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 September 30, 2009
|
||
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 has submitted electronically and posted on its Corporate
Web site, if any, every Interactive Data File required to be submitted and
posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during
the preceding 12 months (or such shorter period that the registrant was
required to submit and post such files). Yes [ ] 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.
|
||
Class
|
Outstanding at October 31,
2009
|
|
Common
Stock, $1.00 Par Value
|
524,694,757
|
|
PART
I. FINANCIAL INFORMATION
|
Page |
PART
II. OTHER INFORMATION
|
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Assets:
|
||||||||||||
Cash
and cash equivalents:
|
||||||||||||
Cash
and due from banks
|
$ | 674,747 | $ | 851,336 | $ | 982,132 | ||||||
Federal
funds sold and security resale agreements
|
40,739 | 101,069 | 68,623 | |||||||||
Money
market funds
|
33,666 | 120,002 | 59,938 | |||||||||
Total
cash and cash equivalents
|
749,152 | 1,072,407 | 1,110,693 | |||||||||
Interest
bearing deposits at other banks
|
1,531,018 | 9,684 | 8,727 | |||||||||
Trading
assets, at fair value
|
270,326 | 518,361 | 162,767 | |||||||||
Investment
securities:
|
||||||||||||
Available
for sale, at fair
value
|
6,310,124 | 7,430,552 | 7,131,346 | |||||||||
Held
to maturity, fair value $124,341 ($243,395 at December 31, 2008 and
$256,463 at September 30, 2008)
|
120,054 | 238,009 | 251,902 | |||||||||
Loans
held for sale
|
271,139 | 220,391 | 152,740 | |||||||||
Loans
and leases
|
45,835,175 | 49,764,153 | 50,264,502 | |||||||||
Allowance
for loan and lease losses
|
(1,413,743 | ) | (1,202,167 | ) | (1,031,494 | ) | ||||||
Net
loans and leases
|
44,421,432 | 48,561,986 | 49,233,008 | |||||||||
Premises
and equipment, net
|
569,875 | 564,789 | 541,799 | |||||||||
Goodwill
|
611,746 | 605,144 | 2,097,025 | |||||||||
Other
intangible assets
|
139,920 | 158,305 | 139,574 | |||||||||
Bank-owned
life insurance
|
1,181,564 | 1,157,612 | 1,158,392 | |||||||||
Other
real estate owned (OREO)
|
351,216 | 320,908 | 267,224 | |||||||||
Accrued
interest and other assets
|
2,017,757 | 1,478,270 | 1,245,700 | |||||||||
Total
Assets
|
$ | 58,545,323 | $ | 62,336,418 | $ | 63,500,897 | ||||||
Liabilities
and Equity:
|
||||||||||||
Deposits:
|
||||||||||||
Noninterest
bearing
|
$ | 8,286,269 | $ | 6,879,994 | $ | 6,359,020 | ||||||
Interest
bearing
|
33,434,120 | 34,143,147 | 33,680,582 | |||||||||
Total
deposits
|
41,720,389 | 41,023,141 | 40,039,602 | |||||||||
Federal
funds purchased and security repurchase agreements
|
718,106 | 1,190,000 | 2,230,421 | |||||||||
Other
short-term borrowings
|
822,520 | 2,868,033 | 4,036,777 | |||||||||
Accrued
expenses and other liabilities
|
1,370,032 | 1,370,969 | 977,552 | |||||||||
Long-term
borrowings
|
7,511,960 | 9,613,717 | 9,714,687 | |||||||||
Total
Liabilities
|
52,143,007 | 56,065,860 | 56,999,039 | |||||||||
Equity:
|
||||||||||||
Preferred
stock, $1.00 par value; 5,000,000 shares authorized; 1,715,000
shares issued and outstanding of Senior Preferred Stock, Series B
(liquidation preference of $1,000 per share)
|
1,715 | 1,715 | - | |||||||||
Common
stock, $1.00 par value; 373,764,081 shares issued (272,318,615 shares
at December 31, 2008 and 267,455,394 shares at September 30,
2008)
|
373,764 | 272,319 | 267,455 | |||||||||
Additional
paid-in capital
|
4,295,403 | 3,838,867 | 2,063,165 | |||||||||
Retained
earnings
|
1,930,715 | 2,538,989 | 4,513,574 | |||||||||
Treasury
stock, at cost: 5,453,457 shares (6,977,434 shares at
December
31, 2008 and 7,434,382 shares at September 30, 2008)
|
(150,590 | ) | (192,960 | ) | (205,713 | ) | ||||||
Deferred
compensation
|
(37,355 | ) | (40,797 | ) | (38,736 | ) | ||||||
Accumulated
other comprehensive income, net of related taxes
|
(22,278 | ) | (157,952 | ) | (107,803 | ) | ||||||
Total
Marshall & Ilsley Corporation shareholders' equity
|
6,391,374 | 6,260,181 | 6,491,942 | |||||||||
Noncontrolling
interest in subsidiaries
|
10,942 | 10,377 | 9,916 | |||||||||
Total
Equity
|
6,402,316 | 6,270,558 | 6,501,858 | |||||||||
Total
Liabilities and Equity
|
$ | 58,545,323 | $ | 62,336,418 | $ | 63,500,897 | ||||||
See
notes to financial statements.
|
Three
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Interest
and fee income
|
||||||||
Loans
and leases
|
$ | 547,505 | $ | 714,099 | ||||
Investment
securities:
|
||||||||
Taxable
|
43,565 | 68,959 | ||||||
Exempt
from federal income taxes
|
10,671 | 13,034 | ||||||
Trading
securities
|
136 | 368 | ||||||
Short-term
investments
|
1,200 | 2,191 | ||||||
Total
interest and fee income
|
603,077 | 798,651 | ||||||
Interest
expense
|
||||||||
Deposits
|
133,633 | 213,858 | ||||||
Short-term
borrowings
|
1,546 | 34,645 | ||||||
Long-term
borrowings
|
79,207 | 109,499 | ||||||
Total
interest expense
|
214,386 | 358,002 | ||||||
Net
interest income
|
388,691 | 440,649 | ||||||
Provision
for loan and lease losses
|
578,701 | 154,962 | ||||||
Net
interest income (loss) after provision for loan and lease
losses
|
(190,010 | ) | 285,687 | |||||
Other
income
|
||||||||
Wealth
management
|
66,678 | 71,349 | ||||||
Service
charges on deposits
|
33,564 | 36,676 | ||||||
Gain
on sale of mortgage loans
|
11,771 | 4,537 | ||||||
Other
mortgage banking revenue
|
934 | 961 | ||||||
Net
investment securities gains (losses)
|
(1,517 | ) | 987 | |||||
Bank-owned
life insurance revenue
|
10,347 | 12,763 | ||||||
Gain
on termination of debt
|
56,148 | - | ||||||
OREO
income
|
4,317 | 3,965 | ||||||
Other
|
45,623 | 52,594 | ||||||
Total
other income
|
227,865 | 183,832 | ||||||
Other
expense
|
||||||||
Salaries
and employee benefits
|
179,175 | 184,018 | ||||||
Net
occupancy and equipment
|
33,297 | 31,655 | ||||||
Software
expenses
|
7,704 | 6,508 | ||||||
Processing
charges
|
33,623 | 33,202 | ||||||
Supplies,
printing, postage and delivery
|
8,376 | 9,289 | ||||||
FDIC
insurance
|
17,813 | 6,005 | ||||||
Professional
services
|
23,541 | 16,493 | ||||||
Amortization
of intangibles
|
5,889 | 5,999 | ||||||
OREO
expenses
|
56,445 | 14,111 | ||||||
Other
|
43,119 | 52,520 | ||||||
Total
other expense
|
408,982 | 359,800 | ||||||
Income
(loss) before income taxes
|
(371,127 | ) | 109,719 | |||||
Provision
(benefit) for income taxes
|
(148,170 | ) | 26,378 | |||||
Net
income (loss)
|
(222,957 | ) | 83,341 | |||||
Less: Net
income attributable to noncontrolling interests
|
(402 | ) | (203 | ) | ||||
Net
income (loss) attributable to Marshall & Ilsley
Corporation
|
(223,359 | ) | 83,138 | |||||
Preferred
dividends
|
(25,068 | ) | - | |||||
Net
income (loss) attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (248,427 | ) | $ | 83,138 | |||
Per
share attributable to Marshall & Ilsley Corporation common
shareholders:
|
||||||||
Basic
|
$ | (0.68 | ) | $ | 0.32 | |||
Diluted
|
$ | (0.68 | ) | $ | 0.32 | |||
Dividends
paid per common share
|
$ | 0.01 | $ | 0.32 | ||||
Weighted
average common shares outstanding (000's):
|
||||||||
Basic
|
366,846 | 258,877 | ||||||
Diluted
|
366,846 | 259,224 | ||||||
See
notes to financial statements.
|
Nine
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Interest
and fee income
|
||||||||
Loans
and leases
|
$ | 1,671,002 | $ | 2,224,248 | ||||
Investment
securities:
|
||||||||
Taxable
|
164,096 | 218,212 | ||||||
Exempt
from federal income taxes
|
34,468 | 41,170 | ||||||
Trading
securities
|
3,574 | 1,361 | ||||||
Short-term
investments
|
2,228 | 7,278 | ||||||
Total
interest and fee income
|
1,875,368 | 2,492,269 | ||||||
Interest
expense
|
||||||||
Deposits
|
409,995 | 705,837 | ||||||
Short-term
borrowings
|
8,419 | 126,207 | ||||||
Long-term
borrowings
|
274,693 | 341,554 | ||||||
Total
interest expense
|
693,107 | 1,173,598 | ||||||
Net
interest income
|
1,182,261 | 1,318,671 | ||||||
Provision
for loan and lease losses
|
1,675,617 | 1,187,264 | ||||||
Net
interest income (loss) after provision for loan and lease
losses
|
(493,356 | ) | 131,407 | |||||
Other
income
|
||||||||
Wealth
management
|
195,197 | 217,988 | ||||||
Service
charges on deposits
|
102,932 | 110,255 | ||||||
Gain
on sale of mortgage loans
|
38,339 | 18,603 | ||||||
Other
mortgage banking revenue
|
3,219 | 2,883 | ||||||
Net
investment securities gains
|
81,220 | 27,155 | ||||||
Bank-owned
life insurance revenue
|
27,625 | 37,126 | ||||||
Gain
on termination of debt
|
68,446 | - | ||||||
OREO
income
|
9,849 | 6,788 | ||||||
Other
|
144,945 | 161,264 | ||||||
Total
other income
|
671,772 | 582,062 | ||||||
Other
expense
|
||||||||
Salaries
and employee benefits
|
521,601 | 545,254 | ||||||
Net
occupancy and equipment
|
99,527 | 94,110 | ||||||
Software
expenses
|
21,317 | 19,090 | ||||||
Processing
charges
|
101,157 | 98,992 | ||||||
Supplies,
printing, postage and delivery
|
26,400 | 32,609 | ||||||
FDIC
insurance
|
82,150 | 10,022 | ||||||
Professional
services
|
64,719 | 48,140 | ||||||
Amortization
of intangibles
|
17,526 | 17,921 | ||||||
OREO
expenses
|
124,846 | 49,323 | ||||||
Other
|
109,555 | 140,084 | ||||||
Total
other expense
|
1,168,798 | 1,055,545 | ||||||
Loss
before income taxes
|
(990,382 | ) | (342,076 | ) | ||||
Benefit
for income taxes
|
(467,295 | ) | (178,272 | ) | ||||
Net
loss
|
(523,087 | ) | (163,804 | ) | ||||
Less: Net
income attributable to noncontrolling interests
|
(1,193 | ) | (640 | ) | ||||
Net
loss attributable to Marshall & Ilsley Corporation
|
(524,280 | ) | (164,444 | ) | ||||
Preferred
dividends
|
(75,040 | ) | - | |||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (599,320 | ) | $ | (164,444 | ) | ||
Per
share attributable to Marshall & Ilsley Corporation common
shareholders:
|
||||||||
Basic
|
$ | (1.97 | ) | $ | (0.63 | ) | ||
Diluted
|
$ | (1.97 | ) | $ | (0.63 | ) | ||
Dividends
paid per common share
|
$ | 0.03 | $ | 0.95 | ||||
Weighted
average common shares outstanding (000's):
|
||||||||
Basic
|
304,450 | 259,146 | ||||||
Diluted
|
304,450 | 259,146 | ||||||
See
notes to financial statements.
|
Nine
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Net
Cash Provided by Operating Activities
|
$ | 828,767 | $ | 561,840 | ||||
Cash
Flows from Investing Activities:
|
||||||||
Net
increase in short-term investments
|
(1,521,332 | ) | (13 | ) | ||||
Proceeds
from sales of securities available for sale
|
1,245,647 | 122,524 | ||||||
Proceeds
from maturities of securities available for sale
|
1,228,936 | 971,069 | ||||||
Proceeds
from sales of securities held to maturity
|
- | 1,633 | ||||||
Proceeds
from maturities of securities held to maturity
|
119,040 | 122,735 | ||||||
Purchases
of securities available for sale
|
(1,097,075 | ) | (624,699 | ) | ||||
Net
decrease/(increase) in loans and leases
|
1,989,954 | (3,443,587 | ) | |||||
Purchases
of premises and equipment, net
|
(42,105 | ) | (71,106 | ) | ||||
Cash
paid for acquisitions, net of cash and cash equivalents
acquired
|
(479 | ) | (476,625 | ) | ||||
Proceeds
from divestitures
|
- | 2,460 | ||||||
Net
proceeds from sale of OREO
|
207,193 | 67,204 | ||||||
Net
cash provided by/(used in) investing activities
|
2,129,779 | (3,328,405 | ) | |||||
Cash
Flows from Financing Activities:
|
||||||||
Net
increase in deposits
|
733,073 | 3,255,764 | ||||||
Net
decrease in short-term borrowings
|
(2,514,236 | ) | (648,774 | ) | ||||
Proceeds
from issuance of long-term borrowings
|
375 | 1,282,056 | ||||||
Payments
of long-term borrowings
|
(1,989,112 | ) | (1,484,046 | ) | ||||
Dividends
paid on preferred stock
|
(64,551 | ) | - | |||||
Dividends
paid on common stock
|
(8,953 | ) | (244,990 | ) | ||||
Proceeds
from the issuance of common stock
|
561,987 | 25,606 | ||||||
Purchases
of common stock
|
- | (130,870 | ) | |||||
Other
|
(384 | ) | - | |||||
Net
cash (used in)/provided by financing activities
|
(3,281,801 | ) | 2,054,746 | |||||
Net
decrease in cash and cash equivalents
|
(323,255 | ) | (711,819 | ) | ||||
Cash
and cash equivalents, beginning of year
|
1,072,407 | 1,822,512 | ||||||
Cash
and cash equivalents, end of period
|
$ | 749,152 | $ | 1,110,693 | ||||
Supplemental
Cash Flow Information:
|
||||||||
Cash
paid/(received) during the period for:
|
||||||||
Interest
|
$ | 770,216 | $ | 1,240,144 | ||||
Income
taxes
|
(118,564 | ) | 76,742 | |||||
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, 2008 (“2008 10-K”). 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 and nine months ended
September 30, 2009 and 2008. The results of operations for the
three and nine months ended September 30, 2009 and 2008 are not
necessarily indicative of results to be expected for the entire
year. The Corporation issued its consolidated financial
statements by filing them with the Securities and Exchange Commission (the
“SEC”) on November 9, 2009 and has evaluated subsequent events up to the
time the consolidated financial statements were
filed.
|
2.
|
New
Accounting Pronouncements
|
|
In
June 2009, the Financial Accounting Standards Board (“FASB”) issued the
FASB Accounting Standards CodificationTM
(the “Codification”) to become the single official source of
authoritative, nongovernmental U.S. Generally Accepted Accounting
Principles (“GAAP”), except for rules and interpretive releases of the
SEC, which are also sources of authoritative GAAP for SEC
registrants. The Codification is effective for financial
statements issued for interim and annual periods ending after September
15, 2009. The Codification did not change GAAP but reorganizes the
literature using a consistent structure organized by topic, subtopic,
section and paragraph, each of which is identified by a numerical
designation. As the Codification was not intended to change or
alter existing GAAP, it did not impact the consolidated financial
statements. However, the Corporation ceased using prior GAAP references
and is using the new Codification when referring to GAAP in these Notes to
Consolidated Financial Statements.
|
|
New
accounting guidance issued after the effective date of the Codification
will be issued in the form of Accounting Standards Updates
(“ASUs”). ASUs will not be considered authoritative in their
own right, but instead will serve to update the
Codification.
|
|
In
September 2009, the FASB issued ASU 2009-12, Investments in Certain
Entities that Calculate Net Asset Value per Share (or its Equivalent)
(“ASU 2009-12”), which provides additional guidance on how the fair
value of alternative investments such as private equity investments should
be estimated and requires additional disclosures of the investment’s
attributes. Under the updated guidance, the fair value of
investments within its scope can be determined using the investment’s net
asset value per share or its equivalent. The Corporation
elected to early adopt ASU 2009-12 as of September 30, 2009, as
permitted. The impact of adoption was not
significant. See Note 3- Fair Value Measurements in the Notes
to Financial Statements for more information regarding the attributes of
the Corporation’s private equity
investments.
|
|
In
June 2009, the FASB issued SFAS No. 166, Accounting
for Transfers of Financial Assets – an amendment of FASB Statement No.
