8 | 7.9 | 0.45 | ||||||||||||||||||||||||
Total
consumer loans & leases
|
6,587 | 13.4 | 62.8 | 0.95 | 6,171 | 13.3 | 58.6 | 0.95 | ||||||||||||||||||||||||
Total
loans & leases
|
$ | 49,300 | 100.0 | % | $ | 787.0 | 1.60 | % | $ | 46,296 | 100.0 | % | $ | 925.2 | 2.00 | % |
(a)
|
Nonperforming
loans and leases at December 31, 2007 includes the renegotiated Franklin
loan in the amount of $224.3
million.
|
March
31, 2008
|
December
31, 2007
|
|||||||||||||||||||||||||||||||
Percent
|
Non-
|
%
Non-
|
Percent
|
Non-
|
%
Non-
|
|||||||||||||||||||||||||||
Total
|
of
Total
|
Perform-
|
Perform-
|
Total
|
of
Total
|
Perform-
|
Perform-
|
|||||||||||||||||||||||||
Loans
|
Loans
|
ing
Loans
|
ing
to
|
Loans
|
Loans
|
ing
Loans
|
ing
to
|
|||||||||||||||||||||||||
&
|
&
|
&
|
Loan
&
|
&
|
&
|
&
|
Loan
&
|
|||||||||||||||||||||||||
Geographical
Summary
|
Leases
|
Leases
|
Leases
|
Lease
Type
|
Leases
|
Leases
|
Leases
|
Lease
Type
|
||||||||||||||||||||||||
Wisconsin
|
$ | 17,751 | 36.0 | % | $ | 100.7 | 0.57 | % | $ | 17,375 | 37.5 | % | $ | 92.9 | 0.53 | % | ||||||||||||||||
Arizona
|
7,881 | 16.0 | 266.6 | 3.38 | 7,706 | 16.7 | 182.0 | 2.36 | ||||||||||||||||||||||||
Minnesota
|
5,172 | 10.5 | 56.2 | 1.09 | 4,965 | 10.7 | 49.2 | 0.99 | ||||||||||||||||||||||||
Missouri
|
3,378 | 6.8 | 24.5 | 0.73 | 3,158 | 6.8 | 29.8 | 0.94 | ||||||||||||||||||||||||
Florida
|
3,013 | 6.1 | 130.1 | 4.32 | 2,884 | 6.2 | 197.3 | 6.84 | ||||||||||||||||||||||||
Kansas
& Oklahoma
|
1,330 | 2.7 | 22.9 | 1.72 | 1,303 | 2.8 | 31.1 | 2.38 | ||||||||||||||||||||||||
Indiana
|
1,418 | 2.9 | 20.9 | 1.47 | 343 | 0.7 | 4.1 | 1.20 | ||||||||||||||||||||||||
Others (a)
|
9,357 | 19.0 | 165.1 | 1.77 | 8,562 | 18.6 | 338.8 | 3.96 | ||||||||||||||||||||||||
Total
|
$ | 49,300 | 100.0 | % | $ | 787.0 | 1.60 | % | $ | 46,296 | 100.0 | % | $ | 925.2 | 2.00 | % |
(a)
|
Nonperforming
loans and leases at December 31, 2007 includes the renegotiated Franklin
loan in the amount of $224.3
million.
|
2008
|
2007
|
|||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Beginning
balance
|
$ | 496,191 | $ | 452,697 | $ | 431,012 | $ | 423,084 | $ | 420,610 | ||||||||||
Provision
for loan and lease losses
|
146,321 | 235,060 | 41,526 | 26,026 | 17,148 | |||||||||||||||
Allowance
of banks and loans acquired
|
32,110 | - | 6,200 | 5,513 | - | |||||||||||||||
Loans
and leases charged-off
|
||||||||||||||||||||
Commercial
|
4,464 | 58,535 | 4,612 | 15,433 | 7,222 | |||||||||||||||
Real
estate
|
123,815 | 130,384 | 19,143 | 7,789 | 6,616 | |||||||||||||||
Personal
|
6,872 | 4,859 | 6,102 | 4,473 | 4,290 | |||||||||||||||
Leases
|
678 | 889 | 361 | 464 | 173 | |||||||||||||||
Total
charge-offs
|
135,829 | 194,667 | 30,218 | 28,159 | 18,301 | |||||||||||||||
Recoveries
on loans and leases
|
||||||||||||||||||||
Commercial
|
875 | 1,336 | 1,902 | 1,764 | 1,712 | |||||||||||||||
Real
estate
|
2,280 | 434 | 884 | 1,070 | 488 | |||||||||||||||
Personal
|
1,167 | 978 | 938 | 1,095 | 935 | |||||||||||||||
Leases
|
424 | 353 | 453 | 619 | 492 | |||||||||||||||
Total
recoveries
|
4,746 | 3,101 | 4,177 | 4,548 | 3,627 | |||||||||||||||
Net
loans and leases charged-off
|
131,083 | 191,566 | 26,041 | 23,611 | 14,674 | |||||||||||||||
Ending
balance
|
$ | 543,539 | $ | 496,191 | $ | 452,697 | $ | 431,012 | $ | 423,084 |
Three
Months Ended
|
||||||||||||||||||||
March
31,
|
December
31,
|
September
30,
|
June
30,
|
March
31,
|
||||||||||||||||
2008
|
2007
|
2007
|
2007
|
2007
|
||||||||||||||||
Consolidated
Corporation
|