140 (“SFAS 166”) and SFAS No. 167, Amendments
to FASB Interpretation No. 46(R) (“SFAS 167”). These two standards
are not yet part of the Codification. SFAS No. 166 eliminates
the concept of a “qualifying special-purpose entity,” changes the
requirements for derecognizing financial assets, and requires additional
disclosures regarding an entity’s continuing involvement in and exposure
to risks related to transferred financial assets. SFAS 167, which amends
FASB Interpretation No. 46 (revised December 2003), replaces the
quantitative approach previously required for determining which enterprise
should consolidate a variable interest entity with a consolidation
approach focused on which enterprise has the power to direct the
activities of a variable interest entity and the obligation to absorb
losses of the entity or the right to receive benefits from the
entity. SFAS 167 also requires ongoing reassessments of whether
an enterprise is the primary beneficiary of a variable interest entity,
and eliminates an exception indicating that a troubled debt restructuring,
as defined by the Debt Topic of the Codification, was not an event that
required reconsideration of whether an entity is a variable interest
entity and whether an enterprise is the primary beneficiary
of a variable interest entity. SFAS No. 166
and 167 are effective for
the Corporation on January 1, 2010. The Corporation is evaluating the
impact that adoption of SFAS 166 and 167 will have on the consolidated
financial statements.
|
|
In
May 2009, the FASB issued the Subsequent Events Topic of the Codification,
which sets forth general standards for potential recognition or disclosure
of events that occur after the balance sheet date but before financial
statements are issued or are available to be issued. This topic
became effective in the second quarter of 2009 and did not have a material
impact on the consolidated financial
statements.
|
|
In
April 2009, the FASB issued additional application guidance and required
enhanced disclosures regarding fair value measurements and impairments of
investment securities.
|
|
Additional
application guidance included in the Fair Value Measurements and
Disclosures Topic of the Codification relates to estimating fair value,
when the volume and level of activity for the asset or liability have
decreased significantly and for identifying circumstances that indicate a
transaction is not orderly. Application guidance included in
the Investments – Debt and Equity Securities Topic of the Codification
amended previous other-than-temporary impairment guidance in GAAP for debt
securities to make the guidance more operational and to improve the
presentation and disclosure of other-than-temporary impairments on debt
and equity securities in the financial statements. No
amendments were made related to the recognition and measurement guidance
related to other-than-temporary impairments of equity
securities. As permitted, the Corporation elected to early
adopt this application guidance as of January 1, 2009. See Note
7 – Investment Securities in Notes to Financial Statements for information
regarding the impact of adopting this application
guidance.
|
|
Enhanced
disclosures related to the Financial Instruments Topic of the Codification
require disclosures about the fair value of financial instruments in
interim reporting periods of publicly traded companies as well as in
annual financial statements. These disclosure provisions were
effective for the Corporation’s quarter ended June 30,
2009. See Note 3 – Fair Value Measurements and Note 14 – Fair
Value of Financial Instruments in Notes to Financial Statements for
information regarding the fair value of financial instruments at September
30, 2009.
|
|
On
January 1, 2009, the Corporation adopted updated accounting and reporting
guidance under the Consolidation Topic of the Codification for ownership
interests in consolidated subsidiaries held by parties other than the
parent, previously known as minority interests and now known as
noncontrolling interests, including the accounting treatment upon the
deconsolidation of a subsidiary. The updated accounting and
reporting guidance clarifies that a noncontrolling interest in a
subsidiary is an ownership interest in the consolidated entity that should
be reported as a separate component within total equity in the
consolidated financial statements. Additionally, consolidated
net income is now reported with separate disclosure of the amounts
attributable to the parent and to the noncontrolling
interests.
|
|
The
changes to the Consolidation Topic of the Codification were applied
prospectively, except for the provisions related to the presentation of
noncontrolling interests. As of September 30, 2009, December
31, 2008 and September 30, 2008, noncontrolling interests of $10.9
million, $10.4 million and $9.9 million, respectively, have been
reclassified from Accrued Expenses and Other Liabilities to Total Equity
in the Consolidated Balance Sheets. For the three months ended
September 30, 2009 and 2008, net income attributable to noncontrolling
interests of $0.4 million and $0.2 million, respectively, is included in
net income. For the nine months ended September 30, 2009 and
2008, net income attributable to noncontrolling interests of $1.2 million
and $0.6 million, respectively, is included in net
income. Prior to the adoption of Consolidation Topic of the
Codification, noncontrolling interests were a deduction to determine net
income. Under the updated Consolidation Topic of the
Codification, noncontrolling interests are a deduction from net income
used to arrive at net income attributable to the
Corporation. Earnings per common share was not affected as a
result of the adoption of the provisions of the updated Consolidation
Topic of the Codification.
|
3.
|
Fair
Value Measurements
|
|
The
Fair Value Measurements and Disclosures Topic of the Codification
generally applies whenever other topics require or permit assets or
liabilities to be measured at fair value. Under the topic, 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 topic does not expand the use of fair value in any
new circumstances.
|
|
Fair-Value
Hierarchy
|
|
The
Fair Value Measurements and Disclosures Topic of the Codification
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, residential
mortgage-backed securities and obligations of states and political
subdivisions where quoted prices are not available for identical
securities in an active market, the Corporation 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, against 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 Private Equity investments generally take the form of
investments in private equity funds. The private equity
investments are valued using the Corporation’s ownership interest in
partners’ capital to which a proportionate share of net assets is
attributed and the valuations provided by the general partners on a
quarterly basis. These nonpublic investments are included in
Level 3 of the fair value hierarchy because the fair value is not readily
determinable and the redemption of the investments will occur via
distribution through the sale of the underlying investments of the private
equity fund. The private equity fund lives are generally ten
years and the majority of the private equity distributions are expected to
occur in the next five to ten years. At September 30, 2009,
unfunded private equity commitments were approximately $50
million.
|
|
Estimated
fair values for residual interests in the form of interest only strips
from automobile loan securitizations were based on a 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. The fair value of over-the-counter
interest rate contracts are measured using discounted cash flow analysis
that incorporates significant inputs, including LIBOR curve, derivative
counterparty spreads and measurements of volatility. Interest
rate contracts that are valued using discounted cash flow analysis through
use of models, and other observable inputs are considered Level
2.
|
|
Certain
derivative transactions are executed with counterparties who are large
financial institutions (“dealers”). These derivative
transactions primarily consist of interest rate swaps that are used for
fair value hedges, cash flow hedges and economic hedges of interest rate
swaps executed with the Corporation’s customers. The
Corporation and its subsidiaries maintain risk management policies and
procedures to monitor and limit exposure to credit risk to derivative
transactions with dealers. Approved dealers for these
transactions must have and maintain an investment grade rating on
long-term senior debt from at least two nationally recognized statistical
rating organizations or have a guarantor with an acceptable rating from
such organizations. International Swaps and Derivative
Association Master Agreements (“ISDA”) and Credit Support Annexes (“CSA”)
are employed for all contracts with dealers. These agreements
contain bilateral collateral arrangements. Notwithstanding its
policies and procedures, the Corporation recognizes that unforeseen events
could result in counterparty failure. The Corporation also
recognizes that there could be additional credit exposure due to certain
industry conventions established for operational
efficiencies.
|
|
On
a quarterly basis, the Corporation performs an analysis using historical
and market implied default and recovery rates that also consider certain
industry conventions established for operational efficiencies to estimate
the potential impact on the reported fair values of these derivative
financial assets and liabilities due to counterparty credit risk and the
Corporation’s own credit risk. Based on this analysis, the
Corporation determined that the impact of these factors was insignificant
and did not make any additional credit risk adjustments for purposes of
determining the reported fair values of these derivative assets and
liabilities with dealers at September 30,
2009.
|
|
Certain
derivative transactions are executed with customers whose counterparty
credit risk is similar in nature to the credit risk associated with the
Corporation’s lending activities. As is the case with a loan,
the Corporation evaluates the credit risk of each of these customers on an
individual basis and, where deemed appropriate, collateral is
obtained. The type of collateral varies and is often the same
collateral as the collateral obtained to secure a customer’s
loan. For purposes of assessing the potential impact of
counterparty credit risk on the fair values of derivative assets with
customers, the Corporation used a probability analysis to estimate the
amount of expected loss exposure due to customer default at some point in
the remaining term of the entire portfolio of customer derivative
contracts outstanding at September 30, 2009. While not
significant, the Corporation did factor the estimated amount of expected
loss due to customer default in the reported fair value of its customer
derivative assets at September 30,
2009.
|
|
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 September 30, 2009
($000’s):
|
Quoted
Prices in Active Markets for Identical Assets or Liabilities (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
||||||||||
Assets
(1)
|
||||||||||||
Trading
Assets:
|
||||||||||||
Trading
securities
|
$ | - | $ | 18,425 | $ | - | ||||||
Derivative
assets
|
- | 251,901 | - | |||||||||
Total
trading assets
|
$ | - | $ | 270,326 | $ | - | ||||||
Investment
securities available for sale (2)
|
||||||||||||
Investment
securities
|
$ | 154 | $ | 5,593,363 | $ | 201,866 | ||||||
Private
equity investments
|
- | - | 68,870 | |||||||||
Total
investment securities available for sale
|
$ | 154 | $ | 5,593,363 | $ | 270,736 | ||||||
Accrued
interest and other assets:
|
||||||||||||
Financial
guarantees - credit protection purchased
|
$ | - | $ | 14 | $ | - | ||||||
Liabilities
(1)
|
||||||||||||
Other
short-term borrowings
|
$ | - | $ | 6,696 | $ | - | ||||||
Accrued
expenses and other liabilities:
|
||||||||||||
Derivative
liabilities
|
$ | - | $ | 220,228 | $ | 11,600 | ||||||
Financial
guarantees - credit protection sold
|
- | 198 | - | |||||||||
Total
accrued expenses and other liabilities
|
- | 220,426 | 11,600 |
(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 13 – Derivative Financial
Instruments and Hedging Activities in Notes to Financial Statements for
further information. Level 3 derivative liabilities represent
the fair value of the derivative financial instrument entered into in
conjunction with the sale of the Corporation’s shares of Visa, Inc.
(“Visa”) Class B common stock. See Note 17 – Guarantees in
Notes to Financial Statements for additional information regarding
Visa.
|
(2)
|
The
investment securities included in Level 3 are primarily senior tranche
asset-backed securities. The amounts presented are exclusive of
$390,643 of investments in Federal Reserve Bank and FHLB stock, which are
bought and sold at par and are carried at cost, and $55,228 in affordable
housing partnerships, which are generally carried on the equity
method.
|
|
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 nine months ended September 30,
2009 ($000’s):
|
Investment Securities
(1)
|
Private Equity
Investments (2)
|
Other
Assets
|
Total
|
Derivative
Liabilities
|
||||||||||||||||
Balance
at December 31, 2008
|
$ | 135,953 | $ | 65,288 | $ | 5,903 | $ | 207,144 | $ | - | ||||||||||
Net
payments, purchases and sales
|
(1,008 | ) | 706 | (255 | ) | (557 | ) | - | ||||||||||||
Discount
accretion
|
49 | - | 160 | 209 | - | |||||||||||||||
Net
transfers in and/or out of Level 3
|
(2,860 | ) | - | - | (2,860 | ) | - | |||||||||||||
Total
gains or losses (realized or unrealized):
|
||||||||||||||||||||
Included
in earnings
|
- | 228 | 52 | 280 | - | |||||||||||||||
Included
in other comprehensive income
|
34,993 | - | (606 | ) | 34,387 | - | ||||||||||||||
Balance
at March 31, 2009
|
$ | 167,127 | $ | 66,222 | $ | 5,254 | $ | 238,603 | $ | - | ||||||||||
Net
payments, purchases and sales
|
(1,048 | ) | 426 | (194 | ) | (816 | ) | - | ||||||||||||
Discount
accretion
|
41 | - | 148 | 189 | - | |||||||||||||||
Net
transfers in and/or out of Level 3
|
- | - | - | - | - | |||||||||||||||
Total
gains or losses (realized or unrealized):
|
||||||||||||||||||||
Included
in earnings
|
- | 3,869 | 10 | 3,879 | 14,743 | |||||||||||||||
Included
in other comprehensive income
|
18,439 | - | (273 | ) | 18,166 | - | ||||||||||||||
Balance
at June 30, 2009
|
$ | 184,559 | $ | 70,517 | $ | 4,945 | $ | 260,021 | $ | 14,743 | ||||||||||
Net
payments, purchases and sales
|
(902 | ) | 2,833 | (4,624 | ) | (2,693 | ) | (3,143 | ) | |||||||||||
Discount
accretion
|
44 | - | - | 44 | - | |||||||||||||||
Net
transfers in and/or out of Level 3
|
31,447 | - | - | 31,447 | - | |||||||||||||||
Total
gains or losses (realized or unrealized):
|
||||||||||||||||||||
Included
in earnings
|
- | (4,480 | ) | 238 | (4,242 | ) | - | |||||||||||||
Included
in other comprehensive income
|
(13,282 | ) | - | (559 | ) | (13,841 | ) | - | ||||||||||||
Balance
at September 30, 2009
|
$ | 201,866 | $ | 68,870 | $ | - | $ | 270,736 | $ | 11,600 | ||||||||||
Unrealized
gains or (losses) for the period included in earnings attributable to
unrealized gains or losses for financial instruments still held at
September 30, 2009
|
$ | - | $ | (671 | ) | $ | - | $ | (671 | ) | $ | (14,743 | ) |
(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.
|
|
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 September 30, 2008
($000’s):
|
Quoted
Prices in Active Markets for Identical Assets or Liabilities (Level
1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
||||||||||
Assets
(1)
|
||||||||||||
Trading
Assets:
|
||||||||||||
Trading
securities
|
$ | - | $ | 69,532 | $ | - | ||||||
Derivative
assets
|
214 | 93,021 | - | |||||||||
Total
trading assets
|
$ | 214 | $ | 162,553 | $ | - | ||||||
Investment
securities available for sale (2)
|
||||||||||||
Investment
securities
|
$ | 244 | $ | 6,510,832 | $ | 172,966 | ||||||
Private
equity investments
|
- | - | 72,434 | |||||||||
Other
assets
|
- | - | 5,756 | |||||||||
Total
investment securities available for sale
|
$ | 244 | $ | 6,510,832 | $ | 251,156 | ||||||
Liabilities
(1)
|
||||||||||||
Other
short-term borrowings
|
$ | - | $ | 6,634 | $ | - | ||||||
Accrued
expenses and other liabilities:
|
||||||||||||
Derivative
liabilities
|
$ | (1,215 | ) | $ | 69,852 | $ | - |
(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 13 in Notes to Financial
Statements for further information.
|
(2)
|
The
amounts presented are exclusive of $327,323 of investments in Federal
Reserve Bank and FHLB stock, which are bought and sold at par and are
carried at cost, and $41,791 in affordable housing partnerships, which are
generally carried on the equity
method.
|
|
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 nine months ended September 30,
2008 ($000’s):
|
Investment Securities
(1)
|
Private Equity
Investments (2)
|
Other
Assets
|
Total
|
|||||||||||||
Balance
at January 1, 2008
|
$ | 2,066 | $ | 54,121 | $ | 9,030 | $ | 65,217 | ||||||||
Net
payments, purchases and sales
|
14,319 | 2,682 | (977 | ) | 16,024 | |||||||||||
Discount
accretion
|
5 | - | 209 | 214 | ||||||||||||
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 | ||||||||
Net
payments, purchases and sales
|
(3 | ) | 3,092 | (965 | ) | 2,124 | ||||||||||
Discount
accretion/(premium amortization)
|
(2 | ) | - | 183 | 181 | |||||||||||
Net
transfers in and/or out of Level 3
|
56,007 | - | - | 56,007 | ||||||||||||
Total
gains or losses (realized or unrealized):
|
||||||||||||||||
Included
in earnings
|
- | 613 | - | 613 | ||||||||||||
Included
in other comprehensive income
|
- | - | 764 | 764 | ||||||||||||
Balance
at June 30, 2008
|
$ | 72,392 | $ | 61,559 | $ | 6,195 | $ | 140,146 | ||||||||
Net
payments, purchases and sales
|
10,746 | 9,834 | (626 | ) | 19,954 | |||||||||||
Discount
accretion
|
31 | - | 173 | 204 | ||||||||||||
Net
transfers in and/or out of Level 3
|
129,691 | - | - | 129,691 | ||||||||||||
Total
gains or losses (realized or unrealized):
|
||||||||||||||||
Included
in earnings
|
- | 1,041 | - | 1,041 | ||||||||||||
Included
in other comprehensive income
|
(39,894 | ) | - | 14 | (39,880 | ) | ||||||||||
Balance
at September 30, 2008
|
$ | 172,966 | $ | 72,434 | $ | 5,756 | $ | 251,156 | ||||||||
Unrealized
gains or losses for the period included in earnings attributable to
unrealized gains or losses for financial instruments still held at
September 30, 2008
|
$ | - | $ | 165 | $ | (2,020 | ) | $ | (1,855 | ) |
(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.
|
Assets and Liabilities
Measured at Fair Value on a Nonrecurring
Basis
|
|
Loans
held for sale are recorded at lower of cost or market and therefore are
reported at fair value on a nonrecurring basis. Such fair
values are generally based on bids and are considered Level 2 fair
values.
|
|
Nonaccrual
loans greater than an established threshold are individually evaluated for
impairment. Impairment is measured based on the fair value of
the collateral less estimated selling costs or the fair value of the loan
(“collateral value method”). All consumer-related renegotiated
loans are evaluated for impairment based on the present value of the
estimated cash flows discounted at the loan’s original effective interest
rate (“discounted cash flow method”). A valuation allowance is
recorded for the excess of the loan’s recorded investment over the amount
determined by either the collateral value method or the discounted cash
flow method. This valuation allowance is a component of the
Allowance for loan and lease losses. The discounted cash flow
method is not a fair value measure. For the collateral value
method, the Corporation generally obtains appraisals to support the fair
value of collateral underlying loans. 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
using the collateral value method, a valuation allowance of $277.2 million
and $88.8 million was recorded for loans with a recorded investment of
$857.1 million and $375.1 million at September 30, 2009 and September 30,
2008, respectively. See Note 9 – Allowance for Loan and Lease
Losses in Notes to Financial Statements for more
information.
|
|
OREO
is recorded at fair value based on property appraisals, less estimated
selling costs, at the date of transfer. Subsequent to transfer, OREO is
carried at the lower of cost or fair value, less estimated selling costs.
The carrying value of OREO is not re-measured to fair value on a recurring
basis but is subject to fair value adjustments when the carrying value
exceeds the fair value, less estimated selling costs. At
September 30, 2009 and 2008, the estimated fair value of OREO, less
estimated selling costs amounted to $351.2 million and $267.2 million,
respectively.
|
|
On
January 1, 2008, the Corporation adopted new guidance under the Financial
Instruments Topic of the Codification, which 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. This guidance 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. The Financial Instruments Topic of the Codification
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. However, the Corporation may elect to measure newly
acquired financial instruments at fair value in the
future.
|
4.
|
Comprehensive
Income
|
|
The
following tables present the Corporation’s comprehensive income
($000’s):
|
Three
Months Ended September 30, 2009
|
||||||||||||
Before-Tax
Amount
|
Tax
(Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||
Net
loss
|
$ | (222,957 | ) | |||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | 59,330 | $ | (21,108 | ) | $ | 38,222 | |||||
Reclassification
for securities transactions included in net income
|
(2,787 | ) | 975 | (1,812 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | 56,543 | $ | (20,133 | ) | $ | 36,410 | |||||
Unrealized
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | 547 | $ | (191 | ) | $ | 356 | |||||
Reclassification
adjustments for hedging activities included in net income
|
16,349 | (5,722 | ) | 10,627 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | 16,896 | $ | (5,913 | ) | $ | 10,983 | |||||
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
|
(350 | ) | 69 | (281 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (350 | ) | $ | 69 | $ | (281 | ) | ||||
Other
comprehensive income, net of tax
|
47,112 | |||||||||||
Total
comprehensive income (loss)
|
(175,845 | ) | ||||||||||
Less: Comprehensive
income attributable to the noncontrolling interests
|
(402 | ) | ||||||||||
Comprehensive
income (loss) attributable to Marshall & Ilsley
Corporation
|
$ | (176,247 | ) | |||||||||
Three
Months Ended September 30, 2008
|
||||||||||||
Before-Tax
Amount
|
Tax
(Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||
Net
income
|
$ | 83,341 | ||||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | (56,128 | ) | $ | 19,630 | $ | (36,498 | ) | ||||
Reclassification
for securities transactions included in net income
|
(207 | ) | 72 | (135 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | (56,335 | ) | $ | 19,702 | $ | (36,633 | ) | ||||
Unrealized
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | (15,034 | ) | $ | 5,262 | $ | (9,772 | ) | ||||
Reclassification
adjustments for hedging activities included in net income
|
11,552 | (4,043 | ) | 7,509 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | (3,482 | ) | $ | 1,219 | $ | (2,263 | ) | ||||
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
|
(497 | ) | 184 | (313 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (497 | ) | $ | 184 | $ | (313 | ) | ||||
Other
comprehensive income (loss), net of tax
|
(39,209 | ) | ||||||||||
Total
comprehensive income
|
44,132 | |||||||||||
Less: Comprehensive
income attributable to the noncontrolling interests
|
(203 | ) | ||||||||||
Comprehensive
income attributable to Marshall & Ilsley Corporation
|
$ | 43,929 | ||||||||||
Nine
Months Ended September 30, 2009
|
||||||||||||
Before-Tax
Amount
|
Tax
(Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||
Net
loss
|
$ | (523,087 | ) | |||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | 198,132 | $ | (69,843 | ) | $ | 128,289 | |||||
Reclassification
for securities transactions included in net income
|
(46,655 | ) | 16,329 | (30,326 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | 151,477 | $ | (53,514 | ) | $ | 97,963 | |||||
Unrealized
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | 11,274 | $ | (3,945 | ) | $ | 7,329 | |||||
Reclassification
adjustments for hedging activities included in net income
|
47,903 | (16,766 | ) | 31,137 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | 59,177 | $ | (20,711 | ) | $ | 38,466 | |||||
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
|
(1,049 | ) | 294 | (755 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (1,049 | ) | $ | 294 | $ | (755 | ) | ||||
Other
comprehensive income, net of tax
|
135,674 | |||||||||||
Total
comprehensive income (loss)
|
(387,413 | ) | ||||||||||
Less: Comprehensive
income attributable to the noncontrolling interests
|
(1,193 | ) | ||||||||||
Comprehensive
income (loss) attributable to Marshall & Ilsley
Corporation
|
$ | (388,606 | ) | |||||||||
Nine
Months Ended September 30, 2008
|
||||||||||||
Before-Tax
Amount
|
Tax
(Expense) Benefit
|
Net-of-Tax Amount
|
||||||||||
Net
loss
|
$ | (163,804 | ) | |||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | (87,660 | ) | $ | 30,646 | $ | (57,014 | ) | ||||
Reclassification
for securities transactions included in net income
|
(340 | ) | 119 | (221 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | (88,000 | ) | $ | 30,765 | $ | (57,235 | ) | ||||
Unrealized
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | (23,197 | ) | $ | 8,119 | $ | (15,078 | ) | ||||
Reclassification
adjustments for hedging activities included in net income
|
29,529 | (10,335 | ) | 19,194 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | 6,332 | $ | (2,216 | ) | $ | 4,116 | |||||
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
|
(1,553 | ) | 576 | (977 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (1,553 | ) | $ | 576 | $ | (977 | ) | ||||
Other
comprehensive income (loss), net of tax
|
(54,096 | ) | ||||||||||
Total
comprehensive income (loss)
|
(217,900 | ) | ||||||||||
Less: Comprehensive
income attributable to the noncontrolling interests
|
(640 | ) | ||||||||||
Comprehensive
income (loss) attributable to Marshall & Ilsley
Corporation
|
$ | (218,540 | ) | |||||||||
|
A
reconciliation of the numerators and denominators of the basic and diluted
per common share computations are as follows (dollars and shares in
thousands, except per share data):
|
Three
Months Ended September 30, 2009
|
||||||||||||
Income
(Numerator)
|
Average
Shares (Denominator)
|
Per
Share Amount
|
||||||||||
Basic:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (223,359 | ) | |||||||||
Preferred
stock dividends
|
(25,068 | ) | ||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (248,427 | ) | 366,846 | $ | (0.68 | ) | |||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
- | |||||||||||
Diluted:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (223,359 | ) | |||||||||
Preferred
stock dividends
|
(25,068 | ) | ||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (248,427 | ) | 366,846 | $ | (0.68 | ) | |||||
Three
Months Ended September 30, 2008
|
||||||||||||
Income
(Numerator)
|
Average
Shares (Denominator)
|
Per
Share Amount
|
||||||||||
Basic:
|
||||||||||||
Net
income attributable to Marshall & Ilsley Corporation
|
$ | 83,138 | ||||||||||
Preferred
stock dividends
|
- | |||||||||||
Net
income attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | 83,138 | 258,877 | $ | 0.32 | |||||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
347 | |||||||||||
Diluted:
|
||||||||||||
Net
income attributable to Marshall & Ilsley Corporation
|
$ | 83,138 | ||||||||||
Preferred
stock dividends
|
- | |||||||||||
Net
income attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | 83,138 | 259,224 | $ | 0.32 | |||||||
Nine
Months Ended September 30, 2009
|
||||||||||||
Income
(Numerator)
|
Average
Shares (Denominator)
|
Per
Share Amount
|
||||||||||
Basic:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (524,280 | ) | |||||||||
Preferred
stock dividends
|
(75,040 | ) | ||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (599,320 | ) | 304,450 | $ | (1.97 | ) | |||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
- | |||||||||||
Diluted:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (524,280 | ) | |||||||||
Preferred
stock dividends
|
(75,040 | ) | ||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (599,320 | ) | 304,450 | $ | (1.97 | ) | |||||
Nine
Months Ended September 30, 2008
|
||||||||||||
Income
(Numerator)
|
Average
Shares (Denominator)
|
Per
Share Amount
|
||||||||||
Basic:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (164,444 | ) | |||||||||
Preferred
stock dividends
|
- | |||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (164,444 | ) | 259,146 | $ | (0.63 | ) | |||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
- | |||||||||||
Diluted:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (164,444 | ) | |||||||||
Preferred
stock dividends
|
- | |||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (164,444 | ) | 259,146 | $ | (0.63 | ) | |||||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||
2009
|
2008
|
2009
|
2008
|
|||||
Shares
|
32,289
|
24,165
|
32,289
|
29,272
|
||||
Price
Range
|
$4.76
- $36.82
|
$15.36
- $36.82
|
$4.76
- $36.82
|
$8.55
- $36.82
|
|
Effective
January 1, 2009, the Corporation adopted updated guidance in the Earnings
Per Share Topic of the Codification. Unvested share-based
payment awards that provide nonforfeitable rights to dividends (such as
restricted stock units granted by the Corporation) are considered
participating securities to be included in the computation of earnings per
share pursuant to the “two-class method” described in the Earnings Per
Share Topic of the Codification. There was no impact to the
Corporation’s current or prior periods presented as a result of the
adoption of this accounting topic.
|
6.
|
Business
Combinations
|
7.
|
Investment
Securities
|
|
The
amortized cost and fair value of selected investment securities, by major
security type, held by the Corporation were as follows
($000's):
|
September
30, 2009
|
December
31, 2008
|
September
30, 2008
|
||||||||||||||||||||||
Amortized
Cost
|
Fair Value
|
Amortized
Cost
|
Fair Value
|
Amortized
Cost
|
Fair Value
|
|||||||||||||||||||
Available
for sale:
|
||||||||||||||||||||||||
U.S.
treasury and government agencies
|
$ | 4,420,214 | $ | 4,503,112 | $ | 5,664,947 | $ | 5,679,970 | $ | 5,578,898 | $ | 5,567,319 | ||||||||||||
States
and political subdivisions
|
849,123 | 893,314 | 874,183 | 880,497 | 878,675 | 855,642 | ||||||||||||||||||
Residential
mortgage backed securities
|
238,802 | 236,381 | 175,740 | 165,757 | 103,544 | 99,536 | ||||||||||||||||||
Corporate
notes
|
10,000 | 10,000 | 133,844 | 134,295 | 10,000 | 10,000 | ||||||||||||||||||
Cash
flow hedge - corporate notes
|
- | - | 121 | 121 | - | - | ||||||||||||||||||
Corporate
notes
|
10,000 | 10,000 | 133,965 | 134,416 | 10,000 | 10,000 | ||||||||||||||||||
Asset
backed securities (1)
|
209,385 | 148,664 | 211,676 | 110,931 | 213,368 | 146,899 | ||||||||||||||||||
Equity
|
115 | 154 | 115 | 127 | 115 | 244 | ||||||||||||||||||
Private
Equity investments
|
68,882 | 68,870 | 65,300 | 65,288 | 72,446 | 72,434 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
390,643 | 390,643 | 339,779 | 339,779 | 327,323 | 327,323 | ||||||||||||||||||
Affordable
Housing Partnerships
|
55,228 | 55,228 | 43,481 | 43,481 | 41,791 | 41,791 | ||||||||||||||||||
Foreign
|
3,758 | 3,758 | 4,403 | 4,403 | 4,402 | 4,402 | ||||||||||||||||||
Other
|
- | - | 4,465 | 5,903 | 4,752 | 5,756 | ||||||||||||||||||
Total
|
$ | 6,246,150 | $ | 6,310,124 | $ | 7,518,054 | $ | 7,430,552 | $ | 7,235,314 | $ | 7,131,346 | ||||||||||||
Held
to maturity:
|
||||||||||||||||||||||||
States
and political subdivisions
|
$ | 119,054 | $ | 123,341 | $ | 237,009 | $ | 242,395 | $ | 250,902 | $ | 255,463 | ||||||||||||
Foreign
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||||||||||||||
Total
|
$ | 120,054 | $ | 124,341 | $ | 238,009 | $ | 243,395 | $ | 251,902 | $ | 256,463 | ||||||||||||
(1)
|
Beginning
in 2009, the Corporation incorporated a discounted cash flow valuation
methodology, which involves an evaluation of the credit quality of the
underlying collateral, cash flow structure and risk adjusted discount
rates, with market or broker quotes for certain senior tranche asset
backed securities that met the criteria of the new accounting guidance
included in the Fair Value Measurements and Disclosures Topic of the
Codification, for the use of such a valuation
methodology. Primarily as a result of this change, the fair
value of these securities increased, however, the amount was not
material. This change was accounted for as a change in estimate
and included in the unrealized gain included in other comprehensive income
for the nine months ended September 30,
2009.
|
September
30, 2009
|
December
31, 2008
|
September
30, 2008
|
||||||||||||||||||||||
Unrealized
Gains
|
Unrealized
Losses
|
Unrealized
Gains
|
Unrealized
Losses
|
Unrealized
Gains
|
Unrealized
Losses
|
|||||||||||||||||||
Available
for sale:
|
||||||||||||||||||||||||
U.S.
treasury and government agencies
|
$ | 107,355 | $ | 24,457 | $ | 93,541 | $ | 78,518 | $ | 42,824 | $ | 54,403 | ||||||||||||
States
and political subdivisions
|
46,112 | 1,921 | 19,387 | 13,073 | 8,437 | 31,470 | ||||||||||||||||||
Residential
mortgage backed securities
|
2,599 | 5,020 | 214 | 10,197 | 37 | 4,045 | ||||||||||||||||||
Corporate
notes
|
- | - | 464 | 13 | - | - | ||||||||||||||||||
Cash
flow hedge - corporate notes
|
- | - | - | - | - | - | ||||||||||||||||||
Corporate
notes
|
- | - | 464 | 13 | - | - | ||||||||||||||||||
Asset
backed securities
|
6 | 60,727 | - | 100,745 | 35 | 66,504 | ||||||||||||||||||
Equity
|
39 | - | 12 | - | 129 | - | ||||||||||||||||||
Private
Equity investments
|
52 | 64 | 52 | 64 | 52 | 64 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
- | - | - | - | - | - | ||||||||||||||||||
Affordable
Housing Partnerships
|
- | - | - | - | - | - | ||||||||||||||||||
Foreign
|
- | - | - | - | - | - | ||||||||||||||||||
Other
|
- | - | 1,438 | - | 1,004 | - | ||||||||||||||||||
Total
|
$ | 156,163 | $ | 92,189 | $ | 115,108 | $ | 202,610 | $ | 52,518 | $ | 156,486 | ||||||||||||
Held
to maturity:
|
||||||||||||||||||||||||
States
and political subdivisions
|
$ | 4,481 | $ | 194 | $ | 5,562 | $ | 176 | $ | 4,724 | $ | 163 | ||||||||||||
Foreign
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 4,481 | $ | 194 | $ | 5,562 | $ | 176 | $ | 4,724 | $ | 163 | ||||||||||||
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
U.S.
treasury and government agencies
|
$ | 45,572 | $ | 435 | $ | 1,169,834 | $ | 24,022 | $ | 1,215,406 | $ | 24,457 | ||||||||||||
States
and political subdivisions
|
1,804 | 86 | 19,477 | 2,029 | 21,281 | 2,115 | ||||||||||||||||||
Residential
mortgage backed securities
|
48,437 | 2,589 | 55,052 | 2,431 | 103,489 | 5,020 | ||||||||||||||||||
Corporate
notes
|
- | - | - | - | - | - | ||||||||||||||||||
Asset
backed securities
|
- | - | 147,466 | 60,727 | 147,466 | 60,727 | ||||||||||||||||||
Equity
|
- | - | - | - | - | - | ||||||||||||||||||
Private
Equity investments
|
- | - | - | 64 | - | 64 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
- | - | - | - | - | - | ||||||||||||||||||
Affordable
Housing Partnerships
|
- | - | - | - | - | - | ||||||||||||||||||
Foreign
|
- | - | - | - | - | - | ||||||||||||||||||
Other
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 95,813 | $ | 3,110 | $ | 1,391,829 | $ | 89,273 | $ | 1,487,642 | $ | 92,383 | ||||||||||||
Less
than 12 Months
|
12
Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
U.S.
treasury and government agencies
|
$ | 1,852,361 | $ | 47,465 | $ | 428,847 | $ | 6,938 | $ | 2,281,208 | $ | 54,403 | ||||||||||||
States
and political subdivisions
|
394,040 | 17,162 | 137,247 | 14,471 | 531,287 | 31,633 | ||||||||||||||||||
Residential
mortgage backed securities
|
35,411 | 2,390 | 53,142 | 1,655 | 88,553 | 4,045 | ||||||||||||||||||
Corporate
notes
|
- | - | - | - | - | - | ||||||||||||||||||
Asset
backed securities
|
145,026 | 66,504 | - | - | 145,026 | 66,504 | ||||||||||||||||||
Equity
|
- | - | - | - | - | - | ||||||||||||||||||
Private
Equity investments
|
- | - | - | 64 | - | 64 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
- | - | - | - | - | - | ||||||||||||||||||
Affordable
Housing Partnerships
|
- | - | - | - | - | - | ||||||||||||||||||
Foreign
|
1,150 | - | 400 | - | 1,550 | - | ||||||||||||||||||
Other
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 2,427,988 | $ | 133,521 | $ | 619,636 | $ | 23,128 | $ | 3,047,624 | $ | 156,649 | ||||||||||||
Available
for Sale
|
Held
to Maturity
|
|||||||||||||||
Amortized
Cost
|
Fair
Value
|
Amortized
Cost
|
Fair
Value
|
|||||||||||||
Within
one year
|
$ | 440,031 | $ | 448,933 | $ | 18,620 | $ | 18,849 | ||||||||
From
one through five years
|
3,780,835 | 3,849,018 | 46,546 | 48,329 | ||||||||||||
From
five through ten years
|
790,391 | 816,720 | 54,888 | 57,163 | ||||||||||||
After
ten years
|
1,234,893 | 1,195,453 | - | - | ||||||||||||
Total
|
$ | 6,246,150 | $ | 6,310,124 | $ | 120,054 | $ | 124,341 | ||||||||
8.
|
Loans
and Leases
|
|
The
Corporation's loan and lease portfolio, including loans held for sale,
consisted of the following
($000's):
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Commercial,
financial and agricultural
|
$ | 13,041,096 | $ | 14,880,153 | $ | 15,185,457 | ||||||
Real
estate:
|
||||||||||||
Commercial
mortgage
|
13,884,313 | 12,541,506 | 12,114,061 | |||||||||
Construction
and development
|
6,314,187 | 9,043,263 | 9,759,719 | |||||||||
Residential
mortgage
|
5,135,195 | 5,733,908 | 5,674,451 | |||||||||
Home
equity loans and lines of credit
|
4,812,616 | 5,082,046 | 5,053,088 | |||||||||
Total
real estate
|
30,146,311 | 32,400,723 | 32,601,319 | |||||||||
Personal
|
2,268,122 | 1,929,374 | 1,902,123 | |||||||||
Lease
financing
|
650,785 | 774,294 | 728,343 | |||||||||
Total
loans and leases
|
$ | 46,106,314 | $ | 49,984,544 | $ | 50,417,242 | ||||||
9.
|
Allowance
for Loan and Lease Losses
|
|
An
analysis of the allowance for loan and lease losses follows
($000's):
|
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Balance
at beginning of period
|
$ | 1,367,782 | $ | 1,028,809 | $ | 1,202,167 | $ | 496,191 | ||||||||
Allowance
of banks and loans acquired
|
- | - | - | 32,110 | ||||||||||||
Provision
for loan and lease losses
|
578,701 | 154,962 | 1,675,617 | 1,187,264 | ||||||||||||
Charge-offs
|
(541,593 | ) | (163,295 | ) | (1,494,931 | ) | (707,943 | ) | ||||||||
Recoveries
|
8,853 | 11,018 | 30,890 | 23,872 | ||||||||||||
Balance
at end of period
|
$ | 1,413,743 | $ | 1,031,494 | $ | 1,413,743 | $ | 1,031,494 | ||||||||
|
For
purposes of impairment testing, nonaccrual loans greater than one million
dollars and all renegotiated loans were individually assessed for
impairment. Consumer-related renegotiated loans are evaluated
at the present value of expected future cash flows discounted at the
loan’s effective interest rate. Nonaccrual loans below the
threshold were collectively evaluated as homogeneous pools. The
required valuation allowance is included in the allowance for loan and
lease losses in the Consolidated Balance
Sheets.
|
September
30, 2009
|
September
30, 2008
|
|||||||||||||||
Recorded
|
Valuation
|
Recorded
|
Valuation
|
|||||||||||||
Investment
|
Allowance
|
Investment
|
Allowance
|
|||||||||||||
Total
nonaccrual and renegotiated loans and leases
|
$ | 3,185,321 | $ | 1,350,128 | ||||||||||||
Less: nonaccrual
loans held for sale
|
(128,067 | ) | (34,255 | ) | ||||||||||||
Total
impaired loans and leases
|
$ | 3,057,254 | $ | 1,315,873 | ||||||||||||
Loans
and leases excluded from individual evaluation
|
(733,458 | ) | (606,461 | ) | ||||||||||||
Impaired
loans evaluated
|
$ | 2,323,796 | $ | 709,412 | ||||||||||||
Valuation
allowance required
|
$ | 1,437,036 | $ | 369,463 | $ | 429,678 | $ | 111,660 | ||||||||
No
valuation allowance required
|
886,760 | - | 279,734 | - | ||||||||||||
Impaired
loans evaluated
|
$ | 2,323,796 | $ | 369,463 | $ | 709,412 | $ | 111,660 | ||||||||
|
The
average recorded investment in total impaired loans and leases for the
quarters ended September 30, 2009 and 2008 amounted to $3,293,191 and
$1,239,674 respectively. For the nine months ended September
30, 2009 and 2008, the average recorded investment in total impaired loans
and leases amounted to $2,901,353 and $1,011,239,
respectively.