50.6 | % | 71.2 | % | 49.9 | % | 51.3 | % | 50.5 | % |
March
31, 2008
|
December 31, 2007 | |||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
|
||||||||||||
Tier
1 Capital
|
$ |
4,985
|
8.83
|
%
|
$ |
5,448
|
10.22
|
%
|
||||||||
Tier
1 Capital Minimum Requirement
|
2,259
|
4.00
|
2,133
|
4.00
|
||||||||||||
Excess
|
$ |
2,726
|
4.83
|
%
|
$ |
3,315
|
6.22
|
%
|
||||||||
Total
Capital
|
$ |
7,107
|
12.59
|
%
|
$ |
7,505
|
14.07
|
%
|
||||||||
Total
Capital Minimum Requirement
|
4,517
|
8.00
|
4,266
|
8.00
|
||||||||||||
Excess
|
$ |
2,590
|
4.59
|
%
|
$ |
3,239
|
6.07
|
%
|
||||||||
Risk-Adjusted
Assets
|
$ |
56,458
|
$ |
53,325
|
March 31, 2008 | December 31, 2007 | |||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
|
||||||||||||
Tier
1 Capital
|
$ |
4,985
|
8.29
|
%
|
$ |
5,448
|
9.46
|
%
|
||||||||
Minimum
Leverage Requirement
|
1,805
- 3,008
|
3.00
- 5.00
|
1,728
- 2,880
|
3.00
- 5.00
|
||||||||||||
Excess
|
$ |
3,180
- 1,977
|
5.29
- 3.29
|
%
|
$ |
3,720
- 2,568
|
6.46
- 4.46
|
%
|
||||||||
Adjusted
Average Total Assets
|
$ |
60,150
|
$ |
57,613
|
Hypothetical Change in Interest
Rates
|
Impact
to 2008
Pretax Income
|
|||
100
basis point gradual rise in
rates
|
0.1 | % | ||
100
basis point gradual decline in rates
|
(1.4 | %) |
PART
II - OTHER
INFORMATION
|
Maximum | ||||||||||||||||
Total
Number
|
Number of | |||||||||||||||
of
Shares
|
Shares that | |||||||||||||||
Purchased
as
|
May Yet | |||||||||||||||
Part
of Publicly
|
Be
Purchased
|
|||||||||||||||
Total Number |
Average
|
Announced
|
Under
the
|
|||||||||||||
of
Shares
|
Price
Paid
|
Plans
or
|
Plans
or
|
|||||||||||||
Period
|
Purchased
(1)
|
per
Share
|
Programs
|
Programs
|
||||||||||||
January 1 to
|
||||||||||||||||
January
31, 2008
|
1,853,830 | $ | 25.34 | 1,845,000 | 10,155,000 | |||||||||||
February 1 to
|
||||||||||||||||
February
29, 2008
|
2,942,214 | 26.61 | 2,937,400 | 7,217,600 | ||||||||||||
March 1 to
|
||||||||||||||||
March
31, 2008
|
4,720 | 27.85 | - | 7,217,600 | ||||||||||||
Total
|
4,800,764 | $ | 26.12 | 4,782,400 |
(1)
|
Includes
shares purchased by rabbi trusts pursuant to nonqualified deferred
compensation plans.
|
|
Exhibit
11
|
Statement
Regarding Computation of Earnings Per Share, Incorporated by Reference
to
Note 7 of Notes to Financial Statements contained in
Item
1 - Financial Statements
(unaudited) of Part I - Financial Information
herein.
|
|
Exhibit
12
|
Statement
Regarding Computation of Ratio of Earnings to Fixed
Charges.
|
Exhibit
31(a)
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities
Exchange Act of 1934, as
amended.
|
Exhibit
31(b)
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a) under the
Securities Exchange Act of 1934, as
amended.
|
Exhibit
32(a)
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
Exhibit
32(b)
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|
Exhibit
Number
|
Description
of Exhibit
|
|
(11)
|
Statement
Regarding Computation of Earnings Per Share, Incorporated by Reference
to Note 7 of Notes to Financial Statements contained in Item 1 - Financial
Statements (unaudited) of Part I - Financial Information
herein.
|
(12)
|
Statement
Regarding Computation of Ratio of Earnings to Fixed
Charges.
|
(31)(a)
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities
Exchange Act of 1934, as amended.
|
(31)(b)
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities
Exchange Act of 1934, as amended.
|
(32)(a)
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
(32)(b)
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|