|
|
The
amount of cumulative net charge-offs recorded on the Corporation’s
impaired loans outstanding at September 30, 2009 was approximately
$765,869.
|
10.
|
Financial
Asset Sales
|
|
The
Corporation discontinued, on a recurring basis, the sale and
securitization of automobile loans into the secondary
market.
|
|
As
a result of clean-up calls and other events, the Corporation acquired the
remaining loans from the auto securitization trusts in the third quarter
of 2009 and recognized net gains of $5.2 million. The loans
were returned as portfolio loans at fair value. The Corporation
no longer participates in the securitizations, and therefore no longer has
any retained interests or any future obligations. For the nine
months ended September 30, 2009, net gains on the securitization of
automobile loans amounted to $5.5
million.
|
11.
|
Goodwill
and Other Intangibles
|
Commercial
Banking
|
Wealth
Management
|
Others
|
Total
|
|||||||||||||
Goodwill
balance at December 31, 2008
|
$ | 327,246 | $ | 157,121 | $ | 120,777 | $ | 605,144 | ||||||||
Goodwill
acquired during the period
|
- | 3,789 | - | 3,789 | ||||||||||||
Purchase
accounting adjustments
|
- | 2,813 | - | 2,813 | ||||||||||||
Goodwill
balance at September 30, 2009
|
$ | 327,246 | $ | 163,723 | $ | 120,777 | $ | 611,746 | ||||||||
|
Goodwill
acquired during the second quarter of 2009 includes initial goodwill of
$3.8 million for the acquisition of Delta. See Note 6 –
Business Combinations in Notes to Financial Statements for additional
information regarding this acquisition. Purchase accounting
adjustments for Wealth Management represent adjustments made to the
initial estimates of fair value associated with the December 2008
acquisition of Taplin, Canida & Habacht
(“TCH”).
|
|
The
changes in the carrying amount of goodwill for the nine months ended
September 30, 2008 were as follows
($000’s):
|
Commercial
Banking
|
Community
Banking
|
Wealth
Management
|
Others
|
Total
|
||||||||||||||||
Goodwill
balance at December 31, 2007
|
$ | 922,264 | $ | 560,332 | $ | 114,572 | $ | 87,777 | $ | 1,684,945 | ||||||||||
Goodwill
acquired during the period
|
327,375 | 81,365 | - | - | 408,740 | |||||||||||||||
Purchase
accounting adjustments
|
- | - | 3,340 | - | 3,340 | |||||||||||||||
Reallocation
of goodwill
|
- | (33,000 | ) | - | 33,000 | - | ||||||||||||||
Goodwill
balance at September 30, 2008
|
$ | 1,249,639 | $ | 608,697 | $ | 117,912 | $ | 120,777 | $ | 2,097,025 | ||||||||||
|
Goodwill
acquired during 2008 included initial goodwill of $408.7 million for the
acquisition of First Indiana Corporation. 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 and a reduction due to the divestiture of a
component of North Star Financial Corporation. During the
second quarter of 2008, management consolidated certain lending activities
and transferred the assets and the related goodwill from the Community
Banking segment to the National Consumer Lending Division reporting unit,
which is a component of Others.
|
|
At
September 30, 2009, the Corporation’s other intangible assets consisted of
the following ($000’s):
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
Net
Carrying Amount
|
||||||||||
Other
intangible assets:
|
||||||||||||
Core
deposit intangible
|
$ | 216,852 | $ | (109,615 | ) | $ | 107,237 | |||||
Trust
customers
|
29,354 | (6,523 | ) | 22,831 | ||||||||
Tradename
|
3,975 | (882 | ) | 3,093 | ||||||||
Other
intangibles
|
7,228 | (2,398 | ) | 4,830 | ||||||||
$ | 257,409 | $ | (119,418 | ) | $ | 137,991 | ||||||
Mortgage
loan servicing rights
|
$ | 1,929 | ||||||||||
|
At
September 30, 2008, the Corporation’s other intangible assets consisted of
the following ($000’s):
|
Gross
Carrying Amount
|
Accumulated
Amortization
|
Net
Carrying Amount
|
||||||||||
Other
intangible assets
|
||||||||||||
Core
deposit intangible
|
$ | 254,228 | $ | (128,911 | ) | $ | 125,317 | |||||
Trust
customers
|
11,384 | (3,766 | ) | 7,618 | ||||||||
Tradename
|
1,335 | (386 | ) | 949 | ||||||||
Other
intangibles
|
4,147 | (1,027 | ) | 3,120 | ||||||||
$ | 271,094 | $ | (134,090 | ) | $ | 137,004 | ||||||
Mortgage
loan servicing rights
|
$ | 2,570 | ||||||||||
|
Amortization
expense of other intangible assets for the three months ended September
30, 2009 and 2008 amounted to $5.6 million and $5.7 million,
respectively. For the nine months ended September 30, 2009 and
2008, amortization expense of other intangible assets amounted to $16.7
million and $17.0 million,
respectively.
|
|
Amortization
of mortgage loan servicing rights amounted to $0.3 million for each of the
three months ended September 30, 2009 and 2008,
respectively. For the nine month periods ended September 30,
2009 and 2008, amortization of mortgage loan servicing rights amounted to
$0.8 million and $0.9 million,
respectively.
|
|
The
estimated amortization expense of other intangible assets and mortgage
loan servicing rights for the next five fiscal years are
($000’s):
|
2010
|
$ | 21,032 | ||
2011
|
18,004 | |||
2012
|
15,494 | |||
2013
|
13,313 | |||
2014
|
11,442 |
|
The
Intangibles – Goodwill and Other Topic of the Codification adopts an
aggregate view of goodwill and bases the accounting for goodwill on the
units of the combined entity into which an acquired entity is integrated
(those units are referred to as reporting units). A reporting
unit is an operating segment as defined by the Segment Reporting Topic of
the Codification, or one level below an operating
segment.
|
|
The
Intangibles – Goodwill and Other Topic of the Codification provides
guidance for impairment testing of goodwill and intangible assets that are
not amortized. Goodwill is tested for impairment using a
two-step process that begins with an estimation of the fair value of a
reporting unit. The first step is a screen for potential
impairment and the second step measures the amount of impairment, if
any.
|
|
The
Corporation has elected to perform its annual test for goodwill as of June
30th. Other than goodwill, the Corporation did not have any
other intangible assets that are not amortized at September 30,
2009.
|
|
As
a result of applying the first step of goodwill impairment testing to
determine if potential goodwill impairment existed at June 30, 2009,
Trust, Private Banking, and Brokerage, the three reporting units that
comprise the Wealth Management segment, and the Capital Markets reporting
unit “passed” (fair value exceeded the carrying amount) the first step of
the goodwill impairment test. The Commercial segment and the
National Consumer Banking reporting unit “failed” (the carrying amount
exceeded the fair value) the first step of the goodwill impairment test at
June 30, 2009 and were subjected to the second step of the goodwill
impairment test.
|
|
The
second step of the goodwill impairment test compares the implied fair
value of the reporting unit goodwill with the carrying amount of that
goodwill. The implied fair value of goodwill is determined in
the same manner as the amount of goodwill recognized in a business
combination is determined. The fair value of a reporting unit
is allocated to all of the assets and liabilities of that unit (including
any unrecognized intangible assets) as if the reporting unit had been
acquired in a business combination and the fair value of the reporting
unit was the price paid to acquire the reporting unit. The excess of the
fair value of the reporting unit over the amounts assigned to its assets
and liabilities is the implied fair value of goodwill. The
allocation process is performed solely for purposes of testing goodwill
for impairment. Recognized assets and liabilities and previously
unrecognized intangible assets are not adjusted or recognized as a result
of the allocation process.
|
|
The
Corporation completed the second step of the process and determined that
goodwill for the two reporting units that failed step one of the goodwill
impairment tests and one reporting unit that marginally passed step one of
the goodwill impairment test was not
impaired.
|
|
The
implied fair value of a reporting unit’s goodwill will generally increase
if the fair value of its loans and leases are less than the carrying value
of the reporting unit’s loans and leases. The fair value of
loans and leases was derived from discounted cash flow analysis as
described in Note 14 – Fair Value of Financial Instruments in Notes to
Financial Statements.
|
|
The
stress and deterioration in the national real estate markets, liquidity
stress and current economic conditions have depressed prices buyers and
sellers are paying and receiving for bank-related assets, especially loans
and leases. As a result, the allocation of the fair values to
the assets and liabilities assigned to the individual reporting units was
less than their reported carrying values. See Fair Value
Measurements within Critical Accounting Policies in Management’s
Discussion and Analysis of Financial Condition and Results of Operations
for further discussion about goodwill impairment
tests.
|
12.
|
Deposits
|
|
The
Corporation's deposit liabilities consisted of the following
($000's):
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Noninterest
bearing demand
|
$ | 8,286,269 | $ | 6,879,994 | $ | 6,359,020 | ||||||
Interest
bearing:
|
||||||||||||
Savings
and NOW
|
6,023,494 | 3,454,085 | 3,151,074 | |||||||||
Money
Market
|
10,402,907 | 10,753,000 | 10,639,554 | |||||||||
CD's
$100,000 and over:
|
||||||||||||
CD's
$100,000 and over
|
10,909,210 | 12,301,142 | 12,661,354 | |||||||||
Cash
flow hedge - Institutional CDs
|
15,828 | 27,737 | 13,766 | |||||||||
Total
CD's $100,000 and over
|
10,925,038 | 12,328,879 | 12,675,120 | |||||||||
Other
time
|
5,787,060 | 5,743,480 | 5,283,277 | |||||||||
Foreign
|
295,621 | 1,863,703 | 1,931,557 | |||||||||
Total
interest bearing
|
33,434,120 | 34,143,147 | 33,680,582 | |||||||||
Total
deposits
|
$ | 41,720,389 | $ | 41,023,141 | $ | 40,039,602 | ||||||
13.
|
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 2008
10-K. There were no significant new hedging strategies employed
during the nine months ended September 30,
2009.
|
|
The
Corporation has strategies designed to confine these risks within the
established limits and identify appropriate risk / reward trade-offs in
the financial structure of its balance sheet. These strategies
include the use of derivative financial instruments to help achieve the
desired balance sheet repricing structure while meeting the desired
objectives of its customers.
|
|
Trading Instruments and Other
Free Standing Derivatives
|
|
The
Corporation enters into various derivative contracts which are designated
as trading and other free standing derivative contracts. These
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 the
Derivatives and Hedging Topic of the Codification. They are
carried at fair value with changes in fair value recorded as a component
of other noninterest income.
|
|
Trading
and other free standing derivatives are used primarily to focus on
providing derivative products to customers which enables them to manage
their exposures to interest rate risk. The Corporation’s market
risk from unfavorable movements in interest rates is generally
economically hedged by concurrently entering into offsetting derivative
contracts. The offsetting derivative contracts generally have
nearly identical notional values, terms and indices. The
Corporation used interest rate futures to economically hedge the exposure
to interest rate risk arising from the interest rate swap (designated as
trading) entered into in conjunction with its auto securitization
activities. See Note 10 – Financial Asset Sales in Notes to
Financial Statements.
|
|
As
permitted under the by-laws of Visa, during the second quarter of 2009 the
Corporation sold its 998,826 shares of Visa Class B common stock for $35.4
million to a qualified purchaser. At the time of the sale, the
conversion ratio of Visa Class B common stock to Visa Class A common stock
was 0.6296. That exchange ratio can change based on the outcome
of certain litigation matters as described in Note 24 - Guarantees in
Notes to Consolidated Financial Statements in Item 8 of the 2008
10-K. Concurrently with the sale, the Corporation and the
purchaser entered into a derivative transaction whereby the Corporation
will make cash payments to the purchaser whenever the conversion ratio of
Visa Class B common stock to Visa Class A common stock was reset to an
amount less than 0.6296. The purchaser will make cash payments
to the Corporation when the litigation is settled and the ultimate
settlement results in a return of cash or additional shares of Visa common
stock to the purchaser. The Corporation determined that the
initial fair value of the derivative was equal to the Corporation’s Visa
U.S.A membership proportion of the unfunded estimated fair value of the
litigation settlement amount, which was determined to be a liability of
$14.7 million.
|
|
As
explained in the 2008 10-K, the Corporation’s estimate of the fair value
of the litigation settlement amount was based in part on the announced
settled litigation and based in part on an estimate of the amount required
to settle the unresolved matters. Estimating the amount
required to settle the unresolved matters involved a significant amount of
judgment that cannot be verified other than by information provided by
Visa. As a result, the Corporation has determined that the
estimated fair value should be classified in Level 3 of the fair value
hierarchy.
|
|
On
June 30, 2009, Visa announced that it had decided to deposit $700 million
into the litigation escrow account previously established under its
retrospective responsibility plan. Despite the funding, Visa
did not disclose any updates about the litigation matters that would
change the Corporation’s estimate of the fair value of the litigation
settlement amount. As a result of the deposit, the conversion
ratio of Visa Class B common stock to Visa Class A common stock was
revised to 0.5824 and the Corporation was required to make a $3.1 million
payment to the counterparty in the third quarter of
2009.
|
|
Financial
guarantees are financial instruments whose value is derived from the
credit risk associated with the debt of a third-party issuer (the
reference entity) and which allow one party (the protection purchaser) to
transfer that risk to another party (the protection
seller). Financial guarantees expose the protection purchaser
to the creditworthiness of the protection seller, as the protection seller
is required to make payments under the contract when the reference entity
experiences a credit event, such as a bankruptcy, a failure to pay its
obligation or a restructuring. The seller of credit protection
receives a premium for providing protection but has the risk that the
underlying instrument referenced in the contract will be subject to a
credit event.
|
|
The
Corporation is both a purchaser and seller of credit protection in the
financial guarantees market. The Corporation primarily uses
financial guarantees to mitigate credit risk associated with the
derivative receivables associated with loan participations (bought and
sold).
|
|
Upon
a credit event, the seller of protection would typically pay out only a
percentage of the full notional amount of net protection sold, as the
amount actually required to be paid on the contracts takes into account
the recovery value of the reference obligation at the time of
settlement. The Corporation does not use notional as the
primary measure of risk management for credit derivatives because notional
does not take into account the probability of occurrence of a credit
event, recovery value of the reference obligation, or related cash
instruments and economic hedges.
|
|
At
September 30, 2009, the maximum potential amount of future payments
(undiscounted) that the Corporation, as a seller of protection, could be
required to make under the credit derivative amounted to $10.1 million, of
which $1.9 million matures within one year and $8.2 million matures in one
to five years. The fair value of the credit derivative amounted
to a negative $0.2 million at September 30, 2009 and is included in the
Accrued expenses and other liabilities category of the Corporation’s
Consolidated Balance Sheets.
|
|
At
September 30, 2009, the maximum potential amount of future receivables
that the Corporation, as a purchaser of protection, may be eligible to
receive under the credit derivative amounted to $3.5 million, of which
$0.5 million matures within one year, $1.1 million matures in one to five
years, and $1.9 million matures in five to ten years. At
September 30, 2009, the fair value of the credit derivative was immaterial
and is included in the Accrued interest and other assets category of the
Corporation’s Consolidated Balance
Sheets.
|
|
The
following tables summarize the balance sheet category and fair values of
trading instruments and other free standing
derivatives:
|
September
30, 2009
|
Notional
Amount
($
in millions)
|
Balance
Sheet Category
|
Fair
Value
($
in millions)
|
|||||||
Assets:
|
||||||||||
Interest
rate contracts - swaps
|
$ | 4,796.2 |
Trading
assets
|
$ | 244.2 | |||||
Interest
rate contracts - options
|
169.6 |
Trading
assets
|
1.6 | |||||||
Equity
derivative contracts - equity indexed CDs
|
84.7 |
Trading
assets
|
6.1 | |||||||
Total
assets
|
$ | 251.9 | ||||||||
Liabilities:
|
||||||||||
Interest
rate contracts - swaps
|
$ | 4,388.1 |
Accrued
expenses and other liabilities
|
$ | 212.6 | |||||
Interest
rate contracts - options
|
151.7 |
Accrued
expenses and other liabilities
|
1.5 | |||||||
Equity
derivative contracts - equity indexed CDs
|
84.4 |
Accrued
expenses and other liabilities
|
6.1 | |||||||
Equity
derivative contracts - Visa
|
1.0 |
Accrued
expenses and other liabilities
|
11.6 | |||||||
Total
liabilities
|
$ | 231.8 | ||||||||
Net
positive fair value impact
|
$ | 20.1 | ||||||||
September
30, 2008
|
Notional
Amount
($
in millions)
|
Balance
Sheet Category
|
Fair
Value
($
in millions)
|
|||||||
Assets:
|
||||||||||
Interest
rate contracts - swaps
|
$ | 4,181.7 |
Trading
assets
|
$ | 88.1 | |||||
Interest
rate contracts - options
|
166.5 |
Trading
assets
|
1.2 | |||||||
Equity
derivative contracts - equity indexed CDs
|
98.1 |
Trading
assets
|
3.7 | |||||||
Equity
derivative contracts - warrants
|
0.1 |
Trading
assets
|
0.2 | |||||||
Total
assets
|
$ | 93.2 | ||||||||
Liabilities:
|
||||||||||
Interest
rate contracts - swaps
|
$ | 3,114.1 |
Accrued
expenses and other liabilities
|
$ | 64.9 | |||||
Interest
rate contracts - options
|
166.5 |
Accrued
expenses and other liabilities
|
1.2 | |||||||
Interest
rate contracts - interest rate futures
|
1,854.0 |
Accrued
expenses and other liabilities
|
(1.2 | ) | ||||||
Equity
derivative contracts - equity indexed CDs
|
98.1 |
Accrued
expenses and other liabilities
|
3.7 | |||||||
Total
liabilities
|
$ | 68.6 | ||||||||
Net
positive fair value impact
|
$ | 24.6 | ||||||||
|
The
following tables summarize the income statement categories of the gain or
(loss) recognized in income on trading instruments and other free standing
derivatives for the three and nine months ended September 30, 2009 and
2008:
|
Category
of Gain or
|
Amount
of Gain or (Loss) Recognized in Earnings on Derivative ($ in
millions)
|
|||||||||||||||||
(Loss) Recognized in |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
||||||||||||||||
Contract
|
Income on Derivative |
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Interest
Rate Contracts – Swaps
|
Other
income - Other
|
$ | 2.4 | $ | 3.5 | $ | 6.0 | $ | 14.4 | |||||||||
Interest
Rate Contracts – Options
|
Other
income - Other
|
(1.0 | ) | 0.5 | 0.2 | 1.2 | ||||||||||||
Interest
Rate Contracts – Options
|
Other
income - Other
|
0.9 | (0.5 | ) | (0.1 | ) | (1.2 | ) | ||||||||||
Interest
Rate Contracts – Interest Rate Futures
|
Other
income - Other
|
(0.3 | ) | (0.7 | ) | (1.0 | ) | (3.1 | ) | |||||||||
Equity
Derivative Contracts – Equity-Indexed CDs
|
Other
income - Other
|
0.0 | - | 0.0 | - | |||||||||||||
Equity
Derivative Contracts – Warrants
|
Other
income - Other
|
(0.1 | ) | (0.1 | ) | (0.1 | ) | (0.3 | ) | |||||||||
Equity
Derivative Contracts – Visa
|
Other
income - Other
|
(0.0 | ) | - | (14.7 | ) | - |
|
The
Corporation uses various derivative instruments that qualify as hedging
relationships under the Derivatives and Hedging Topic of the
Codification. These instruments are designated as either fair
value hedges or cash flow hedges. The Corporation recognizes
these derivative instruments as either assets or liabilities at fair value
in the statement of financial
position.
|
|
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 3 – Fair Value Measurements in
Notes to Financial Statements for additional
information.
|
|
The
following tables summarize the balance sheet category and fair values of
derivatives designated as hedging instruments under the Derivatives and
Hedging Topic of the Codification:
|
September
30, 2009
|
Derivative
Type
|
Hedged
Item
|
Notional
Amount
($
in millions)
|
Balance
Sheet Category
|
Fair
Value
($
in millions)
|
Weighted
Average Remaining Term (Years)
|
|||||||||||
Liabilities
|
|||||||||||||||||
Interest
rate contracts:
|
|||||||||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Institutional
CDs
|
$ | 250.0 |
Deposits
|
$ | 15.8 | 1.6 | |||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Brokered
Bullet CDs
|
209.3 |
Deposits
|
(11.0 | ) | 3.7 | ||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Callable
CDs
|
5,990.4 |
Deposits
|
(37.2 | ) | 13.9 | ||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Institutional
CDs
|
25.0 |
Deposits
|
(1.1 | ) | 26.7 | ||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
FHLB
advances
|
1,060.0 |
Long-term
borrowings
|
69.3 | 2.3 | |||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Floating
rate bank notes
|
192.1 |
Long-term
borrowings
|
12.9 | 1.7 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
FHLB
advances
|
280.0 |
Long-term
borrowings
|
(4.8 | ) | 2.9 | ||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Fixed
rate bank notes
|
630.0 |
Long-term
borrowings
|
(33.9 | ) | 5.7 | ||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Medium
term notes
|
6.6 |
Long-term
borrowings
|
(0.0 | ) | 18.4 | ||||||||||
Total
liabilities
|
$ | 10.0 | |||||||||||||||
Net
negative fair value impact
|
$ | (10.0 | ) | ||||||||||||||
September
30, 2008
|
Derivative
Type
|
Hedged
Item
|
Notional
Amount
($
in millions)
|
Balance
Sheet Category
|
Fair
Value
($
in millions)
|
Weighted
Average Remaining Term (Years)
|
|||||||||||
Liabilities
|
|||||||||||||||||
Interest
rate contracts:
|
|||||||||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Institutional
CDs
|
$ | 550.0 |
Deposits
|
$ | 13.8 | 1.6 | |||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Brokered
Bullet CDs
|
210.1 |
Deposits
|
3.1 | 4.7 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Callable
CDs
|
5,954.4 |
Deposits
|
94.2 | 13.6 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Institutional
CDs
|
25.0 |
Deposits
|
(0.9 | ) | 27.7 | ||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
FHLB
advances
|
1,060.0 |
Long-term
borrowings
|
38.4 | 3.3 | |||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Floating
rate bank notes
|
500.0 |
Long-term
borrowings
|
12.1 | 2.5 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Fixed
rate bank notes
|
100.0 |
Long-term
borrowings
|
1.2 | 7.6 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Fixed
rate bank notes
|
336.4 |
Long-term
borrowings
|
(7.7 | ) | 7.5 | ||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Medium
term notes
|
7.0 |
Long-term
borrowings
|
0.0 | 19.4 | |||||||||||
Total
liabilities
|
$ | 154.2 | |||||||||||||||
Net
negative fair value impact
|
$ | (154.2 | ) | ||||||||||||||
Interest
rate contracts
|
Category
of Gain (Loss) Recognized in Income on Derivative
|
Amount
of Gain (Loss) Recognized in Income on Derivative
|
|
Category
of Gain (Loss) Recognized in Income on Hedged Item
|
Amount
of Gain (Loss) Recognized in Income on Hedged Item
|
||||||||||||||
Three Months Ended September 30, |
|
Three
Months Ended September 30,
|
|||||||||||||||||
2009
|
2008
|
2009
|
2008
|
||||||||||||||||
Interest
expense:
|
Interest
expense:
|
||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||
Receive
fixed rate swaps
|
Institutional
CDs
|
$ | (0.9 | ) | $ | 1.0 |
Institutional
CDs
|
$ | 1.3 | $ | (0.7 | ) | |||||||
Receive
fixed rate swaps
|
Callable
CDs
|
284.3 | 72.5 |
Callable
CDs
|
(217.7 | ) | (35.4 | ) | |||||||||||
Receive
fixed rate swaps
|
Brokered
Bullet CDs
|
4.5 | 2.6 |
Brokered
Bullet CDs
|
(2.7 | ) | (1.9 | ) | |||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||
Receive
fixed rate swaps
|
FHLB
advances
|
5.8 | - |
FHLB
advances
|
(4.8 | ) | - | ||||||||||||
Receive
fixed rate swaps
|
Fixed
rate bank notes
|
15.2 | 5.9 |
Fixed
rate bank notes
|
(10.3 | ) | (4.3 | ) | |||||||||||
Receive
fixed rate swaps
|
Medium
term notes
|
0.1 | 0.2 |
Medium
term notes
|
0.1 | (0.1 | ) | ||||||||||||
Receive
fixed rate swaps
|
Other
|
- | - |
Other
|
(0.1 | ) | (0.1 | ) | |||||||||||
Total
|
$ | 309.0 | $ | 82.2 |
Total
|
$ | (234.2 | ) | $ | (42.5 | ) | ||||||||
Interest
rate contracts
|
Category
of Gain (Loss) Recognized in Income on Derivative
|
Amount
of Gain (Loss) Recognized in Income on Derivative
|
|
Category
of Gain (Loss) Recognized in Income on Hedged Item
|
Amount
of Gain (Loss) Recognized in Income on Hedged Item
|
||||||||||||||
Nine
Months Ended September 30,
|
Nine
Months Ended September 30,
|
||||||||||||||||||
2009 | 2008 | 2009 | 2008 | ||||||||||||||||
Interest
expense:
|
Interest
expense:
|
||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||
Receive
fixed rate swaps
|
Institutional
CDs
|
$ | (0.4 | ) | $ | 1.6 |
Institutional
CDs
|
$ | 1.4 | $ | (0.6 | ) | |||||||
Receive
fixed rate swaps
|
Callable
CDs
|
125.9 | (30.1 | ) |
Callable
CDs
|
63.2 | 92.2 | ||||||||||||
Receive
fixed rate swaps
|
Brokered
Bullet CDs
|
1.5 | (1.9 | ) |
Brokered
Bullet CDs
|
3.6 | 3.2 | ||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||
Receive
fixed rate swaps
|
FHLB
advances
|
5.8 | - |
FHLB
advances
|
(4.8 | ) | - | ||||||||||||
Receive
fixed rate swaps
|
Fixed
rate bank notes
|
(9.9 | ) | 9.1 |
Fixed
rate bank notes
|
20.0 | (5.3 | ) | |||||||||||
Receive
fixed rate swaps
|
Medium
term notes
|
0.0 | 0.1 |
Medium
term notes
|
0.2 | - | |||||||||||||
Receive
fixed rate swaps
|
Other
|
- | - |
Other
|
0.1 | 0.1 | |||||||||||||
Total
|
$ | 122.9 | $ | (21.2 | ) |
Total
|
$ | 83.7 | $ | 89.6 | |||||||||
|
The
effect of cash flow hedges under the Derivatives and Hedging Topic of the
Codification for the three months ended September 30, 2009 and 2008 ($ in
millions):
|
Three
Months Ended September 30, 2009
|
Amount
of Gain (Loss)
Recognized
in OCI on Derivative
(Effective
Portion)
|
Category
of Amount Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
Amount
Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
||||||||||||||||||||||
Gross
|
Tax
|
Net
|
Gross
|
Tax
|
Net
|
||||||||||||||||||||
Interest
rate contracts
|
Interest
and fee income
|
||||||||||||||||||||||||
Investment
securities - Corporate notes AFS
|
$ | (0.4 | ) | $ | 0.1 | $ | (0.3 | ) |
Investment
securities - Corporate notes AFS
|
$ | (0.2 | ) | $ | 0.1 | $ | (0.1 | ) | ||||||||
Interest
rate contracts
|
Interest
expense
|
||||||||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||||||||
Institutional
CDs
|
(0.5 | ) | 0.2 | (0.3 | ) |
Institutional
CDs
|
3.1 | (1.0 | ) | 2.1 | |||||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||||||||
FHLB
advances
|
(7.3 | ) | 2.5 | (4.8 | ) |
FHLB
advances
|
10.3 | (3.6 | ) | 6.7 | |||||||||||||||
Floating
rate bank notes
|
8.8 | (3.1 | ) | 5.7 |
Floating
rate bank notes
|
3.0 | (1.0 | ) | 2.0 | ||||||||||||||||
Other
|
- | - | - |
Other
(1)
|
0.1 | (0.1 | ) | 0.0 | |||||||||||||||||
$ | 0.6 | $ | (0.3 | ) | $ | 0.3 | $ | 16.3 | $ | (5.6 | ) | $ | 10.7 | ||||||||||||
(1)
Represents amortization for the three months ended September 30, 2009 from
the termination of
swaps.
|
Three
Months Ended September 30, 2008
|
Amount
of Gain (Loss)
Recognized
in OCI on Derivative
(Effective
Portion)
|
Category
of Amount Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
Amount
Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
||||||||||||||||||||||
Gross
|
Tax
|
Net
|
Gross
|
Tax
|
Net
|
||||||||||||||||||||
Interest
rate contracts
|
Interest
and fee income
|
||||||||||||||||||||||||
Loans
and leases - Variable rate loans
|
$ | - | $ | - | $ | - |
Loans
and leases - Variable rate loans
|
$ | - | $ | - | $ | - | ||||||||||||
Interest
rate contracts
|
Interest
expense
|
||||||||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||||||||
Institutional
CDs
|
(1.5 | ) | 0.6 | (0.9 | ) |
Institutional
CDs
|
3.4 | (1.2 | ) | 2.2 | |||||||||||||||
Brokered
Money Market
|
(0.1 | ) | - | (0.1 | ) |
Brokered
Money Market
|
- | - | - | ||||||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||||||||
FHLB
advances
|
(9.1 | ) | 3.1 | (6.0 | ) |
FHLB
advances
|
4.9 | (1.7 | ) | 3.2 | |||||||||||||||
Floating
rate bank notes
|
(4.4 | ) | 1.5 | (2.9 | ) |
Floating
rate bank notes
|
3.0 | (1.0 | ) | 2.0 | |||||||||||||||
Other
(1)
|
0.1 | - | 0.1 |
Other
(1)
|
0.2 | (0.1 | ) | 0.1 | |||||||||||||||||
$ | (15.0 | ) | $ | 5.2 | $ | (9.8 | ) | $ | 11.5 | $ | (4.0 | ) | $ | 7.5 | |||||||||||
(1)
Represents amortization for the three months ended September 30, 2008 from
the termination of swaps.
|
|
The
effect of cash flow hedges under the Derivatives and Hedging Topic of the
Codification for the nine months ended September 30, 2009 and 2008 ($ in
millions):
|
Nine
Months Ended September 30, 2009
|
Amount
of Gain (Loss)
Recognized
in OCI on Derivative
(Effective
Portion)
|
Category
of Amount Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
Amount
Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
||||||||||||||||||||||
Gross
|
Tax
|
Net
|
Gross
|
Tax
|
Net
|
||||||||||||||||||||
Interest
rate contracts
|
Interest
and fee income
|
||||||||||||||||||||||||
Investment
securities - Corporate notes AFS
|
$ | 0.2 | $ | (0.1 | ) | $ | 0.1 |
Investment
securities - Corporate notes AFS
|
$ | (0.3 | ) | $ | 0.1 | $ | (0.2 | ) | |||||||||
Interest
rate contracts
|
Interest
expense
|
||||||||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||||||||
Institutional
CDs
|
(0.8 | ) | 0.3 | (0.5 | ) |
Institutional
CDs
|
12.7 | (4.4 | ) | 8.3 | |||||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||||||||
FHLB
advances
|
2.0 | (0.7 | ) | 1.3 |
FHLB
advances
|
27.2 | (9.5 | ) | 17.7 | ||||||||||||||||
Floating
rate bank notes
|
9.9 | (3.5 | ) | 6.4 |
Floating
rate bank notes
|
7.8 | (2.7 | ) | 5.1 | ||||||||||||||||
Other
|
- | - | - |
Other
(1)
|
0.5 | (0.2 | ) | 0.3 | |||||||||||||||||
$ | 11.3 | $ | (4.0 | ) | $ | 7.3 | $ | 47.9 | $ | (16.7 | ) | $ | 31.2 | ||||||||||||
(1)
Represents amortization for the nine months ended September 30, 2009 from
the termination of
swaps.
|
Nine
Months Ended September 30, 2008
|
Amount
of Gain (Loss)
Recognized
in OCI on Derivative
(Effective
Portion)
|
Category
of Amount Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
Amount
Reclassified from
Accumulated
OCI into Earnings
(Effective
Portion)
|
||||||||||||||||||||||
Gross
|
Tax
|
Net
|
Gross
|
Tax
|
Net
|
||||||||||||||||||||
Interest
rate contracts
|
Interest
and fee income
|
||||||||||||||||||||||||
Loans
and leases - Variable rate loans
|
$ | 0.5 | $ | (0.2 | ) | $ | 0.3 |
Loans
and leases - Variable rate loans
|
$ | 0.2 | $ | (0.1 | ) | $ | 0.1 | ||||||||||
Interest
rate contracts
|
Interest
expense
|
||||||||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||||||||
Institutional
CDs
|
(5.8 | ) | 2.1 | (3.7 | ) |
Institutional
CDs
|
10.0 | (3.5 | ) | 6.5 | |||||||||||||||
Brokered
Money Market
|
- | - | - |
Brokered
Money Market
|
- | - | - | ||||||||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||||||||
FHLB
advances
|
(12.1 | ) | 4.2 | (7.9 | ) |
FHLB
advances
|
12.0 | (4.2 | ) | 7.8 | |||||||||||||||
Floating
rate bank notes
|
(5.8 | ) | 2.0 | (3.8 | ) |
Floating
rate bank notes
|
6.7 | (2.3 | ) | 4.4 | |||||||||||||||
Other
|
- | - | - |
Other
(1)
|
0.6 | (0.2 | ) | 0.4 | |||||||||||||||||
$ | (23.2 | ) | $ | 8.1 | $ | (15.1 | ) | $ | 29.5 | $ | (10.3 | ) | $ | 19.2 | |||||||||||
(1)
Represents amortization for the nine months ended September 30, 2008 from
the termination of swaps.
|
|
The
gain recognized in income representing the ineffective portion of the
hedging relationships and excluded from the assessment of hedge
effectiveness was not material for the three and nine months ended
September 30, 2009 and 2008, respectively. The estimated
reclassification from accumulated other comprehensive income related to
cash flow hedges in the next twelve months is approximately $67.5
million.
|
|
The
carrying amount and estimated fair values for on and off-balance sheet
financial instruments as of September 30, 2009 are presented in the
following table. Derivative financial instruments designated as
hedging instruments are included in the book values and fair values
presented for the related hedged items. Derivative financial
instruments designated as trading and other free standing derivatives are
included in Trading assets and Derivative liabilities. See Note
3 – Fair Value Measurements and Note 13 – Derivative Financial Instruments
and Hedging Activities in Notes to Financial Statements for additional
information regarding trading and other free standing
derivatives.
|
September
30, 2009
|
||||||||
Carrying
Amount
|
Fair Value
|
|||||||
($
in millions)
|
||||||||
Financial
assets:
|
||||||||
Cash
and short term investments
|
$ | 2,280.2 | $ | 2,280.2 | ||||
Trading
assets
|
270.3 | 270.3 | ||||||
Investment
securities available for sale
|
6,310.1 | 6,310.1 | ||||||
Investment
securities held to maturity
|
120.1 | 124.3 | ||||||
Net
loans and leases
|
44,692.6 |
40,847.8
|
||||||
Interest
receivable
|
176.2 | 176.2 | ||||||
Financial
liabilities:
|
||||||||
Deposits
|
$ | 41,720.4 | $ | 42,216.9 | ||||
Short-term
borrowings
|
1,540.6 | 1,546.4 | ||||||
Long-term
borrowings
|
7,512.0 | 7,140.6 | ||||||
Derivative
liabilities
|
232.0 | 232.0 | ||||||
Interest
payable
|
163.0 | 163.0 |
|
Where
readily available, quoted market prices are utilized by the
Corporation. If quoted market prices are not available, fair
values are based on estimates using present value or other valuation
techniques. These techniques are significantly affected by the
assumptions used, including the discount rate and estimates of future cash
flows. The calculated fair value estimates, therefore, cannot
be substantiated by comparison to independent markets and, in many cases,
could not be realized upon immediate settlement of the
instrument. The current reporting requirements exclude certain
financial instruments and all nonfinancial assets and liabilities from its
disclosure requirements. Accordingly, the aggregate fair value
amounts presented do not represent the underlying value of the entire
Corporation.
|
|
The
following methods and assumptions are used in estimating the fair value
for financial instruments.
|
|
Cash and
short-term investments
|
|
The
carrying amounts reported for cash and short-term investments approximate
the fair values for those assets.
|
|
Trading assets and investment
securities
|
|
Fair
value is based on market prices where available. The fair value
of trading assets and investment securities are categorized as Level 1,
Level 2 and Level 3, based on the inputs to the valuations. See
Note 3 – Fair Value Measurements in Notes to Financial Statements for
additional information.
|
|
Net loans
and leases
|
|
derived
from observable information wherever possible. In cases where
observable information was not available because of inactive markets or
the change in the loan characteristics such as declining collateral
values, certain adjustments were judgmentally made to estimate credit
spreads consistent with the manner the Corporation believes market
participants would assess the fair value of the loan pool. The
Corporation has estimated that increasing or decreasing the credit spreads
by the equivalent of
a 2 credit rating adjustment could affect the aggregate fair value
of the loans and leases by approximately $0.6
billion or 1.4% of the net carrying value of total loans and leases
at September 30, 2009. The fair value of loans held for sale is
based on the expected sales price. At September 30, 2009, the
fair value of net loans and leases is considered Level 2 and Level 3 in
the fair value hierarchy.
|
|
Deposits
|
|
The
fair value for demand deposits or any interest bearing deposits with no
fixed maturity date is considered to approximate the carrying
value. Time deposits with defined maturity dates are considered
to have a fair value which approximates the book value if the maturity
date was within three months of the measurement date. The
remaining time deposits are assigned fair values based on a discounted
cash flow analysis using discount rates that approximate interest rates
currently being offered on time deposits with comparable
maturities. At September 30, 2009, the fair value of deposits
is considered Level 2 in the Fair Value
Hierarchy.
|
|
Borrowings
|
|
Short-term
borrowings are generally carried at cost that approximates fair
value. Long-term debt is valued using discounted cash flow
analysis with discount curves developed using several
methods. Wherever possible, the Corporation uses pricing from
industry accepted services or recently observed transactions in the
Corporation’s long-term debt to develop the discounting
curves. The observed transactions are between unaffiliated
parties where there has been sufficient transaction volume to conclude
that the observed pricing is representative of the fair value of the
long-term debt obligation. In the absence of representative
observed transactions, the Corporation develops discount curves based on
current incremental borrowing rates for similar types of
arrangements. The fair value of borrowings is considered Level
2 in the Fair Value Hierarchy.
|
|
Off-Balance
Sheet Financial Instruments
|
|
Fair
values of off-balance sheet financial instruments have been estimated
based on the equivalent fees, net of expenses, that would be charged for
similar contracts and customers at September 30, 2009 ($ in
millions):
|
September
30, 2009
|
||||
Loan
commitments
|
$ | 13.2 | ||
Commercial
letters of credit
|
0.2 | |||
Capital
support agreement
|
3.2 | |||
Standby
letters of credit
|
9.5 |
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
hired following business combinations, 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 and nine months ended
September 30, 2009 and 2008 included the following components
($000’s):
|
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Service
cost
|
$ | 235 | $ | 238 | $ | 704 | $ | 714 | ||||||||
Interest
cost on APBO
|
980 | 983 | 2,939 | 2,951 | ||||||||||||
Expected
return on plan assets
|
(396 | ) | (435 | ) | (1,187 | ) | (1,305 | ) | ||||||||
Prior
service amortization
|
(560 | ) | (593 | ) | (1,678 | ) | (1,779 | ) | ||||||||
Actuarial
loss amortization
|
210 | 76 | 629 | 226 | ||||||||||||
Net
periodic postretirement benefit cost
|
$ | 469 | $ | 269 | $ | 1,407 | $ | 807 | ||||||||
|
The
funded status, which is the accumulated postretirement benefit obligation
net of fair value of plan assets, as of September 30, 2009 is as follows
($000’s):
|
Total
funded status, December 31, 2008
|
$ | (36,576 | ) | |
Service
cost
|
(704 | ) | ||
Interest
cost on APBO
|
(2,939 | ) | ||
Expected
return on plan assets
|
1,187 | |||
Employer
contributions/payments
|
3,593 | |||
Subsidy
(Medicare Part D)
|
(585 | ) | ||
Total
funded status, September 30, 2009
|
$ | (36,024 | ) | |
16.
|
Business
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
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Capital
Markets Division
|
$ | 13.1 | $ | 9.6 | $ | 39.3 | $ | 36.0 | ||||||||
National
Consumer Banking Division
|
45.3 | 36.7 | 125.4 | 97.4 | ||||||||||||
Administrative
& Other
|
13.7 | 5.5 | 62.7 | 59.3 | ||||||||||||
Other
|
59.9 | 65.3 | 196.2 | 202.5 | ||||||||||||
Total
|
$ | 132.0 | $ | 117.1 | $ | 423.6 | $ | 395.2 | ||||||||
Three
Months Ended September 30, 2009 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
|
|||||||||||||||||||||||||||||||
Commercial
|
|
Community
|
|
Wealth
|
Corporate
|
|
Reclassifications
|
|||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
|
Treasury
|
Others
|
Overhead
|
|
&
Adjustments
|
|
Consolidated
|
||||||||||||||||||||||
Net
interest income
|
$ | 234.1 | $ | 181.4 | $ | 18.4 | $ | (82.6 | ) | $ | 55.2 | $ | (12.0 | ) | $ | (5.8 | ) | $ | 388.7 | |||||||||||||
Provision
for loan and lease losses
|
304.2 | 158.7 | 14.0 | - | 101.8 | - | - | 578.7 | ||||||||||||||||||||||||
Net
interest income after provision for loan and lease
losses
|
(70.1 | ) | 22.7 | 4.4 | (82.6 | ) | (46.6 | ) | (12.0 | ) | (5.8 | ) | (190.0 | ) | ||||||||||||||||||
Other
income
|
11.2 | 49.4 | 68.6 | 69.6 | 76.8 | 37.6 | (85.3 | ) | 227.9 | |||||||||||||||||||||||
Other
expense
|
77.0 | 211.0 | 66.7 | 10.5 | 100.2 | 29.3 | (85.7 | ) | 409.0 | |||||||||||||||||||||||
Income
before income taxes
|
(135.9 | ) | (138.9 | ) | 6.3 | (23.5 | ) | (70.0 | ) | (3.7 | ) | (5.4 | ) | (371.1 | ) | |||||||||||||||||
Provision
(benefit) for income taxes
|
(54.3 | ) | (55.6 | ) | 2.4 | (9.4 | ) | (24.4 | ) | (1.0 | ) | (5.8 | ) | (148.1 | ) | |||||||||||||||||
Net
income
|
(81.6 | ) | (83.3 | ) | 3.9 | (14.1 | ) | (45.6 | ) | (2.7 | ) | 0.4 | (223.0 | ) | ||||||||||||||||||
Less: Noncontrolling
interest
|
- | - | - | - | - | - | (0.4 | ) | (0.4 | ) | ||||||||||||||||||||||
Segment
income
|
$ | (81.6 | ) | $ | (83.3 | ) | $ | 3.9 | $ | (14.1 | ) | $ | (45.6 | ) | $ | (2.7 | ) | $ | - | $ | (223.4 | ) | ||||||||||
Identifiable
assets
|
$ | 23,764.4 | $ | 16,855.2 | $ | 1,704.9 | $ | 8,804.6 | $ | 7,666.4 | $ | 1,196.1 | $ | (1,446.3 | ) | $ | 58,545.3 | |||||||||||||||
Three
Months Ended September 30, 2008 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
|
|||||||||||||||||||||||||||||||
Commercial
|
|
Community
|
|
Wealth
|
|
Corporate
|
|
Reclassifications
|
||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
|
Treasury
|
Others
|
Overhead
|
|
&
Adjustments
|
|
Consolidated
|
||||||||||||||||||||||
Net
interest income
|
$ | 191.2 | $ | 194.2 | $ | 15.4 | $ | 21.6 | $ | 39.4 | $ | (14.4 | ) | $ | (6.7 | ) | $ | 440.7 | ||||||||||||||
Provision
for loan and lease losses
|
97.2 | 62.3 | 1.7 | - | (6.2 | ) | - | - | 155.0 | |||||||||||||||||||||||
Net
interest income after provision for loan and lease
losses
|
94.0 | 131.9 | 13.7 | 21.6 | 45.6 | (14.4 | ) | (6.7 | ) | 285.7 | ||||||||||||||||||||||
Other
income
|
28.2 | 47.4 | 73.2 | 12.0 | 77.7 | 29.3 | (84.0 | ) | 183.8 | |||||||||||||||||||||||
Other
expense
|
64.7 | 173.8 | 79.6 | 5.0 | 92.6 | 28.3 | (84.2 | ) | 359.8 | |||||||||||||||||||||||
Income
before income taxes
|
57.5 | 5.5 | 7.3 | 28.6 | 30.7 | (13.4 | ) | (6.5 | ) | 109.7 | ||||||||||||||||||||||
Provision
(benefit) for income taxes
|
23.0 | 2.2 | 2.9 | 11.4 | (1.2 | ) | (5.2 | ) | (6.7 | ) | 26.4 | |||||||||||||||||||||
Net
income
|
34.5 | 3.3 | 4.4 | 17.2 | 31.9 | (8.2 | ) | 0.2 | 83.3 | |||||||||||||||||||||||
Less: Noncontrolling
interest
|
- | - | - | - | - | - | (0.2 | ) | (0.2 | ) | ||||||||||||||||||||||
Segment
income
|
$ | 34.5 | $ | 3.3 | $ | 4.4 | $ | 17.2 | $ | 31.9 | $ | (8.2 | ) | $ | - | $ | 83.1 | |||||||||||||||
Identifiable
assets
|
$ | 25,948.9 | $ | 18,826.5 | $ | 1,544.2 | $ | 8,476.2 | $ | 8,892.4 | $ | 1,418.7 | $ | (1,606.0 | ) | $ | 63,500.9 | |||||||||||||||
Nine
Months Ended September 30, 2009 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
||||||||||||||||||||||||||||||||
Commercial
|
Community
|
Wealth
|
Corporate
|
Reclassifications
|
|
|||||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
Treasury
|
Others
|
Overhead
|
&
Adjustments
|
Consolidated
|
|||||||||||||||||||||||||
Net
interest income
|
$ | 648.4 | $ | 521.0 | $ | 48.3 | $ | (130.8 | ) | $ | 166.0 | $ | (51.0 | ) | $ | (19.6 | ) | $ | 1,182.3 | |||||||||||||
Provision
for loan and lease losses
|
652.0 | 609.1 | 30.5 | - | 384.0 | - | - | 1,675.6 | ||||||||||||||||||||||||
Net
interest income after provision for loan and lease
losses
|
(3.6 | ) | (88.1 | ) | 17.8 | (130.8 | ) | (218.0 | ) | (51.0 | ) | (19.6 | ) | (493.3 | ) | |||||||||||||||||
Other
income
|
52.6 | 153.0 | 202.0 | 141.0 | 257.6 | 123.5 | (258.0 | ) | 671.7 | |||||||||||||||||||||||
Other
expense
|
204.2 | 601.2 | 192.3 | 39.6 | 301.1 | 89.6 | (259.2 | ) | 1,168.8 | |||||||||||||||||||||||
Income
before income taxes
|
(155.2 | ) | (536.3 | ) | 27.5 | (29.4 | ) | (261.5 | ) | (17.1 | ) | (18.4 | ) | (990.4 | ) | |||||||||||||||||
Provision
(benefit) for income taxes
|
(62.1 | ) | (214.5 | ) | 11.2 | (11.8 | ) | (154.0 | ) | (16.5 | ) | (19.6 | ) | (467.3 | ) | |||||||||||||||||
Net
income
|
(93.1 | ) | (321.8 | ) | 16.3 | (17.6 | ) | (107.5 | ) | (0.6 | ) | 1.2 | (523.1 | ) | ||||||||||||||||||
Less: Noncontrolling
interest
|
- | - | - | - | - | - | (1.2 | ) | (1.2 | ) | ||||||||||||||||||||||
Segment
income
|
$ | (93.1 | ) | $ | (321.8 | ) | $ | 16.3 | $ | (17.6 | ) | $ | (107.5 | ) | $ | (0.6 | ) | $ | - | $ | (524.3 | ) | ||||||||||
Identifiable
assets
|
$ | 23,764.4 | $ | 16,855.2 | $ | 1,704.9 | $ | 8,804.6 | $ | 7,666.4 | $ | 1,196.1 | $ | (1,446.3 | ) | $ | 58,545.3 | |||||||||||||||
Nine
Months Ended September 30, 2008 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
||||||||||||||||||||||||||||||||
Commercial
|
Community
|
Wealth
|
Corporate
|
Reclassifications
|
||||||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
Treasury
|
Others
|
Overhead
|
&
Adjustments
|
Consolidated
|
|||||||||||||||||||||||||
Net
interest income
|
$ | 574.7 | $ | 587.9 | $ | 44.5 | $ | 42.9 | $ | 126.1 | $ | (36.9 | ) | $ | (20.5 | ) | $ | 1,318.7 | ||||||||||||||
Provision
for loan and lease losses
|
987.0 | 196.0 | 7.2 | - | (2.9 | ) | - | - | 1,187.3 | |||||||||||||||||||||||
Net
interest income after provision for loan and lease
losses
|
(412.3 | ) | 391.9 | 37.3 | 42.9 | 129.0 | (36.9 | ) | (20.5 | ) | 131.4 | |||||||||||||||||||||
Other
income
|
79.1 | 139.2 | 225.3 | 34.1 | 269.1 | 88.5 | (253.2 | ) | 582.1 | |||||||||||||||||||||||
Other
expense
|
210.6 | 510.6 | 206.1 | 13.2 | 293.1 | 75.8 | (253.9 | ) | 1,055.5 | |||||||||||||||||||||||
Income
before income taxes
|
(543.8 | ) | 20.5 | 56.5 | 63.8 | 105.0 | (24.2 | ) | (19.8 | ) | (342.0 | ) | ||||||||||||||||||||
Provision
(benefit) for income taxes
|
(217.5 | ) | 8.2 | 22.7 | 25.5 | 10.7 | (7.4 | ) | (20.5 | ) | (178.3 | ) | ||||||||||||||||||||
Net
income
|
(326.3 | ) | 12.3 | 33.8 | 38.3 | 94.3 | (16.8 | ) | 0.7 | (163.7 | ) | |||||||||||||||||||||
Less: Noncontrolling
interest
|
- | - | - | - | - | - | (0.7 | ) | (0.7 | ) | ||||||||||||||||||||||
Segment
income
|
$ | (326.3 | ) | $ | 12.3 | $ | 33.8 | $ | 38.3 | $ | 94.3 | $ | (16.8 | ) | $ | - | $ | (164.4 | ) | |||||||||||||
Identifiable
assets
|
$ | 25,948.9 | $ | 18,826.5 | $ | 1,544.2 | $ | 8,476.2 | $ | 8,892.4 | $ | 1,418.7 | $ | (1,606.0 | ) | $ | 63,500.9 | |||||||||||||||
17.
|
Guarantees
|
|
Standby
Letters of Credit
|
|
Standby
letters of credit are contingent commitments issued by the Corporation to
support the obligations of a customer to a third party and to support
public and private financing, and other financial or performance
obligations of customers. Standby letters of credit have
maturities that generally reflect the maturities of the underlying
obligations. The credit risk involved in issuing standby
letters of credit is the same as that involved in extending loans to
customers. If deemed necessary, the Corporation holds various
forms of collateral to support the standby letters of
credit. The gross amount of standby letters of credit issued at
September 30, 2009 was $2.6 billion. Of the amount outstanding
at September 30, 2009, standby letters of credit conveyed to others in the
form of participations amounted to $101.9 million. Since many
of the standby letters of credit are expected to expire without being
drawn upon, the amounts outstanding do not necessarily represent future
cash requirements. At September 30, 2009, the estimated fair
value associated with letters of credit amounted to $9.5
million.
|
|
Securities
Lending
|
|
As
described in Note 24 – Guarantees, in Notes to Consolidated Financial
Statements in Item 8 of the 2008 10-K, as part of securities custody
activities and at the direction of trust clients, the Corporation’s Wealth
Management segment lends securities owned by its clients to borrowers who
have been evaluated for credit risk in a manner similar to that employed
in making lending decisions. In connection with these
activities, Marshall & Ilsley Trust Company N.A. has issued an
indemnification against loss resulting from the default by a borrower
under the master securities loan agreement due to the failure of the
borrower to return loaned securities when due. The borrowing
party is required to fully collateralize securities received with cash or
marketable securities. As securities are loaned, collateral is
maintained at a minimum of 100 percent of the fair value of the securities
plus accrued interest and the collateral is revalued on a daily
basis. The amount of securities loaned subject to
indemnification was $7.5 billion at September 30, 2009, $8.2 billion at
December 31, 2008 and $7.8 billion at September 30,
2008. Because of the requirement to fully collateralize the
securities borrowed, management believes that the exposure to credit loss
from this activity is remote and there are no liabilities reflected on the
Consolidated Balance Sheets at September 30, 2009, December 31, 2008 and
September 30, 2008, related to these
indemnifications.
|
|
Capital
Support Agreement
|
|
Certain
entities within the Wealth Management segment are the investment advisor
and trustee of the M&I Employee Benefit Stable Principal Fund
(“SPF”). The SPF periodically participates in securities
lending activities. Although not obligated to do so, the Corporation
entered into a capital support agreement with SPF that replaced all prior
agreements. Under the terms of the current agreement, the
Corporation would be required to contribute capital, under certain
specific and defined circumstances and not to exceed $50.0 million in the
aggregate and for no consideration, should certain asset loss events
occur. The agreement expires December 31, 2009 and contains
terms that provide for three month renewals with all of the significant
terms, including maximum contribution limits, remaining
unchanged. At September 30, 2009, the estimated fair value of
the contingent liability under the agreement that is recorded within other
liabilities in the Consolidated Balance Sheet amounted to $3.2
million. As of November 9, 2009, no contributions have been
made under the agreement.
|
|
Visa
Litigation Update
|
|
As
permitted under the by-laws of Visa, during the second quarter of 2009 the
Corporation sold its 998,826 shares of Visa Class B common
stock. In conjunction with the sale, the Corporation
re-affirmed its responsibilities to Visa under Visa’s retrospective
responsibility plan (the “plan”) which was discussed in Note 24 -
Guarantees, in Notes to Consolidated Financial Statements in Item 8 of the
2008 10-K.
|
|
On
June 30, 2009, Visa announced that it had decided to deposit $700 million
into the litigation escrow account previously established under the plan.
Despite the funding, Visa did not disclose any updates about the
litigation matters that would change the Corporation’s estimate of the
fair value of the litigation settlement amount. As a result of
the deposit, the conversion ratio of Visa Class B common stock to Visa
Class A common stock was revised to
0.5824.
|
|
The
Corporation continues to expect that the ultimate value of the shares of
Visa Class B common stock will exceed the amount of the Corporation’s
indemnification obligations.
|
18.
|
Other
Contingent Liabilities
|
19.
|
Subsequent
Events
|
MARSHALL
& ILSLEY CORPORATION
|
CONSOLIDATED
AVERAGE BALANCE SHEETS
|
($000’s)
|
Three
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 738,614 | $ | 892,191 | ||||
Trading
assets
|
250,721 | 144,359 | ||||||
Short-term
investments
|
1,791,184 | 386,349 | ||||||
Investment
securities:
|
||||||||
Taxable
|
5,267,613 | 6,386,679 | ||||||
Tax-exempt
|
987,665 | 1,122,791 | ||||||
Total
investment securities
|
6,255,278 | 7,509,470 | ||||||
Loans
and leases:
|
||||||||
Loans
and leases, net of unearned income
|
47,137,444 | 50,032,072 | ||||||
Allowance
for loan and lease losses
|
(1,358,629 | ) | (1,083,283 | ) | ||||
Net
loans and leases
|
45,778,815 | 48,948,789 | ||||||
Premises
and equipment, net
|
573,302 | 532,728 | ||||||
Accrued
interest and other assets
|
3,856,743 | 4,650,044 | ||||||
Total
Assets
|
$ | 59,244,657 | $ | 63,063,930 | ||||
Liabilities
and Equity
|
||||||||
Deposits:
|
||||||||
Noninterest
bearing
|
$ | 7,861,948 | $ | 5,908,790 | ||||
Interest
bearing
|
33,474,035 | 33,779,664 | ||||||
Total
deposits
|
41,335,983 | 39,688,454 | ||||||
Federal
funds purchased and security repurchase agreements
|
1,038,750 | 3,156,595 | ||||||
Other
short-term borrowings
|
835,738 | 3,257,868 | ||||||
Long-term
borrowings
|
8,387,033 | 9,653,290 | ||||||
Accrued
expenses and other liabilties
|
993,907 | 773,337 | ||||||
Total
Liabilities
|
52,591,411 | 56,529,544 | ||||||
Equity
|
||||||||
Marshall
& Ilsley Corporation shareholders' equity
|
6,642,447 | 6,524,471 | ||||||
Noncontrolling
interest in subsidiaries
|
10,799 | 9,915 | ||||||
Total
Equity
|
6,653,246 | 6,534,386 | ||||||
Total
Liabilities and Equity
|
$ | 59,244,657 | $ | 63,063,930 | ||||
CONSOLIDATED
AVERAGE BALANCE SHEETS
|
($000’s)
|
Nine
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 762,948 | $ | 908,065 | ||||
Trading
assets
|
471,053 | 161,509 | ||||||
Short-term
investments
|
944,544 | 363,150 | ||||||
Investment
securities:
|
||||||||
Taxable
|
6,038,210 | 6,534,247 | ||||||
Tax-exempt
|
1,042,590 | 1,183,490 | ||||||
Total
investment securities
|
7,080,800 | 7,717,737 | ||||||
Loans
and leases:
|
||||||||
Loans
and leases, net of unearned income
|
48,599,744 | 49,526,053 | ||||||
Allowance
for loan and lease losses
|
(1,322,163 | ) | (775,375 | ) | ||||
Net
loans and leases
|
47,277,581 | 48,750,678 | ||||||
Premises
and equipment, net
|
571,603 | 521,133 | ||||||
Accrued
interest and other assets
|
3,755,068 | 4,546,792 | ||||||
Total
Assets
|
$ | 60,863,597 | $ | 62,969,064 | ||||
Liabilities
and Equity
|
||||||||
Deposits:
|
||||||||
Noninterest
bearing
|
$ | 7,237,883 | $ | 5,788,737 | ||||
Interest
bearing
|
33,055,263 | 33,037,533 | ||||||
Total
deposits
|
40,293,146 | 38,826,270 | ||||||
Federal
funds purchased and security repurchase agreements
|
1,571,369 | 3,238,550 | ||||||
Other
short-term borrowings
|
2,349,554 | 3,303,824 | ||||||
Long-term
borrowings
|
9,128,171 | 9,770,371 | ||||||
Accrued
expenses and other liabilties
|
1,051,938 | 981,861 | ||||||
Total
Liabilities
|
54,394,178 | 56,120,876 | ||||||
Equity
|
||||||||
Marshall
& Ilsley Corporation shareholders' equity
|
6,458,849 | 6,838,276 | ||||||
Noncontrolling
interest in subsidiaries
|
10,570 | 9,912 | ||||||
Total
Equity
|
6,469,419 | 6,848,188 | ||||||
Total
Liabilities and Equity
|
$ | 60,863,597 | $ | 62,969,064 | ||||
2009
|
2008
|
Growth
Percent
|
||||||||||||||||||||||||||
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
Fourth
Quarter
|
Third
Quarter
|
Annual
|
Prior
Quarter
|
||||||||||||||||||||||
Commercial:
|
||||||||||||||||||||||||||||
Commercial
|
$ | 13,667 | $ | 14,404 | $ | 14,745 | $ | 14,888 | $ | 15,002 | (8.9 | ) % | (5.1 | ) % | ||||||||||||||
Commercial
lease financing
|
497 | 522 | 547 | 534 | 511 | (2.6 | ) | (4.6 | ) | |||||||||||||||||||
Total
commercial loans and leases
|
14,164 | 14,926 | 15,292 | 15,422 | 15,513 | (8.7 | ) | (5.1 | ) | |||||||||||||||||||
Commercial
real estate
|
13,844 | 13,549 | 12,872 | 12,203 | 11,942 | 15.9 | 2.2 | |||||||||||||||||||||
Residential
real estate
|
5,263 | 5,695 | 5,768 | 5,675 | 5,631 | (6.5 | ) | (7.6 | ) | |||||||||||||||||||
Construction
and development:
|
||||||||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||||||
Construction
|
2,860 | 3,290 | 3,966 | 4,577 | 4,433 | (35.5 | ) | (13.1 | ) | |||||||||||||||||||
Land
|
922 | 898 | 854 | 913 | 986 | (6.5 | ) | 2.7 | ||||||||||||||||||||
Commercial
construction and development
|
3,782 | 4,188 | 4,820 | 5,490 | 5,419 | (30.2 | ) | (9.7 | ) | |||||||||||||||||||
Residential
|
||||||||||||||||||||||||||||
Construction
by individuals
|
500 | 690 | 834 | 938 | 1,009 | (50.4 | ) | (27.6 | ) | |||||||||||||||||||
Land
|
1,851 | 2,016 | 2,094 | 2,200 | 2,254 | (17.9 | ) | (8.2 | ) | |||||||||||||||||||
Construction
by developers
|
520 | 693 | 923 | 1,158 | 1,275 | (59.3 | ) | (25.0 | ) | |||||||||||||||||||
Residential
construction and development
|
2,871 | 3,399 | 3,851 | 4,296 | 4,538 | (36.7 | ) | (15.5 | ) | |||||||||||||||||||
Total
construction and development
|
6,653 | 7,587 | 8,671 | 9,786 | 9,957 | (33.2 | ) | (12.3 | ) | |||||||||||||||||||
Personal:
|
||||||||||||||||||||||||||||
Home
equity loans and lines of credit
|
4,844 | 4,969 | 5,064 | 5,071 | 5,027 | (3.6 | ) | (2.5 | ) | |||||||||||||||||||
Other
personal loans
|
2,200 | 1,959 | 1,942 | 1,878 | 1,766 | 24.6 | 12.3 | |||||||||||||||||||||
Personal
lease financing
|
169 | 190 | 207 | 211 | 196 | (13.9 | ) | (10.8 | ) | |||||||||||||||||||
Total
personal loans and leases
|
7,213 | 7,118 | 7,213 | 7,160 | 6,989 | 3.2 | 1.3 | |||||||||||||||||||||
Total
consolidated average loans and leases
|
$ | 47,137 | $ | 48,875 | $ | 49,816 | $ | 50,246 | $ | 50,032 | (5.8 | ) % | (3.6 | ) % | ||||||||||||||
Total
consolidated average loans and leases excluding total construction and
development
|
$ | 40,484 | $ | 41,288 | $ | 41,145 | $ | 40,460 | $ | 40,075 | 1.0 | % | (1.9 | ) % |
2009
|
2008
|
Growth
Percent
|
||||||||||||||||||||||||||
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
Fourth
Quarter
|
Third
Quarter
|
Annual
|
Prior
Quarter
|
||||||||||||||||||||||
Noninterest
bearing deposits
|
||||||||||||||||||||||||||||
Commercial
|
$ | 5,973 | $ | 5,505 | $ | 4,849 | $ | 4,470 | $ | 4,305 | 38.8 | % | 8.5 | % | ||||||||||||||
Personal
|
963 | 1,003 | 979 | 985 | 1,005 | (4.2 | ) | (4.0 | ) | |||||||||||||||||||
Other
|
926 | 847 | 654 | 608 | 599 | 54.6 | 9.4 | |||||||||||||||||||||
Total
noninterest bearing deposits
|
7,862 | 7,355 | 6,482 | 6,063 | 5,909 | 33.1 | 6.9 | |||||||||||||||||||||
Interest
bearing deposits
|
||||||||||||||||||||||||||||
Savings
and NOW
|
||||||||||||||||||||||||||||
Savings
|
2,253 | 1,386 | 887 | 883 | 902 | 149.8 | 62.5 | |||||||||||||||||||||
NOW
|
3,246 | 2,746 | 2,624 | 2,340 | 2,391 | 35.7 | 18.2 | |||||||||||||||||||||
Brokered
NOW
|
76 | 43 | 19 | 5 | - |
n.m.
|
79.0 | |||||||||||||||||||||
Total
savings and NOW
|
5,575 | 4,175 | 3,530 | 3,228 | 3,293 | 69.3 | 33.5 | |||||||||||||||||||||
Money
market
|
||||||||||||||||||||||||||||
Money
market index
|
6,125 | 6,185 | 6,541 | 7,085 | 7,848 | (22.0 | ) | (1.0 | ) | |||||||||||||||||||
Money
market savings
|
918 | 916 | 1,069 | 1,143 | 1,224 | (25.0 | ) | 0.2 | ||||||||||||||||||||
Brokered
money market
|
3,250 | 3,106 | 3,021 | 2,413 | 1,473 | 120.7 | 4.6 | |||||||||||||||||||||
Total
money market
|
10,293 | 10,207 | 10,631 | 10,641 | 10,545 | (2.4 | ) | 0.8 | ||||||||||||||||||||
Time
|
||||||||||||||||||||||||||||
CDs
$100,000 and over
|
||||||||||||||||||||||||||||
Large
CDs
|
3,563 | 4,461 | 4,152 | 3,714 | 3,881 | (8.2 | ) | (20.1 | ) | |||||||||||||||||||
Brokered
CDs
|
7,878 | 7,485 | 7,888 | 9,059 | 8,295 | (5.0 | ) | 5.3 | ||||||||||||||||||||
Total
CDs $100,000 and over
|
11,441 | 11,946 | 12,040 | 12,773 | 12,176 | (6.0 | ) | (4.2 | ) | |||||||||||||||||||
Other
CDs and time
|
5,793 | 5,706 | 5,861 | 5,499 | 5,152 | 12.5 | 1.5 | |||||||||||||||||||||
Total
time
|
17,234 | 17,652 | 17,901 | 18,272 | 17,328 | (0.5 | ) | (2.4 | ) | |||||||||||||||||||
Foreign
|
||||||||||||||||||||||||||||
Foreign
activity
|
372 | 469 | 866 | 1,583 | 1,813 | (79.5 | ) | (20.7 | ) | |||||||||||||||||||
Foreign
time
|
- | - | 257 | 823 | 800 | (100.0 | ) |
n.m.
|
||||||||||||||||||||
Total
foreign
|
372 | 469 | 1,123 | 2,406 | 2,613 | (85.8 | ) | (20.7 | ) | |||||||||||||||||||
Total
interest bearing deposits
|
33,474 | 32,503 | 33,185 | 34,547 | 33,779 | (0.9 | ) | 3.0 | ||||||||||||||||||||
Total
consolidated average deposits
|
$ | 41,336 | $ | 39,858 | $ | 39,667 | $ | 40,610 | $ | 39,688 | 4.2 | % | 3.7 | % | ||||||||||||||
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||||||||||
September
30, 2009
|
September
30, 2008
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Yield or Cost (b)
|
Average
Balance
|
Interest
|
Average
Yield or Cost (b)
|
|||||||||||||||||||
Loans
and leases (a):
|
||||||||||||||||||||||||
Commercial
loans and leases
|
$ | 14,164.2 | $ | 149.6 | 4.19 | % | $ | 15,513.1 | $ | 206.1 | 5.29 | % | ||||||||||||
Commercial
real estate loans
|
17,625.7 | 205.0 | 4.61 | 17,360.7 | 254.1 | 5.82 | ||||||||||||||||||
Residential
real estate loans
|
8,133.8 | 100.0 | 4.88 | 10,168.6 | 146.3 | 5.72 | ||||||||||||||||||
Home
equity loans and lines
|
4,844.4 | 61.0 | 5.00 | 5,027.0 | 77.8 | 6.16 | ||||||||||||||||||
Personal
loans and leases
|
2,369.3 | 32.5 | 5.44 | 1,962.7 | 30.4 | 6.16 | ||||||||||||||||||
Total
loans and leases
|
47,137.4 | 548.1 | 4.61 | 50,032.1 | 714.7 | 5.68 | ||||||||||||||||||
Investment
securities (b):
|
||||||||||||||||||||||||
Taxable
|
5,267.6 | 43.5 | 3.28 | 6,386.7 | 68.9 | 4.25 | ||||||||||||||||||
Tax
exempt (a)
|
987.7 | 15.9 | 6.48 | 1,122.8 | 19.1 | 6.78 | ||||||||||||||||||
Total
investment securities
|
6,255.3 | 59.4 | 3.77 | 7,509.5 | 88.0 | 4.62 | ||||||||||||||||||
Trading
assets (a)
|
250.7 | 0.2 | 0.27 | 144.4 | 0.5 | 1.27 | ||||||||||||||||||
Other
short-term investments
|
1,791.2 | 1.2 | 0.27 | 386.3 | 2.2 | 2.26 | ||||||||||||||||||
Total
interest earning assets
|
$ | 55,434.6 | $ | 608.9 | 4.36 | % | $ | 58,072.3 | $ | 805.4 | 5.51 | % | ||||||||||||
Interest
bearing deposits:
|
||||||||||||||||||||||||
Savings
and NOW
|
$ | 5,574.8 | $ | 7.5 | 0.53 | % | $ | 3,293.2 | $ | 3.9 | 0.47 | % | ||||||||||||
Money
market
|
10,292.7 | 21.0 | 0.81 | 10,544.5 | 45.0 | 1.70 | ||||||||||||||||||
Time
|
17,234.2 | 104.7 | 2.41 | 17,328.4 | 154.5 | 3.55 | ||||||||||||||||||
Foreign
|
372.4 | 0.4 | 0.40 | 2,613.6 | 10.5 | 1.59 | ||||||||||||||||||
Total
interest bearing deposits
|
33,474.1 | 133.6 | 1.58 | 33,779.7 | 213.9 | 2.52 | ||||||||||||||||||
Short-term
borrowings
|
1,874.5 | 1.6 | 0.33 | 6,414.4 | 34.6 | 2.15 | ||||||||||||||||||
Long-term
borrowings
|
8,387.0 | 79.2 | 3.75 | 9,653.3 | 109.5 | 4.51 | ||||||||||||||||||
Total
interest bearing liabilities
|
$ | 43,735.6 | $ | 214.4 | 1.94 | % | $ | 49,847.4 | $ | 358.0 | 2.86 | % | ||||||||||||
Net
interest margin (FTE)
|
$ | 394.5 | 2.82 | % | $ | 447.4 | 3.06 | % | ||||||||||||||||
Net
interest spread (FTE)
|
2.42 | % | 2.65 | % | ||||||||||||||||||||
(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.
|
Nine
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||||||
September
30, 2009
|
September
30, 2008
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Yield or Cost (b)
|
Average
Balance
|
Interest
|
Average
Yield or Cost (b)
|
|||||||||||||||||||
Loans
and leases (a):
|
||||||||||||||||||||||||
Commercial
loans and leases
|
$ | 14,790.0 | $ | 446.0 | 4.03 | % | $ | 15,342.5 | $ | 646.2 | 5.63 | % | ||||||||||||
Commercial
real estate loans
|
17,684.6 | 616.5 | 4.66 | 17,144.3 | 787.4 | 6.13 | ||||||||||||||||||
Residential
real estate loans
|
8,943.7 | 329.8 | 4.93 | 10,313.1 | 467.7 | 6.06 | ||||||||||||||||||
Home
equity loans and lines
|
4,958.5 | 188.4 | 5.08 | 4,844.7 | 233.2 | 6.43 | ||||||||||||||||||
Personal
loans and leases
|
2,222.9 | 92.0 | 5.54 | 1,881.5 | 91.4 | 6.49 | ||||||||||||||||||
Total
loans and leases
|
48,599.7 | 1,672.7 | 4.60 | 49,526.1 | 2,225.9 | 6.00 | ||||||||||||||||||
Investment
securities (b):
|
||||||||||||||||||||||||
Taxable
|
6,038.2 | 164.1 | 3.62 | 6,534.2 | 218.2 | 4.45 | ||||||||||||||||||
Tax
exempt (a)
|
1,042.6 | 51.3 | 6.68 | 1,183.5 | 60.2 | 6.85 | ||||||||||||||||||
Total
investment securities
|
7,080.8 | 215.4 | 4.07 | 7,717.7 | 278.4 | 4.81 | ||||||||||||||||||
Trading
assets (a)
|
471.1 | 4.6 | 1.31 | 161.5 | 1.6 | 1.29 | ||||||||||||||||||
Other
short-term investments
|
944.5 | 2.3 | 0.32 | 363.1 | 7.3 | 2.68 | ||||||||||||||||||
Total
interest earning assets
|
$ | 57,096.1 | $ | 1,895.0 | 4.44 | % | $ | 57,768.4 | $ | 2,513.2 | 5.81 | % | ||||||||||||
Interest
bearing deposits:
|
||||||||||||||||||||||||
Savings
and NOW
|
$ | 4,434.1 | $ | 11.7 | 0.35 | % | $ | 3,256.1 | $ | 15.9 | 0.65 | % | ||||||||||||
Money
market
|
10,375.7 | 55.8 | 0.72 | 11,141.6 | 180.9 | 2.17 | ||||||||||||||||||
Time
|
17,593.4 | 340.8 | 2.59 | 15,761.0 | 462.5 | 3.92 | ||||||||||||||||||
Foreign
|
652.1 | 1.7 | 0.35 | 2,878.8 | 46.5 | 2.16 | ||||||||||||||||||
Total
interest bearing deposits
|
33,055.3 | 410.0 | 1.66 | 33,037.5 | 705.8 | 2.85 | ||||||||||||||||||
Short-term
borrowings
|
3,920.9 | 8.4 | 0.29 | 6,542.4 | 126.2 | 2.58 | ||||||||||||||||||
Long-term
borrowings
|
9,128.2 | 274.7 | 4.02 | 9,770.4 | 341.6 | 4.67 | ||||||||||||||||||
Total
interest bearing liabilities
|
$ | 46,104.4 | $ | 693.1 | 2.01 | % | $ | 49,350.3 | $ | 1,173.6 | 3.18 | % | ||||||||||||
Net
interest margin (FTE)
|
$ | 1,201.9 | 2.81 | % | $ | 1,339.6 | 3.10 | % | ||||||||||||||||
Net
interest spread (FTE)
|
2.43 | % | 2.63 | % | ||||||||||||||||||||
(a)
|
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.
|
2009
|
2008
|
|||||||||||||||||||
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
Fourth
Quarter
|
Third
Quarter
|
||||||||||||||||
Nonperforming
assets (a):
|
||||||||||||||||||||
Nonaccrual
loans and leases
|
$ | 2,121,994 | $ | 2,221,659 | $ | 1,960,816 | $ | 1,457,811 | $ | 1,226,387 | ||||||||||
Nonaccrual
loans held for sale
|
128,067 | 194,489 | 113,737 | 69,139 | 34,255 | |||||||||||||||
Total
nonperforming loans and leases
|
2,250,061 | $ | 2,416,148 | $ | 2,074,553 | $ | 1,526,950 | $ | 1,260,642 | |||||||||||
Other
real estate owned (OREO)
|
351,216 | 356,790 | 344,271 | 320,908 | 267,224 | |||||||||||||||
Total
nonperforming assets
|
$ | 2,601,277 | $ | 2,772,938 | $ | 2,418,824 | $ | 1,847,858 | $ | 1,527,866 | ||||||||||
Performing
impaired loans:
|
||||||||||||||||||||
Renegotiated
|
$ | 935,260 | $ | 818,538 | $ | 445,995 | $ | 270,357 | $ | 89,486 | ||||||||||
Contractually
past due credits:
|
||||||||||||||||||||
Loans
past due 90 days or more and still accruing
|
$ | 13,084 | $ | 15,060 | $ | 16,099 | $ | 14,528 | $ | 12,070 |
(a)
|
Beginning
with the second quarter of 2009, the Corporation modified its definition
of nonperforming assets to exclude renegotiated loans and loans past due
90 days or more and still accruing because these loans were performing in
accordance with their current or modified terms. Prior periods
presented have been adjusted for this
reclassification.
|
2009
|
2008
|
|||||||||||||||||||
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
Fourth
Quarter
|
Third
Quarter
|
||||||||||||||||
Net
charge-offs (annualized) to average loans and leases
|
4.48 | % | 4.95 | % | 2.67 | % | 5.38 | % | 1.21 | % | ||||||||||
Total
nonperforming loans and leases to total loans and leases
|
4.88 | 5.01 | 4.21 | 3.05 | 2.50 | |||||||||||||||
Total
nonperforming assets to total loans and leases and OREO
|
5.60 | 5.71 | 4.88 | 3.67 | 3.01 | |||||||||||||||
Allowance
for loan and lease losses to total loans and leases
|
3.07 | 2.84 | 2.75 | 2.41 | 2.05 | |||||||||||||||
Allowance
for loan and lease losses to nonaccrual loans and leases (excluding
nonaccrual loans held for sale)
|
67 | 62 | 69 | 82 | 84 |
September
30, 2009
|
June
30, 2009
|
|||||||||||||||||||||||||||||||
Total
Loans & Leases
|
Percent
of Total Loans & Leases
|
Nonperform-ing
Loans & Leases
|
%
Nonperform-ing to Loan & Lease Type
|
Total
Loans & Leases
|
Percent
of Total Loans & Leases
|
Nonperform-ing
Loans & Leases
|
%
Nonperform-ing to Loan & Lease Type
|
|||||||||||||||||||||||||
Commercial
loans & leases
|
$ | 13,533 | 29.4 | % | $ | 411.1 | 3.04 | % | $ | 14,792 | 30.7 | % | $ | 431.7 | 2.92 | % | ||||||||||||||||
Real
estate:
|
||||||||||||||||||||||||||||||||
Commercial
real estate
|
13,884 | 30.1 | 509.6 | 3.67 | 13,938 | 28.9 | 559.2 | 4.01 | ||||||||||||||||||||||||
Residential
real estate
|
5,135 | 11.1 | 236.8 | 4.61 | 5,465 | 11.3 | 285.7 | 5.23 | ||||||||||||||||||||||||
Construction
and development:
|
||||||||||||||||||||||||||||||||
Commercial
land and construction
|
3,604 | 7.8 | 408.1 | 11.32 | 3,790 | 7.9 | 410.1 | 10.82 | ||||||||||||||||||||||||
Residential
construction by individuals
|
418 | 0.9 | 93.1 | 22.28 | 599 | 1.2 | 84.4 | 14.09 | ||||||||||||||||||||||||
Residential
land
|
1,767 | 3.8 | 337.1 | 19.07 | 1,897 | 4.0 | 378.4 | 19.95 | ||||||||||||||||||||||||
Residential
construction by developers
|
525 | 1.2 | 146.2 | 27.85 | 543 | 1.1 | 170.5 | 31.38 | ||||||||||||||||||||||||
Total
construction and development
|
6,314 | 13.7 | 984.5 | 15.59 | 6,829 | 14.2 | 1,043.4 | 15.28 | ||||||||||||||||||||||||
Total
real estate
|
25,333 | 54.9 | 1,730.9 | 6.83 | 26,232 | 54.4 | 1,888.3 | 7.20 | ||||||||||||||||||||||||
Consumer
loans & leases:
|
||||||||||||||||||||||||||||||||
Home
equity loans and lines of credit
|
4,813 | 10.4 | 94.5 | 1.96 | 4,912 | 10.2 | 86.4 | 1.76 | ||||||||||||||||||||||||
Other
consumer loans and leases
|
2,427 | 5.3 | 13.6 | 0.56 | 2,247 | 4.7 | 9.7 | 0.43 | ||||||||||||||||||||||||
Total
consumer loans & leases
|
7,240 | 15.7 | 108.1 | 1.49 | 7,159 | 14.9 | 96.1 | 1.34 | ||||||||||||||||||||||||
Total
loans & leases
|
$ | 46,106 | 100.0 | % | $ | 2,250.1 | 4.88 | % | $ | 48,183 | 100.0 | % | $ | 2,416.1 | 5.01 | % | ||||||||||||||||
September
30, 2009
|
June
30, 2009
|
|||||||||||||||||||||||||||||||
Total
Loans & Leases
|
Percent
of Total Loans & Leases
|
Nonperform-ing
Loans & Leases
|
%
Nonperform-ing to Loan & Lease Type
|
Total
Loans & Leases
|
Percent
of Total Loans & Leases
|
Nonperform-ing
Loans & Leases
|
%
Nonperform-ing to Loan & Lease Type
|
|||||||||||||||||||||||||
Wisconsin
|
$ | 16,979 | 36.8 | % | $ | 458.2 | 2.70 | % | $ | 17,668 | 36.7 | % | $ | 421.9 | 2.39 | % | ||||||||||||||||
Arizona
|
5,931 | 12.9 | 663.5 | 11.19 | 6,427 | 13.3 | 756.7 | 11.77 | ||||||||||||||||||||||||
Minnesota
|
4,953 | 10.7 | 179.1 | 3.62 | 5,123 | 10.6 | 188.0 | 3.67 | ||||||||||||||||||||||||
Missouri
|
3,451 | 7.5 | 126.9 | 3.68 | 3,520 | 7.3 | 125.0 | 3.55 | ||||||||||||||||||||||||
Florida
|
2,886 | 6.3 | 265.2 | 9.19 | 2,973 | 6.2 | 241.8 | 8.14 | ||||||||||||||||||||||||
Indiana
|
1,628 | 3.5 | 64.1 | 3.94 | 1,618 | 3.4 | 72.2 | 4.46 | ||||||||||||||||||||||||
Kansas
|
1,116 | 2.4 | 59.3 | 5.32 | 1,124 | 2.3 | 41.7 | 3.71 | ||||||||||||||||||||||||
Others
|
9,162 | 19.9 | 433.8 | 4.73 | 9,730 | 20.2 | 568.8 | 5.85 | ||||||||||||||||||||||||
Total
|
$ | 46,106 | 100.0 | % | $ | 2,250.1 | 4.88 | % | $ | 48,183 | 100.0 | % | $ | 2,416.1 | 5.01 | % | ||||||||||||||||
September
30, 2009
|
June
30, 2009
|
|||||||||||||||
Renegotiated
Loans
|
Percent
of Total Renegotiated Loans
|
Renegotiated
Loans
|
Percent
of Total Renegotiated Loans
|
|||||||||||||
Commercial
|
$ | 51.1 | 5.5 | % | $ | 54.7 | 6.7 | % | ||||||||
Real
estate:
|
||||||||||||||||
Commercial
real estate
|
259.7 | 27.7 | 210.8 | 25.7 | ||||||||||||
Residential
real estate
|
367.5 | 39.3 | 274.9 | 33.6 | ||||||||||||
Construction
and development:
|
||||||||||||||||
Commercial
land and construction
|
0.9 | 0.1 | 50.2 | 6.1 | ||||||||||||
Residential
construction by individuals
|
20.7 | 2.2 | 22.9 | 2.8 | ||||||||||||
Residential
land
|
131.9 | 14.1 | 128.2 | 15.7 | ||||||||||||
Residential
construction by developers
|
4.3 | 0.5 | 4.0 | 0.5 | ||||||||||||
Total
construction and development
|
157.8 | 16.9 | 205.3 | 25.1 | ||||||||||||
Total
real estate
|
785.0 | 83.9 | 691.0 | 84.4 | ||||||||||||
Consumer
|
||||||||||||||||
Home
equity loans and lines of credit
|
95.0 | 10.2 | 69.0 | 8.4 | ||||||||||||
Other
consumer
|
4.2 | 0.4 | 3.8 | 0.5 | ||||||||||||
Total
consumer
|
99.2 | 10.6 | 72.8 | 8.9 | ||||||||||||
Total
renegotiated loans
|
$ | 935.3 | 100.0 | % | $ | 818.5 | 100.0 | % | ||||||||
2009
|
2008
|
|||||||||||||||||||
Third
Quarter
|
Second
Quarter
|
First
Quarter
|
Fourth
Quarter
|
Third
Quarter
|
||||||||||||||||
Beginning
balance
|
$ | 1,367,782 | $ | 1,352,117 | $ | 1,202,167 | $ | 1,031,494 | $ | 1,028,809 | ||||||||||
Provision
for loan and lease losses
|
578,701 | 618,992 | 477,924 | 850,443 | 154,962 | |||||||||||||||
Loans
and leases charged-off:
|
||||||||||||||||||||
Commercial
|
(206,764 | ) | (68,990 | ) | (65,481 | ) | (101,223 | ) | (32,850 | ) | ||||||||||
Real
estate
|
(323,243 | ) | (534,264 | ) | (264,989 | ) | (576,017 | ) | (123,990 | ) | ||||||||||
Personal
|
(10,752 | ) | (8,807 | ) | (7,433 | ) | (8,591 | ) | (6,263 | ) | ||||||||||
Leases
|
(834 | ) | (1,054 | ) | (2,320 | ) | (655 | ) | (192 | ) | ||||||||||
Total
charge-offs
|
(541,593 | ) | (613,115 | ) | (340,223 | ) | (686,486 | ) | (163,295 | ) | ||||||||||
Recoveries
on loans and leases:
|
||||||||||||||||||||
Commercial
|
1,449 | 2,599 | 2,003 | 2,059 | 2,277 | |||||||||||||||
Real
estate
|
5,800 | 5,724 | 7,412 | 2,953 | 6,938 | |||||||||||||||
Personal
|
1,502 | 1,168 | 1,185 | 1,078 | 1,439 | |||||||||||||||
Leases
|
102 | 297 | 1,649 | 626 | 364 | |||||||||||||||
Total
recoveries
|
8,853 | 9,788 | 12,249 | 6,716 | 11,018 | |||||||||||||||
Net
loans and leases charged-off
|
(532,740 | ) | (603,327 | ) | (327,974 | ) | (679,770 | ) | (152,277 | ) | ||||||||||
Ending
balance
|
$ | 1,413,743 | $ | 1,367,782 | $ | 1,352,117 | $ | 1,202,167 | $ | 1,031,494 | ||||||||||
Commercial
|
September
30, 2009
|
%
of Consolidated Total
|
June
30, 2009
|
%
of Consolidated Total
|
||||||||||||
($
in millions)
|
($
in millions)
|
|||||||||||||||
Loans
and leases
|
$ | 13,532.9 | 29.4 | % | $ | 14,792.4 | 30.7 | % | ||||||||
Nonaccrual
|
411.1 | 18.3 | 431.7 | 17.9 | ||||||||||||
Renegotiated
|
51.1 | 5.4 | 54.7 | 6.7 | ||||||||||||
Early
stage deliquencies
|
78.4 | 9.3 | 150.8 | 14.2 | ||||||||||||
Quarter-to-date
net charge-offs
|
205.4 | 38.6 | 66.8 | 11.1 |
Commercial
Real Estate
|
September
30, 2009
|
%
of Consolidated Total
|
June
30, 2009
|
%
of Consolidated Total
|
||||||||||||
($
in millions)
|
($
in millions)
|
|||||||||||||||
Loans
|
$ | 13,884.3 | 30.1 | % | $ | 13,938.3 | 28.9 | % | ||||||||
Nonaccrual
|
509.6 | 22.6 | 559.2 | 23.1 | ||||||||||||
Renegotiated
|
259.7 | 27.8 | 210.8 | 25.7 | ||||||||||||
Early
stage deliquencies
|
138.9 | 16.5 | 277.1 | 26.1 | ||||||||||||
Quarter-to-date
net charge-offs
|
69.6 | 13.0 | 55.3 | 9.2 |
Residential
Real Estate
|
September
30, 2009
|
%
of Consolidated Total
|
June
30, 2009
|
%
of Consolidated Total
|
||||||||||||
($
in millions)
|
($
in millions)
|
|||||||||||||||
Loans
|
$ | 5,135.2 | 11.1 | % | $ | 5,464.6 | 11.3 | % | ||||||||
Nonaccrual
|
236.8 | 10.5 | 285.7 | 11.8 | ||||||||||||
Renegotiated
|
367.5 | 39.3 | 274.9 | 33.6 | ||||||||||||
Early
stage deliquencies
|
186.3 | 22.1 | 207.9 | 19.6 | ||||||||||||
Quarter-to-date
net charge-offs
|
47.2 | 8.9 | 204.5 | 33.9 |
Construction
and Development
|
September
30, 2009
|
%
of Consolidated Total
|
June
30, 2009
|
%
of Consolidated Total
|
||||||||||||
($
in millions)
|
($
in millions)
|
|||||||||||||||
Loans
|
$ | 6,314.2 | 13.7 | % | $ | 6,829.3 | 14.2 | % | ||||||||
Nonaccrual
|
984.5 | 43.8 | 1,043.4 | 43.2 | ||||||||||||
Renegotiated
|
157.8 | 16.9 | 205.3 | 25.1 | ||||||||||||
Early
stage deliquencies
|
330.8 | 39.2 | 322.9 | 30.5 | ||||||||||||
Quarter-to-date
net charge-offs
|
171.5 | 32.2 | 235.3 | 39.0 |
Consumer
|
September
30, 2009
|
%
of Consolidated Total
|
June
30, 2009
|
%
of Consolidated Total
|
||||||||||||
($
in millions)
|
($
in millions)
|
|||||||||||||||
Loans
and leases
|
$ | 7,239.7 | 15.7 | % | $ | 7,158.5 | 14.9 | % | ||||||||
Nonaccrual
|
108.1 | 4.8 | 96.1 | 4.0 | ||||||||||||
Renegotiated
|
99.2 | 10.6 | 72.8 | 8.9 | ||||||||||||
Early
stage deliquencies
|
108.5 | 12.9 | 101.8 | 9.6 | ||||||||||||
Quarter-to-date
net charge-offs
|
39.0 | 7.3 | 41.4 | 6.8 |
Three
Months Ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Efficiency
Ratio
|
66.1 | % | 57.0 | % | ||||
September
30, 2009
|
December
31, 2008
|
|||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||
Tier
1 Capital
|
$ | 4,915 | 9.61 | % | $ | 5,357 | 9.49 | % | ||||||||
Tier
1 Capital Minimum Requirement
|
2,045 | 4.00 | 2,257 | 4.00 | ||||||||||||
Excess
|
$ | 2,870 | 5.61 | % | $ | 3,100 | 5.49 | % | ||||||||
Total
Capital
|
$ | 6,735 | 13.17 | % | $ | 7,445 | 13.19 | % | ||||||||
Total
Capital Minimum Requirement
|
4,090 | 8.00 | 4,514 | 8.00 | ||||||||||||
Excess
|
$ | 2,645 | 5.17 | % | $ | 2,931 | 5.19 | % | ||||||||
Risk-Adjusted
Assets
|
$ | 51,128 | $ | 56,428 | ||||||||||||
September
30, 2009
|
December
31, 2008
|
|||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||
Tier
1 Capital
|
$ | 4,915 | 8.52 | % | $ | 5,357 | 8.56 | % | ||||||||
Minimum
Leverage Requirement
|
1,731 - 2,884 | 3.00 - 5.00 | 1,877 - 3,129 | 3.00 - 5.00 | ||||||||||||
Excess
|
$ | 3,184 - 2,031 | 5.52 - 3.52 | % | $ | 3,480 - 2,228 | 5.56 - 3.56 | % | ||||||||
Adjusted
Average Total Assets
|
$ | 57,680 | $ | 62,587 | ||||||||||||
Hypothetical Change in Interest
Rates
|
Annual Impact
|
|||
100
basis point gradual rise in rates
|
(0.4 | ) % | ||
100
basis point gradual decline in rates
|
(1.7 | ) % |
|
The
following table reflects the purchases of Marshall & Ilsley
Corporation stock for the specified
period:
|
Total
Number of Shares Purchased (1)
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
Maximum
Number of Shares that May Yet Be Purchased Under the Plans or
Programs
|
|||||||||||||
July
1 to July 31, 2009
|
26,312 | $ | 6.59 | N/A | N/A | |||||||||||
August
1 to August 31, 2009
|
8,411 | 4.72 | N/A | N/A | ||||||||||||
September
1 to September 30, 2009
|
34,897 | 6.33 | N/A | N/A | ||||||||||||
Total
|
69,620 | $ | 6.23 | N/A | ||||||||||||
(1)
|
Includes
shares purchased by rabbi trusts pursuant to nonqualified deferred
compensation plans.
|
Exhibit
11
|
Statement
Regarding Computation of Earnings Per Common Share, Incorporated by
Reference to Note 5 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(i)
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under
the Securities Exchange Act of 1934, as amended.
|
|
Exhibit
31(ii)
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under
the Securities Exchange Act of 1934, as amended.
|
|
Exhibit
32(i)
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
|
Exhibit
32(ii)
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|
Exhibit Number
|
Description of Exhibit
|
|
Statement
Regarding Computation of Earnings Per Common Share, Incorporated by
Reference to Note 5 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(i)
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under
the Securities Exchange Act of 1934, as amended.
|
|
31(ii)
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a)/Rule 15d-14(a) under
the Securities Exchange Act of 1934, as amended.
|
|
32(i)
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
|
32(ii)
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|